FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-172366-10 | ||
WFRBS Commercial Mortgage Trust 2013-UBS1 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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”), UBS Securities LLC, Drexel Hamilton, LLC 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-UBS1 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units(2) | ||||||||||||
1 | The Outlet Collection | Jersey Gardens | WFB | 651 Kapkowski Road | Elizabeth | NJ | 07202 | Retail | Regional Mall | 1999 | 2013 | 1,298,801 | |||||||||||||
2 | Sullivan Center | UBSRES | 1-9 and 31-35 South State Street | Chicago | IL | 60603 | Mixed Use | Office/Retail | 1865 | 2009 | 943,944 | |||||||||||||
3 | Ocean Breeze Apartments | WFB | 6401 Warner Avenue | Huntington Beach | CA | 92647 | Multifamily | Garden | 1973 | 2005 | 286 | |||||||||||||
4 | Mazza Grandmarc | WFB | 9530 Baltimore Avenue | College Park | MD | 20740 | Multifamily | Student Housing | 2010 | 628 | ||||||||||||||
5 | Dollar General Portfolio | WFB | Various | Various | Various | Various | Retail | Single Tenant | Various | 348,782 | ||||||||||||||
5.01 | 1701 South Mississippi Avenue | WFB | 1701 South Mississippi Avenue | Atoka | OK | 74525 | Retail | Single Tenant | 2012 | 12,480 | ||||||||||||||
5.02 | 13083 US Highway 78 | WFB | 13083 US Highway 78 | Jasper | AL | 35501 | Retail | Single Tenant | 2012 | 10,640 | ||||||||||||||
5.03 | 701 West 6th Avenue | WFB | 701 West 6th Avenue | Emporia | KS | 66801 | Retail | Single Tenant | 2012 | 10,566 | ||||||||||||||
5.04 | 3728 South Highway 97 | WFB | 3728 South Highway 97 | Sand Springs | OK | 74063 | Retail | Single Tenant | 2012 | 12,406 | ||||||||||||||
5.05 | 1107 East Main Street | WFB | 1107 East Main Street | Stigler | OK | 74462 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.06 | 4955 Mesa Grande Drive | WFB | 4955 Mesa Grande Drive | Las Cruces | NM | 88012 | Retail | Single Tenant | 2012 | 9,100 | ||||||||||||||
5.07 | 500 East Bender Boulevard | WFB | 500 East Bender Boulevard | Hobbs | NM | 88240 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.08 | 802 East Adams Avenue | WFB | 802 East Adams Avenue | Temple | TX | 76501 | Retail | Single Tenant | 2012 | 9,100 | ||||||||||||||
5.09 | 8801 Lexington Avenue | WFB | 8801 Lexington Avenue | De Soto | KS | 66018 | Retail | Single Tenant | 2012 | 10,640 | ||||||||||||||
5.10 | 1803 J 2-10 Road | WFB | 1803 J 2-10 Road | Fruita | CO | 81521 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.11 | 21 Seminole Drive | WFB | 21 Seminole Drive | Pagosa Spring | CO | 81147 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.12 | 715 West Broadway Street | WFB | 715 West Broadway Street | Spiro | OK | 74959 | Retail | Single Tenant | 2012 | 12,480 | ||||||||||||||
5.13 | 332 Main Street | WFB | 332 Main Street | Silt | CO | 81652 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.14 | 206 East Zavala Street | WFB | 206 East Zavala Street | Crystal City | TX | 78839 | Retail | Single Tenant | 2012 | 9,100 | ||||||||||||||
5.15 | 3410 Southeast 29th Street | WFB | 3410 Southeast 29th Street | Topeka | KS | 66605 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.16 | 30 Eddins Road | WFB | 30 Eddins Road | Cowarts | AL | 36321 | Retail | Single Tenant | 2011 | 9,026 | ||||||||||||||
5.17 | 300 South Main Street | WFB | 300 South Main Street | Altus | OK | 73521 | Retail | Single Tenant | 2012 | 9,002 | ||||||||||||||
5.18 | 409 U Street | WFB | 409 U Street | Ord | NE | 68862 | Retail | Single Tenant | 2012 | 10,640 | ||||||||||||||
5.19 | 53417 US Highway 78 | WFB | 53417 US Highway 78 | Eastaboga | AL | 36260 | Retail | Single Tenant | 2011 | 9,100 | ||||||||||||||
5.20 | 405 East Missouri Avenue | WFB | 405 East Missouri Avenue | Walters | OK | 73572 | Retail | Single Tenant | 2012 | 12,480 | ||||||||||||||
5.21 | 31 Kearney Drive | WFB | 31 Kearney Drive | Crossville | TN | 38555 | Retail | Single Tenant | 2011 | 9,026 | ||||||||||||||
5.22 | 1901 West 4th Street | WFB | 1901 West 4th Street | Claremore | OK | 74017 | Retail | Single Tenant | 2012 | 9,100 | ||||||||||||||
5.23 | 423 South 4th Avenue | WFB | 423 South 4th Avenue | Hill City | KS | 67642 | Retail | Single Tenant | 2012 | 10,566 | ||||||||||||||
5.24 | 601 South Broadway Avenue | WFB | 601 South Broadway Avenue | Hobart | OK | 73651 | Retail | Single Tenant | 2012 | 10,566 | ||||||||||||||
5.25 | 60 Redland Road | WFB | 60 Redland Road | Wetumpka | AL | 36093 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.26 | 305 South Mayes Street | WFB | 305 South Mayes Street | Adair | OK | 74330 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.27 | 18684 Alameda Avenue | WFB | 18684 Alameda Avenue | Tornillo | TX | 79853 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.28 | 2361 Notasulga Road | WFB | 2361 Notasulga Road | Tallassee | AL | 36078 | Retail | Single Tenant | 2012 | 9,100 | ||||||||||||||
5.29 | 26500 Alabama Highway 134 | WFB | 26500 Alabama Highway 134 | Enterprise | AL | 36330 | Retail | Single Tenant | 2011 | 9,026 | ||||||||||||||
5.30 | 14344 Main Street | WFB | 14344 Main Street | Orrville | AL | 36767 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.31 | 7540 North York | WFB | 7540 North York | Okay | OK | 74446 | Retail | Single Tenant | 2012 | 9,100 | ||||||||||||||
5.32 | 132 South Boston Avenue | WFB | 132 South Boston Avenue | Ketchum | OK | 74349 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.33 | 96222 Indian Road | WFB | 96222 Indian Road | Paradise Hill | OK | 74435 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
5.34 | 8565 US Highway 411 North | WFB | 8565 US Highway 411 North | Centre | AL | 35960 | Retail | Single Tenant | 2012 | 9,100 | ||||||||||||||
5.35 | 5676 County Road 203 | WFB | 5676 County Road 203 | Rehobeth | AL | 36301 | Retail | Single Tenant | 2011 | 9,100 | ||||||||||||||
5.36 | 19394 Kansas Highway 152 | WFB | 19394 Kansas Highway 152 | LaCygne | KS | 66040 | Retail | Single Tenant | 2012 | 9,026 | ||||||||||||||
6 | North County Village | RMF | 9700 Riverdale Road | Thornton | CO | 80229 | Manufactured Housing Community | Manufactured Housing Community | 1969 | 425 | ||||||||||||||
7 | Hampton Inn & Suites - Greenville | WFB | 171 River Place | Greenville | SC | 29601 | Hospitality | Limited Service | 2006 | 115 | ||||||||||||||
8 | BluePearl Portfolio | UBSRES | Various | Various | Various | Various | Office | Medical | Various | Various | 99,000 | |||||||||||||
8.01 | 29080 Inkster Road | UBSRES | 29080 Inkster Road | Southfield | MI | 48034 | Office | Medical | 2005 | 38,000 | ||||||||||||||
8.02 | 455 Abernathy Road | UBSRES | 455 Abernathy Road | Atlanta | GA | 30328 | Office | Medical | 1999 | 2007 | 32,000 | |||||||||||||
8.03 | 820 Frontage Road | UBSRES | 820 Frontage Road | Northfield | IL | 60093 | Office | Medical | 1964 | 2013 | 14,000 | |||||||||||||
8.04 | 607 Lumsden Professional Court | UBSRES | 607 Lumsden Professional Court | Brandon | FL | 33511 | Office | Medical | 2008 | 8,500 | ||||||||||||||
8.05 | 4525 Ulmerton Road | UBSRES | 4525 Ulmerton Road | Clearwater | FL | 33762 | Office | Medical | 1977 | 2008 | 3,000 | |||||||||||||
8.06 | 4126 Packard Street | UBSRES | 4126 Packard Street | Ann Arbor | MI | 48104 | Office | Medical | 1954 | 2001 | 3,500 | |||||||||||||
9 | Vantage at Plum Creek | RMF | 4925 Cromwell Drive | Kyle | TX | 78640 | Multifamily | Garden | 2009 | 264 | ||||||||||||||
10 | Voss Self Storage | RMF | 2101 South Voss Road | Houston | TX | 77063 | Self Storage | Self Storage | 2010 | 157,366 | ||||||||||||||
11 | Ardmore Commons | RBS | 2401 12th Avenue Northwest | Ardmore | OK | 73401 | Retail | Anchored | 2008 | 2013 | 137,897 | |||||||||||||
12 | Washington Self Storage | RMF | 2515 Washington Avenue | Houston | TX | 77007 | Self Storage | Self Storage | 2010 | 157,712 | ||||||||||||||
13 | Olympia Development Walgreens Portfolio II | RMF | Various | Various | FL | Various | Retail | Single Tenant | Various | 46,980 | ||||||||||||||
13.01 | Walgreens #4573 | RMF | 9202 North 56th Street | Temple Terrace | FL | 33617 | Retail | Single Tenant | 1999 | 15,120 | ||||||||||||||
13.02 | Walgreens #4482 | RMF | 1565 Airport Road South | Naples | FL | 34104 | Retail | Single Tenant | 1998 | 15,930 | ||||||||||||||
13.03 | Walgreens #4958 | RMF | 7985 Airport Road | Naples | FL | 34109 | Retail | Single Tenant | 1999 | 15,930 | ||||||||||||||
14 | Whitney Ranch Shopping Center | WFB | 601-699 North Stephanie Street | Henderson | NV | 89014 | Retail | Anchored | 1992 | 82,528 | ||||||||||||||
15 | Doctors Medical Park | WFB | 10301 Georgia Avenue; 2101 & 2121 Medical Park Drive | Silver Spring | MD | 20902 | Office | Medical | 1972 | 1989 | 89,996 | |||||||||||||
16 | Sheraton Denver West | RBS | 360 Union Boulevard | Lakewood | CO | 80228 | Hospitality | Full Service | 1982 | 2012 | 242 | |||||||||||||
17 | Alderwood Trails | UBSRES | 2917 North DeKalb Drive | Atlanta | GA | 30340 | Multifamily | Garden | 1972 | 2013 | 399 | |||||||||||||
18 | Courtyard by Marriott - Omaha | RBS | 1625 South 67th Street | Omaha | NE | 68106 | Hospitality | Limited Service | 2009 | 134 | ||||||||||||||
19 | Xango Building C | RBS | 2912 West Executive Parkway | Lehi | UT | 84043 | Office | Suburban | 2006 | 99,188 | ||||||||||||||
20 | Sabre Industries | UBSRES | 7101 South Bridge Drive | Sergeant Bluff | IA | 51054 | Industrial | Warehouse | 2012-2013 | 294,828 | ||||||||||||||
21 | Nob Hill Shopping Center | WFB | 2204 West Nob Hill Boulevard | Yakima | WA | 98902 | Retail | Anchored | 1989 | 2013 | 86,901 | |||||||||||||
22 | HIE - Orlando I Drive | RMF | 7276 International Drive | Orlando | FL | 32819 | Hospitality | Limited Service | 2009 | 156 | ||||||||||||||
23 | Homewood Suites - Medford | WFB | 2010 Hospitality Way | Medford | OR | 97504 | Hospitality | Limited Service | 2008 | 109 | ||||||||||||||
24 | Tierra West | UBSRES | 224 Atrisco Vista Boulevard Southwest | Albuquerque | NM | 87114 | Manufactured Housing Community | Manufactured Housing Community | 1988 | 574 | ||||||||||||||
25 | Basswood Manor Apartments | RBS | 1020 Fox Avenue | Lewisville | TX | 75067 | Multifamily | Garden | 1970 | 212 | ||||||||||||||
26 | Residence Inn North Air Force Academy | RBS | 9805 Federal Drive | Colorado Springs | CO | 80921 | Hospitality | Limited Service | 2003 | 113 | ||||||||||||||
27 | Trinity MHP Portfolio | RMF | Various | Various | TX | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 451 | ||||||||||||||
27.01 | Trinity Riverchase | RMF | 135 Navasota Drive | Bastrop | TX | 78602 | Manufactured Housing Community | Manufactured Housing Community | 1999 | 183 | ||||||||||||||
27.02 | Trinity Village at Alvin | RMF | 600 Verhalen Road | Alvin | TX | 77511 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 129 | ||||||||||||||
27.03 | Trinity Forest MHC | RMF | 22811 Ford Road | Porter | TX | 77365 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 73 | ||||||||||||||
27.04 | Splendora Trinity Pines | RMF | 14915 1st Street | Splendora | TX | 77372 | Manufactured Housing Community | Manufactured Housing Community | 1992 | 66 | ||||||||||||||
28 | Iron Horse Self Storage | WFB | 4601 South Cobb Drive | Smyrna | GA | 30080 | Self Storage | Self Storage | 2009 | 76,028 | ||||||||||||||
29 | Forest Vale Apartments | UBSRES | 1173 Forest Vale Circle | Norcross | GA | 30093 | Multifamily | Garden | 1971 | 254 | ||||||||||||||
30 | Meadowood Market Place | WFB | 5050-5180 Kietzke Lane; 6150 South McCarran Boulevard | Reno | NV | 89511 | Retail | Unanchored | 2002 | 32,985 | ||||||||||||||
31 | South Pointe Village | UBSRES | 11100 Gibson Boulevard Southeast | Albuquerque | NM | 87123 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 282 | ||||||||||||||
32 | Henniges Automotive HQ | UBSRES | 2750 High Meadow Circle | Auburn Hills | MI | 48326 | Office | Suburban | 2012 | 55,490 | ||||||||||||||
33 | Fairmont Crossing | WFB | 7215-7219 Fairmont Parkway | Pasadena | TX | 77505 | Mixed Use | Retail/Office | 2008 | 2012 | 29,114 | |||||||||||||
34 | Holiday Inn Express - Pineville | UBSRES | 9825 Leitner Drive | Pineville | NC | 28134 | Hospitality | Limited Service | 1997 | 95 | ||||||||||||||
35 | Security Public Storage - Oceanside | WFB | 1501 South Coast Highway | Oceanside | CA | 92054 | Self Storage | Self Storage | 1987 | 74,370 | ||||||||||||||
36 | Courtyard Colorado Springs South | RBS | 2570 Tenderfoot Hill Street | Colorado Springs | CO | 80906 | Hospitality | Limited Service | 2000 | 2011 | 90 | |||||||||||||
37 | Stafford MF Portfolio | RMF | Various | Various | MI | 48026 | Multifamily | Garden | Various | 266 | ||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | RMF | 17134 East 13 Mile Road | Roseville | MI | 48026 | Multifamily | Garden | 1967 | 210 | ||||||||||||||
37.02 | Kendall Park Apartments | RMF | 31605 Kendall Avenue | Fraser | MI | 48026 | Multifamily | Garden | 1972 | 56 | ||||||||||||||
38 | Marquis Ridge Apts | UBSRES | 4565 Covington Highway | Decatur | GA | 30035 | Multifamily | Garden | 1973 | 2012 | 216 | |||||||||||||
39 | The Columns Apartments | UBSRES | 333 Laurina Street | Jacksonville | FL | 32216 | Multifamily | Garden | 1968 | 244 | ||||||||||||||
40 | Edgewood Manor Townhomes | RBS | 320 Shaye Court | New Stanton | PA | 15639 | Multifamily | Garden | 1995 | 64 | ||||||||||||||
41 | Advantage Storage Sachse | RBS | 5280 Highway 78 | Sachse | TX | 75048 | Self Storage | Self Storage | 2004 | 2008 | 75,330 | |||||||||||||
42 | The Sense Beach House | UBSRES | 400 Ocean Drive | Miami Beach | FL | 33139 | Hospitality | Full Service | 2009 | 2012 | 18 | |||||||||||||
43 | The Towers Office Building | WFB | 292-294 Green Valley Road | Watsonville | CA | 95076 | Office | Suburban | 1965 | 1999 | 120,844 | |||||||||||||
44 | Holiday Inn Express - McComb | UBSRES | 105 Holiday Lane | McComb | MS | 39648 | Hospitality | Limited Service | 2008 | 69 | ||||||||||||||
45 | Gander Mountain Tuscaloosa | WFB | 3325 McFarland Boulevard East | Tuscaloosa | AL | 35405 | Retail | Single Tenant | 2013 | 42,310 | ||||||||||||||
46 | Village Park | UBSRES | 10200 2nd Street Northwest | Albuquerque | NM | 87107 | Manufactured Housing Community | Manufactured Housing Community | 1984 | 180 | ||||||||||||||
47 | Aztec Village | UBSRES | 3000 Aztec Road | Albuquerque | NM | 87107 | Manufactured Housing Community | Manufactured Housing Community | 1975 | 163 | ||||||||||||||
48 | Normandy Townhomes | WFB | 3925 Crow Road | Beaumont | TX | 77706 | Multifamily | Garden | 1968 | 76 | ||||||||||||||
49 | Security Public Storage - Vallejo | WFB | 4360 Sonoma Drive | Vallejo | CA | 94589 | Self Storage | Self Storage | 1999 | 47,092 | ||||||||||||||
50 | Nichols Hills Self Storage | WFB | 2900 Northwest Grand Boulevard | Oklahoma City | OK | 73116 | Self Storage | Self Storage | 2005 | 59,650 | ||||||||||||||
51 | 30 Main Street | WFB | 30 Main Street | Southampton | NY | 11968 | Mixed Use | Retail/Multifamily/Office | 1909 | 2003 | 10,331 |
A-1-2
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units(2) | ||||||||||||
52 | Palm Gardens Resort | WFB | 3401 West Business 83 | Harlingen | TX | 78552 | Manufactured Housing Community | Manufactured Housing Community | 1950 | 168 | ||||||||||||||
53 | Oracle Office Plaza | WFB | 7491-7493 North Oracle Road | Tucson | AZ | 85704 | Office | Suburban | 1986 | 28,110 | ||||||||||||||
54 | Longview Park | UBSRES | 10200 Central Avenue Southwest | Albuquerque | NM | 87121 | Manufactured Housing Community | Manufactured Housing Community | 1981 | 93 | ||||||||||||||
55 | Parkland Apartments | WFB | 18675 Parkland Drive | Shaker Heights | OH | 44122 | Multifamily | Garden | 1945 | 38 | ||||||||||||||
56 | Advantage Storage Interchange | RBS | 402 Interchange Street | McKinney | TX | 75071 | Self Storage | Self Storage | 2005 | 30,700 | ||||||||||||||
57 | The Storage Company | WFB | 1220 River Highway | Mooresville | NC | 28117 | Self Storage | Self Storage | 1999 | 42,600 |
A-1-3
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Unit of Measure | Cut-off Date Balance Per Unit/SF(3) | Original Balance ($)(3) | Cut-off Date Balance ($)(3) | % of Aggregate Cut-off Date Balance | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date(4) | ARD Loan Maturity Date(4) | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | |||||||||||||||||
1 | The Outlet Collection | Jersey Gardens | Sq. Ft. | 269 | 130,000,000 | 130,000,000 | 17.9% | 130,000,000 | N | 10/31/2013 | 12/1/2013 | 11/1/2020 | 11/1/2020 | 3.83000% | 0.00000% | 0.00630% | |||||||||||||||||||
2 | Sullivan Center | Sq. Ft. | 120 | 75,000,000 | 75,000,000 | 10.3% | 75,000,000 | N | 10/18/2013 | 12/6/2013 | 11/6/2018 | 11/6/2018 | 3.95000% | 0.00260% | 0.00630% | |||||||||||||||||||
3 | Ocean Breeze Apartments | Units | 128,497 | 36,750,000 | 36,750,000 | 5.1% | 30,112,122 | N | 11/8/2013 | 1/1/2014 | 1/1/2014 | 12/1/2023 | 4.90000% | 0.00260% | 0.00630% | |||||||||||||||||||
4 | Mazza Grandmarc | Beds | 54,936 | 34,500,000 | 34,500,000 | 4.7% | 31,389,119 | N | 11/13/2013 | 1/1/2014 | 1/1/2014 | 12/1/2018 | 4.15000% | 0.00260% | 0.00630% | |||||||||||||||||||
5 | Dollar General Portfolio | Sq. Ft. | 80 | 28,000,000 | 28,000,000 | 3.9% | 28,000,000 | N | 10/28/2013 | 12/1/2013 | 11/1/2023 | 11/1/2023 | 5.23000% | 0.00260% | 0.00630% | |||||||||||||||||||
5.01 | 1701 South Mississippi Avenue | Sq. Ft. | 1,073,482 | 1,073,482 | 0.1% | |||||||||||||||||||||||||||||
5.02 | 13083 US Highway 78 | Sq. Ft. | 936,315 | 936,315 | 0.1% | |||||||||||||||||||||||||||||
5.03 | 701 West 6th Avenue | Sq. Ft. | 924,388 | 924,388 | 0.1% | |||||||||||||||||||||||||||||
5.04 | 3728 South Highway 97 | Sq. Ft. | 900,532 | 900,532 | 0.1% | |||||||||||||||||||||||||||||
5.05 | 1107 East Main Street | Sq. Ft. | 894,569 | 894,569 | 0.1% | |||||||||||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | Sq. Ft. | 870,714 | 870,714 | 0.1% | |||||||||||||||||||||||||||||
5.07 | 500 East Bender Boulevard | Sq. Ft. | 870,714 | 870,714 | 0.1% | |||||||||||||||||||||||||||||
5.08 | 802 East Adams Avenue | Sq. Ft. | 858,786 | 858,786 | 0.1% | |||||||||||||||||||||||||||||
5.09 | 8801 Lexington Avenue | Sq. Ft. | 834,931 | 834,931 | 0.1% | |||||||||||||||||||||||||||||
5.10 | 1803 J 2-10 Road | Sq. Ft. | 834,931 | 834,931 | 0.1% | |||||||||||||||||||||||||||||
5.11 | 21 Seminole Drive | Sq. Ft. | 834,931 | 834,931 | 0.1% | |||||||||||||||||||||||||||||
5.12 | 715 West Broadway Street | Sq. Ft. | 823,003 | 823,003 | 0.1% | |||||||||||||||||||||||||||||
5.13 | 332 Main Street | Sq. Ft. | 823,003 | 823,003 | 0.1% | |||||||||||||||||||||||||||||
5.14 | 206 East Zavala Street | Sq. Ft. | 823,003 | 823,003 | 0.1% | |||||||||||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | Sq. Ft. | 805,112 | 805,112 | 0.1% | |||||||||||||||||||||||||||||
5.16 | 30 Eddins Road | Sq. Ft. | 790,202 | 790,202 | 0.1% | |||||||||||||||||||||||||||||
5.17 | 300 South Main Street | Sq. Ft. | 775,293 | 775,293 | 0.1% | |||||||||||||||||||||||||||||
5.18 | 409 U Street | Sq. Ft. | 763,365 | 763,365 | 0.1% | |||||||||||||||||||||||||||||
5.19 | 53417 US Highway 78 | Sq. Ft. | 760,383 | 760,383 | 0.1% | |||||||||||||||||||||||||||||
5.20 | 405 East Missouri Avenue | Sq. Ft. | 745,474 | 745,474 | 0.1% | |||||||||||||||||||||||||||||
5.21 | 31 Kearney Drive | Sq. Ft. | 745,474 | 745,474 | 0.1% | |||||||||||||||||||||||||||||
5.22 | 1901 West 4th Street | Sq. Ft. | 721,619 | 721,619 | 0.1% | |||||||||||||||||||||||||||||
5.23 | 423 South 4th Avenue | Sq. Ft. | 715,655 | 715,655 | 0.1% | |||||||||||||||||||||||||||||
5.24 | 601 South Broadway Avenue | Sq. Ft. | 715,655 | 715,655 | 0.1% | |||||||||||||||||||||||||||||
5.25 | 60 Redland Road | Sq. Ft. | 715,655 | 715,655 | 0.1% | |||||||||||||||||||||||||||||
5.26 | 305 South Mayes Street | Sq. Ft. | 709,691 | 709,691 | 0.1% | |||||||||||||||||||||||||||||
5.27 | 18684 Alameda Avenue | Sq. Ft. | 697,764 | 697,764 | 0.1% | |||||||||||||||||||||||||||||
5.28 | 2361 Notasulga Road | Sq. Ft. | 691,800 | 691,800 | 0.1% | |||||||||||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | Sq. Ft. | 685,836 | 685,836 | 0.1% | |||||||||||||||||||||||||||||
5.30 | 14344 Main Street | Sq. Ft. | 679,872 | 679,872 | 0.1% | |||||||||||||||||||||||||||||
5.31 | 7540 North York | Sq. Ft. | 679,872 | 679,872 | 0.1% | |||||||||||||||||||||||||||||
5.32 | 132 South Boston Avenue | Sq. Ft. | 673,908 | 673,908 | 0.1% | |||||||||||||||||||||||||||||
5.33 | 96222 Indian Road | Sq. Ft. | 673,908 | 673,908 | 0.1% | |||||||||||||||||||||||||||||
5.34 | 8565 US Highway 411 North | Sq. Ft. | 667,945 | 667,945 | 0.1% | |||||||||||||||||||||||||||||
5.35 | 5676 County Road 203 | Sq. Ft. | 656,017 | 656,017 | 0.1% | |||||||||||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | Sq. Ft. | 626,198 | 626,198 | 0.1% | |||||||||||||||||||||||||||||
6 | North County Village | Pads | 52,471 | 22,300,000 | 22,300,000 | 3.1% | 20,584,029 | N | 11/1/2013 | 12/6/2013 | 11/6/2018 | 12/6/2018 | 11/6/2023 | 5.06000% | 0.00260% | 0.00630% | ||||||||||||||||||
7 | Hampton Inn & Suites - Greenville | Rooms | 171,359 | 19,750,000 | 19,706,304 | 2.7% | 16,299,565 | N | 9/27/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | 5.12000% | 0.00260% | 0.00630% | |||||||||||||||||||
8 | BluePearl Portfolio | Sq. Ft. | 190 | 18,791,100 | 18,791,100 | 2.6% | 18,791,100 | Y | 10/25/2013 | 12/6/2013 | 11/6/2018 | 11/6/2018 | 11/6/2023 | 4.01000% | 0.00260% | 0.00630% | ||||||||||||||||||
8.01 | 29080 Inkster Road | Sq. Ft. | 7,527,800 | 7,527,800 | 1.0% | |||||||||||||||||||||||||||||
8.02 | 455 Abernathy Road | Sq. Ft. | 6,510,600 | 6,510,600 | 0.9% | |||||||||||||||||||||||||||||
8.03 | 820 Frontage Road | Sq. Ft. | 2,204,400 | 2,204,400 | 0.3% | |||||||||||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | Sq. Ft. | 1,378,400 | 1,378,400 | 0.2% | |||||||||||||||||||||||||||||
8.05 | 4525 Ulmerton Road | Sq. Ft. | 818,900 | 818,900 | 0.1% | |||||||||||||||||||||||||||||
8.06 | 4126 Packard Street | Sq. Ft. | 351,000 | 351,000 | 0.0% | |||||||||||||||||||||||||||||
9 | Vantage at Plum Creek | Units | 70,076 | 18,500,000 | 18,500,000 | 2.5% | 17,054,563 | N | 11/6/2013 | 12/6/2013 | 11/6/2018 | 12/6/2018 | 11/6/2023 | 4.97500% | 0.00260% | 0.00630% | ||||||||||||||||||
10 | Voss Self Storage | Sq. Ft. | 104 | 16,325,000 | 16,325,000 | 2.2% | 14,464,582 | N | 11/1/2013 | 12/6/2013 | 11/6/2016 | 12/6/2016 | 11/6/2023 | 5.05000% | 0.00260% | 0.00630% | ||||||||||||||||||
11 | Ardmore Commons | Sq. Ft. | 108 | 14,917,500 | 14,917,500 | 2.1% | 13,440,827 | N | 10/28/2013 | 12/1/2013 | 11/1/2017 | 12/1/2017 | 11/1/2023 | 4.81500% | 0.00260% | 0.00630% | ||||||||||||||||||
12 | Washington Self Storage | Sq. Ft. | 92 | 14,500,000 | 14,500,000 | 2.0% | 12,848,952 | N | 11/6/2013 | 12/6/2013 | 11/6/2016 | 12/6/2016 | 11/6/2023 | 5.05500% | 0.00260% | 0.00630% | ||||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | Sq. Ft. | 301 | 14,140,000 | 14,140,000 | 1.9% | 14,140,000 | Y | 10/18/2013 | 12/6/2013 | 11/6/2018 | 11/6/2018 | 11/6/2023 | 5.02000% | 0.00260% | 0.00630% | ||||||||||||||||||
13.01 | Walgreens #4573 | Sq. Ft. | 5,100,000 | 5,100,000 | 0.7% | |||||||||||||||||||||||||||||
13.02 | Walgreens #4482 | Sq. Ft. | 4,540,000 | 4,540,000 | 0.6% | |||||||||||||||||||||||||||||
13.03 | Walgreens #4958 | Sq. Ft. | 4,500,000 | 4,500,000 | 0.6% | |||||||||||||||||||||||||||||
14 | Whitney Ranch Shopping Center | Sq. Ft. | 165 | 13,615,000 | 13,615,000 | 1.9% | 12,502,050 | N | 11/1/2013 | 12/1/2013 | 11/1/2018 | 12/1/2018 | 11/1/2023 | 4.72000% | 0.00260% | 0.00630% | ||||||||||||||||||
15 | Doctors Medical Park | Sq. Ft. | 150 | 13,500,000 | 13,500,000 | 1.9% | 12,421,480 | N | 11/1/2013 | 12/1/2013 | 11/1/2018 | 12/1/2018 | 11/1/2023 | 4.85000% | 0.00260% | 0.00630% | ||||||||||||||||||
16 | Sheraton Denver West | Rooms | 54,486 | 13,200,000 | 13,185,676 | 1.8% | 11,040,256 | N | 10/18/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.54600% | 0.00260% | 0.00630% | |||||||||||||||||||
17 | Alderwood Trails | Units | 30,075 | 12,000,000 | 12,000,000 | 1.7% | 10,100,792 | N | 11/8/2013 | 12/6/2013 | 11/6/2014 | 12/6/2014 | 11/6/2023 | 4.90000% | 0.00260% | 0.00630% | ||||||||||||||||||
18 | Courtyard by Marriott - Omaha | Rooms | 87,208 | 11,700,000 | 11,685,877 | 1.6% | 9,609,791 | N | 10/17/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 4.97500% | 0.00260% | 0.00630% | |||||||||||||||||||
19 | Xango Building C | Sq. Ft. | 116 | 11,500,000 | 11,500,000 | 1.6% | 9,720,823 | N | 10/11/2013 | 12/1/2013 | 11/1/2015 | 12/1/2015 | 11/1/2023 | 4.99200% | 0.00260% | 0.00630% | ||||||||||||||||||
20 | Sabre Industries | Sq. Ft. | 39 | 11,500,000 | 11,464,327 | 1.6% | 8,671,735 | N | 9/30/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 5.23750% | 0.00260% | 0.00630% | |||||||||||||||||||
21 | Nob Hill Shopping Center | Sq. Ft. | 124 | 10,750,000 | 10,750,000 | 1.5% | 8,717,722 | N | 11/4/2013 | 1/1/2014 | 1/1/2014 | 3/1/2024 | 4.80500% | 0.00260% | 0.00630% | |||||||||||||||||||
22 | HIE - Orlando I Drive | Rooms | 67,209 | 10,500,000 | 10,484,590 | 1.4% | 8,098,967 | N | 11/8/2013 | 12/6/2013 | 12/6/2013 | 11/6/2023 | 5.89000% | 0.00260% | 0.00630% | |||||||||||||||||||
23 | Homewood Suites - Medford | Rooms | 96,038 | 10,500,000 | 10,468,194 | 1.4% | 7,957,922 | N | 9/18/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | 5.38000% | 0.00260% | 0.00630% | |||||||||||||||||||
24 | Tierra West | Pads | 15,155 | 8,720,000 | 8,699,244 | 1.2% | 7,113,726 | N | 10/11/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 4.76750% | 0.00260% | 0.00630% | |||||||||||||||||||
25 | Basswood Manor Apartments | Units | 38,208 | 8,100,000 | 8,100,000 | 1.1% | 6,680,438 | N | 11/4/2013 | 1/1/2014 | 1/1/2014 | 12/1/2023 | 5.10000% | 0.00260% | 0.00630% | |||||||||||||||||||
26 | Residence Inn North Air Force Academy | Rooms | 70,714 | 8,000,000 | 7,990,689 | 1.1% | 6,612,848 | N | 10/16/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.17200% | 0.00260% | 0.00630% | |||||||||||||||||||
27 | Trinity MHP Portfolio | Pads | 16,519 | 7,450,000 | 7,450,000 | 1.0% | 6,207,169 | N | 11/15/2013 | 1/6/2014 | 1/6/2014 | 12/6/2023 | 5.42000% | 0.00260% | 0.00630% | |||||||||||||||||||
27.01 | Trinity Riverchase | Pads | 3,600,000 | 3,600,000 | 0.5% | |||||||||||||||||||||||||||||
27.02 | Trinity Village at Alvin | Pads | 1,850,000 | 1,850,000 | 0.3% | |||||||||||||||||||||||||||||
27.03 | Trinity Forest MHC | Pads | 1,100,000 | 1,100,000 | 0.2% | |||||||||||||||||||||||||||||
27.04 | Splendora Trinity Pines | Pads | 900,000 | 900,000 | 0.1% | |||||||||||||||||||||||||||||
28 | Iron Horse Self Storage | Sq. Ft. | 97 | 7,350,000 | 7,340,921 | 1.0% | 6,012,126 | N | 10/31/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 4.85000% | 0.00260% | 0.00630% | |||||||||||||||||||
29 | Forest Vale Apartments | Units | 28,577 | 7,275,000 | 7,258,461 | 1.0% | 5,978,727 | N | 9/30/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 4.99000% | 0.00260% | 0.00630% | |||||||||||||||||||
30 | Meadowood Market Place | Sq. Ft. | 212 | 7,000,000 | 7,000,000 | 1.0% | 6,199,582 | N | 10/31/2013 | 12/1/2013 | 11/1/2016 | 12/1/2016 | 11/1/2023 | 5.03000% | 0.00260% | 0.00630% | ||||||||||||||||||
31 | South Pointe Village | Pads | 24,127 | 6,820,000 | 6,803,767 | 0.9% | 5,563,717 | N | 10/11/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 4.76750% | 0.00260% | 0.00630% | |||||||||||||||||||
32 | Henniges Automotive HQ | Sq. Ft. | 112 | 6,250,000 | 6,242,244 | 0.9% | 5,108,113 | N | 10/22/2013 | 12/6/2013 | 12/6/2013 | 11/6/2023 | 4.82500% | 0.00260% | 0.00630% | |||||||||||||||||||
33 | Fairmont Crossing | Sq. Ft. | 213 | 6,200,000 | 6,191,939 | 0.9% | 5,679,667 | N | 10/9/2013 | 12/1/2013 | 12/1/2013 | 11/1/2018 | 4.57000% | 0.00260% | 0.00630% | |||||||||||||||||||
34 | Holiday Inn Express - Pineville | Rooms | 65,083 | 6,200,000 | 6,182,902 | 0.9% | 4,789,752 | N | 9/13/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 5.93250% | 0.00260% | 0.00630% | |||||||||||||||||||
35 | Security Public Storage - Oceanside | Sq. Ft. | 81 | 6,060,000 | 6,060,000 | 0.8% | 4,996,341 | N | 11/6/2013 | 1/1/2014 | 1/1/2014 | 12/1/2023 | 5.09000% | 0.00260% | 0.00630% | |||||||||||||||||||
36 | Courtyard Colorado Springs South | Rooms | 63,816 | 5,750,000 | 5,743,395 | 0.8% | 4,763,623 | N | 10/16/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.24200% | 0.00260% | 0.00630% | |||||||||||||||||||
37 | Stafford MF Portfolio | Units | 21,053 | 5,600,000 | 5,600,000 | 0.8% | 5,025,126 | N | 11/12/2013 | 1/6/2014 | 1/6/2014 | 12/6/2018 | 5.52000% | 0.00260% | 0.00630% | |||||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | Units | 4,402,632 | 4,402,632 | 0.6% | |||||||||||||||||||||||||||||
37.02 | Kendall Park Apartments | Units | 1,197,368 | 1,197,368 | 0.2% | |||||||||||||||||||||||||||||
38 | Marquis Ridge Apts | Units | 25,411 | 5,500,000 | 5,488,752 | 0.8% | 4,592,579 | N | 10/3/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 5.49000% | 0.00260% | 0.00630% | |||||||||||||||||||
39 | The Columns Apartments | Units | 22,104 | 5,400,000 | 5,393,391 | 0.7% | 4,424,378 | N | 10/25/2013 | 12/6/2013 | 12/6/2013 | 11/6/2023 | 4.90000% | 0.00260% | 0.00630% | |||||||||||||||||||
40 | Edgewood Manor Townhomes | Units | 81,250 | 5,200,000 | 5,200,000 | 0.7% | 4,523,249 | N | 11/4/2013 | 1/1/2014 | 12/1/2015 | 1/1/2016 | 12/1/2023 | 5.21000% | 0.00260% | 0.00630% | ||||||||||||||||||
41 | Advantage Storage Sachse | Sq. Ft. | 62 | 4,700,000 | 4,694,659 | 0.6% | 3,900,916 | N | 10/31/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.30000% | 0.00260% | 0.00630% | |||||||||||||||||||
42 | The Sense Beach House | Rooms | 252,373 | 4,550,000 | 4,542,718 | 0.6% | 3,440,737 | N | 11/5/2013 | 12/6/2013 | 12/6/2013 | 11/6/2023 | 5.32000% | 0.00260% | 0.00630% | |||||||||||||||||||
43 | The Towers Office Building | Sq. Ft. | 36 | 4,400,000 | 4,392,894 | 0.6% | 3,320,207 | N | 11/1/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.26000% | 0.00260% | 0.00630% | |||||||||||||||||||
44 | Holiday Inn Express - McComb | Rooms | 60,780 | 4,200,000 | 4,193,846 | 0.6% | 3,791,382 | N | 11/1/2013 | 12/6/2013 | 12/6/2013 | 11/6/2018 | 5.90000% | 0.00260% | 0.00630% | |||||||||||||||||||
45 | Gander Mountain Tuscaloosa | Sq. Ft. | 97 | 4,100,000 | 4,094,746 | 0.6% | 3,760,673 | N | 11/1/2013 | 12/1/2013 | 12/1/2013 | 11/1/2018 | 4.65000% | 0.00260% | 0.00630% | |||||||||||||||||||
46 | Village Park | Pads | 22,391 | 4,040,000 | 4,030,384 | 0.6% | 3,295,808 | N | 10/11/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 4.76750% | 0.00260% | 0.00630% | |||||||||||||||||||
47 | Aztec Village | Pads | 24,359 | 3,980,000 | 3,970,527 | 0.5% | 3,246,860 | N | 10/11/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 4.76750% | 0.00260% | 0.00630% | |||||||||||||||||||
48 | Normandy Townhomes | Units | 47,968 | 3,650,000 | 3,645,565 | 0.5% | 2,994,490 | N | 10/25/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 4.94000% | 0.00260% | 0.00630% | |||||||||||||||||||
49 | Security Public Storage - Vallejo | Sq. Ft. | 70 | 3,300,000 | 3,300,000 | 0.5% | 2,720,780 | N | 11/4/2013 | 1/1/2014 | 1/1/2014 | 12/1/2023 | 5.09000% | 0.00260% | 0.00630% | |||||||||||||||||||
50 | Nichols Hills Self Storage | Sq. Ft. | 49 | 2,925,000 | 2,925,000 | 0.4% | 2,482,843 | N | 11/6/2013 | 1/1/2014 | 12/1/2014 | 1/1/2015 | 12/1/2023 | 5.19000% | 0.00260% | 0.00630% | ||||||||||||||||||
51 | 30 Main Street | Sq. Ft. | 213 | 2,200,000 | 2,200,000 | 0.3% | 2,200,000 | N | 10/11/2013 | 12/1/2013 | 11/1/2023 | 11/1/2023 | 4.79000% | 0.00260% | 0.00630% |
A-1-4
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Unit of Measure | Cut-off Date Balance Per Unit/SF(3) | Original Balance ($)(3) | Cut-off Date Balance ($)(3) | % of Aggregate Cut-off Date Balance | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date(4) | ARD Loan Maturity Date(4) | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | |||||||||||||||||
52 | Palm Gardens Resort | Pads | 13,080 | 2,200,000 | 2,197,443 | 0.3% | 1,819,000 | N | 10/28/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.18000% | 0.00260% | 0.00630% | |||||||||||||||||||
53 | Oracle Office Plaza | Sq. Ft. | 71 | 2,000,000 | 1,997,706 | 0.3% | 1,657,335 | N | 11/1/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.25000% | 0.00260% | 0.00630% | |||||||||||||||||||
54 | Longview Park | Pads | 16,734 | 1,560,000 | 1,556,287 | 0.2% | 1,272,639 | N | 10/11/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | 4.76750% | 0.00260% | 0.00630% | |||||||||||||||||||
55 | Parkland Apartments | Units | 40,746 | 1,550,000 | 1,548,357 | 0.2% | 1,301,328 | N | 10/31/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.67000% | 0.00260% | 0.00630% | |||||||||||||||||||
56 | Advantage Storage Interchange | Sq. Ft. | 44 | 1,350,000 | 1,348,466 | 0.2% | 1,120,476 | N | 10/31/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.30000% | 0.00260% | 0.00630% | |||||||||||||||||||
57 | The Storage Company | Sq. Ft. | 28 | 1,177,000 | 1,175,724 | 0.2% | 984,544 | N | 10/28/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | 5.55000% | 0.00260% | 0.00630% |
A-1-5
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Master Servicing Fee Rate | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.)(4) | Remaining Term to Maturity or ARD (Mos.)(4) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | |||||||||||||||
1 | The Outlet Collection | Jersey Gardens | 0.02000% | 0.00050% | 3.80320% | Actual/360 | 420,679.40 | Interest-only, Balloon | Actual/360 | 84 | 83 | 84 | 83 | 0 | 0 | 1 | |||||||||||||||
2 | Sullivan Center | 0.02000% | 0.00050% | 3.92060% | Actual/360 | 250,303.82 | Interest-only, Balloon | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 1 | |||||||||||||||
3 | Ocean Breeze Apartments | 0.02000% | 0.00050% | 4.87060% | Actual/360 | 195,042.07 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | ||||||||||||||||
4 | Mazza Grandmarc | 0.03000% | 0.00050% | 4.11060% | Actual/360 | 167,705.65 | Amortizing Balloon | 60 | 60 | 0 | 0 | 360 | 360 | 0 | ||||||||||||||||
5 | Dollar General Portfolio | 0.02000% | 0.00050% | 5.20060% | Actual/360 | 123,728.24 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | |||||||||||||||
5.01 | 1701 South Mississippi Avenue | |||||||||||||||||||||||||||||
5.02 | 13083 US Highway 78 | |||||||||||||||||||||||||||||
5.03 | 701 West 6th Avenue | |||||||||||||||||||||||||||||
5.04 | 3728 South Highway 97 | |||||||||||||||||||||||||||||
5.05 | 1107 East Main Street | |||||||||||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | |||||||||||||||||||||||||||||
5.07 | 500 East Bender Boulevard | |||||||||||||||||||||||||||||
5.08 | 802 East Adams Avenue | |||||||||||||||||||||||||||||
5.09 | 8801 Lexington Avenue | |||||||||||||||||||||||||||||
5.10 | 1803 J 2-10 Road | |||||||||||||||||||||||||||||
5.11 | 21 Seminole Drive | |||||||||||||||||||||||||||||
5.12 | 715 West Broadway Street | |||||||||||||||||||||||||||||
5.13 | 332 Main Street | |||||||||||||||||||||||||||||
5.14 | 206 East Zavala Street | |||||||||||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | |||||||||||||||||||||||||||||
5.16 | 30 Eddins Road | |||||||||||||||||||||||||||||
5.17 | 300 South Main Street | |||||||||||||||||||||||||||||
5.18 | 409 U Street | |||||||||||||||||||||||||||||
5.19 | 53417 US Highway 78 | |||||||||||||||||||||||||||||
5.20 | 405 East Missouri Avenue | |||||||||||||||||||||||||||||
5.21 | 31 Kearney Drive | |||||||||||||||||||||||||||||
5.22 | 1901 West 4th Street | |||||||||||||||||||||||||||||
5.23 | 423 South 4th Avenue | |||||||||||||||||||||||||||||
5.24 | 601 South Broadway Avenue | |||||||||||||||||||||||||||||
5.25 | 60 Redland Road | |||||||||||||||||||||||||||||
5.26 | 305 South Mayes Street | |||||||||||||||||||||||||||||
5.27 | 18684 Alameda Avenue | |||||||||||||||||||||||||||||
5.28 | 2361 Notasulga Road | |||||||||||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | |||||||||||||||||||||||||||||
5.30 | 14344 Main Street | |||||||||||||||||||||||||||||
5.31 | 7540 North York | |||||||||||||||||||||||||||||
5.32 | 132 South Boston Avenue | |||||||||||||||||||||||||||||
5.33 | 96222 Indian Road | |||||||||||||||||||||||||||||
5.34 | 8565 US Highway 411 North | |||||||||||||||||||||||||||||
5.35 | 5676 County Road 203 | |||||||||||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | |||||||||||||||||||||||||||||
6 | North County Village | 0.02000% | 0.00050% | 5.03060% | Actual/360 | 120,530.28 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | |||||||||||||||
7 | Hampton Inn & Suites - Greenville | 0.02000% | 0.00050% | 5.09060% | Actual/360 | 107,475.43 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | ||||||||||||||||
8 | BluePearl Portfolio | 0.02000% | 0.00050% | 3.98060% | Actual/360 | 63,665.73 | Interest-only, ARD | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 1 | |||||||||||||||
8.01 | 29080 Inkster Road | |||||||||||||||||||||||||||||
8.02 | 455 Abernathy Road | |||||||||||||||||||||||||||||
8.03 | 820 Frontage Road | |||||||||||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | |||||||||||||||||||||||||||||
8.05 | 4525 Ulmerton Road | |||||||||||||||||||||||||||||
8.06 | 4126 Packard Street | |||||||||||||||||||||||||||||
9 | Vantage at Plum Creek | 0.02000% | 0.00050% | 4.94560% | Actual/360 | 99,029.53 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | |||||||||||||||
10 | Voss Self Storage | 0.02000% | 0.00050% | 5.02060% | Actual/360 | 88,135.66 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | |||||||||||||||
11 | Ardmore Commons | 0.06000% | 0.00050% | 4.74560% | Actual/360 | 78,402.26 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | 47 | 360 | 360 | 1 | |||||||||||||||
12 | Washington Self Storage | 0.02000% | 0.00050% | 5.02560% | Actual/360 | 78,327.26 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | |||||||||||||||
13 | Olympia Development Walgreens Portfolio II | 0.02000% | 0.00050% | 4.99060% | Actual/360 | 59,973.89 | Interest-only, ARD | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 1 | |||||||||||||||
13.01 | Walgreens #4573 | |||||||||||||||||||||||||||||
13.02 | Walgreens #4482 | |||||||||||||||||||||||||||||
13.03 | Walgreens #4958 | |||||||||||||||||||||||||||||
14 | Whitney Ranch Shopping Center | 0.02000% | 0.00050% | 4.69060% | Actual/360 | 70,776.30 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | |||||||||||||||
15 | Doctors Medical Park | 0.02000% | 0.00050% | 4.82060% | Actual/360 | 71,238.40 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | |||||||||||||||
16 | Sheraton Denver West | 0.02000% | 0.00050% | 5.51660% | Actual/360 | 75,329.56 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
17 | Alderwood Trails | 0.02000% | 0.00050% | 4.87060% | Actual/360 | 63,687.21 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | 360 | 360 | 1 | |||||||||||||||
18 | Courtyard by Marriott - Omaha | 0.02000% | 0.00050% | 4.94560% | Actual/360 | 62,629.49 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
19 | Xango Building C | 0.06000% | 0.00050% | 4.92260% | Actual/360 | 63,605.82 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 336 | 336 | 1 | |||||||||||||||
20 | Sabre Industries | 0.02000% | 0.00050% | 5.20810% | Actual/360 | 68,828.71 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | 2 | ||||||||||||||||
21 | Nob Hill Shopping Center | 0.02000% | 0.00050% | 4.77560% | Actual/360 | 56,434.02 | Amortizing Balloon | 123 | 123 | 0 | 0 | 360 | 360 | 0 | ||||||||||||||||
22 | HIE - Orlando I Drive | 0.02000% | 0.00050% | 5.86060% | Actual/360 | 66,947.38 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | ||||||||||||||||
23 | Homewood Suites - Medford | 0.02000% | 0.00050% | 5.35060% | Actual/360 | 63,728.90 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | 2 | ||||||||||||||||
24 | Tierra West | 0.02000% | 0.00050% | 4.73810% | Actual/360 | 45,579.67 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | ||||||||||||||||
25 | Basswood Manor Apartments | 0.06000% | 0.00050% | 5.03060% | Actual/360 | 43,978.93 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | ||||||||||||||||
26 | Residence Inn North Air Force Academy | 0.02000% | 0.00050% | 5.14260% | Actual/360 | 43,790.60 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
27 | Trinity MHP Portfolio | 0.02000% | 0.00050% | 5.39060% | Actual/360 | 41,927.10 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | ||||||||||||||||
27.01 | Trinity Riverchase | |||||||||||||||||||||||||||||
27.02 | Trinity Village at Alvin | |||||||||||||||||||||||||||||
27.03 | Trinity Forest MHC | |||||||||||||||||||||||||||||
27.04 | Splendora Trinity Pines | |||||||||||||||||||||||||||||
28 | Iron Horse Self Storage | 0.02000% | 0.00050% | 4.82060% | Actual/360 | 38,785.35 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
29 | Forest Vale Apartments | 0.02000% | 0.00050% | 4.96060% | Actual/360 | 39,009.32 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | ||||||||||||||||
30 | Meadowood Market Place | 0.02000% | 0.00050% | 5.00060% | Actual/360 | 37,705.96 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | |||||||||||||||
31 | South Pointe Village | 0.02000% | 0.00050% | 4.73810% | Actual/360 | 35,648.32 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | ||||||||||||||||
32 | Henniges Automotive HQ | 0.02000% | 0.00050% | 4.79560% | Actual/360 | 32,886.10 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
33 | Fairmont Crossing | 0.02000% | 0.00050% | 4.54060% | Actual/360 | 31,672.89 | Amortizing Balloon | 60 | 59 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
34 | Holiday Inn Express - Pineville | 0.02000% | 0.00050% | 5.90310% | Actual/360 | 39,691.26 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | 2 | ||||||||||||||||
35 | Security Public Storage - Oceanside | 0.02000% | 0.00050% | 5.06060% | Actual/360 | 32,865.53 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | ||||||||||||||||
36 | Courtyard Colorado Springs South | 0.02000% | 0.00050% | 5.21260% | Actual/360 | 31,723.23 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
37 | Stafford MF Portfolio | 0.02000% | 0.00050% | 5.49060% | Actual/360 | 34,455.82 | Amortizing Balloon | 60 | 60 | 0 | 0 | 300 | 300 | 0 | ||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | |||||||||||||||||||||||||||||
37.02 | Kendall Park Apartments | |||||||||||||||||||||||||||||
38 | Marquis Ridge Apts | 0.07000% | 0.00050% | 5.41060% | Actual/360 | 31,193.90 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | ||||||||||||||||
39 | The Columns Apartments | 0.07000% | 0.00050% | 4.82060% | Actual/360 | 28,659.24 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
40 | Edgewood Manor Townhomes | 0.06000% | 0.00050% | 5.14060% | Actual/360 | 28,585.90 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | 360 | 0 | |||||||||||||||
41 | Advantage Storage Sachse | 0.02000% | 0.00050% | 5.27060% | Actual/360 | 26,099.32 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
42 | The Sense Beach House | 0.02000% | 0.00050% | 5.29060% | Actual/360 | 27,454.00 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | ||||||||||||||||
43 | The Towers Office Building | 0.02000% | 0.00050% | 5.23060% | Actual/360 | 26,392.86 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | ||||||||||||||||
44 | Holiday Inn Express - McComb | 0.02000% | 0.00050% | 5.87060% | Actual/360 | 26,804.50 | Amortizing Balloon | 60 | 59 | 0 | 0 | 300 | 299 | 1 | ||||||||||||||||
45 | Gander Mountain Tuscaloosa | 0.02000% | 0.00050% | 4.62060% | Actual/360 | 21,141.11 | Amortizing Balloon | 60 | 59 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
46 | Village Park | 0.02000% | 0.00050% | 4.73810% | Actual/360 | 21,117.19 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | ||||||||||||||||
47 | Aztec Village | 0.02000% | 0.00050% | 4.73810% | Actual/360 | 20,803.57 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | ||||||||||||||||
48 | Normandy Townhomes | 0.09000% | 0.00050% | 4.84060% | Actual/360 | 19,460.36 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
49 | Security Public Storage - Vallejo | 0.02000% | 0.00050% | 5.06060% | Actual/360 | 17,897.07 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | ||||||||||||||||
50 | Nichols Hills Self Storage | 0.02000% | 0.00050% | 5.16060% | Actual/360 | 16,043.43 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | 12 | 360 | 360 | 0 | |||||||||||||||
51 | 30 Main Street | 0.02000% | 0.00050% | 4.76060% | Actual/360 | 8,903.63 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 |
A-1-6
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Master Servicing Fee Rate | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.)(4) | Remaining Term to Maturity or ARD (Mos.)(4) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | |||||||||||||||
52 | Palm Gardens Resort | 0.02000% | 0.00050% | 5.15060% | Actual/360 | 12,053.27 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
53 | Oracle Office Plaza | 0.02000% | 0.00050% | 5.22060% | Actual/360 | 11,044.07 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
54 | Longview Park | 0.02000% | 0.00050% | 4.73810% | Actual/360 | 8,154.16 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | ||||||||||||||||
55 | Parkland Apartments | 0.06000% | 0.00050% | 5.60060% | Actual/360 | 8,966.76 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
56 | Advantage Storage Interchange | 0.02000% | 0.00050% | 5.27060% | Actual/360 | 7,496.61 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | ||||||||||||||||
57 | The Storage Company | 0.02000% | 0.00050% | 5.52060% | Actual/360 | 6,719.85 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 |
A-1-7
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Prepayment Provisions(5) | Grace Period Default (Days) | Grace Period Late (Days)(6) | Appraised Value ($) | Appraisal Date | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x)(3) | |||||||||||||||
1 | The Outlet Collection | Jersey Gardens | L(25),D(55),O(4) | 5 | 5 | 707,000,000 | 10/4/2013 | 2.96 | |||||||||||||||||||||||
2 | Sullivan Center | L(25),D(31),O(4) | 0 | 5 | 229,000,000 | 9/4/2013 | 3.05 | |||||||||||||||||||||||
3 | Ocean Breeze Apartments | L(24),D(92),O(4) | 5 | 5 | 57,400,000 | 9/26/2013 | 1.31 | |||||||||||||||||||||||
4 | Mazza Grandmarc | L(24),D(32),O(4) | 5 | 5 | 51,300,000 | 9/12/2013 | 1.40 | |||||||||||||||||||||||
5 | Dollar General Portfolio | L(25),D(91),O(4) | 5 | 5 | 46,870,000 | Various | 2.17 | |||||||||||||||||||||||
5.01 | 1701 South Mississippi Avenue | 1,800,000 | 9/24/2013 | |||||||||||||||||||||||||||
5.02 | 13083 US Highway 78 | 1,570,000 | 10/1/2013 | |||||||||||||||||||||||||||
5.03 | 701 West 6th Avenue | 1,550,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.04 | 3728 South Highway 97 | 1,510,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.05 | 1107 East Main Street | 1,500,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | 1,460,000 | 9/30/2013 | |||||||||||||||||||||||||||
5.07 | 500 East Bender Boulevard | 1,460,000 | 9/30/2013 | |||||||||||||||||||||||||||
5.08 | 802 East Adams Avenue | 1,440,000 | 9/26/2013 | |||||||||||||||||||||||||||
5.09 | 8801 Lexington Avenue | 1,400,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.10 | 1803 J 2-10 Road | 1,400,000 | 9/21/2013 | |||||||||||||||||||||||||||
5.11 | 21 Seminole Drive | 1,400,000 | 9/21/2013 | |||||||||||||||||||||||||||
5.12 | 715 West Broadway Street | 1,380,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.13 | 332 Main Street | 1,300,000 | 9/20/2013 | |||||||||||||||||||||||||||
5.14 | 206 East Zavala Street | 1,380,000 | 9/26/2013 | |||||||||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | 1,350,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.16 | 30 Eddins Road | 1,325,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.17 | 300 South Main Street | 1,300,000 | 9/24/2013 | |||||||||||||||||||||||||||
5.18 | 409 U Street | 1,280,000 | 9/21/2013 | |||||||||||||||||||||||||||
5.19 | 53417 US Highway 78 | 1,275,000 | 9/24/2013 | |||||||||||||||||||||||||||
5.20 | 405 East Missouri Avenue | 1,250,000 | 9/24/2013 | |||||||||||||||||||||||||||
5.21 | 31 Kearney Drive | 1,250,000 | 9/26/2013 | |||||||||||||||||||||||||||
5.22 | 1901 West 4th Street | 1,210,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.23 | 423 South 4th Avenue | 1,200,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.24 | 601 South Broadway Avenue | 1,200,000 | 9/24/2013 | |||||||||||||||||||||||||||
5.25 | 60 Redland Road | 1,200,000 | 9/27/2013 | |||||||||||||||||||||||||||
5.26 | 305 South Mayes Street | 1,190,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.27 | 18684 Alameda Avenue | 1,170,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.28 | 2361 Notasulga Road | 1,160,000 | 9/27/2013 | |||||||||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | 1,150,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.30 | 14344 Main Street | 1,140,000 | 9/27/2013 | |||||||||||||||||||||||||||
5.31 | 7540 North York | 1,140,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.32 | 132 South Boston Avenue | 1,130,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.33 | 96222 Indian Road | 1,130,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.34 | 8565 US Highway 411 North | 1,120,000 | 10/1/2013 | |||||||||||||||||||||||||||
5.35 | 5676 County Road 203 | 1,100,000 | 9/25/2013 | |||||||||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | 1,050,000 | 9/25/2013 | |||||||||||||||||||||||||||
6 | North County Village | L(25),D(91),O(4) | 0 | 0 | 30,800,000 | 10/11/2013 | 1.31 | |||||||||||||||||||||||
7 | Hampton Inn & Suites - Greenville | L(26),D(90),O(4) | 5 | 5 | 28,500,000 | 8/2/2013 | 2.02 | |||||||||||||||||||||||
8 | BluePearl Portfolio | L(25),D(31),O(4) | 0 | 0 | 38,910,000 | Various | 3.46 | |||||||||||||||||||||||
8.01 | 29080 Inkster Road | 14,800,000 | 9/12/2013 | |||||||||||||||||||||||||||
8.02 | 455 Abernathy Road | 12,800,000 | 9/10/2013 | |||||||||||||||||||||||||||
8.03 | 820 Frontage Road | 6,300,000 | 9/10/2013 | |||||||||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | 2,710,000 | 9/4/2013 | |||||||||||||||||||||||||||
8.05 | 4525 Ulmerton Road | 1,610,000 | 9/4/2013 | |||||||||||||||||||||||||||
8.06 | 4126 Packard Street | 690,000 | 9/12/2013 | |||||||||||||||||||||||||||
9 | Vantage at Plum Creek | L(25),D(91),O(4) | 0 | 0 | 24,750,000 | 10/4/2013 | 1.42 | |||||||||||||||||||||||
10 | Voss Self Storage | L(25),D(91),O(4) | 0 | 10 | 22,880,000 | 10/9/2013 | 1.47 | |||||||||||||||||||||||
11 | Ardmore Commons | L(25),D(91),O(4) | 5 | 5 | 20,000,000 | 8/17/2013 | 1.57 | |||||||||||||||||||||||
12 | Washington Self Storage | L(25),D(91),O(4) | 0 | 10 | 19,600,000 | 10/9/2013 | 1.34 | |||||||||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | L(25),D(31),O(4) | 0 | 0 | 18,880,000 | Various | 1.44 | |||||||||||||||||||||||
13.01 | Walgreens #4573 | 6,800,000 | 8/30/2013 | |||||||||||||||||||||||||||
13.02 | Walgreens #4482 | 6,070,000 | 8/26/2013 | |||||||||||||||||||||||||||
13.03 | Walgreens #4958 | 6,010,000 | 8/26/2013 | |||||||||||||||||||||||||||
14 | Whitney Ranch Shopping Center | L(25),D(91),O(4) | 5 | 5 | 21,600,000 | 9/27/2013 | 1.77 | |||||||||||||||||||||||
15 | Doctors Medical Park | L(25),D(91),O(4) | 5 | 5 | 28,100,000 | 9/30/2013 | 2.07 | |||||||||||||||||||||||
16 | Sheraton Denver West | L(25),D(91),O(4) | 0 | 0 | 19,000,000 | 7/12/2013 | 1.98 | |||||||||||||||||||||||
17 | Alderwood Trails | L(25),D(91),O(4) | 0 | 0 | 16,500,000 | 9/24/2013 | 1.78 | |||||||||||||||||||||||
18 | Courtyard by Marriott - Omaha | L(25),D(91),O(4) | 5 | 5 | 19,200,000 | 5/19/2013 | 2.22 | |||||||||||||||||||||||
19 | Xango Building C | L(25),GRTR 1% or YM(91),O(4) | 0 | 0 | 15,300,000 | 9/19/2013 | 1.74 | |||||||||||||||||||||||
20 | Sabre Industries | L(26),D(87),O(7) | 0 | 0 | 18,500,000 | 8/1/2013 | 1.70 | |||||||||||||||||||||||
21 | Nob Hill Shopping Center | L(24),D(95),O(4) | 5 | 5 | 14,600,000 | 9/25/2013 | 1.50 | |||||||||||||||||||||||
22 | HIE - Orlando I Drive | L(25),D(91),O(4) | 0 | 0 | 15,300,000 | 10/3/2013 | 1.72 | |||||||||||||||||||||||
23 | Homewood Suites - Medford | L(26),D(90),O(4) | 5 | 5 | 14,800,000 | 6/6/2013 | 2.02 | |||||||||||||||||||||||
24 | Tierra West | L(26),D(90),O(4) | 0 | 0 | 16,890,000 | 8/26/2013 | 1.93 | |||||||||||||||||||||||
25 | Basswood Manor Apartments | L(24),D(92),O(4) | 0 | 0 | 11,290,000 | 8/26/2013 | 1.55 | |||||||||||||||||||||||
26 | Residence Inn North Air Force Academy | L(25),D(91),O(4) | 5 | 5 | 12,400,000 | 5/21/2013 | 2.01 | |||||||||||||||||||||||
27 | Trinity MHP Portfolio | L(24),D(92),O(4) | 0 | 0 | 13,090,000 | Various | 1.92 | |||||||||||||||||||||||
27.01 | Trinity Riverchase | 6,600,000 | 8/12/2013 | |||||||||||||||||||||||||||
27.02 | Trinity Village at Alvin | 3,150,000 | 8/9/2013 | |||||||||||||||||||||||||||
27.03 | Trinity Forest MHC | 1,840,000 | 8/9/2013 | |||||||||||||||||||||||||||
27.04 | Splendora Trinity Pines | 1,500,000 | 8/9/2013 | |||||||||||||||||||||||||||
28 | Iron Horse Self Storage | L(25),D(91),O(4) | 5 | 5 | 10,150,000 | 9/19/2013 | 1.45 | |||||||||||||||||||||||
29 | Forest Vale Apartments | L(26),D(90),O(4) | 0 | 0 | 9,700,000 | 8/6/2013 | 1.62 | |||||||||||||||||||||||
30 | Meadowood Market Place | L(25),D(91),O(4) | 5 | 5 | 13,000,000 | 9/12/2013 | 1.87 | |||||||||||||||||||||||
31 | South Pointe Village | L(26),D(90),O(4) | 0 | 0 | 12,340,000 | 8/27/2013 | 2.02 | |||||||||||||||||||||||
32 | Henniges Automotive HQ | L(25),D(88),O(7) | 0 | 0 | 9,600,000 | 10/15/2013 | 1.88 | |||||||||||||||||||||||
33 | Fairmont Crossing | L(25),D(31),O(4) | 5 | 5 | 8,350,000 | 9/10/2013 | 1.60 | |||||||||||||||||||||||
34 | Holiday Inn Express - Pineville | L(26),D(87),O(7) | 0 | 0 | 8,000,000 | 6/3/2013 | 1.80 | |||||||||||||||||||||||
35 | Security Public Storage - Oceanside | L(24),GRTR 1% or YM or D(89),O(7) | 5 | 5 | 9,500,000 | 9/27/2013 | 1.56 | |||||||||||||||||||||||
36 | Courtyard Colorado Springs South | L(25),D(91),O(4) | 5 | 5 | 9,000,000 | 5/21/2013 | 1.94 | |||||||||||||||||||||||
37 | Stafford MF Portfolio | L(23),GRTR 1% or YM(29),O(8) | 0 | 0 | 9,120,000 | Various | 1.59 | |||||||||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | 7,170,000 | 7/25/2013 | |||||||||||||||||||||||||||
37.02 | Kendall Park Apartments | 1,950,000 | 10/11/2013 | |||||||||||||||||||||||||||
38 | Marquis Ridge Apts | L(26),D(91),O(3) | 0 | 0 | 7,400,000 | 8/6/2013 | 1.53 | |||||||||||||||||||||||
39 | The Columns Apartments | L(25),D(91),O(4) | 0 | 0 | 9,000,000 | 9/9/2013 | 1.93 | |||||||||||||||||||||||
40 | Edgewood Manor Townhomes | L(24),D(92),O(4) | 5 | 5 | 7,225,000 | 9/25/2013 | 1.38 | |||||||||||||||||||||||
41 | Advantage Storage Sachse | L(25),D(91),O(4) | 5 | 5 | 6,600,000 | 9/23/2013 | 1.55 | |||||||||||||||||||||||
42 | The Sense Beach House | L(25),D(91),O(4) | 0 | 0 | 7,300,000 | 10/7/2013 | 1.62 | |||||||||||||||||||||||
43 | The Towers Office Building | L(25),D(91),O(4) | 5 | 5 | 9,620,000 | 7/29/2013 | 2.02 | |||||||||||||||||||||||
44 | Holiday Inn Express - McComb | L(25),D(32),O(3) | 0 | 0 | 6,700,000 | 8/30/2013 | 1.89 | |||||||||||||||||||||||
45 | Gander Mountain Tuscaloosa | L(25),D(31),O(4) | 5 | 5 | 8,100,000 | 9/21/2013 | 2.30 | |||||||||||||||||||||||
46 | Village Park | L(26),D(90),O(4) | 0 | 0 | 7,630,000 | 8/27/2013 | 1.86 | |||||||||||||||||||||||
47 | Aztec Village | L(26),D(90),O(4) | 0 | 0 | 7,510,000 | 8/27/2013 | 2.04 | |||||||||||||||||||||||
48 | Normandy Townhomes | L(25),D(91),O(4) | 5 | 5 | 4,860,000 | 9/5/2013 | 1.70 | |||||||||||||||||||||||
49 | Security Public Storage - Vallejo | L(24),GRTR 1% or YM or D(89),O(7) | 5 | 5 | 5,540,000 | 9/23/2013 | 1.55 | |||||||||||||||||||||||
50 | Nichols Hills Self Storage | L(24),D(92),O(4) | 5 | 5 | 3,900,000 | 7/12/2013 | 1.56 | |||||||||||||||||||||||
51 | 30 Main Street | L(25),D(91),O(4) | 5 | 5 | 6,000,000 | 6/14/2013 | 2.76 |
A-1-8
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Prepayment Provisions(5) | Grace Period Default (Days) | Grace Period Late (Days)(6) | Appraised Value ($) | Appraisal Date | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x)(3) | |||||||||||||||
52 | Palm Gardens Resort | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 4,500,000 | 9/5/2013 | 1.89 | |||||||||||||||||||||||
53 | Oracle Office Plaza | L(25),D(91),O(4) | 5 | 5 | 3,400,000 | 9/3/2013 | 2.12 | |||||||||||||||||||||||
54 | Longview Park | L(26),D(90),O(4) | 0 | 0 | 2,810,000 | 8/27/2013 | 2.01 | |||||||||||||||||||||||
55 | Parkland Apartments | L(25),D(91),O(4) | 5 | 5 | 2,125,000 | 9/18/2013 | 1.65 | |||||||||||||||||||||||
56 | Advantage Storage Interchange | L(25),D(91),O(4) | 5 | 5 | 1,950,000 | 9/23/2013 | 1.64 | |||||||||||||||||||||||
57 | The Storage Company | L(25),D(91),O(4) | 5 | 5 | 2,130,000 | 9/19/2013 | 1.43 |
A-1-9
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | U/W NCF DSCR (x)(3) | Cut-off Date LTV Ratio(3) | LTV Ratio at Maturity or ARD(3) | Cut-off Date U/W NOI Debt Yield(3) | Cut-off Date U/W NCF Debt Yield(3) | U/W Revenues ($) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | U/W Net Cash Flow ($) | Occupancy Rate(2) | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | ||||||||||||||||
1 | The Outlet Collection | Jersey Gardens | 2.84 | 49.5% | 49.5% | 11.5% | 11.0% | 66,662,980 | 26,424,909 | 40,238,071 | 259,760 | 1,327,796 | 38,650,516 | 99.4% | 9/25/2013 | ||||||||||||||||||
2 | Sullivan Center | 2.80 | 49.6% | 49.6% | 12.2% | 11.2% | 23,314,410 | 9,467,544 | 13,846,865 | 235,986 | 891,496 | 12,719,383 | 83.2% | 9/1/2013 | ||||||||||||||||||
3 | Ocean Breeze Apartments | 1.28 | 64.0% | 52.5% | 8.3% | 8.1% | 4,887,226 | 1,821,779 | 3,065,446 | 71,500 | 0 | 2,993,946 | 94.8% | 11/4/2013 | ||||||||||||||||||
4 | Mazza Grandmarc | 1.37 | 67.3% | 61.2% | 8.2% | 8.0% | 6,546,047 | 3,733,126 | 2,812,920 | 62,800 | 0 | 2,750,120 | 96.8% | 9/12/2013 | ||||||||||||||||||
5 | Dollar General Portfolio | 2.12 | 59.7% | 59.7% | 11.5% | 11.3% | 3,321,602 | 99,648 | 3,221,954 | 69,793 | 0 | 3,152,161 | 100.0% | 12/1/2013 | ||||||||||||||||||
5.01 | 1701 South Mississippi Avenue | 131,061 | 3,932 | 127,130 | 2,496 | 0 | 124,634 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.02 | 13083 US Highway 78 | 105,712 | 3,171 | 102,541 | 2,128 | 0 | 100,413 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.03 | 701 West 6th Avenue | 113,597 | 3,408 | 110,189 | 2,113 | 0 | 108,076 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.04 | 3728 South Highway 97 | 109,725 | 3,292 | 106,433 | 2,481 | 0 | 103,952 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.05 | 1107 East Main Street | 109,844 | 3,295 | 106,549 | 1,805 | 0 | 104,744 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | 101,936 | 3,058 | 98,878 | 1,820 | 0 | 97,058 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.07 | 500 East Bender Boulevard | 102,111 | 3,063 | 99,047 | 1,805 | 0 | 97,242 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.08 | 802 East Adams Avenue | 100,643 | 3,019 | 97,624 | 1,820 | 0 | 95,804 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.09 | 8801 Lexington Avenue | 103,148 | 3,094 | 100,053 | 2,128 | 0 | 97,925 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.10 | 1803 J 2-10 Road | 97,643 | 2,929 | 94,714 | 1,805 | 0 | 92,908 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.11 | 21 Seminole Drive | 98,256 | 2,948 | 95,309 | 1,805 | 0 | 93,503 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.12 | 715 West Broadway Street | 100,069 | 3,002 | 97,067 | 2,496 | 0 | 94,571 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.13 | 332 Main Street | 91,901 | 2,757 | 89,144 | 1,805 | 0 | 87,339 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.14 | 206 East Zavala Street | 96,687 | 2,901 | 93,786 | 1,820 | 0 | 91,966 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | 94,291 | 2,829 | 91,463 | 1,805 | 0 | 89,657 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.16 | 30 Eddins Road | 92,861 | 2,786 | 90,076 | 1,805 | 0 | 88,270 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.17 | 300 South Main Street | 94,609 | 2,838 | 91,771 | 1,800 | 0 | 89,970 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.18 | 409 U Street | 93,142 | 2,794 | 90,347 | 2,128 | 0 | 88,219 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.19 | 53417 US Highway 78 | 88,538 | 2,656 | �� | 85,882 | 1,820 | 0 | 84,062 | 100.0% | 12/1/2013 | ||||||||||||||||||||||
5.20 | 405 East Missouri Avenue | 91,149 | 2,734 | 88,415 | 2,496 | 0 | 85,919 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.21 | 31 Kearney Drive | 84,810 | 2,544 | 82,266 | 1,805 | 0 | 80,461 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.22 | 1901 West 4th Street | 88,062 | 2,642 | 85,420 | 1,820 | 0 | 83,600 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.23 | 423 South 4th Avenue | 85,129 | 2,554 | 82,575 | 2,113 | 0 | 80,462 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.24 | 601 South Broadway Avenue | 86,185 | 2,586 | 83,600 | 2,113 | 0 | 81,487 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.25 | 60 Redland Road | 81,400 | 2,442 | 78,958 | 1,842 | 0 | 77,116 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.26 | 305 South Mayes Street | 86,253 | 2,588 | 83,665 | 1,805 | 0 | 81,860 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.27 | 18684 Alameda Avenue | 82,129 | 2,464 | 79,665 | 1,805 | 0 | 77,860 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.28 | 2361 Notasulga Road | 78,252 | 2,348 | 75,904 | 1,820 | 0 | 74,084 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | 80,040 | 2,401 | 77,639 | 1,805 | 0 | 75,834 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.30 | 14344 Main Street | 77,091 | 2,313 | 74,778 | 1,805 | 0 | 72,973 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.31 | 7540 North York | 82,665 | 2,480 | 80,185 | 1,820 | 0 | 78,365 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.32 | 132 South Boston Avenue | 82,155 | 2,465 | 79,690 | 1,805 | 0 | 77,885 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.33 | 96222 Indian Road | 81,835 | 2,455 | 79,380 | 1,805 | 0 | 77,575 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.34 | 8565 US Highway 411 North | 75,648 | 2,269 | 73,379 | 1,820 | 0 | 71,559 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.35 | 5676 County Road 203 | 77,448 | 2,323 | 75,125 | 1,820 | 0 | 73,305 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | 75,577 | 2,267 | 73,310 | 1,805 | 0 | 71,504 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
6 | North County Village | 1.30 | 72.4% | 66.8% | 8.5% | 8.4% | 2,434,943 | 536,430 | 1,898,513 | 21,250 | 0 | 1,877,263 | 84.9% | 10/15/2013 | ||||||||||||||||||
7 | Hampton Inn & Suites - Greenville | 1.83 | 69.1% | 57.2% | 13.2% | 12.0% | 6,050,325 | 3,447,857 | 2,602,468 | 0 | 0 | 2,360,455 | 79.1% | 7/31/2013 | 173 | 137 | ||||||||||||||||
8 | BluePearl Portfolio | 3.22 | 48.3% | 48.3% | 14.1% | 13.1% | 2,724,893 | 81,747 | 2,643,146 | 35,497 | 151,131 | 2,456,517 | 100.0% | 12/1/2013 | ||||||||||||||||||
8.01 | 29080 Inkster Road | 1,046,024 | 31,381 | 1,014,644 | 12,906 | 58,277 | 943,461 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
8.02 | 455 Abernathy Road | 906,485 | 27,195 | 879,290 | 14,993 | 49,780 | 814,517 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
8.03 | 820 Frontage Road | 428,062 | 12,842 | 415,220 | 3,500 | 23,085 | 388,635 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | 184,101 | 5,523 | 178,578 | 2,264 | 10,870 | 165,443 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
8.05 | 4525 Ulmerton Road | 109,724 | 3,292 | 106,432 | 807 | 5,694 | 99,931 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
8.06 | 4126 Packard Street | 50,496 | 1,515 | 48,981 | 1,026 | 3,426 | 44,530 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
9 | Vantage at Plum Creek | 1.37 | 74.7% | 68.9% | 9.2% | 8.8% | 2,998,042 | 1,305,162 | 1,692,880 | 65,208 | 0 | 1,627,672 | 94.7% | 10/16/2013 | ||||||||||||||||||
10 | Voss Self Storage | 1.45 | 71.4% | 63.2% | 9.6% | 9.4% | 2,505,962 | 946,364 | 1,559,598 | 23,605 | 0 | 1,535,993 | 82.2% | 10/14/2013 | ||||||||||||||||||
11 | Ardmore Commons | 1.44 | 74.6% | 67.2% | 9.9% | 9.1% | 1,894,375 | 418,173 | 1,476,202 | 27,579 | 96,157 | 1,352,466 | 98.4% | 9/25/2013 | ||||||||||||||||||
12 | Washington Self Storage | 1.31 | 74.0% | 65.6% | 8.7% | 8.5% | 2,061,681 | 806,235 | 1,255,445 | 23,657 | 0 | 1,231,789 | 82.7% | 9/30/2013 | ||||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | 1.42 | 74.9% | 74.9% | 7.3% | 7.2% | 1,065,726 | 30,998 | 1,034,728 | 4,698 | 7,047 | 1,022,983 | 100.0% | 12/1/2013 | ||||||||||||||||||
13.01 | Walgreens #4573 | 383,460 | 10,897 | 372,563 | 1,512 | 2,268 | 368,783 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
13.02 | Walgreens #4482 | 343,343 | 10,095 | 333,248 | 1,593 | 2,390 | 329,266 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
13.03 | Walgreens #4958 | 338,923 | 10,006 | 328,917 | 1,593 | 2,390 | 324,934 | 100.0% | 12/1/2013 | |||||||||||||||||||||||
14 | Whitney Ranch Shopping Center | 1.62 | 63.0% | 57.9% | 11.0% | 10.1% | 2,074,060 | 569,882 | 1,504,178 | 33,695 | 92,404 | 1,378,080 | 92.1% | 11/30/2013 | ||||||||||||||||||
15 | Doctors Medical Park | 1.82 | 48.0% | 44.2% | 13.1% | 11.5% | 2,955,882 | 1,185,463 | 1,770,418 | 35,818 | 182,269 | 1,552,331 | 96.3% | 11/5/2013 | ||||||||||||||||||
16 | Sheraton Denver West | 1.61 | 69.4% | 58.1% | 13.6% | 11.0% | 8,419,312 | 6,627,829 | 1,791,483 | 0 | 0 | 1,454,711 | 60.0% | 9/30/2013 | 122 | 73 | ||||||||||||||||
17 | Alderwood Trails | 1.59 | 72.7% | 61.2% | 11.4% | 10.1% | 3,207,724 | 1,843,796 | 1,363,928 | 148,029 | 0 | 1,215,899 | 96.7% | 10/31/2013 | ||||||||||||||||||
18 | Courtyard by Marriott - Omaha | 2.00 | 60.9% | 50.1% | 14.3% | 12.8% | 4,253,191 | 2,583,323 | 1,669,868 | 0 | 0 | 1,499,740 | 69.9% | 8/31/2013 | 114 | 79 | ||||||||||||||||
19 | Xango Building C | 1.44 | 75.2% | 63.5% | 11.6% | 9.6% | 2,060,838 | 732,553 | 1,328,285 | 24,797 | 201,952 | 1,101,536 | 100.0% | 10/10/2013 | ||||||||||||||||||
20 | Sabre Industries | 1.56 | 62.0% | 46.9% | 12.2% | 11.3% | 1,446,851 | 43,406 | 1,403,445 | 44,224 | 68,621 | 1,290,600 | 100.0% | 8/19/2013 | ||||||||||||||||||
21 | Nob Hill Shopping Center | 1.40 | 73.6% | 59.7% | 9.4% | 8.8% | 1,268,468 | 255,138 | 1,013,330 | 21,725 | 46,674 | 944,931 | 94.1% | 10/3/2013 | ||||||||||||||||||
22 | HIE - Orlando I Drive | 1.52 | 68.5% | 52.9% | 13.2% | 11.7% | 4,000,295 | 2,615,374 | 1,384,921 | 0 | 0 | 1,224,910 | 79.4% | 9/30/2013 | 87 | 69 | ||||||||||||||||
23 | Homewood Suites - Medford | 1.82 | 70.7% | 53.8% | 14.8% | 13.3% | 3,849,760 | 2,304,124 | 1,545,636 | 0 | 0 | 1,391,645 | 86.6% | 7/31/2013 | 126 | 95 | ||||||||||||||||
24 | Tierra West | 1.88 | 51.5% | 42.1% | 12.1% | 11.8% | 1,684,510 | 629,105 | 1,055,406 | 28,700 | 0 | 1,026,706 | 67.8% | 9/3/2013 | ||||||||||||||||||
25 | Basswood Manor Apartments | 1.42 | 71.7% | 59.2% | 10.1% | 9.2% | 2,040,056 | 1,220,955 | 819,101 | 71,444 | 0 | 747,657 | 93.9% | 10/31/2013 | ||||||||||||||||||
26 | Residence Inn North Air Force Academy | 1.78 | 64.4% | 53.3% | 13.2% | 11.7% | 3,009,296 | 1,950,981 | 1,058,315 | 0 | 0 | 937,941 | 71.1% | 8/31/2013 | 100 | 71 | ||||||||||||||||
27 | Trinity MHP Portfolio | 1.84 | 56.9% | 47.4% | 13.0% | 12.4% | 1,758,680 | 790,625 | 968,055 | 44,025 | 0 | 924,030 | 84.5% | 8/31/2013 | ||||||||||||||||||
27.01 | Trinity Riverchase | 999,907 | 488,732 | 511,175 | 23,850 | 0 | 487,325 | 89.1% | 8/31/2013 | |||||||||||||||||||||||
27.02 | Trinity Village at Alvin | 370,220 | 150,853 | 219,367 | 9,675 | 0 | 209,692 | 79.1% | 8/31/2013 | |||||||||||||||||||||||
27.03 | Trinity Forest MHC | 219,031 | 84,302 | 134,729 | 5,550 | 0 | 129,179 | 86.3% | 8/31/2013 | |||||||||||||||||||||||
27.04 | Splendora Trinity Pines | 169,522 | 66,738 | 102,784 | 4,950 | 0 | 97,834 | 80.3% | 8/31/2013 | |||||||||||||||||||||||
28 | Iron Horse Self Storage | 1.42 | 72.3% | 59.2% | 9.2% | 9.0% | 980,458 | 306,809 | 673,649 | 11,958 | 0 | 661,690 | 96.5% | 8/31/2013 | ||||||||||||||||||
29 | Forest Vale Apartments | 1.45 | 74.8% | 61.6% | 10.4% | 9.4% | 1,697,381 | 940,033 | 757,348 | 76,708 | 0 | 680,640 | 98.4% | 8/12/2013 | ||||||||||||||||||
30 | Meadowood Market Place | 1.78 | 53.8% | 47.7% | 12.1% | 11.5% | 1,117,076 | 268,800 | 848,276 | 3,958 | 40,695 | 803,622 | 100.0% | 8/30/2013 | ||||||||||||||||||
31 | South Pointe Village | 1.99 | 55.1% | 45.1% | 12.7% | 12.5% | 1,420,697 | 556,750 | 863,948 | 14,100 | 0 | 849,848 | 96.1% | 9/3/2013 | ||||||||||||||||||
32 | Henniges Automotive HQ | 1.77 | 65.0% | 53.2% | 11.9% | 11.2% | 812,298 | 68,834 | 743,464 | 8,324 | 36,081 | 699,060 | 100.0% | 12/1/2013 | ||||||||||||||||||
33 | Fairmont Crossing | 1.50 | 74.2% | 68.0% | 9.8% | 9.2% | 807,311 | 200,974 | 606,336 | 5,823 | 32,292 | 568,221 | 100.0% | 9/1/2013 | ||||||||||||||||||
34 | Holiday Inn Express - Pineville | 1.61 | 69.8% | 59.9% | 15.4% | 13.7% | 2,291,292 | 1,431,914 | 859,377 | 91,865 | 0 | 767,512 | 65.3% | 6/30/2013 | 100 | 65 | ||||||||||||||||
35 | Security Public Storage - Oceanside | 1.53 | 63.8% | 52.6% | 10.1% | 10.0% | 978,738 | 363,931 | 614,807 | 11,156 | 0 | 603,652 | 93.4% | 10/15/2013 | ||||||||||||||||||
36 | Courtyard Colorado Springs South | 1.69 | 63.8% | 52.9% | 12.9% | 11.2% | 2,392,629 | 1,654,000 | 738,629 | 0 | 0 | 642,918 | 68.2% | 8/31/2013 | 98 | 67 | ||||||||||||||||
37 | Stafford MF Portfolio | 1.40 | 61.4% | 55.1% | 11.7% | 10.3% | 1,680,653 | 1,024,956 | 655,697 | 77,210 | 0 | 578,487 | 86.1% | 9/16/2013 | ||||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | 1,326,831 | 814,490 | 512,341 | 63,210 | 0 | 449,131 | 85.2% | 9/16/2013 | |||||||||||||||||||||||
37.02 | Kendall Park Apartments | 353,822 | 210,465 | 143,356 | 14,000 | 0 | 129,356 | 89.3% | 9/16/2013 | |||||||||||||||||||||||
38 | Marquis Ridge Apts | 1.36 | 74.2% | 62.1% | 10.4% | 9.3% | 1,441,853 | 869,029 | 572,824 | 64,800 | 0 | 508,024 | 89.4% | 9/30/2013 | ||||||||||||||||||
39 | The Columns Apartments | 1.68 | 59.9% | 49.2% | 12.3% | 10.7% | 1,660,386 | 998,165 | 662,220 | 85,400 | 0 | 576,820 | 90.6% | 10/8/2013 | ||||||||||||||||||
40 | Edgewood Manor Townhomes | 1.31 | 72.0% | 62.6% | 9.1% | 8.6% | 735,570 | 263,000 | 472,570 | 24,320 | 0 | 448,250 | 96.9% | 9/18/2013 | ||||||||||||||||||
41 | Advantage Storage Sachse | 1.52 | 71.1% | 59.1% | 10.4% | 10.2% | 751,223 | 264,246 | 486,977 | 10,256 | 0 | 476,721 | 92.3% | 9/16/2013 | ||||||||||||||||||
42 | The Sense Beach House | 1.45 | 62.2% | 47.1% | 11.7% | 10.5% | 1,398,466 | 865,702 | 532,764 | 0 | 0 | 476,826 | 74.0% | 8/31/2013 | 236 | 175 | ||||||||||||||||
43 | The Towers Office Building | 1.76 | 45.7% | 34.5% | 14.6% | 12.7% | 1,447,878 | 806,894 | 640,985 | 24,169 | 59,740 | 557,076 | 98.7% | 7/30/2013 | ||||||||||||||||||
44 | Holiday Inn Express - McComb | 1.68 | 62.6% | 56.6% | 14.5% | 12.9% | 1,232,597 | 623,657 | 608,940 | 0 | 0 | 541,643 | 65.4% | 7/31/2013 | 101 | 66 | ||||||||||||||||
45 | Gander Mountain Tuscaloosa | 2.11 | 50.6% | 46.4% | 14.2% | 13.1% | 607,933 | 25,637 | 582,295 | 10,578 | 37,029 | 534,689 | 100.0% | 12/1/2013 | ||||||||||||||||||
46 | Village Park | 1.82 | 52.8% | 43.2% | 11.7% | 11.5% | 828,944 | 357,720 | 471,225 | 9,000 | 0 | 462,225 | 87.8% | 9/3/2013 | ||||||||||||||||||
47 | Aztec Village | 2.01 | 52.9% | 43.2% | 12.8% | 12.6% | 911,279 | 401,575 | 509,704 | 8,150 | 0 | 501,554 | 99.4% | 9/3/2013 | ||||||||||||||||||
48 | Normandy Townhomes | 1.61 | 75.0% | 61.6% | 10.9% | 10.3% | 812,752 | 414,923 | 397,830 | 22,800 | 0 | 375,030 | 92.1% | 9/29/2013 | ||||||||||||||||||
49 | Security Public Storage - Vallejo | 1.53 | 59.6% | 49.1% | 10.1% | 10.0% | 612,076 | 278,438 | 333,638 | 4,709 | 0 | 328,929 | 86.2% | 10/15/2013 | ||||||||||||||||||
50 | Nichols Hills Self Storage | 1.53 | 75.0% | 63.7% | 10.3% | 10.0% | 469,848 | 169,964 | 299,883 | 5,965 | 0 | 293,918 | 93.7% | 9/23/2013 | ||||||||||||||||||
51 | 30 Main Street | 2.53 | 36.7% | 36.7% | 13.4% | 12.3% | 496,896 | 202,367 | 294,529 | 2,170 | 21,892 | 270,468 | 94.4% | 10/30/2013 |
A-1-10
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | U/W NCF DSCR (x)(3) | Cut-off Date LTV Ratio(3) | LTV Ratio at Maturity or ARD(3) | Cut-off Date U/W NOI Debt Yield(3) | Cut-off Date U/W NCF Debt Yield(3) | U/W Revenues ($) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | U/W Net Cash Flow ($) | Occupancy Rate(2) | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | ||||||||||||||||
52 | Palm Gardens Resort | 1.83 | 48.8% | 40.4% | 12.4% | 12.1% | 658,901 | 385,633 | 273,268 | 8,400 | 0 | 264,868 | 96.4% | 8/31/2013 | ||||||||||||||||||
53 | Oracle Office Plaza | 1.70 | 58.8% | 48.7% | 14.1% | 11.3% | 457,548 | 176,147 | 281,400 | 17,990 | 37,477 | 225,933 | 96.9% | 9/30/2013 | ||||||||||||||||||
54 | Longview Park | 1.96 | 55.4% | 45.3% | 12.6% | 12.3% | 391,861 | 195,518 | 196,344 | 4,650 | 0 | 191,694 | 97.8% | 9/3/2013 | ||||||||||||||||||
55 | Parkland Apartments | 1.54 | 72.9% | 61.2% | 11.4% | 10.7% | 462,057 | 284,850 | 177,207 | 11,400 | 0 | 165,807 | 97.4% | 9/16/2013 | ||||||||||||||||||
56 | Advantage Storage Interchange | 1.58 | 69.2% | 57.5% | 10.9% | 10.6% | 299,239 | 152,110 | 147,129 | 4,605 | 0 | 142,524 | 86.0% | 9/16/2013 | ||||||||||||||||||
57 | The Storage Company | 1.38 | 55.2% | 46.2% | 9.8% | 9.5% | 213,739 | 98,223 | 115,515 | 4,260 | 0 | 111,255 | 92.0% | 9/16/2013 |
A-1-11
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | |||||||||||||||
1 | The Outlet Collection | Jersey Gardens | TTM 9/30/2013 | 62,796,006 | 22,603,585 | 40,192,421 | 0 | 40,192,421 | Actual 2012 | 59,644,331 | 22,997,948 | 36,646,383 | 0 | 36,646,383 | |||||||||||||||||
2 | Sullivan Center | TTM 07/31/13 | 21,931,529 | 9,053,668 | 12,877,861 | 0 | 12,877,861 | Actual 2012 | 17,719,723 | 8,641,786 | 9,077,937 | 0 | 9,077,937 | |||||||||||||||||
3 | Ocean Breeze Apartments | TTM 9/30/2013 | 4,842,746 | 1,592,871 | 3,249,876 | 0 | 3,249,876 | Actual 2012 | 4,748,490 | 1,542,363 | 3,206,127 | 0 | 3,206,127 | |||||||||||||||||
4 | Mazza Grandmarc | TTM 7/31/2013 | 5,722,740 | 3,583,939 | 2,138,801 | 0 | 2,138,801 | TTM 7/31/2012 | 6,141,956 | 3,385,791 | 2,756,165 | 0 | 2,756,165 | |||||||||||||||||
5 | Dollar General Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.01 | 1701 South Mississippi Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.02 | 13083 US Highway 78 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.03 | 701 West 6th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.04 | 3728 South Highway 97 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.05 | 1107 East Main Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.06 | 4955 Mesa Grande Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.07 | 500 East Bender Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.08 | 802 East Adams Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.09 | 8801 Lexington Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.10 | 1803 J 2-10 Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.11 | 21 Seminole Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.12 | 715 West Broadway Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.13 | 332 Main Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.14 | 206 East Zavala Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.15 | 3410 Southeast 29th Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.16 | 30 Eddins Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.17 | 300 South Main Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.18 | 409 U Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.19 | 53417 US Highway 78 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.20 | 405 East Missouri Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.21 | 31 Kearney Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.22 | 1901 West 4th Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.23 | 423 South 4th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.24 | 601 South Broadway Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.25 | 60 Redland Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.26 | 305 South Mayes Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.27 | 18684 Alameda Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.28 | 2361 Notasulga Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.29 | 26500 Alabama Highway 134 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.30 | 14344 Main Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.31 | 7540 North York | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.32 | 132 South Boston Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.33 | 96222 Indian Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.34 | 8565 US Highway 411 North | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.35 | 5676 County Road 203 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
5.36 | 19394 Kansas Highway 152 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
6 | North County Village | TTM 09/30/13 | 2,459,805 | 487,219 | 1,972,586 | 0 | 1,972,586 | Actual 2012 | 2,388,056 | 521,187 | 1,866,869 | 0 | 1,866,869 | |||||||||||||||||
7 | Hampton Inn & Suites - Greenville | TTM 7/31/2013 | 6,050,516 | 3,433,391 | 2,617,125 | 0 | 2,617,125 | 173 | 137 | Actual 2012 | 5,740,608 | 3,354,437 | 2,386,171 | 0 | 2,386,171 | |||||||||||||||
8 | BluePearl Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
8.01 | 29080 Inkster Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
8.02 | 455 Abernathy Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
8.03 | 820 Frontage Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
8.04 | 607 Lumsden Professional Court | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
8.05 | 4525 Ulmerton Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
8.06 | 4126 Packard Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
9 | Vantage at Plum Creek | TTM 08/31/13 | 2,892,934 | 1,099,776 | 1,793,158 | 0 | 1,793,158 | Actual 2012 | 2,795,315 | 1,073,209 | 1,722,105 | 0 | 1,722,105 | |||||||||||||||||
10 | Voss Self Storage | TTM 09/30/13 | 1,986,968 | 713,381 | 1,273,587 | 0 | 1,273,587 | Actual 2012 | 1,203,789 | 807,628 | 396,161 | 0 | 396,161 | |||||||||||||||||
11 | Ardmore Commons | TTM 7/31/13 | 1,765,648 | 428,888 | 1,336,760 | 0 | 1,336,760 | Actual 2012 | 1,330,073 | 377,159 | 952,914 | 0 | 952,914 | |||||||||||||||||
12 | Washington Self Storage | TTM 09/30/13 | 1,805,243 | 719,228 | 1,086,015 | 0 | 1,086,015 | Actual 2012 | 1,450,829 | 658,633 | 792,196 | 0 | 792,196 | |||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | TTM 07/31/13 | 1,207,985 | 11,577 | 1,196,408 | 0 | 1,196,408 | Actual 2012 | 1,207,994 | 12,256 | 1,195,738 | 0 | 1,195,738 | |||||||||||||||||
13.01 | Walgreens #4573 | TTM 07/31/13 | 429,985 | 3,702 | 426,283 | 0 | 426,283 | Actual 2012 | 429,985 | 3,929 | 426,056 | 0 | 426,056 | |||||||||||||||||
13.02 | Walgreens #4482 | TTM 07/31/13 | 385,000 | 4,172 | 380,828 | 0 | 380,828 | Actual 2012 | 385,000 | 4,399 | 380,601 | 0 | 380,601 | |||||||||||||||||
13.03 | Walgreens #4958 | TTM 07/31/13 | 393,000 | 3,702 | 389,298 | 0 | 389,298 | Actual 2012 | 393,000 | 3,929 | 389,071 | 0 | 389,071 | |||||||||||||||||
14 | Whitney Ranch Shopping Center | TTM 8/31/2013 | 2,197,564 | 562,230 | 1,635,334 | 0 | 1,635,334 | Actual 2012 | 2,142,995 | 529,904 | 1,613,091 | 0 | 1,613,091 | |||||||||||||||||
15 | Doctors Medical Park | TTM 8/31/2013 | 3,134,421 | 1,071,703 | 2,062,718 | 0 | 2,062,718 | Actual 2012 | 2,964,665 | 1,124,372 | 1,840,293 | 0 | 1,840,293 | |||||||||||||||||
16 | Sheraton Denver West | TTM 9/30/2013 | 8,437,162 | 6,606,233 | 1,830,929 | 0 | 1,830,929 | 122 | 73 | Actual 2012 | 9,096,513 | 7,289,876 | 1,806,637 | 0 | 1,806,637 | |||||||||||||||
17 | Alderwood Trails | TTM 10/31/13 | 3,072,274 | 1,831,177 | 1,241,097 | 0 | 1,241,097 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
18 | Courtyard by Marriott - Omaha | TTM 8/31/2013 | 4,253,278 | 2,663,327 | 1,589,951 | 0 | 1,589,951 | 114 | 79 | Actual 2012 | 4,238,470 | 2,668,576 | 1,569,894 | 0 | 1,569,894 | |||||||||||||||
19 | Xango Building C | TTM 8/31/2013 | 1,671,521 | 710,083 | 961,438 | 0 | 961,438 | Actual 2012 | 1,507,600 | 717,199 | 790,401 | 0 | 790,401 | |||||||||||||||||
20 | Sabre Industries | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
21 | Nob Hill Shopping Center | Actual 2012 | 1,148,535 | 188,886 | 959,649 | 0 | 959,649 | Actual 2011 | 1,194,311 | 118,170 | 1,076,142 | 0 | 1,076,142 | |||||||||||||||||
22 | HIE - Orlando I Drive | TTM 09/30/13 | 4,000,295 | 2,562,225 | 1,438,070 | 0 | 1,438,070 | 87 | 69 | Actual 2012 | 3,738,060 | 2,523,796 | 1,214,264 | 0 | 1,214,264 | |||||||||||||||
23 | Homewood Suites - Medford | TTM 7/31/2013 | 3,853,196 | 2,299,543 | 1,553,653 | 0 | 1,553,653 | 109 | 95 | Actual 2012 | 3,556,412 | 2,186,177 | 1,370,235 | 0 | 1,370,235 | |||||||||||||||
24 | Tierra West | TTM 08/31/13 | 1,684,510 | 670,174 | 1,014,336 | 0 | 1,014,336 | Actual 2012 | 1,552,762 | 661,280 | 891,482 | 0 | 891,482 | |||||||||||||||||
25 | Basswood Manor Apartments | TTM 9/30/2013 | 2,077,336 | 1,210,498 | 866,838 | 0 | 866,838 | Actual 2012 | 2,031,082 | 1,213,675 | 817,407 | 0 | 817,407 | |||||||||||||||||
26 | Residence Inn North Air Force Academy | TTM 8/31/2013 | 3,009,345 | 1,991,824 | 1,017,521 | 0 | 1,017,521 | 100 | 71 | Actual 2012 | 3,002,966 | 1,995,242 | 1,007,724 | 0 | 1,007,724 | |||||||||||||||
27 | Trinity MHP Portfolio | TTM 08/31/13 | 1,760,200 | 737,292 | 1,022,908 | 0 | 1,022,908 | Actual 2012 | 1,680,074 | 719,625 | 960,449 | 0 | 960,449 | |||||||||||||||||
27.01 | Trinity Riverchase | TTM 08/31/13 | 999,907 | 457,484 | 542,423 | 0 | 542,423 | Actual 2012 | 972,293 | 451,231 | 521,062 | 0 | 521,062 | |||||||||||||||||
27.02 | Trinity Village at Alvin | TTM 08/31/13 | 371,740 | 137,603 | 234,137 | 0 | 234,137 | Actual 2012 | 345,435 | 128,628 | 216,807 | 0 | 216,807 | |||||||||||||||||
27.03 | Trinity Forest MHC | TTM 08/31/13 | 219,031 | 79,160 | 139,871 | 0 | 139,871 | Actual 2012 | 204,080 | 77,035 | 127,045 | 0 | 127,045 | |||||||||||||||||
27.04 | Splendora Trinity Pines | TTM 08/31/13 | 169,522 | 63,045 | 106,477 | 0 | 106,477 | Actual 2012 | 158,266 | 62,731 | 95,535 | 0 | 95,535 | |||||||||||||||||
28 | Iron Horse Self Storage | TTM 9/30/2013 | 979,281 | 304,385 | 674,896 | 0 | 674,896 | Actual 2012 | 820,161 | 315,044 | 505,118 | 0 | 505,118 | |||||||||||||||||
29 | Forest Vale Apartments | TTM 07/31/13 | 1,629,936 | 898,964 | 730,972 | 0 | 730,972 | Actual 2012 | 1,361,863 | 868,225 | 493,638 | 0 | 493,638 | |||||||||||||||||
30 | Meadowood Market Place | TTM 8/31/2013 | 1,215,994 | 288,817 | 927,177 | 0 | 927,177 | Actual 2012 | 1,185,032 | 291,165 | 893,867 | 0 | 893,867 | |||||||||||||||||
31 | South Pointe Village | TTM 07/31/13 | 1,400,191 | 578,768 | 821,423 | 0 | 821,423 | Actual 2012 | 1,391,018 | 547,038 | 843,980 | 0 | 843,980 | |||||||||||||||||
32 | Henniges Automotive HQ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
33 | Fairmont Crossing | Annualized 7 7/31/2013 | 677,856 | 71,816 | 606,040 | 0 | 606,040 | Actual 2012 | 603,591 | 137,019 | 466,572 | 0 | 466,572 | |||||||||||||||||
34 | Holiday Inn Express - Pineville | TTM 06/30/13 | 2,291,292 | 1,252,547 | 1,038,745 | 0 | 1,038,745 | 100 | 65 | TTM 02/28/13 | 2,543,602 | 1,617,254 | 926,348 | 0 | 926,348 | |||||||||||||||
35 | Security Public Storage - Oceanside | TTM 9/30/2013 | 985,497 | 339,311 | 646,186 | 0 | 646,186 | Actual 2012 | 978,544 | 329,235 | 649,309 | 0 | 649,309 | |||||||||||||||||
36 | Courtyard Colorado Springs South | TTM 8/31/2013 | 2,392,786 | 1,673,215 | 719,571 | 0 | 719,571 | 98 | 67 | Actual 2012 | 2,424,026 | 1,690,787 | 733,239 | 0 | 733,239 | |||||||||||||||
37 | Stafford MF Portfolio | TTM 08/31/13 | 1,680,653 | 992,295 | 688,358 | 0 | 688,358 | Actual 2012 | 1,681,140 | 969,971 | 711,169 | 0 | 711,169 | |||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | TTM 08/31/13 | 1,326,831 | 783,390 | 543,441 | 0 | 543,441 | Actual 2012 | 1,327,216 | 765,767 | 561,449 | 0 | 561,449 | |||||||||||||||||
37.02 | Kendall Park Apartments | TTM 08/31/13 | 353,822 | 208,905 | 144,917 | 0 | 144,917 | Actual 2012 | 353,924 | 204,204 | 149,720 | 0 | 149,720 | |||||||||||||||||
38 | Marquis Ridge Apts | TTM 08/31/13 | 1,347,915 | 857,807 | 490,108 | 0 | 490,108 | Actual 2012 | 1,157,498 | 914,725 | 242,773 | 0 | 242,773 | |||||||||||||||||
39 | The Columns Apartments | TTM 09/30/13 | 1,710,289 | 938,516 | 771,774 | 0 | 771,774 | Actual 2012 | 1,700,071 | 1,096,431 | 603,640 | 0 | 603,640 | |||||||||||||||||
40 | Edgewood Manor Townhomes | T-11 Annualized 9/30/2013 | 765,056 | 344,187 | 420,869 | 0 | 420,869 | NAV | NAV | NAV | NAV | 0 | NAV | |||||||||||||||||
41 | Advantage Storage Sachse | TTM 9/30/2013 | 725,724 | 269,461 | 456,263 | 0 | 456,263 | Actual 2012 | 666,011 | 286,908 | 379,103 | 0 | 379,103 | |||||||||||||||||
42 | The Sense Beach House | TTM 08/31/13 | 1,278,466 | 743,685 | 534,782 | 17,909 | 516,873 | 236 | 175 | Actual 2012 | 1,242,819 | 760,746 | 482,073 | 0 | 482,073 | |||||||||||||||
43 | The Towers Office Building | TTM 6/30/2013 | 1,396,950 | 735,505 | 661,445 | 0 | 661,445 | Actual 2012 | 1,336,661 | 715,802 | 620,859 | 0 | 620,859 | |||||||||||||||||
44 | Holiday Inn Express - McComb | TTM 07/31/13 | 1,232,597 | 562,896 | 669,701 | 0 | 669,701 | 101 | 66 | Actual 2012 | 1,205,159 | 569,300 | 635,859 | 0 | 635,859 | |||||||||||||||
45 | Gander Mountain Tuscaloosa | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||
46 | Village Park | TTM 07/31/13 | 828,944 | 350,353 | 478,591 | 0 | 478,591 | Actual 2012 | 845,207 | 340,907 | 504,300 | 0 | 504,300 | |||||||||||||||||
47 | Aztec Village | TTM 07/31/13 | 924,239 | 421,611 | 502,628 | 0 | 502,628 | Actual 2012 | 921,653 | 403,164 | 518,489 | 0 | 518,489 | |||||||||||||||||
48 | Normandy Townhomes | TTM 8/31/2013 | 830,357 | 375,064 | 455,293 | 0 | 455,293 | Actual 2012 | 788,581 | 386,431 | 402,150 | 0 | 402,150 | |||||||||||||||||
49 | Security Public Storage - Vallejo | TTM 9/30/2013 | 612,074 | 267,855 | 344,219 | 0 | 344,219 | Actual 2012 | 590,483 | 262,748 | 327,735 | 0 | 327,735 | |||||||||||||||||
50 | Nichols Hills Self Storage | TTM 8/31/2013 | 460,943 | 153,930 | 307,013 | 0 | 307,013 | Actual 2012 | 440,155 | 148,573 | 291,582 | 0 | 291,582 | |||||||||||||||||
51 | 30 Main Street | TTM 6/30/2013 | 496,747 | 165,852 | 330,895 | 0 | 330,895 | Actual 2012 | 432,173 | 194,961 | 237,212 | 0 | 237,212 |
A-1-12
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | |||||||||||||||
52 | Palm Gardens Resort | TTM 8/31/2013 | 687,172 | 395,075 | 292,097 | 0 | 292,097 | Actual 2012 | 705,167 | 400,086 | 305,081 | 0 | 305,081 | |||||||||||||||||
53 | Oracle Office Plaza | TTM 8/31/2013 | 465,157 | 173,631 | 291,526 | 36,944 | 254,582 | Actual 2012 | 456,200 | 174,248 | 281,952 | 55,240 | 226,712 | |||||||||||||||||
54 | Longview Park | TTM 07/31/13 | 398,094 | 191,787 | 206,307 | 0 | 206,307 | Actual 2012 | 392,454 | 191,518 | 200,936 | 0 | 200,936 | |||||||||||||||||
55 | Parkland Apartments | TTM 8/31/2013 | 478,399 | 305,885 | 172,514 | 0 | 172,514 | Actual 2012 | 458,106 | 265,772 | 192,333 | 0 | 192,333 | |||||||||||||||||
56 | Advantage Storage Interchange | TTM 9/30/2013 | 289,532 | 154,354 | 135,178 | 0 | 135,178 | Actual 2012 | 260,577 | 161,591 | 98,986 | 0 | 98,986 | |||||||||||||||||
57 | The Storage Company | TTM 9/30/2013 | 212,573 | 76,215 | 136,357 | 0 | 136,357 | Actual 2012 | 211,447 | 73,394 | 138,053 | 0 | 138,053 |
A-1-13
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 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(8)(9) | |||||||||||||
1 | The Outlet Collection | Jersey Gardens | Actual 2011 | 58,006,411 | 23,018,749 | 34,987,662 | 0 | 34,987,662 | N | Loews Theatres | |||||||||||||||||
2 | Sullivan Center | Actual 2011 | 14,308,727 | 7,279,465 | 7,029,262 | 0 | 7,029,262 | N | IL Dept of Employment Security | |||||||||||||||||
3 | Ocean Breeze Apartments | Actual 2011 | 4,656,474 | 1,665,691 | 2,990,784 | 0 | 2,990,784 | N | ||||||||||||||||||
4 | Mazza Grandmarc | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||
5 | Dollar General Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.01 | 1701 South Mississippi Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.02 | 13083 US Highway 78 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.03 | 701 West 6th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.04 | 3728 South Highway 97 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.05 | 1107 East Main Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.06 | 4955 Mesa Grande Drive | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.07 | 500 East Bender Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.08 | 802 East Adams Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.09 | 8801 Lexington Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.10 | 1803 J 2-10 Road | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.11 | 21 Seminole Drive | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.12 | 715 West Broadway Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.13 | 332 Main Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.14 | 206 East Zavala Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.15 | 3410 Southeast 29th Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.16 | 30 Eddins Road | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.17 | 300 South Main Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.18 | 409 U Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.19 | 53417 US Highway 78 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.20 | 405 East Missouri Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.21 | 31 Kearney Drive | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.22 | 1901 West 4th Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.23 | 423 South 4th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.24 | 601 South Broadway Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.25 | 60 Redland Road | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.26 | 305 South Mayes Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.27 | 18684 Alameda Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.28 | 2361 Notasulga Road | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.29 | 26500 Alabama Highway 134 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.30 | 14344 Main Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.31 | 7540 North York | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.32 | 132 South Boston Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.33 | 96222 Indian Road | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.34 | 8565 US Highway 411 North | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.35 | 5676 County Road 203 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
5.36 | 19394 Kansas Highway 152 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar General | |||||||||||||||||
6 | North County Village | Actual 2011 | 2,228,193 | 540,998 | 1,687,195 | 0 | 1,687,195 | N | ||||||||||||||||||
7 | Hampton Inn & Suites - Greenville | 164 | 129 | Actual 2011 | 5,232,743 | 3,313,620 | 1,919,123 | 0 | 1,919,123 | 150 | 117 | N | ||||||||||||||
8 | BluePearl Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | Y | BluePearl Holdings, LLC | |||||||||||||||||
8.01 | 29080 Inkster Road | NAV | NAV | NAV | NAV | NAV | NAV | Y | BluePearl Holdings, LLC | |||||||||||||||||
8.02 | 455 Abernathy Road | NAV | NAV | NAV | NAV | NAV | NAV | Y | BluePearl Holdings, LLC | |||||||||||||||||
8.03 | 820 Frontage Road | NAV | NAV | NAV | NAV | NAV | NAV | Y | BluePearl Holdings, LLC | |||||||||||||||||
8.04 | 607 Lumsden Professional Court | NAV | NAV | NAV | NAV | NAV | NAV | Y | BluePearl Holdings, LLC | |||||||||||||||||
8.05 | 4525 Ulmerton Road | NAV | NAV | NAV | NAV | NAV | NAV | Y | BluePearl Holdings, LLC | |||||||||||||||||
8.06 | 4126 Packard Street | NAV | NAV | NAV | NAV | NAV | NAV | Y | BluePearl Holdings, LLC | |||||||||||||||||
9 | Vantage at Plum Creek | Actual 2011 | 2,581,538 | 1,023,858 | 1,557,680 | 0 | 1,557,680 | N | ||||||||||||||||||
10 | Voss Self Storage | Actual 2011 | 615,396 | 669,097 | -53,701 | 0 | -53,701 | N | ||||||||||||||||||
11 | Ardmore Commons | Actual 2011 | 1,735,435 | 403,585 | 1,331,850 | 0 | 1,331,850 | N | Stage | |||||||||||||||||
12 | Washington Self Storage | Actual 2011 | 1,084,099 | 566,494 | 517,605 | 0 | 517,605 | N | ||||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | Actual 2011 | 1,207,985 | 13,990 | 1,193,994 | 0 | 1,193,994 | N | Walgreens | |||||||||||||||||
13.01 | Walgreens #4573 | Actual 2011 | 429,985 | 4,507 | 425,478 | 0 | 425,478 | N | Walgreens | |||||||||||||||||
13.02 | Walgreens #4482 | Actual 2011 | 385,000 | 4,977 | 380,023 | 0 | 380,023 | N | Walgreens | |||||||||||||||||
13.03 | Walgreens #4958 | Actual 2011 | 393,000 | 4,507 | 388,493 | 0 | 388,493 | N | Walgreens | |||||||||||||||||
14 | Whitney Ranch Shopping Center | Actual 2011 | 2,199,349 | 522,154 | 1,677,196 | 0 | 1,677,196 | N | Ross Stores, Inc. | |||||||||||||||||
15 | Doctors Medical Park | Actual 2011 | 2,870,100 | 1,137,836 | 1,732,264 | 0 | 1,732,264 | N | Community Imaging Partners, Inc. | |||||||||||||||||
16 | Sheraton Denver West | 120 | 72 | Actual 2011 | 8,572,766 | 7,279,466 | 1,293,300 | 0 | 1,293,300 | 107 | 63 | N | ||||||||||||||
17 | Alderwood Trails | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||
18 | Courtyard by Marriott - Omaha | 110 | 79 | Actual 2011 | 3,904,236 | 2,505,259 | 1,398,977 | 0 | 1,398,977 | 105 | 73 | N | ||||||||||||||
19 | Xango Building C | Actual 2011 | 1,357,843 | 861,126 | 496,717 | 0 | 496,717 | N | Property Solutions | |||||||||||||||||
20 | Sabre Industries | NAV | NAV | NAV | NAV | NAV | NAV | N | Sabre Communications Corporation | |||||||||||||||||
21 | Nob Hill Shopping Center | Actual 2010 | 1,186,899 | 114,370 | 1,072,528 | 0 | 1,072,528 | N | Safeway | |||||||||||||||||
22 | HIE - Orlando I Drive | 87 | 64 | Actual 2011 | 3,318,015 | 2,277,948 | 1,040,067 | 0 | 1,040,067 | 82 | 57 | N | ||||||||||||||
23 | Homewood Suites - Medford | 106 | 87 | Actual 2011 | 3,176,343 | 1,939,870 | 1,236,473 | 0 | 1,236,473 | 102 | 78 | N | ||||||||||||||
24 | Tierra West | Actual 2011 | 1,569,362 | 622,726 | 946,636 | 0 | 946,636 | N | ||||||||||||||||||
25 | Basswood Manor Apartments | Actual 2011 | 1,895,886 | 1,334,246 | 561,640 | 0 | 561,640 | N | ||||||||||||||||||
26 | Residence Inn North Air Force Academy | 99 | 71 | Actual 2011 | 2,991,981 | 2,006,544 | 985,437 | 0 | 985,437 | 94 | 70 | N | ||||||||||||||
27 | Trinity MHP Portfolio | Actual 2011 | 1,516,781 | 658,337 | 858,444 | 0 | 858,444 | N | ||||||||||||||||||
27.01 | Trinity Riverchase | Actual 2011 | 832,313 | 391,905 | 440,408 | 0 | 440,408 | N | ||||||||||||||||||
27.02 | Trinity Village at Alvin | Actual 2011 | 319,343 | 121,808 | 197,535 | 0 | 197,535 | N | ||||||||||||||||||
27.03 | Trinity Forest MHC | Actual 2011 | 211,638 | 80,543 | 131,095 | 0 | 131,095 | N | ||||||||||||||||||
27.04 | Splendora Trinity Pines | Actual 2011 | 153,487 | 64,081 | 89,406 | 0 | 89,406 | N | ||||||||||||||||||
28 | Iron Horse Self Storage | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||
29 | Forest Vale Apartments | Actual 2011 | 363,058 | 281,871 | 81,187 | 0 | 81,187 | N | ||||||||||||||||||
30 | Meadowood Market Place | Actual 2011 | 1,187,420 | 282,609 | 904,812 | 47,754 | 857,058 | N | P.F. Chang’s China Bistro, Inc (Ground Lease) | |||||||||||||||||
31 | South Pointe Village | Actual 2011 | 1,373,524 | 575,474 | 798,050 | 0 | 798,050 | N | ||||||||||||||||||
32 | Henniges Automotive HQ | NAV | NAV | NAV | NAV | NAV | NAV | N | LJ/HAH Holdings Corporation and Henniges North America, Inc. | |||||||||||||||||
33 | Fairmont Crossing | NAV | NAV | NAV | NAV | NAV | NAV | N | Pasadena E C | |||||||||||||||||
34 | Holiday Inn Express - Pineville | 106 | 72 | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||
35 | Security Public Storage - Oceanside | Actual 2011 | 916,554 | 344,871 | 571,683 | 0 | 571,683 | N | ||||||||||||||||||
36 | Courtyard Colorado Springs South | 98 | 67 | Actual 2011 | 2,466,442 | 1,697,261 | 769,181 | 0 | 769,181 | 95 | 70 | N | ||||||||||||||
37 | Stafford MF Portfolio | Actual 2011 | 1,675,447 | 1,036,113 | 639,334 | 0 | 639,334 | N | ||||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | Actual 2011 | 1,322,721 | 818,012 | 504,709 | 0 | 504,709 | N | ||||||||||||||||||
37.02 | Kendall Park Apartments | Actual 2011 | 352,726 | 218,101 | 134,625 | 0 | 134,625 | N | ||||||||||||||||||
38 | Marquis Ridge Apts | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||
39 | The Columns Apartments | Actual 2011 | 1,612,368 | 1,025,858 | 586,510 | 0 | 586,510 | N | ||||||||||||||||||
40 | Edgewood Manor Townhomes | NAV | NAV | NAV | NAV | 0 | NAV | N | ||||||||||||||||||
41 | Advantage Storage Sachse | Actual 2011 | 595,573 | 297,591 | 297,982 | 0 | 297,982 | N | ||||||||||||||||||
42 | The Sense Beach House | NAV | 189 | Actual 2011 | 1,193,463 | 766,833 | 426,631 | 0 | 426,631 | NAV | 182 | N | ||||||||||||||
43 | The Towers Office Building | Actual 2011 | 1,334,304 | 747,632 | 586,672 | 1,000 | 585,672 | N | Pajaro Valley Unified School District | |||||||||||||||||
44 | Holiday Inn Express - McComb | 98 | 64 | Actual 2011 | 839,115 | 449,505 | 389,610 | 0 | 389,610 | 91 | 47 | N | ||||||||||||||
45 | Gander Mountain Tuscaloosa | NAV | NAV | NAV | NAV | NAV | NAV | N | Gander Mountain | |||||||||||||||||
46 | Village Park | Actual 2011 | 802,855 | 394,619 | 408,236 | 0 | 408,236 | N | ||||||||||||||||||
47 | Aztec Village | Actual 2011 | 879,230 | 421,571 | 457,659 | 0 | 457,659 | N | ||||||||||||||||||
48 | Normandy Townhomes | Actual 2011 | 736,971 | 375,878 | 361,093 | 0 | 361,093 | N | ||||||||||||||||||
49 | Security Public Storage - Vallejo | Actual 2011 | 571,105 | 237,876 | 333,229 | 0 | 333,229 | N | ||||||||||||||||||
50 | Nichols Hills Self Storage | Actual 2011 | 430,113 | 128,705 | 301,408 | 0 | 301,408 | N | ||||||||||||||||||
51 | 30 Main Street | Actual 2011 | 468,940 | 165,808 | 303,132 | 0 | 303,132 | N | Sant Ambroeus |
A-1-14
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 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(8)(9) | |||||||||||||
52 | Palm Gardens Resort | Actual 2011 | 671,965 | 382,665 | 289,301 | 0 | 289,301 | N | ||||||||||||||||||
53 | Oracle Office Plaza | Actual 2011 | 502,933 | 203,704 | 299,229 | 42,459 | 256,770 | N | Desert Star ARC, Inc. | |||||||||||||||||
54 | Longview Park | Actual 2011 | 387,614 | 181,459 | 206,155 | 0 | 206,155 | N | ||||||||||||||||||
55 | Parkland Apartments | Actual 2011 | 446,871 | 251,375 | 195,496 | 0 | 195,496 | N | ||||||||||||||||||
56 | Advantage Storage Interchange | Actual 2011 | 259,899 | 171,194 | 88,705 | 0 | 88,705 | N | ||||||||||||||||||
57 | The Storage Company | NAV | NAV | NAV | NAV | NAV | NAV | N |
A-1-15
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name(7)(8) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(8) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | ||||||||||||
1 | The Outlet Collection | Jersey Gardens | 110,000 | 8.5% | 12/31/2020 | Burlington Coat Factory | 80,259 | 6.2% | 1/31/2015 | Forever 21 | 58,879 | 4.5% | 1/31/2021 | ||||||||||||
2 | Sullivan Center | 242,831 | 25.7% | 1/20/2019 | The Art Institute of Chicago | 160,914 | 17.0% | 5/31/2020 | Target Corporation | 146,764 | 15.5% | 1/31/2028 | ||||||||||||
3 | Ocean Breeze Apartments | |||||||||||||||||||||||
4 | Mazza Grandmarc | |||||||||||||||||||||||
5 | Dollar General Portfolio | 348,782 | 100.0% | Various | ||||||||||||||||||||
5.01 | 1701 South Mississippi Avenue | 12,480 | 100.0% | 9/30/2027 | ||||||||||||||||||||
5.02 | 13083 US Highway 78 | 10,640 | 100.0% | 7/31/2026 | ||||||||||||||||||||
5.03 | 701 West 6th Avenue | 10,566 | 100.0% | 8/31/2027 | ||||||||||||||||||||
5.04 | 3728 South Highway 97 | 12,406 | 100.0% | 5/31/2027 | ||||||||||||||||||||
5.05 | 1107 East Main Street | 9,026 | 100.0% | 9/30/2027 | ||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | 9,100 | 100.0% | 8/31/2027 | ||||||||||||||||||||
5.07 | 500 East Bender Boulevard | 9,026 | 100.0% | 5/31/2027 | ||||||||||||||||||||
5.08 | 802 East Adams Avenue | 9,100 | 100.0% | 4/30/2027 | ||||||||||||||||||||
5.09 | 8801 Lexington Avenue | 10,640 | 100.0% | 3/31/2027 | ||||||||||||||||||||
5.10 | 1803 J 2-10 Road | 9,026 | 100.0% | 5/31/2027 | ||||||||||||||||||||
5.11 | 21 Seminole Drive | 9,026 | 100.0% | 5/31/2027 | ||||||||||||||||||||
5.12 | 715 West Broadway Street | 12,480 | 100.0% | 6/30/2027 | ||||||||||||||||||||
5.13 | 332 Main Street | 9,026 | 100.0% | 9/30/2027 | ||||||||||||||||||||
5.14 | 206 East Zavala Street | 9,100 | 100.0% | 4/30/2027 | ||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | 9,026 | 100.0% | 5/31/2027 | ||||||||||||||||||||
5.16 | 30 Eddins Road | 9,026 | 100.0% | 5/31/2026 | ||||||||||||||||||||
5.17 | 300 South Main Street | 9,002 | 100.0% | 8/31/2027 | ||||||||||||||||||||
5.18 | 409 U Street | 10,640 | 100.0% | 8/31/2027 | ||||||||||||||||||||
5.19 | 53417 US Highway 78 | 9,100 | 100.0% | 7/31/2026 | ||||||||||||||||||||
5.20 | 405 East Missouri Avenue | 12,480 | 100.0% | 7/31/2027 | ||||||||||||||||||||
5.21 | 31 Kearney Drive | 9,026 | 100.0% | 5/31/2026 | ||||||||||||||||||||
5.22 | 1901 West 4th Street | 9,100 | 100.0% | 7/31/2027 | ||||||||||||||||||||
5.23 | 423 South 4th Avenue | 10,566 | 100.0% | 4/30/2027 | ||||||||||||||||||||
5.24 | 601 South Broadway Avenue | 10,566 | 100.0% | 9/30/2027 | ||||||||||||||||||||
5.25 | 60 Redland Road | 9,026 | 100.0% | 5/31/2026 | ||||||||||||||||||||
5.26 | 305 South Mayes Street | 9,026 | 100.0% | 5/31/2027 | ||||||||||||||||||||
5.27 | 18684 Alameda Avenue | 9,026 | 100.0% | 7/31/2027 | ||||||||||||||||||||
5.28 | 2361 Notasulga Road | 9,100 | 100.0% | 5/31/2026 | ||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | 9,026 | 100.0% | 5/31/2026 | ||||||||||||||||||||
5.30 | 14344 Main Street | 9,026 | 100.0% | 8/31/2026 | ||||||||||||||||||||
5.31 | 7540 North York | 9,100 | 100.0% | 8/31/2027 | ||||||||||||||||||||
5.32 | 132 South Boston Avenue | 9,026 | 100.0% | 4/30/2027 | ||||||||||||||||||||
5.33 | 96222 Indian Road | 9,026 | 100.0% | 4/30/2027 | ||||||||||||||||||||
5.34 | 8565 US Highway 411 North | 9,100 | 100.0% | 5/31/2026 | ||||||||||||||||||||
5.35 | 5676 County Road 203 | 9,100 | 100.0% | 5/31/2026 | ||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | 9,026 | 100.0% | 7/31/2027 | ||||||||||||||||||||
6 | North County Village | |||||||||||||||||||||||
7 | Hampton Inn & Suites - Greenville | |||||||||||||||||||||||
8 | BluePearl Portfolio | 99,000 | 100.0% | 10/24/2033 | ||||||||||||||||||||
8.01 | 29080 Inkster Road | 38,000 | 100.0% | 10/24/2033 | ||||||||||||||||||||
8.02 | 455 Abernathy Road | 32,000 | 100.0% | 10/24/2033 | ||||||||||||||||||||
8.03 | 820 Frontage Road | 14,000 | 100.0% | 10/24/2033 | ||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | 8,500 | 100.0% | 10/24/2033 | ||||||||||||||||||||
8.05 | 4525 Ulmerton Road | 3,000 | 100.0% | 10/24/2033 | ||||||||||||||||||||
8.06 | 4126 Packard Street | 3,500 | 100.0% | 10/24/2033 | ||||||||||||||||||||
9 | Vantage at Plum Creek | |||||||||||||||||||||||
10 | Voss Self Storage | |||||||||||||||||||||||
11 | Ardmore Commons | 33,000 | 23.9% | 1/31/2020 | Ross | 25,000 | 18.1% | 1/31/2021 | Petco | 13,775 | 10.0% | 4/30/2019 | ||||||||||||
12 | Washington Self Storage | |||||||||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | 46,980 | 100.0% | Various | ||||||||||||||||||||
13.01 | Walgreens #4573 | 15,120 | 100.0% | 6/30/2029 | ||||||||||||||||||||
13.02 | Walgreens #4482 | 15,930 | 100.0% | 10/31/2029 | ||||||||||||||||||||
13.03 | Walgreens #4958 | 15,930 | 100.0% | 7/31/2030 | ||||||||||||||||||||
14 | Whitney Ranch Shopping Center | 26,000 | 31.5% | 1/31/2017 | Csaba Zeller | 6,500 | 7.9% | 11/25/2017 | Silver State Credit Union | 5,690 | 6.9% | 10/1/2015 | ||||||||||||
15 | Doctors Medical Park | 10,176 | 11.3% | 7/31/2019 | Robert Loeffler, M.D. & Jeffrey Abend, M.D. | 7,206 | 8.0% | 6/30/2014 | Holy Cross Hospital Of Sil Sp, Inc. | 6,486 | 7.2% | 5/31/2019 | ||||||||||||
16 | Sheraton Denver West | |||||||||||||||||||||||
17 | Alderwood Trails | |||||||||||||||||||||||
18 | Courtyard by Marriott - Omaha | |||||||||||||||||||||||
19 | Xango Building C | 55,308 | 55.8% | 4/30/2015 | Solution Reach | 31,083 | 31.3% | 4/15/2018 | Xango | 12,797 | 12.9% | 10/14/2018 | ||||||||||||
20 | Sabre Industries | 294,828 | 100.0% | 6/30/2033 | ||||||||||||||||||||
21 | Nob Hill Shopping Center | 55,493 | #REF! | 5/31/2024 | Rite Aid | 22,936 | 26.4% | 5/14/2019 | Big Cheese Pizza | 2,240 | 2.6% | 12/31/2014 | ||||||||||||
22 | HIE - Orlando I Drive | |||||||||||||||||||||||
23 | Homewood Suites - Medford | |||||||||||||||||||||||
24 | Tierra West | |||||||||||||||||||||||
25 | Basswood Manor Apartments | |||||||||||||||||||||||
26 | Residence Inn North Air Force Academy | |||||||||||||||||||||||
27 | Trinity MHP Portfolio | |||||||||||||||||||||||
27.01 | Trinity Riverchase | |||||||||||||||||||||||
27.02 | Trinity Village at Alvin | |||||||||||||||||||||||
27.03 | Trinity Forest MHC | |||||||||||||||||||||||
27.04 | Splendora Trinity Pines | |||||||||||||||||||||||
28 | Iron Horse Self Storage | |||||||||||||||||||||||
29 | Forest Vale Apartments | |||||||||||||||||||||||
30 | Meadowood Market Place | 8,800 | 26.7% | 2/2/2018 | SWH Corporation dba Mimi’s (Ground Lease) | 6,853 | 20.8% | 3/31/2017 | Third Place LLC-Einstein Bros | 4,408 | 13.4% | 11/30/2020 | ||||||||||||
31 | South Pointe Village | |||||||||||||||||||||||
32 | Henniges Automotive HQ | 55,490 | 100.0% | 5/31/2027 | ||||||||||||||||||||
33 | Fairmont Crossing | 7,070 | 24.3% | 6/1/2023 | Benoit Investments | 5,500 | 18.9% | 1/31/2018 | Southern Dental | 2,400 | 8.2% | 11/30/2021 | ||||||||||||
34 | Holiday Inn Express - Pineville | |||||||||||||||||||||||
35 | Security Public Storage - Oceanside | |||||||||||||||||||||||
36 | Courtyard Colorado Springs South | |||||||||||||||||||||||
37 | Stafford MF Portfolio | |||||||||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | |||||||||||||||||||||||
37.02 | Kendall Park Apartments | |||||||||||||||||||||||
38 | Marquis Ridge Apts | |||||||||||||||||||||||
39 | The Columns Apartments | |||||||||||||||||||||||
40 | Edgewood Manor Townhomes | |||||||||||||||||||||||
41 | Advantage Storage Sachse | |||||||||||||||||||||||
42 | The Sense Beach House | |||||||||||||||||||||||
43 | The Towers Office Building | 114,240 | 94.5% | 10/31/2021 | Jacob Young Financial | 1,524 | 1.3% | 11/30/2013 | K & D Landscaping | 1,016 | 0.8% | MTM | ||||||||||||
44 | Holiday Inn Express - McComb | |||||||||||||||||||||||
45 | Gander Mountain Tuscaloosa | 42,310 | 100.0% | 5/30/2028 | ||||||||||||||||||||
46 | Village Park | |||||||||||||||||||||||
47 | Aztec Village | |||||||||||||||||||||||
48 | Normandy Townhomes | |||||||||||||||||||||||
49 | Security Public Storage - Vallejo | |||||||||||||||||||||||
50 | Nichols Hills Self Storage | |||||||||||||||||||||||
51 | 30 Main Street | 2,560 | 24.8% | 4/30/2023 | Michael Kors | 1,434 | 13.9% | 3/31/2015 | JT Personal Fitness Main | 892 | 8.6% | 3/31/2014 |
A-1-16
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name(7)(8) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(8) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | ||||||||||||
52 | Palm Gardens Resort | |||||||||||||||||||||||
53 | Oracle Office Plaza | 3,621 | 12.9% | 10/14/2017 | Southern Arizona Endodontics, Inc. | 3,579 | 12.7% | 8/31/2020 | Freedom Smoke USA | 3,100 | 11.0% | 11/30/2016 | ||||||||||||
54 | Longview Park | |||||||||||||||||||||||
55 | Parkland Apartments | |||||||||||||||||||||||
56 | Advantage Storage Interchange | |||||||||||||||||||||||
57 | The Storage Company |
A-1-17
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 4th Largest Tenant Name(7)(8) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(8) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | ||||||||||||
1 | The Outlet Collection | Jersey Gardens | Cohoes Fashions | 58,819 | 4.5% | 1/1/2015 | Marshalls | 49,245 | 3.8% | 1/31/2015 | 10/4/2013 | 10/8/2013 | |||||||||||||
2 | Sullivan Center | Walgreens | 95,197 | 10.1% | 12/31/2022 | Arthur Gensler Jr. & Associates | 56,054 | 5.9% | 1/31/2019 | 9/10/2013 | 10/10/2013 | |||||||||||||
3 | Ocean Breeze Apartments | 10/28/2013 | 10/28/2013 | |||||||||||||||||||||
4 | Mazza Grandmarc | 9/19/2013 | 9/19/2013 | |||||||||||||||||||||
5 | Dollar General Portfolio | Various | Various | |||||||||||||||||||||
5.01 | 1701 South Mississippi Avenue | 9/26/2013 | 10/1/2013 | |||||||||||||||||||||
5.02 | 13083 US Highway 78 | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.03 | 701 West 6th Avenue | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.04 | 3728 South Highway 97 | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.05 | 1107 East Main Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.07 | 500 East Bender Boulevard | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.08 | 802 East Adams Avenue | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.09 | 8801 Lexington Avenue | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.10 | 1803 J 2-10 Road | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.11 | 21 Seminole Drive | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.12 | 715 West Broadway Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.13 | 332 Main Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.14 | 206 East Zavala Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.16 | 30 Eddins Road | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.17 | 300 South Main Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.18 | 409 U Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.19 | 53417 US Highway 78 | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.20 | 405 East Missouri Avenue | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.21 | 31 Kearney Drive | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.22 | 1901 West 4th Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.23 | 423 South 4th Avenue | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.24 | 601 South Broadway Avenue | 10/1/2013 | 9/26/2013 | |||||||||||||||||||||
5.25 | 60 Redland Road | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.26 | 305 South Mayes Street | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.27 | 18684 Alameda Avenue | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.28 | 2361 Notasulga Road | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.30 | 14344 Main Street | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.31 | 7540 North York | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.32 | 132 South Boston Avenue | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.33 | 96222 Indian Road | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
5.34 | 8565 US Highway 411 North | 9/26/2013 | 8/28/2013 | |||||||||||||||||||||
5.35 | 5676 County Road 203 | 9/26/2013 | 8/26/2013 | |||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
6 | North County Village | 10/25/2013 | 10/25/2013 | |||||||||||||||||||||
7 | Hampton Inn & Suites - Greenville | 6/15/2013 | 7/12/2013 | |||||||||||||||||||||
8 | BluePearl Portfolio | Various | 8/6/2013 | |||||||||||||||||||||
8.01 | 29080 Inkster Road | 8/7/2013 | 8/6/2013 | |||||||||||||||||||||
8.02 | 455 Abernathy Road | 8/6/2013 | 8/6/2013 | |||||||||||||||||||||
8.03 | 820 Frontage Road | 8/6/2013 | 8/6/2013 | |||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | 8/6/2013 | 8/6/2013 | |||||||||||||||||||||
8.05 | 4525 Ulmerton Road | 8/6/2013 | 8/6/2013 | |||||||||||||||||||||
8.06 | 4126 Packard Street | 8/8/2013 | 8/6/2013 | |||||||||||||||||||||
9 | Vantage at Plum Creek | 10/8/2013 | 10/8/2013 | |||||||||||||||||||||
10 | Voss Self Storage | 10/16/2013 | 10/16/2013 | |||||||||||||||||||||
11 | Ardmore Commons | Dollar Tree | 10,000 | 7.3% | 3/31/2018 | Hibbett Sports | 6,000 | 4.4% | 1/31/2019 | 8/22/2013 | 8/30/2013 | |||||||||||||
12 | Washington Self Storage | 10/16/2013 | 10/16/2013 | |||||||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | 9/16/2013 | Various | |||||||||||||||||||||
13.01 | Walgreens #4573 | 9/16/2013 | 9/13/2013 | |||||||||||||||||||||
13.02 | Walgreens #4482 | 9/16/2013 | 9/13/2013 | |||||||||||||||||||||
13.03 | Walgreens #4958 | 9/16/2013 | 9/12/2013 | |||||||||||||||||||||
14 | Whitney Ranch Shopping Center | Family Christian Store | 5,000 | 6.1% | 1/31/2018 | AT&T | 3,200 | 3.9% | 8/31/2017 | 10/4/2013 | 9/20/2013 | |||||||||||||
15 | Doctors Medical Park | Fresenius Inc. | 5,141 | 5.7% | 2/29/2024 | Harvey N. Mininberg, MD, PA | 4,729 | 5.3% | 9/30/2020 | 10/4/2013 | 9/27/2013 | |||||||||||||
16 | Sheraton Denver West | 8/21/2013 | 7/18/2013 | |||||||||||||||||||||
17 | Alderwood Trails | 10/1/2013 | 10/1/2013 | |||||||||||||||||||||
18 | Courtyard by Marriott - Omaha | 10/2/2013 | 10/1/2013 | |||||||||||||||||||||
19 | Xango Building C | 9/25/2013 | 9/24/2013 | |||||||||||||||||||||
20 | Sabre Industries | 8/20/2013 | 8/12/2013 | |||||||||||||||||||||
21 | Nob Hill Shopping Center | Avenue Cuts | 1,119 | 1.3% | 5/31/2018 | 10/10/2013 | 7/23/2013 | |||||||||||||||||
22 | HIE - Orlando I Drive | 10/14/2013 | 10/14/2013 | |||||||||||||||||||||
23 | Homewood Suites - Medford | 6/21/2013 | 6/14/2013 | |||||||||||||||||||||
24 | Tierra West | 9/10/2013 | 9/10/2013 | |||||||||||||||||||||
25 | Basswood Manor Apartments | 9/16/2013 | 9/18/2013 | |||||||||||||||||||||
26 | Residence Inn North Air Force Academy | 6/3/2013 | 10/1/2013 | |||||||||||||||||||||
27 | Trinity MHP Portfolio | Various | Various | |||||||||||||||||||||
27.01 | Trinity Riverchase | 8/14/2013 | 8/14/2013 | |||||||||||||||||||||
27.02 | Trinity Village at Alvin | 8/15/2013 | 8/15/2013 | |||||||||||||||||||||
27.03 | Trinity Forest MHC | 8/14/2013 | 8/14/2013 | |||||||||||||||||||||
27.04 | Splendora Trinity Pines | 8/15/2013 | 8/15/2013 | |||||||||||||||||||||
28 | Iron Horse Self Storage | 9/30/2013 | 9/30/2013 | |||||||||||||||||||||
29 | Forest Vale Apartments | 8/23/2013 | 8/26/2013 | |||||||||||||||||||||
30 | Meadowood Market Place | 7-Eleven | 2,992 | 9.1% | 4/18/2017 | Fresh Enterprises, LLC | 2,520 | 7.6% | 12/31/2017 | 9/18/2013 | 9/18/2013 | |||||||||||||
31 | South Pointe Village | 9/10/2013 | 10/10/2013 | |||||||||||||||||||||
32 | Henniges Automotive HQ | 10/14/2013 | 10/17/2013 | 10/17/2013 | ||||||||||||||||||||
33 | Fairmont Crossing | The Republic House | 2,043 | 7.0% | 5/31/2018 | Southland Title | 2,000 | 6.9% | 6/30/2015 | 9/18/2013 | 9/11/2013 | |||||||||||||
34 | Holiday Inn Express - Pineville | 6/12/2013 | 6/12/2013 | |||||||||||||||||||||
35 | Security Public Storage - Oceanside | 10/4/2013 | 10/4/2013 | |||||||||||||||||||||
36 | Courtyard Colorado Springs South | 6/5/2013 | 6/5/2013 | |||||||||||||||||||||
37 | Stafford MF Portfolio | 9/19/2013 | 9/19/2013 | |||||||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | 9/19/2013 | 9/19/2013 | |||||||||||||||||||||
37.02 | Kendall Park Apartments | 9/19/2013 | 9/19/2013 | |||||||||||||||||||||
38 | Marquis Ridge Apts | 8/12/2013 | 8/9/2013 | |||||||||||||||||||||
39 | The Columns Apartments | 9/11/2013 | 9/11/2013 | |||||||||||||||||||||
40 | Edgewood Manor Townhomes | 10/1/2013 | 10/24/2013 | |||||||||||||||||||||
41 | Advantage Storage Sachse | 9/26/2013 | 9/26/2013 | |||||||||||||||||||||
42 | The Sense Beach House | 10/14/2013 | 10/14/2013 | |||||||||||||||||||||
43 | The Towers Office Building | Special Parents Information Network | 1,016 | 0.8% | 6/30/2014 | Alliance Home Health | 508 | 0.4% | MTM | 8/7/2013 | 8/7/2013 | |||||||||||||
44 | Holiday Inn Express - McComb | 9/12/2013 | 9/12/2013 | |||||||||||||||||||||
45 | Gander Mountain Tuscaloosa | 10/14/2013 | 9/24/2013 | |||||||||||||||||||||
46 | Village Park | 9/10/2013 | 9/10/2013 | |||||||||||||||||||||
47 | Aztec Village | 9/10/2013 | 9/10/2013 | |||||||||||||||||||||
48 | Normandy Townhomes | 9/9/2013 | 9/9/2013 | |||||||||||||||||||||
49 | Security Public Storage - Vallejo | 10/4/2013 | 10/4/2013 | |||||||||||||||||||||
50 | Nichols Hills Self Storage | 5/30/2013 | 5/30/2013 | 9/6/2013 | ||||||||||||||||||||
51 | 30 Main Street | Lear and Mahoney Landscaping | 700 | 6.8% | 9/30/2018 | Peter Millar | 500 | 4.8% | 2/4/2016 | 6/26/2013 | 6/25/2013 |
A-1-18
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 4th Largest Tenant Name(7)(8) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(8) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | ||||||||||||
52 | Palm Gardens Resort | 9/12/2013 | 9/12/2013 | |||||||||||||||||||||
53 | Oracle Office Plaza | Mauisun Computer Systems, Inc. | 2,393 | 8.5% | 11/30/2016 | May Himmer & Co, PLLC | 2,274 | 8.1% | 10/31/2014 | 9/17/2013 | 9/17/2013 | |||||||||||||
54 | Longview Park | 9/10/2013 | 9/10/2013 | |||||||||||||||||||||
55 | Parkland Apartments | 9/26/2013 | 9/26/2013 | |||||||||||||||||||||
56 | Advantage Storage Interchange | 9/25/2013 | 9/25/2013 | |||||||||||||||||||||
57 | The Storage Company | 9/30/2013 | 9/30/2013 |
A-1-19
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) ($) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | |||||||||||||||
1 | The Outlet Collection | Jersey Gardens | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
2 | Sullivan Center | N | Y | Refinance | 0 | 1,316,573 | 329,143 | Cash | 109,624 | 23,831 | Cash | |||||||||||||||||||
3 | Ocean Breeze Apartments | 9/20/2013 | 18.0% | N | Y | Refinance | 0 | 71,016 | 23,672 | Cash | 0 | Springing | ||||||||||||||||||
4 | Mazza Grandmarc | N | Y | Refinance | 0 | 249,671 | 87,341 | Cash | 0 | Springing | ||||||||||||||||||||
5 | Dollar General Portfolio | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
5.01 | 1701 South Mississippi Avenue | N | Y | |||||||||||||||||||||||||||
5.02 | 13083 US Highway 78 | N | Y | |||||||||||||||||||||||||||
5.03 | 701 West 6th Avenue | N | Y | |||||||||||||||||||||||||||
5.04 | 3728 South Highway 97 | N | Y | |||||||||||||||||||||||||||
5.05 | 1107 East Main Street | N | Y | |||||||||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | N | Y | |||||||||||||||||||||||||||
5.07 | 500 East Bender Boulevard | N | Y | |||||||||||||||||||||||||||
5.08 | 802 East Adams Avenue | N | Y | |||||||||||||||||||||||||||
5.09 | 8801 Lexington Avenue | N | Y | |||||||||||||||||||||||||||
5.10 | 1803 J 2-10 Road | N | Y | |||||||||||||||||||||||||||
5.11 | 21 Seminole Drive | N | Y | |||||||||||||||||||||||||||
5.12 | 715 West Broadway Street | N | Y | |||||||||||||||||||||||||||
5.13 | 332 Main Street | N | Y | |||||||||||||||||||||||||||
5.14 | 206 East Zavala Street | N | Y | |||||||||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | N | Y | |||||||||||||||||||||||||||
5.16 | 30 Eddins Road | N | Y | |||||||||||||||||||||||||||
5.17 | 300 South Main Street | N | Y | |||||||||||||||||||||||||||
5.18 | 409 U Street | N | Y | |||||||||||||||||||||||||||
5.19 | 53417 US Highway 78 | N | Y | |||||||||||||||||||||||||||
5.20 | 405 East Missouri Avenue | N | Y | |||||||||||||||||||||||||||
5.21 | 31 Kearney Drive | N | Y | |||||||||||||||||||||||||||
5.22 | 1901 West 4th Street | N | Y | |||||||||||||||||||||||||||
5.23 | 423 South 4th Avenue | N | Y | |||||||||||||||||||||||||||
5.24 | 601 South Broadway Avenue | N | Y | |||||||||||||||||||||||||||
5.25 | 60 Redland Road | N | Y | |||||||||||||||||||||||||||
5.26 | 305 South Mayes Street | N | Y | |||||||||||||||||||||||||||
5.27 | 18684 Alameda Avenue | N | Y | |||||||||||||||||||||||||||
5.28 | 2361 Notasulga Road | N | Y | |||||||||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | N | Y | |||||||||||||||||||||||||||
5.30 | 14344 Main Street | N | Y | |||||||||||||||||||||||||||
5.31 | 7540 North York | N | Y | |||||||||||||||||||||||||||
5.32 | 132 South Boston Avenue | N | Y | |||||||||||||||||||||||||||
5.33 | 96222 Indian Road | N | Y | |||||||||||||||||||||||||||
5.34 | 8565 US Highway 411 North | N | Y | |||||||||||||||||||||||||||
5.35 | 5676 County Road 203 | N | Y | |||||||||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | N | Y | |||||||||||||||||||||||||||
6 | North County Village | N | Y | Refinance | 0 | 66,626 | 7,932 | Cash | 19,670 | 3,122 | Cash | |||||||||||||||||||
7 | Hampton Inn & Suites - Greenville | N | Y | Refinance | 0 | 141,785 | 14,178 | Cash | 0 | Springing | ||||||||||||||||||||
8 | BluePearl Portfolio | N | Y | Acquisition | 16,963 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
8.01 | 29080 Inkster Road | N | Y | |||||||||||||||||||||||||||
8.02 | 455 Abernathy Road | N | Y | |||||||||||||||||||||||||||
8.03 | 820 Frontage Road | N | Y | |||||||||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | N | Y | |||||||||||||||||||||||||||
8.05 | 4525 Ulmerton Road | N | Y | |||||||||||||||||||||||||||
8.06 | 4126 Packard Street | N | Y | |||||||||||||||||||||||||||
9 | Vantage at Plum Creek | N | Y | Acquisition | 0 | 416,975 | 37,907 | Cash | 9,595 | 4,569 | Cash | |||||||||||||||||||
10 | Voss Self Storage | N | Y | Refinance | 0 | 243,437 | 21,077 | Cash | 7,252 | 2,302 | Cash | |||||||||||||||||||
11 | Ardmore Commons | N | Y | Acquisition | 12,563 | 102,666 | Springing | Cash | 21,107 | 2,345 | Cash | |||||||||||||||||||
12 | Washington Self Storage | N | Y | Refinance | 0 | 263,977 | 22,855 | Cash | 20,180 | 2,135 | Cash | |||||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | N | Y | Refinance | 9,550 | 0 | Springing | 0 | 807 | Cash | ||||||||||||||||||||
13.01 | Walgreens #4573 | N | Y | |||||||||||||||||||||||||||
13.02 | Walgreens #4482 | N | Y | |||||||||||||||||||||||||||
13.03 | Walgreens #4958 | N | Y | |||||||||||||||||||||||||||
14 | Whitney Ranch Shopping Center | N | Y | Refinance | 0 | 24,958 | 8,319 | Cash | 0 | Springing | ||||||||||||||||||||
15 | Doctors Medical Park | N | Y | Refinance | 0 | 76,530 | 19,134 | Cash | 7,143 | 893 | Cash | |||||||||||||||||||
16 | Sheraton Denver West | N | Y | Refinance | 23,640 | 255,026 | 51,005 | Cash | 30,055 | 7,436 | Cash | |||||||||||||||||||
17 | Alderwood Trails | N | Y | Acquisition | 30,306 | 18,398 | 11,499 | Cash | 12,184 | 7,615 | Cash | |||||||||||||||||||
18 | Courtyard by Marriott - Omaha | N | Y | Refinance | 0 | 98,771 | 19,754 | Cash | 9,789 | Springing | Cash | |||||||||||||||||||
19 | Xango Building C | 9/25/2013 | 7.0% | N | Y | Acquisition | 0 | 16,982 | 16,982 | Cash | 1,345 | Springing | Cash | |||||||||||||||||
20 | Sabre Industries | N | Y | Acquisition | 0 | 60,470 | Springing | Cash | 27,806 | Springing | Cash | |||||||||||||||||||
21 | Nob Hill Shopping Center | N | Y | Acquisition | 0 | 4,874 | 2,437; Springing | Cash | 0 | Springing | ||||||||||||||||||||
22 | HIE - Orlando I Drive | N | Y | Refinance | 0 | 0 | 12,048 | Cash | 39,731 | 3,784 | Cash | |||||||||||||||||||
23 | Homewood Suites - Medford | 6/14/2013 | 8.0% | N | Y | Acquisition | 0 | 10,754 | 5,377 | Cash | 0 | Springing | ||||||||||||||||||
24 | Tierra West | N | Y | Refinance | 23,456 | 0 | 5,454 | Cash | 8,643 | 1,879 | Cash | |||||||||||||||||||
25 | Basswood Manor Apartments | N | Y | Refinance | 38,450 | 0 | 15,842 | Cash | 40,718 | 5,744 | Cash | |||||||||||||||||||
26 | Residence Inn North Air Force Academy | N | Y | Refinance | 0 | 53,633 | 10,727 | Cash | 6,848 | Springing | Cash | |||||||||||||||||||
27 | Trinity MHP Portfolio | N | Y | Refinance | 10,813 | 62,488 | 5,207 | Cash | 26,460 | 4,410 | Cash | |||||||||||||||||||
27.01 | Trinity Riverchase | N | Y | |||||||||||||||||||||||||||
27.02 | Trinity Village at Alvin | N | Y | |||||||||||||||||||||||||||
27.03 | Trinity Forest MHC | N | Y | |||||||||||||||||||||||||||
27.04 | Splendora Trinity Pines | N | Y | |||||||||||||||||||||||||||
28 | Iron Horse Self Storage | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
29 | Forest Vale Apartments | N | Y | Refinance | 95,563 | 7,908 | 3,042 | Cash | 54,881 | 5,177 | Cash | |||||||||||||||||||
30 | Meadowood Market Place | 9/18/2013 | 10.0% | N | Y | Refinance | 0 | 24,519 | 8,173 | Cash | 0 | Springing | ||||||||||||||||||
31 | South Pointe Village | N | Y | Refinance | 41,901 | 0 | 4,381 | Cash | 6,578 | 1,430 | Cash | |||||||||||||||||||
32 | Henniges Automotive HQ | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
33 | Fairmont Crossing | N | Y | Acquisition | 0 | 53,481 | 5,348 | Cash | 5,057 | 2,527 | Cash | |||||||||||||||||||
34 | Holiday Inn Express - Pineville | N | Y | Refinance | 0 | 11,154 | 4,290 | Cash | 32,024 | 3,724 | Cash | |||||||||||||||||||
35 | Security Public Storage - Oceanside | 10/3/2013 | 10.0% | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||
36 | Courtyard Colorado Springs South | N | Y | Refinance | 9,938 | 22,874 | 4,575 | Cash | 5,596 | Springing | Cash | |||||||||||||||||||
37 | Stafford MF Portfolio | N | Y | Refinance | 757,503 | 64,456 | 15,347 | Cash | 8,374 | 3,988 | Cash | |||||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | N | Y | |||||||||||||||||||||||||||
37.02 | Kendall Park Apartments | N | Y | |||||||||||||||||||||||||||
38 | Marquis Ridge Apts | N | Y | Refinance | 98,000 | 0 | 7,837 | Cash | 65,102 | 6,142 | Cash | |||||||||||||||||||
39 | The Columns Apartments | N | Y | Acquisition | 60,063 | 92,193 | 7,317 | Cash | 76,270 | 8,869 | Cash | |||||||||||||||||||
40 | Edgewood Manor Townhomes | N | Y | Refinance | 14,616 | 16,276 | 8,138 | Cash | 5,917 | 1,972 | Cash | |||||||||||||||||||
41 | Advantage Storage Sachse | N | Y | Refinance | 0 | 0 | 6,412 | Cash | 7,031 | 781 | Cash | |||||||||||||||||||
42 | The Sense Beach House | N | Y | Refinance | 0 | 9,371 | 5,857 | Cash | 9,294 | 5,809 | Cash | |||||||||||||||||||
43 | The Towers Office Building | 8/6/2013 | 19.0% | N | Y | Refinance | 25,000 | 4,980 | 2,490 | Cash | 25,087 | 3,136 | Cash | |||||||||||||||||
44 | Holiday Inn Express - McComb | N | Y | Refinance | 0 | 64,285 | 5,542 | Cash | 11,734 | 2,551 | Cash | |||||||||||||||||||
45 | Gander Mountain Tuscaloosa | N | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||||
46 | Village Park | N | Y | Refinance | 108,861 | 0 | 2,929 | Cash | 4,803 | 1,044 | Cash | |||||||||||||||||||
47 | Aztec Village | N | Y | Refinance | 18,793 | 0 | 3,357 | Cash | 4,699 | 1,022 | Cash | |||||||||||||||||||
48 | Normandy Townhomes | N | Y | Refinance | 0 | 0 | 5,526 | Cash | 31,720 | 3,965 | Cash | |||||||||||||||||||
49 | Security Public Storage - Vallejo | 10/3/2013 | 14.0% | N | Y | Refinance | 0 | 0 | Springing | 0 | Springing | |||||||||||||||||||
50 | Nichols Hills Self Storage | N | Y | Acquisition | 13,777 | 2,371 | 2,371 | Cash | 0 | Springing | ||||||||||||||||||||
51 | 30 Main Street | N | Y | Refinance | 0 | 3,856 | 2,102 | Cash | 2,755 | 1,377 | Cash |
A-1-20
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) ($) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | |||||||||||||||
52 | Palm Gardens Resort | N | Y | Refinance | 45,140 | 0 | 2,169 | Cash | 13,912 | 1,739 | Cash | |||||||||||||||||||
53 | Oracle Office Plaza | N | Y | Refinance | 0 | 6,610 | 6,610 | Cash | 6,239 | 624 | Cash | |||||||||||||||||||
54 | Longview Park | N | Y | Refinance | 29,921 | 0 | 925 | Cash | 3,824 | 831 | Cash | |||||||||||||||||||
55 | Parkland Apartments | N | Y | Refinance | 0 | 31,605 | 6,321 | Cash | 17,921 | 1,629 | Cash | |||||||||||||||||||
56 | Advantage Storage Interchange | N | Y | Refinance | 0 | 0 | 3,111 | Cash | 1,975 | 219 | Cash | |||||||||||||||||||
57 | The Storage Company | N | Y | Acquisition | 0 | 5,946 | 892 | Cash | 0 | 291 | Cash |
A-1-21
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(10) | 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 | The Outlet Collection | Jersey Gardens | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
2 | Sullivan Center | 0 | 19,666 | 1,200,000 | Cash | 34,041 | 0 | 0 | Cash | 0 | ||||||||||||||
3 | Ocean Breeze Apartments | 0 | 5,958 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
4 | Mazza Grandmarc | 0 | 5,233 | 150,000 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
5 | Dollar General Portfolio | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
5.01 | 1701 South Mississippi Avenue | |||||||||||||||||||||||
5.02 | 13083 US Highway 78 | |||||||||||||||||||||||
5.03 | 701 West 6th Avenue | |||||||||||||||||||||||
5.04 | 3728 South Highway 97 | |||||||||||||||||||||||
5.05 | 1107 East Main Street | |||||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | |||||||||||||||||||||||
5.07 | 500 East Bender Boulevard | |||||||||||||||||||||||
5.08 | 802 East Adams Avenue | |||||||||||||||||||||||
5.09 | 8801 Lexington Avenue | |||||||||||||||||||||||
5.10 | 1803 J 2-10 Road | |||||||||||||||||||||||
5.11 | 21 Seminole Drive | |||||||||||||||||||||||
5.12 | 715 West Broadway Street | |||||||||||||||||||||||
5.13 | 332 Main Street | |||||||||||||||||||||||
5.14 | 206 East Zavala Street | |||||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | |||||||||||||||||||||||
5.16 | 30 Eddins Road | |||||||||||||||||||||||
5.17 | 300 South Main Street | |||||||||||||||||||||||
5.18 | 409 U Street | |||||||||||||||||||||||
5.19 | 53417 US Highway 78 | |||||||||||||||||||||||
5.20 | 405 East Missouri Avenue | |||||||||||||||||||||||
5.21 | 31 Kearney Drive | |||||||||||||||||||||||
5.22 | 1901 West 4th Street | |||||||||||||||||||||||
5.23 | 423 South 4th Avenue | |||||||||||||||||||||||
5.24 | 601 South Broadway Avenue | |||||||||||||||||||||||
5.25 | 60 Redland Road | |||||||||||||||||||||||
5.26 | 305 South Mayes Street | |||||||||||||||||||||||
5.27 | 18684 Alameda Avenue | |||||||||||||||||||||||
5.28 | 2361 Notasulga Road | |||||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | |||||||||||||||||||||||
5.30 | 14344 Main Street | |||||||||||||||||||||||
5.31 | 7540 North York | |||||||||||||||||||||||
5.32 | 132 South Boston Avenue | |||||||||||||||||||||||
5.33 | 96222 Indian Road | |||||||||||||||||||||||
5.34 | 8565 US Highway 411 North | |||||||||||||||||||||||
5.35 | 5676 County Road 203 | |||||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | |||||||||||||||||||||||
6 | North County Village | 0 | 1,771 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
7 | Hampton Inn & Suites - Greenville | 0 | 20,168 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
8 | BluePearl Portfolio | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
8.01 | 29080 Inkster Road | |||||||||||||||||||||||
8.02 | 455 Abernathy Road | |||||||||||||||||||||||
8.03 | 820 Frontage Road | |||||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | |||||||||||||||||||||||
8.05 | 4525 Ulmerton Road | |||||||||||||||||||||||
8.06 | 4126 Packard Street | |||||||||||||||||||||||
9 | Vantage at Plum Creek | 0 | 5,434 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
10 | Voss Self Storage | 0 | 1,967 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
11 | Ardmore Commons | 0 | 2,298 | 0 | Cash | 0 | 8,044 | 290,000 | Cash | 0 | ||||||||||||||
12 | Washington Self Storage | 0 | 1,971 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
13 | Olympia Development Walgreens Portfolio II | 0 | 392 | 0 | Cash | 0 | 587 | 0 | Cash | 0 | ||||||||||||||
13.01 | Walgreens #4573 | |||||||||||||||||||||||
13.02 | Walgreens #4482 | |||||||||||||||||||||||
13.03 | Walgreens #4958 | |||||||||||||||||||||||
14 | Whitney Ranch Shopping Center | 0 | 2,808; Springing | 67,388 | Cash | 0 | 7,700; Springing | 100,000 | Cash | 0 | ||||||||||||||
15 | Doctors Medical Park | 0 | 2,985 | 0 | Cash | 0 | Springing | 0 | 0 | |||||||||||||||
16 | Sheraton Denver West | 0 | 28,065 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
17 | Alderwood Trails | 0 | 12,336 | 200,000 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
18 | Courtyard by Marriott - Omaha | 14,178 | 14,178 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
19 | Xango Building C | 2,066 | 2,066 | 150,000 | Cash | 16,829 | 16,829 | 500,000 | Cash | 0 | ||||||||||||||
20 | Sabre Industries | 7,371 | Springing | 0 | Cash | 12,285 | Springing | 0 | Cash | 137,657 | ||||||||||||||
21 | Nob Hill Shopping Center | 0 | 1,850 | 44,500 | Cash | 0 | 2,150 | 85,000 | Cash | 0 | ||||||||||||||
22 | HIE - Orlando I Drive | 0 | 13,334 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
23 | Homewood Suites - Medford | 235,176 | 12,832 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
24 | Tierra West | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
25 | Basswood Manor Apartments | 175,000 | 5,954 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
26 | Residence Inn North Air Force Academy | 10,031 | 10,031 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
27 | Trinity MHP Portfolio | 0 | 2,825 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
27.01 | Trinity Riverchase | |||||||||||||||||||||||
27.02 | Trinity Village at Alvin | |||||||||||||||||||||||
27.03 | Trinity Forest MHC | |||||||||||||||||||||||
27.04 | Splendora Trinity Pines | |||||||||||||||||||||||
28 | Iron Horse Self Storage | 0 | 997 | 23,916 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
29 | Forest Vale Apartments | 0 | 6,392 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
30 | Meadowood Market Place | 0 | 321 | 0 | Cash | 0 | 3,391 | 162,768 | Cash | 0 | ||||||||||||||
31 | South Pointe Village | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
32 | Henniges Automotive HQ | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
33 | Fairmont Crossing | 0 | 364 | 0 | Cash | 0 | 2,700 | 0 | Cash | 0 | ||||||||||||||
34 | Holiday Inn Express - Pineville | 0 | 7,655 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
35 | Security Public Storage - Oceanside | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
36 | Courtyard Colorado Springs South | 7,976 | 7,976 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
37 | Stafford MF Portfolio | 442,498 | 6,434 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | |||||||||||||||||||||||
37.02 | Kendall Park Apartments | |||||||||||||||||||||||
38 | Marquis Ridge Apts | 0 | 5,400 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
39 | The Columns Apartments | 0 | 7,117 | 170,800 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
40 | Edgewood Manor Townhomes | 0 | 2,027 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
41 | Advantage Storage Sachse | 0 | 855 | 30,769 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
42 | The Sense Beach House | 0 | 4,662 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
43 | The Towers Office Building | 0 | 2,014 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
44 | Holiday Inn Express - McComb | 0 | 5,608 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
45 | Gander Mountain Tuscaloosa | 0 | Springing | 0 | 0 | Springing | 0 | 0 | ||||||||||||||||
46 | Village Park | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
47 | Aztec Village | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
48 | Normandy Townhomes | 0 | 1,900 | 100,000 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
49 | Security Public Storage - Vallejo | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
50 | Nichols Hills Self Storage | 0 | 822 | 30,000 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
51 | 30 Main Street | 0 | Springing | 0 | 0 | Springing | 0 | 0 |
A-1-22
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(10) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | ||||||||||||
52 | Palm Gardens Resort | 0 | 700 | 30,000 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
53 | Oracle Office Plaza | 0 | 1,499 | 50,000 | Cash | 0 | 3,123 | 50,000 | Cash | 0 | ||||||||||||||
54 | Longview Park | 0 | Springing | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
55 | Parkland Apartments | 0 | 950 | 0 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
56 | Advantage Storage Interchange | 0 | 384 | 13,815 | Cash | 0 | 0 | 0 | 0 | |||||||||||||||
57 | The Storage Company | 0 | 355 | 0 | Cash | 0 | 0 | 0 | 0 |
A-1-23
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||
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 | |||||||||
1 | The Outlet Collection | Jersey Gardens | 0 | Tenant Specific TILC / Rent Concession Reserve | Tenant Specific TILC - $2,593,953.04 / Rent Concession - $61,775.10 | 0 | 0 | Cash | |||||||||||
2 | Sullivan Center | 0 | Rent Abatement Funds | 1,197,219 | 0 | 0 | Cash | |||||||||||
3 | Ocean Breeze Apartments | 0 | 0 | 0 | 0 | |||||||||||||
4 | Mazza Grandmarc | 0 | Land Use Condition Reserve | 800,000 | 0 | 0 | Cash | |||||||||||
5 | Dollar General Portfolio | 0 | 0 | 0 | 0 | |||||||||||||
5.01 | 1701 South Mississippi Avenue | |||||||||||||||||
5.02 | 13083 US Highway 78 | |||||||||||||||||
5.03 | 701 West 6th Avenue | |||||||||||||||||
5.04 | 3728 South Highway 97 | |||||||||||||||||
5.05 | 1107 East Main Street | |||||||||||||||||
5.06 | 4955 Mesa Grande Drive | |||||||||||||||||
5.07 | 500 East Bender Boulevard | |||||||||||||||||
5.08 | 802 East Adams Avenue | |||||||||||||||||
5.09 | 8801 Lexington Avenue | |||||||||||||||||
5.10 | 1803 J 2-10 Road | |||||||||||||||||
5.11 | 21 Seminole Drive | |||||||||||||||||
5.12 | 715 West Broadway Street | |||||||||||||||||
5.13 | 332 Main Street | |||||||||||||||||
5.14 | 206 East Zavala Street | |||||||||||||||||
5.15 | 3410 Southeast 29th Street | |||||||||||||||||
5.16 | 30 Eddins Road | |||||||||||||||||
5.17 | 300 South Main Street | |||||||||||||||||
5.18 | 409 U Street | |||||||||||||||||
5.19 | 53417 US Highway 78 | |||||||||||||||||
5.20 | 405 East Missouri Avenue | |||||||||||||||||
5.21 | 31 Kearney Drive | |||||||||||||||||
5.22 | 1901 West 4th Street | |||||||||||||||||
5.23 | 423 South 4th Avenue | |||||||||||||||||
5.24 | 601 South Broadway Avenue | |||||||||||||||||
5.25 | 60 Redland Road | |||||||||||||||||
5.26 | 305 South Mayes Street | |||||||||||||||||
5.27 | 18684 Alameda Avenue | |||||||||||||||||
5.28 | 2361 Notasulga Road | |||||||||||||||||
5.29 | 26500 Alabama Highway 134 | |||||||||||||||||
5.30 | 14344 Main Street | |||||||||||||||||
5.31 | 7540 North York | |||||||||||||||||
5.32 | 132 South Boston Avenue | |||||||||||||||||
5.33 | 96222 Indian Road | |||||||||||||||||
5.34 | 8565 US Highway 411 North | |||||||||||||||||
5.35 | 5676 County Road 203 | |||||||||||||||||
5.36 | 19394 Kansas Highway 152 | |||||||||||||||||
6 | North County Village | 0 | 0 | 0 | 0 | |||||||||||||
7 | Hampton Inn & Suites - Greenville | 0 | 0 | 0 | 0 | |||||||||||||
8 | BluePearl Portfolio | 0 | Major Tenant Rollover Reserve Funds | 0 | Springing | 2,970,000 | ||||||||||||
8.01 | 29080 Inkster Road | |||||||||||||||||
8.02 | 455 Abernathy Road | |||||||||||||||||
8.03 | 820 Frontage Road | |||||||||||||||||
8.04 | 607 Lumsden Professional Court | |||||||||||||||||
8.05 | 4525 Ulmerton Road | |||||||||||||||||
8.06 | 4126 Packard Street | |||||||||||||||||
9 | Vantage at Plum Creek | 0 | 0 | 0 | 0 | |||||||||||||
10 | Voss Self Storage | 0 | 0 | 0 | 0 | |||||||||||||
11 | Ardmore Commons | 0 | 0 | 0 | 0 | |||||||||||||
12 | Washington Self Storage | 0 | 0 | 0 | 0 | |||||||||||||
13 | Olympia Development Walgreens Portfolio II | 0 | Critical Tenant TI/LC Funds | 0 | Springing | 0 | ||||||||||||
13.01 | Walgreens #4573 | |||||||||||||||||
13.02 | Walgreens #4482 | |||||||||||||||||
13.03 | Walgreens #4958 | |||||||||||||||||
14 | Whitney Ranch Shopping Center | 0 | Ross Leasing Reserve | 0 | Springing | 0 | ||||||||||||
15 | Doctors Medical Park | 0 | 0 | 0 | 0 | |||||||||||||
16 | Sheraton Denver West | 0 | Debt Yield Reserve | 300,000 | Springing | 300,000 | LOC | |||||||||||
17 | Alderwood Trails | 0 | 0 | 0 | 0 | |||||||||||||
18 | Courtyard by Marriott - Omaha | 0 | PIP Reserve | 0 | Springing | 0 | ||||||||||||
19 | Xango Building C | 0 | Property Solutions Rollover Reserve | 500,000 | 0 | 0 | Cash | |||||||||||
20 | Sabre Industries | 68,829 | Cash | 0 | 0 | 0 | ||||||||||||
21 | Nob Hill Shopping Center | 0 | Rite Aid Rollover Reserve | 0 | Springing | 0 | ||||||||||||
22 | HIE - Orlando I Drive | 0 | Seasonality Reserve | 135,000 | 25,000; Springing | 175,000 | Cash | |||||||||||
23 | Homewood Suites - Medford | 0 | PIP Reserve | 89,824 | Springing | 0 | Cash | |||||||||||
24 | Tierra West | 0 | 0 | 0 | 0 | |||||||||||||
25 | Basswood Manor Apartments | 0 | 0 | 0 | 0 | |||||||||||||
26 | Residence Inn North Air Force Academy | 0 | PIP Reserve | 0 | Springing | 0 | ||||||||||||
27 | Trinity MHP Portfolio | 0 | Park Owned Mobile Home Reserve Funds | 18,518 | Springing | 0 | Cash | |||||||||||
27.01 | Trinity Riverchase | |||||||||||||||||
27.02 | Trinity Village at Alvin | |||||||||||||||||
27.03 | Trinity Forest MHC | |||||||||||||||||
27.04 | Splendora Trinity Pines | |||||||||||||||||
28 | Iron Horse Self Storage | 0 | 0 | 0 | 0 | |||||||||||||
29 | Forest Vale Apartments | 0 | 0 | 0 | 0 | |||||||||||||
30 | Meadowood Market Place | 0 | 0 | 0 | 0 | |||||||||||||
31 | South Pointe Village | 0 | 0 | 0 | 0 | |||||||||||||
32 | Henniges Automotive HQ | 0 | 0 | 0 | 0 | |||||||||||||
33 | Fairmont Crossing | 0 | Dr. Afzal TILC Reserve | 7,500 | 0 | 0 | Cash | |||||||||||
34 | Holiday Inn Express - Pineville | 0 | Property Improvement Plan Reserve & Future Property Improvement Plan Reserve Fund | 319,893 | Springing | 0 | Cash | |||||||||||
35 | Security Public Storage - Oceanside | 0 | 0 | 0 | 0 | |||||||||||||
36 | Courtyard Colorado Springs South | 0 | PIP Reserve | 900,000 | Springing | 0 | Cash | |||||||||||
37 | Stafford MF Portfolio | 0 | 0 | 0 | 0 | |||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | |||||||||||||||||
37.02 | Kendall Park Apartments | |||||||||||||||||
38 | Marquis Ridge Apts | 0 | 0 | 0 | 0 | |||||||||||||
39 | The Columns Apartments | 0 | Required Roof Repair Funds | 257,000 | 0 | 0 | Cash | |||||||||||
40 | Edgewood Manor Townhomes | 0 | 0 | 0 | 0 | |||||||||||||
41 | Advantage Storage Sachse | 0 | 0 | 0 | 0 | |||||||||||||
42 | The Sense Beach House | 0 | Seasonality Reserve Funds | 50,000 | Springing | 50,000 | Cash | |||||||||||
43 | The Towers Office Building | 0 | 0 | 0 | 0 | |||||||||||||
44 | Holiday Inn Express - McComb | 0 | Future Property Improvement Plan Reserve | 0 | Springing | 0 | ||||||||||||
45 | Gander Mountain Tuscaloosa | 0 | 0 | 0 | 0 | |||||||||||||
46 | Village Park | 0 | 0 | 0 | 0 | |||||||||||||
47 | Aztec Village | 0 | 0 | 0 | 0 | |||||||||||||
48 | Normandy Townhomes | 0 | 0 | 0 | 0 | |||||||||||||
49 | Security Public Storage - Vallejo | 0 | 0 | 0 | 0 | |||||||||||||
50 | Nichols Hills Self Storage | 0 | 0 | 0 | 0 | |||||||||||||
51 | 30 Main Street | 0 | 0 | 0 | 0 |
A-1-24
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||
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 ($) | Other Escrow I Escrow - Cash or LoC | |||||||||
52 | Palm Gardens Resort | 0 | 0 | 0 | 0 | |||||||||||||
53 | Oracle Office Plaza | 0 | 0 | 0 | 0 | |||||||||||||
54 | Longview Park | 0 | 0 | 0 | 0 | |||||||||||||
55 | Parkland Apartments | 0 | Violation Reserve | 50,000 | 0 | 0 | Cash | |||||||||||
56 | Advantage Storage Interchange | 0 | 0 | 0 | 0 | |||||||||||||
57 | The Storage Company | 0 | 0 | 0 | 0 |
A-1-25
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description(11) | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($)(11) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest(12) | Ground Lease Initial Expiration Date(12) | |||||||||||
1 | The Outlet Collection | Jersey Gardens | Ground Rent/PILOT Payment Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||
2 | Sullivan Center | 0 | 0 | 0 | Fee | |||||||||||||||||
3 | Ocean Breeze Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
4 | Mazza Grandmarc | Ground Rent Reserve | 0 | 52,112 | 0 | Cash | Leasehold | 8/31/2075 | ||||||||||||||
5 | Dollar General Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
5.01 | 1701 South Mississippi Avenue | Fee | ||||||||||||||||||||
5.02 | 13083 US Highway 78 | Fee | ||||||||||||||||||||
5.03 | 701 West 6th Avenue | Fee | ||||||||||||||||||||
5.04 | 3728 South Highway 97 | Fee | ||||||||||||||||||||
5.05 | 1107 East Main Street | Fee | ||||||||||||||||||||
5.06 | 4955 Mesa Grande Drive | Fee | ||||||||||||||||||||
5.07 | 500 East Bender Boulevard | Fee | ||||||||||||||||||||
5.08 | 802 East Adams Avenue | Fee | ||||||||||||||||||||
5.09 | 8801 Lexington Avenue | Fee | ||||||||||||||||||||
5.10 | 1803 J 2-10 Road | Fee | ||||||||||||||||||||
5.11 | 21 Seminole Drive | Fee | ||||||||||||||||||||
5.12 | 715 West Broadway Street | Fee | ||||||||||||||||||||
5.13 | 332 Main Street | Fee | ||||||||||||||||||||
5.14 | 206 East Zavala Street | Fee | ||||||||||||||||||||
5.15 | 3410 Southeast 29th Street | Fee | ||||||||||||||||||||
5.16 | 30 Eddins Road | Fee | ||||||||||||||||||||
5.17 | 300 South Main Street | Fee | ||||||||||||||||||||
5.18 | 409 U Street | Fee | ||||||||||||||||||||
5.19 | 53417 US Highway 78 | Fee | ||||||||||||||||||||
5.20 | 405 East Missouri Avenue | Fee | ||||||||||||||||||||
5.21 | 31 Kearney Drive | Fee | ||||||||||||||||||||
5.22 | 1901 West 4th Street | Fee | ||||||||||||||||||||
5.23 | 423 South 4th Avenue | Fee | ||||||||||||||||||||
5.24 | 601 South Broadway Avenue | Fee | ||||||||||||||||||||
5.25 | 60 Redland Road | Fee | ||||||||||||||||||||
5.26 | 305 South Mayes Street | Fee | ||||||||||||||||||||
5.27 | 18684 Alameda Avenue | Fee | ||||||||||||||||||||
5.28 | 2361 Notasulga Road | Fee | ||||||||||||||||||||
5.29 | 26500 Alabama Highway 134 | Fee | ||||||||||||||||||||
5.30 | 14344 Main Street | Fee | ||||||||||||||||||||
5.31 | 7540 North York | Fee | ||||||||||||||||||||
5.32 | 132 South Boston Avenue | Fee | ||||||||||||||||||||
5.33 | 96222 Indian Road | Fee | ||||||||||||||||||||
5.34 | 8565 US Highway 411 North | Fee | ||||||||||||||||||||
5.35 | 5676 County Road 203 | Fee | ||||||||||||||||||||
5.36 | 19394 Kansas Highway 152 | Fee | ||||||||||||||||||||
6 | North County Village | 0 | 0 | 0 | Fee | |||||||||||||||||
7 | Hampton Inn & Suites - Greenville | 0 | 0 | 0 | Fee | |||||||||||||||||
8 | BluePearl Portfolio | Northfield Reserve Funds | 0 | Springing | 0 | Fee | ||||||||||||||||
8.01 | 29080 Inkster Road | Fee | ||||||||||||||||||||
8.02 | 455 Abernathy Road | Fee | ||||||||||||||||||||
8.03 | 820 Frontage Road | Fee | ||||||||||||||||||||
8.04 | 607 Lumsden Professional Court | Fee | ||||||||||||||||||||
8.05 | 4525 Ulmerton Road | Fee | ||||||||||||||||||||
8.06 | 4126 Packard Street | Fee | ||||||||||||||||||||
9 | Vantage at Plum Creek | 0 | 0 | 0 | Fee | |||||||||||||||||
10 | Voss Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
11 | Ardmore Commons | 0 | 0 | 0 | Fee | |||||||||||||||||
12 | Washington Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | 0 | 0 | 0 | Fee | |||||||||||||||||
13.01 | Walgreens #4573 | Fee | ||||||||||||||||||||
13.02 | Walgreens #4482 | Fee | ||||||||||||||||||||
13.03 | Walgreens #4958 | Fee | ||||||||||||||||||||
14 | Whitney Ranch Shopping Center | Hobby Lobby Installation Reserve | 138,359 | 0 | 0 | Cash | Fee | |||||||||||||||
15 | Doctors Medical Park | 0 | 0 | 0 | Fee | |||||||||||||||||
16 | Sheraton Denver West | 0 | 0 | 0 | Fee | |||||||||||||||||
17 | Alderwood Trails | 0 | 0 | 0 | Fee | |||||||||||||||||
18 | Courtyard by Marriott - Omaha | 0 | 0 | 0 | Fee | |||||||||||||||||
19 | Xango Building C | 0 | 0 | 0 | Fee | |||||||||||||||||
20 | Sabre Industries | 0 | 0 | 0 | Fee | |||||||||||||||||
21 | Nob Hill Shopping Center | Safeway Rollover Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||
22 | HIE - Orlando I Drive | Franchise Agreement Funds | 0 | Springing | 0 | Fee | ||||||||||||||||
23 | Homewood Suites - Medford | Occupancy Sales Tax Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||
24 | Tierra West | 0 | 0 | 0 | Fee | |||||||||||||||||
25 | Basswood Manor Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
26 | Residence Inn North Air Force Academy | Seasonality | 40,000 | 0 | 0 | Cash | Fee | |||||||||||||||
27 | Trinity MHP Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
27.01 | Trinity Riverchase | Fee | ||||||||||||||||||||
27.02 | Trinity Village at Alvin | Fee | ||||||||||||||||||||
27.03 | Trinity Forest MHC | Fee | ||||||||||||||||||||
27.04 | Splendora Trinity Pines | Fee | ||||||||||||||||||||
28 | Iron Horse Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
29 | Forest Vale Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
30 | Meadowood Market Place | 0 | 0 | 0 | Fee | |||||||||||||||||
31 | South Pointe Village | 0 | 0 | 0 | Fee | |||||||||||||||||
32 | Henniges Automotive HQ | 0 | 0 | 0 | Fee | |||||||||||||||||
33 | Fairmont Crossing | Rent Concession Reserve | 36,710 | 0 | 0 | Cash | Fee | |||||||||||||||
34 | Holiday Inn Express - Pineville | Achievement Reserve Funds | 600,000 | 0 | 0 | Cash | Fee | |||||||||||||||
35 | Security Public Storage - Oceanside | 0 | 0 | 0 | Fee | |||||||||||||||||
36 | Courtyard Colorado Springs South | Seasonality | 50,000 | 0 | 0 | Cash | Fee | |||||||||||||||
37 | Stafford MF Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | Fee | ||||||||||||||||||||
37.02 | Kendall Park Apartments | Fee | ||||||||||||||||||||
38 | Marquis Ridge Apts | 0 | 0 | 0 | Fee | |||||||||||||||||
39 | The Columns Apartments | Springing Monthly Capital Expenditure Funds | 0 | Springing | 0 | Fee | ||||||||||||||||
40 | Edgewood Manor Townhomes | 0 | 0 | 0 | Fee | |||||||||||||||||
41 | Advantage Storage Sachse | 0 | 0 | 0 | Fee | |||||||||||||||||
42 | The Sense Beach House | 0 | 0 | 0 | Fee | |||||||||||||||||
43 | The Towers Office Building | 0 | 0 | 0 | Fee | |||||||||||||||||
44 | Holiday Inn Express - McComb | 0 | 0 | 0 | Fee | |||||||||||||||||
45 | Gander Mountain Tuscaloosa | 0 | 0 | 0 | Fee | |||||||||||||||||
46 | Village Park | 0 | 0 | 0 | Fee | |||||||||||||||||
47 | Aztec Village | 0 | 0 | 0 | Fee | |||||||||||||||||
48 | Normandy Townhomes | 0 | 0 | 0 | Fee | |||||||||||||||||
49 | Security Public Storage - Vallejo | 0 | 0 | 0 | Fee | |||||||||||||||||
50 | Nichols Hills Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
51 | 30 Main Street | 0 | 0 | 0 | Fee |
A-1-26
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description(11) | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($)(11) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest(12) | Ground Lease Initial Expiration Date(12) | |||||||||||
52 | Palm Gardens Resort | 0 | 0 | 0 | Fee | |||||||||||||||||
53 | Oracle Office Plaza | 0 | 0 | 0 | Fee | |||||||||||||||||
54 | Longview Park | 0 | 0 | 0 | Fee | |||||||||||||||||
55 | Parkland Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
56 | Advantage Storage Interchange | 0 | 0 | 0 | Fee | |||||||||||||||||
57 | The Storage Company | 0 | 0 | 0 | Fee |
A-1-27
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Payment(12) | Annual Ground Rent Increases | Lockbox | Whole Loan Cut- off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | |||||||||
1 | The Outlet Collection | Jersey Gardens | Hard/Springing Cash Management | ||||||||||||||||
2 | Sullivan Center | Hard/Upfront Cash Management | ||||||||||||||||
3 | Ocean Breeze Apartments | Soft/Upfront Cash Management | ||||||||||||||||
4 | Mazza Grandmarc | $625,349 | Every 3 years an increase by the greater of: (i) 0.10872 x current rent; and (ii) % CPI increase x current rent | Soft/Upfront Cash Management | ||||||||||||||
5 | Dollar General Portfolio | Springing (Without Established Account) | ||||||||||||||||
5.01 | 1701 South Mississippi Avenue | |||||||||||||||||
5.02 | 13083 US Highway 78 | |||||||||||||||||
5.03 | 701 West 6th Avenue | |||||||||||||||||
5.04 | 3728 South Highway 97 | |||||||||||||||||
5.05 | 1107 East Main Street | |||||||||||||||||
5.06 | 4955 Mesa Grande Drive | |||||||||||||||||
5.07 | 500 East Bender Boulevard | |||||||||||||||||
5.08 | 802 East Adams Avenue | |||||||||||||||||
5.09 | 8801 Lexington Avenue | |||||||||||||||||
5.10 | 1803 J 2-10 Road | |||||||||||||||||
5.11 | 21 Seminole Drive | |||||||||||||||||
5.12 | 715 West Broadway Street | |||||||||||||||||
5.13 | 332 Main Street | |||||||||||||||||
5.14 | 206 East Zavala Street | |||||||||||||||||
5.15 | 3410 Southeast 29th Street | |||||||||||||||||
5.16 | 30 Eddins Road | |||||||||||||||||
5.17 | 300 South Main Street | |||||||||||||||||
5.18 | 409 U Street | |||||||||||||||||
5.19 | 53417 US Highway 78 | |||||||||||||||||
5.20 | 405 East Missouri Avenue | |||||||||||||||||
5.21 | 31 Kearney Drive | |||||||||||||||||
5.22 | 1901 West 4th Street | |||||||||||||||||
5.23 | 423 South 4th Avenue | |||||||||||||||||
5.24 | 601 South Broadway Avenue | |||||||||||||||||
5.25 | 60 Redland Road | |||||||||||||||||
5.26 | 305 South Mayes Street | |||||||||||||||||
5.27 | 18684 Alameda Avenue | |||||||||||||||||
5.28 | 2361 Notasulga Road | |||||||||||||||||
5.29 | 26500 Alabama Highway 134 | |||||||||||||||||
5.30 | 14344 Main Street | |||||||||||||||||
5.31 | 7540 North York | |||||||||||||||||
5.32 | 132 South Boston Avenue | |||||||||||||||||
5.33 | 96222 Indian Road | |||||||||||||||||
5.34 | 8565 US Highway 411 North | |||||||||||||||||
5.35 | 5676 County Road 203 | |||||||||||||||||
5.36 | 19394 Kansas Highway 152 | |||||||||||||||||
6 | North County Village | Springing (Without Established Account) | ||||||||||||||||
7 | Hampton Inn & Suites - Greenville | Springing (Without Established Account) | ||||||||||||||||
8 | BluePearl Portfolio | Hard/Springing Cash Management | ||||||||||||||||
8.01 | 29080 Inkster Road | |||||||||||||||||
8.02 | 455 Abernathy Road | |||||||||||||||||
8.03 | 820 Frontage Road | |||||||||||||||||
8.04 | 607 Lumsden Professional Court | |||||||||||||||||
8.05 | 4525 Ulmerton Road | |||||||||||||||||
8.06 | 4126 Packard Street | |||||||||||||||||
9 | Vantage at Plum Creek | Springing (Without Established Account) | ||||||||||||||||
10 | Voss Self Storage | Springing (Without Established Account) | ||||||||||||||||
11 | Ardmore Commons | Hard/Springing Cash Management | ||||||||||||||||
12 | Washington Self Storage | Springing (Without Established Account) | ||||||||||||||||
13 | Olympia Development Walgreens Portfolio II | Hard/Springing Cash Management | ||||||||||||||||
13.01 | Walgreens #4573 | |||||||||||||||||
13.02 | Walgreens #4482 | |||||||||||||||||
13.03 | Walgreens #4958 | |||||||||||||||||
14 | Whitney Ranch Shopping Center | Soft/Springing Cash Management | ||||||||||||||||
15 | Doctors Medical Park | None | ||||||||||||||||
16 | Sheraton Denver West | None | ||||||||||||||||
17 | Alderwood Trails | Soft/Springing Cash Management | ||||||||||||||||
18 | Courtyard by Marriott - Omaha | Hard/Springing Cash Management | ||||||||||||||||
19 | Xango Building C | Hard/Springing Cash Management | ||||||||||||||||
20 | Sabre Industries | Springing (Without Established Account) | ||||||||||||||||
21 | Nob Hill Shopping Center | Springing (Without Established Account) | ||||||||||||||||
22 | HIE - Orlando I Drive | Hard/Upfront Cash Management | ||||||||||||||||
23 | Homewood Suites - Medford | Springing (Without Established Account) | ||||||||||||||||
24 | Tierra West | None | ||||||||||||||||
25 | Basswood Manor Apartments | Soft/Springing Cash Management | ||||||||||||||||
26 | Residence Inn North Air Force Academy | Hard/Springing Cash Management | ||||||||||||||||
27 | Trinity MHP Portfolio | Springing (Without Established Account) | ||||||||||||||||
27.01 | Trinity Riverchase | |||||||||||||||||
27.02 | Trinity Village at Alvin | |||||||||||||||||
27.03 | Trinity Forest MHC | |||||||||||||||||
27.04 | Splendora Trinity Pines | |||||||||||||||||
28 | Iron Horse Self Storage | Springing (Without Established Account) | ||||||||||||||||
29 | Forest Vale Apartments | Soft/Springing Cash Management | ||||||||||||||||
30 | Meadowood Market Place | Springing (Without Established Account) | ||||||||||||||||
31 | South Pointe Village | None | ||||||||||||||||
32 | Henniges Automotive HQ | Springing (Without Established Account) | ||||||||||||||||
33 | Fairmont Crossing | Springing (Without Established Account) | ||||||||||||||||
34 | Holiday Inn Express - Pineville | Hard/Springing Cash Management | ||||||||||||||||
35 | Security Public Storage - Oceanside | None | ||||||||||||||||
36 | Courtyard Colorado Springs South | Hard/Springing Cash Management | ||||||||||||||||
37 | Stafford MF Portfolio | Springing (Without Established Account) | ||||||||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | |||||||||||||||||
37.02 | Kendall Park Apartments | |||||||||||||||||
38 | Marquis Ridge Apts | Hard/Springing Cash Management | ||||||||||||||||
39 | The Columns Apartments | Hard/Springing Cash Management | ||||||||||||||||
40 | Edgewood Manor Townhomes | Soft/Springing Cash Management | ||||||||||||||||
41 | Advantage Storage Sachse | Springing (Without Established Account) | ||||||||||||||||
42 | The Sense Beach House | Hard/Springing Cash Management | ||||||||||||||||
43 | The Towers Office Building | Springing (Without Established Account) | ||||||||||||||||
44 | Holiday Inn Express - McComb | Hard/Upfront Cash Management | ||||||||||||||||
45 | Gander Mountain Tuscaloosa | Springing (Without Established Account) | ||||||||||||||||
46 | Village Park | None | ||||||||||||||||
47 | Aztec Village | None | ||||||||||||||||
48 | Normandy Townhomes | None | ||||||||||||||||
49 | Security Public Storage - Vallejo | None | ||||||||||||||||
50 | Nichols Hills Self Storage | None | ||||||||||||||||
51 | 30 Main Street | None |
A-1-28
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Payment(12) | 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 ($) | Whole Loan U/W NOI DSCR (x) | |||||||||
52 | Palm Gardens Resort | None | ||||||||||||||||
53 | Oracle Office Plaza | None | ||||||||||||||||
54 | Longview Park | None | ||||||||||||||||
55 | Parkland Apartments | None | ||||||||||||||||
56 | Advantage Storage Interchange | Springing (Without Established Account) | ||||||||||||||||
57 | The Storage Company | None |
A-1-29
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Mortgage Loan Number | Property Name | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut- off Date LTV Ratio | Whole Loan Cut- off Date U/W NOI Debt Yield | Whole Loan Cut- off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | ||||||
1 | The Outlet Collection | Jersey Gardens | |||||||||||
2 | Sullivan Center | 56,332,069 | ||||||||||
3 | Ocean Breeze Apartments | |||||||||||
4 | Mazza Grandmarc | 4,500,000 | ||||||||||
5 | Dollar General Portfolio | |||||||||||
5.01 | 1701 South Mississippi Avenue | |||||||||||
5.02 | 13083 US Highway 78 | |||||||||||
5.03 | 701 West 6th Avenue | |||||||||||
5.04 | 3728 South Highway 97 | |||||||||||
5.05 | 1107 East Main Street | |||||||||||
5.06 | 4955 Mesa Grande Drive | |||||||||||
5.07 | 500 East Bender Boulevard | |||||||||||
5.08 | 802 East Adams Avenue | |||||||||||
5.09 | 8801 Lexington Avenue | |||||||||||
5.10 | 1803 J 2-10 Road | |||||||||||
5.11 | 21 Seminole Drive | |||||||||||
5.12 | 715 West Broadway Street | |||||||||||
5.13 | 332 Main Street | |||||||||||
5.14 | 206 East Zavala Street | |||||||||||
5.15 | 3410 Southeast 29th Street | |||||||||||
5.16 | 30 Eddins Road | |||||||||||
5.17 | 300 South Main Street | |||||||||||
5.18 | 409 U Street | |||||||||||
5.19 | 53417 US Highway 78 | |||||||||||
5.20 | 405 East Missouri Avenue | |||||||||||
5.21 | 31 Kearney Drive | |||||||||||
5.22 | 1901 West 4th Street | |||||||||||
5.23 | 423 South 4th Avenue | |||||||||||
5.24 | 601 South Broadway Avenue | |||||||||||
5.25 | 60 Redland Road | |||||||||||
5.26 | 305 South Mayes Street | |||||||||||
5.27 | 18684 Alameda Avenue | |||||||||||
5.28 | 2361 Notasulga Road | |||||||||||
5.29 | 26500 Alabama Highway 134 | |||||||||||
5.30 | 14344 Main Street | |||||||||||
5.31 | 7540 North York | |||||||||||
5.32 | 132 South Boston Avenue | |||||||||||
5.33 | 96222 Indian Road | |||||||||||
5.34 | 8565 US Highway 411 North | |||||||||||
5.35 | 5676 County Road 203 | |||||||||||
5.36 | 19394 Kansas Highway 152 | |||||||||||
6 | North County Village | |||||||||||
7 | Hampton Inn & Suites - Greenville | |||||||||||
8 | BluePearl Portfolio | |||||||||||
8.01 | 29080 Inkster Road | |||||||||||
8.02 | 455 Abernathy Road | |||||||||||
8.03 | 820 Frontage Road | |||||||||||
8.04 | 607 Lumsden Professional Court | |||||||||||
8.05 | 4525 Ulmerton Road | |||||||||||
8.06 | 4126 Packard Street | |||||||||||
9 | Vantage at Plum Creek | |||||||||||
10 | Voss Self Storage | |||||||||||
11 | Ardmore Commons | |||||||||||
12 | Washington Self Storage | |||||||||||
13 | Olympia Development Walgreens Portfolio II | |||||||||||
13.01 | Walgreens #4573 | |||||||||||
13.02 | Walgreens #4482 | |||||||||||
13.03 | Walgreens #4958 | |||||||||||
14 | Whitney Ranch Shopping Center | |||||||||||
15 | Doctors Medical Park | |||||||||||
16 | Sheraton Denver West | |||||||||||
17 | Alderwood Trails | |||||||||||
18 | Courtyard by Marriott - Omaha | |||||||||||
19 | Xango Building C | |||||||||||
20 | Sabre Industries | |||||||||||
21 | Nob Hill Shopping Center | |||||||||||
22 | HIE - Orlando I Drive | |||||||||||
23 | Homewood Suites - Medford | |||||||||||
24 | Tierra West | |||||||||||
25 | Basswood Manor Apartments | |||||||||||
26 | Residence Inn North Air Force Academy | |||||||||||
27 | Trinity MHP Portfolio | |||||||||||
27.01 | Trinity Riverchase | |||||||||||
27.02 | Trinity Village at Alvin | |||||||||||
27.03 | Trinity Forest MHC | |||||||||||
27.04 | Splendora Trinity Pines | |||||||||||
28 | Iron Horse Self Storage | |||||||||||
29 | Forest Vale Apartments | |||||||||||
30 | Meadowood Market Place | |||||||||||
31 | South Pointe Village | |||||||||||
32 | Henniges Automotive HQ | |||||||||||
33 | Fairmont Crossing | |||||||||||
34 | Holiday Inn Express - Pineville | |||||||||||
35 | Security Public Storage - Oceanside | |||||||||||
36 | Courtyard Colorado Springs South | |||||||||||
37 | Stafford MF Portfolio | |||||||||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | |||||||||||
37.02 | Kendall Park Apartments | |||||||||||
38 | Marquis Ridge Apts | |||||||||||
39 | The Columns Apartments | |||||||||||
40 | Edgewood Manor Townhomes | |||||||||||
41 | Advantage Storage Sachse | |||||||||||
42 | The Sense Beach House | |||||||||||
43 | The Towers Office Building | |||||||||||
44 | Holiday Inn Express - McComb | |||||||||||
45 | Gander Mountain Tuscaloosa | |||||||||||
46 | Village Park | |||||||||||
47 | Aztec Village | |||||||||||
48 | Normandy Townhomes | |||||||||||
49 | Security Public Storage - Vallejo | |||||||||||
50 | Nichols Hills Self Storage | |||||||||||
51 | 30 Main Street |
A-1-30
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Mortgage Loan Number | Property Name | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut- off Date LTV Ratio | Whole Loan Cut- off Date U/W NOI Debt Yield | Whole Loan Cut- off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | ||||||
52 | Palm Gardens Resort | |||||||||||
53 | Oracle Office Plaza | |||||||||||
54 | Longview Park | |||||||||||
55 | Parkland Apartments | |||||||||||
56 | Advantage Storage Interchange | |||||||||||
57 | The Storage Company |
A-1-31
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||
Mortgage Loan Number | Property Name | Sponsor | ||
1 | The Outlet Collection | Jersey Gardens | Glimcher Properties, LP | ||
2 | Sullivan Center | WRT Realty L.P. and Elad Canada Inc. | ||
3 | Ocean Breeze Apartments | Arsalan Gozini; The Gozini Family Trust | ||
4 | Mazza Grandmarc | Starr USA Asset Holdings, LLC | ||
5 | Dollar General Portfolio | Spirit Realty Capital, Inc. | ||
5.01 | 1701 South Mississippi Avenue | |||
5.02 | 13083 US Highway 78 | |||
5.03 | 701 West 6th Avenue | |||
5.04 | 3728 South Highway 97 | |||
5.05 | 1107 East Main Street | |||
5.06 | 4955 Mesa Grande Drive | |||
5.07 | 500 East Bender Boulevard | |||
5.08 | 802 East Adams Avenue | |||
5.09 | 8801 Lexington Avenue | |||
5.10 | 1803 J 2-10 Road | |||
5.11 | 21 Seminole Drive | |||
5.12 | 715 West Broadway Street | |||
5.13 | 332 Main Street | |||
5.14 | 206 East Zavala Street | |||
5.15 | 3410 Southeast 29th Street | |||
5.16 | 30 Eddins Road | |||
5.17 | 300 South Main Street | |||
5.18 | 409 U Street | |||
5.19 | 53417 US Highway 78 | |||
5.20 | 405 East Missouri Avenue | |||
5.21 | 31 Kearney Drive | |||
5.22 | 1901 West 4th Street | |||
5.23 | 423 South 4th Avenue | |||
5.24 | 601 South Broadway Avenue | |||
5.25 | 60 Redland Road | |||
5.26 | 305 South Mayes Street | |||
5.27 | 18684 Alameda Avenue | |||
5.28 | 2361 Notasulga Road | |||
5.29 | 26500 Alabama Highway 134 | |||
5.30 | 14344 Main Street | |||
5.31 | 7540 North York | |||
5.32 | 132 South Boston Avenue | |||
5.33 | 96222 Indian Road | |||
5.34 | 8565 US Highway 411 North | |||
5.35 | 5676 County Road 203 | |||
5.36 | 19394 Kansas Highway 152 | |||
6 | North County Village | Lee M. Kort; Michael H. Scott | ||
7 | Hampton Inn & Suites - Greenville | Paul C. Aughtry, III | ||
8 | BluePearl Portfolio | Lexington Realty Trust; Bin Mahfouz Family | ||
8.01 | 29080 Inkster Road | |||
8.02 | 455 Abernathy Road | |||
8.03 | 820 Frontage Road | |||
8.04 | 607 Lumsden Professional Court | |||
8.05 | 4525 Ulmerton Road | |||
8.06 | 4126 Packard Street | |||
9 | Vantage at Plum Creek | Kenneth Lawrence; Michael Novelli | ||
10 | Voss Self Storage | Andrew Gregory | ||
11 | Ardmore Commons | William L. Hutchinson | ||
12 | Washington Self Storage | Andrew Gregory | ||
13 | Olympia Development Walgreens Portfolio II | William Touloumis | ||
13.01 | Walgreens #4573 | |||
13.02 | Walgreens #4482 | |||
13.03 | Walgreens #4958 | |||
14 | Whitney Ranch Shopping Center | Roger Miller and Ruth Miller individually and as Trustees of The Roger J. Miller and Ruth Marie Miller Declaration of Trust | ||
15 | Doctors Medical Park | Dr. Stanley Wolf; Mrs. Roberta Bernstein | ||
16 | Sheraton Denver West | LHA Real Estate, LLC | ||
17 | Alderwood Trails | David Issroff | ||
18 | Courtyard by Marriott - Omaha | Richard H. Wiens | ||
19 | Xango Building C | Robert Hayman | ||
20 | Sabre Industries | Corporate Property Associates 17 - Global Incorporated | ||
21 | Nob Hill Shopping Center | Stephen B. Jaeger individually and as Trustee of the Stephen B. Jaeger Living Trust; Michael Karasik individually and as Trustee of the Michael Karasik and Cynthia Bolton-Karasik Revocable Trust; Cynthia Bolton-Karasik as Trustee of the Michael Karasik and Cynthia Bolton-Karasik Revocable Trust | ||
22 | HIE - Orlando I Drive | Jaskaran Singh; Kuldip Singh | ||
23 | Homewood Suites - Medford | David E. Carpenter; Kauri LLC | ||
24 | Tierra West | Richard Nodel | ||
25 | Basswood Manor Apartments | Baryshnik Capital Management, Inc. | ||
26 | Residence Inn North Air Force Academy | Richard H. Wiens | ||
27 | Trinity MHP Portfolio | J. Art Nicholson; Donald G. Clements; Barry C. Wren | ||
27.01 | Trinity Riverchase | |||
27.02 | Trinity Village at Alvin | |||
27.03 | Trinity Forest MHC | |||
27.04 | Splendora Trinity Pines | |||
28 | Iron Horse Self Storage | Stephen L. Clark | ||
29 | Forest Vale Apartments | Salomon Knafo; Michael Dadoun; Daniel Assouline | ||
30 | Meadowood Market Place | G. Drew Gibson; David P. Middlemas; William T. Benson; Steven G. Speno | ||
31 | South Pointe Village | Richard Nodel | ||
32 | Henniges Automotive HQ | Corporate Property Associates 17 - Global Incorporated | ||
33 | Fairmont Crossing | Ted L. Barr; Joseph G. Greulich; Ben Sheridan | ||
34 | Holiday Inn Express - Pineville | Suresh Anandani; Ankush Anandani | ||
35 | Security Public Storage - Oceanside | Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts; BACO Realty Corporation | ||
36 | Courtyard Colorado Springs South | Richard H. Wiens | ||
37 | Stafford MF Portfolio | Shawn Stafford; Kimberly Stafford | ||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | |||
37.02 | Kendall Park Apartments | |||
38 | Marquis Ridge Apts | Blair G. Schlossberg | ||
39 | The Columns Apartments | Nova Eagle Multifamily Property Fund II, LLC | ||
40 | Edgewood Manor Townhomes | John M. Hess | ||
41 | Advantage Storage Sachse | Richard Alan Jones | ||
42 | The Sense Beach House | Ciro Campagnoli; Beni Internazionali (U.S.A.), Inc. | ||
43 | The Towers Office Building | Carl Sprague; The Sprague Family Trust; Deanna Gardiner-Garcia; The Deanna J. Gardiner-Garcia Trust | ||
44 | Holiday Inn Express - McComb | Suresh M. Patel; Rajiv Patel; Manjulaben Patel; Jagruti Patel | ||
45 | Gander Mountain Tuscaloosa | Spirit Realty Capital, Inc. | ||
46 | Village Park | Richard Nodel | ||
47 | Aztec Village | Richard Nodel | ||
48 | Normandy Townhomes | Alan Grassano | ||
49 | Security Public Storage - Vallejo | Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts; BACO Realty Corporation | ||
50 | Nichols Hills Self Storage | Richard A. Jones; Davis R. Deadman | ||
51 | 30 Main Street | Heather Borstein |
A-1-32
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||
Mortgage Loan Number | Property Name | Sponsor | ||
52 | Palm Gardens Resort | Dougherty Family Associates; James R. Dougherty | ||
53 | Oracle Office Plaza | Steven D. Fenton | ||
54 | Longview Park | Richard Nodel | ||
55 | Parkland Apartments | The Fox Family Limited Partnership; Alan Markowitz; Alan Alexis V. Boothe; David A. Kornbluth; Peter L. Rubin; Robert Hurwitz | ||
56 | Advantage Storage Interchange | Richard Alan Jones | ||
57 | The Storage Company | Edelweiss Properties LLC; Janet L. Erk; Martin K. Erk |
A-1-33
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||
Mortgage Loan Number | Property Name | Affiliated Sponsors | Mortgage Loan Number | |||
1 | The Outlet Collection | Jersey Gardens | 1 | ||||
2 | Sullivan Center | 2 | ||||
3 | Ocean Breeze Apartments | 3 | ||||
4 | Mazza Grandmarc | 4 | ||||
5 | Dollar General Portfolio | Y-Group A | 5 | |||
5.01 | 1701 South Mississippi Avenue | 5.01 | ||||
5.02 | 13083 US Highway 78 | 5.02 | ||||
5.03 | 701 West 6th Avenue | 5.03 | ||||
5.04 | 3728 South Highway 97 | 5.04 | ||||
5.05 | 1107 East Main Street | 5.05 | ||||
5.06 | 4955 Mesa Grande Drive | 5.06 | ||||
5.07 | 500 East Bender Boulevard | 5.07 | ||||
5.08 | 802 East Adams Avenue | 5.08 | ||||
5.09 | 8801 Lexington Avenue | 5.09 | ||||
5.10 | 1803 J 2-10 Road | 5.10 | ||||
5.11 | 21 Seminole Drive | 5.11 | ||||
5.12 | 715 West Broadway Street | 5.12 | ||||
5.13 | 332 Main Street | 5.13 | ||||
5.14 | 206 East Zavala Street | 5.14 | ||||
5.15 | 3410 Southeast 29th Street | 5.15 | ||||
5.16 | 30 Eddins Road | 5.16 | ||||
5.17 | 300 South Main Street | 5.17 | ||||
5.18 | 409 U Street | 5.18 | ||||
5.19 | 53417 US Highway 78 | 5.19 | ||||
5.20 | 405 East Missouri Avenue | 5.20 | ||||
5.21 | 31 Kearney Drive | 5.21 | ||||
5.22 | 1901 West 4th Street | 5.22 | ||||
5.23 | 423 South 4th Avenue | 5.23 | ||||
5.24 | 601 South Broadway Avenue | 5.24 | ||||
5.25 | 60 Redland Road | 5.25 | ||||
5.26 | 305 South Mayes Street | 5.26 | ||||
5.27 | 18684 Alameda Avenue | 5.27 | ||||
5.28 | 2361 Notasulga Road | 5.28 | ||||
5.29 | 26500 Alabama Highway 134 | 5.29 | ||||
5.30 | 14344 Main Street | 5.30 | ||||
5.31 | 7540 North York | 5.31 | ||||
5.32 | 132 South Boston Avenue | 5.32 | ||||
5.33 | 96222 Indian Road | 5.33 | ||||
5.34 | 8565 US Highway 411 North | 5.34 | ||||
5.35 | 5676 County Road 203 | 5.35 | ||||
5.36 | 19394 Kansas Highway 152 | 5.36 | ||||
6 | North County Village | 6 | ||||
7 | Hampton Inn & Suites - Greenville | 7 | ||||
8 | BluePearl Portfolio | 8 | ||||
8.01 | 29080 Inkster Road | 8.01 | ||||
8.02 | 455 Abernathy Road | 8.02 | ||||
8.03 | 820 Frontage Road | 8.03 | ||||
8.04 | 607 Lumsden Professional Court | 8.04 | ||||
8.05 | 4525 Ulmerton Road | 8.05 | ||||
8.06 | 4126 Packard Street | 8.06 | ||||
9 | Vantage at Plum Creek | 9 | ||||
10 | Voss Self Storage | Y-Group B | 10 | |||
11 | Ardmore Commons | 11 | ||||
12 | Washington Self Storage | Y-Group B | 12 | |||
13 | Olympia Development Walgreens Portfolio II | 13 | ||||
13.01 | Walgreens #4573 | 13.01 | ||||
13.02 | Walgreens #4482 | 13.02 | ||||
13.03 | Walgreens #4958 | 13.03 | ||||
14 | Whitney Ranch Shopping Center | 14 | ||||
15 | Doctors Medical Park | 15 | ||||
16 | Sheraton Denver West | 16 | ||||
17 | Alderwood Trails | 17 | ||||
18 | Courtyard by Marriott - Omaha | Y-Group C | 18 | |||
19 | Xango Building C | 19 | ||||
20 | Sabre Industries | Y-Group E | 20 | |||
21 | Nob Hill Shopping Center | 21 | ||||
22 | HIE - Orlando I Drive | 22 | ||||
23 | Homewood Suites - Medford | 23 | ||||
24 | Tierra West | Y-Group D | 24 | |||
25 | Basswood Manor Apartments | 25 | ||||
26 | Residence Inn North Air Force Academy | Y-Group C | 26 | |||
27 | Trinity MHP Portfolio | 27 | ||||
27.01 | Trinity Riverchase | 27.01 | ||||
27.02 | Trinity Village at Alvin | 27.02 | ||||
27.03 | Trinity Forest MHC | 27.03 | ||||
27.04 | Splendora Trinity Pines | 27.04 | ||||
28 | Iron Horse Self Storage | 28 | ||||
29 | Forest Vale Apartments | 29 | ||||
30 | Meadowood Market Place | 30 | ||||
31 | South Pointe Village | Y-Group D | 31 | |||
32 | Henniges Automotive HQ | Y-Group E | 32 | |||
33 | Fairmont Crossing | 33 | ||||
34 | Holiday Inn Express - Pineville | 34 | ||||
35 | Security Public Storage - Oceanside | Y-Group F | 35 | |||
36 | Courtyard Colorado Springs South | Y-Group C | 36 | |||
37 | Stafford MF Portfolio | 37 | ||||
37.01 | Brentwood Forest Apartments & Villa Manor Apartments | 37.01 | ||||
37.02 | Kendall Park Apartments | 37.02 | ||||
38 | Marquis Ridge Apts | 38 | ||||
39 | The Columns Apartments | 39 | ||||
40 | Edgewood Manor Townhomes | 40 | ||||
41 | Advantage Storage Sachse | Y-Group G | 41 | |||
42 | The Sense Beach House | 42 | ||||
43 | The Towers Office Building | 43 | ||||
44 | Holiday Inn Express - McComb | 44 | ||||
45 | Gander Mountain Tuscaloosa | Y-Group A | 45 | |||
46 | Village Park | Y-Group D | 46 | |||
47 | Aztec Village | Y-Group D | 47 | |||
48 | Normandy Townhomes | 48 | ||||
49 | Security Public Storage - Vallejo | Y-Group F | 49 | |||
50 | Nichols Hills Self Storage | Y-Group G | 50 | |||
51 | 30 Main Street | 51 |
A-1-34
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||
Mortgage Loan Number | Property Name | Affiliated Sponsors | Mortgage Loan Number | |||
52 | Palm Gardens Resort | 52 | ||||
53 | Oracle Office Plaza | 53 | ||||
54 | Longview Park | Y-Group D | 54 | |||
55 | Parkland Apartments | 55 | ||||
56 | Advantage Storage Interchange | Y-Group G | 56 | |||
57 | The Storage Company | 57 |
A-1-35
WFRBS Commercial Mortgage Trust 2013-UBS1 | ||||
ANNEX A | ||||
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans. | ||||
(1) | “WFB” denotes Wells Fargo Bank, National Association, “UBSRES” denotes UBS Real Estate Securities Inc., “RMF” denotes Rialto Mortgage Finance, LLC and “RBS” denotes The Royal Bank of Scotland plc. | |||
(2) | For mortgage loan #2 (Sullivan Center), the Number of Units includes 745,008 square feet of office space and 198,936 square feet of retail space. | |||
For mortgage loan #30 (Meadowood Market Place), the Number of Units and Occupancy Rate include the largest (8,800 square feet) and second largest (6,853 square feet) tenants, who own the improvements built on the pad sites. | ||||
For mortgage loan #33 (Fairmont Crossing), the Number of Units includes 17,863 square feet of retail space and 11,251 square feet of medical office space. | ||||
For mortgage loan #51 (30 Main Street), the Number of Units includes 4,494 square feet of retail space, 3,620 square feet of multifamily space and 2,217 square feet of office space. | ||||
(3) | For mortgage loan #1 (The Outlet Collection | Jersey Gardens), the mortgage loan represents Note A-2 of three pari passu companion loans, which have a combined Cut-off date principal balance of $350,000,000. Notes A-1 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2 and Note A-3 in the aggregate (“The Outlet Collection | Jersey Gardens Loan Combination”). The Note A-2 mortgage loan is a non-controlling interest in The Outlet Collection | Jersey Gardens Loan Combination. | |||
For mortgage loan #2 (Sullivan Center), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $113,500,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yields and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Sullivan Center Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Sullivan Center Loan Combination. | ||||
For mortgage loan #34 (Holiday Inn Express – Pineville), the Cut-Off Date LTV Ratio, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated using the Cut-off Date Balance net of the Achievement Reserve of $600,000. Using the Cut-Off Date Balance, the Cut-Off Date LTV Ratio is 77.3%, Underwritten NOI Debt Yield is 13.9% and Underwritten NCF Debt Yield is 12.4%. In order for the Achievement Reserve to be disbursed to the borrower, the Underwritten NCF Debt Yield must not be less than 13.0% for two consecutive quarters and the LTV Ratio not greater than 70% based upon an appraisal ordered by the lender. If such hurdles are not achieved and the Achievement Reserve is not disbursed, the funds in the reserve will be held by the lender as additional collateral for the mortgage loan. | ||||
(4) | For mortgage loan #8 (BluePearl Portfolio), the mortgage loan has an ARD feature with an anticipated repayment date of November 6, 2018, with a revised interest rate for the period from the anticipated repayment date through the final maturity of November 6, 2023 of the greater of (i) 10.00% and (ii) Treasury Index Rate (as defined in the loan documents) plus 5.00%. | |||
(5) | For mortgage loan #8 (BluePearl Portfolio), if a zoning violation occurs due to the termination of one of the parking leases at the 820 Frontage Road mortgaged property, the mortgage loan allows for partial prepayment (with yield maintenance premium) at any time prior to the defeasance lockout expiration date in the amount of the allocated loan amount with respect to the 820 Frontage Road mortgaged property. | |||
(6) | For mortgage loans #20 (Sabre Industries) and #32 (Henniges Automotive HQ), up to two times per 12-month period, the late payment fee will be waived if any principal, interest or any other sum due under the loan documents (other than the outstanding principal balance due and payable on the Maturity Date) is paid within three days following the date on which it is due. | |||
(7) | In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting. | |||
For mortgage loan #21 (Nob Hill Shopping Center), the second largest tenant (22,936 square feet), representing 25.9% of net rentable square feet, has outstanding free rent in June 2014. | ||||
For mortgage loan #33 (Fairmont Crossing), the fourth largest tenant (2,043 square feet), representing 7.0% of net rentable square feet, has executed a lease and is paying rent but is not in occupancy. There is a $19,613 reserve to equal to four months of base rent and common area maintenance charges. | ||||
(8) | The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable. | |||
For mortgage loan #2 (Sullivan Center), the largest tenant (242,831 square feet), representing 25.7% of net rentable square feet, can terminate its lease at any time without penalty if the Illinois General Assembly fails to make an appropriation to pay the rent or other obligations of the tenant under the lease. The obligations of the tenant shall also immediately terminate if any federal funding source upon which the tenant is dependent to pay rent or other charges under the lease fails to appropriate or otherwise make available the funds required. The second largest tenant (160,914 square feet), representing 17.0% of net rentable square feet, may terminate the lease on the entire premises or a portion of the premises upon 365 days notice. The termination fee includes the unamortized cost of the construction allowance, rent allowance, additional allowance, and/or rent abatement applicable to the specific space terminated. The start date of the amortization is July 1, 2013 and the interest rate is 8.0%. The calculated termination fee as of July 31, 2013 is approximately $5.7 million, declining annually to approximately $1.0 million in 2019. The fourth largest tenant (95,197 square feet), representing 10.1% of net rentable square feet, has the right to terminate its lease on October 14, 2017 with written notice prior to December 14, 2016. Walgreens also has the right to terminate its lease on April 14, 2020 with written notice prior to June 14, 2019. The termination fee is the unamortized portion of the landlord work cost ($6,645,420) at a 6% interest rate. The termination fee would be approximately $3.8 million as of October 14, 2017 and $2.0 million as of April 14, 2020. The fifth largest tenant (56,054 square feet), representing 5.9% of net rentable square feet, has the right to terminate its lease on July 31, 2015 by providing notice prior to February 1, 2014. The termination fee is the unamortized costs associated with the lease, which is approximately $1.9 million. |
A-1-36
WFRBS Commercial Mortgage Trust 2013-UBS1
ANNEX A | ||||
For mortgage loan #8 (BluePearl Portfolio), the 820 Frontage Road mortgaged property includes parking leases for 0.4 acres of land on which 41 of the 55 parking spaces required to be in compliance with zoning are located from Commonwealth Edison Company and Cook County collectively. The leases expire on June 30, 2017 and June 30, 2023, respectively. Additionally, both leases have termination clauses of 90 days and 120 days, respectively. If either of the parking leases terminates and the master lease tenant/borrower does not cure the resulting zoning violation within four months, the lender shall sweep excess cash flow from all properties for a period of up to six months (unless the borrower prepays or defeases the loan in the amount of the allocated loan amount for such property or substitutes such property in each case in accordance with the loan documents). | ||||
For mortgage loan #11 (Ardmore Commons), the second largest tenant (25,000 square feet), representing 18.1% of net rentable square feet, may terminate its lease upon providing six months written notice if sales do not exceed $5,500,000 during the period of March 2013 to February 2014. | ||||
For mortgage loan #51 (30 Main Street), the third largest tenant (892 square feet), representing 8.6% of net rentable square feet, may terminate its lease if the landlord is able to find an acceptable replacement tenant. | ||||
For mortgage loan #53 (Oracle Office Plaza), the second largest tenant (3,579 square feet), representing 12.7% of net rentable square feet, may terminate its lease upon providing one year written notice between September 1 and November 30, 2015 and payment of a termination fee equal to $6,720. | ||||
(9) | For mortgage loan #8 (BluePearl Portfolio), the master lease tenant at the 29080 Inkster Road mortgaged property is currently subleasing 5,200 square feet to Detroit Medical Center under term of a lease expiring November 2016, and 1,028 square feet to Antech Diagnostics under terms of a lease expiring August 2018, with one, five-year renewal option remaining. The 20-year master lease extends through October 2033, and the master lease tenant continues to operate in its remaining 31,772 square feet. | |||
For mortgage loan #8 (BluePearl Portfolio), the master lease tenant at the 455 Abernathy Road mortgaged property is currently subleasing 850 square feet to Antech Diagnostics for a five-year term commencing in July 2009, plus one, five year renewal option. The 20-year master lease extends through October 2033, and the master lease tenant continues to operate in its remaining 31,150 square feet. | ||||
For mortgage loan #8 (BluePearl Portfolio), the master lease tenant at the 607 Lumsden Professional Court mortgaged property is currently subleasing 2,500 square feet to a dental office under terms of a five-year sublease commencing July 25, 2013 plus two, five-year renewal options. The 20-year master lease extends through October 2033, and the master lease tenant continues to operate in its remaining 6,000 square feet. | ||||
(10) | For mortgage loan #7 (Hampton Inn & Suites – Greenville), the Monthly Replacement Reserve will be adjusted based on annual operating statements for the mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of operating income from the prior fiscal year. | |||
For mortgage loan #16 (Sheraton Denver West), the Monthly Replacement Reserves are equal to 4% of gross revenue for the immediately preceding month. | ||||
For mortgage loans #18 (Courtyard by Marriott - Omaha), #26 (Residence Inn North Air Force Academy) and #36 (Courtyard Colorado Springs South), the Monthly Replacement Reserves are equal to the greater of (a) 1/12th of 4% of gross revenue for the previous 12-month period and (b) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E but excluding any amounts attributable to a PIP. | ||||
For mortgage loan #23 (Homewood Suites – Medford), the Monthly Replacement Reserve is equal to the greater of the Monthly Replacement Reserves immediately prior the adjustment, 1/12th of 4% of room revenue for the preceding calendar year and the amount of the deposit required by the franchisor under the franchise agreement. | ||||
(11) | For mortgage loan #4 (Mazza Grandmarc), the Other Escrow II Reserve monthly amount will be adjusted based on annual ground rent the lender estimates will be payable during the next ensuing 12 months. | |||
(12) | For mortgage loan #20 (Sabre Industries), a portion of the mortgaged property is subject to a ground lease with Sioux City with an expiration date of May 30, 2042 and two, 30-year extension options. The annual ground rent under the lease is currently $1.00. | |||
A-1-37