FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-172366-05 | ||
WFRBS Commercial Mortgage Trust 2012-C10 Disclaimer |
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com. |
Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time. |
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION |
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. |
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates. Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates. RBSSI is a member of SIPC, FINRA and the NYSE. |
IRS CIRCULAR 230 NOTICE |
THIS TERM SHEET 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 TERM SHEET 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 2012-C10 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units(3) | Unit of Measure | Cut-off Date Balance Per Unit/SF(3)(4) | Original Balance ($)(4) | Cut-off Date Balance ($)(4) | % of Aggregate Cut-off Date Balance(4) | Maturity Date or ARD Balloon Payment ($) | ARD Loan | |||||||
1 | Republic Plaza | WFB | 370 17th Street; 303 16th Street; 400 15th Street | Denver | CO | 80202 | Office | CBD | 1982 | 2002 | 1,302,107 | Sq. Ft. | 215 | 125,000,000 | 125,000,000 | 9.6% | 108,759,432 | N | ||||||||
2 | Concord Mills | RBS | 8111 Concord Mills Boulevard | Concord | NC | 28027 | Retail | Regional Mall | 1999 | 1,285,834 | Sq. Ft. | 86 | 110,000,000 | 110,000,000 | 8.4% | 110,000,000 | N | |||||||||
3 | Dayton Mall | WFB | 2700 Miamisburg Centerville Road | Dayton | OH | 45459 | Retail | Regional Mall | 1970 | 2012 | 778,487 | Sq. Ft. | 105 | 82,000,000 | 82,000,000 | 6.3% | 75,118,662 | N | ||||||||
4 | STAG REIT Portfolio | WFB | Various | Various | Various | Various | Industrial | Various | Various | Various | 3,630,021 | Sq. Ft. | 19 | 68,815,340 | 68,815,340 | 5.3% | 50,134,100 | N | ||||||||
4.01 | 100 Papercraft Park | WFB | 100 Papercraft Park | O'Hara Township | PA | 15238 | Industrial | Warehouse | 1967 | 887,084 | Sq. Ft. | 18,014,821 | 18,014,821 | 1.4% | ||||||||||||
4.02 | 1521 Kepner Drive | WFB | 1521 Kepner Drive | Lafayette | IN | 47905 | Industrial | Warehouse | 1998 | 1999 | 275,000 | Sq. Ft. | 4,808,227 | 4,808,227 | 0.4% | |||||||||||
4.03 | 5640 Pierson Road | WFB | 5640 Pierson Road | Lansing | MI | 48917 | Industrial | Warehouse | 2001 | 250,100 | Sq. Ft. | 6,410,969 | 6,410,969 | 0.5% | ||||||||||||
4.04 | 22925 Venture Drive | WFB | 22925 Venture Drive | Novi | MI | 48375 | Industrial | Flex | 1997 | 120,800 | Sq. Ft. | 3,141,375 | 3,141,375 | 0.2% | ||||||||||||
4.05 | 4757 128th Avenue | WFB | 4757 128th Avenue | Holland | MI | 49424 | Industrial | Warehouse | 2002 | 195,000 | Sq. Ft. | 3,577,321 | 3,577,321 | 0.3% | ||||||||||||
4.06 | 1530-1540 Kepner Drive | WFB | 1530-1540 Kepner Drive | Lafayette | IN | 47905 | Industrial | Warehouse | 1995 | 1997 | 120,000 | Sq. Ft. | 2,340,004 | 2,340,004 | 0.2% | |||||||||||
4.07 | 42600 Merrill Road | WFB | 42600 Merrill Road | Sterling Heights | MI | 48314 | Industrial | Warehouse | 1989 | 108,000 | Sq. Ft. | 1,730,962 | 1,730,962 | 0.1% | ||||||||||||
4.08 | 2201 East Loew Road | WFB | 2201 East Loew Road | Marion | IN | 46952 | Industrial | Warehouse | 1994 | 249,600 | Sq. Ft. | 3,269,594 | 3,269,594 | 0.3% | ||||||||||||
4.09 | 1520 Kepner Drive | WFB | 1520 Kepner Drive | Lafayette | IN | 47905 | Industrial | Warehouse | 1996 | 71,400 | Sq. Ft. | 1,378,358 | 1,378,358 | 0.1% | ||||||||||||
4.10 | One Michelin Drive | WFB | One Michelin Drive | Independence | VA | 24348 | Industrial | Warehouse | 1989 | 120,000 | Sq. Ft. | 1,609,153 | 1,609,153 | 0.1% | ||||||||||||
4.11 | 150 Enterprise Road | WFB | 150 Enterprise Road | Johnstown | NY | 12095 | Industrial | Warehouse | 1992 | 2001 | 57,102 | Sq. Ft. | 1,859,181 | 1,859,181 | 0.1% | |||||||||||
4.12 | 122 Balzano Drive | WFB | 122 Balzano Drive | Gloversville | NY | 12078 | Industrial | Warehouse | 1993 | 101,589 | Sq. Ft. | 1,346,303 | 1,346,303 | 0.1% | ||||||||||||
4.13 | 215 Mill Avenue | WFB | 215 Mill Avenue | Greenwood | SC | 29646 | Industrial | Flex | 1950 | 1997 | 104,955 | Sq. Ft. | 1,730,962 | 1,730,962 | 0.1% | |||||||||||
4.14 | 16 Downing Drive | WFB | 16 Downing Drive | Phenix City | AL | 36869 | Industrial | Flex | 1999 | 117,568 | Sq. Ft. | 1,795,071 | 1,795,071 | 0.1% | ||||||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | 2655-2755 South Eastmoor Street | Wichita | KS | 67210 | Industrial | Warehouse | 2002 | 80,850 | Sq. Ft. | 1,730,962 | 1,730,962 | 0.1% | ||||||||||||
4.16 | 636 South 66th Terrace | WFB | 636 South 66th Terrace | Kansas City | KS | 66111 | Industrial | Warehouse | 1988 | 2003 | 56,580 | Sq. Ft. | 1,314,249 | 1,314,249 | 0.1% | |||||||||||
4.17 | 2652 South Eastmoor Street | WFB | 2652 South Eastmoor Street | Wichita | KS | 67210 | Industrial | Warehouse | 1989 | 120,000 | Sq. Ft. | 1,891,236 | 1,891,236 | 0.1% | ||||||||||||
4.18 | 141 Sal Landrio Drive | WFB | 141 Sal Landrio Drive | Gloversville | NY | 12078 | Industrial | Flex | 2000 | 26,529 | Sq. Ft. | 1,218,084 | 1,218,084 | 0.1% | ||||||||||||
4.19 | 123 Union Avenue | WFB | 123 Union Avenue | Johnstown | NY | 12095 | Industrial | Warehouse | 2003 | 60,000 | Sq. Ft. | 1,218,084 | 1,218,084 | 0.1% | ||||||||||||
4.20 | 308-310 Maxwell Avenue | WFB | 308-310 Maxwell Avenue | Greenwood | SC | 29646 | Industrial | Warehouse | 1991 | 70,100 | Sq. Ft. | 1,474,523 | 1,474,523 | 0.1% | ||||||||||||
4.21 | 1900 Wilson Avenue | WFB | 1900 Wilson Avenue | Parsons | KS | 67357 | Industrial | Warehouse | 1954 | 2001 | 120,000 | Sq. Ft. | 1,218,084 | 1,218,084 | 0.1% | |||||||||||
4.22 | 231 Enterprise Road | WFB | 231 Enterprise Road | Johnstown | NY | 12095 | Industrial | Warehouse | 1995 | 42,325 | Sq. Ft. | 993,700 | 993,700 | 0.1% | ||||||||||||
4.23 | 109 Balzano Drive | WFB | 109 Balzano Drive | Gloversville | NY | 12078 | Industrial | Warehouse | 1989 | 59,965 | Sq. Ft. | 961,645 | 961,645 | 0.1% | ||||||||||||
4.24 | 2750 South Rock Road | WFB | 2750 South Rock Road | Wichita | KS | 67210 | Industrial | Warehouse | 2001 | 44,760 | Sq. Ft. | 961,645 | 961,645 | 0.1% | ||||||||||||
4.25 | 125 Balzano Drive | WFB | 125 Balzano Drive | Gloversville | NY | 12078 | Industrial | Warehouse | 1993 | 50,000 | Sq. Ft. | 833,426 | 833,426 | 0.1% | ||||||||||||
4.26 | 6 Clermont Street | WFB | 6 Clermont Street | Johnstown | NY | 12095 | Industrial | Warehouse | 1994 | 52,500 | Sq. Ft. | 833,426 | 833,426 | 0.1% | ||||||||||||
4.27 | 2510 South Eastmoor Street | WFB | 2510 South Eastmoor Street | Wichita | KS | 67210 | Industrial | Warehouse | 1999 | 47,700 | Sq. Ft. | 865,481 | 865,481 | 0.1% | ||||||||||||
4.28 | 100 Holloway Drive | WFB | 100 Holloway Drive | Ware Shoals | SC | 29692 | Industrial | Warehouse | 1989 | 20,514 | Sq. Ft. | 288,494 | 288,494 | 0.0% | ||||||||||||
5 | Rogue Valley Mall | WFB | 1600 North Riverside Avenue | Medford | OR | 97501 | Retail | Regional Mall | 1986 | 2002 | 453,935 | Sq. Ft. | 121 | 55,000,000 | 55,000,000 | 4.2% | 48,147,362 | N | ||||||||
6 | Animas Valley Mall | RBS | 4601 East Main Street | Farmington | NM | 87402 | Retail | Regional Mall | 1982 | 2006 | 476,923 | Sq. Ft. | 108 | 51,800,000 | 51,730,665 | 4.0% | 41,743,057 | N | ||||||||
7 | Laurel Lakes Shopping Center | WFB | 14050-14398 Baltimore Avenue | Laurel | MD | 20707 | Retail | Anchored | 1985 | 2004 | 402,474 | Sq. Ft. | 117 | 47,000,000 | 47,000,000 | 3.6% | 47,000,000 | N | ||||||||
8 | Bricktown Square Shopping Center | RBS | 6420-6560 West Fullerton Avenue | Chicago | IL | 60707 | Retail | Anchored | 1987 | 2008 | 292,309 | Sq. Ft. | 121 | 35,500,000 | 35,500,000 | 2.7% | 28,786,550 | N | ||||||||
9 | Deerfield Embassy Suites | LIG I | 950 South Ocean Drive | Deerfield Beach | FL | 33441 | Hospitality | Full Service | 1986 | 2006 | 244 | Rooms | 131,869 | 32,250,000 | 32,175,919 | 2.5% | 26,459,504 | N | ||||||||
10 | Parkway Centre V | LIG I | 2500 Dallas Parkway | Plano | TX | 75093 | Office | Suburban | 2009 | 201,026 | Sq. Ft. | 156 | 31,400,000 | 31,400,000 | 2.4% | 25,199,281 | N | |||||||||
11 | Heritage on Millenia | WFB | 3757 Millenia Boulevard | Orlando | FL | 32839 | Multifamily | Garden | 2006 | 303 | Units | 82,838 | 25,100,000 | 25,100,000 | 1.9% | 22,059,240 | N | |||||||||
12 | Towne Mall | RBS | 1704 North Dixie Highway | Elizabethtown | KY | 42701 | Retail | Regional Mall | 1985 | 1989 | 353,718 | Sq. Ft. | 66 | 23,400,000 | 23,368,537 | 1.8% | 18,840,556 | N | ||||||||
13 | Century Storage Portfolio | RBS | Various | Various | FL | Various | Various | Various | Various | 433,685 | Sq. Ft. | 43 | 18,500,000 | 18,500,000 | 1.4% | 14,962,535 | N | |||||||||
13.01 | Ridgeview Storage | RBS | 45625 & 45731 US Highway 27 | Davenport | FL | 33897 | Mixed Use | Self Storage/Retail | 2003 | 81,590 | Sq. Ft. | 4,780,900 | 4,780,900 | 0.4% | ||||||||||||
13.02 | Sleepy Hill Storage | RBS | 2350 Sleepy Hill Road | Lakeland | FL | 33810 | Self Storage | Self Storage | 2000 | 106,505 | Sq. Ft. | 4,282,100 | 4,282,100 | 0.3% | ||||||||||||
13.03 | Lake Dexter Storage | RBS | 3220 Cypress Gardens Road | Winter Haven | FL | 33884 | Self Storage | Self Storage | 1998 | 81,175 | Sq. Ft. | 3,284,600 | 3,284,600 | 0.3% | ||||||||||||
13.04 | Bayview Storage | RBS | 2609 Bayview Street | Sebring | FL | 33870 | Self Storage | Self Storage | 1998 | 92,240 | Sq. Ft. | 3,187,200 | 3,187,200 | 0.2% | ||||||||||||
13.05 | Gibsonia Storage | RBS | 6350 US Highway 98 North | Lakeland | FL | 33810 | Self Storage | Self Storage | 1995 | 72,175 | Sq. Ft. | 2,965,200 | 2,965,200 | 0.2% | ||||||||||||
14 | Flamingo Park Plaza | WFB | 4410 West 16th Avenue | Hialeah | FL | 33012 | Retail | Anchored | 1988 | 2010 | 149,041 | Sq. Ft. | 122 | 18,200,000 | 18,200,000 | 1.4% | 14,743,090 | N | ||||||||
15 | Bluerock Business Center | WFB | 4041-4053 Lone Tree Way | Antioch | CA | 94531 | Mixed Use | Office/Retail | 2006 | 101,297 | Sq. Ft. | 177 | 18,000,000 | 17,891,716 | 1.4% | 14,647,069 | N | |||||||||
16 | Hilton Harrisburg | WFB | One North Second Street | Harrisburg | PA | 17101 | Hospitality | Full Service | 1990 | 2009 | 341 | Rooms | 47,998 | 16,500,000 | 16,367,241 | 1.3% | 14,680,345 | N | ||||||||
17 | SpringHill Suites Columbia | RBS | 511 Lady Street | Columbia | SC | 29201 | Hospitality | Limited Service | 2009 | 132 | Rooms | 120,455 | 15,900,000 | 15,900,000 | 1.2% | 9,916,750 | N | |||||||||
18 | Hilton Garden Inn Southpoint | WFB | 7007 Fayetteville Street | Durham | NC | 27713 | Hospitality | Limited Service | 2007 | 150 | Rooms | 101,667 | 15,250,000 | 15,250,000 | 1.2% | 11,296,268 | N | |||||||||
19 | Silas Creek Crossing | WFB | 3208-3300 Silas Creek Parkway | Winston-Salem | NC | 27103 | Retail | Anchored | 1989 | 153,426 | Sq. Ft. | 97 | 14,850,000 | 14,830,692 | 1.1% | 12,032,864 | N | |||||||||
20 | Joesler Village in Tucson | WFB | 1745-1865 East River Road; 4419-4429 North Campbell Avenue | Tucson | AZ | 85718 | Mixed Use | Office/Retail | 1939 | 2010 | 74,567 | Sq. Ft. | 196 | 14,625,000 | 14,625,000 | 1.1% | 11,790,233 | N | ||||||||
21 | Residence Inn Concord | RBS | 7601 Scott Padgett Parkway | Concord | NC | 28027 | Hospitality | Full Service | 2009 | 130 | Rooms | 110,000 | 14,300,000 | 14,300,000 | 1.1% | 8,918,838 | N | |||||||||
22 | Sky Ridge Plaza | LIG I | 2000 South IH 35 & 300 Hesters Crossing Road | Round Rock | TX | 78681 | Retail | Shadow Anchored | 1987 | 2010 | 141,231 | Sq. Ft. | 101 | 14,250,000 | 14,232,430 | 1.1% | 11,659,709 | N | ||||||||
23 | Courtyard Charlotte Airport | RBS | 2700 Little Rock Road | Charlotte | NC | 28214 | Hospitality | Limited Service | 1997 | 2012 | 148 | Rooms | 94,595 | 14,000,000 | 14,000,000 | 1.1% | 8,731,729 | N | ||||||||
24 | Courtyard Inn Concord | RBS | 7201 Scott Padgett Parkway | Concord | NC | 28027 | Hospitality | Limited Service | 2009 | 123 | Rooms | 110,976 | 13,650,000 | 13,650,000 | 1.0% | 8,513,436 | N | |||||||||
25 | Alpine Storage - Roy | WFB | Crossed Portfolio A | 1701 West Riverdale Road | Roy | UT | 84067 | Self Storage | Self Storage | 1976 | 246,656 | Sq. Ft. | 23 | 4,524,000 | 4,518,614 | 0.3% | 3,724,771 | N | ||||||||
26 | Alpine Storage - Orem | WFB | Crossed Portfolio A | 720 North 1340 West | Orem | UT | 84057 | Self Storage | Self Storage | 1993 | 154,754 | Sq. Ft. | 23 | 4,190,000 | 4,185,012 | 0.3% | 3,449,778 | N | ||||||||
27 | Alpine Storage - American Fork | WFB | Crossed Portfolio A | 74 East 500 South | American Fork | UT | 84003 | Self Storage | Self Storage | 1998 | 122,480 | Sq. Ft. | 23 | 3,356,000 | 3,352,005 | 0.3% | 2,763,115 | N | ||||||||
28 | Alpine Storage - Inn Towne | WFB | Crossed Portfolio A | 462 East 100 North | American Fork | UT | 84003 | Self Storage | Self Storage | 1988 | 58,516 | Sq. Ft. | 23 | 1,560,000 | 1,558,143 | 0.1% | 1,284,404 | N | ||||||||
29 | Hilton Garden Inn Ayrsley | RBS | 1920 Ayrsley Town Boulevard | Charlotte | NC | 28273 | Hospitality | Limited Service | 2008 | 120 | Rooms | 112,119 | 13,500,000 | 13,454,263 | 1.0% | 9,981,225 | N | |||||||||
30 | Long Lake Crossing | LIG I | 1301 West Long Lake Road | Troy | MI | 48098 | Office | Suburban | 1987 | 2009 | 170,363 | Sq. Ft. | 76 | 13,000,000 | 12,981,369 | 1.0% | 10,336,399 | N | ||||||||
31 | Philadelphia Industrial Portfolio | Basis | Various | Philadelphia | PA | Various | Industrial | Flex | Various | 391,910 | Sq. Ft. | 32 | 12,700,000 | 12,700,000 | 1.0% | 10,392,062 | N | |||||||||
31.01 | 7601 State Road | Basis | 7601 State Road | Philadelphia | PA | 19136 | Industrial | Flex | 1968 | 200,605 | Sq. Ft. | 6,594,855 | 6,594,855 | 0.5% | ||||||||||||
31.02 | 10551 Decatur Road | Basis | 10551 Decatur Road | Philadelphia | PA | 19154 | Industrial | Flex | 1995 | 141,236 | Sq. Ft. | 4,482,530 | 4,482,530 | 0.3% | ||||||||||||
31.03 | 10500 Drummond Road | Basis | 10500 Drummond Road | Philadelphia | PA | 19154 | Industrial | Flex | 1963 | 50,069 | Sq. Ft. | 1,622,615 | 1,622,615 | 0.1% | ||||||||||||
32 | Westowne Center | Basis | 1400-1650 22nd Street | West Des Moines | IA | 50266 | Retail | Anchored | 1971 | 181,974 | Sq. Ft. | 68 | 12,400,000 | 12,400,000 | 0.9% | 10,951,321 | N | |||||||||
33 | McHenry Shopping Center | LIG I | 1789 Gallatin Pike North | Madison | TN | 37115 | Retail | Anchored | 1976 | 1999 | 186,881 | Sq. Ft. | 64 | 12,000,000 | 12,000,000 | 0.9% | 9,657,258 | N | ||||||||
34 | Sycamore Square Shopping Center | Basis | 3308-3466 Bragg Boulevard | Fayetteville | NC | 28303 | Retail | Anchored | 1952 | 1989 | 255,055 | Sq. Ft. | 46 | 11,829,500 | 11,829,500 | 0.9% | 8,739,759 | N | ||||||||
35 | Hilton Garden Inn - Grapevine | WFB | 205 West State Highway 114 | Grapevine | TX | 76051 | Hospitality | Full Service | 2009 | 110 | Rooms | 106,826 | 11,810,000 | 11,750,883 | 0.9% | 8,793,058 | N | |||||||||
36 | Park City Hotel Portfolio | LIG I | Various | Park City | UT | 84098 | Hospitality | Limited Service | Various | Various | 157 | Rooms | 74,349 | 11,730,000 | 11,672,750 | 0.9% | 8,784,641 | N | ||||||||
36.01 | Hampton Inn & Suites | LIG I | 6609 North Landmark Drive | Park City | UT | 84098 | Hospitality | Limited Service | 1997 | 2011 | 81 | Rooms | 6,759,661 | 6,726,669 | 0.5% | |||||||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | 1501 West Ute Boulevard | Park City | UT | 84098 | Hospitality | Limited Service | 1998 | 2008 | 76 | Rooms | 4,970,339 | 4,946,081 | 0.4% | |||||||||||
37 | 30 Vreeland | RBS | 30 Vreeland Road | Florham Park | NJ | 07932 | Office | Suburban | 1981 | 153,433 | Sq. Ft. | 75 | 11,600,000 | 11,572,573 | 0.9% | 9,473,237 | N | |||||||||
38 | One North Arlington | WFB | 1500 West Shure Drive | Arlington Heights | IL | 60004 | Office | Suburban | 1986 | 2004 | 164,264 | Sq. Ft. | 69 | 11,350,000 | 11,285,092 | 0.9% | 10,222,225 | N | ||||||||
39 | Fairmont Pansy Center | WFB | 5106-5140 Fairmont Parkway | Pasadena | TX | 77505 | Retail | Anchored | 2006 | 67,153 | Sq. Ft. | 162 | 10,875,000 | 10,860,338 | 0.8% | 8,751,462 | N | |||||||||
40 | Ayrsley Charleston Row | LIG I | 2015 Ayrsley Town Boulevard | Charlotte | NC | 28273 | Office | Suburban | 2007 | 92,941 | Sq. Ft. | 112 | 10,400,000 | 10,374,230 | 0.8% | 8,427,639 | N | |||||||||
41 | Hampton Inn - Jericho | RBS | 120 Jerico Turnpike | Jericho | NY | 11753 | Hospitality | Limited Service | 2009 | 80 | Rooms | 129,565 | 10,400,000 | 10,365,168 | 0.8% | 7,709,569 | N | |||||||||
42 | Carytown Place | WFB | 10 North Nansemond Street | Richmond | VA | 23221 | Retail | Anchored | 1954 | 2012 | 39,863 | Sq. Ft. | 258 | 10,300,000 | 10,300,000 | 0.8% | 9,371,244 | N | ||||||||
43 | 1181 California | RBS | 1181 California Avenue | Corona | CA | 92881 | Office | Suburban | 2001 | 85,667 | Sq. Ft. | 120 | 10,250,000 | 10,250,000 | 0.8% | 8,277,524 | N | |||||||||
44 | 202 Tillary Street | RBS | 202 Tillary Street | Brooklyn | NY | 11201 | Self Storage | Self Storage | 1948 | 1999 | 63,941 | Sq. Ft. | 160 | 10,250,000 | 10,236,813 | 0.8% | 8,321,899 | N | ||||||||
45 | Sheraton Pleasanton | WFB | 5990 Stoneridge Mall Road | Pleasanton | CA | 94588 | Hospitality | Full Service | 1985 | 2006 | 170 | Rooms | 62,353 | 10,600,000 | 10,600,000 | 0.8% | 7,408,980 | N | ||||||||
46 | Silverado Park Place | LIG I | 9470-9510 South Eastern Avenue | Henderson | NV | 89123 | Retail | Unanchored | 2007 | 102,480 | Sq. Ft. | 99 | 10,200,000 | 10,187,049 | 0.8% | 8,301,461 | N | |||||||||
47 | ICB Art Studios | WFB | 480 Gate Five Road | Sausalito | CA | 94965 | Mixed Use | Office/Retail | 1942 | 2002 | 99,366 | Sq. Ft. | 101 | 10,000,000 | 10,000,000 | 0.8% | 9,123,979 | N | ||||||||
48 | 235 Park Avenue | RBS | 235 Park Avenue | Brooklyn | NY | 11205 | Self Storage | Self Storage | 1920 | 1997 | 49,614 | Sq. Ft. | 201 | 10,000,000 | 9,987,135 | 0.8% | 8,118,926 | N | ||||||||
49 | REVA Office Portfolio | LIG I | Various | Various | Various | Various | Office | Single Tenant | Various | Various | 112,500 | Sq. Ft. | 89 | 10,000,000 | 9,982,338 | 0.8% | 8,844,689 | Y | ||||||||
49.01 | Hard Rock International Headquarters Building | LIG I | 6100 Old Park Lane | Orlando | FL | 32835 | Office | Single Tenant | 1998 | 63,000 | Sq. Ft. | 6,830,000 | 6,817,937 | 0.5% | ||||||||||||
49.02 | R.F. Micro Devices Building | LIG I | 7914 Piedmont Triad Parkway | Greensboro | NC | 27409 | Office | Single Tenant | 1997 | 2009 | 49,500 | Sq. Ft. | 3,170,000 | 3,164,401 | 0.2% | |||||||||||
50 | Hampton Inn Monroe | RBS | 2368 Roland Drive | Monroe | NC | 28110 | Hospitality | Limited Service | 1998 | 2008 | 122 | Rooms | 77,869 | 9,500,000 | 9,500,000 | 0.7% | 5,925,103 | N | ||||||||
51 | Lemont Village Square | LIG I | 1243 State Street | Lemont | IL | 60439 | Retail | Anchored | 2006 | 59,441 | Sq. Ft. | 150 | 8,900,000 | 8,900,000 | 0.7% | 5,969,943 | N | |||||||||
52 | Franklin Square Plaza | RBS | 7600 Warren H. Abernathy | Spartanburg | SC | 29301 | Retail | Anchored | 1987 | 2002 | 142,889 | Sq. Ft. | 60 | 8,600,000 | 8,600,000 | 0.7% | 7,034,813 | N | ||||||||
53 | Illinois MHC Portfolio | CIIICM | Various | Various | Various | Various | Manufactured Housing Community | Manufactured Housing Community | Various | 418 | Pads | 20,215 | 8,450,000 | 8,450,000 | 0.6% | 6,317,063 | N | |||||||||
53.01 | Imperial MHC | CIIICM | 106 East Jefferson Street | Shorewood | IL | 60404 | Manufactured Housing Community | Manufactured Housing Community | 1963 | 183 | Pads | 4,800,000 | 4,800,000 | 0.4% | ||||||||||||
53.02 | Maple Crest Manor | CIIICM | 10 Maple Lane | Mantaneo | IL | 60950 | Manufactured Housing Community | Manufactured Housing Community | 1966 | 109 | Pads | 2,250,000 | 2,250,000 | 0.2% | ||||||||||||
53.03 | Country Estates | CIIICM | 2464 East 29th Road | Seneca | IL | 61360 | Manufactured Housing Community | Manufactured Housing Community | 1974 | 126 | Pads | 1,400,000 | 1,400,000 | 0.1% | ||||||||||||
54 | Holiday Inn - Louisville KY | WFB | 447 Farmington Avenue | Louisville | KY | 40209 | Hospitality | Limited Service | 2008 | 106 | Rooms | 75,472 | 8,000,000 | 8,000,000 | 0.6% | 7,403,377 | N | |||||||||
55 | Mill Creek Walk | Basis | 3260 Buford Drive | Buford | GA | 30519 | Retail | Anchored | 2001 | 36,358 | Sq. Ft. | 212 | 7,700,000 | 7,690,312 | 0.6% | 6,277,312 | N | |||||||||
56 | Courtyard by Marriott - Stow OH | WFB | 4047 Bridgewater Parkway | Stow | OH | 44224 | Hospitality | Full Service | 2005 | 2013 | 101 | Rooms | 71,782 | 7,250,000 | 7,250,000 | 0.6% | 6,709,311 | N | ||||||||
57 | Hampton Inn Columbia | WFB | 3410 Clark Lane | Columbia | MO | 65202 | Hospitality | Limited Service | 1996 | 2011 | 120 | Rooms | 59,898 | 7,200,000 | 7,187,783 | 0.6% | 5,368,460 | N | ||||||||
58 | Willow Bend Apartments | WFB | 13949 Bammel North Houston Road | Houston | TX | 77066 | Multifamily | Garden | 1980 | 333 | Units | 21,396 | 7,125,000 | 7,125,000 | 0.5% | 6,047,258 | N | |||||||||
59 | Canyon Springs Apartments | Basis | 14020 North Black Canyon Highway | Phoenix | AZ | 85053 | Multifamily | Garden | 1981 | 203 | Units | 35,222 | 7,150,000 | 7,150,000 | 0.5% | 5,770,096 | N | |||||||||
60 | Spring Lake Village Apartments | CIIICM | 6401 31st Street South | Saint Petersburg | FL | 33712 | Multifamily | Garden | 1964 | 1989 | 201 | Units | 34,371 | 6,925,000 | 6,908,559 | 0.5% | 5,651,587 | N | ||||||||
61 | Candlewood Suites - Warner Robins | RBS | 110 Willie Lee Parkway | Warner Robins | GA | 31088 | Hospitality | Limited Service | 2007 | 83 | Rooms | 81,795 | 6,800,000 | 6,788,978 | 0.5% | 5,126,643 | N | |||||||||
62 | Meadowlea | CIIICM | 1004 Overlook Drive | DeLand | FL | 32724 | Manufactured Housing Community | Manufactured Housing Community | 1989 | 238 | Pads | 28,118 | 6,700,000 | 6,691,994 | 0.5% | 5,512,766 | N | |||||||||
63 | 2339 Courage Drive | WFB | 2339 Courage Drive | Fairfield | CA | 94533 | Industrial | Flex | 1999 | 108,000 | Sq. Ft. | 59 | 6,400,000 | 6,400,000 | 0.5% | 5,339,170 | N | |||||||||
64 | Fairfield Inn Harrisburg | CIIICM | 185 Beacon Hill Blvd | New Cumberland | PA | 17070 | Hospitality | Limited Service | 2011 | 83 | Rooms | 72,166 | 6,000,000 | 5,989,758 | 0.5% | 4,467,161 | N | |||||||||
65 | Tyler Self Storage | CIIICM | 10335 Indiana Avenue | Riverside | CA | 92503 | Self Storage | Self Storage | 2000 | 134,475 | Sq. Ft. | 45 | 6,000,000 | 5,986,388 | 0.5% | 4,932,380 | N | |||||||||
66 | Cross Pointe Centre | WFB | 5075 Morganton Road | Fayetteville | NC | 28314 | Retail | Anchored | 1986 | 104,155 | Sq. Ft. | 56 | 5,800,000 | 5,786,031 | 0.4% | 4,722,370 | N | |||||||||
67 | Hampton Inn Joliet - I-55 | WFB | 3555 Mall Loop Drive | Joliet | IL | 60431 | Hospitality | Limited Service | 1997 | 2007 | 104 | Rooms | 54,715 | 5,700,000 | 5,690,328 | 0.4% | 4,250,030 | N | ||||||||
68 | Hampton Inn Joliet - I-80 | WFB | 1521 Riverboat Center Drive | Joliet | IL | 60436 | Hospitality | Limited Service | 1996 | 2007 | 88 | Rooms | 62,394 | 5,500,000 | 5,490,667 | 0.4% | 4,100,906 | N | ||||||||
69 | Hampton Inn Milwaukee - Airport | WFB | 1200 West College Avenue | Milwaukee | WI | 53221 | Hospitality | Limited Service | 1995 | 2011 | 102 | Rooms | 53,830 | 5,500,000 | 5,490,667 | 0.4% | 4,100,906 | N | ||||||||
70 | Butterfield Village Center | LIG I | 1505 Butterfield Road | Aurora | IL | 60502 | Retail | Unanchored | 2007 | 15,925 | Sq. Ft. | 326 | 5,200,000 | 5,193,752 | 0.4% | 4,274,387 | N | |||||||||
71 | Holiday Inn Express - Fishers IN | WFB | 9791 North By Northeast Boulevard | Fishers | IN | 46037 | Hospitality | Limited Service | 2000 | 2012 | 115 | Rooms | 43,478 | 5,000,000 | 5,000,000 | 0.4% | 4,627,111 | N | ||||||||
72 | Heritage Meadows Village Center | LIG I | 11900 & 11902 State Route 59 | Plainfield | IL | 60585 | Retail | Unanchored | 2007 | 12,129 | Sq. Ft. | 346 | 4,200,000 | 4,194,953 | 0.3% | 3,452,389 | N | |||||||||
73 | Walgreens - Oro Valley | WFB | 11951 North First Avenue | Oro Valley | AZ | 85737 | Retail | Single Tenant | 2002 | 15,120 | Sq. Ft. | 212 | 3,200,000 | 3,200,000 | 0.2% | 2,604,523 | N | |||||||||
74 | Sylvan Heights Shopping Center | CIIICM | 901-941 East Park Row | Arlington | TX | 76010 | Retail | Anchored | 1956 | Periodic | 42,277 | Sq. Ft. | 63 | 2,650,000 | 2,650,000 | 0.2% | 1,973,860 | N | ||||||||
75 | Wells Branch Storage | Basis | 1763 Wells Branch Parkway | Austin | TX | 78728 | Self Storage | Self Storage | 1997 | 64,508 | Sq. Ft. | 40 | 2,600,000 | 2,596,818 | 0.2% | 2,130,197 | N | |||||||||
76 | Willmott Self Storage | CIIICM | 220 West Wilmott Avenue | Los Banos | CA | 93635 | Self Storage | Self Storage | 2006 | 60,290 | Sq. Ft. | 38 | 2,300,000 | 2,296,229 | 0.2% | 1,729,294 | N | |||||||||
77 | Walgreens Memphis | WFB | 4015 Austin Peay Highway | Memphis | TN | 38128 | Retail | Single Tenant | 2002 | 14,490 | Sq. Ft. | 155 | 2,250,000 | 2,247,210 | 0.2% | 1,839,178 | N | |||||||||
78 | Arney's Manufactured Housing Community | WFB | 26235 West Warren Street | Dearborn Heights | MI | 48127 | Manufactured Housing Community | Manufactured Housing Community | 1956 | 196 | Pads | 11,236 | 2,205,000 | 2,202,346 | 0.2% | 1,811,914 | N | |||||||||
79 | Walgreens Murfreesboro | WFB | 3389 Memorial Boulevard | Murfreesboro | TN | 37129 | Retail | Single Tenant | 2002 | 14,490 | Sq. Ft. | 145 | 2,100,000 | 2,097,396 | 0.2% | 1,716,566 | N | |||||||||
80 | Tan Tara MHC | WFB | 2028 Stewart Road | Melbourne | FL | 32935 | Manufactured Housing Community | Manufactured Housing Community | 1976 | 83 | Pads | 22,263 | 1,850,000 | 1,847,814 | 0.1% | 1,525,145 | N | |||||||||
81 | CVS Ravenna | CIIICM | 318 E. Main Street | Ravenna | OH | 44266 | Retail | Anchored | 1998 | 10,125 | Sq. Ft. | 178 | 1,800,000 | 1,797,452 | 0.1% | 1,419,583 | N | |||||||||
82 | Creekside Village Apartments | WFB | 2001 Hartnell Avenue | Redding | CA | 96002 | Multifamily | Garden | 1987 | 46 | Units | 39,042 | 1,800,000 | 1,795,925 | 0.1% | 1,480,197 | N | |||||||||
83 | One Murray Road | CIIICM | 1 Murray Road | East Hanover | NJ | 07936 | Industrial | Flex | 1991 | 2011 | 70,200 | Sq. Ft. | 21 | 1,500,000 | 1,500,000 | 0.1% | 3,287 | N | ||||||||
84 | Royal Coach Manor | CIIICM | 2280 West Rialto Ave | San Bernardino | CA | 92410 | Manufactured Housing Community | Manufactured Housing Community | 1962 | 45 | Pads | 30,000 | 1,350,000 | 1,350,000 | 0.1% | 1,127,207 | N | |||||||||
85 | Green Oak Office Building - TX | WFB | 1521 Green Oak Place | Kingwood | TX | 77339 | Office | Suburban | 1983 | 18,315 | Sq. Ft. | 72 | 1,330,000 | 1,326,601 | 0.1% | 823,301 | N |
WFRBS Commercial Mortgage Trust 2012-C10 | |||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | Servicing Fee | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | ||||
1 | Republic Plaza | WFB | 11/2/2012 | 1/1/2013 | 12/1/2015 | 1/1/2016 | 12/1/2022 | 4.24000% | 0.00000% | 0.00350% | 0.02000% | 4.21650% | Actual/360 | 614,193.25 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | |||||
2 | Concord Mills | RBS | 10/15/2012 | 12/1/2012 | 11/1/2022 | 11/1/2022 | 3.83600% | 0.00000% | 0.00350% | 0.02000% | 3.81250% | Actual/360 | 356,517.13 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | ||||||
3 | Dayton Mall | WFB | 8/22/2012 | 10/1/2012 | 9/1/2017 | 10/1/2017 | 9/1/2022 | 4.57000% | 0.00235% | 0.00350% | 0.02000% | 4.54415% | Actual/360 | 418,899.46 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 60 | 57 | |||||
4 | STAG REIT Portfolio | WFB | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.31000% | 0.00235% | 0.00350% | 0.02000% | 4.28415% | Actual/360 | 375,114.69 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
4.01 | 100 Papercraft Park | WFB | |||||||||||||||||||||||
4.02 | 1521 Kepner Drive | WFB | |||||||||||||||||||||||
4.03 | 5640 Pierson Road | WFB | |||||||||||||||||||||||
4.04 | 22925 Venture Drive | WFB | |||||||||||||||||||||||
4.05 | 4757 128th Avenue | WFB | |||||||||||||||||||||||
4.06 | 1530-1540 Kepner Drive | WFB | |||||||||||||||||||||||
4.07 | 42600 Merrill Road | WFB | |||||||||||||||||||||||
4.08 | 2201 East Loew Road | WFB | |||||||||||||||||||||||
4.09 | 1520 Kepner Drive | WFB | |||||||||||||||||||||||
4.10 | One Michelin Drive | WFB | |||||||||||||||||||||||
4.11 | 150 Enterprise Road | WFB | |||||||||||||||||||||||
4.12 | 122 Balzano Drive | WFB | |||||||||||||||||||||||
4.13 | 215 Mill Avenue | WFB | |||||||||||||||||||||||
4.14 | 16 Downing Drive | WFB | |||||||||||||||||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | |||||||||||||||||||||||
4.16 | 636 South 66th Terrace | WFB | |||||||||||||||||||||||
4.17 | 2652 South Eastmoor Street | WFB | |||||||||||||||||||||||
4.18 | 141 Sal Landrio Drive | WFB | |||||||||||||||||||||||
4.19 | 123 Union Avenue | WFB | |||||||||||||||||||||||
4.20 | 308-310 Maxwell Avenue | WFB | |||||||||||||||||||||||
4.21 | 1900 Wilson Avenue | WFB | |||||||||||||||||||||||
4.22 | 231 Enterprise Road | WFB | |||||||||||||||||||||||
4.23 | 109 Balzano Drive | WFB | |||||||||||||||||||||||
4.24 | 2750 South Rock Road | WFB | |||||||||||||||||||||||
4.25 | 125 Balzano Drive | WFB | |||||||||||||||||||||||
4.26 | 6 Clermont Street | WFB | |||||||||||||||||||||||
4.27 | 2510 South Eastmoor Street | WFB | |||||||||||||||||||||||
4.28 | 100 Holloway Drive | WFB | |||||||||||||||||||||||
5 | Rogue Valley Mall | WFB | 9/4/2012 | 11/1/2012 | 10/1/2015 | 11/1/2015 | 10/1/2022 | 4.50000% | 0.00235% | 0.00350% | 0.02000% | 4.47415% | Actual/360 | 278,676.92 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | |||||
6 | Animas Valley Mall | RBS | 10/25/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.41000% | 0.00235% | 0.00350% | 0.02000% | 4.38415% | Actual/360 | 259,700.22 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
7 | Laurel Lakes Shopping Center | WFB | 10/26/2012 | 12/1/2012 | 11/1/2022 | 11/1/2022 | 4.15000% | 0.00235% | 0.00350% | 0.02000% | 4.12415% | Actual/360 | 164,799.19 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | ||||||
8 | Bricktown Square Shopping Center | RBS | 11/6/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.59000% | 0.00235% | 0.00350% | 0.02000% | 4.56415% | Actual/360 | 181,776.65 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
9 | Deerfield Embassy Suites | LIG I | 9/19/2012 | 11/1/2012 | 11/1/2012 | 10/1/2022 | 4.94000% | 0.00235% | 0.00350% | 0.06000% | 4.87415% | Actual/360 | 171,944.32 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
10 | Parkway Centre V | LIG I | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.29000% | 0.00235% | 0.00350% | 0.06000% | 4.22415% | Actual/360 | 155,205.31 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
11 | Heritage on Millenia | WFB | 11/5/2012 | 1/1/2013 | 1/1/2013 | 12/1/2017 | 4.30000% | 0.00235% | 0.00350% | 0.02000% | 4.27415% | Actual/360 | 136,679.94 | Amortizing Balloon | 60 | 60 | 0 | 0 | |||||||
12 | Towne Mall | RBS | 10/25/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.38500% | 0.00235% | 0.00350% | 0.02000% | 4.35915% | Actual/360 | 116,970.81 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
13 | Century Storage Portfolio | RBS | 11/6/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.51400% | 0.00235% | 0.00350% | 0.02000% | 4.48815% | Actual/360 | 93,890.74 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
13.01 | Ridgeview Storage | RBS | |||||||||||||||||||||||
13.02 | Sleepy Hill Storage | RBS | |||||||||||||||||||||||
13.03 | Lake Dexter Storage | RBS | |||||||||||||||||||||||
13.04 | Bayview Storage | RBS | |||||||||||||||||||||||
13.05 | Gibsonia Storage | RBS | |||||||||||||||||||||||
14 | Flamingo Park Plaza | WFB | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.56000% | 0.00235% | 0.00350% | 0.04000% | 4.51415% | Actual/360 | 92,866.70 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
15 | Bluerock Business Center | WFB | 6/6/2012 | 8/1/2012 | 8/1/2012 | 7/1/2022 | 4.69000% | 0.00235% | 0.00350% | 0.02000% | 4.66415% | Actual/360 | 93,246.64 | Amortizing Balloon | 120 | 115 | 0 | 0 | |||||||
16 | Hilton Harrisburg | WFB | 6/28/2012 | 8/1/2012 | 8/1/2012 | 7/1/2017 | 5.00000% | 0.00235% | 0.00350% | 0.02000% | 4.97415% | Actual/360 | 96,457.37 | Amortizing Balloon | 60 | 55 | 0 | 0 | |||||||
17 | SpringHill Suites Columbia | RBS | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.75000% | 0.00235% | 0.00350% | 0.02000% | 4.72415% | Actual/360 | 102,749.56 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
18 | Hilton Garden Inn Southpoint | WFB | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.75000% | 0.00235% | 0.00350% | 0.02000% | 4.72415% | Actual/360 | 86,942.89 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
19 | Silas Creek Crossing | WFB | 11/1/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.57000% | 0.00235% | 0.00350% | 0.05000% | 4.51415% | Actual/360 | 75,861.67 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
20 | Joesler Village in Tucson | WFB | 11/13/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.42000% | 0.00235% | 0.00350% | 0.02000% | 4.39415% | Actual/360 | 73,409.16 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
21 | Residence Inn Concord | RBS | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.75000% | 0.00235% | 0.00350% | 0.02000% | 4.72415% | Actual/360 | 92,409.98 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
22 | Sky Ridge Plaza | LIG I | 11/1/2012 | 12/5/2012 | 12/5/2012 | 11/5/2022 | 4.86000% | 0.00235% | 0.00350% | 0.06000% | 4.79415% | Actual/360 | 75,282.48 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
23 | Courtyard Charlotte Airport | RBS | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.75000% | 0.00235% | 0.00350% | 0.02000% | 4.72415% | Actual/360 | 90,471.31 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
24 | Courtyard Inn Concord | RBS | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.75000% | 0.00235% | 0.00350% | 0.02000% | 4.72415% | Actual/360 | 88,209.53 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
25 | Alpine Storage - Roy | WFB | 10/19/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.05000% | 0.00235% | 0.00350% | 0.02000% | 5.02415% | Actual/360 | 24,424.24 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
26 | Alpine Storage - Orem | WFB | 10/19/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.05000% | 0.00235% | 0.00350% | 0.02000% | 5.02415% | Actual/360 | 22,621.03 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
27 | Alpine Storage - American Fork | WFB | 10/19/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.05000% | 0.00235% | 0.00350% | 0.02000% | 5.02415% | Actual/360 | 18,118.42 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
28 | Alpine Storage - Inn Towne | WFB | 10/19/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.05000% | 0.00235% | 0.00350% | 0.02000% | 5.02415% | Actual/360 | 8,422.15 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
29 | Hilton Garden Inn Ayrsley | RBS | 9/26/2012 | 11/1/2012 | 11/1/2012 | 10/1/2022 | 4.69900% | 0.00235% | 0.00350% | 0.02000% | 4.67315% | Actual/360 | 76,570.37 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
30 | Long Lake Crossing | LIG I | 11/1/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.03000% | 0.00235% | 0.00350% | 0.06000% | 3.96415% | Actual/360 | 62,289.04 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
31 | Philadelphia Industrial Portfolio | Basis | 11/7/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.86000% | 0.00235% | 0.00350% | 0.02000% | 4.83415% | Actual/360 | 67,093.86 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
31.01 | 7601 State Road | Basis | |||||||||||||||||||||||
31.02 | 10551 Decatur Road | Basis | |||||||||||||||||||||||
31.03 | 10500 Drummond Road | Basis | |||||||||||||||||||||||
32 | Westowne Center | Basis | 11/13/2012 | 1/1/2013 | 1/1/2013 | 12/1/2019 | 4.90000% | 0.00235% | 0.00350% | 0.02000% | 4.87415% | Actual/360 | 65,810.11 | Amortizing Balloon | 84 | 84 | 0 | 0 | |||||||
33 | McHenry Shopping Center | LIG I | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.37000% | 0.00235% | 0.00350% | 0.06000% | 4.30415% | Actual/360 | 59,878.85 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
34 | Sycamore Square Shopping Center | Basis | 11/5/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.68000% | 0.00235% | 0.00350% | 0.02000% | 4.65415% | Actual/360 | 66,966.63 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
35 | Hilton Garden Inn - Grapevine | WFB | 8/29/2012 | 10/1/2012 | 10/1/2012 | 9/1/2022 | 4.89000% | 0.00235% | 0.00350% | 0.02000% | 4.86415% | Actual/360 | 68,285.31 | Amortizing Balloon | 120 | 117 | 0 | 0 | |||||||
36 | Park City Hotel Portfolio | LIG I | 8/10/2012 | 10/1/2012 | 10/1/2012 | 9/1/2022 | 5.05000% | 0.00235% | 0.00350% | 0.06000% | 4.98415% | Actual/360 | 68,914.56 | Amortizing Balloon | 120 | 117 | 0 | 0 | |||||||
36.01 | Hampton Inn & Suites | LIG I | |||||||||||||||||||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | |||||||||||||||||||||||
37 | 30 Vreeland | RBS | 9/11/2012 | 11/1/2012 | 11/1/2012 | 10/1/2022 | 4.80000% | 0.00235% | 0.00350% | 0.02000% | 4.77415% | Actual/360 | 60,861.18 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
38 | One North Arlington | WFB | 7/18/2012 | 9/1/2012 | 9/1/2012 | 8/1/2017 | 5.75000% | 0.00235% | 0.00350% | 0.02000% | 5.72415% | Actual/360 | 71,403.58 | Amortizing Balloon | 60 | 56 | 0 | 0 | |||||||
39 | Fairmont Pansy Center | WFB | 10/31/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.37000% | 0.00235% | 0.00350% | 0.05000% | 4.31415% | Actual/360 | 54,265.21 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
40 | Ayrsley Charleston Row | LIG I | 9/11/2012 | 11/1/2012 | 11/1/2012 | 10/1/2022 | 4.57000% | 0.00235% | 0.00350% | 0.06000% | 4.50415% | Actual/360 | 53,128.71 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
41 | Hampton Inn - Jericho | RBS | 9/24/2012 | 11/1/2012 | 11/1/2012 | 10/1/2022 | 4.77000% | 0.00235% | 0.00350% | 0.02000% | 4.74415% | Actual/360 | 59,411.90 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
42 | Carytown Place | WFB | 11/8/2012 | 1/1/2013 | 12/1/2017 | 1/1/2018 | 12/1/2022 | 4.15000% | 0.00235% | 0.00350% | 0.02000% | 4.12415% | Actual/360 | 50,068.64 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | |||||
43 | 1181 California | RBS | 11/7/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.47000% | 0.00235% | 0.00350% | 0.06000% | 4.40415% | Actual/360 | 51,752.69 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
44 | 202 Tillary Street | RBS | 10/11/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.62800% | 0.00235% | 0.00350% | 0.02000% | 4.60215% | Actual/360 | 52,717.71 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
45 | Sheraton Pleasanton | WFB | 11/9/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.69000% | 0.00235% | 0.00350% | 0.02000% | 4.66415% | Actual/360 | 62,841.89 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
46 | Silverado Park Place | LIG I | 10/5/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.70000% | 0.00235% | 0.00350% | 0.11000% | 4.58415% | Actual/360 | 52,901.06 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
47 | ICB Art Studios | WFB | 11/5/2012 | 1/1/2013 | 12/1/2017 | 1/1/2018 | 12/1/2022 | 4.32000% | 0.00235% | 0.00350% | 0.02000% | 4.29415% | Actual/360 | 49,604.65 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | |||||
48 | 235 Park Avenue | RBS | 10/11/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.62800% | 0.00235% | 0.00350% | 0.02000% | 4.60215% | Actual/360 | 51,431.91 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
49 | REVA Office Portfolio | LIG I | 11/1/2012 | 12/1/2012 | 12/1/2012 | 11/1/2017 | 11/1/2037 | 4.66000% | 0.00235% | 0.00350% | 0.06000% | 4.59415% | Actual/360 | 56,495.30 | Amortizing ARD | 60 | 59 | 0 | 0 | ||||||
49.01 | Hard Rock International Headquarters Building | LIG I | |||||||||||||||||||||||
49.02 | R.F. Micro Devices Building | LIG I | |||||||||||||||||||||||
50 | Hampton Inn Monroe | RBS | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.75000% | 0.00235% | 0.00350% | 0.02000% | 4.72415% | Actual/360 | 61,391.24 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
51 | Lemont Village Square | LIG I | 11/9/2012 | 1/5/2013 | 1/5/2013 | 12/5/2022 | 4.50000% | 0.00235% | 0.00350% | 0.11000% | 4.38415% | Actual/360 | 53,167.37 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
52 | Franklin Square Plaza | RBS | 11/8/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.85000% | 0.00235% | 0.00350% | 0.02000% | 4.82415% | Actual/360 | 45,381.50 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
53 | Illinois MHC Portfolio | CIIICM | 11/9/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 5.00000% | 0.00235% | 0.00350% | 0.02000% | 4.97415% | Actual/360 | 49,397.86 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
53.01 | Imperial MHC | CIIICM | |||||||||||||||||||||||
53.02 | Maple Crest Manor | CIIICM | |||||||||||||||||||||||
53.03 | Country Estates | CIIICM | |||||||||||||||||||||||
54 | Holiday Inn - Louisville KY | WFB | 11/6/2012 | 1/1/2013 | 12/1/2013 | 1/1/2014 | 12/1/2017 | 3.83000% | 0.00235% | 0.00350% | 0.02000% | 3.80415% | Actual/360 | 37,413.34 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 60 | 12 | 12 | |||||
55 | Mill Creek Walk | Basis | 10/25/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.75000% | 0.00235% | 0.00350% | 0.02000% | 4.72415% | Actual/360 | 40,166.84 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
56 | Courtyard by Marriott - Stow OH | WFB | 11/6/2012 | 1/1/2013 | 12/1/2013 | 1/1/2014 | 12/1/2017 | 3.83000% | 0.00235% | 0.00350% | 0.02000% | 3.80415% | Actual/360 | 33,905.84 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 60 | 12 | 12 | |||||
57 | Hampton Inn Columbia | WFB | 10/2/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.93000% | 0.00235% | 0.00350% | 0.02000% | 4.90415% | Actual/360 | 41,797.36 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
58 | Willow Bend Apartments | WFB | 10/31/2012 | 12/1/2012 | 11/1/2014 | 12/1/2014 | 11/1/2022 | 4.27000% | 0.00235% | 0.00350% | 0.05000% | 4.21415% | Actual/360 | 35,134.19 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | |||||
59 | Canyon Springs Apartments | Basis | 11/13/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.45000% | 0.00235% | 0.00350% | 0.02000% | 4.42415% | Actual/360 | 36,015.89 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
60 | Spring Lake Village Apartments | CIIICM | 9/12/2012 | 11/5/2012 | 11/5/2012 | 10/5/2022 | 4.78000% | 0.00235% | 0.00350% | 0.02000% | 4.75415% | Actual/360 | 36,249.41 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
61 | Candlewood Suites - Warner Robins | RBS | 10/26/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.23600% | 0.00235% | 0.00350% | 0.02000% | 5.21015% | Actual/360 | 40,692.70 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
62 | Meadowlea | CIIICM | 10/12/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.03000% | 0.00235% | 0.00350% | 0.02000% | 5.00415% | Actual/360 | 36,089.99 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
63 | 2339 Courage Drive | WFB | 10/24/2012 | 12/1/2012 | 11/1/2013 | 12/1/2013 | 11/1/2022 | 4.60000% | 0.00235% | 0.00350% | 0.02000% | 4.57415% | Actual/360 | 32,809.24 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | |||||
64 | Fairfield Inn Harrisburg | CIIICM | 10/16/2012 | 12/5/2012 | 12/5/2012 | 11/5/2022 | 4.89000% | 0.00235% | 0.00350% | 0.02000% | 4.86415% | Actual/360 | 34,691.95 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
65 | Tyler Self Storage | CIIICM | 10/1/2012 | 11/1/2012 | 11/1/2012 | 10/1/2022 | 5.00000% | 0.00235% | 0.00350% | 0.02000% | 4.97415% | Actual/360 | 32,209.30 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
66 | Cross Pointe Centre | WFB | 10/1/2012 | 11/1/2012 | 11/1/2012 | 10/1/2022 | 4.71000% | 0.00235% | 0.00350% | 0.02000% | 4.68415% | Actual/360 | 30,115.86 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
67 | Hampton Inn Joliet - I-55 | WFB | 10/2/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.93000% | 0.00235% | 0.00350% | 0.02000% | 4.90415% | Actual/360 | 33,089.58 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
68 | Hampton Inn Joliet - I-80 | WFB | 10/2/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.93000% | 0.00235% | 0.00350% | 0.02000% | 4.90415% | Actual/360 | 31,928.54 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
69 | Hampton Inn Milwaukee - Airport | WFB | 10/2/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.93000% | 0.00235% | 0.00350% | 0.02000% | 4.90415% | Actual/360 | 31,928.54 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
70 | Butterfield Village Center | LIG I | 10/19/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.00000% | 0.00235% | 0.00350% | 0.11000% | 4.88415% | Actual/360 | 27,914.72 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
71 | Holiday Inn Express - Fishers IN | WFB | 11/6/2012 | 1/1/2013 | 12/1/2013 | 1/1/2014 | 12/1/2017 | 3.83000% | 0.00235% | 0.00350% | 0.02000% | 3.80415% | Actual/360 | 23,383.34 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 60 | 12 | 12 | |||||
72 | Heritage Meadows Village Center | LIG I | 10/19/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.00000% | 0.00235% | 0.00350% | 0.11000% | 4.88415% | Actual/360 | 22,546.51 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
73 | Walgreens - Oro Valley | WFB | 11/13/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.70000% | 0.00235% | 0.00350% | 0.02000% | 4.67415% | Actual/360 | 16,596.41 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
74 | Sylvan Heights Shopping Center | CIIICM | 11/16/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 4.90000% | 0.00235% | 0.00350% | 0.02000% | 4.87415% | Actual/360 | 15,337.63 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
75 | Wells Branch Storage | Basis | 10/24/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.90000% | 0.00235% | 0.00350% | 0.02000% | 4.87415% | Actual/360 | 13,798.89 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
76 | Willmott Self Storage | CIIICM | 10/15/2012 | 12/5/2012 | 12/5/2012 | 11/5/2022 | 5.16000% | 0.00235% | 0.00350% | 0.02000% | 5.13415% | Actual/360 | 13,660.85 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
77 | Walgreens Memphis | WFB | 11/1/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.83000% | 0.00235% | 0.00350% | 0.02000% | 4.80415% | Actual/360 | 11,845.80 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
78 | Arney's Manufactured Housing Community | WFB | 10/18/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.99000% | 0.00235% | 0.00350% | 0.02000% | 4.96415% | Actual/360 | 11,823.44 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
79 | Walgreens Murfreesboro | WFB | 11/1/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.83000% | 0.00235% | 0.00350% | 0.02000% | 4.80415% | Actual/360 | 11,056.08 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
80 | Tan Tara MHC | WFB | 10/9/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.09000% | 0.00235% | 0.00350% | 0.02000% | 5.06415% | Actual/360 | 10,033.21 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
81 | CVS Ravenna | CIIICM | 11/1/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 5.00000% | 0.00235% | 0.00350% | 0.02000% | 4.97415% | Actual/360 | 10,047.73 | Amortizing Balloon | 120 | 119 | 0 | 0 | |||||||
82 | Creekside Village Apartments | WFB | 10/1/2012 | 11/1/2012 | 11/1/2012 | 10/1/2022 | 5.01000% | 0.00235% | 0.00350% | 0.02000% | 4.98415% | Actual/360 | 9,673.79 | Amortizing Balloon | 120 | 118 | 0 | 0 | |||||||
83 | One Murray Road | CIIICM | 11/14/2012 | 1/1/2013 | 1/1/2013 | 12/1/2017 | 5.00000% | 0.00235% | 0.00350% | 0.02000% | 4.97415% | Actual/360 | 28,306.85 | Fully Amortizing | 60 | 60 | 0 | 0 | |||||||
84 | Royal Coach Manor | CIIICM | 11/15/2012 | 1/1/2013 | 1/1/2013 | 12/1/2022 | 5.49000% | 0.00235% | 0.00350% | 0.02000% | 5.46415% | Actual/360 | 7,656.68 | Amortizing Balloon | 120 | 120 | 0 | 0 | |||||||
85 | Green Oak Office Building - TX | WFB | 10/31/2012 | 12/1/2012 | 12/1/2012 | 11/1/2022 | 4.57000% | 0.00235% | 0.00350% | 0.02000% | 4.54415% | Actual/360 | 8,464.57 | Amortizing Balloon | 120 | 119 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2012-C10 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions(5) | Grace Period Default (Days)(6) | Grace Period Late (Days)(7) | Appraised Value ($)(8) | Appraisal Date | UW NOI DSCR (x)(4) | UW NCF DSCR (x)(4) | Cut-off Date LTV Ratio(4) | LTV Ratio at Maturity or ARD(4) | Cut-off Date UW NOI Debt Yield(4) | Cut-off Date UW NCF Debt Yield(4) | UW Revenues ($)(9) | UW Expenses ($)(9) | UW Net Operating Income ($)(9) | UW Replacement ($)(9) | UW TI/LC ($)(9) | UW Net Cash Flow ($)(9) |
1 | Republic Plaza | WFB | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 535,400,000 | 10/8/2012 | 1.67 | 1.55 | 52.3% | 45.5% | 9.8% | 9.1% | 43,855,093 | 16,311,223 | 27,543,870 | 260,421 | 1,739,756 | 25,543,693 |
2 | Concord Mills | RBS | 0 | 0 | 1 | L(25),D(88),O(7) | 5 | 5 | 435,000,000 | 9/24/2012 | 3.27 | 3.13 | 54.0% | 54.0% | 12.7% | 12.2% | 41,169,453 | 11,273,235 | 29,896,218 | 321,459 | 956,034 | 28,618,726 |
3 | Dayton Mall | WFB | 360 | 360 | 3 | L(27),D(89),O(4) | 5 | 5 | 132,000,000 | 12/1/2012 | 2.03 | 1.88 | 62.1% | 56.9% | 12.4% | 11.5% | 18,220,700 | 8,025,764 | 10,194,936 | 155,697 | 582,062 | 9,457,177 |
4 | STAG REIT Portfolio | WFB | 300 | 300 | 0 | L(24),D or YM(92),O(4) | 5 | 10 | 107,340,000 | Various | 2.10 | 1.77 | 64.1% | 46.7% | 13.7% | 11.6% | 14,779,119 | 5,325,758 | 9,453,362 | 544,503 | 926,739 | 7,982,119 |
4.01 | 100 Papercraft Park | WFB | 28,100,000 | 9/20/2012 | 3,978,931 | 1,579,597 | 2,399,333 | 133,063 | 230,692 | 2,035,579 | ||||||||||||
4.02 | 1521 Kepner Drive | WFB | 7,500,000 | 9/13/2012 | 1,146,996 | 319,224 | 827,773 | 41,250 | 80,186 | 706,337 | ||||||||||||
4.03 | 5640 Pierson Road | WFB | 10,000,000 | 9/20/2012 | 1,425,916 | 408,561 | 1,017,355 | 37,515 | 76,688 | 903,152 | ||||||||||||
4.04 | 22925 Venture Drive | WFB | 4,900,000 | 9/13/2012 | 787,446 | 238,359 | 549,088 | 18,120 | 47,849 | 483,119 | ||||||||||||
4.05 | 4757 128th Avenue | WFB | 5,580,000 | 9/13/2012 | 720,411 | 173,537 | 546,874 | 29,250 | 48,330 | 469,294 | ||||||||||||
4.06 | 1530-1540 Kepner Drive | WFB | 3,650,000 | 9/13/2012 | 529,949 | 140,210 | 389,739 | 18,000 | 36,183 | 335,556 | ||||||||||||
4.07 | 42600 Merrill Road | WFB | 2,700,000 | 9/18/2012 | 444,133 | 145,500 | 298,632 | 16,200 | 34,619 | 247,813 | ||||||||||||
4.08 | 2201 East Loew Road | WFB | 5,100,000 | 9/14/2012 | 783,120 | 292,978 | 490,142 | 37,440 | 54,420 | 398,282 | ||||||||||||
4.09 | 1520 Kepner Drive | WFB | 2,150,000 | 9/13/2012 | 0 | 71,162 | -71,162 | 10,710 | 0 | -81,872 | ||||||||||||
4.10 | One Michelin Drive | WFB | 2,510,000 | 9/18/2012 | 449,233 | 72,709 | 376,524 | 18,000 | 31,889 | 326,635 | ||||||||||||
4.11 | 150 Enterprise Road | WFB | 2,900,000 | 9/14/2012 | 291,064 | 107,364 | 183,700 | 8,565 | 15,515 | 159,620 | ||||||||||||
4.12 | 122 Balzano Drive | WFB | 2,100,000 | 9/14/2012 | 251,144 | 181,519 | 69,625 | 15,238 | 16,895 | 37,492 | ||||||||||||
4.13 | 215 Mill Avenue | WFB | 2,700,000 | 9/14/2012 | 399,478 | 159,571 | 239,906 | 15,743 | 24,344 | 199,819 | ||||||||||||
4.14 | 16 Downing Drive | WFB | 2,800,000 | 9/12/2012 | 423,438 | 95,879 | 327,559 | 17,635 | 29,606 | 280,318 | ||||||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | 2,700,000 | 9/12/2012 | 0 | 106,123 | -106,123 | 12,128 | 0 | -118,251 | ||||||||||||
4.16 | 636 South 66th Terrace | WFB | 2,050,000 | 9/14/2012 | 339,254 | 131,403 | 207,851 | 8,487 | 16,498 | 182,866 | ||||||||||||
4.17 | 2652 South Eastmoor Street | WFB | 2,950,000 | 9/12/2012 | 474,715 | 141,449 | 333,266 | 18,000 | 30,219 | 285,047 | ||||||||||||
4.18 | 141 Sal Landrio Drive | WFB | 1,900,000 | 9/14/2012 | 281,021 | 71,511 | 209,510 | 3,979 | 27,679 | 177,852 | ||||||||||||
4.19 | 123 Union Avenue | WFB | 1,900,000 | 9/14/2012 | 268,137 | 71,266 | 196,870 | 9,000 | 16,302 | 171,568 | ||||||||||||
4.20 | 308-310 Maxwell Avenue | WFB | 2,300,000 | 9/14/2012 | 281,216 | 102,211 | 179,005 | 10,515 | 16,956 | 151,534 | ||||||||||||
4.21 | 1900 Wilson Avenue | WFB | 1,900,000 | 9/17/2012 | 403,061 | 156,687 | 246,374 | 18,000 | 26,641 | 201,733 | ||||||||||||
4.22 | 231 Enterprise Road | WFB | 1,550,000 | 9/14/2012 | 225,840 | 78,180 | 147,660 | 6,349 | 11,921 | 129,391 | ||||||||||||
4.23 | 109 Balzano Drive | WFB | 1,500,000 | 9/14/2012 | 191,259 | 110,170 | 81,089 | 8,995 | 15,697 | 56,397 | ||||||||||||
4.24 | 2750 South Rock Road | WFB | 1,500,000 | 9/12/2012 | 0 | 67,285 | -67,285 | 6,714 | 0 | -73,999 | ||||||||||||
4.25 | 125 Balzano Drive | WFB | 1,300,000 | 9/14/2012 | 240,975 | 91,923 | 149,052 | 7,500 | 13,088 | 128,464 | ||||||||||||
4.26 | 6 Clermont Street | WFB | 1,300,000 | 9/14/2012 | 129,779 | 94,550 | 35,228 | 7,875 | 7,009 | 20,344 | ||||||||||||
4.27 | 2510 South Eastmoor Street | WFB | 1,350,000 | 9/12/2012 | 235,549 | 81,506 | 154,042 | 7,155 | 12,960 | 133,927 | ||||||||||||
4.28 | 100 Holloway Drive | WFB | 450,000 | 9/14/2012 | 77,055 | 35,322 | 41,733 | 3,077 | 4,554 | 34,102 | ||||||||||||
5 | Rogue Valley Mall | WFB | 360 | 360 | 2 | L(26),D(87),O(7) | 5 | 5 | 80,000,000 | 8/3/2012 | 1.90 | 1.76 | 68.8% | 60.2% | 11.6% | 10.7% | 9,578,924 | 3,226,377 | 6,352,547 | 90,788 | 370,212 | 5,891,548 |
6 | Animas Valley Mall | RBS | 360 | 359 | 1 | L(25),D(90),O(5) | 5 | 0 | 74,000,000 | 9/26/2012 | 1.72 | 1.58 | 69.9% | 56.4% | 10.4% | 9.5% | 8,072,107 | 2,699,156 | 5,372,951 | 224,154 | 219,385 | 4,929,413 |
7 | Laurel Lakes Shopping Center | WFB | 0 | 0 | 1 | L(25),D(91),O(4) | 5 | 5 | 90,200,000 | 5/24/2012 | 2.80 | 2.66 | 52.1% | 52.1% | 11.8% | 11.2% | 7,616,050 | 2,070,826 | 5,545,224 | 80,495 | 201,238 | 5,263,492 |
8 | Bricktown Square Shopping Center | RBS | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 47,900,000 | 9/16/2012 | 1.51 | 1.37 | 74.1% | 60.1% | 9.3% | 8.4% | 5,147,898 | 1,847,026 | 3,300,872 | 58,462 | 253,913 | 2,988,497 |
9 | Deerfield Embassy Suites | LIG I | 360 | 358 | 2 | L(27),GRTR 1% or YM (89),O(4) | 5 | 5 | 50,000,000 | 8/1/2012 | 1.95 | 1.68 | 64.4% | 52.9% | 12.5% | 10.8% | 13,767,279 | 9,744,043 | 4,023,236 | 0 | 0 | 3,472,545 |
10 | Parkway Centre V | LIG I | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 42,600,000 | 9/11/2012 | 1.68 | 1.49 | 73.7% | 59.2% | 9.9% | 8.8% | 4,840,604 | 1,718,490 | 3,122,114 | 40,205 | 311,605 | 2,770,304 |
11 | Heritage on Millenia | WFB | 300 | 300 | 0 | L(24),D(32),O(4) | 5 | 5 | 39,300,000 | 9/27/2012 | 1.37 | 1.32 | 63.9% | 56.1% | 8.9% | 8.6% | 3,804,248 | 1,559,265 | 2,244,983 | 75,750 | 0 | 2,169,233 |
12 | Towne Mall | RBS | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 41,100,000 | 9/25/2012 | 2.22 | 1.94 | 56.9% | 45.8% | 13.3% | 11.7% | 4,716,331 | 1,605,197 | 3,111,133 | 152,099 | 231,263 | 2,727,772 |
13 | Century Storage Portfolio | RBS | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 30,415,000 | Various | 1.94 | 1.89 | 60.8% | 49.2% | 11.8% | 11.5% | 3,470,901 | 1,281,029 | 2,189,872 | 65,053 | 0 | 2,124,819 |
13.01 | Ridgeview Storage | RBS | 7,860,000 | 9/27/2012; 9/21/2012 | 1,025,112 | 363,345 | 661,767 | 12,239 | 0 | 649,529 | ||||||||||||
13.02 | Sleepy Hill Storage | RBS | 7,040,000 | 9/21/2012 | 730,615 | 258,030 | 472,585 | 15,976 | 0 | 456,609 | ||||||||||||
13.03 | Lake Dexter Storage | RBS | 5,400,000 | 9/21/2012 | 605,173 | 219,493 | 385,680 | 12,176 | 0 | 373,504 | ||||||||||||
13.04 | Bayview Storage | RBS | 5,240,000 | 9/21/2012 | 603,688 | 230,286 | 373,402 | 13,836 | 0 | 359,566 | ||||||||||||
13.05 | Gibsonia Storage | RBS | 4,875,000 | 9/21/2012 | 506,313 | 209,875 | 296,438 | 10,826 | 0 | 285,612 | ||||||||||||
14 | Flamingo Park Plaza | WFB | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 0 | 29,000,000 | 8/9/2012 | 1.84 | 1.68 | 62.8% | 50.8% | 11.2% | 10.3% | 3,144,888 | 1,099,062 | 2,045,826 | 60,225 | 114,725 | 1,870,876 |
15 | Bluerock Business Center | WFB | 360 | 355 | 5 | L(29),D(87),O(4) | 5 | 5 | 25,240,000 | 4/4/2012 | 1.63 | 1.47 | 70.9% | 58.0% | 10.2% | 9.2% | 2,809,863 | 986,415 | 1,823,448 | 20,259 | 161,092 | 1,642,097 |
16 | Hilton Harrisburg | WFB | 300 | 295 | 5 | L(29),D(27),O(4) | 5 | 5 | 30,000,000 | 6/1/2012 | 2.54 | 1.85 | 54.6% | 48.9% | 17.9% | 13.1% | 19,778,906 | 16,842,899 | 2,936,007 | 0 | 0 | 2,144,850 |
17 | SpringHill Suites Columbia | RBS | 240 | 240 | 0 | L(24),D(92),O(4) | 0 | 0 | 24,900,000 | 9/25/2012 | 1.59 | 1.46 | 63.9% | 39.8% | 12.4% | 11.3% | 4,055,830 | 2,092,127 | 1,963,703 | 0 | 0 | 1,801,470 |
18 | Hilton Garden Inn Southpoint | WFB | 300 | 300 | 0 | L(24),D(92),O(4) | 5 | 5 | 23,900,000 | 7/19/2012 | 2.01 | 1.80 | 63.8% | 47.3% | 13.8% | 12.3% | 5,478,221 | 3,377,516 | 2,100,705 | 0 | 0 | 1,881,576 |
19 | Silas Creek Crossing | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 19,800,000 | 8/17/2012 | 1.59 | 1.46 | 74.9% | 60.8% | 9.8% | 9.0% | 2,147,406 | 699,305 | 1,448,101 | 30,685 | 85,896 | 1,331,519 |
20 | Joesler Village in Tucson | WFB | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 19,500,000 | 9/26/2012 | 1.60 | 1.50 | 75.0% | 60.5% | 9.6% | 9.0% | 1,928,866 | 517,883 | 1,410,983 | 14,913 | 78,349 | 1,317,720 |
21 | Residence Inn Concord | RBS | 240 | 240 | 0 | L(24),D(92),O(4) | 0 | 0 | 22,000,000 | 9/26/2012 | 1.55 | 1.43 | 65.0% | 40.5% | 12.1% | 11.1% | 3,573,566 | 1,849,196 | 1,724,370 | 0 | 0 | 1,581,427 |
22 | Sky Ridge Plaza | LIG I | 360 | 359 | 1 | L(25),D(90),O(5) | 0 | 0 | 19,500,000 | 9/13/2012 | 1.69 | 1.49 | 73.0% | 59.8% | 10.7% | 9.4% | 2,287,924 | 760,521 | 1,527,403 | 36,720 | 147,343 | 1,343,340 |
23 | Courtyard Charlotte Airport | RBS | 240 | 240 | 0 | L(24),D(92),O(4) | 0 | 0 | 23,500,000 | 9/25/2012 | 1.52 | 1.36 | 59.6% | 37.2% | 11.8% | 10.6% | 4,304,093 | 2,654,791 | 1,649,302 | 0 | 0 | 1,477,139 |
24 | Courtyard Inn Concord | RBS | 240 | 240 | 0 | L(24),D(92),O(4) | 0 | 0 | 21,200,000 | 9/22/2012 | 1.49 | 1.37 | 64.4% | 40.2% | 11.6% | 10.6% | 3,231,041 | 1,651,949 | 1,579,092 | 0 | 0 | 1,449,850 |
25 | Alpine Storage - Roy | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 7,020,000 | 7/27/2012 | 1.65 | 1.55 | 66.2% | 54.6% | 10.7% | 10.0% | 751,233 | 258,390 | 492,843 | 35,678 | 4,800 | 452,364 |
26 | Alpine Storage - Orem | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 6,390,000 | 7/23/2012 | 1.65 | 1.55 | 66.2% | 54.6% | 10.7% | 10.0% | 680,019 | 237,861 | 442,158 | 23,160 | 0 | 418,998 |
27 | Alpine Storage - American Fork | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,700,000 | 7/23/2012 | 1.65 | 1.55 | 66.2% | 54.6% | 10.7% | 10.0% | 534,402 | 176,898 | 357,504 | 17,389 | 0 | 340,115 |
28 | Alpine Storage - Inn Towne | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 2,460,000 | 7/23/2012 | 1.65 | 1.55 | 66.2% | 54.6% | 10.7% | 10.0% | 271,366 | 106,522 | 164,844 | 8,729 | 0 | 156,115 |
29 | Hilton Garden Inn Ayrsley | RBS | 300 | 298 | 2 | L(26),D(90),O(4) | 0 | 0 | 20,400,000 | 8/21/2012 | 1.93 | 1.74 | 66.0% | 48.9% | 13.2% | 11.9% | 4,475,028 | 2,697,714 | 1,777,314 | 0 | 0 | 1,598,313 |
30 | Long Lake Crossing | LIG I | 360 | 359 | 1 | L(25),D(88),O(7) | 5 | 5 | 21,600,000 | 10/3/2012 | 2.70 | 2.21 | 60.1% | 47.9% | 15.6% | 12.7% | 3,162,226 | 1,143,147 | 2,019,079 | 51,109 | 317,250 | 1,650,719 |
31 | Philadelphia Industrial Portfolio | Basis | 360 | 360 | 0 | L(24),D(93),O(3) | 5 | 5 | 17,200,000 | 9/24/2012 | 1.66 | 1.49 | 73.8% | 60.4% | 10.5% | 9.4% | 2,082,441 | 748,617 | 1,333,824 | 65,443 | 70,575 | 1,197,806 |
31.01 | 7601 State Road | Basis | 9,000,000 | 9/24/2012 | 1,012,545 | 321,534 | 691,011 | 34,103 | 34,911 | 621,997 | ||||||||||||
31.02 | 10551 Decatur Road | Basis | 6,100,000 | 9/24/2012 | 794,105 | 323,720 | 470,385 | 20,825 | 26,788 | 422,772 | ||||||||||||
31.03 | 10500 Drummond Road | Basis | 2,100,000 | 9/24/2012 | 275,791 | 103,363 | 172,428 | 10,514 | 8,876 | 153,038 | ||||||||||||
32 | Westowne Center | Basis | 360 | 360 | 0 | L(23),GRTR 1% or YM(57),O(4) | 5 | 5 | 17,400,000 | 9/21/2012 | 1.64 | 1.47 | 71.3% | 62.9% | 10.5% | 9.4% | 2,005,342 | 707,198 | 1,298,144 | 27,296 | 110,658 | 1,160,190 |
33 | McHenry Shopping Center | LIG I | 360 | 360 | 0 | L(37),GRTR 1% or YM (79),O(4) | 5 | 5 | 20,350,000 | 9/29/2012 | 2.11 | 1.89 | 59.0% | 47.5% | 12.6% | 11.3% | 2,126,772 | 609,216 | 1,517,556 | 38,272 | 120,333 | 1,358,951 |
34 | Sycamore Square Shopping Center | Basis | 300 | 300 | 0 | L(24),D(93),O(3) | 5 | 5 | 18,000,000 | 10/2/2012 | 1.77 | 1.48 | 65.7% | 48.6% | 12.0% | 10.0% | 1,906,371 | 487,257 | 1,419,114 | 51,011 | 182,498 | 1,185,605 |
35 | Hilton Garden Inn - Grapevine | WFB | 300 | 297 | 3 | L(27),D(89),O(4) | 5 | 5 | 21,000,000 | 7/24/2012 | 2.40 | 2.18 | 56.0% | 41.9% | 16.8% | 15.2% | 4,677,546 | 2,707,107 | 1,970,439 | 0 | 0 | 1,783,337 |
36 | Park City Hotel Portfolio | LIG I | 300 | 297 | 3 | L(27),D(89),O(4) | 5 | 5 | 17,700,000 | 6/28/2012 | 1.83 | 1.63 | 65.9% | 49.6% | 13.0% | 11.5% | 4,235,802 | 2,718,459 | 1,517,343 | 0 | 0 | 1,347,911 |
36.01 | Hampton Inn & Suites | LIG I | 10,200,000 | 6/28/2012 | 2,288,997 | 1,433,280 | 855,717 | 0 | 0 | 764,157 | ||||||||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | 7,500,000 | 6/28/2012 | 1,946,805 | 1,285,179 | 661,626 | 0 | 0 | 583,754 | ||||||||||||
37 | 30 Vreeland | RBS | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 0 | 17,700,000 | 8/27/2012 | 1.69 | 1.46 | 65.4% | 53.5% | 10.7% | 9.2% | 2,424,233 | 1,191,637 | 1,232,596 | 32,221 | 131,281 | 1,069,094 |
38 | One North Arlington | WFB | 300 | 296 | 4 | L(28),D(28),O(4) | 5 | 5 | 20,000,000 | 6/5/2012 | 1.73 | 1.54 | 56.4% | 51.1% | 13.1% | 11.7% | 3,352,313 | 1,874,257 | 1,478,056 | 32,854 | 194,176 | 1,323,527 |
39 | Fairmont Pansy Center | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 14,500,000 | 9/9/2012 | 1.73 | 1.60 | 74.9% | 60.4% | 10.4% | 9.6% | 1,474,936 | 349,079 | 1,125,858 | 13,431 | 67,613 | 1,044,814 |
40 | Ayrsley Charleston Row | LIG I | 360 | 358 | 2 | L(26),D(92),O(2) | 5 | 5 | 15,400,000 | 5/24/2012 | 1.94 | 1.67 | 67.4% | 54.7% | 11.9% | 10.3% | 1,895,008 | 658,725 | 1,236,283 | 18,588 | 150,240 | 1,067,454 |
41 | Hampton Inn - Jericho | RBS | 300 | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 16,000,000 | 8/13/2012 | 1.58 | 1.40 | 64.8% | 48.2% | 10.9% | 9.6% | 3,235,174 | 2,105,666 | 1,129,508 | 0 | 0 | 1,000,101 |
42 | Carytown Place | WFB | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 14,500,000 | 9/15/2012 | 1.73 | 1.65 | 71.0% | 64.6% | 10.1% | 9.6% | 1,281,996 | 241,871 | 1,040,125 | 7,971 | 39,858 | 992,296 |
43 | 1181 California | RBS | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 14,700,000 | 9/20/2012 | 2.07 | 1.96 | 69.7% | 56.3% | 12.5% | 11.9% | 1,841,435 | 556,402 | 1,285,033 | 28,270 | 41,645 | 1,215,118 |
44 | 202 Tillary Street | RBS | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 15,000,000 | 5/10/2012 | 1.51 | 1.50 | 68.2% | 55.5% | 9.4% | 9.3% | 1,647,714 | 689,414 | 958,300 | 9,591 | 0 | 948,709 |
45 | Sheraton Pleasanton | WFB | 276 | 276 | 0 | L(24),D(92),O(4) | 5 | 5 | 14,000,000 | 8/29/2012 | 1.88 | 1.59 | 75.7% | 52.9% | 13.4% | 11.3% | 5,518,405 | 4,102,402 | 1,416,003 | 0 | 0 | 1,195,267 |
46 | Silverado Park Place | LIG I | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 18,300,000 | 8/27/2012 | 2.47 | 2.32 | 55.7% | 45.4% | 15.4% | 14.4% | 2,216,263 | 650,084 | 1,566,179 | 15,372 | 80,571 | 1,470,235 |
47 | ICB Art Studios | WFB | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 18,900,000 | 9/24/2012 | 2.16 | 2.01 | 52.9% | 48.3% | 12.9% | 12.0% | 2,001,296 | 715,203 | 1,286,094 | 19,873 | 67,456 | 1,198,764 |
48 | 235 Park Avenue | RBS | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 14,400,000 | 5/10/2012 | 1.57 | 1.56 | 69.4% | 56.4% | 9.7% | 9.6% | 1,573,673 | 604,374 | 969,299 | 8,931 | 0 | 960,368 |
49 | REVA Office Portfolio | LIG I | 300 | 299 | 1 | L(25),D(31),O(4) | 5 | 5 | 16,300,000 | Various | 1.68 | 1.47 | 61.2% | 54.3% | 11.4% | 10.0% | 1,992,793 | 855,245 | 1,137,548 | 38,567 | 102,458 | 996,523 |
49.01 | Hard Rock International Headquarters Building | LIG I | 10,800,000 | 9/11/2012 | 1,373,233 | 714,962 | 658,271 | 18,270 | 42,392 | 597,609 | ||||||||||||
49.02 | R.F. Micro Devices Building | LIG I | 5,500,000 | 9/10/2012 | 619,559 | 140,282 | 479,277 | 20,297 | 60,066 | 398,914 | ||||||||||||
50 | Hampton Inn Monroe | RBS | 240 | 240 | 0 | L(24),D(92),O(4) | 0 | 0 | 14,800,000 | 9/26/2012 | 1.58 | 1.44 | 64.2% | 40.0% | 12.3% | 11.1% | 2,678,898 | 1,512,799 | 1,166,098 | 0 | 0 | 1,058,942 |
51 | Lemont Village Square | LIG I | 264 | 264 | 0 | L(24),D(92),O(4) | 0 | 0 | 12,600,000 | 4/8/2012 | 1.32 | 1.25 | 70.6% | 47.4% | 9.5% | 9.0% | 1,336,997 | 492,568 | 844,429 | 8,639 | 35,300 | 800,491 |
52 | Franklin Square Plaza | RBS | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 5 | 12,600,000 | 8/16/2012 | 1.85 | 1.61 | 68.3% | 55.8% | 11.7% | 10.2% | 1,221,851 | 215,726 | 1,006,125 | 28,578 | 100,885 | 876,662 |
53 | Illinois MHC Portfolio | CIIICM | 300 | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 12,490,000 | 9/7/2012 | 1.54 | 1.50 | 67.7% | 50.6% | 10.8% | 10.5% | 1,900,120 | 984,622 | 915,498 | 27,651 | 0 | 887,847 |
53.01 | Imperial MHC | CIIICM | 6,840,000 | 9/7/2012 | 959,721 | 462,871 | 496,850 | 10,011 | 0 | 486,839 | ||||||||||||
53.02 | Maple Crest Manor | CIIICM | 3,320,000 | 9/7/2012 | 494,470 | 254,566 | 239,904 | 6,576 | 0 | 233,328 | ||||||||||||
53.03 | Country Estates | CIIICM | 2,330,000 | 9/7/2012 | 445,929 | 267,185 | 178,744 | 11,064 | 0 | 167,680 | ||||||||||||
54 | Holiday Inn - Louisville KY | WFB | 360 | 360 | 0 | L(24),D or GRTR 1% or YM (29),O(7) | 5 | 5 | 13,000,000 | 10/1/2012 | 2.66 | 2.35 | 61.5% | 56.9% | 14.9% | 13.2% | 2,391,078 | 2,218,036 | 1,192,160 | 0 | 0 | 1,055,752 |
55 | Mill Creek Walk | Basis | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 10,300,000 | 9/21/2012 | 1.59 | 1.50 | 74.7% | 60.9% | 10.0% | 9.4% | 997,488 | 231,496 | 765,992 | 5,454 | 37,537 | 723,001 |
56 | Courtyard by Marriott - Stow OH | WFB | 360 | 360 | 0 | L(24),D or GRTR 1% or YM (29),O(7) | 5 | 5 | 12,300,000 | 10/1/2012 | 2.86 | 2.55 | 58.9% | 54.5% | 16.1% | 14.3% | 3,189,030 | 2,024,995 | 1,164,034 | 0 | 0 | 1,036,473 |
57 | Hampton Inn Columbia | WFB | 300 | 299 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 16,400,000 | 9/1/2012 | 2.45 | 2.08 | 43.8% | 32.7% | 17.1% | 14.5% | 3,089,794 | 1,861,756 | 1,228,038 | 0 | 0 | 1,042,651 |
58 | Willow Bend Apartments | WFB | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 9,700,000 | 9/17/2012 | 1.89 | 1.65 | 73.5% | 62.3% | 11.2% | 9.8% | 2,200,920 | 1,406,030 | 794,890 | 99,900 | 0 | 694,990 |
59 | Canyon Springs Apartments | Basis | 360 | 360 | 0 | L(24),D(94),O(2) | 7 | 7 | 9,620,000 | 10/4/2012 | 1.49 | 1.37 | 74.3% | 60.0% | 9.0% | 8.3% | 1,336,140 | 694,247 | 641,892 | 50,750 | 0 | 591,142 |
60 | Spring Lake Village Apartments | CIIICM | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 10,500,000 | 5/15/2012 | 1.56 | 1.44 | 65.8% | 53.8% | 9.8% | 9.1% | 1,579,090 | 899,941 | 679,149 | 50,652 | 0 | 628,497 |
61 | Candlewood Suites - Warner Robins | RBS | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 11,100,000 | 9/17/2012 | 1.78 | 1.64 | 61.2% | 46.2% | 12.8% | 11.8% | 1,757,713 | 888,725 | 868,988 | 0 | 0 | 798,679 |
62 | Meadowlea | CIIICM | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,950,000 | 9/7/2012 | 1.53 | 1.50 | 67.3% | 55.4% | 9.9% | 9.7% | 1,142,057 | 480,666 | 661,390 | 12,852 | 0 | 648,538 |
63 | 2339 Courage Drive | WFB | 360 | 360 | 1 | L(25),GRTR 1% or YM(88),O(7) | 5 | 5 | 9,100,000 | 9/18/2012 | 1.58 | 1.47 | 70.3% | 58.7% | 9.7% | 9.0% | 813,994 | 190,193 | 623,801 | 10,800 | 34,286 | 578,715 |
64 | Fairfield Inn Harrisburg | CIIICM | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,600,000 | 9/18/2012 | 2.06 | 1.86 | 62.4% | 46.5% | 14.3% | 12.9% | 2,070,603 | 1,213,316 | 857,287 | 0 | 0 | 774,463 |
65 | Tyler Self Storage | CIIICM | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 8,760,000 | 7/23/2012 | 1.57 | 1.54 | 68.3% | 56.3% | 10.2% | 9.9% | 1,004,298 | 395,589 | 608,710 | 13,448 | 0 | 595,262 |
66 | Cross Pointe Centre | WFB | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 8,600,000 | 7/5/2012 | 1.97 | 1.73 | 67.3% | 54.9% | 12.3% | 10.8% | 1,377,275 | 665,607 | 711,668 | 20,831 | 66,447 | 624,390 |
67 | Hampton Inn Joliet - I-55 | WFB | 300 | 299 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 12,500,000 | 9/1/2012 | 2.65 | 2.21 | 45.5% | 34.0% | 18.5% | 15.4% | 2,935,658 | 1,881,433 | 1,054,225 | 0 | 0 | 878,085 |
68 | Hampton Inn Joliet - I-80 | WFB | 300 | 299 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 10,300,000 | 9/1/2012 | 2.34 | 1.93 | 53.3% | 39.8% | 16.3% | 13.4% | 2,614,794 | 1,719,765 | 895,029 | 0 | 0 | 738,141 |
69 | Hampton Inn Milwaukee - Airport | WFB | 300 | 299 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 11,100,000 | 9/1/2012 | 1.95 | 1.66 | 49.5% | 36.9% | 13.6% | 11.6% | 2,786,033 | 2,038,808 | 747,224 | 0 | 0 | 635,783 |
70 | Butterfield Village Center | LIG I | 360 | 359 | 1 | L(26),GRTR 1% or YM (87),O(7) | 5 | 5 | 8,900,000 | 8/23/2012 | 1.53 | 1.47 | 58.4% | 48.0% | 9.9% | 9.5% | 707,793 | 195,807 | 511,987 | 3,137 | 17,143 | 491,707 |
71 | Holiday Inn Express - Fishers IN | WFB | 360 | 360 | 0 | L(24),D or GRTR 1% or YM (29),O(7) | 5 | 5 | 8,900,000 | 10/1/2012 | 2.62 | 2.32 | 56.2% | 52.0% | 14.7% | 13.0% | 2,126,109 | 1,390,114 | 735,996 | 0 | 0 | 650,951 |
72 | Heritage Meadows Village Center | LIG I | 360 | 359 | 1 | L(26),GRTR 1% or YM (87),O(7) | 5 | 5 | 7,000,000 | 8/23/2012 | 1.56 | 1.51 | 59.9% | 49.3% | 10.1% | 9.7% | 556,470 | 133,128 | 423,342 | 2,421 | 13,577 | 407,343 |
73 | Walgreens - Oro Valley | WFB | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 5,200,000 | 8/29/2012 | 1.79 | 1.77 | 61.5% | 50.1% | 11.1% | 11.0% | 367,960 | 12,235 | 355,725 | 2,268 | 0 | 353,457 |
74 | Sylvan Heights Shopping Center | CIIICM | 300 | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 3,675,000 | 6/22/2012 | 1.69 | 1.47 | 72.1% | 53.7% | 11.7% | 10.2% | 433,560 | 123,229 | 310,331 | 12,260 | 27,351 | 270,720 |
75 | Wells Branch Storage | Basis | 360 | 359 | 1 | L(25),D(92),O(3) | 5 | 5 | 5,400,000 | 9/24/2012 | 1.78 | 1.72 | 48.1% | 39.4% | 11.3% | 11.0% | 677,001 | 382,571 | 294,430 | 9,676 | 0 | 284,754 |
76 | Willmott Self Storage | CIIICM | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 3,560,000 | 7/30/2012 | 1.73 | 1.66 | 64.5% | 48.6% | 12.3% | 11.8% | 467,667 | 184,564 | 283,103 | 11,765 | 0 | 271,338 |
77 | Walgreens Memphis | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,185,000 | 9/1/2012 | 2.08 | 2.06 | 53.7% | 43.9% | 13.1% | 13.1% | 304,580 | 9,137 | 295,443 | 2,174 | 0 | 293,269 |
78 | Arney's Manufactured Housing Community | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,310,000 | 8/15/2012 | 2.04 | 1.97 | 51.1% | 42.0% | 13.1% | 12.7% | 752,228 | 463,217 | 289,011 | 9,650 | 0 | 279,361 |
79 | Walgreens Murfreesboro | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 3,800,000 | 8/21/2012 | 2.02 | 2.01 | 55.2% | 45.2% | 12.8% | 12.7% | 276,730 | 8,302 | 268,428 | 2,174 | 0 | 266,255 |
80 | Tan Tara MHC | WFB | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 2,900,000 | 8/6/2012 | 1.78 | 1.74 | 63.7% | 52.6% | 11.6% | 11.4% | 414,232 | 200,136 | 214,096 | 4,150 | 0 | 209,946 |
81 | CVS Ravenna | CIIICM | 330 | 329 | 1 | L(25),D(91),O(4) | 0 | 0 | 2,550,000 | 9/21/2012 | 1.41 | 1.41 | 70.5% | 55.7% | 9.4% | 9.4% | 173,000 | 3,460 | 169,540 | 0 | 0 | 169,540 |
82 | Creekside Village Apartments | WFB | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 3,580,000 | 8/17/2012 | 2.17 | 2.08 | 50.2% | 41.3% | 14.1% | 13.4% | 463,767 | 211,298 | 252,469 | 11,500 | 0 | 240,969 |
83 | One Murray Road | CIIICM | 60 | 60 | 0 | L(24),D(32),O(4) | 0 | 0 | 7,100,000 | 6/27/2012 | 1.27 | 1.16 | 21.1% | 0.0% | 28.8% | 26.3% | 580,398 | 149,130 | 431,268 | 12,636 | 24,348 | 394,284 |
84 | Royal Coach Manor | CIIICM | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 2,460,000 | 9/10/2012 | 1.61 | 1.57 | 54.9% | 45.8% | 10.9% | 10.7% | 282,708 | 135,379 | 147,328 | 3,465 | 0 | 143,863 |
85 | Green Oak Office Building - TX | WFB | 240 | 239 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 1,925,000 | 8/10/2012 | 1.66 | 1.38 | 68.9% | 42.8% | 12.7% | 10.5% | 325,985 | 156,873 | 169,112 | 8,242 | 21,062 | 139,808 |
WFRBS Commercial Mortgage Trust 2012-C10 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Occupancy Rate(9) | Occupancy as-of Date | UW Hotel ADR | UW Hotel RevPAR | Most Recent Period(10) | 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 ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR |
1 | Republic Plaza | WFB | 94.5% | 9/30/2012 | TTM 6/30/2012 | 41,215,798 | 16,083,596 | 25,132,202 | 0 | 25,132,202 | Actual 2011 | 40,582,035 | 16,323,922 | 24,258,113 | 0 | 24,258,113 | ||||||
2 | Concord Mills | RBS | 98.3% | 10/10/2012 | TTM 8/31/2012 | 40,534,139 | 11,586,478 | 28,947,661 | 0 | 28,947,661 | Actual 2011 | 40,350,697 | 11,465,015 | 28,885,682 | 0 | 28,885,682 | ||||||
3 | Dayton Mall | WFB | 92.2% | 7/24/2012 | TTM 6/30/2012 | 17,473,916 | 7,036,613 | 10,437,303 | 0 | 10,437,303 | Actual 2011 | 17,782,896 | 7,344,056 | 10,438,840 | 0 | 10,438,840 | ||||||
4 | STAG REIT Portfolio | WFB | 98.0% | 8/30/2012 | TTM 6/30/2012 | 14,584,471 | 2,797,983 | 11,786,488 | 307,118 | 11,479,370 | Actual 2011 | 14,661,404 | 2,638,855 | 12,022,549 | 0 | 12,022,549 | ||||||
4.01 | 100 Papercraft Park | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 3,971,156 | 1,497,840 | 2,473,316 | 4,870 | 2,468,446 | Actual 2011 | 4,019,907 | 1,572,230 | 2,447,677 | 0 | 2,447,677 | ||||||
4.02 | 1521 Kepner Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 1,113,750 | 376,103 | 737,647 | 0 | 737,647 | Actual 2011 | 1,124,063 | 366,019 | 758,044 | 0 | 758,044 | ||||||
4.03 | 5640 Pierson Road | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 1,122,957 | 9,646 | 1,113,311 | 206,250 | 907,061 | Actual 2011 | 1,288,015 | 9,146 | 1,278,869 | 0 | 1,278,869 | ||||||
4.04 | 22925 Venture Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 634,200 | 5,634 | 628,566 | 0 | 628,566 | Actual 2011 | 634,200 | 5,126 | 629,074 | 0 | 629,074 | ||||||
4.05 | 4757 128th Avenue | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 672,518 | 120,052 | 552,466 | 0 | 552,466 | Actual 2011 | 712,619 | 142,197 | 570,422 | 0 | 570,422 | ||||||
4.06 | 1530-1540 Kepner Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 504,000 | 17,464 | 486,536 | 22,117 | 464,419 | Actual 2011 | 504,000 | 16,721 | 487,279 | 0 | 487,279 | ||||||
4.07 | 42600 Merrill Road | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 678,983 | 28,503 | 650,480 | 0 | 650,480 | Actual 2011 | 642,600 | 5,370 | 637,230 | 0 | 637,230 | ||||||
4.08 | 2201 East Loew Road | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 524,160 | 9,487 | 514,673 | 0 | 514,673 | Actual 2011 | 536,640 | 9,462 | 527,178 | 0 | 527,178 | ||||||
4.09 | 1520 Kepner Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 322,728 | 6,842 | 315,886 | 0 | 315,886 | Actual 2011 | 318,801 | 6,576 | 312,225 | 0 | 312,225 | ||||||
4.10 | One Michelin Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 451,123 | 9,855 | 441,268 | 0 | 441,268 | Actual 2011 | 458,400 | 4,335 | 454,065 | 0 | 454,065 | ||||||
4.11 | 150 Enterprise Road | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 298,356 | 3,321 | 295,035 | 0 | 295,035 | Actual 2011 | 291,216 | 3,339 | 287,877 | 0 | 287,877 | ||||||
4.12 | 122 Balzano Drive | WFB | 55.2% | 8/30/2012 | TTM 6/30/2012 | 214,930 | 183,586 | 31,344 | 2,516 | 28,828 | Actual 2011 | 209,204 | 203,945 | 5,259 | 0 | 5,259 | ||||||
4.13 | 215 Mill Avenue | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 395,472 | 12,986 | 382,486 | 0 | 382,486 | Actual 2011 | 389,436 | 15,337 | 374,099 | 0 | 374,099 | ||||||
4.14 | 16 Downing Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 354,721 | 5,282 | 349,439 | 0 | 349,439 | Actual 2011 | 351,244 | 5,201 | 346,043 | 0 | 346,043 | ||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 378,659 | 74,031 | 304,628 | 0 | 304,628 | Actual 2011 | 291,060 | 4,142 | 286,918 | 0 | 286,918 | ||||||
4.16 | 636 South 66th Terrace | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 253,204 | 2,644 | 250,560 | 0 | 250,560 | Actual 2011 | 250,708 | 2,457 | 248,251 | 0 | 248,251 | ||||||
4.17 | 2652 South Eastmoor Street | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 399,310 | 74,058 | 325,252 | 0 | 325,252 | Actual 2011 | 432,000 | 6,145 | 425,855 | 0 | 425,855 | ||||||
4.18 | 141 Sal Landrio Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 210,906 | 5,535 | 205,371 | 0 | 205,371 | Actual 2011 | 210,906 | 5,761 | 205,145 | 0 | 205,145 | ||||||
4.19 | 123 Union Avenue | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 241,686 | 19,154 | 222,532 | 0 | 222,532 | Actual 2011 | 242,996 | 19,773 | 223,223 | 0 | 223,223 | ||||||
4.20 | 308-310 Maxwell Avenue | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 370,911 | 98,219 | 272,692 | 71,365 | 201,327 | Actual 2011 | 372,425 | 96,200 | 276,225 | 0 | 276,225 | ||||||
4.21 | 1900 Wilson Avenue | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 268,512 | 3,113 | 265,399 | 0 | 265,399 | Actual 2011 | 265,866 | 2,907 | 262,959 | 0 | 262,959 | ||||||
4.22 | 231 Enterprise Road | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 195,316 | 5,260 | 190,056 | 0 | 190,056 | Actual 2011 | 194,360 | 5,254 | 189,106 | 0 | 189,106 | ||||||
4.23 | 109 Balzano Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 207,818 | 113,107 | 94,711 | 0 | 94,711 | Actual 2011 | 207,818 | 124,011 | 83,807 | 0 | 83,807 | ||||||
4.24 | 2750 South Rock Road | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 218,012 | 49,514 | 168,498 | 0 | 168,498 | Actual 2011 | 161,136 | 1,600 | 159,536 | 0 | 159,536 | ||||||
4.25 | 125 Balzano Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 167,500 | 4,847 | 162,653 | 0 | 162,653 | Actual 2011 | 166,667 | 4,380 | 162,287 | 0 | 162,287 | ||||||
4.26 | 6 Clermont Street | WFB | 51.0% | 8/30/2012 | TTM 6/30/2012 | 144,900 | 3,389 | 141,511 | 0 | 141,511 | Actual 2011 | 144,900 | 3,141 | 141,759 | 0 | 141,759 | ||||||
4.27 | 2510 South Eastmoor Street | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 199,124 | 55,045 | 144,079 | 0 | 144,079 | Actual 2011 | 171,720 | -5,158 | 176,878 | 0 | 176,878 | ||||||
4.28 | 100 Holloway Drive | WFB | 100.0% | 8/30/2012 | TTM 6/30/2012 | 69,560 | 3,466 | 66,094 | 0 | 66,094 | Actual 2011 | 68,498 | 3,238 | 65,260 | 0 | 65,260 | ||||||
5 | Rogue Valley Mall | WFB | 94.8% | 7/31/2012 | TTM 6/30/2012 | 9,373,607 | 2,817,671 | 6,555,937 | 0 | 6,555,937 | Actual 2011 | 9,266,739 | 2,777,464 | 6,489,274 | 0 | 6,489,274 | ||||||
6 | Animas Valley Mall | RBS | 89.4% | 9/30/2012 | TTM 9/30/2012 | 7,544,931 | 2,544,612 | 5,000,319 | 0 | 5,000,319 | Actual 2011 | 7,722,359 | 2,724,186 | 4,998,173 | 0 | 4,998,173 | ||||||
7 | Laurel Lakes Shopping Center | WFB | 98.8% | 9/28/2012 | TTM 7/31/2012 | 7,757,633 | 1,726,052 | 6,031,581 | 5,149 | 6,026,432 | Actual 2011 | 7,633,232 | 1,854,444 | 5,778,788 | 250,359 | 5,528,429 | ||||||
8 | Bricktown Square Shopping Center | RBS | 94.2% | 9/1/2012 | TTM 8/30/2012 | 5,226,619 | 1,853,258 | 3,373,361 | 0 | 3,373,361 | Actual 2011 | 5,155,812 | 1,934,263 | 3,221,549 | 0 | 3,221,549 | ||||||
9 | Deerfield Embassy Suites | LIG I | 67.4% | 7/31/2012 | 179 | 121 | TTM 7/31/2012 | 13,805,000 | 9,530,000 | 4,275,000 | 552,000 | 3,723,000 | 179 | 121 | Actual 2011 | 13,898,000 | 9,548,000 | 4,350,000 | 556,000 | 3,794,000 | 176 | 121 |
10 | Parkway Centre V | LIG I | 92.9% | 10/1/2012 | TTM 8/31/2012 | 3,420,910 | 1,701,155 | 1,719,755 | 0 | 1,719,755 | Actual 2011 | 2,385,117 | 1,435,887 | 949,230 | 0 | 949,230 | ||||||
11 | Heritage on Millenia | WFB | 97.0% | 9/25/2012 | TTM 7/31/2012 | 3,860,257 | 1,571,926 | 2,288,332 | 0 | 2,288,332 | Actual 2011 | 3,643,678 | 1,566,928 | 2,076,751 | 0 | 2,076,751 | ||||||
12 | Towne Mall | RBS | 86.7% | 9/30/2012 | TTM 6/30/2012 | 4,628,314 | 1,553,428 | 3,074,886 | 0 | 3,074,886 | Actual 2011 | 4,468,921 | 1,555,062 | 2,913,859 | 0 | 2,913,859 | ||||||
13 | Century Storage Portfolio | RBS | 81.8% | Various | TTM 8/31/2012 | 3,484,113 | 1,137,466 | 2,346,647 | 0 | 2,346,647 | Actual 2011 | 3,358,694 | 1,074,725 | 2,283,969 | 0 | 2,283,969 | ||||||
13.01 | Ridgeview Storage | RBS | 91.7% | 10/1/2012; 9/24/2012 | TTM 8/31/2012 | 1,023,374 | 309,495 | 713,879 | 0 | 713,879 | Actual 2011 | 945,159 | 277,011 | 668,148 | 0 | 668,148 | ||||||
13.02 | Sleepy Hill Storage | RBS | 71.8% | 9/24/2012 | TTM 8/31/2012 | 730,580 | 263,952 | 466,628 | 0 | 466,628 | Actual 2011 | 710,860 | 241,426 | 469,434 | 0 | 469,434 | ||||||
13.03 | Lake Dexter Storage | RBS | 82.8% | 9/24/2012 | TTM 8/31/2012 | 605,169 | 184,065 | 421,104 | 0 | 421,104 | Actual 2011 | 595,575 | 179,289 | 416,286 | 0 | 416,286 | ||||||
13.04 | Bayview Storage | RBS | 81.8% | 9/24/2012 | TTM 8/31/2012 | 603,688 | 202,022 | 401,666 | 0 | 401,666 | Actual 2011 | 576,819 | 198,476 | 378,343 | 0 | 378,343 | ||||||
13.05 | Gibsonia Storage | RBS | 84.5% | 9/23/2012 | TTM 8/31/2012 | 521,302 | 177,932 | 343,370 | 0 | 343,370 | Actual 2011 | 530,281 | 178,523 | 351,758 | 0 | 351,758 | ||||||
14 | Flamingo Park Plaza | WFB | 86.7% | 11/7/2012 | Annualized 11 10/31/2012 | 2,884,942 | 1,121,194 | 1,763,749 | 0 | 1,763,749 | Actual 2011 | 2,432,490 | 1,111,981 | 1,320,509 | 0 | 1,320,509 | ||||||
15 | Bluerock Business Center | WFB | 86.7% | 11/1/2012 | TTM 3/31/2012 | 3,115,415 | 1,063,366 | 2,052,049 | 0 | 2,052,049 | Actual 2011 | 3,090,939 | 1,053,306 | 2,037,634 | 165,640 | 1,871,994 | ||||||
16 | Hilton Harrisburg | WFB | 68.9% | 3/31/2012 | 134 | 93 | TTM 3/31/2012 | 19,778,906 | 16,842,473 | 2,936,433 | 791,156 | 2,145,277 | 134 | 93 | Actual 2011 | 19,645,027 | 16,811,508 | 2,833,519 | 785,801 | 2,047,718 | 135 | 92 |
17 | SpringHill Suites Columbia | RBS | 73.8% | 8/31/2012 | 110 | 81 | TTM 8/31/2012 | 4,069,126 | 2,069,572 | 1,999,554 | 0 | 1,999,554 | 110 | 81 | Actual 2011 | 3,655,064 | 1,946,215 | 1,708,849 | 0 | 1,708,849 | 100 | 73 |
18 | Hilton Garden Inn Southpoint | WFB | 71.6% | 6/30/2012 | 119 | 85 | TTM 6/30/2012 | 5,498,578 | 3,352,399 | 2,146,179 | 0 | 2,146,179 | 119 | 85 | Actual 2011 | 5,396,460 | 3,279,582 | 2,116,878 | 0 | 2,116,878 | 119 | 83 |
19 | Silas Creek Crossing | WFB | 93.3% | 9/28/2012 | YTD 8/31/2012 | 2,239,842 | 767,361 | 1,472,481 | 0 | 1,472,481 | Actual 2011 | 2,215,498 | 730,548 | 1,484,950 | 132,799 | 1,352,151 | ||||||
20 | Joesler Village in Tucson | WFB | 95.4% | 10/11/2012 | TTM 8/31/2012 | 1,881,872 | 596,840 | 1,285,032 | 0 | 1,285,032 | Actual 2011 | 1,882,344 | 591,765 | 1,290,580 | 220,900 | 1,069,680 | ||||||
21 | Residence Inn Concord | RBS | 83.0% | 8/31/2012 | 97 | 75 | TTM 8/31/2012 | 3,861,505 | 1,958,881 | 1,902,624 | 0 | 1,902,624 | 97 | 80 | Actual 2011 | 3,078,632 | 1,703,366 | 1,375,266 | 0 | 1,375,266 | 94 | 64 |
22 | Sky Ridge Plaza | LIG I | 93.8% | 11/1/2012 | TTM 7/31/2012 | 2,294,052 | 728,367 | 1,565,685 | 0 | 1,565,685 | Actual 2011 | 2,377,699 | 697,443 | 1,680,256 | 0 | 1,680,256 | ||||||
23 | Courtyard Charlotte Airport | RBS | 63.4% | 8/31/2012 | 113 | 72 | TTM 8/31/2012 | 3,971,881 | 2,509,779 | 1,462,102 | 0 | 1,462,102 | 113 | 72 | Actual 2011 | 2,882,003 | 1,944,556 | 937,447 | 0 | 937,447 | 117 | 76 |
24 | Courtyard Inn Concord | RBS | 65.6% | 8/31/2012 | 102 | 67 | TTM 8/31/2012 | 3,239,129 | 1,656,889 | 1,582,240 | 0 | 1,582,240 | 102 | 67 | Actual 2011 | 2,940,228 | 1,598,200 | 1,342,028 | 0 | 1,342,028 | 96 | 60 |
25 | Alpine Storage - Roy | WFB | 72.9% | 7/31/2012 | TTM 7/31/2012 | 769,256 | 243,613 | 525,643 | 15,000 | 510,643 | Actual 2011 | 747,373 | 196,358 | 551,015 | 15,000 | 536,015 | ||||||
26 | Alpine Storage - Orem | WFB | 84.2% | 7/31/2012 | TTM 7/31/2012 | 680,019 | 231,522 | 448,497 | 7,000 | 441,497 | Actual 2011 | 676,628 | 250,217 | 426,411 | 5,000 | 421,411 | ||||||
27 | Alpine Storage - American Fork | WFB | 80.3% | 7/31/2012 | TTM 7/31/2012 | 534,402 | 169,974 | 364,428 | 10,000 | 354,428 | Actual 2011 | 506,052 | 140,943 | 365,109 | 0 | 365,109 | ||||||
28 | Alpine Storage - Inn Towne | WFB | 78.7% | 7/31/2012 | TTM 7/31/2012 | 271,366 | 109,064 | 162,301 | 0 | 162,301 | Actual 2011 | 265,036 | 85,329 | 179,707 | 0 | 179,707 | ||||||
29 | Hilton Garden Inn Ayrsley | RBS | 65.7% | 7/31/2012 | 130 | 85 | TTM 7/31/2012 | 4,487,316 | 2,721,150 | 1,766,166 | 0 | 1,766,166 | 130 | 85 | Actual 2011 | 4,375,213 | 2,660,173 | 1,715,040 | 0 | 1,715,040 | 128 | 83 |
30 | Long Lake Crossing | LIG I | 88.4% | 9/24/2012 | TSM Annualized 6/30/2012 | 3,005,070 | 826,984 | 2,178,086 | 0 | 2,178,086 | Actual 2011 | 3,217,664 | 1,126,497 | 2,091,167 | 0 | 2,091,167 | ||||||
31 | Philadelphia Industrial Portfolio | Basis | 98.7% | 10/29/2012 | Actual 2011 | 1,237,214 | 265,924 | 971,290 | 4,364 | 966,926 | Actual 2010 | 1,207,142 | 304,198 | 902,944 | 3,527 | 899,417 | ||||||
31.01 | 7601 State Road | Basis | 100.0% | 10/29/2012 | Actual 2011 | 639,341 | 13,466 | 625,875 | 0 | 625,875 | Actual 2010 | 568,461 | 26,609 | 541,852 | 0 | 541,852 | ||||||
31.02 | 10551 Decatur Road | Basis | 96.5% | 10/29/2012 | Actual 2011 | 379,163 | 194,854 | 184,309 | 0 | 184,309 | Actual 2010 | 438,412 | 220,386 | 218,026 | 0 | 218,026 | ||||||
31.03 | 10500 Drummond Road | Basis | 100.0% | 10/29/2012 | Actual 2011 | 218,711 | 57,603 | 161,108 | 4,364 | 156,744 | Actual 2010 | 200,270 | 57,204 | 143,066 | 3,527 | 139,539 | ||||||
32 | Westowne Center | Basis | 97.9% | 8/31/2012 | TTM 7/31/12 | 2,095,170 | 673,550 | 1,421,620 | 0 | 1,421,620 | Actual 2011 | 2,088,723 | 705,084 | 1,383,639 | 36,395 | 1,347,244 | ||||||
33 | McHenry Shopping Center | LIG I | 92.6% | 9/30/2012 | Annualized 8/31/2012 | 2,138,691 | 553,474 | 1,585,217 | 0 | 1,585,217 | Actual 2011 | 2,135,801 | 588,191 | 1,547,610 | 0 | 1,547,610 | ||||||
34 | Sycamore Square Shopping Center | Basis | 87.3% | 10/4/2012 | Actual 2011 | 1,888,862 | 440,131 | 1,448,731 | 0 | 1,448,731 | Actual 2010 | 1,930,510 | 504,908 | 1,425,602 | 0 | 1,425,602 | ||||||
35 | Hilton Garden Inn - Grapevine | WFB | 77.7% | 5/31/2012 | 139 | 104 | TTM 5/31/2012 | 4,838,000 | 2,725,000 | 2,113,000 | 0 | 2,113,000 | 139 | 108 | Actual 2011 | 4,705,000 | 2,721,000 | 1,984,000 | 0 | 1,984,000 | 138 | 105 |
36 | Park City Hotel Portfolio | LIG I | 67.3% | 6/30/2012 | 104 | 70 | TTM 6/30/ 2012 | 4,243,757 | 2,586,318 | 1,657,439 | 0 | 1,657,439 | 104 | 70 | Actual 2011 | 4,073,916 | 2,550,947 | 1,522,969 | 0 | 1,522,969 | 105 | 66 |
36.01 | Hampton Inn & Suites | LIG I | 69.2% | 6/30/2012 | 104 | 72 | TTM 6/30/ 2012 | 2,295,544 | 1,360,674 | 934,870 | 0 | 934,870 | 104 | 72 | Actual 2011 | 2,230,124 | 1,351,688 | 878,436 | 0 | 878,436 | 107 | 69 |
36.02 | Holiday Inn Express Hotel & Suites | LIG I | 65.2% | 6/30/2012 | 104 | 68 | TTM 6/30/ 2012 | 1,948,213 | 1,225,644 | 722,569 | 0 | 722,569 | 104 | 68 | Actual 2011 | 1,843,792 | 1,199,259 | 644,533 | 0 | 644,533 | 103 | 63 |
37 | 30 Vreeland | RBS | 74.7% | 9/11/2012 | TTM 7/31/2012 | 2,182,247 | 1,159,107 | 1,023,140 | 0 | 1,023,140 | Actual 2011 | 2,147,261 | 1,300,035 | 847,226 | 0 | 847,226 | ||||||
38 | One North Arlington | WFB | 81.8% | 7/18/2012 | TTM 3/31/2012 | 3,298,168 | 1,837,627 | 1,460,541 | 0 | 1,460,541 | Actual 2011 | 3,180,005 | 1,817,088 | 1,362,917 | 107,069 | 1,255,848 | ||||||
39 | Fairmont Pansy Center | WFB | 100.0% | 10/2/2012 | TEM 8/31/2012 | 1,469,690 | 304,298 | 1,165,392 | 0 | 1,165,392 | Annualized Q1/Q2/Q4 2011 | 1,227,173 | 300,545 | 926,628 | 0 | 926,628 | ||||||
40 | Ayrsley Charleston Row | LIG I | 90.8% | 6/30/2012 | TTM 6/30/2012 | 1,922,430 | 645,993 | 1,276,437 | 0 | 1,276,437 | Actual 2011 | 1,783,939 | 596,732 | 1,187,207 | 0 | 1,187,207 | ||||||
41 | Hampton Inn - Jericho | RBS | 77.6% | 6/30/2012 | 139 | 108 | TTM 6/30/2012 | 3,244,208 | 2,125,750 | 1,118,458 | 0 | 1,118,458 | 139 | 108 | Actual 2011 | 3,236,092 | 2,179,089 | 1,057,003 | 0 | 1,057,003 | 138 | 108 |
42 | Carytown Place | WFB | 94.3% | 10/1/2012 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
43 | 1181 California | RBS | 95.3% | 10/1/2012 | TTM 10/31/2012 | 1,943,147 | 576,422 | 1,366,725 | 0 | 1,366,725 | Actual 2011 | 2,138,472 | 575,923 | 1,562,549 | 0 | 1,562,549 | ||||||
44 | 202 Tillary Street | RBS | 81.6% | 8/31/2012 | TTM 8/31/2012 | 1,647,714 | 663,194 | 984,520 | 0 | 984,520 | Actual 2011 | 1,650,450 | 676,736 | 973,714 | 0 | 973,714 | ||||||
45 | Sheraton Pleasanton | WFB | 77.0% | 9/30/2012 | 105 | 78 | TTM 9/30/2012 | 5,452,752 | 4,097,532 | 1,355,220 | 0 | 1,355,220 | 100 | 77 | Actual 2011 | 4,641,437 | 3,797,890 | 843,547 | 0 | 843,547 | 92 | 64 |
46 | Silverado Park Place | LIG I | 89.4% | 10/1/2012 | TTM 6/30/2012 | 2,221,893 | 737,248 | 1,484,645 | 0 | 1,484,645 | Actual 2011 | 2,457,666 | 788,866 | 1,668,801 | 0 | 1,668,801 | ||||||
47 | ICB Art Studios | WFB | 100.0% | 8/31/2012 | TTM 8/31/2012 | 2,097,189 | 700,901 | 1,396,288 | 11,555 | 1,384,733 | Actual 2011 | 2,059,368 | 728,353 | 1,331,015 | 94,725 | 1,236,290 | ||||||
48 | 235 Park Avenue | RBS | 95.3% | 8/31/2012 | TTM 8/31/2012 | 1,573,673 | 605,956 | 967,717 | 0 | 967,717 | Actual 2011 | 1,556,735 | 559,918 | 996,817 | 0 | 996,817 | ||||||
49 | REVA Office Portfolio | LIG I | 100.0% | 8/31/2012 | TTM 8/31/2012 | 2,189,002 | 822,833 | 1,366,169 | 0 | 1,366,169 | Actual 2011 | 2,136,095 | 782,753 | 1,353,342 | 0 | 1,353,342 | ||||||
49.01 | Hard Rock International Headquarters Building | LIG I | 100.0% | 8/31/2012 | TTM 8/31/2012 | 1,502,806 | 646,468 | 856,338 | 0 | 856,338 | Actual 2011 | 1,455,531 | 660,189 | 795,342 | 0 | 795,342 | ||||||
49.02 | R.F. Micro Devices Building | LIG I | 100.0% | 8/31/2012 | TTM 8/31/2012 | 686,196 | 176,365 | 509,831 | 0 | 509,831 | Actual 2011 | 680,564 | 122,564 | 558,000 | 0 | 558,000 | ||||||
50 | Hampton Inn Monroe | RBS | 65.3% | 8/31/2012 | 90 | 59 | TTM 8/31/2012 | 2,685,546 | 1,572,829 | 1,112,717 | 0 | 1,112,717 | 90 | 59 | Actual 2011 | 2,598,085 | 1,552,933 | 1,045,152 | 0 | 1,045,152 | 89 | 58 |
51 | Lemont Village Square | LIG I | 99.0% | 11/1/2012 | TTM 9/30/2012 | 1,321,472 | 424,389 | 897,083 | 0 | 897,083 | Actual 2011 | 1,141,310 | 453,638 | 687,672 | 0 | 687,672 | ||||||
52 | Franklin Square Plaza | RBS | 95.1% | 11/1/2012 | TTM 8/31/2012 | 1,240,069 | 202,895 | 1,037,174 | 0 | 1,037,174 | Actual 2011 | 1,225,025 | 250,669 | 974,356 | 0 | 974,356 | ||||||
53 | Illinois MHC Portfolio | CIIICM | 89.2% | 8/17/2012 | TTM 9/30/12 | 1,969,533 | 928,506 | 1,041,027 | 0 | 1,041,027 | Actual 2011 | 1,965,923 | 989,629 | 976,294 | 0 | 976,294 | ||||||
53.01 | Imperial MHC | CIIICM | 90.2% | 8/17/2012 | TTM 9/30/12 | 1,005,942 | 414,560 | 591,381 | 0 | 591,381 | Actual 2011 | 1,003,373 | 459,979 | 543,394 | 0 | 543,394 | ||||||
53.02 | Maple Crest Manor | CIIICM | 98.0% | 8/17/2012 | TTM 9/30/12 | 517,663 | 271,427 | 246,236 | 0 | 246,236 | Actual 2011 | 508,268 | 260,787 | 247,481 | 0 | 247,481 | ||||||
53.03 | Country Estates | CIIICM | 80.0% | 8/17/2012 | TTM 9/30/12 | 445,929 | 242,519 | 203,410 | 0 | 203,410 | Actual 2011 | 454,282 | 268,863 | 185,419 | 0 | 185,419 | ||||||
54 | Holiday Inn - Louisville KY | WFB | 73.2% | 8/31/2012 | 106 | 78 | TTM 8/31/2012 | 3,422,772 | 2,318,557 | 1,104,216 | 136,911 | 967,305 | 106 | 78 | Actual 2011 | 3,037,867 | 2,219,859 | 818,008 | 121,514 | 696,494 | 106 | 69 |
55 | Mill Creek Walk | Basis | 100.0% | 9/13/2012 | TTM 8/31/12 | 1,102,007 | 226,173 | 875,834 | 0 | 875,834 | Actual 2011 | 1,030,167 | 260,398 | 769,769 | 0 | 769,769 | ||||||
56 | Courtyard by Marriott - Stow OH | WFB | 77.1% | 8/31/2012 | 103 | 79 | TTM 8/31/2012 | 3,197,051 | 1,999,853 | 1,197,198 | 127,882 | 1,069,316 | 103 | 79 | Actual 2011 | 2,952,193 | 1,990,687 | 961,506 | 118,098 | 843,408 | 97 | 73 |
57 | Hampton Inn Columbia | WFB | 72.0% | 7/31/2012 | 99 | 70 | TTM 7/31/2012 | 3,171,196 | 1,875,657 | 1,295,539 | 26,300 | 1,269,239 | 57 | 72 | Actual 2011 | 3,000,236 | 1,808,021 | 1,192,215 | 23,495 | 1,168,720 | 98 | 68 |
58 | Willow Bend Apartments | WFB | 93.7% | 8/31/2012 | TTM 8/31/2012 | 2,157,259 | 1,392,117 | 765,142 | 81,428 | 683,714 | Actual 2011 | 2,133,326 | 1,404,381 | 728,945 | 83,718 | 645,227 | ||||||
59 | Canyon Springs Apartments | Basis | 96.1% | 10/1/2012 | TTM 9/30/12 | 1,265,143 | 670,079 | 595,064 | 0 | 595,064 | Actual 2011 | 1,202,172 | 587,339 | 614,833 | 0 | 614,833 | ||||||
60 | Spring Lake Village Apartments | CIIICM | 93.0% | 10/1/2012 | YTD 9/30/12 Annualized | 1,591,655 | 658,738 | 932,917 | 0 | 932,917 | TTM 9/30/12 | 1,516,308 | 693,364 | 822,944 | 0 | 822,944 | ||||||
61 | Candlewood Suites - Warner Robins | RBS | 74.8% | 8/31/2012 | 77 | 57 | TTM 8/31/2012 | 1,762,371 | 895,960 | 866,411 | 0 | 866,411 | 77 | 57 | Actual 2011 | 1,850,726 | 919,417 | 931,309 | 0 | 931,309 | 78 | 61 |
62 | Meadowlea | CIIICM | 95.4% | 8/29/2012 | TTM 8/31/12 | 1,134,763 | 463,264 | 671,499 | 0 | 671,499 | Actual 2011 | 1,131,343 | 470,982 | 660,361 | 0 | 660,361 | ||||||
63 | 2339 Courage Drive | WFB | 100.0% | 10/9/2012 | TTM 6/30/2012 | 812,194 | 237,356 | 574,838 | 65,380 | 509,458 | Actual 2011 | 827,408 | 195,376 | 632,032 | 0 | 632,032 | ||||||
64 | Fairfield Inn Harrisburg | CIIICM | 68.0% | 8/1/2012 | 104 | 67 | TTM 8/31/12 | 2,070,603 | 1,180,253 | 890,350 | 0 | 807,007 | 104 | 67 | NAV | NAV | NAV | NAV | NAV | NAV | ||
65 | Tyler Self Storage | CIIICM | 88.0% | 8/31/2012 | TTM 8/31/12 | 999,256 | 378,361 | 620,894 | 0 | 620,894 | Actual 2011 | 984,302 | 368,896 | 615,406 | 0 | 615,406 | ||||||
66 | Cross Pointe Centre | WFB | 100.0% | 9/27/2012 | Actual 2011 | 1,142,189 | 494,055 | 648,134 | 0 | 648,134 | Actual 2010 | 930,486 | 522,357 | 408,129 | 0 | 408,129 | ||||||
67 | Hampton Inn Joliet - I-55 | WFB | 78.0% | 7/31/2012 | 98 | 76 | TTM 7/31/2012 | 2,971,758 | 1,895,322 | 1,076,436 | 1,722 | 1,074,714 | 98 | 77 | Actual 2011 | 2,675,899 | 1,758,435 | 917,464 | 750 | 916,714 | 97 | 69 |
68 | Hampton Inn Joliet - I-80 | WFB | 78.8% | 7/31/2012 | 108 | 81 | TTM 7/31/2012 | 2,625,453 | 1,731,357 | 894,096 | 8,077 | 886,019 | 108 | 81 | Actual 2011 | 2,584,301 | 1,692,791 | 891,510 | 750 | 890,760 | 103 | 80 |
69 | Hampton Inn Milwaukee - Airport | WFB | 73.6% | 7/31/2012 | 106 | 74 | TTM 7/31/2012 | 2,935,501 | 2,083,864 | 851,637 | 30,021 | 821,616 | 106 | 78 | Actual 2011 | 2,643,882 | 2,014,358 | 629,524 | 37,083 | 592,441 | 105 | 70 |
70 | Butterfield Village Center | LIG I | 100.0% | 8/15/2012 | TTM 6/30/2012 | 493,056 | 0 | 493,056 | 0 | 493,056 | Actual 2011 | 481,032 | 0 | 481,032 | 0 | 481,032 | ||||||
71 | Holiday Inn Express - Fishers IN | WFB | 48.9% | 8/31/2012 | 103 | 50 | TTM 8/31/2012 | 2,395,317 | 1,524,814 | 870,503 | 95,813 | 774,690 | 103 | 50 | Actual 2011 | 2,269,430 | 1,456,513 | 812,917 | 90,777 | 722,140 | 97 | 45 |
72 | Heritage Meadows Village Center | LIG I | 100.0% | 8/15/2012 | TTM 6/30/2012 | 406,195 | 0 | 406,195 | 0 | 406,195 | Actual 2011 | 396,288 | 0 | 396,288 | 0 | 396,288 | ||||||
73 | Walgreens - Oro Valley | WFB | 100.0% | 12/1/2012 | Actual 2011 | 381,236 | 1,083 | 380,153 | 0 | 380,153 | Actual 2010 | 381,237 | 1,258 | 379,979 | 0 | 379,979 | ||||||
74 | Sylvan Heights Shopping Center | CIIICM | 100.0% | 10/1/2012 | TTM 8/31/12 | 530,723 | 111,470 | 419,253 | 0 | 419,253 | Actual 2011 | 508,792 | 125,474 | 383,318 | 0 | 383,318 | ||||||
75 | Wells Branch Storage | Basis | 92.1% | 9/17/2012 | TTM 8/31/12 | 653,507 | 371,837 | 281,670 | 0 | 281,670 | Actual 2011 | 640,365 | 366,748 | 273,617 | 0 | 273,617 | ||||||
76 | Willmott Self Storage | CIIICM | 88.9% | 10/1/2012 | TTM 8/31/12 | 470,331 | 191,428 | 278,902 | 0 | 278,902 | Actual 2011 | 440,886 | 190,729 | 250,157 | 0 | 250,157 | ||||||
77 | Walgreens Memphis | WFB | 100.0% | 12/1/2012 | Actual 2011 | 314,000 | 0 | 314,000 | 0 | 314,000 | Actual 2010 | 314,000 | 0 | 314,000 | 0 | 314,000 | ||||||
78 | Arney's Manufactured Housing Community | WFB | 91.8% | 7/1/2012 | Actual 2011 | 733,511 | 507,135 | 226,376 | 0 | 226,376 | Actual 2010 | 746,182 | 452,972 | 293,210 | 0 | 293,210 | ||||||
79 | Walgreens Murfreesboro | WFB | 100.0% | 12/1/2012 | Actual 2011 | 285,289 | 0 | 285,289 | 0 | 285,289 | Actual 2010 | 285,289 | 0 | 285,289 | 0 | 285,289 | ||||||
80 | Tan Tara MHC | WFB | 94.0% | 9/20/2012 | TTM 8/31/2012 | 427,797 | 194,846 | 232,951 | 0 | 232,951 | Actual 2011 | 384,367 | 175,763 | 208,604 | 0 | 208,604 | ||||||
81 | CVS Ravenna | CIIICM | 100.0% | 12/1/2012 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
82 | Creekside Village Apartments | WFB | 100.0% | 9/14/2012 | TTM 6/30/2012 | 478,734 | 199,887 | 278,847 | 28,711 | 250,136 | Actual 2011 | 478,361 | 200,881 | 277,480 | 39,788 | 237,693 | ||||||
83 | One Murray Road | CIIICM | 100.0% | 10/1/2012 | TTM 12/31/12 | 441,532 | 101,672 | 339,860 | 0 | 339,860 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||
84 | Royal Coach Manor | CIIICM | 95.0% | 8/1/2012 | TTM 8/31/12 | 281,866 | 134,192 | 147,674 | 0 | 147,674 | Actual 2011 | 276,958 | 139,510 | 137,448 | 0 | 137,448 | ||||||
85 | Green Oak Office Building - TX | WFB | 100.0% | 9/20/2012 | TTM 8/31/2012 | 326,480 | 147,278 | 179,202 | 0 | 179,202 | Actual 2011 | 311,334 | 150,712 | 160,622 | 0 | 160,622 |
WFRBS Commercial Mortgage Trust 2012-C10 | |||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | |||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(9)(11)(12) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date |
1 | Republic Plaza | WFB | Actual 2010 | 40,793,000 | 16,038,637 | 24,754,363 | 0 | 24,754,363 | N | Encana Oil & Gas (USA) Inc. -- IG AVG | 452,972 | 34.8% | 4/30/2019 | ||
2 | Concord Mills | RBS | Actual 2010 | 39,088,086 | 11,240,111 | 27,847,975 | 0 | 27,847,975 | N | Bass Pro Shops Outdoor | 134,790 | 10.5% | 9/10/2014 | ||
3 | Dayton Mall | WFB | Actual 2010 | 17,591,605 | 7,047,228 | 10,544,377 | 0 | 10,544,377 | N | JC Penney | 178,686 | 23.0% | 3/31/2016 | ||
4 | STAG REIT Portfolio | WFB | Actual 2010 | 14,008,027 | 2,637,942 | 11,370,085 | 146,216 | 11,223,869 | N | Various | Various | Various | Various | ||
4.01 | 100 Papercraft Park | WFB | Actual 2010 | 3,658,318 | 1,588,245 | 2,070,073 | 0 | 2,070,073 | N | American Beverage Corp | 613,200 | 69.1% | 12/31/2014 | ||
4.02 | 1521 Kepner Drive | WFB | Actual 2010 | 1,138,500 | 377,272 | 761,228 | 0 | 761,228 | N | Toyota Tsusho America Inc | 239,000 | 86.9% | 5/31/2014 | ||
4.03 | 5640 Pierson Road | WFB | Actual 2010 | 1,288,015 | 11,470 | 1,276,545 | 0 | 1,276,545 | N | Woodbridge Ventures Inc | 250,100 | 100.0% | 2/28/2019 | ||
4.04 | 22925 Venture Drive | WFB | Actual 2010 | 544,200 | 5,963 | 538,237 | 0 | 538,237 | N | Harada Industry of America Inc | 120,800 | 100.0% | 9/30/2016 | ||
4.05 | 4757 128th Avenue | WFB | Actual 2010 | 577,846 | 138,481 | 439,365 | 50,895 | 388,470 | N | Perrigo Holland, Inc. f.k.a. JB Laboratories | 195,000 | 100.0% | 11/30/2017 | ||
4.06 | 1530-1540 Kepner Drive | WFB | Actual 2010 | 477,000 | 6,942 | 470,058 | 0 | 470,058 | N | Caterpillar Logistics Inc | 120,000 | 100.0% | 6/30/2014 | ||
4.07 | 42600 Merrill Road | WFB | Actual 2010 | 617,760 | 2,062 | 615,698 | 0 | 615,698 | N | Sodecia / AZ Automotive Corp. | 108,000 | 100.0% | 12/31/2012 | ||
4.08 | 2201 East Loew Road | WFB | Actual 2010 | 536,640 | 11,238 | 525,402 | 18,782 | 506,620 | N | Dunham's Athleisure Corp | 249,600 | 100.0% | 1/31/2014 | ||
4.09 | 1520 Kepner Drive | WFB | Actual 2010 | 310,947 | 8,013 | 302,934 | 0 | 302,934 | N | Heartland Automotive, LLC | 71,400 | 100.0% | 6/30/2013 | ||
4.10 | One Michelin Drive | WFB | Actual 2010 | 458,400 | 5,465 | 452,935 | 40,000 | 412,935 | N | Michelin North America, Inc | 120,000 | 100.0% | 1/31/2015 | ||
4.11 | 150 Enterprise Road | WFB | Actual 2010 | 291,216 | 2,248 | 288,968 | 0 | 288,968 | N | Univar USA, Inc | 57,102 | 100.0% | 3/31/2022 | ||
4.12 | 122 Balzano Drive | WFB | Actual 2010 | 223,340 | 190,616 | 32,724 | 36,539 | -3,815 | N | NY State Indust. For Disabled | 48,356 | 47.6% | 8/31/2014 | ||
4.13 | 215 Mill Avenue | WFB | Actual 2010 | 384,776 | 15,859 | 368,917 | 0 | 368,917 | N | Greenwood Fabricating and Plating | 104,955 | 100.0% | 2/28/2015 | ||
4.14 | 16 Downing Drive | WFB | Actual 2010 | 344,357 | 6,238 | 338,119 | 0 | 338,119 | N | To The Game, LLC | 117,568 | 100.0% | 6/30/2015 | ||
4.15 | 2655-2755 South Eastmoor Street | WFB | Actual 2010 | 291,060 | 2,813 | 288,247 | 0 | 288,247 | N | Thyssen Krupp Materials, LLC | 80,850 | 100.0% | 12/31/2013 | ||
4.16 | 636 South 66th Terrace | WFB | Actual 2010 | 245,796 | 4,370 | 241,426 | 0 | 241,426 | N | Dayton Superior Corporation | 56,580 | 100.0% | 10/31/2015 | ||
4.17 | 2652 South Eastmoor Street | WFB | Actual 2010 | 432,000 | 4,176 | 427,824 | 0 | 427,824 | N | Spirit AeroSystems, Inc. | 120,000 | 100.0% | 4/18/2014 | ||
4.18 | 141 Sal Landrio Drive | WFB | Actual 2010 | 210,906 | 1,267 | 209,639 | 0 | 209,639 | N | EPIMED International, Inc. | 26,529 | 100.0% | 8/31/2016 | ||
4.19 | 123 Union Avenue | WFB | Actual 2010 | 240,679 | 14,647 | 226,032 | 0 | 226,032 | N | NYK Logistics (Americas) Inc | 60,000 | 100.0% | 4/30/2013 | ||
4.20 | 308-310 Maxwell Avenue | WFB | Actual 2010 | 367,777 | 90,370 | 277,407 | 0 | 277,407 | N | Eaton Corporation | 70,100 | 100.0% | 6/30/2017 | ||
4.21 | 1900 Wilson Avenue | WFB | Actual 2010 | 260,654 | 5,338 | 255,316 | 0 | 255,316 | N | Dayton Superior Corporation | 120,000 | 100.0% | 10/31/2018 | ||
4.22 | 231 Enterprise Road | WFB | Actual 2010 | 195,093 | 5,128 | 189,965 | 0 | 189,965 | N | Electro-Metrics Corporation | 42,325 | 100.0% | 7/31/2015 | ||
4.23 | 109 Balzano Drive | WFB | Actual 2010 | 208,878 | 116,913 | 91,965 | 0 | 91,965 | N | Sysco Corporation | 59,965 | 100.0% | 2/28/2015 | ||
4.24 | 2750 South Rock Road | WFB | Actual 2010 | 161,136 | 788 | 160,348 | 0 | 160,348 | N | Thyssen Krupp Materials, LLC | 44,760 | 100.0% | 12/31/2013 | ||
4.25 | 125 Balzano Drive | WFB | Actual 2010 | 158,434 | 6,552 | 151,882 | 0 | 151,882 | N | Northern Architectural Systems | 50,000 | 100.0% | 2/28/2013 | ||
4.26 | 6 Clermont Street | WFB | Actual 2010 | 144,900 | 2,087 | 142,813 | 0 | 142,813 | N | Coast Distribution System, The | 26,776 | 51.0% | MTM | ||
4.27 | 2510 South Eastmoor Street | WFB | Actual 2010 | 171,720 | 13,010 | 158,710 | 0 | 158,710 | N | Spirit AeroSystems, Inc | 47,700 | 100.0% | 4/18/2014 | ||
4.28 | 100 Holloway Drive | WFB | Actual 2010 | 67,679 | 371 | 67,308 | 0 | 67,308 | N | Greenwood Fabricating and Plating | 20,514 | 100.0% | 2/28/2015 | ||
5 | Rogue Valley Mall | WFB | Actual 2010 | 9,202,151 | 2,815,324 | 6,386,827 | 0 | 6,386,827 | N | J.C. Penney | 86,145 | 19.0% | 10/31/2016 | ||
6 | Animas Valley Mall | RBS | Actual 2010 | 7,610,940 | 2,669,654 | 4,941,286 | 0 | 4,941,286 | N | Dillard's | 72,212 | 15.1% | 1/30/2016 | ||
7 | Laurel Lakes Shopping Center | WFB | Actual 2010 | 7,528,998 | 2,197,116 | 5,331,882 | 220,524 | 5,111,358 | N | Lowes Home Center - Leased Fee | 135,197 | 33.6% | 8/26/2021 | ||
8 | Bricktown Square Shopping Center | RBS | Actual 2010 | 5,081,778 | 1,582,760 | 3,499,018 | 0 | 3,499,018 | N | Babies R Us | 45,083 | 15.4% | 1/31/2028 | ||
9 | Deerfield Embassy Suites | LIG I | Actual 2010 | 14,152,000 | 9,810,000 | 4,342,000 | 566,000 | 3,776,000 | 163 | 120 | N | ||||
10 | Parkway Centre V | LIG I | Actual 2010 | 1,457,620 | 1,169,005 | 288,615 | 0 | 288,615 | N | Montgomery Coscia Greilich LLP | 34,631 | 17.2% | 1/31/2017 | ||
11 | Heritage on Millenia | WFB | Actual 2010 | 3,510,979 | 1,459,517 | 2,051,463 | 0 | 2,051,463 | N | ||||||
12 | Towne Mall | RBS | Actual 2010 | 4,577,528 | 1,644,212 | 2,933,316 | 0 | 2,933,316 | N | Sears | 69,400 | 19.6% | 10/31/2014 | ||
13 | Century Storage Portfolio | RBS | Actual 2010 | 3,177,887 | 1,045,078 | 2,132,809 | 0 | 2,132,809 | N | Various | Various | Various | Various | ||
13.01 | Ridgeview Storage | RBS | Actual 2010 | 843,430 | 285,294 | 558,136 | 0 | 558,136 | N | Renal Treatment Center | 5,000 | 6.1% | 11/11/2020 | ||
13.02 | Sleepy Hill Storage | RBS | Actual 2010 | 686,811 | 226,892 | 459,919 | 0 | 459,919 | N | ||||||
13.03 | Lake Dexter Storage | RBS | Actual 2010 | 550,262 | 164,964 | 385,298 | 0 | 385,298 | N | ||||||
13.04 | Bayview Storage | RBS | Actual 2010 | 563,035 | 191,820 | 371,215 | 0 | 371,215 | N | ||||||
13.05 | Gibsonia Storage | RBS | Actual 2010 | 534,349 | 176,108 | 358,241 | 0 | 358,241 | N | ||||||
14 | Flamingo Park Plaza | WFB | Actual 2010 | 2,382,035 | 1,154,728 | 1,227,307 | 0 | 1,227,307 | N | Navarro Discount Pharmacies | 25,258 | 16.9% | 10/31/2022 | ||
15 | Bluerock Business Center | WFB | Actual 2010 | 3,049,974 | 1,068,565 | 1,981,409 | 415,609 | 1,565,800 | N | Sutter East Bay Medical Foundation | 25,621 | 25.3% | 3/31/2015 | ||
16 | Hilton Harrisburg | WFB | Actual 2010 | 19,021,965 | 16,370,756 | 2,651,209 | 760,879 | 1,890,330 | 135 | 87 | N | ||||
17 | SpringHill Suites Columbia | RBS | Actual 2010 | 3,222,437 | 1,929,163 | 1,293,274 | 0 | 1,293,274 | 95 | 64 | N | ||||
18 | Hilton Garden Inn Southpoint | WFB | Actual 2010 | 5,246,097 | 3,225,117 | 2,020,980 | 0 | 2,020,980 | 114 | 80 | N | ||||
19 | Silas Creek Crossing | WFB | Actual 2010 | 2,164,143 | 707,818 | 1,456,325 | 110,683 | 1,345,642 | N | Marshalls | 27,911 | 18.2% | 1/31/2021 | ||
20 | Joesler Village in Tucson | WFB | Actual 2010 | 1,697,520 | 594,505 | 1,103,015 | 215,789 | 887,226 | N | State Farm Mutual Auto | 12,470 | 16.7% | 4/30/2025 | ||
21 | Residence Inn Concord | RBS | Actual 2010 | 2,587,012 | 1,564,164 | 1,022,848 | 0 | 1,022,848 | 95 | 54 | N | ||||
22 | Sky Ridge Plaza | LIG I | Actual 2010 | 2,129,970 | 724,770 | 1,405,200 | 0 | 1,405,200 | N | The Rock of Round Rock Church | 16,503 | 11.7% | 8/31/2017 | ||
23 | Courtyard Charlotte Airport | RBS | Actual 2010 | 2,263,188 | 1,536,016 | 727,172 | 0 | 727,172 | 117 | 65 | N | ||||
24 | Courtyard Inn Concord | RBS | Actual 2010 | 2,458,503 | 1,531,172 | 927,331 | 0 | 927,331 | 94 | 50 | N | ||||
25 | Alpine Storage - Roy | WFB | Actual 2010 | 714,901 | 189,401 | 525,500 | 0 | 525,500 | N | ||||||
26 | Alpine Storage - Orem | WFB | Actual 2010 | 665,108 | 99,929 | 565,179 | 0 | 565,179 | N | ||||||
27 | Alpine Storage - American Fork | WFB | Actual 2010 | 510,008 | 134,996 | 375,012 | 0 | 375,012 | N | ||||||
28 | Alpine Storage - Inn Towne | WFB | Actual 2010 | 265,696 | 77,585 | 188,112 | 0 | 188,112 | N | ||||||
29 | Hilton Garden Inn Ayrsley | RBS | Actual 2010 | 4,291,485 | 2,610,874 | 1,680,611 | 0 | 1,680,611 | 125 | 82 | N | ||||
30 | Long Lake Crossing | LIG I | Actual 2010 | 2,964,757 | 1,136,399 | 1,828,358 | 0 | 1,828,358 | N | Hearst Motor Information Systems | 36,132 | 21.2% | 3/31/2024 | ||
31 | Philadelphia Industrial Portfolio | Basis | Actual 2009 | 1,799,489 | 296,641 | 1,502,848 | 3,441 | 1,499,407 | N | Various | Various | Various | Various | ||
31.01 | 7601 State Road | Basis | Actual 2009 | 765,258 | 15,952 | 749,306 | 0 | 749,306 | N | Standex Air Distribution Products Inc. | 137,500 | 68.5% | 9/24/2017 | ||
31.02 | 10551 Decatur Road | Basis | Actual 2009 | 868,379 | 228,957 | 639,422 | 0 | 639,422 | N | Materials Processing Corporation | 118,176 | 83.7% | 11/30/2018 | ||
31.03 | 10500 Drummond Road | Basis | Actual 2009 | 165,852 | 51,732 | 114,120 | 3,441 | 110,679 | N | Victoria Classics | 38,069 | 76.0% | 1/31/2017 | ||
32 | Westowne Center | Basis | Actual 2010 | 2,036,397 | 699,943 | 1,336,454 | 0 | 1,336,454 | N | Gordmans | 78,388 | 43.1% | 1/31/2013 | ||
33 | McHenry Shopping Center | LIG I | Actual 2010 | 2,140,354 | 564,829 | 1,575,525 | 0 | 1,575,525 | N | Hobby Lobby | 64,264 | 34.4% | 11/30/2014 | ||
34 | Sycamore Square Shopping Center | Basis | Actual 2009 | 1,708,110 | 477,002 | 1,231,108 | 0 | 1,231,108 | N | USA Discounters | 31,745 | 12.4% | 11/30/2021 | ||
35 | Hilton Garden Inn - Grapevine | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||
36 | Park City Hotel Portfolio | LIG I | Actual 2010 | 3,656,608 | 2,363,447 | 1,293,161 | 0 | 1,293,161 | 107 | 59 | N | ||||
36.01 | Hampton Inn & Suites | LIG I | Actual 2010 | 2,004,067 | 1,255,600 | 748,468 | 0 | 748,468 | 107 | 61 | N | ||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | Actual 2010 | 1,652,540 | 1,107,847 | 544,693 | 0 | 544,693 | 107 | 57 | N | ||||
37 | 30 Vreeland | RBS | Actual 2010 | 2,113,581 | 1,299,922 | 813,659 | 0 | 813,659 | N | Brown & Brown Metro, Inc. | 26,608 | 17.3% | 7/1/2017 | ||
38 | One North Arlington | WFB | Actual 2010 | 2,915,788 | 1,838,827 | 1,076,961 | 652,160 | 424,801 | N | State Farm Mutual | 59,759 | 36.4% | 5/31/2015 | ||
39 | Fairmont Pansy Center | WFB | Actual 2010 | 1,500,336 | 433,631 | 1,066,705 | 0 | 1,066,705 | N | Houston Furniture Partners, LLC | 34,150 | 50.9% | 11/2/2022 | ||
40 | Ayrsley Charleston Row | LIG I | Actual 2010 | 1,474,888 | 581,188 | 893,700 | 0 | 893,700 | N | Metlife | 26,154 | 28.1% | 8/31/2014 | ||
41 | Hampton Inn - Jericho | RBS | Actual 2010 | 2,915,178 | 1,935,642 | 979,536 | 0 | 979,536 | 136 | 97 | N | ||||
42 | Carytown Place | WFB | NAV | NAV | NAV | NAV | NAV | NAV | N | The Fresh Market | 20,593 | 51.7% | 9/30/2022 | ||
43 | 1181 California | RBS | Actual 2010 | 2,052,595 | 637,690 | 1,414,905 | 0 | 1,414,905 | N | Smith & Noble, LLC | 56,033 | 65.4% | 10/15/2017 | ||
44 | 202 Tillary Street | RBS | Actual 2010 | 1,544,036 | 711,611 | 832,425 | 0 | 832,425 | N | ||||||
45 | Sheraton Pleasanton | WFB | Actual 2010 | 3,860,579 | 3,477,713 | 382,865 | 0 | 382,865 | 90 | 52 | N | ||||
46 | Silverado Park Place | LIG I | Actual 2010 | 2,436,906 | 523,200 | 1,913,706 | 0 | 1,913,706 | N | Eastern Silverado Exe Suites | 29,177 | 28.5% | 3/31/2020 | ||
47 | ICB Art Studios | WFB | Actual 2010 | 2,002,493 | 711,666 | 1,290,828 | 882,625 | 408,203 | N | West Marine Products | 9,661 | 9.7% | 9/30/2015 | ||
48 | 235 Park Avenue | RBS | Actual 2010 | 1,368,692 | 636,701 | 731,991 | 0 | 731,991 | N | ||||||
49 | REVA Office Portfolio | LIG I | Actual 2010 | 2,049,408 | 713,660 | 1,335,748 | 0 | 1,335,748 | Y | Various | Various | Various | Various | ||
49.01 | Hard Rock International Headquarters Building | LIG I | Actual 2010 | 1,568,568 | 661,295 | 907,273 | 0 | 907,273 | Y | Hard Rock International | 63,000 | 100.0% | 12/31/2023 | ||
49.02 | R.F. Micro Devices Building | LIG I | Actual 2010 | 480,840 | 52,365 | 428,475 | 0 | 428,475 | Y | R.F. Micro Devices | 49,500 | 100.0% | 3/31/2019 | ||
50 | Hampton Inn Monroe | RBS | Actual 2010 | 2,512,936 | 1,482,251 | 1,030,685 | 0 | 1,030,685 | 88 | 56 | N | ||||
51 | Lemont Village Square | LIG I | Actual 2010 | 928,754 | 544,988 | 383,766 | 0 | 383,766 | N | Aldi | 15,433 | 26.0% | 11/30/2023 | ||
52 | Franklin Square Plaza | RBS | Actual 2010 | 1,146,234 | 210,743 | 935,491 | 0 | 935,491 | N | Hobby Lobby | 60,996 | 42.7% | 4/30/2014 | ||
53 | Illinois MHC Portfolio | CIIICM | Actual 2010 | 1,982,237 | 1,009,701 | 972,536 | 0 | 972,536 | N | ||||||
53.01 | Imperial MHC | CIIICM | Actual 2010 | 1,020,231 | 507,934 | 512,297 | 0 | 512,297 | N | ||||||
53.02 | Maple Crest Manor | CIIICM | Actual 2010 | 506,060 | 232,889 | 273,171 | 0 | 273,171 | N | ||||||
53.03 | Country Estates | CIIICM | Actual 2010 | 455,946 | 268,878 | 187,068 | 0 | 187,068 | N | ||||||
54 | Holiday Inn - Louisville KY | WFB | Actual 2010 | 2,633,664 | 1,990,187 | 643,478 | 105,347 | 538,131 | 116 | 61 | N | ||||
55 | Mill Creek Walk | Basis | Actual 2010 | 969,381 | 260,133 | 709,248 | 0 | 709,248 | N | Petco | 13,600 | 37.4% | 1/31/2017 | ||
56 | Courtyard by Marriott - Stow OH | WFB | Actual 2010 | 2,698,699 | 1,851,903 | 846,796 | 107,963 | 738,833 | 94 | 67 | N | ||||
57 | Hampton Inn Columbia | WFB | Actual 2010 | 3,043,941 | 1,825,390 | 1,218,551 | 10,613 | 1,207,938 | 0 | 68 | N | ||||
58 | Willow Bend Apartments | WFB | Actual 2010 | 2,209,741 | 1,379,525 | 830,216 | 79,230 | 750,986 | N | ||||||
59 | Canyon Springs Apartments | Basis | Actual 2010 | 1,178,995 | 606,598 | 572,397 | 0 | 572,397 | N | ||||||
60 | Spring Lake Village Apartments | CIIICM | Actual 2011 | 1,478,764 | 653,470 | 825,294 | 0 | 825,294 | N | ||||||
61 | Candlewood Suites - Warner Robins | RBS | Actual 2010 | 1,739,151 | 926,047 | 813,104 | 0 | 813,104 | 72 | 57 | N | ||||
62 | Meadowlea | CIIICM | Actual 2010 | 1,080,822 | 466,885 | 613,937 | 0 | 613,937 | N | ||||||
63 | 2339 Courage Drive | WFB | Actual 2010 | 762,178 | 193,734 | 568,444 | 177,279 | 391,165 | N | Elliott Turbo | 36,000 | 33.3% | 5/31/2018 | ||
64 | Fairfield Inn Harrisburg | CIIICM | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||
65 | Tyler Self Storage | CIIICM | Actual 2010 | 939,600 | 399,649 | 539,951 | 0 | 539,951 | N | ||||||
66 | Cross Pointe Centre | WFB | Actual 2009 | 925,203 | 523,904 | 401,299 | 0 | 401,299 | N | Broad River Furniture, Inc. | 47,355 | 45.5% | 8/31/2021 | ||
67 | Hampton Inn Joliet - I-55 | WFB | Actual 2010 | 2,593,313 | 1,663,793 | 929,520 | 29,788 | 899,732 | 95 | 67 | N | ||||
68 | Hampton Inn Joliet - I-80 | WFB | Actual 2010 | 2,523,960 | 1,579,293 | 944,667 | 4,160 | 940,507 | 98 | 78 | N | ||||
69 | Hampton Inn Milwaukee - Airport | WFB | Actual 2010 | 2,748,986 | 2,017,962 | 731,024 | 14,000 | 717,024 | 103 | 71 | N | ||||
70 | Butterfield Village Center | LIG I | NAV | NAV | NAV | NAV | NAV | NAV | Y | RDK Ventures | 15,925 | 100.0% | 5/31/2022 | ||
71 | Holiday Inn Express - Fishers IN | WFB | Actual 2010 | 2,221,756 | 1,487,915 | 733,841 | 88,870 | 644,971 | 92 | 45 | N | ||||
72 | Heritage Meadows Village Center | LIG I | NAV | NAV | NAV | NAV | NAV | NAV | Y | RDK Ventures | 12,129 | 100.0% | 5/31/2022 | ||
73 | Walgreens - Oro Valley | WFB | Actual 2009 | 381,237 | 1,248 | 379,989 | 0 | 379,989 | N | Walgreens | 15,120 | 100.0% | 8/31/2077 | ||
74 | Sylvan Heights Shopping Center | CIIICM | Actual 2010 | 525,602 | 103,282 | 422,320 | 0 | 422,320 | N | El Ahorro Supermarket | 16,500 | 39.0% | 4/30/2023 | ||
75 | Wells Branch Storage | Basis | Actual 2010 | 654,884 | 435,192 | 219,692 | 0 | 219,692 | N | ||||||
76 | Willmott Self Storage | CIIICM | Actual 2010 | 457,551 | 177,119 | 280,432 | 7,481 | 272,951 | N | ||||||
77 | Walgreens Memphis | WFB | Actual 2009 | 314,000 | 0 | 314,000 | 0 | 314,000 | N | Walgreens | 14,490 | 100.0% | 9/30/2077 | ||
78 | Arney's Manufactured Housing Community | WFB | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||
79 | Walgreens Murfreesboro | WFB | Actual 2009 | 285,289 | 0 | 285,289 | 0 | 285,289 | N | Walgreens | 14,490 | 100.0% | 6/30/2077 | ||
80 | Tan Tara MHC | WFB | Actual 2010 | 358,458 | 168,050 | 190,408 | 0 | 190,408 | N | ||||||
81 | CVS Ravenna | CIIICM | NAV | NAV | NAV | NAV | NAV | NAV | N | CVS | 10,125 | 100.0% | 1/31/2029 | ||
82 | Creekside Village Apartments | WFB | Actual 2010 | 468,622 | 212,382 | 256,240 | 25,976 | 230,264 | N | ||||||
83 | One Murray Road | CIIICM | NAV | NAV | NAV | NAV | NAV | NAV | N | Amneal Pharmeceuticals, LLC | 70,200 | 100.0% | 4/30/2017 | ||
84 | Royal Coach Manor | CIIICM | Actual 2010 | 267,593 | 134,290 | 133,303 | 0 | 133,303 | N | ||||||
85 | Green Oak Office Building - TX | WFB | Actual 2010 | 338,412 | 145,238 | 193,174 | 0 | 193,174 | N | Calabrian Corp. | 2,449 | 13.4% | 10/31/2013 |
WFRBS Commercial Mortgage Trust 2012-C10 | ||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | 2nd Largest Tenant Name(9)(11)(12)(13) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(9)(11)(12) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(9)(11)(12)(13) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date |
1 | Republic Plaza | WFB | DCP Midstream | 153,983 | 11.8% | 5/31/2016 | Wheeler Trigg O'Donnell LLP | 77,264 | 5.9% | 1/31/2023 | Samson Resources | 61,932 | 4.8% | 3/31/2021 |
2 | Concord Mills | RBS | Burlington Coat Factory | 100,498 | 7.8% | 1/31/2015 | AMC Theatres | 83,732 | 6.5% | 9/30/2019 | Dave & Buster's | 53,077 | 4.1% | 8/28/2014 |
3 | Dayton Mall | WFB | Dick's Sporting Goods | 50,000 | 6.4% | 10/31/2022 | Linens N More | 30,625 | 3.9% | 9/30/2020 | DSW Shoe Warehouse | 22,314 | 2.9% | 1/31/2023 |
4 | STAG REIT Portfolio | WFB | Various | Various | Various | Various | ||||||||
4.01 | 100 Papercraft Park | WFB | GENCO I, Inc | 273,884 | 30.9% | 5/31/2016 | ||||||||
4.02 | 1521 Kepner Drive | WFB | Wingard Wheel Works, LLC | 36,000 | 13.1% | 5/31/2014 | ||||||||
4.03 | 5640 Pierson Road | WFB | ||||||||||||
4.04 | 22925 Venture Drive | WFB | ||||||||||||
4.05 | 4757 128th Avenue | WFB | ||||||||||||
4.06 | 1530-1540 Kepner Drive | WFB | ||||||||||||
4.07 | 42600 Merrill Road | WFB | ||||||||||||
4.08 | 2201 East Loew Road | WFB | ||||||||||||
4.09 | 1520 Kepner Drive | WFB | ||||||||||||
4.10 | One Michelin Drive | WFB | ||||||||||||
4.11 | 150 Enterprise Road | WFB | ||||||||||||
4.12 | 122 Balzano Drive | WFB | Euphrates, Inc. | 7,740 | 7.6% | 3/31/2015 | ||||||||
4.13 | 215 Mill Avenue | WFB | ||||||||||||
4.14 | 16 Downing Drive | WFB | ||||||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | ||||||||||||
4.16 | 636 South 66th Terrace | WFB | ||||||||||||
4.17 | 2652 South Eastmoor Street | WFB | ||||||||||||
4.18 | 141 Sal Landrio Drive | WFB | ||||||||||||
4.19 | 123 Union Avenue | WFB | ||||||||||||
4.20 | 308-310 Maxwell Avenue | WFB | ||||||||||||
4.21 | 1900 Wilson Avenue | WFB | ||||||||||||
4.22 | 231 Enterprise Road | WFB | ||||||||||||
4.23 | 109 Balzano Drive | WFB | ||||||||||||
4.24 | 2750 South Rock Road | WFB | ||||||||||||
4.25 | 125 Balzano Drive | WFB | ||||||||||||
4.26 | 6 Clermont Street | WFB | ||||||||||||
4.27 | 2510 South Eastmoor Street | WFB | ||||||||||||
4.28 | 100 Holloway Drive | WFB | ||||||||||||
5 | Rogue Valley Mall | WFB | Macy's Home Store | 84,480 | 18.6% | 1/31/2018 | Bed Bath & Beyond | 29,853 | 6.6% | 1/31/2022 | Gap/Gap Kids | 8,966 | 2.0% | 6/30/2014 |
6 | Animas Valley Mall | RBS | Sears | 65,856 | 13.8% | 8/31/2032 | JC Penney | 50,749 | 10.6% | 4/30/2018 | Animas 10 | 30,648 | 6.4% | 10/31/2027 |
7 | Laurel Lakes Shopping Center | WFB | Best Buy | 51,325 | 12.8% | 1/31/2020 | Safeway | 48,911 | 12.2% | 3/31/2016 | Ross | 30,187 | 7.5% | 1/31/2015 |
8 | Bricktown Square Shopping Center | RBS | The Sports Authority | 36,495 | 12.5% | 1/31/2018 | Capital Fitness (X Sport) | 35,280 | 12.1% | 12/31/2017 | Conway Stores (CW Price) | 24,000 | 8.2% | 1/31/2016 |
9 | Deerfield Embassy Suites | LIG I | ||||||||||||
10 | Parkway Centre V | LIG I | Aimbridge Hospitality | 25,131 | 12.5% | 6/2/2019 | VuComp | 17,586 | 8.7% | 2/28/2017 | Willow Bend Fitness | 11,482 | 5.7% | 12/1/2019 |
11 | Heritage on Millenia | WFB | ||||||||||||
12 | Towne Mall | RBS | Belk | 51,240 | 14.5% | 1/31/2016 | J. C. Penney | 50,232 | 14.2% | 10/31/2015 | Burke's Outlet | 20,117 | 5.7% | 1/31/2017 |
13 | Century Storage Portfolio | RBS | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
13.01 | Ridgeview Storage | RBS | Beef O'Brady's | 3,000 | 3.7% | 12/31/2014 | Flower Power | 2,400 | 2.9% | 2/28/2014 | Garage Sale Store - 45697 | 2,000 | 2.5% | 7/31/2014 |
13.02 | Sleepy Hill Storage | RBS | ||||||||||||
13.03 | Lake Dexter Storage | RBS | ||||||||||||
13.04 | Bayview Storage | RBS | ||||||||||||
13.05 | Gibsonia Storage | RBS | ||||||||||||
14 | Flamingo Park Plaza | WFB | CAC Florida (Humana) | 21,135 | 14.2% | 6/30/2016 | Goodwill Industries of Sfla | 14,267 | 9.6% | 11/30/2020 | Deals (Dollar Tree) | 9,860 | 6.6% | 4/30/2016 |
15 | Bluerock Business Center | WFB | Wells Fargo Bank, N.A. | 16,374 | 16.2% | 7/31/2016 | Dow Great Western Credit Union | 6,340 | 6.3% | 11/30/2016 | Keller Williams Realty | 5,553 | 5.5% | 10/31/2014 |
16 | Hilton Harrisburg | WFB | ||||||||||||
17 | SpringHill Suites Columbia | RBS | ||||||||||||
18 | Hilton Garden Inn Southpoint | WFB | ||||||||||||
19 | Silas Creek Crossing | WFB | A.C. Moore, Inc. | 27,588 | 18.0% | 3/1/2015 | Visionworks | 7,005 | 4.6% | 4/30/2019 | Destination XL | 8,343 | 5.4% | 1/31/2020 |
20 | Joesler Village in Tucson | WFB | Keller Williams Southern Arizona | 10,060 | 13.5% | 6/30/2018 | VIP Mortgage | 7,654 | 10.3% | 7/31/2017 | Sullivans of Arizona, Inc. | 7,514 | 10.1% | 9/30/2016 |
21 | Residence Inn Concord | RBS | ||||||||||||
22 | Sky Ridge Plaza | LIG I | Courtyard of Salons | 15,030 | 10.6% | 6/30/2020 | Home Field Grill | 12,398 | 8.8% | 6/30/2021 | Luby's Cafeteria | 11,260 | 8.0% | 6/30/2017 |
23 | Courtyard Charlotte Airport | RBS | ||||||||||||
24 | Courtyard Inn Concord | RBS | ||||||||||||
25 | Alpine Storage - Roy | WFB | ||||||||||||
26 | Alpine Storage - Orem | WFB | ||||||||||||
27 | Alpine Storage - American Fork | WFB | ||||||||||||
28 | Alpine Storage - Inn Towne | WFB | ||||||||||||
29 | Hilton Garden Inn Ayrsley | RBS | ||||||||||||
30 | Long Lake Crossing | LIG I | Gordon Advisors, P.C. | 14,714 | 8.6% | 9/30/2018 | Brazen, Kennelly, Cooper & Matatov | 11,076 | 6.5% | 2/28/2014 | Barron, Rosenburg, Mayoras & Mayoras | 9,055 | 5.3% | 11/30/2015 |
31 | Philadelphia Industrial Portfolio | Basis | Various | Various | Various | Various | Various | Various | Various | Various | ||||
31.01 | 7601 State Road | Basis | MSS Distribution | 63,105 | 31.5% | 2/28/2016 | ||||||||
31.02 | 10551 Decatur Road | Basis | Universal Sleep Services | 9,660 | 6.8% | 5/31/2013 | Volunteers of America | 8,400 | 5.9% | 9/30/2013 | ||||
31.03 | 10500 Drummond Road | Basis | Philadelphia Newspaper LLC | 12,000 | 24.0% | 1/31/2017 | ||||||||
32 | Westowne Center | Basis | Gold's Gym | 25,691 | 14.1% | 6/30/2019 | Michaels | 24,773 | 13.6% | 2/28/2018 | Dollar Tree | 11,869 | 6.5% | 7/31/2013 |
33 | McHenry Shopping Center | LIG I | Staples | 26,712 | 14.3% | 7/31/2018 | Books-A-Million | 21,295 | 11.4% | 1/31/2016 | CVS | 11,174 | 6.0% | 1/31/2016 |
34 | Sycamore Square Shopping Center | Basis | Food Lion | 30,280 | 11.9% | 2/21/2015 | Citi Trends | 21,600 | 8.5% | 7/31/2017 | Hibachi Grill Buffet | 17,992 | 7.1% | 12/31/2019 |
35 | Hilton Garden Inn - Grapevine | WFB | ||||||||||||
36 | Park City Hotel Portfolio | LIG I | ||||||||||||
36.01 | Hampton Inn & Suites | LIG I | ||||||||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | ||||||||||||
37 | 30 Vreeland | RBS | Stifel, Nicolaus & Company | 25,039 | 16.3% | 4/1/2019 | Royce Financials | 20,892 | 13.6% | 3/31/2028 | Dale Group | 11,960 | 7.8% | 3/31/2018 |
38 | One North Arlington | WFB | Restaurant.com, Inc. | 30,918 | 18.8% | 6/30/2017 | American Auto Guardian, Inc. | 13,164 | 8.0% | 7/31/2013 | Hospitality Partners LLC | 10,816 | 6.6% | 6/30/2015 |
39 | Fairmont Pansy Center | WFB | Guitar Center | 14,822 | 22.1% | 6/9/2022 | Gulf Coast Blood Center | 4,200 | 6.3% | 9/30/2017 | Bright Now Dental Associates, LP | 3,500 | 5.2% | 8/31/2016 |
40 | Ayrsley Charleston Row | LIG I | Devry | 16,668 | 17.9% | 10/31/2016 | Regus HQ | 14,645 | 15.8% | 2/28/2018 | Pi Kappa Phi | 12,808 | 13.8% | 3/31/2018 |
41 | Hampton Inn - Jericho | RBS | ||||||||||||
42 | Carytown Place | WFB | Petco | 10,009 | 25.1% | 1/31/2023 | Panera | 4,148 | 10.4% | 9/30/2022 | Chipotle | 2,846 | 7.1% | 11/30/2022 |
43 | 1181 California | RBS | ARS | 6,504 | 7.6% | 9/30/2017 | Silver Oak Real Estate | 4,336 | 5.1% | MTM | Bureau Veritas | 4,293 | 5.0% | 6/30/2014 |
44 | 202 Tillary Street | RBS | ||||||||||||
45 | Sheraton Pleasanton | WFB | ||||||||||||
46 | Silverado Park Place | LIG I | Paul Mitchell | 12,100 | 11.8% | 5/31/2019 | 9510 Bistro & Lounge | 7,696 | 7.5% | 4/30/2015 | Republic Kitchen and Bar | 5,946 | 5.8% | 7/31/2015 |
47 | ICB Art Studios | WFB | Michael Vogel/DesignCtr Solutn | 5,554 | 5.6% | 10/31/2013 | Dvorson's Food Service Equip. | 4,500 | 4.5% | 3/31/2015 | John Peterson dba Makens | 2,448 | 2.5% | 3/31/2013 |
48 | 235 Park Avenue | RBS | ||||||||||||
49 | REVA Office Portfolio | LIG I | ||||||||||||
49.01 | Hard Rock International Headquarters Building | LIG I | ||||||||||||
49.02 | R.F. Micro Devices Building | LIG I | ||||||||||||
50 | Hampton Inn Monroe | RBS | ||||||||||||
51 | Lemont Village Square | LIG I | Learning Experience | 11,070 | 18.6% | 1/1/2026 | Tap House | 5,300 | 8.9% | 9/30/2022 | Jeffrey LaMorte Salon | 3,480 | 5.9% | 5/31/2015 |
52 | Franklin Square Plaza | RBS | HH Gregg | 33,250 | 23.3% | 11/30/2017 | Barton's Surplus Warehouse | 24,643 | 17.2% | 4/30/2017 | 4 Paws | 3,200 | 2.2% | 8/31/2017 |
53 | Illinois MHC Portfolio | CIIICM | ||||||||||||
53.01 | Imperial MHC | CIIICM | ||||||||||||
53.02 | Maple Crest Manor | CIIICM | ||||||||||||
53.03 | Country Estates | CIIICM | ||||||||||||
54 | Holiday Inn - Louisville KY | WFB | ||||||||||||
55 | Mill Creek Walk | Basis | 3M Mattress | 4,000 | 11.0% | 11/30/2015 | New Balance Atlanta | 3,440 | 9.5% | 5/31/2015 | Pearle Vision | 2,400 | 6.6% | 3/31/2021 |
56 | Courtyard by Marriott - Stow OH | WFB | ||||||||||||
57 | Hampton Inn Columbia | WFB | ||||||||||||
58 | Willow Bend Apartments | WFB | ||||||||||||
59 | Canyon Springs Apartments | Basis | ||||||||||||
60 | Spring Lake Village Apartments | CIIICM | ||||||||||||
61 | Candlewood Suites - Warner Robins | RBS | ||||||||||||
62 | Meadowlea | CIIICM | ||||||||||||
63 | 2339 Courage Drive | WFB | The Food Bank | 30,000 | 27.8% | 11/30/2016 | Apria Healthcare | 18,000 | 16.7% | 6/30/2017 | Pride Industries | 12,000 | 11.1% | 5/31/2014 |
64 | Fairfield Inn Harrisburg | CIIICM | ||||||||||||
65 | Tyler Self Storage | CIIICM | ||||||||||||
66 | Cross Pointe Centre | WFB | Staple's The Office Superstore | 35,200 | 33.8% | 6/30/2022 | A.C. Moore, Inc. | 21,600 | 20.7% | 8/31/2017 | ||||
67 | Hampton Inn Joliet - I-55 | WFB | ||||||||||||
68 | Hampton Inn Joliet - I-80 | WFB | ||||||||||||
69 | Hampton Inn Milwaukee - Airport | WFB | ||||||||||||
70 | Butterfield Village Center | LIG I | ||||||||||||
71 | Holiday Inn Express - Fishers IN | WFB | ||||||||||||
72 | Heritage Meadows Village Center | LIG I | ||||||||||||
73 | Walgreens - Oro Valley | WFB | ||||||||||||
74 | Sylvan Heights Shopping Center | CIIICM | Dollar General | 8,812 | 20.8% | 2/28/2015 | Rent-A-Center | 6,711 | 15.9% | 7/31/2015 | King Smiles Dental Care | 3,380 | 8.0% | 7/30/2015 |
75 | Wells Branch Storage | Basis | ||||||||||||
76 | Willmott Self Storage | CIIICM | ||||||||||||
77 | Walgreens Memphis | WFB | ||||||||||||
78 | Arney's Manufactured Housing Community | WFB | ||||||||||||
79 | Walgreens Murfreesboro | WFB | ||||||||||||
80 | Tan Tara MHC | WFB | ||||||||||||
81 | CVS Ravenna | CIIICM | ||||||||||||
82 | Creekside Village Apartments | WFB | ||||||||||||
83 | One Murray Road | CIIICM | ||||||||||||
84 | Royal Coach Manor | CIIICM | ||||||||||||
85 | Green Oak Office Building - TX | WFB | TestSmartRX | 1,872 | 10.2% | 5/31/2017 | Health Partners | 1,668 | 9.1% | 5/31/2018 | Celia Brown, Attorney | 1,639 | 8.9% | 1/31/2015 |
WFRBS Commercial Mortgage Trust 2012-C10 | |||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | |||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | 5th Largest Tenant Name(9)(11) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($)(14) |
1 | Republic Plaza | WFB | Venoco, Inc. | 47,205 | 3.6% | 3/31/2014 | 10/5/2012 | 10/5/2012 | N | Y | Refinance | 74,688 | |||
2 | Concord Mills | RBS | T.J. Maxx & More | 51,937 | 4.0% | 1/31/2015 | 9/24/2012 | 9/25/2012 | N | Y | Refinance | 0 | |||
3 | Dayton Mall | WFB | Old Navy | 17,276 | 2.2% | 7/31/2015 | 4/27/2012 | 5/2/2012 | N | Y | Refinance | 1,517,001 | |||
4 | STAG REIT Portfolio | WFB | 9/18/2012 | Various | N | Y | Acquisition | 822,964 | |||||||
4.01 | 100 Papercraft Park | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.02 | 1521 Kepner Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.03 | 5640 Pierson Road | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.04 | 22925 Venture Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.05 | 4757 128th Avenue | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.06 | 1530-1540 Kepner Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.07 | 42600 Merrill Road | WFB | 9/18/2012 | 9/24/2012 | N | Y | |||||||||
4.08 | 2201 East Loew Road | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.09 | 1520 Kepner Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.10 | One Michelin Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.11 | 150 Enterprise Road | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.12 | 122 Balzano Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.13 | 215 Mill Avenue | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.14 | 16 Downing Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.16 | 636 South 66th Terrace | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.17 | 2652 South Eastmoor Street | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.18 | 141 Sal Landrio Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.19 | 123 Union Avenue | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.20 | 308-310 Maxwell Avenue | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.21 | 1900 Wilson Avenue | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.22 | 231 Enterprise Road | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.23 | 109 Balzano Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.24 | 2750 South Rock Road | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.25 | 125 Balzano Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.26 | 6 Clermont Street | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.27 | 2510 South Eastmoor Street | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
4.28 | 100 Holloway Drive | WFB | 9/18/2012 | 9/18/2012 | N | Y | |||||||||
5 | Rogue Valley Mall | WFB | Deb | 8,046 | 1.8% | 1/31/2018 | 8/9/2012 | 8/6/2012 | 8/9/2012 | 11.0% | N | Y | Refinance | 0 | |
6 | Animas Valley Mall | RBS | Ross Dress For Less | 30,000 | 6.3% | 1/31/2017 | 10/11/2012 | 10/11/2012 | N | Y | Refinance | 0 | |||
7 | Laurel Lakes Shopping Center | WFB | Modell's | 22,880 | 5.7% | 10/31/2019 | 10/11/2012 | 8/20/2012 | N | Y | Refinance | 0 | |||
8 | Bricktown Square Shopping Center | RBS | Harbor Freight Tools | 20,452 | 7.0% | 6/5/2022 | 10/17/2012 | 10/16/2012 | N | Y | Refinance | 163,156 | |||
9 | Deerfield Embassy Suites | LIG I | 8/27/2012 | 8/29/2012 | N | Y | Refinance | 0 | |||||||
10 | Parkway Centre V | LIG I | Comm Group | 9,541 | 4.7% | 5/31/2015 | 9/20/2012 | 9/21/2012 | N | Y | Refinance | 0 | |||
11 | Heritage on Millenia | WFB | 10/11/2012 | 10/5/2012 | N | Y | Refinance | 0 | |||||||
12 | Towne Mall | RBS | Shoe Department Encore | 16,976 | 4.8% | 1/31/2022 | 10/25/2012 | 10/25/2012 | N | Y | Refinance | 0 | |||
13 | Century Storage Portfolio | RBS | Various | Various | Various | Various | 10/1/2012 | Various | N | Y | Refinance | 0 | |||
13.01 | Ridgeview Storage | RBS | Davenport Darts and Billiards | 2,000 | 2.5% | 3/31/2016 | 10/1/2012 | 10/22/2012 | N | Y | |||||
13.02 | Sleepy Hill Storage | RBS | 10/1/2012 | 9/26/2012 | N | Y | |||||||||
13.03 | Lake Dexter Storage | RBS | 10/1/2012 | 10/22/2012 | N | Y | |||||||||
13.04 | Bayview Storage | RBS | 10/1/2012 | 10/22/2012 | N | Y | |||||||||
13.05 | Gibsonia Storage | RBS | 10/1/2012 | 10/3/2012 | N | Y | |||||||||
14 | Flamingo Park Plaza | WFB | Deco Party Corp | 7,747 | 5.2% | 7/31/2014 | 8/2/2012 | 8/2/2012 | N | Y | Refinance | 0 | |||
15 | Bluerock Business Center | WFB | Contra Costa Medical Career College | 5,190 | 5.1% | 2/28/2018 | 5/11/2012 | 5/15/2012 | 5/7/2012 | 7.0% | N | Y | Refinance | 0 | |
16 | Hilton Harrisburg | WFB | 5/22/2012 | 5/25/2012 | N | Y | Acquisition | 0 | |||||||
17 | SpringHill Suites Columbia | RBS | 11/9/2012 | 11/7/2012 | N | Y | Refinance | 0 | |||||||
18 | Hilton Garden Inn Southpoint | WFB | 7/26/2012 | 7/23/2012 | N | Y | Refinance | 0 | |||||||
19 | Silas Creek Crossing | WFB | Dollar Stop | 6,109 | 4.0% | 1/31/2018 | 8/29/2012 | 8/30/2012 | N | N | Refinance | 622,125 | |||
20 | Joesler Village in Tucson | WFB | PF Chang's China Bistro, Inc. | 6,660 | 8.9% | 2/28/2017 | 9/28/2012 | 9/27/2012 | N | Y | Refinance | 0 | |||
21 | Residence Inn Concord | RBS | 11/9/2012 | 11/7/2012 | N | Y | Refinance | 0 | |||||||
22 | Sky Ridge Plaza | LIG I | Skinny Bob's Billiards | 7,035 | 5.0% | 5/31/2015 | 9/11/2012 | 9/12/2012 | N | Y | Refinance | 68,750 | |||
23 | Courtyard Charlotte Airport | RBS | 11/9/2012 | 11/7/2012 | N | Y | Refinance | 0 | |||||||
24 | Courtyard Inn Concord | RBS | 11/9/2012 | 11/7/2012 | N | Y | Refinance | 0 | |||||||
25 | Alpine Storage - Roy | WFB | 8/3/2012 | 8/2/2012 | 8/2/2012 | 9.0% | N | Y | Refinance | 54,738 | |||||
26 | Alpine Storage - Orem | WFB | 8/6/2012 | 8/6/2012 | 8/2/2012 | 8.0% | N | Y | Refinance | 39,656 | |||||
27 | Alpine Storage - American Fork | WFB | 8/6/2012 | 8/3/2012 | 8/2/2012 | 8.0% | N | Y | Refinance | 21,113 | |||||
28 | Alpine Storage - Inn Towne | WFB | 8/6/2012 | 8/6/2012 | 8/2/2012 | 8.0% | N | Y | Refinance | 10,019 | |||||
29 | Hilton Garden Inn Ayrsley | RBS | 8/29/2012 | 8/31/2012 | N | Y | Refinance | 0 | |||||||
30 | Long Lake Crossing | LIG I | The Ayco Company | 8,923 | 5.2% | 9/30/2019 | 10/17/2012 | 10/17/2012 | N | Y | Refinance | 0 | |||
31 | Philadelphia Industrial Portfolio | Basis | 9/27/2012 | 9/27/2012 | N | Y | Acquisition | 0 | |||||||
31.01 | 7601 State Road | Basis | 9/27/2012 | 9/27/2012 | N | Y | |||||||||
31.02 | 10551 Decatur Road | Basis | 9/27/2012 | 9/27/2012 | N | Y | |||||||||
31.03 | 10500 Drummond Road | Basis | 9/27/2012 | 9/27/2012 | N | Y | |||||||||
32 | Westowne Center | Basis | Iowa Pet Food & Acquatics | 8,340 | 4.6% | 7/31/2014 | 9/27/2012 | 9/28/2012 | N | Y | Refinance | 40,125 | |||
33 | McHenry Shopping Center | LIG I | Volunteer Beauty Academy | 4,986 | 2.7% | 3/31/2018 | 10/2/2012 | 10/4/2012 | 10/26/2012 | N | Y | Refinance | 0 | ||
34 | Sycamore Square Shopping Center | Basis | Gold's Gym | 14,408 | 5.6% | 1/31/2015 | 10/10/2012 | 10/9/2012 | N | Y | Refinance | 90,785 | |||
35 | Hilton Garden Inn - Grapevine | WFB | 7/31/2012 | 7/24/2012 | N | Y | Refinance | 0 | |||||||
36 | Park City Hotel Portfolio | LIG I | 7/11/2012 | 7/11/2012 | 7/11/2012 | 3.0% | N | Y | Refinance | 0 | |||||
36.01 | Hampton Inn & Suites | LIG I | 7/11/2012 | 7/11/2012 | 7/11/2012 | 3.0% | N | Y | |||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | 7/11/2012 | 7/11/2012 | 7/11/2012 | 3.0% | N | Y | |||||||
37 | 30 Vreeland | RBS | Boomerang Systems, Inc. | 7,350 | 4.8% | 11/30/2016 | 6/27/2012 | 6/28/2012 | N | Y | Refinance | 18,515 | |||
38 | One North Arlington | WFB | The Chidley & Peto Company | 5,413 | 3.3% | 6/30/2015 | 6/11/2012 | 6/12/2012 | N | Y | Refinance | 0 | |||
39 | Fairmont Pansy Center | WFB | Staffmark Holdings, Inc. | 2,500 | 3.7% | 12/31/2015 | 9/17/2012 | 9/19/2012 | N | Y | Acquisition | 0 | |||
40 | Ayrsley Charleston Row | LIG I | Concorde | 3,663 | 3.9% | 3/31/2014 | 5/31/2012 | 5/30/2012 | N | Y | Refinance | 0 | |||
41 | Hampton Inn - Jericho | RBS | 9/17/2012 | 9/13/2012 | N | Y | Refinance | 0 | |||||||
42 | Carytown Place | WFB | 9/12/2012 | 9/17/2012 | N | Y | Refinance | 0 | |||||||
43 | 1181 California | RBS | Great Clips | 3,347 | 3.9% | 11/30/2019 | 9/26/2012 | 9/26/2012 | 9/26/2012 | 13.0% | N | Y | Refinance | 20,537 | |
44 | 202 Tillary Street | RBS | 5/23/2012 | 5/24/2012 | N | Y | Refinance | 16,313 | |||||||
45 | Sheraton Pleasanton | WFB | 9/18/2012 | 9/18/2012 | 9/18/2012 | 13.0% | N | Y | Refinance | 73,750 | |||||
46 | Silverado Park Place | LIG I | Ritual Salon and Spa | 4,287 | 4.2% | 9/30/2016 | 8/31/2012 | 8/31/2012 | N | Y | Refinance | 0 | |||
47 | ICB Art Studios | WFB | A.Hellermans,M.Chinai, CINEAK | 2,081 | 2.1% | 12/31/2012 | 10/4/2012 | 10/4/2012 | 10/5/2012 | 18.0% | N | Y | Refinance | 0 | |
48 | 235 Park Avenue | RBS | 5/24/2012 | 5/24/2012 | N | Y | Refinance | 56,781 | |||||||
49 | REVA Office Portfolio | LIG I | Various | Various | N | Y | Acquisition | 10,625 | |||||||
49.01 | Hard Rock International Headquarters Building | LIG I | 9/12/2012 | 9/11/2012 | N | Y | |||||||||
49.02 | R.F. Micro Devices Building | LIG I | 9/11/2012 | 9/13/2012 | N | Y | |||||||||
50 | Hampton Inn Monroe | RBS | 11/9/2012 | 11/7/2012 | N | Y | Refinance | 0 | |||||||
51 | Lemont Village Square | LIG I | American Matress | 3,408 | 5.7% | 3/31/2014 | 6/27/2012 | 6/27/2012 | N | Y | Refinance | 0 | |||
52 | Franklin Square Plaza | RBS | Sally Beauty | 3,000 | 2.1% | 2/28/2017 | 8/20/2012 | 8/20/2012 | N | Y | Refinance | 4,375 | |||
53 | Illinois MHC Portfolio | CIIICM | 9/14/2012 | 9/14/2012 | N | Y | Refinance | 7,418 | |||||||
53.01 | Imperial MHC | CIIICM | 9/14/2012 | 9/14/2012 | N | Y | |||||||||
53.02 | Maple Crest Manor | CIIICM | 9/12/2012 | 9/14/2012 | N | Y | |||||||||
53.03 | Country Estates | CIIICM | 9/14/2012 | 9/14/2012 | N | Y | |||||||||
54 | Holiday Inn - Louisville KY | WFB | 10/11/2012 | 6/11/2012 | N | Y | Acquisition | 0 | |||||||
55 | Mill Creek Walk | Basis | Verizon Wireless | 2,400 | 6.6% | 6/30/2014 | 9/26/2012 | 10/2/2012 | N | Y | Refinance | 9,731 | |||
56 | Courtyard by Marriott - Stow OH | WFB | 10/15/2012 | 6/1/2012 | N | Y | Acquisition | 0 | |||||||
57 | Hampton Inn Columbia | WFB | 9/10/2012 | 9/7/2012 | N | Y | Refinance | 0 | |||||||
58 | Willow Bend Apartments | WFB | 9/26/2012 | 9/26/2012 | 10/26/2012 | N | Y | Refinance | 60,183 | ||||||
59 | Canyon Springs Apartments | Basis | 10/19/2012 | 10/19/2012 | N | Y | Refinance | 10,000 | |||||||
60 | Spring Lake Village Apartments | CIIICM | 5/18/2012 | 5/18/2012 | N | Y | Refinance | 55,000 | |||||||
61 | Candlewood Suites - Warner Robins | RBS | 9/24/2012 | 9/24/2012 | N | Y | Refinance | 0 | |||||||
62 | Meadowlea | CIIICM | 9/13/2012 | 9/13/2012 | N | Y | Refinance | 0 | |||||||
63 | 2339 Courage Drive | WFB | Superior Court Records | 12,000 | 11.1% | 8/31/2014 | 10/4/2012 | 10/4/2012 | 10/4/2012 | 15.0% | N | Y | Refinance | 0 | |
64 | Fairfield Inn Harrisburg | CIIICM | 9/26/2012 | 9/25/2012 | N | Y | Refinance | 0 | |||||||
65 | Tyler Self Storage | CIIICM | 8/2/2012 | 8/2/2012 | 8/2/2012 | 10.0% | N | Y | Refinance | 0 | |||||
66 | Cross Pointe Centre | WFB | 7/10/2012 | 7/11/2012 | N | Y | Refinance | 0 | |||||||
67 | Hampton Inn Joliet - I-55 | WFB | 9/10/2012 | 9/7/2012 | N | Y | Refinance | 0 | |||||||
68 | Hampton Inn Joliet - I-80 | WFB | 9/10/2012 | 9/7/2012 | N | Y | Refinance | 0 | |||||||
69 | Hampton Inn Milwaukee - Airport | WFB | 9/10/2012 | 9/14/2012 | N | Y | Refinance | 0 | |||||||
70 | Butterfield Village Center | LIG I | 9/5/2012 | 9/5/2012 | N | Y | Refinance | 18,750 | |||||||
71 | Holiday Inn Express - Fishers IN | WFB | 10/15/2012 | 5/3/2012 | N | Y | Acquisition | 0 | |||||||
72 | Heritage Meadows Village Center | LIG I | 9/5/2012 | 9/5/2012 | N | Y | Refinance | 12,500 | |||||||
73 | Walgreens - Oro Valley | WFB | 9/11/2012 | 9/11/2012 | N | N | Refinance | 0 | |||||||
74 | Sylvan Heights Shopping Center | CIIICM | Mi Doctor | 3,120 | 7.4% | 4/30/2013 | 7/9/2012 | 7/9/2012 | N | Y | Refinance | 28,438 | |||
75 | Wells Branch Storage | Basis | 10/3/2012 | 10/4/2012 | N | Y | Refinance | 17,500 | |||||||
76 | Willmott Self Storage | CIIICM | 8/6/2012 | 8/2/2012 | 8/2/2012 | 9.0% | N | Y | Acquisition | 0 | |||||
77 | Walgreens Memphis | WFB | 8/31/2012 | 9/4/2012 | 9/4/2012 | 6.0% | N | N | Refinance | 0 | |||||
78 | Arney's Manufactured Housing Community | WFB | 8/21/2012 | 8/22/2012 | N | Y | Acquisition | 25,938 | |||||||
79 | Walgreens Murfreesboro | WFB | 9/4/2012 | 9/4/2012 | N | N | Refinance | 0 | |||||||
80 | Tan Tara MHC | WFB | 8/7/2012 | 8/8/2012 | N | Y | Refinance | 0 | |||||||
81 | CVS Ravenna | CIIICM | 10/1/2012 | 10/1/2012 | N | Y | Refinance | 0 | |||||||
82 | Creekside Village Apartments | WFB | 8/23/2012 | 8/24/2012 | 8/23/2012 | 10.0% | N | Y | Refinance | 0 | |||||
83 | One Murray Road | CIIICM | 7/2/2012 | 7/2/2012 | N | Y | Refinance | 3,063 | |||||||
84 | Royal Coach Manor | CIIICM | 9/14/2012 | 9/14/2012 | 9/14/2012 | 15.0% | N | Y | Refinance | 64,945 | |||||
85 | Green Oak Office Building - TX | WFB | Resolution Engineering | 1,560 | 8.5% | 6/30/2013 | 8/23/2012 | 8/24/2012 | N | Y | Refinance | 0 |
WFRBS Commercial Mortgage Trust 2012-C10 | |||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | |||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(15) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty |
1 | Republic Plaza | WFB | 3,495,886 | 499,412 | Cash | 0 | Springing | 27,217 | 27,217 | 0 | Cash | ||||
2 | Concord Mills | RBS | 0 | Springing | 0 | Springing | 0 | Springing | 646,000 | ||||||
3 | Dayton Mall | WFB | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||||
4 | STAG REIT Portfolio | WFB | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||||
4.01 | 100 Papercraft Park | WFB | |||||||||||||
4.02 | 1521 Kepner Drive | WFB | |||||||||||||
4.03 | 5640 Pierson Road | WFB | |||||||||||||
4.04 | 22925 Venture Drive | WFB | |||||||||||||
4.05 | 4757 128th Avenue | WFB | |||||||||||||
4.06 | 1530-1540 Kepner Drive | WFB | |||||||||||||
4.07 | 42600 Merrill Road | WFB | |||||||||||||
4.08 | 2201 East Loew Road | WFB | |||||||||||||
4.09 | 1520 Kepner Drive | WFB | |||||||||||||
4.10 | One Michelin Drive | WFB | |||||||||||||
4.11 | 150 Enterprise Road | WFB | |||||||||||||
4.12 | 122 Balzano Drive | WFB | |||||||||||||
4.13 | 215 Mill Avenue | WFB | |||||||||||||
4.14 | 16 Downing Drive | WFB | |||||||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | |||||||||||||
4.16 | 636 South 66th Terrace | WFB | |||||||||||||
4.17 | 2652 South Eastmoor Street | WFB | |||||||||||||
4.18 | 141 Sal Landrio Drive | WFB | |||||||||||||
4.19 | 123 Union Avenue | WFB | |||||||||||||
4.20 | 308-310 Maxwell Avenue | WFB | |||||||||||||
4.21 | 1900 Wilson Avenue | WFB | |||||||||||||
4.22 | 231 Enterprise Road | WFB | |||||||||||||
4.23 | 109 Balzano Drive | WFB | |||||||||||||
4.24 | 2750 South Rock Road | WFB | |||||||||||||
4.25 | 125 Balzano Drive | WFB | |||||||||||||
4.26 | 6 Clermont Street | WFB | |||||||||||||
4.27 | 2510 South Eastmoor Street | WFB | |||||||||||||
4.28 | 100 Holloway Drive | WFB | |||||||||||||
5 | Rogue Valley Mall | WFB | 0 | Springing | 0 | Springing | 0 | Springing | 90,792 | ||||||
6 | Animas Valley Mall | RBS | 125,986 | 17,998 | Cash | 0 | Springing | 0 | 18,344 | 220,128 | Cash | ||||
7 | Laurel Lakes Shopping Center | WFB | 303,888 | 101,297 | Cash | 0 | Springing | 0 | Springing | 0 | |||||
8 | Bricktown Square Shopping Center | RBS | 455,861 | 91,172 | Cash | 45,656 | 5,546 | Cash | 0 | 4,625 | 0 | Cash | |||
9 | Deerfield Embassy Suites | LIG I | 928,457 | 77,371 | Cash | 4,209 | 383 | Cash | 0 | Springing | 0 | ||||
10 | Parkway Centre V | LIG I | 117,304 | 58,652 | Cash | 56,149 | 5,104 | Cash | 3,350 | 3,350 | 0 | Cash | |||
11 | Heritage on Millenia | WFB | 46,098 | 46,094 | Cash | 99,628 | 10,072 | Cash | 0 | 6,313 | 0 | Cash | |||
12 | Towne Mall | RBS | 255,874 | 22,165 | Cash | 0 | Springing | 0 | 10,677; Springing | 384,372 | Cash | ||||
13 | Century Storage Portfolio | RBS | 39,264 | 19,632 | Cash | 72,525 | 8,186 | Cash | 0 | 5,421 | 0 | Cash | |||
13.01 | Ridgeview Storage | RBS | |||||||||||||
13.02 | Sleepy Hill Storage | RBS | |||||||||||||
13.03 | Lake Dexter Storage | RBS | |||||||||||||
13.04 | Bayview Storage | RBS | |||||||||||||
13.05 | Gibsonia Storage | RBS | |||||||||||||
14 | Flamingo Park Plaza | WFB | 283,113 | 23,178 | Cash | 0 | Springing | 0 | 4,720 | 0 | Cash | ||||
15 | Bluerock Business Center | WFB | 116,912 | 29,228 | Cash | 0 | Springing | 0 | Springing | 0 | |||||
16 | Hilton Harrisburg | WFB | 250,272 | 62,567 | Cash | 9,873 | 9,869 | Cash | 0 | 63,402 | 0 | Cash | |||
17 | SpringHill Suites Columbia | RBS | 14,906 | 14,906 | Cash | 4,420 | 2,210 | Cash | 12,961 | 12,961 | 0 | Cash | |||
18 | Hilton Garden Inn Southpoint | WFB | 0 | 19,427 | Cash | 24,458 | 3,494 | Cash | 0 | 18,261 | 0 | Cash | |||
19 | Silas Creek Crossing | WFB | 230,852 | 22,136 | Cash | 0 | Springing | 0 | 2,406 | 0 | Cash | ||||
20 | Joesler Village in Tucson | WFB | 33,370 | 16,685 | Cash | 20,161 | 1,681 | Cash | 0 | 1,120 | 0 | Cash | |||
21 | Residence Inn Concord | RBS | 12,192 | 12,192 | Cash | 3,551 | 1,775 | Cash | 11,510 | 11,510 | 0 | Cash | |||
22 | Sky Ridge Plaza | LIG I | 304,807 | 27,710 | Cash | 19,323 | 2,415 | Cash | 3,100 | 3,100 | 0 | Cash | |||
23 | Courtyard Charlotte Airport | RBS | 6,672 | 6,672 | Cash | 3,805 | 1,903 | Cash | 14,254 | 14,254 | 0 | Cash | |||
24 | Courtyard Inn Concord | RBS | 9,894 | 9,894 | Cash | 3,445 | 1,722 | Cash | 10,704 | 10,704 | 0 | Cash | |||
25 | Alpine Storage - Roy | WFB | 7,175 | 7,175 | Cash | 0 | Springing | 0 | 2,973 | 107,034 | Cash | ||||
26 | Alpine Storage - Orem | WFB | 6,687 | 6,687 | Cash | 0 | Springing | 0 | 1,930 | 69,480 | Cash | ||||
27 | Alpine Storage - American Fork | WFB | 5,178 | 5,178 | Cash | 0 | Springing | 0 | 1,446 | 52,167 | Cash | ||||
28 | Alpine Storage - Inn Towne | WFB | 2,321 | 2,321 | Cash | 0 | Springing | 0 | 727 | 26,187 | Cash | ||||
29 | Hilton Garden Inn Ayrsley | RBS | 0 | 12,683 | Cash | 34,610 | 2,884 | Cash | 0 | 14,930 | 0 | Cash | |||
30 | Long Lake Crossing | LIG I | 108,475 | 21,695 | Cash | 11,913 | 2,383 | Cash | 4,600 | 4,600 | 0 | Cash | |||
31 | Philadelphia Industrial Portfolio | Basis | 282,431 | 25,676 | Cash | 16,813 | 4,203 | Cash | 210,000 | 5,454 | 0 | Cash | |||
31.01 | 7601 State Road | Basis | |||||||||||||
31.02 | 10551 Decatur Road | Basis | |||||||||||||
31.03 | 10500 Drummond Road | Basis | |||||||||||||
32 | Westowne Center | Basis | 144,714 | 36,178 | Cash | 11,953 | 0 | Cash | 0 | 2,275 | 0 | Cash | |||
33 | McHenry Shopping Center | LIG I | 245,479 | 20,457 | Cash | 14,489 | 2,415 | Cash | 3,200 | 3,200 | 0 | Cash | |||
34 | Sycamore Square Shopping Center | Basis | 156,486 | 12,037 | Cash | 34,021 | 4,860 | Cash | 200,000 | 4,251; Springing | 450,000 | Cash | |||
35 | Hilton Garden Inn - Grapevine | WFB | 147,688 | 18,461 | Cash | 0 | Springing | 0 | 15,592 | 0 | Cash | ||||
36 | Park City Hotel Portfolio | LIG I | 145,894 | 12,158 | Cash | 9,757 | 2,439 | Cash | 14,125 | 14,125 | 339,000 | Cash | |||
36.01 | Hampton Inn & Suites | LIG I | |||||||||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | |||||||||||||
37 | 30 Vreeland | RBS | 54,743 | 17,968 | Cash | 9,988 | 3,329 | Cash | 2,685 | 2,685 | 0 | Cash | |||
38 | One North Arlington | WFB | 370,851 | 92,713 | Cash | 13,935 | 1,549 | Cash | 0 | 2,738 | 0 | Cash | |||
39 | Fairmont Pansy Center | WFB | 137,370 | 27,889; Springing | Cash | 0 | Springing | 0 | 1,119 | 0 | Cash | ||||
40 | Ayrsley Charleston Row | LIG I | 134,317 | 12,211 | Cash | 23,896 | 1,991 | Cash | 1,549 | 1,549 | 0 | Cash | |||
41 | Hampton Inn - Jericho | RBS | 115,231 | 28,808 | Cash | 53,258 | 5,326 | Cash | 10,784 | 10,784 | 0 | Cash | |||
42 | Carytown Place | WFB | 36,750 | 5,250 | Cash | 0 | Springing | 0 | 664 | 0 | Cash | ||||
43 | 1181 California | RBS | 40,849 | 10,212 | Cash | 6,015 | 1,203 | Cash | 2,356 | 2,356 | 0 | Cash | |||
44 | 202 Tillary Street | RBS | 99,229 | 19,846 | Cash | 18,537 | 1,545 | Cash | 5,019 | 798 | 0 | Cash | |||
45 | Sheraton Pleasanton | WFB | 34,122 | 11,374 | Cash | 0 | 2,643 | Cash | 0 | 18,395 | 500,000 | Cash | |||
46 | Silverado Park Place | LIG I | 35,792 | 11,931 | Cash | 22,712 | 1,747 | Cash | 1,300 | 1,300 | 0 | Cash | |||
47 | ICB Art Studios | WFB | 26,565 | 8,855 | Cash | 0 | Springing | 0 | Springing | 0 | |||||
48 | 235 Park Avenue | RBS | 62,040 | 12,408 | Cash | 15,834 | 1,320 | Cash | 15,762 | 784 | 0 | Cash | |||
49 | REVA Office Portfolio | LIG I | 65,745 | 16,436 | Cash | 24,753 | 2,750 | Cash | 3,225 | 3,225 | 0 | Cash | |||
49.01 | Hard Rock International Headquarters Building | LIG I | |||||||||||||
49.02 | R.F. Micro Devices Building | LIG I | |||||||||||||
50 | Hampton Inn Monroe | RBS | 5,945 | 5,945 | Cash | 2,204 | 1,102 | Cash | 8,581 | 8,581 | 0 | Cash | |||
51 | Lemont Village Square | LIG I | 192,459 | 27,494 | Cash | 6,005 | 1,201 | Cash | 720 | 720 | 0 | Cash | |||
52 | Franklin Square Plaza | RBS | 6,263 | 6,324 | Cash | 16,714 | 1,393 | Cash | 0 | 1,786 | 64,300 | Cash | |||
53 | Illinois MHC Portfolio | CIIICM | 52,893 | 17,631 | Cash | 7,874 | 1,968 | Cash | 2,302 | 2,302 | 0 | Cash | |||
53.01 | Imperial MHC | CIIICM | |||||||||||||
53.02 | Maple Crest Manor | CIIICM | |||||||||||||
53.03 | Country Estates | CIIICM | |||||||||||||
54 | Holiday Inn - Louisville KY | WFB | 86,474 | 7,567 | Cash | 0 | Springing | 0 | 11,663 | 0 | Cash | ||||
55 | Mill Creek Walk | Basis | 22,701 | 7,567 | Cash | 8,513 | 1,064 | Cash | 0 | 454 | 0 | Cash | |||
56 | Courtyard by Marriott - Stow OH | WFB | 34,316 | 4,438 | Cash | 0 | Springing | 0 | 11,411 | 0 | Cash | ||||
57 | Hampton Inn Columbia | WFB | 72,192 | 6,016 | Cash | 0 | Springing | 0 | 10,300 | 0 | Cash | ||||
58 | Willow Bend Apartments | WFB | 109,990 | 19,091 | Cash | 0 | Springing | 0 | 8,325 | 0 | Cash | ||||
59 | Canyon Springs Apartments | Basis | 15,140 | 7,570 | Cash | 15,201 | 1,689 | Cash | 0 | 4,229 | 0 | Cash | |||
60 | Spring Lake Village Apartments | CIIICM | 82,098 | 11,728 | Cash | 15,792 | 15,792 | Cash | 4,221 | 4,221 | 0 | Cash | |||
61 | Candlewood Suites - Warner Robins | RBS | 24,186 | 2,016 | Cash | 4,162 | 1,041 | Cash | 5,560 | 5,560 | 0 | Cash | |||
62 | Meadowlea | CIIICM | 72,782 | 10,397 | Cash | 23,693 | 2,633 | Cash | 1,071 | 1,071 | 0 | Cash | |||
63 | 2339 Courage Drive | WFB | 17,100 | 8,550 | Cash | 0 | Springing | 0 | 900 | 21,600 | Cash | ||||
64 | Fairfield Inn Harrisburg | CIIICM | 13,425 | 4,475 | Cash | 1,641 | 1,641 | Cash | 0 | 3,324 | 0 | Cash | |||
65 | Tyler Self Storage | CIIICM | 46,287 | 5,786 | Cash | 14,957 | 1,496 | Cash | 1,681 | 1,681 | 0 | Cash | |||
66 | Cross Pointe Centre | WFB | 74,668 | 7,919 | Cash | 0 | Springing | 0 | 1,736 | 104,155 | Cash | ||||
67 | Hampton Inn Joliet - I-55 | WFB | 30,124 | 10,042 | Cash | 0 | Springing | 0 | 9,786 | 0 | Cash | ||||
68 | Hampton Inn Joliet - I-80 | WFB | 33,974 | 11,324 | Cash | 0 | Springing | 0 | 8,716 | 0 | Cash | ||||
69 | Hampton Inn Milwaukee - Airport | WFB | 153,755 | 15,375 | Cash | 0 | Springing | 0 | 9,287 | 0 | Cash | ||||
70 | Butterfield Village Center | LIG I | 0 | 0 | 0 | 0 | 0 | Springing | 0 | Cash | |||||
71 | Holiday Inn Express - Fishers IN | WFB | 17,948 | 19,694 | Cash | 0 | Springing | 0 | 9,508 | 0 | Cash | ||||
72 | Heritage Meadows Village Center | LIG I | 0 | 0 | 0 | 0 | 0 | Springing | 0 | Cash | |||||
73 | Walgreens - Oro Valley | WFB | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||||
74 | Sylvan Heights Shopping Center | CIIICM | 48,100 | 4,008 | Cash | 7,768 | 1,295 | Cash | 41,022 | 1,022 | 0 | Cash | |||
75 | Wells Branch Storage | Basis | 0 | 8,956 | Cash | 7,263 | 1,453 | Cash | 0 | 806 | 0 | Cash | |||
76 | Willmott Self Storage | CIIICM | 10,998 | 3,666 | Cash | 667 | 667 | Cash | 0 | 756 | 27,209 | Cash | |||
77 | Walgreens Memphis | WFB | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||||
78 | Arney's Manufactured Housing Community | WFB | 17,064 | 5,688 | Cash | 495 | 495 | Cash | 0 | 804 | 0 | Cash | |||
79 | Walgreens Murfreesboro | WFB | 0 | Springing | 0 | Springing | 0 | Springing | 0 | ||||||
80 | Tan Tara MHC | WFB | 1,644 | 1,644 | Cash | 8,280 | 700 | Cash | 0 | 346 | 0 | Cash | |||
81 | CVS Ravenna | CIIICM | 0 | 0 | 1,580 | 0 | Cash | 0 | 0 | 0 | |||||
82 | Creekside Village Apartments | WFB | 16,394 | 2,342 | Cash | 11,098 | 1,009 | Cash | 0 | 958 | 0 | Cash | |||
83 | One Murray Road | CIIICM | 16,598 | 8,299 | Cash | 16,294 | 2,328 | Cash | 1,170 | 1,170 | 0 | Cash | |||
84 | Royal Coach Manor | CIIICM | 3,638 | 1,213 | Cash | 4,070 | 407 | Cash | 289 | 289 | 0 | Cash | |||
85 | Green Oak Office Building - TX | WFB | 36,157 | 3,287 | Cash | 6,561 | 596 | Cash | 0 | 687 | 0 | Cash |
WFRBS Commercial Mortgage Trust 2012-C10 | |||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | |||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($)(14)(16) | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty |
1 | Republic Plaza | WFB | 0 | 140,000 | 5,000,000 | Cash | 0 | 0 | |||
2 | Concord Mills | RBS | 0 | Springing | 1,800,000 | 0 | 0 | ||||
3 | Dayton Mall | WFB | 0 | Springing | 0 | 0 | 0 | ||||
4 | STAG REIT Portfolio | WFB | 800,000 | 77,228 | 2,100,000 | Cash | 0 | 0 | |||
4.01 | 100 Papercraft Park | WFB | |||||||||
4.02 | 1521 Kepner Drive | WFB | |||||||||
4.03 | 5640 Pierson Road | WFB | |||||||||
4.04 | 22925 Venture Drive | WFB | |||||||||
4.05 | 4757 128th Avenue | WFB | |||||||||
4.06 | 1530-1540 Kepner Drive | WFB | |||||||||
4.07 | 42600 Merrill Road | WFB | |||||||||
4.08 | 2201 East Loew Road | WFB | |||||||||
4.09 | 1520 Kepner Drive | WFB | |||||||||
4.10 | One Michelin Drive | WFB | |||||||||
4.11 | 150 Enterprise Road | WFB | |||||||||
4.12 | 122 Balzano Drive | WFB | |||||||||
4.13 | 215 Mill Avenue | WFB | |||||||||
4.14 | 16 Downing Drive | WFB | |||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | |||||||||
4.16 | 636 South 66th Terrace | WFB | |||||||||
4.17 | 2652 South Eastmoor Street | WFB | |||||||||
4.18 | 141 Sal Landrio Drive | WFB | |||||||||
4.19 | 123 Union Avenue | WFB | |||||||||
4.20 | 308-310 Maxwell Avenue | WFB | |||||||||
4.21 | 1900 Wilson Avenue | WFB | |||||||||
4.22 | 231 Enterprise Road | WFB | |||||||||
4.23 | 109 Balzano Drive | WFB | |||||||||
4.24 | 2750 South Rock Road | WFB | |||||||||
4.25 | 125 Balzano Drive | WFB | |||||||||
4.26 | 6 Clermont Street | WFB | |||||||||
4.27 | 2510 South Eastmoor Street | WFB | |||||||||
4.28 | 100 Holloway Drive | WFB | |||||||||
5 | Rogue Valley Mall | WFB | 0 | Springing | 370,212 | 0 | 0 | ||||
6 | Animas Valley Mall | RBS | 0 | 22,543 | 270,511 | Cash | 0 | 0 | |||
7 | Laurel Lakes Shopping Center | WFB | 0 | 0 | 0 | 0 | 0 | ||||
8 | Bricktown Square Shopping Center | RBS | 0 | 12,589 | 0 | Cash | 0 | 0 | |||
9 | Deerfield Embassy Suites | LIG I | 0 | 0 | 0 | 0 | 0 | ||||
10 | Parkway Centre V | LIG I | 0 | 21,500 | 1,000,000 | Cash | 0 | 0 | |||
11 | Heritage on Millenia | WFB | 0 | 0 | 0 | 0 | 0 | ||||
12 | Towne Mall | RBS | 0 | 20,435 | 500,000 | Cash | 0 | 0 | |||
13 | Century Storage Portfolio | RBS | 0 | 0 | 0 | 0 | 0 | ||||
13.01 | Ridgeview Storage | RBS | |||||||||
13.02 | Sleepy Hill Storage | RBS | |||||||||
13.03 | Lake Dexter Storage | RBS | |||||||||
13.04 | Bayview Storage | RBS | |||||||||
13.05 | Gibsonia Storage | RBS | |||||||||
14 | Flamingo Park Plaza | WFB | 0 | 9,315 | 335,342 | Cash | 0 | 0 | |||
15 | Bluerock Business Center | WFB | 0 | Springing | 483,276 | Cash | 0 | 0 | |||
16 | Hilton Harrisburg | WFB | 0 | 0 | 0 | 0 | 0 | ||||
17 | SpringHill Suites Columbia | RBS | 0 | 0 | 0 | 0 | 0 | ||||
18 | Hilton Garden Inn Southpoint | WFB | 0 | 0 | 0 | 0 | 0 | ||||
19 | Silas Creek Crossing | WFB | 0 | 7,345 | 0 | Cash | 0 | 0 | |||
20 | Joesler Village in Tucson | WFB | 100,000 | Springing | 250,000 | Cash | 0 | 0 | |||
21 | Residence Inn Concord | RBS | 0 | 0 | 0 | 0 | 0 | ||||
22 | Sky Ridge Plaza | LIG I | 12,500 | 12,500 | 540,000 | Cash | 0 | 0 | |||
23 | Courtyard Charlotte Airport | RBS | 0 | 0 | 0 | 0 | 0 | ||||
24 | Courtyard Inn Concord | RBS | 0 | 0 | 0 | 0 | 0 | ||||
25 | Alpine Storage - Roy | WFB | 0 | 0 | 0 | 0 | 0 | ||||
26 | Alpine Storage - Orem | WFB | 0 | 0 | 0 | 0 | 0 | ||||
27 | Alpine Storage - American Fork | WFB | 0 | 0 | 0 | 0 | 0 | ||||
28 | Alpine Storage - Inn Towne | WFB | 0 | 0 | 0 | 0 | 0 | ||||
29 | Hilton Garden Inn Ayrsley | RBS | 0 | 0 | 0 | 0 | 0 | ||||
30 | Long Lake Crossing | LIG I | 221,000 | 21,000 | 420,000 | Cash | 0 | 0 | |||
31 | Philadelphia Industrial Portfolio | Basis | 0 | 5,881 | 100,000 | Cash | 0 | 0 | |||
31.01 | 7601 State Road | Basis | |||||||||
31.02 | 10551 Decatur Road | Basis | |||||||||
31.03 | 10500 Drummond Road | Basis | |||||||||
32 | Westowne Center | Basis | 0 | 9,221 | 305,000 | Cash | 0 | 0 | |||
33 | McHenry Shopping Center | LIG I | 500,000 | Springing | 0 | Cash | 0 | 0 | |||
34 | Sycamore Square Shopping Center | Basis | 300,000 | 15,579 | 550,000 | Cash | 0 | 0 | |||
35 | Hilton Garden Inn - Grapevine | WFB | 0 | 0 | 0 | 0 | 0 | ||||
36 | Park City Hotel Portfolio | LIG I | 0 | 0 | 0 | 0 | 0 | ||||
36.01 | Hampton Inn & Suites | LIG I | |||||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | |||||||||
37 | 30 Vreeland | RBS | 419,346 | 12,786 | 0 | Cash | 0 | 0 | |||
38 | One North Arlington | WFB | 725,000 | 15,905 | 500,000 | Cash | 0 | 0 | |||
39 | Fairmont Pansy Center | WFB | 0 | Springing | 0 | 0 | 0 | ||||
40 | Ayrsley Charleston Row | LIG I | 10,900 | 10,900 | 0 | Cash | 0 | 0 | |||
41 | Hampton Inn - Jericho | RBS | 0 | 0 | 0 | 0 | 0 | ||||
42 | Carytown Place | WFB | 0 | 0 | 0 | 0 | 0 | ||||
43 | 1181 California | RBS | 1,123,352 | 3,352 | 800,000 | Cash | 0 | 0 | |||
44 | 202 Tillary Street | RBS | 0 | 0 | 0 | 0 | 0 | ||||
45 | Sheraton Pleasanton | WFB | 0 | 0 | 0 | 0 | 0 | ||||
46 | Silverado Park Place | LIG I | 10,000 | 10,000 | 0 | Cash | 0 | 0 | |||
47 | ICB Art Studios | WFB | 0 | Springing | 0 | 0 | 0 | ||||
48 | 235 Park Avenue | RBS | 0 | 0 | 0 | 0 | 0 | ||||
49 | REVA Office Portfolio | LIG I | 0 | 0 | 0 | 0 | 0 | ||||
49.01 | Hard Rock International Headquarters Building | LIG I | |||||||||
49.02 | R.F. Micro Devices Building | LIG I | |||||||||
50 | Hampton Inn Monroe | RBS | 0 | 0 | 0 | 0 | 0 | ||||
51 | Lemont Village Square | LIG I | 3,000 | 3,000 | 0 | Cash | 0 | 0 | |||
52 | Franklin Square Plaza | RBS | 0 | 8,333 | 300,000 | Cash | 0 | 0 | |||
53 | Illinois MHC Portfolio | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||
53.01 | Imperial MHC | CIIICM | |||||||||
53.02 | Maple Crest Manor | CIIICM | |||||||||
53.03 | Country Estates | CIIICM | |||||||||
54 | Holiday Inn - Louisville KY | WFB | 0 | 0 | 0 | 0 | 0 | ||||
55 | Mill Creek Walk | Basis | 0 | 3,128 | 100,000 | Cash | 0 | 0 | |||
56 | Courtyard by Marriott - Stow OH | WFB | 0 | 0 | 0 | 0 | 0 | ||||
57 | Hampton Inn Columbia | WFB | 0 | 0 | 0 | 0 | 0 | ||||
58 | Willow Bend Apartments | WFB | 0 | 0 | 0 | 0 | 0 | ||||
59 | Canyon Springs Apartments | Basis | 0 | 0 | 0 | 0 | 0 | ||||
60 | Spring Lake Village Apartments | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||
61 | Candlewood Suites - Warner Robins | RBS | 0 | 0 | 0 | 0 | 0 | ||||
62 | Meadowlea | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||
63 | 2339 Courage Drive | WFB | 0 | 3,600 | 86,400 | Cash | 0 | 0 | |||
64 | Fairfield Inn Harrisburg | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||
65 | Tyler Self Storage | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||
66 | Cross Pointe Centre | WFB | 0 | 0 | 0 | 0 | 0 | ||||
67 | Hampton Inn Joliet - I-55 | WFB | 0 | 0 | 0 | 0 | 0 | ||||
68 | Hampton Inn Joliet - I-80 | WFB | 0 | 0 | 0 | 0 | 0 | ||||
69 | Hampton Inn Milwaukee - Airport | WFB | 0 | 0 | 0 | 0 | 0 | ||||
70 | Butterfield Village Center | LIG I | 2,600 | 2,600 | 300,000 | Cash | 0 | 0 | |||
71 | Holiday Inn Express - Fishers IN | WFB | 0 | 0 | 0 | 0 | 0 | ||||
72 | Heritage Meadows Village Center | LIG I | 2,150 | 2,150 | 250,000 | Cash | 0 | 0 | |||
73 | Walgreens - Oro Valley | WFB | 0 | Springing | 0 | 0 | 0 | ||||
74 | Sylvan Heights Shopping Center | CIIICM | 102,279 | 2,279 | 150,000 | Cash | 0 | 0 | |||
75 | Wells Branch Storage | Basis | 0 | 0 | 0 | 0 | 0 | ||||
76 | Willmott Self Storage | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||
77 | Walgreens Memphis | WFB | 0 | Springing | 0 | 0 | 0 | ||||
78 | Arney's Manufactured Housing Community | WFB | 0 | 0 | 0 | 0 | 0 | ||||
79 | Walgreens Murfreesboro | WFB | 0 | Springing | 0 | 0 | 0 | ||||
80 | Tan Tara MHC | WFB | 0 | 0 | 0 | 0 | 0 | ||||
81 | CVS Ravenna | CIIICM | 0 | 0 | 0 | TBD | 0 | 0 | |||
82 | Creekside Village Apartments | WFB | 0 | 0 | 0 | 0 | 0 | ||||
83 | One Murray Road | CIIICM | 0 | 0 | 0 | Cash | 0 | 0 | |||
84 | Royal Coach Manor | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||
85 | Green Oak Office Building - TX | WFB | 25,000 | 1,755 | 60,000 | Cash | 0 | 0 |
WFRBS Commercial Mortgage Trust 2012-C10 | ||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | ||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Other Escrow I Reserve Description(14) | Other Escrow I (Initial) ($) (9)(14) | Other Escrow I (Monthly) ($) (8)(17) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty |
1 | Republic Plaza | WFB | Existing TILC Reserve | 2,358,462 | 0 | 0 | Cash | |
2 | Concord Mills | RBS | 0 | 0 | 0 | |||
3 | Dayton Mall | WFB | Dick's Sporting Goods Reserve | 3,711,437 | 0 | 0 | Cash | |
4 | STAG REIT Portfolio | WFB | Perrigo Holland Reserve | 60,000 | 0 | 0 | Cash | |
4.01 | 100 Papercraft Park | WFB | ||||||
4.02 | 1521 Kepner Drive | WFB | ||||||
4.03 | 5640 Pierson Road | WFB | ||||||
4.04 | 22925 Venture Drive | WFB | ||||||
4.05 | 4757 128th Avenue | WFB | ||||||
4.06 | 1530-1540 Kepner Drive | WFB | ||||||
4.07 | 42600 Merrill Road | WFB | ||||||
4.08 | 2201 East Loew Road | WFB | ||||||
4.09 | 1520 Kepner Drive | WFB | ||||||
4.10 | One Michelin Drive | WFB | ||||||
4.11 | 150 Enterprise Road | WFB | ||||||
4.12 | 122 Balzano Drive | WFB | ||||||
4.13 | 215 Mill Avenue | WFB | ||||||
4.14 | 16 Downing Drive | WFB | ||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | ||||||
4.16 | 636 South 66th Terrace | WFB | ||||||
4.17 | 2652 South Eastmoor Street | WFB | ||||||
4.18 | 141 Sal Landrio Drive | WFB | ||||||
4.19 | 123 Union Avenue | WFB | ||||||
4.20 | 308-310 Maxwell Avenue | WFB | ||||||
4.21 | 1900 Wilson Avenue | WFB | ||||||
4.22 | 231 Enterprise Road | WFB | ||||||
4.23 | 109 Balzano Drive | WFB | ||||||
4.24 | 2750 South Rock Road | WFB | ||||||
4.25 | 125 Balzano Drive | WFB | ||||||
4.26 | 6 Clermont Street | WFB | ||||||
4.27 | 2510 South Eastmoor Street | WFB | ||||||
4.28 | 100 Holloway Drive | WFB | ||||||
5 | Rogue Valley Mall | WFB | Tenant Specific TI Reserve | 391,564 | 0 | 0 | Cash | |
6 | Animas Valley Mall | RBS | Oustanding TI/LC Reserve | 360,908 | 0 | 0 | Cash | |
7 | Laurel Lakes Shopping Center | WFB | Tenant Specific TI Reserve | 0 | Springing | 0 | ||
8 | Bricktown Square Shopping Center | RBS | Sports Authority Leasing Reserve | 200,000 | 0 | 0 | Cash | |
9 | Deerfield Embassy Suites | LIG I | Seasonality Reserve | 0 | 85,000 | 0 | Cash | |
10 | Parkway Centre V | LIG I | Fitness Evolution Reserve | 1,000,000 | Springing | 0 | Cash | |
11 | Heritage on Millenia | WFB | 0 | 0 | 0 | |||
12 | Towne Mall | RBS | Encore TI/LC and Free Rent | 287,500 | 0 | 0 | Cash | |
13 | Century Storage Portfolio | RBS | 0 | 0 | 0 | |||
13.01 | Ridgeview Storage | RBS | ||||||
13.02 | Sleepy Hill Storage | RBS | ||||||
13.03 | Lake Dexter Storage | RBS | ||||||
13.04 | Bayview Storage | RBS | ||||||
13.05 | Gibsonia Storage | RBS | ||||||
14 | Flamingo Park Plaza | WFB | Navarro Reserve | 300,000 | 0 | 0 | Cash | |
15 | Bluerock Business Center | WFB | Wells Fargo Bank Lease Reserve | 0 | Springing | 0 | ||
16 | Hilton Harrisburg | WFB | PIP Reserve | 4,000,000 | 0 | 0 | Cash | |
17 | SpringHill Suites Columbia | RBS | Seasonality Reserve | 58,413 | 0 | 0 | Cash | |
18 | Hilton Garden Inn Southpoint | WFB | 0 | 0 | 0 | |||
19 | Silas Creek Crossing | WFB | Destination XL Reserve | 184,264 | 0 | 0 | Cash | |
20 | Joesler Village in Tucson | WFB | Bella Day Spa Reserve | 53,627 | 0 | 0 | Cash | |
21 | Residence Inn Concord | RBS | Seasonality Reserve | 20,384 | 0 | 0 | Cash | |
22 | Sky Ridge Plaza | LIG I | Sizzle Indian Grill Lease Reserve | 15,000 | 0 | 0 | Cash | |
23 | Courtyard Charlotte Airport | RBS | Seasonality Reserve | 126,976 | 0 | 0 | Cash | |
24 | Courtyard Inn Concord | RBS | Seasonality Reserve | 64,208 | 0 | 0 | Cash | |
25 | Alpine Storage - Roy | WFB | 0 | 0 | 0 | |||
26 | Alpine Storage - Orem | WFB | 0 | 0 | 0 | |||
27 | Alpine Storage - American Fork | WFB | 0 | 0 | 0 | |||
28 | Alpine Storage - Inn Towne | WFB | 0 | 0 | 0 | |||
29 | Hilton Garden Inn Ayrsley | RBS | 0 | 0 | 0 | |||
30 | Long Lake Crossing | LIG I | 0 | 0 | 0 | |||
31 | Philadelphia Industrial Portfolio | Basis | Drummond Leasing Reserve | 235,000 | 0 | 0 | Cash | |
31.01 | 7601 State Road | Basis | ||||||
31.02 | 10551 Decatur Road | Basis | ||||||
31.03 | 10500 Drummond Road | Basis | ||||||
32 | Westowne Center | Basis | Anchor Tenant Rollover Reserve | 0 | Springing | 0 | ||
33 | McHenry Shopping Center | LIG I | US Recruiting Reserve | 250,000 | Springing | 0 | Cash | |
34 | Sycamore Square Shopping Center | Basis | Earn Out Reserve | 504,500 | 0 | 0 | Cash | |
35 | Hilton Garden Inn - Grapevine | WFB | 0 | 0 | 0 | |||
36 | Park City Hotel Portfolio | LIG I | Seasonality Reserve | 220,000 | Springing | 220,000 | Cash | |
36.01 | Hampton Inn & Suites | LIG I | ||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | ||||||
37 | 30 Vreeland | RBS | Free Rent Holdback Reserve | 32,810 | 0 | 0 | Cash | |
38 | One North Arlington | WFB | TLC Reserve | 600,000 | 0 | 0 | Cash | |
39 | Fairmont Pansy Center | WFB | 0 | 0 | 0 | |||
40 | Ayrsley Charleston Row | LIG I | 0 | 0 | 0 | |||
41 | Hampton Inn - Jericho | RBS | PIP Reserve | 0 | Springing | 0 | ||
42 | Carytown Place | WFB | Panera Bread Reserve | 242,600 | 0 | 0 | Cash | |
43 | 1181 California | RBS | Free Rent Holdback Reserve | 39,349 | 0 | 0 | Cash | |
44 | 202 Tillary Street | RBS | 0 | 0 | 0 | |||
45 | Sheraton Pleasanton | WFB | PIP Reserve | 1,025,000 | 39,050; Springing | 0 | Cash | |
46 | Silverado Park Place | LIG I | 0 | 0 | 0 | |||
47 | ICB Art Studios | WFB | Cash Management Reserve | 5,000 | 0 | 0 | Cash | |
48 | 235 Park Avenue | RBS | 0 | 0 | 0 | |||
49 | REVA Office Portfolio | LIG I | 0 | 0 | 0 | |||
49.01 | Hard Rock International Headquarters Building | LIG I | ||||||
49.02 | R.F. Micro Devices Building | LIG I | ||||||
50 | Hampton Inn Monroe | RBS | Seasonality Reserve | 45,675 | 0 | 0 | ||
51 | Lemont Village Square | LIG I | Tap House Reserve | 200,000 | 0 | 0 | LoC | |
52 | Franklin Square Plaza | RBS | Hobby Lobby/HH Gregg Roof Reserve | 160,000 | 0 | 0 | Cash | |
53 | Illinois MHC Portfolio | CIIICM | 0 | 0 | 0 | |||
53.01 | Imperial MHC | CIIICM | ||||||
53.02 | Maple Crest Manor | CIIICM | ||||||
53.03 | Country Estates | CIIICM | ||||||
54 | Holiday Inn - Louisville KY | WFB | 0 | 0 | 0 | |||
55 | Mill Creek Walk | Basis | 0 | 0 | 0 | |||
56 | Courtyard by Marriott - Stow OH | WFB | 0 | 0 | 0 | |||
57 | Hampton Inn Columbia | WFB | 0 | 0 | 0 | |||
58 | Willow Bend Apartments | WFB | 0 | 0 | 0 | |||
59 | Canyon Springs Apartments | Basis | 0 | 0 | 0 | |||
60 | Spring Lake Village Apartments | CIIICM | 0 | 0 | 0 | |||
61 | Candlewood Suites - Warner Robins | RBS | PIP Reserve | 0 | Springing | 0 | ||
62 | Meadowlea | CIIICM | 0 | 0 | 0 | |||
63 | 2339 Courage Drive | WFB | Elliott Reserve | 0 | Springing | 0 | ||
64 | Fairfield Inn Harrisburg | CIIICM | 0 | 0 | 0 | |||
65 | Tyler Self Storage | CIIICM | 0 | 0 | 0 | |||
66 | Cross Pointe Centre | WFB | Ground Rent Reserve | 28,458 | 28,458 | 0 | Cash | |
67 | Hampton Inn Joliet - I-55 | WFB | 0 | 0 | 0 | |||
68 | Hampton Inn Joliet - I-80 | WFB | 0 | 0 | 0 | |||
69 | Hampton Inn Milwaukee - Airport | WFB | 0 | 0 | 0 | |||
70 | Butterfield Village Center | LIG I | 0 | 0 | 0 | |||
71 | Holiday Inn Express - Fishers IN | WFB | 0 | 0 | 0 | |||
72 | Heritage Meadows Village Center | LIG I | 0 | 0 | 0 | |||
73 | Walgreens - Oro Valley | WFB | 0 | 0 | 0 | |||
74 | Sylvan Heights Shopping Center | CIIICM | 0 | 0 | 0 | |||
75 | Wells Branch Storage | Basis | 0 | 0 | 0 | |||
76 | Willmott Self Storage | CIIICM | 0 | 0 | 0 | |||
77 | Walgreens Memphis | WFB | 0 | 0 | 0 | |||
78 | Arney's Manufactured Housing Community | WFB | 0 | 0 | 0 | |||
79 | Walgreens Murfreesboro | WFB | 0 | 0 | 0 | |||
80 | Tan Tara MHC | WFB | 0 | 0 | 0 | |||
81 | CVS Ravenna | CIIICM | 0 | 0 | 0 | |||
82 | Creekside Village Apartments | WFB | 0 | 0 | 0 | |||
83 | One Murray Road | CIIICM | 0 | 0 | 0 | |||
84 | Royal Coach Manor | CIIICM | 0 | 0 | 0 | |||
85 | Green Oak Office Building - TX | WFB | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2012-C10 | |||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | |||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Other Escrow II Reserve Description(14)(18) | Other Escrow II (Initial) ($) (14) | Other Escrow II (Monthly) ($) (18) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases |
1 | Republic Plaza | WFB | Rent Concession Reserve | 238,060 | 0 | 0 | Cash | Fee | |||||
2 | Concord Mills | RBS | 0 | 0 | 0 | Fee | |||||||
3 | Dayton Mall | WFB | Dress Barn Reserve | 456,667 | 0 | 0 | Cash | Fee | |||||
4 | STAG REIT Portfolio | WFB | 0 | 0 | 0 | Fee | |||||||
4.01 | 100 Papercraft Park | WFB | Fee | ||||||||||
4.02 | 1521 Kepner Drive | WFB | Fee | ||||||||||
4.03 | 5640 Pierson Road | WFB | Fee | ||||||||||
4.04 | 22925 Venture Drive | WFB | Fee | ||||||||||
4.05 | 4757 128th Avenue | WFB | Fee | ||||||||||
4.06 | 1530-1540 Kepner Drive | WFB | Fee | ||||||||||
4.07 | 42600 Merrill Road | WFB | Fee | ||||||||||
4.08 | 2201 East Loew Road | WFB | Fee | ||||||||||
4.09 | 1520 Kepner Drive | WFB | Fee | ||||||||||
4.10 | One Michelin Drive | WFB | Fee | ||||||||||
4.11 | 150 Enterprise Road | WFB | Fee | ||||||||||
4.12 | 122 Balzano Drive | WFB | Fee | ||||||||||
4.13 | 215 Mill Avenue | WFB | Fee | ||||||||||
4.14 | 16 Downing Drive | WFB | Fee | ||||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | Fee | ||||||||||
4.16 | 636 South 66th Terrace | WFB | Fee | ||||||||||
4.17 | 2652 South Eastmoor Street | WFB | Fee | ||||||||||
4.18 | 141 Sal Landrio Drive | WFB | Fee | ||||||||||
4.19 | 123 Union Avenue | WFB | Fee | ||||||||||
4.20 | 308-310 Maxwell Avenue | WFB | Fee | ||||||||||
4.21 | 1900 Wilson Avenue | WFB | Fee | ||||||||||
4.22 | 231 Enterprise Road | WFB | Fee | ||||||||||
4.23 | 109 Balzano Drive | WFB | Fee | ||||||||||
4.24 | 2750 South Rock Road | WFB | Fee | ||||||||||
4.25 | 125 Balzano Drive | WFB | Fee | ||||||||||
4.26 | 6 Clermont Street | WFB | Fee | ||||||||||
4.27 | 2510 South Eastmoor Street | WFB | Fee | ||||||||||
4.28 | 100 Holloway Drive | WFB | Fee | ||||||||||
5 | Rogue Valley Mall | WFB | 0 | 0 | 0 | Fee | |||||||
6 | Animas Valley Mall | RBS | 0 | 0 | 0 | Fee | |||||||
7 | Laurel Lakes Shopping Center | WFB | 0 | 0 | 0 | Fee | |||||||
8 | Bricktown Square Shopping Center | RBS | Babies "R" Us Leasing Reserve | 886,844 | 113,156 | 0 | Cash | Fee | |||||
9 | Deerfield Embassy Suites | LIG I | 0 | 0 | 0 | Fee | |||||||
10 | Parkway Centre V | LIG I | 0 | 0 | 0 | Fee | |||||||
11 | Heritage on Millenia | WFB | 0 | 0 | 0 | Fee | |||||||
12 | Towne Mall | RBS | 0 | 0 | 0 | Fee | |||||||
13 | Century Storage Portfolio | RBS | 0 | 0 | 0 | Fee | |||||||
13.01 | Ridgeview Storage | RBS | Fee | ||||||||||
13.02 | Sleepy Hill Storage | RBS | Fee | ||||||||||
13.03 | Lake Dexter Storage | RBS | Fee | ||||||||||
13.04 | Bayview Storage | RBS | Fee | ||||||||||
13.05 | Gibsonia Storage | RBS | Fee | ||||||||||
14 | Flamingo Park Plaza | WFB | 0 | 0 | 0 | Fee | |||||||
15 | Bluerock Business Center | WFB | Keller-Williams Reserve/Xtreme Burger Reserve | Keller-Williams: $127,774; Xtreme Burger: $147,160 | 0 | 0 | Cash | Fee | |||||
16 | Hilton Harrisburg | WFB | 0 | 0 | 0 | Fee | |||||||
17 | SpringHill Suites Columbia | RBS | PIP Reserve | 0 | Springing | 0 | Fee | ||||||
18 | Hilton Garden Inn Southpoint | WFB | 0 | 0 | 0 | Fee | |||||||
19 | Silas Creek Crossing | WFB | Dollar Stop Reserve | 29,515 | 0 | 0 | Cash | Fee | |||||
20 | Joesler Village in Tucson | WFB | Self-Centered Yoga Reserve | 47,502 | 0 | 0 | Cash | Fee | |||||
21 | Residence Inn Concord | RBS | PIP Reserve | 0 | Springing | 0 | Fee | ||||||
22 | Sky Ridge Plaza | LIG I | Cash Management Reserve | 25,000 | 0 | 0 | Cash | Fee | |||||
23 | Courtyard Charlotte Airport | RBS | PIP Reserve | 0 | Springing | 0 | Fee | ||||||
24 | Courtyard Inn Concord | RBS | PIP Reserve | 0 | Springing | 0 | Fee | ||||||
25 | Alpine Storage - Roy | WFB | 0 | 0 | 0 | Fee | |||||||
26 | Alpine Storage - Orem | WFB | 0 | 0 | 0 | Fee | |||||||
27 | Alpine Storage - American Fork | WFB | 0 | 0 | 0 | Fee | |||||||
28 | Alpine Storage - Inn Towne | WFB | 0 | 0 | 0 | Fee | |||||||
29 | Hilton Garden Inn Ayrsley | RBS | 0 | 0 | 0 | Fee | |||||||
30 | Long Lake Crossing | LIG I | 0 | 0 | 0 | Fee | |||||||
31 | Philadelphia Industrial Portfolio | Basis | Anchor Tenant Rollover Reserve | 0 | Springing | 0 | Fee | ||||||
31.01 | 7601 State Road | Basis | Fee | ||||||||||
31.02 | 10551 Decatur Road | Basis | Fee | ||||||||||
31.03 | 10500 Drummond Road | Basis | Fee | ||||||||||
32 | Westowne Center | Basis | 0 | 0 | 0 | Fee | |||||||
33 | McHenry Shopping Center | LIG I | 0 | 0 | 0 | Fee | |||||||
34 | Sycamore Square Shopping Center | Basis | Movie Theatre Reserve | 143,750 | 0 | 0 | Cash | Fee | |||||
35 | Hilton Garden Inn - Grapevine | WFB | 0 | 0 | 0 | Fee | |||||||
36 | Park City Hotel Portfolio | LIG I | 0 | 0 | 0 | Fee | |||||||
36.01 | Hampton Inn & Suites | LIG I | Fee | ||||||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | Fee | ||||||||||
37 | 30 Vreeland | RBS | 0 | 0 | 0 | Fee | |||||||
38 | One North Arlington | WFB | Rent Concession / Restaurant.com Reserve | Rent Concession: $257,307 / Restaurant.com: $44,660 | 0 | 0 | Cash | Fee | |||||
39 | Fairmont Pansy Center | WFB | 0 | 0 | 0 | Fee | |||||||
40 | Ayrsley Charleston Row | LIG I | 0 | 0 | 0 | Fee | |||||||
41 | Hampton Inn - Jericho | RBS | Seasonality Reserve | 51,725 | 6,466 | 0 | Cash | Fee | |||||
42 | Carytown Place | WFB | Hand and Stone / Chipotle Reserve | Hand and Stone - $400,000 / Chipotle - $129,592 | 0 | 0 | Cash | Fee | |||||
43 | 1181 California | RBS | 0 | 0 | 0 | Fee | |||||||
44 | 202 Tillary Street | RBS | 0 | 0 | 0 | Fee | |||||||
45 | Sheraton Pleasanton | WFB | 0 | 0 | 0 | Fee | |||||||
46 | Silverado Park Place | LIG I | 0 | 0 | 0 | Fee | |||||||
47 | ICB Art Studios | WFB | 0 | 0 | 0 | Fee | |||||||
48 | 235 Park Avenue | RBS | 0 | 0 | 0 | Fee | |||||||
49 | REVA Office Portfolio | LIG I | 0 | 0 | 0 | Fee | |||||||
49.01 | Hard Rock International Headquarters Building | LIG I | Fee | ||||||||||
49.02 | R.F. Micro Devices Building | LIG I | Fee | ||||||||||
50 | Hampton Inn Monroe | RBS | PIP Reserve | 0 | Springing | 0 | Fee | ||||||
51 | Lemont Village Square | LIG I | 0 | 0 | 0 | Fee | |||||||
52 | Franklin Square Plaza | RBS | 0 | 0 | 0 | Fee | |||||||
53 | Illinois MHC Portfolio | CIIICM | 0 | 0 | 0 | Fee | |||||||
53.01 | Imperial MHC | CIIICM | Fee | ||||||||||
53.02 | Maple Crest Manor | CIIICM | Fee | ||||||||||
53.03 | Country Estates | CIIICM | Fee | ||||||||||
54 | Holiday Inn - Louisville KY | WFB | 0 | 0 | 0 | Fee | |||||||
55 | Mill Creek Walk | Basis | 0 | 0 | 0 | Fee | |||||||
56 | Courtyard by Marriott - Stow OH | WFB | 0 | 0 | 0 | Fee | |||||||
57 | Hampton Inn Columbia | WFB | 0 | 0 | 0 | Fee | |||||||
58 | Willow Bend Apartments | WFB | 0 | 0 | 0 | Fee | |||||||
59 | Canyon Springs Apartments | Basis | 0 | 0 | 0 | Fee | |||||||
60 | Spring Lake Village Apartments | CIIICM | 0 | 0 | 0 | Fee | |||||||
61 | Candlewood Suites - Warner Robins | RBS | 0 | 0 | 0 | Fee | |||||||
62 | Meadowlea | CIIICM | 0 | 0 | 0 | Fee | |||||||
63 | 2339 Courage Drive | WFB | Apria Reserve | 0 | Springing | 0 | Fee | ||||||
64 | Fairfield Inn Harrisburg | CIIICM | 0 | 0 | 0 | Fee | |||||||
65 | Tyler Self Storage | CIIICM | 0 | 0 | 0 | Fee | |||||||
66 | Cross Pointe Centre | WFB | 0 | 0 | 0 | Leasehold | 2/1/2012 | $315,888 | Rent increases per the rent schedule in the ground lease | ||||
67 | Hampton Inn Joliet - I-55 | WFB | 0 | 0 | 0 | Fee | |||||||
68 | Hampton Inn Joliet - I-80 | WFB | 0 | 0 | 0 | Fee | |||||||
69 | Hampton Inn Milwaukee - Airport | WFB | 0 | 0 | 0 | Fee | |||||||
70 | Butterfield Village Center | LIG I | 0 | 0 | 0 | Fee | |||||||
71 | Holiday Inn Express - Fishers IN | WFB | 0 | 0 | 0 | Fee | |||||||
72 | Heritage Meadows Village Center | LIG I | 0 | 0 | 0 | Fee | |||||||
73 | Walgreens - Oro Valley | WFB | 0 | 0 | 0 | Fee | |||||||
74 | Sylvan Heights Shopping Center | CIIICM | 0 | 0 | 0 | Fee | |||||||
75 | Wells Branch Storage | Basis | 0 | 0 | 0 | Fee | |||||||
76 | Willmott Self Storage | CIIICM | 0 | 0 | 0 | Fee | |||||||
77 | Walgreens Memphis | WFB | 0 | 0 | 0 | Fee | |||||||
78 | Arney's Manufactured Housing Community | WFB | 0 | 0 | 0 | Fee | |||||||
79 | Walgreens Murfreesboro | WFB | 0 | 0 | 0 | Fee | |||||||
80 | Tan Tara MHC | WFB | 0 | 0 | 0 | Fee | |||||||
81 | CVS Ravenna | CIIICM | 0 | 0 | 0 | Fee | |||||||
82 | Creekside Village Apartments | WFB | 0 | 0 | 0 | Fee | |||||||
83 | One Murray Road | CIIICM | 0 | 0 | 0 | Fee | |||||||
84 | Royal Coach Manor | CIIICM | 0 | 0 | 0 | Fee | |||||||
85 | Green Oak Office Building - TX | WFB | 0 | 0 | 0 | Fee |
WFRBS Commercial Mortgage Trust 2012-C10 | |||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES | |||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Lockbox | Whole Loan Cut-off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan UW NOI DSCR (x) | Whole Loan UW NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date UW NOI Debt Yield | Whole Loan Cut-off Date UW NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor(19) | Affiliated Sponsors | Mortgage Loan Number |
1 | Republic Plaza | WFB | Hard/Upfront Cash Management | Brookfield Office Properties | 1 | ||||||||||
2 | Concord Mills | RBS | Hard/Springing Cash Management | Simon Property Group, L.P.; Kan Am Group | 2 | ||||||||||
3 | Dayton Mall | WFB | Hard/Upfront Cash Management | Glimcher Properties Limited Partnership | 3 | ||||||||||
4 | STAG REIT Portfolio | WFB | Hard/Springing Cash Management | STAG Industrial Operating Partnership, L.P. | 4 | ||||||||||
4.01 | 100 Papercraft Park | WFB | 4.01 | ||||||||||||
4.02 | 1521 Kepner Drive | WFB | 4.02 | ||||||||||||
4.03 | 5640 Pierson Road | WFB | 4.03 | ||||||||||||
4.04 | 22925 Venture Drive | WFB | 4.04 | ||||||||||||
4.05 | 4757 128th Avenue | WFB | 4.05 | ||||||||||||
4.06 | 1530-1540 Kepner Drive | WFB | 4.06 | ||||||||||||
4.07 | 42600 Merrill Road | WFB | 4.07 | ||||||||||||
4.08 | 2201 East Loew Road | WFB | 4.08 | ||||||||||||
4.09 | 1520 Kepner Drive | WFB | 4.09 | ||||||||||||
4.10 | One Michelin Drive | WFB | 4.10 | ||||||||||||
4.11 | 150 Enterprise Road | WFB | 4.11 | ||||||||||||
4.12 | 122 Balzano Drive | WFB | 4.12 | ||||||||||||
4.13 | 215 Mill Avenue | WFB | 4.13 | ||||||||||||
4.14 | 16 Downing Drive | WFB | 4.14 | ||||||||||||
4.15 | 2655-2755 South Eastmoor Street | WFB | 4.15 | ||||||||||||
4.16 | 636 South 66th Terrace | WFB | 4.16 | ||||||||||||
4.17 | 2652 South Eastmoor Street | WFB | 4.17 | ||||||||||||
4.18 | 141 Sal Landrio Drive | WFB | 4.18 | ||||||||||||
4.19 | 123 Union Avenue | WFB | 4.19 | ||||||||||||
4.20 | 308-310 Maxwell Avenue | WFB | 4.20 | ||||||||||||
4.21 | 1900 Wilson Avenue | WFB | 4.21 | ||||||||||||
4.22 | 231 Enterprise Road | WFB | 4.22 | ||||||||||||
4.23 | 109 Balzano Drive | WFB | 4.23 | ||||||||||||
4.24 | 2750 South Rock Road | WFB | 4.24 | ||||||||||||
4.25 | 125 Balzano Drive | WFB | 4.25 | ||||||||||||
4.26 | 6 Clermont Street | WFB | 4.26 | ||||||||||||
4.27 | 2510 South Eastmoor Street | WFB | 4.27 | ||||||||||||
4.28 | 100 Holloway Drive | WFB | 4.28 | ||||||||||||
5 | Rogue Valley Mall | WFB | Hard/Springing Cash Management | GGPLP L.L.C. | 5 | ||||||||||
6 | Animas Valley Mall | RBS | Hard/Springing Cash Management | Rouse Properties, Inc. | 6 | ||||||||||
7 | Laurel Lakes Shopping Center | WFB | Soft/Springing Cash Management | John Greytak; Richard Rotner | Y-Group B | 7 | |||||||||
8 | Bricktown Square Shopping Center | RBS | Hard/Springing Cash Management | Bonnie Management Corporation | 8 | ||||||||||
9 | Deerfield Embassy Suites | LIG I | Soft/Springing Cash Management | FelCor Lodging Limited Partnership | 9 | ||||||||||
10 | Parkway Centre V | LIG I | Hard/Springing Cash Management | Vaughn Randy Heady Jr. | 10 | ||||||||||
11 | Heritage on Millenia | WFB | Soft/Springing Cash Management | Khalid I. Al Ibrahim | 11 | ||||||||||
12 | Towne Mall | RBS | Hard/Springing Cash Management | The Macerich Partnership, L.P. | 12 | ||||||||||
13 | Century Storage Portfolio | RBS | Springing (Without Established Account) | Lawarence W. Maxwell | 13 | ||||||||||
13.01 | Ridgeview Storage | RBS | 13.01 | ||||||||||||
13.02 | Sleepy Hill Storage | RBS | 13.02 | ||||||||||||
13.03 | Lake Dexter Storage | RBS | 13.03 | ||||||||||||
13.04 | Bayview Storage | RBS | 13.04 | ||||||||||||
13.05 | Gibsonia Storage | RBS | 13.05 | ||||||||||||
14 | Flamingo Park Plaza | WFB | Springing (Without Established Account) | Various | 14 | ||||||||||
15 | Bluerock Business Center | WFB | Soft/Springing Cash Management | Various | 15 | ||||||||||
16 | Hilton Harrisburg | WFB | Hard/Springing Cash Management | Tae Woo Park; Tom Conran; William Gary Zollars; William D. Kohl | 16 | ||||||||||
17 | SpringHill Suites Columbia | RBS | Hard/Springing Cash Management | Sree Hotel Management | Y-Group A | 17 | |||||||||
18 | Hilton Garden Inn Southpoint | WFB | None | R. Doyle Parrish; Scott Sullivan; Lee Williams | 18 | ||||||||||
19 | Silas Creek Crossing | WFB | Soft/Springing Cash Management | Timothy Zaremba; Nathan Zaremba; Walter Zaremba | 19 | ||||||||||
20 | Joesler Village in Tucson | WFB | Soft/Springing Cash Management | James G. Horvath | 20 | ||||||||||
21 | Residence Inn Concord | RBS | Hard/Springing Cash Management | Sree Hotel Management | Y-Group A | 21 | |||||||||
22 | Sky Ridge Plaza | LIG I | Hard/Springing Cash Management | Mr. Alan Reagan | 22 | ||||||||||
23 | Courtyard Charlotte Airport | RBS | Hard/Springing Cash Management | Sree Hotel Management | Y-Group A | 23 | |||||||||
24 | Courtyard Inn Concord | RBS | Hard/Springing Cash Management | Sree Hotel Management | Y-Group A | 24 | |||||||||
25 | Alpine Storage - Roy | WFB | None | Boydean Frazier; Aaron B. Frazier | Y-Group H | 25 | |||||||||
26 | Alpine Storage - Orem | WFB | None | Boydean Frazier; Aaron B. Frazier | Y-Group H | 26 | |||||||||
27 | Alpine Storage - American Fork | WFB | None | Boydean Frazier; Aaron B. Frazier | Y-Group H | 27 | |||||||||
28 | Alpine Storage - Inn Towne | WFB | None | Boydean Frazier; Aaron B. Frazier | Y-Group H | 28 | |||||||||
29 | Hilton Garden Inn Ayrsley | RBS | Springing (Without Established Account) | Charles T. Hodges; Thomas B. Henson | Y-Group D | 29 | |||||||||
30 | Long Lake Crossing | LIG I | None | Cyrus Sakhai | 30 | ||||||||||
31 | Philadelphia Industrial Portfolio | Basis | Hard/Springing Cash Management | Michael Ricatto | 31 | ||||||||||
31.01 | 7601 State Road | Basis | 31.01 | ||||||||||||
31.02 | 10551 Decatur Road | Basis | 31.02 | ||||||||||||
31.03 | 10500 Drummond Road | Basis | 31.03 | ||||||||||||
32 | Westowne Center | Basis | Hard/Springing Cash Management | Scott Dew and Richard Pachulski | 32 | ||||||||||
33 | McHenry Shopping Center | LIG I | None | Wayne Tomlinson | 33 | ||||||||||
34 | Sycamore Square Shopping Center | Basis | Soft/Springing Cash Management | Mike M. Nassimi | 34 | ||||||||||
35 | Hilton Garden Inn - Grapevine | WFB | None | Apple REIT Nine, Inc. | 35 | ||||||||||
36 | Park City Hotel Portfolio | LIG I | None | Nicholas Novasic | 36 | ||||||||||
36.01 | Hampton Inn & Suites | LIG I | 36.01 | ||||||||||||
36.02 | Holiday Inn Express Hotel & Suites | LIG I | 36.02 | ||||||||||||
37 | 30 Vreeland | RBS | Hard/Springing Cash Management | Charles Kushner | 37 | ||||||||||
38 | One North Arlington | WFB | Hard/Upfront Cash Management | Zaya S. Younan | 38 | ||||||||||
39 | Fairmont Pansy Center | WFB | Soft/Springing Cash Management | Westdale Properties America I, Ltd. | 39 | ||||||||||
40 | Ayrsley Charleston Row | LIG I | Hard/Springing Cash Management | Charles T. Hodges | Y-Group D | 40 | |||||||||
41 | Hampton Inn - Jericho | RBS | Hard/Springing Cash Management | Atul M. Patel | 41 | ||||||||||
42 | Carytown Place | WFB | Soft/Springing Cash Management | Richard Rotner | Y-Group B | 42 | |||||||||
43 | 1181 California | RBS | Hard/Springing Cash Management | Mark M. Gordon; Brett A. Wilson | 43 | ||||||||||
44 | 202 Tillary Street | RBS | Hard/Springing Cash Management | Warren Diamond; John Del Monaco | Y-Group F | 44 | |||||||||
45 | Sheraton Pleasanton | WFB | Springing (With Established Account) | Jeetander P. Sethi | 45 | ||||||||||
46 | Silverado Park Place | LIG I | Hard/Springing Cash Management | Roland Sansone | 46 | ||||||||||
47 | ICB Art Studios | WFB | Springing (Without Established Account) | Peter B. Sullivan | 47 | ||||||||||
48 | 235 Park Avenue | RBS | Hard/Springing Cash Management | Warren Diamond; John Del Monaco | Y-Group F | 48 | |||||||||
49 | REVA Office Portfolio | LIG I | Hard/Springing Cash Management | Christopher Sadler and Stevens Sadler | 49 | ||||||||||
49.01 | Hard Rock International Headquarters Building | LIG I | 49.01 | ||||||||||||
49.02 | R.F. Micro Devices Building | LIG I | 49.02 | ||||||||||||
50 | Hampton Inn Monroe | RBS | Hard/Springing Cash Management | Sree Hotel Management | Y-Group A | 50 | |||||||||
51 | Lemont Village Square | LIG I | None | Trowbridge Companies | 51 | ||||||||||
52 | Franklin Square Plaza | RBS | Hard/Springing Cash Management | U.S. Properties Group | 52 | ||||||||||
53 | Illinois MHC Portfolio | CIIICM | Soft/Springing Cash Management | Deborah Soboleski & Patrick Flynn | Y-Group G | 53 | |||||||||
53.01 | Imperial MHC | CIIICM | Y-Group G | 53.01 | |||||||||||
53.02 | Maple Crest Manor | CIIICM | Y-Group G | 53.02 | |||||||||||
53.03 | Country Estates | CIIICM | Y-Group G | 53.03 | |||||||||||
54 | Holiday Inn - Louisville KY | WFB | Soft/Springing Cash Management | Starwood Distressed Opportunity Fund IX-1 U.S., L.P.; Starwood Distressed Opportunity Fund IX Global, L.P. | Y-Group E | 54 | |||||||||
55 | Mill Creek Walk | Basis | Hard/Springing Cash Management | Ted Cooper and Jennifer Cooper | 55 | ||||||||||
56 | Courtyard by Marriott - Stow OH | WFB | Soft/Springing Cash Management | Starwood Distressed Opportunity Fund IX-1 U.S., L.P.; Starwood Distressed Opportunity Fund IX Global, L.P. | Y-Group E | 56 | |||||||||
57 | Hampton Inn Columbia | WFB | None | C.J. Raymond | Y-Group C | 57 | |||||||||
58 | Willow Bend Apartments | WFB | None | Michael G. Tombari; Kenneth L. Hatfield | 58 | ||||||||||
59 | Canyon Springs Apartments | Basis | Hard/Springing Cash Management | Mohammed T. AliNiazee | 59 | ||||||||||
60 | Spring Lake Village Apartments | CIIICM | Springing (Without Established Account) | Afshin Soroory | 60 | ||||||||||
61 | Candlewood Suites - Warner Robins | RBS | Hard/Springing Cash Management | DBN Hotel Group, LLC | 61 | ||||||||||
62 | Meadowlea | CIIICM | Soft/Springing Cash Management | Deborah Soboleski | Y-Group G | 62 | |||||||||
63 | 2339 Courage Drive | WFB | None | Michael Jaeger; Robert A. McHugh III individually and as Trustee of the Robert A. McHugh III Living Trust | 63 | ||||||||||
64 | Fairfield Inn Harrisburg | CIIICM | Soft/Springing Cash Management | Ajesh Patel | 64 | ||||||||||
65 | Tyler Self Storage | CIIICM | Soft/Springing Cash Management | Tyler Self Storage, LP | 65 | ||||||||||
66 | Cross Pointe Centre | WFB | Hard/Springing Cash Management | Alan Eisenbaum; Wayne Eisenbaum | 66 | ||||||||||
67 | Hampton Inn Joliet - I-55 | WFB | None | C.J. Raymond | Y-Group C | 67 | |||||||||
68 | Hampton Inn Joliet - I-80 | WFB | None | C.J. Raymond | Y-Group C | 68 | |||||||||
69 | Hampton Inn Milwaukee - Airport | WFB | None | C.J. Raymond | Y-Group C | 69 | |||||||||
70 | Butterfield Village Center | LIG I | None | David H. Feinberg | Y-Group I | 70 | |||||||||
71 | Holiday Inn Express - Fishers IN | WFB | Soft/Springing Cash Management | Starwood Distressed Opportunity Fund IX-1 U.S., L.P.; Starwood Distressed Opportunity Fund IX Global, L.P. | Y-Group E | 71 | |||||||||
72 | Heritage Meadows Village Center | LIG I | None | David H. Feinberg | Y-Group I | 72 | |||||||||
73 | Walgreens - Oro Valley | WFB | Hard/Upfront Cash Management | Charlotte L. Pay; Tony V. Pay | 73 | ||||||||||
74 | Sylvan Heights Shopping Center | CIIICM | Hard/Springing Cash Management | Sylvan Heights VF LLC | 74 | ||||||||||
75 | Wells Branch Storage | Basis | None | Herbert J. Konrad | 75 | ||||||||||
76 | Willmott Self Storage | CIIICM | Springing (Without Established Account) | James R. Patterson & Tony L. Purcell & Alicia Purcell | 76 | ||||||||||
77 | Walgreens Memphis | WFB | Hard/Upfront Cash Management | Mona Geller; The Geller Trust; The Mona Geller Non Exempt Marital Trust | Y-Group J | 77 | |||||||||
78 | Arney's Manufactured Housing Community | WFB | None | David Reid; Anna Reid | 78 | ||||||||||
79 | Walgreens Murfreesboro | WFB | Hard/Upfront Cash Management | Mona Geller; The Geller Trust; The Mona Geller Non Exempt Marital Trust | Y-Group J | 79 | |||||||||
80 | Tan Tara MHC | WFB | None | Lamont Garber; Wayne Garber | 80 | ||||||||||
81 | CVS Ravenna | CIIICM | Hard/Springing Cash Management | Devonshire Fund, LLC | 81 | ||||||||||
82 | Creekside Village Apartments | WFB | None | Various | 82 | ||||||||||
83 | One Murray Road | CIIICM | Hard/Springing Cash Management | Ridge Murray Associates L.P. | 83 | ||||||||||
84 | Royal Coach Manor | CIIICM | Soft/Springing Cash Management | Ralph G. Beatty & Walter J. Burian | 84 | ||||||||||
85 | Green Oak Office Building - TX | WFB | Springing (Without Established Account) | Lloyd M. Fechik; Kathleen Fechik; Daniel Huberty; Janet Huberty | 85 |
WFRBS Commercial Mortgage Trust 2012-C10 | |
ANNEX A-1 | |
See Annex B to the Free Writing Prospectus entitled “Additional Mortgage Loan Information/Definitions”. | |
(1) | "WFB" denotes Wells Fargo Bank, National Association, "RBS" denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. ("RBSFP"), "LIG I" denotes Liberty Island Group I LLC, "Basis" denotes Basis Real Estate Capital II, LLC. and "CIIICM" denotes C-III Commercial Mortgage LLC. RBSFP was the originator of mortgage loan #43 (1181 California). The Royal Bank of Scotland plc was the sole originator of all other RBS loans. |
(2) | Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. |
(3) | Certain of the mortgage loans that are secured by retail properties do not include parcels ground leased to tenants in the calculation of the total number of square feet of the mortgage loan. |
For mortgage loan #1 (Republic Plaza), the collateral includes a non-contiguous 12-story parking garage with approximately 1,275 stalls located one block from the Republic Plaza mortgaged property. | |
For mortgage loan #7 (Laurel Lakes Shopping Center), the Number of Units includes the largest tenant (135,197 square feet), which is a leased fee tenant, as the improvements on their pad site are owned by the tenant. | |
For mortgage loan #13 (Century Storage Portfolio), the Ridgeview Storage mortgaged property contains 81,590 net rentable square feet, comprised of 446 self storage units spanning 50,090 square feet and 31,500 square feet of retail space. | |
For mortgage loan #15 (Bluerock Business Center), the Number of Units includes medical office space, representing 55,826 square feet, traditional office space, representing 31,255 square feet and retail space, representing 14,216 square feet. | |
For mortgage loan #20 (Joesler Village in Tucson), the Number of Units includes retail space, representing 41,410 square feet, and office space, representing 33,157 square feet. | |
For mortgage loan #25 (Alpine Storage – Roy), the Number of Units includes 35 recreational vehicle spaces, representing 20,000 square feet and two 24,000 square foot warehouses leased to a commercial tenant. | |
For mortgage loan #27 (Alpine Storage – American Fork), the Number of Units includes 18 recreation vehicle spaces, representing 6,100 square feet. | |
For mortgage loan #47 (ICB Art Studios), the Number of Units includes artist studios and office space, representing 89,705 square feet, and retail space, representing 9,661 square feet. | |
For mortgage loan #49 (REVA Office Portfolio), the rent roll totals 112,500 square feet; however, based on leases in place, the total leasable area totals 126,610 square feet. The Mortgage Loan Seller utilized the rent roll total of 112,500. The additional square footage was built out by the current tenant which does not pay rent on that space. | |
For mortgage loan #65 (Tyler Self Storage), the square footage calculation excludes a manager’s apartment and leasing office on site. | |
For mortgage loan #76 (Wilmott Self Storage), the square footage calculation excludes approximately 18,140 square feet of covered RV/Boat storage spaces and 40,760 square feet of uncovered RV/Boat storage spaces. | |
(4) | For mortgage loan #1 (Republic Plaza), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $280,000,000. Note A-2 is not included in the Issuing Entity. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate. The Note A-1 mortgage loan is the non-controlling interest in the Republic Plaza Loan Combination. |
For mortgage loan #2 (Concord Mills), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off date principal balance of $235,000,000. Note A-1 is not included in the Issuing Entity. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate. The Note A-2 mortgage loan is the non-controlling interest in the Concord Mills Loan Combination. | |
(5) | For mortgage loan #4 (STAG REIT Portfolio), the tenant at the 2201 East Loew Road mortgaged property has a purchase option which may be exercised prior to the expiration of the defeasance lockout period, and, in such event, would result in the prepayment of the mortgage loan in amount equal to 120% of the allocated loan amount for that property ($3,269,594 at loan origination), together with the applicable yield maintenance prepayment premium. |
For mortgage loan #49 (REVA Office Portfolio), in the event the borrower exercises its partial defeasance option following the defeasance option start date, borrower shall pay the greater of: (i) the outstanding principal balance of the loan; and (ii) the release price for the individual property and 25% of the release price. | |
(6) | For mortgage loan #18 (Hilton Garden Inn Southpoint), the borrower may cure a payment default within three business days of receipt of notice from the lender, provided that the lender is only required to provide the borrower with written notice for the first default within any six-month period. |
(7) | For mortgage loan #5 (Rogue Valley Mall), the borrower is entitled to an additional two business day late charge grace period once every 12 months. |
(8) | For mortgage loan #3 (Dayton Mall), the appraised value was $125,000,000, assuming the second largest tenant was not in place and renovations had not been completed as of April 25, 2012. The Appraised Value represents the value given that the second largest tenant is in-place and that renovations have been completed. |
WFRBS Commercial Mortgage Trust 2012-C10
ANNEX A-1 |
For mortgage loan #13 (Century Storage Portfolio), the Ridgeview Storage mortgaged property contains 81,590 net rentable square feet, comprised of 446 self storage units spanning 50,090 square feet and 31,500 square feet of retail space. As such, there were two separate appraisals conducted for the retail and self storage space, respectively. As of an effective valuation date of September 21, 2012, the self storage portion of the Ridgeview Storage mortgaged property had an "as-is" appraised value of $4,500,000. As of an effective valuation date of September 27, 2012, the retail portion of the Ridgeview Storage mortgaged property had an "as-is" appraised value of $3,360,000. | |
For mortgage loan #39 (Fairmont Pansy Center), the “as-is” appraised value includes $275,000 attributed to one acre of excess land available for free release. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD, based on the “as-is” appraised value excluding the excess land, are 76.3% and 61.5%, respectively. | |
For mortgage loan #45 (Sheraton Pleasanton), the Other Escrow I (Initial) Reserve and Other Escrow I (Monthly) Reserve will be used to cover costs associated with the hotel’s performance improvement plan. The "as-stabilized" appraised value, which assumes completion of the performance improvement plan by September 1, 2015, is $16,400,000, which would result in a Cut-off Date LTV Ratio and a LTV Ratio at Maturity or ARD of 64.6% and 45.2%, respectively. | |
For mortgage loan #83 (One Murray Road), the acreage includes a 4.17 acre parcel for which a free release option is available. The release parcel was attributed value in the appraisal. However, if value from the release parcel was excluded, the subject mortgage loan would have a 25.3% Cut-off Date LTV Ratio. | |
(9) | 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 #3 (Dayton Mall), the second largest tenant (50,000 square feet), representing 6.4% of net rentable square feet, took occupancy as of November 7, 2012. There are reserves of $3,327,062 to cover outstanding tenant improvements and leasing commissions and $234,375 to cover five months of base rent associated with this lease. The third largest tenant (30,625 square feet), representing 3.9% of net rentable square feet, has been dark since November 2012. The tenant has been underwritten as vacant. | |
For mortgage loan #4 (STAG REIT Portfolio), the tenants at the 2655-2755 South Eastmoor Street, 1520 Kepner Drive and 2750 South Rock Road mortgaged properties were underwritten as vacant because the tenants have stated their intent to vacate in 2013. The only tenant at the 4757 128th Avenue mortgaged property, representing 195,000 square feet, has three months of free rent from November 2012 through January 2013. | |
For mortgage loan #12 (Towne Mall), the fifth largest tenant, representing 4.8% of net rentable square feet, has executed a lease but has not yet taken occupancy. The tenant is scheduled to take occupancy and commence rental payments by April 1, 2013. At closing, the lender held back an escrow of $287,500 associated with free rent and outstanding tenant improvements and leasing commissions for the tenant. | |
For mortgage loan #14 (Flamingo Park Plaza), the largest tenant (25,258 square feet), representing 16.9% of net rentable square feet, is in occupancy, but has a free rent credit of $300,000 to offset tenant improvement costs. There is a $300,000 reserve to cover the free rent period. | |
For mortgage loan #15 (Bluerock Business Center), the second largest tenant (16,374 square feet), representing 16.2% of net rentable square feet, has been dark since November 2011, but continues to pay rent. There is a springing $565,000 reserve in the event that the tenant does not renew their lease within 12 months of expiration. The fourth largest tenant (5,553 square feet), representing 5.5% of net rentable square feet is delinquent in paying rent. There is a $127,774 reserve to cover 50% of the tenant’s minimum base rent due from June 2012 through the expiration of the lease term. | |
For mortgage loan #19 (Silas Creek Crossing), the fourth largest tenant (8,343 square feet), representing 5.4% of net rentable square feet, has executed a lease and is in occupancy, but is not paying rent. There is a $184,264 reserve to cover the outstanding tenant improvements and leasing commissions. The fifth largest tenant (6,109 square feet), representing 4.0% of net rentable square feet, has a $21,075 rent abatement commencing on the rent commencement date, estimated to be December 7, 2012, and continuing until the tenant has been credited the full amount of the rent abatement. There is a $29,515 reserve to cover the outstanding rent abatement. | |
For mortgage loan #31 (Philadelphia Industrial Portfolio) the largest tenant (38,069 square feet) at the 10500 Drummond Road mortgaged property, representing 9.7% of the portfolio's net rentable square feet, has executed a lease but is not in occupancy or paying rent. The borrower has not executed the lease as it is negotiating a lease expansion with an existing tenant for the same space. There is a $235,000 reserve to cover the rent obligation associated with this space, which will be released once the borrower has provided an acceptable estoppel certificate from an acceptable tenant evidencing that a tenant is in occupancy and paying rent. This lease was included in underwritten net income. | |
For mortgage loan #34 (Sycamore Square Shopping Center), the largest tenant (31,745 square feet), representing 12.4% of net rentable square feet, is entitled to two tenant improvement allowances of $120,000 each (in the form of rent abatement) if the tenant opts to perform certain improvements during the 2nd and 3rd lease extension periods. The total of $240,000 is equal to 110% of the Lender's annual underwritten income for this tenant. In the event a rent abatement takes effect, a springing master lease executed by the borrower for this space will also take effect. | |
For mortgage loan #38 (One North Arlington), the largest tenant (59,759 square feet) and second largest (30,918 square feet) tenant, representing 36.4% and 18.8% of net rentable square feet, respectively, are in a rent abatement period. Under the terms of their leases, rent abatements are in place for the largest and second largest tenants until March 2013 and December 2012, respectively. There is a $257,307 reserve, of which $246,465 is allocated to the largest and second largest tenants, to cover outstanding tenant improvements and leasing commissions associated with these leases. | |
For mortgage loan #42 (Carytown Place), the fourth largest tenant (2,846 square feet), representing 7.3% of net rentable square feet, has executed a lease, but is not in occupancy or paying rent. There is a reserve of $129,592 to cover outstanding tenant improvements and leasing commission and two months of base rent. The fifth largest tenant (2,260 square feet) representing 5.8% of net rentable square feet, has signed a letter of intent, but is not in occupancy or paying rent. There is a reserve of $400,000 that will be released when the tenant has signed their lease, is in occupancy and open for business. | |
For mortgage loan #43 (1181 California), the prospective fifth largest tenant (3,347 square feet), representing 3.9% of net rentable square feet, has executed a lease but has not yet taken occupancy. The tenant is scheduled to take occupancy and commence rental payments by December 1, 2012. | |
For mortgage loan #63 (2339 Courage Drive), the second largest tenant (30,000 square feet), representing 27.8% of net rentable square feet, is in occupancy, but has free rent on 12,000 square feet of space until December 31, 2012. | |
WFRBS Commercial Mortgage Trust 2012-C10
ANNEX A-1 |
(10) | For mortgage loan #83 (One Murray Road), the most recent period is based on a budget as the space was vacant prior to execution of the Amneal Pharmaceutical lease. |
(11) | 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 #1 (Republic Plaza), the largest tenant (452,972 square feet), representing 34.8% of net rentable square feet, has a one-time right to surrender no less than one full floor and no more than two full floors at any time after February 1, 2013, provided that the tenant is not subleasing more than 20.0% of their net rentable square feet to a non-related party, the space given back is on floor 18 or higher and payment of six months rent and all unamortized tenant improvements and leasing commissions. The second largest tenant (153,983 square feet), representing 11.8% of net rentable square feet, has the right to terminate its lease for 10,543 square feet of temporary space if the tenant renews its lease or otherwise expands to floor 21 of the building. The tenant must provide the landlord with at least three months written notice. The third largest tenant (77,264 square feet), representing 5.9% of net rentable square feet), has a one time right on January 31, 2019 to exercise a contraction option of no less than 10,000 square feet and no more than a full floor (25,221 square feet) on either the lowest or highest floor occupied by the tenant. The tenant must provide notice of contraction no later than December 31, 2017 and notice of the contraction space at least 210 days prior to January 31, 2019. The tenant must also pay a termination fee equal to $48.19 per square foot of the contraction space and all related unamortized tenant improvements and leasing commissions. The fourth largest tenant (61,932 square feet), representing 4.8% of net rentable square feet, has the right to terminate its lease at any time after March 31, 2017 as long as they are not in default under the lease and not subleasing more than 50% of their leased premises. The tenant shall provide written notice by October 29, 2016 and pay a termination fee of three months base rent and occupancy costs plus all unamortized tenant improvements and leasing commissions. | |
For mortgage loan #4 (STAG REIT Portfolio), the second largest tenant at the 100 Papercraft Park mortgaged property (273,884 square feet), representing 7.5% of net rentable square feet of the mortgage loan, has the right to terminate its lease on 211,250 square feet of warehouse space if the tenant’s contract with the Pennsylvania Liquor Control Board is terminated upon providing 30 days written notice and payment of all unamortized tenant improvements and leasing commissions. The tenant may also terminate up to 24,255 square feet of office space at any time upon providing 90 days written notice. The second largest tenant at the 122 Balzano Drive mortgaged property (7,740 square feet), representing 0.2% of net rentable square feet of the mortgage loan, has the right to terminate its lease as of March 31, 2014 upon providing written notice by July 1, 2013 and payment of a $9,056 termination fee. | |
For mortgage loan #6 (Animas Valley Mall), the second largest tenant (65,856 square feet), representing 13.8% of net rentable square feet, has the right to terminate its lease at any time upon providing written notice to the landlord. The lease will terminate on the second anniversary of landlord receipt of notice to terminate. | |
For mortgage loan #7 (Laurel Lakes Shopping Center), the borrower has been pre-approved by the lender to exercise its right to terminate the lease of the fifth largest tenant (22,880 square feet), representing 5.7% of net rentable square feet, provided that the borrower has executed a signed lease with a replacement tenant materially similar to the signed letter of intent dated September 26, 2012. The lender’s pre-approval will last until December 31, 2013 and the borrower will be required to escrow any tenant improvements, leasing commissions or free rent related to the new lease. | |
For mortgage loan #10 (Parkway Centre V), the largest tenant (34,631 square feet), representing 17.2% of net rentable square feet, has the right to terminate its expansion space leases (comprising of an additional 10,010 square feet) at any time upon providing six-months notice. The expansion space is underwritten as vacant. | |
For mortgage loan #12 (Towne Mall), the fifth largest tenant (16,976 square feet), representing 4.8% of net rentable square feet, has the right to terminate its lease if the tenants' gross sales, as measured over the twelve month period beginning April 1, 2017 and ending April 1, 2018, do not equal or exceed $1.4 million, upon 60 days of written notice to landlord. Termination will be effective 90 days following the landlord's receipt of notice. This right will be waived if, among other events, the tenants' sales equal or exceed $1.4 million in any lease year prior to April 1, 2017. | |
For mortgage loan #20 (Joesler Village in Tucson), the largest tenant (12,470 square feet), representing 16.7% of net rentable square feet, has the right to terminate its lease on February 1, 2015, 2018 and 2021 upon providing written notice by August 28, 2014, 2017 and 2020, respectively. The tenant is also required to pay a termination fee equal to all unamortized tenant improvements and leasing commissions if the lease is terminated in 2015. The second largest tenant (10,060 square feet), representing 13.5% of net rentable square feet, has the right to terminate its lease after July 1, 2015 upon providing notice by January 2, 2015 and payment of a $200,000 termination fee. | |
For mortgage loan #30 (Long Lake Crossing), the fourth largest tenant (9,055 square feet), representing 5.3% of net rentable square feet, has the right to terminate its lease as of November 30, 2013 by providing notice prior to March 1, 2013 and payment of three months rent plus any unamortized leasing commissions, leasehold improvements and rent abatements together with interest thereon at 8.0% per year. The fifth largest tenant (8,923 square feet), representing 5.2% of net rentable square feet, has the right to terminate its lease after March 1, 2017 by providing nine months written notice and payment of four months rent plus any unamortized leasing commissions, leasehold improvements and rent abatements together with interest thereon at 8.0% per year. | |
For mortgage loan #31 (Philadelphia Industrial Portfolio) the largest tenant (118,176 square feet) at the 10551 Decatur Road mortgaged property, representing 30.2% of the portfolio's net rentable square feet, has the one-time right to terminate its lease effective November 30, 2015 by giving notice on or before December 2014 and payment of a termination fee equal to four months of base rent. | |
For mortgage loan #32 (Westowne Center), the third largest tenant, Michael’s, has an exclusivity clause in its lease. Michael’s has notified the related borrower that it believes another tenant’s actions at the Mortgaged Property may be a breach of Michael’s exclusivity clause. A breach of this exclusivity clause could give rise to Michael’s termination right under its lease. In the event Michael’s provides a termination notice on the basis of a violation of its exclusivity clause, the related Mortgage Loan requires a full cash flow sweep in order to fund a reserve of $240,000. | |
For mortgage loan #33 (McHenry Shopping Center), the third largest tenant (21,295 square feet), representing 11.4% of net rentable square feet, has the right to terminate its lease if there is less than one anchor tenant open and operating for a period of 12 months. In the event that the landlord has obtained a letter of intent from a replacement anchor tenant within the 12 month period the tenant shall have a right to terminate if the replacement anchor tenant is not open and operating in the entire space within 180 days following the date of the letter of intent. | |
For mortgage loan #34 (Sycamore Square Shopping Center), the largest tenant (31,745 square feet), representing 12.4% of net rentable square feet, has a one-time right to terminate its lease effective November 2016, with 180 days advance notice (June 2016) and the payment of a termination fee of approximately $157,472. | |
WFRBS Commercial Mortgage Trust 2012-C10
ANNEX A-1 |
For mortgage loan #37 (30 Vreeland), the largest tenant (26,608 square feet), representing 17.3% of net rentable square feet, has a one-time right to terminate its lease on August 1, 2015 by providing at least one year of written notice to the landlord. The third largest tenant (20,892 square feet), representing 13.6% of net rentable square feet, has a two-time right to terminate its lease on February 1, 2018 and February 1, 2023, and only on these dates, upon at least one year of written notice to the landlord. The fourth largest tenant (11,960 square feet), representing 7.8% of net rentable square feet, has a one-time right to terminate its lease on April 1, 2015 upon at least nine months of written notice to the landlord. The fifth largest tenant (7,350 square feet), representing 4.8% of net rentable square feet, has a one-time right to terminate its lease on December 1, 2014 upon at least one year of written notice to the landlord. | |
For mortgage loan #38 (One North Arlington), the second largest tenant (30,918 square feet), representing 18.8% of net rentable square feet, has the right to terminate 13,556 square feet on June 30, 2015 upon providing notice by August 30, 2014 and payment of a $278,186 termination fee. | |
For mortgage loan #39 (Fairmont Pansy Center), the fifth largest tenant (2,500 square feet), representing 3.7% of net rentable square feet), has the right to terminate its lease as of June 30, 2013 upon providing 120 days notice and payment of all unamortized transaction costs. | |
For mortgage #63 (2339 Courage Drive), the third largest tenant (18,000 square feet), representing 16.7% of net rentable square feet, has the right to terminate its lease on June 30, 2015 upon providing 12 months notice and payment of three months rent and all unamortized tenant improvements and leasing commissions. | |
(12) | For mortgage loan #1 (Republic Plaza), the second largest tenant (153,983 square feet), representing 11.8% of net rentable square feet, has multiple leases that expire as follows: 10,543 square feet expire on September 14, 2014 and 143,440 square feet expire on May 31, 2016. |
For mortgage loan #4 (STAG REIT Portfolio), the second largest tenant at the 100 Papercraft Park mortgaged property (273,884 square feet), representing 7.5% of net rentable square feet of the mortgage loan, has multiple leases that expire as follows: 211,250 square feet expire on May 31, 2013 and 62,734 square feet expire on May 31, 2016. The largest tenant at the 5640 Pierson Road mortgaged property (250,100 square feet), representing 6.9% of net rentable square feet of the mortgage loan, has multiple leases that expire as follows: 80,100 square feet expire on December 31, 2016 and 170,000 square feet expire on February 28, 2019. | |
For mortgage loan #38 (One North Arlington), the fourth largest tenant (10,816 square feet), representing 6.6% of net rentable square feet, has multiple leases expiring as follows: 593 square feet expire on July 31, 2014; 7,219 square feet expire on November 30, 2014; and 3,004 square feet expire on June 30, 2015. | |
(13) | For mortgage loan #4 (STAG REIT Portfolio), the largest tenant at the 215 Mill Avenue mortgaged property (104,955 square feet), representing 2.9% of net rentable square feet of the mortgage loan, subleases 16,162 square feet for a total annual base rent of $60,608 ($3.75 per square foot) that expires on June 30, 2016. |
For mortgage loan #5 (Rogue Valley Mall), the second largest tenant (84,480 square feet), representing 18.6% of net rentable square feet, subleases approximately 42,240. | |
For mortgage loan #37 (30 Vreeland), the second largest tenant (25,039 square feet), representing 16.3% of net rentable square feet, is subleasing 17,000 square feet to Health Network Management, LLC until the lease expires on April 30, 2019. | |
For mortgage loan #38 (One North Arlington), the second largest tenant (30,918 square feet), representing 18.8% of net rentable square feet, subleases a portion of their space, not to exceed 4,734 net rentable square feet. There is no sublease in place and the sub-tenant is the chief executive officer and chairman of the tenant. | |
(14) | For mortgage loan #1 (Republic Plaza), the Engineering Escrow/Deferred Maintenance, Monthly TI/LC Reserve, Other Escrow I (Initial) and Other Escrow II Reserve are all secured by a guaranty. |
(15) | For mortgage loan #9 (Deerfield Embassy Suites), the borrower will not be required to deposit Monthly Replacement Reserves. At the end of each year the borrower will provide appropriate documentation of monthly replacement expenditures. If the amount expended exceeds 4% of gross revenues for that year, then the borrower will not be required to deposit any monthly replacement amounts with the lender, but instead, will be credited from the reserve for the next year the difference between amounts actually expended and 4% of gross revenues. If the opposite is true and the borrower provides documentation showing that less than 4% was expended, then the borrower will deposit a lump sum with the lender representing the difference between 4% and the amount actually expended. This process shall be ongoing throughout the loan term. |
For mortgage loan #16 (Hilton Harrisburg), the Monthly Replacement Reserve is equal to 1/12th of 4% of gross revenue. | |
For mortgage loans #17 (SpringHill Suites Columbia), #21 (Residence Inn Concord), #23 (Courtyard Charlotte Airport), #24 (Courtyard Inn Concord), #29 (Hilton Garden Inn Ayrsley), #41 (Hampton Inn – Jericho), #50 (Hampton Inn Monroe) and #61 (Candlewood Suites – Warner Robins), the Monthly Replacement Reserve is equal to 1/12th of 4% of the prior year's gross revenue. | |
For mortgage loans #18 (Hilton Garden Inn Southpoint), #57 (Hampton Inn Columbia), #67 (Hampton Inn Joliet – I-55), #68 (Hampton Inn Joliet – I-80) and #69 (Hampton Inn Milwaukee – Airport), the Monthly Replacement Reserve will be adjusted based on the annual operating statements for the property and will be the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of the 4% of room revenue from the property for the prior fiscal year. | |
For mortgage loan #45 (Sheraton Pleasanton), the Monthly Replacement Reserve will be adjusted based on the annual operating statements for the property and will be the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of 125% of the 4% of underwritten revenue from the property for the prior fiscal year. | |
For mortgage loans #54 (Holiday Inn – Louisville KY), #56 (Courtyard by Marriott – Stow OH) and #71 (Holiday Inn Express – Fishers IN), as long as the mortgaged properties are managed under a management agreement in accordance with the loan agreement, the Monthly Replacement Reserve will be 4% of total revenue as calculated pursuant to the terms of the management agreement in effect thereafter. If the mortgaged properties are not managed under a management agreement in accordance with the loan agreement, the Monthly Replacement Reserve will be calculated based on 4% of gross revenue, as defined in the loan agreement, from the prior calendar month. | |
For mortgage loan #64 (Fairfield Inn Harrisburg), the Monthly Replacement Reserve is calculated based on 2% of gross income for the first year of the loan term, 3% for the second year of the loan term and 4% for the remainder of the loan term. | |
WFRBS Commercial Mortgage Trust 2012-C10
ANNEX A-1 |
(16) | For mortgage loan #10 (Parkway Centre V), a monthly TI/LC Reserve of $21,500 will commence on the monthly payment date occuring March 2013. In addition, at the beginning of the third loan year, the previously negotiated cap amount may be adjusted to equal $10.00 times the maximum number of square feet expiring in any one calendar year for each year beginning 2015 and ending 24 months subsequent to loan maturity. |
For mortgage loan #38 (One North Arlington), the TI/LC Reserve Cap is only applicable if: (i) the largest tenant extends, renews or finds a replacement tenant for their lease pursuant to the terms required in the loan agreement; (ii) the debt yield is equal or greater to 10.0%; and (iii) the occupied square footage is equal to or greater than 80.0%. | |
(17) | For mortgage loan #34 (Sycamore Square Shopping Center), $504,500 was deposited at closing for the Hibbett Sports tenant (4,183 square feet). The borrower must satisfy the conditions for the release of the Other Escrow Reserve I no later than November 5, 2013. If the borrower fails to satisfy the release conditions, the lender may, at its option, retain the funds on deposit as additional collateral for the loan or, after December 31, 2014, the borrower may use the reserve to partially defease the mortgage loan (including all costs relating to such defeasance). |
For mortgage loan #45 (Sheraton Pleasanton), the Other Escrow I (Monthly) reserve is only required until January 2014, unless the lender determines that additional funds need to be deposited for completion of the performance improvement plan work. | |
For mortgage loan #66 (Cross Pointe Centre), the Other Escrow I (Monthly) reserve will be equal to the current ground rent payable under the ground lease one month in advance. | |
(18) | For mortgage loan #8 (Bricktown Square Shopping Center), the Other Escrow II (Monthly) reserve will only be collected on the first payment date under the mortgage loan. |
(19) | For mortgage loan #14 (Flamingo Park Plaza), the loan sponsor is as follows: Jack Glottmann individually and as Trustee of the SOLO Trust and the Jack Glottmann Amended and Restated Trust; Linda Glottmann Gottlieb and Deborah Glottmann as Trustees of the SOLO Trust; Ami Glottmann as Trustee of the Spousal Livetime Access Trust for the Benefit of Jack Glottmann Family. |
For mortgage loan #15 (Bluerock Business Center), the loan sponsor is as follows: David A. Brown individually and as Trustee of the David A. Brown Family Trust; Jon Q. Reynolds individually and as Trustee of the Jon Q. Reynolds and Ann S. Reynolds Family Trust; Dana G. Parry individually and as Trustee of the Dana and Meredith Parry Family Trust; Michael S. Hurd individually and as Trustee of the Hurd Revocable Inter Vivos Trust; Charles A. Pearson; Roger W. Ashton. | |
For mortgage loan #82 (Creekside Village Apartments), the loan sponsor is as follows: Linda P. Charman individually and as Trustee of The Charman Family Trust; Howard Resnikoff individually and as Trustee of The Howard Resnikoff Living Trust; Joan Resnikoff individually and as Trustee of The Joan Resnikoff Living Trust; David Garrett and Linda Garrett individually and as Trustees for The Garrett Family Trust. | |