FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 REGISTRATION FILE NO.: 333-172366-09 | ||
WFRBS Commercial Mortgage Trust 2013-C16 Disclaimer |
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com. Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time. |
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION |
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates. Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates. RBSSI is a member of SIPC, FINRA and the NYSE. |
IRS CIRCULAR 230 NOTICE |
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR. |
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES |
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand. As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. |
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS |
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address | City | State | Zip Code | General Property Type | Specific Property Type | |||||||||
1 | Westfield Mission Valley | RBS | 1640-1775 Camino Del Rio North, 824-1202 Camino Del Rio North, and 5010 & 5080 Mission Center Road | San Diego | CA | 92108 | Retail | Regional Mall | ||||||||||
2 | Brennan Industrial Portfolio III | RBS | Various | Various | Various | Various | Various | Various | ||||||||||
2.01 | Rowe Elliston | RBS | 2121 Gardner Street | Elliston | VA | 24087 | Industrial | Warehouse | ||||||||||
2.02 | Southeastern Aluminum | RBS | 4925 Bulls Bay Highway | Jacksonville | FL | 32219 | Industrial | Warehouse | ||||||||||
2.03 | Dorner | RBS | 975 Cottonwood Avenue | Hartland | WI | 53029 | Industrial | Warehouse | ||||||||||
2.04 | KDM | RBS | 10450 Medallion Drive | Cincinnati | OH | 45241 | Industrial | Warehouse | ||||||||||
2.05 | Ryko | RBS | 1500 Southeast 37th Street | Grimes | IA | 50111 | Industrial | Warehouse | ||||||||||
2.06 | TS3 | RBS | 1870 General George Patton Drive | Franklin | TN | 37067 | Industrial | Warehouse | ||||||||||
2.07 | DNA Diagnostic Center | RBS | 1001 DDC Way | Fairfield | OH | 45014 | Office | Suburban | ||||||||||
2.08 | Accupac | RBS | 1501 Industrial Boulevard | Harleysville | PA | 19438 | Industrial | Warehouse | ||||||||||
2.09 | Oracle - Cunningham | RBS | 1300 Cunningham Avenue | Winston-Salem | NC | 27107 | Industrial | Warehouse | ||||||||||
2.10 | Chrysalis | RBS | 3800 West Broward Boulevard | Plantation | FL | 33312 | Office | Suburban | ||||||||||
2.11 | Rowe Salem | RBS | 1972 Salem Industrial Drive | Salem | VA | 24153 | Industrial | Warehouse | ||||||||||
2.12 | Decorative Panels | RBS | 2900 Hill Avenue | Toledo | OH | 43607 | Industrial | Warehouse | ||||||||||
2.13 | QSR | RBS | 1700 Highland Road | Twinsburg | OH | 44087 | Industrial | Warehouse | ||||||||||
2.14 | Bacharach | RBS | 621 Hunt Valley Circle | New Kensington | PA | 15068 | Industrial | Warehouse | ||||||||||
2.15 | Halifax Media - University | RBS | 1800 University Parkway | Sarasota | FL | 34243 | Industrial | Warehouse | ||||||||||
2.16 | San Diego Union - Tribune | RBS | 1152 Armorlite Drive | San Marcos | CA | 92069 | Industrial | Warehouse | ||||||||||
2.17 | V-S Industries | RBS | 900 Chaddick Drive | Wheeling | IL | 60090 | Industrial | Warehouse | ||||||||||
2.18 | Northern Stamping - Cuyahoga | RBS | 6600 Chapek Parkway | Cuyahoga Heights | OH | 44125 | Industrial | Warehouse | ||||||||||
2.19 | Northern Stamping - Valley | RBS | 7750 Hub Parkway | Valley View | OH | 43607 | Industrial | Warehouse | ||||||||||
2.20 | Sigma - Texas | RBS | 5000 Askins Lane | Houston | TX | 77093 | Industrial | Warehouse | ||||||||||
2.21 | LTI Boyd | RBS | 53208 Columbia Drive | Elkhart | IN | 46514 | Industrial | Warehouse | ||||||||||
2.22 | MF Lightwave | RBS | 3221 Cherry Palm Drive | Tampa | FL | 33619 | Industrial | Warehouse | ||||||||||
2.23 | Pratt Corrugated / EA Morse | RBS | 1210 US Route 9 | Schodack | NY | 12033 | Industrial | Warehouse | ||||||||||
2.24 | Halifax Media - Herald | RBS | 200 Herald Journal Boulevard | Spartanburg | SC | 29303 | Industrial | Warehouse | ||||||||||
2.25 | Sigma - Illinois | RBS | 21699 Torrence Avenue & 2701 Kalvelage Drive | Sauk Village | IL | 60411 | Industrial | Warehouse | ||||||||||
3 | Augusta Mall | WFB | 3450 Wrightsboro Road | Augusta | GA | 30909 | Retail | Regional Mall | ||||||||||
4 | Hutton Hotel | WFB | 1808 West End Avenue | Nashville | TN | 37203 | Hospitality | Full Service | ||||||||||
5 | David Drye Apartment Portfolio | LIG I | Various | Various | Various | Various | Multifamily | Garden | ||||||||||
5.01 | Parkway Crossing | LIG I | 100 Samuel Adams Circle | Concord | NC | 28027 | Multifamily | Garden | ||||||||||
5.02 | Hampton Corners | LIG I | 3405 Cook Place Drive | Clemmons | NC | 27012 | Multifamily | Garden | ||||||||||
5.03 | Coopers Ridge | LIG I | 1100 Coopers Ridge Drive | Kannapolis | NC | 28083 | Multifamily | Garden | ||||||||||
5.04 | Crown Ridge | LIG I | 1635 South DeKalb Street | Shelby | NC | 28152 | Multifamily | Garden | ||||||||||
5.05 | Park Place | LIG I | 153 Civic Center Boulevard | Anderson | SC | 29625 | Multifamily | Garden | ||||||||||
6 | Westin Richmond | RBS | 6631 West Broad Street | Richmond | VA | 23230 | Hospitality | Full Service | ||||||||||
7 | 719 Griswold | LIG I | 719 Griswold Street | Detroit | MI | 48226 | Office | CBD | ||||||||||
8 | Sherwood Distribution Center | RBS | 6565 East 8 Mile Road and 21035 & 21555 Sherwood Avenue | Warren | MI | 48091 | Industrial | Warehouse | ||||||||||
9 | Hilton Garden Inn - Issaquah | WFB | 1800 Northwest Gilman Boulevard | Issaquah | WA | 98027 | Hospitality | Full Service | ||||||||||
10 | WP Carey Self Storage Portfolio II | WFB | Various | Various | Various | Various | Self Storage | Self Storage | ||||||||||
10.01 | College Park | WFB | 1420 North Orange Blossom Trail | Orlando | FL | 32804 | Self Storage | Self Storage | ||||||||||
10.02 | Kuawa Self Storage | WFB | 200 Kuawa Street | Hilo | HI | 96720 | Self Storage | Self Storage | ||||||||||
10.03 | Quality Self Storage | WFB | 18524 US Highway 19 North | Clearwater | FL | 33764 | Self Storage | Self Storage | ||||||||||
10.04 | Bakersfield Central | WFB | 3301 Truxtun Avenue | Bakersfield | CA | 93301 | Self Storage | Self Storage | ||||||||||
10.05 | Peoria | WFB | 9219 North Industrial Road | Peoria | IL | 61615 | Self Storage | Self Storage | ||||||||||
10.06 | Apalachee | WFB | 714 Loganville Highway; 331 Atlanta Highway Southeast | Winder | GA | 30680 | Self Storage | Self Storage | ||||||||||
10.07 | East Peoria | WFB | 1591 North Main Street | East Peoria | IL | 61611 | Self Storage | Self Storage | ||||||||||
10.08 | Borego | WFB | 14421 Borego Road | Victorville | CA | 92392 | Self Storage | Self Storage | ||||||||||
10.09 | Foxborough | WFB | 12474 Industrial Boulevard | Victorville | CA | 92395 | Self Storage | Self Storage | ||||||||||
10.10 | Forest Hills | WFB | 6210 Forest Hills Road | Loves Park | IL | 61111 | Self Storage | Self Storage | ||||||||||
11 | Thanksgiving Park III | WFB | 2500 West Executive Parkway | Lehi | UT | 84043 | Office | Suburban | ||||||||||
12 | Wolfenbarger Warehouse Portfolio | LIG I | 3663, 3685 & 3699 Alum Creek Drive; 1860, 1862-1900, 2020-2040, 2050 & 2052-2064 Williams Road | Columbus | OH | 43207 | Industrial | Warehouse | ||||||||||
13 | Gwinnett Marketfair | WFB | 3675 Satellite Boulevard | Duluth | GA | 30096 | Retail | Anchored | ||||||||||
14 | Wyoming Hotel Portfolio | CIIICM | Various | Casper | WY | 82601 | Hospitality | Full/Limited Service | ||||||||||
14.01 | Hilton Garden Inn Casper | CIIICM | 1150 North Poplar Street | Casper | WY | 82601 | Hospitality | Full Service | ||||||||||
14.02 | La Quinta Inn Casper | CIIICM | 400 West F Street | Casper | WY | 82601 | Hospitality | Limited Service | ||||||||||
15 | Sun Valley Village MHC | WFB | 125 Sahara Drive | Pacheco | CA | 94553 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
16 | CCPT IV Pool III | WFB | Various | Various | Various | Various | Retail | Various | ||||||||||
16.01 | Wallace Commons Salisbury | WFB | 1311, 1317, 1321, 1325, 1333, 1345, 1349, 1371, 1395 Klumac Road | Salisbury | NC | 28147 | Retail | Anchored | ||||||||||
16.02 | Academy Sports - Valdosta | WFB | 455 Norman Drive | Valdosta | GA | 31601 | Retail | Single Tenant | ||||||||||
16.03 | Walgreens - Huntsville | WFB | 3997 University Drive Northwest | Huntsville | AL | 35816 | Retail | Single Tenant | ||||||||||
17 | 564 West Randolph Street | WFB | 564 West Randolph Street | Chicago | IL | 60661 | Office | CBD | ||||||||||
18 | Natural Grocers Portfolio | LIG I | Various | Various | Various | Various | Retail | Single Tenant | ||||||||||
18.01 | Steamboat Springs CO | LIG I | 335 South Lincoln Avenue | Steamboat Springs | CO | 80487 | Retail | Single Tenant | ||||||||||
18.02 | Flagstaff AZ | LIG I | 503 West Clay Avenue | Flagstaff | AZ | 86001 | Retail | Single Tenant | ||||||||||
18.03 | Sedona AZ | LIG I | 1915 West State Route 89A | Sedona | AZ | 86336 | Retail | Single Tenant | ||||||||||
18.04 | Helena MT | LIG I | 3061 North Montana Avenue | Helena | MT | 59601 | Retail | Single Tenant | ||||||||||
18.05 | Missoula MT | LIG I | 2530 South 3rd Street West | Missoula | MT | 59804 | Retail | Single Tenant | ||||||||||
19 | Market at Liberty Crossing | WFB | 3954-4046 Powell Road | Powell | OH | 43065 | Retail | Anchored | ||||||||||
20 | Holiday Inn & Suites Westway Park | CIIICM | 4606 Westway Park Boulevard | Houston | TX | 77041 | Hospitality | Full Service | ||||||||||
21 | Kingsley Square | WFB | 7211, 7215 Skillman Street | Dallas | TX | 75231 | Retail | Anchored | ||||||||||
22 | 24 Hour Fitness - Walnut Creek | RBS | 2800 North Main Street | Walnut Creek | CA | 94597 | Retail | Single Tenant | ||||||||||
23 | Raleigh Office Portfolio | WFB | Various | Raleigh | NC | Various | Office | Suburban | ||||||||||
23.01 | Centerview III | WFB | 5565 Centerview Drive | Raleigh | NC | 27606 | Office | Suburban | ||||||||||
23.02 | Brook Forest I | WFB | 1616 East Millbrook Road | Raleigh | NC | 27609 | Office | Suburban | ||||||||||
24 | West Mall Office Park | RBS | 845, 855, 875 Central Avenue | Albany | NY | 12206 | Office | Suburban | ||||||||||
25 | Flagship Carolina Portfolio | CIIICM | Various | Various | Various | Various | Self Storage | Self Storage | ||||||||||
25.01 | ExtraSpace Storage - Forestbrook | CIIICM | 338 Jesse Street | Myrtle Beach | SC | 29579 | Self Storage | Self Storage | ||||||||||
25.02 | ExtraSpace Storage - Socastee | CIIICM | 4630 Dick Pond Road | Myrtle Beach | SC | 29588 | Self Storage | Self Storage | ||||||||||
25.03 | ExtraSpace Storage - Cary | CIIICM | 120 Centrewest Court | Cary | NC | 27513 | Self Storage | Self Storage | ||||||||||
25.04 | ExtraSpace Storage - East Raleigh | CIIICM | 5012 New Bern Avenue | Raleigh | NC | 27610 | Self Storage | Self Storage | ||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | CIIICM | 150 Airport Drive | Morrisville | NC | 27560 | Self Storage | Self Storage | ||||||||||
26 | Bethany & 16th Street | LIG I | 1501-1515 East Bethany Home Road | Phoenix | AZ | 85016 | Retail | Unanchored | ||||||||||
27 | Element Houston | Basis | 14555 Vintage Preserve Parkway | Houston | TX | 77070 | Hospitality | Limited Service | ||||||||||
28 | CCPT IV Pool II | WFB | Various | Various | Various | Various | Retail | Various | ||||||||||
28.01 | Fourth Creek Landing Statesville | WFB | 214-224 Turnersburg Highway | Statesville | NC | 28625 | Retail | Unanchored | ||||||||||
28.02 | CVS - Florence | WFB | 1501 Florence Boulevard | Florence | AL | 35630 | Retail | Single Tenant | ||||||||||
28.03 | Tractor Supply - Spencer | WFB | 58 Williams Drive | Spencer | WV | 25276 | Retail | Single Tenant | ||||||||||
28.04 | Tractor Supply - Stuttgart | WFB | 2307 North Highway 63 | Stuttgart | AR | 72160 | Retail | Single Tenant | ||||||||||
28.05 | Advanced Auto - Lake Geneva | WFB | 290 Interchange North | Lake Geneva | WI | 53147 | Retail | Single Tenant | ||||||||||
29 | CCPT IV Pool I | WFB | Various | Various | Various | Various | Retail | Single Tenant | ||||||||||
29.01 | Walgreens - Cullman | WFB | 444 2nd Avenue Northwest | Cullman | AL | 35055 | Retail | Single Tenant | ||||||||||
29.02 | Earths Fare Supermarket - Huntersville | WFB | 14021 Boren Street | Huntersville | NC | 28078 | Retail | Single Tenant | ||||||||||
29.03 | PetSmart - Baton Rouge | WFB | 8660 Airline Highway | Baton Rouge | LA | 70815 | Retail | Single Tenant | ||||||||||
29.04 | Walgreens - Blair | WFB | 1260 Washington Street | Blair | NE | 68008 | Retail | Single Tenant | ||||||||||
30 | Puritan Mill | Basis | 916 and 950 Joseph East Lowery Boulevard | Atlanta | GA | 30318 | Office | CBD | ||||||||||
31 | Gregory Cove Apartments | LIG I | 5601 Edenfield Road | Jacksonville | FL | 32277 | Multifamily | Garden | ||||||||||
32 | Legacy Commons | Basis | 6259 South Norcross Tucker Road | Tucker | GA | 30084 | Multifamily | Garden | ||||||||||
33 | Terraces at Park Place | RBS | 901 Pineville-Matthews Road | Charlotte | NC | 28134 | Retail | Anchored | ||||||||||
34 | Greenoaks MHC | WFB | 2929 North MacArthur Drive | Tracy | CA | 95376 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
35 | Westhaven Center | CIIICM | 15553-15691 Brookhurst Street | Westminster | CA | 92683 | Retail | Unanchored | ||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | CIIICM | 5675 Emerald Court | Mentor | OH | 44060 | Hospitality | Limited Service |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address | City | State | Zip Code | General Property Type | Specific Property Type | |||||||||
37 | PTC Inc. | LIG I | 3785 Pheasant Ridge Drive NE | Blaine | MN | 55449 | Office | Single Tenant | ||||||||||
38 | Holiday Inn Hammond | LIG I | 1819 Southwest Railroad Avenue | Hammond | LA | 70403 | Hospitality | Full Service | ||||||||||
39 | Joseph’s Plaza | CIIICM | 4109-4137, 4155, and 4225 Talmadge Road | Toledo | OH | 43623 | Retail | Shadow Anchored | ||||||||||
40 | California Self Storage Portfolio | LIG I | Various | Various | CA | Various | Self Storage | Self Storage | ||||||||||
40.01 | 2185 West Main Street | LIG I | 2185 West Main Street | Barstow | CA | 92311 | Self Storage | Self Storage | ||||||||||
40.02 | 1450 East Compton Boulevard | LIG I | 1450 East Compton Boulevard | Compton | CA | 90221 | Self Storage | Self Storage | ||||||||||
40.03 | 12250 Ridgecrest Road | LIG I | 12250 Ridgecrest Road | Victorville | CA | 92308 | Self Storage | Self Storage | ||||||||||
41 | Bentsen Grove Resort | CIIICM | 810 North Bentsen Palm Drive | Mission | TX | 78501 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
42 | Homewood Suites - Schaumburg, IL | RBS | 815 East American Lane | Schaumburg | IL | 60173 | Hospitality | Limited Service | ||||||||||
43 | Fairfield Inn Suites - Frederick | WFB | 5220 Westview Drive | Frederick | MD | 21703 | Hospitality | Limited Service | ||||||||||
44 | Central Westchester Tenants Corp. | NCB, FSB | 100 East Hartsdale Avenue | Hartsdale | NY | 10530 | Multifamily | Cooperative | ||||||||||
45 | 24 Hour Fitness | LIG I | 5901 Golden Triangle Boulevard | Fort Worth | TX | 76244 | Retail | Single Tenant | ||||||||||
46 | Rocky Point Owners, Inc. | NCB, FSB | 63 Rocky Point Yaphank Road | Rocky Point | NY | 11778 | Multifamily | Cooperative | ||||||||||
47 | Rivoli Crossing | LIG I | 4357 Forsyth Road | Macon | GA | 31210 | Retail | Anchored | ||||||||||
48 | Superior Self Storage | CIIICM | 1106 Corporate Way | Sacramento | CA | 95831 | Self Storage | Self Storage | ||||||||||
49 | Comfort Inn El Paso | CIIICM | 6645 Gateway West | El Paso | TX | 79925 | Hospitality | Limited Service | ||||||||||
50 | Hampton Inn Chesterfield | LIG I | 45725 Marketplace Boulevard | Chesterfield | MI | 48051 | Hospitality | Limited Service | ||||||||||
51 | 2 South Orange Avenue | LIG I | 2 South Orange Avenue | Orlando | FL | 32801 | Office | CBD | ||||||||||
52 | Greystone Business Park | WFB | 360-394 East Yosemite Avenue | Merced | CA | 95340 | Office | Medical | ||||||||||
53 | Highland Circle | Basis | 201 Northwood Drive | Atlanta | GA | 30342 | Multifamily | Garden | ||||||||||
54 | Foxwood Apartments | Basis | 19920 Foxwood Forest Boulevard | Humble | TX | 77338 | Multifamily | Garden | ||||||||||
55 | Briarwood Owners’ Corp. | NCB, FSB | 140-18, 140-21, & 140-35 Burden Crescent and 139-09 84th Drive | Briarwood | NY | 11435 | Multifamily | Cooperative | ||||||||||
56 | Ives Dairy Self Storage | Basis | 20100 & 20340 Northeast 15th Court | Miami | FL | 33179 | Self Storage | Self Storage | ||||||||||
57 | Plaza De Oro - Santa Barbara | WFB | 350 & 360 South Hope Avenue; 351, 361, 371 Hitckcock Way | Santa Barbara | CA | 93105 | Mixed Use | Office/Retail | ||||||||||
58 | Van Mall North Apartments | WFB | 9009 Northeast 54th Street | Vancouver | WA | 98662 | Multifamily | Garden | ||||||||||
59 | 280 Wilson Avenue | WFB | 280 Wilson Avenue | Newark | NJ | 07105 | Industrial | Warehouse | ||||||||||
60 | Bethpage Apartment Corp. | NCB, FSB | 301-337 Hicksville Road | Bethpage | NY | 11714 | Multifamily | Cooperative | ||||||||||
61 | Hampton Inn - Marysville | Basis | 16610 Square Drive | Marysville | OH | 43040 | Hospitality | Limited Service | ||||||||||
62 | Twin City Estates | WFB | 3001 Twin City Drive | Mandan | ND | 58554 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
63 | Walgreens - Birmingham | WFB | 2101 Richard Arrington Junior Boulevard South | Birmingham | AL | 35209 | Retail | Single Tenant | ||||||||||
64 | Sleepy Valley | CIIICM | 2301 North Abram Road | Mission | TX | 78572 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
65 | The Shops at West Village | WFB | 22115-22199 Michigan Avenue; 1029-1041 Howard Street | Dearborn | MI | 48124 | Retail | Unanchored | ||||||||||
66 | Shadow Ridge MHC | CIIICM | 8595 North 71st Avenue | Glendale | AZ | 85301 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
67 | Cutting Edge Self Storage | CIIICM | 7059 South Kenton Street | Centennial | CO | 80112 | Self Storage | Self Storage | ||||||||||
68 | Baymont Inn & Suites - Walker | LIG I | 2151 Holton Court NW | Walker | MI | 49544 | Hospitality | Limited Service | ||||||||||
69 | Albany Crossing Shopping Center | WFB | 244 Cordele Road | Albany | GA | 31705 | Retail | Anchored | ||||||||||
70 | Storage First | CIIICM | 2477 Fairburn Road | Douglasville | GA | 30135 | Self Storage | Self Storage | ||||||||||
71 | Jamestowne South Office Building | WFB | 24255 West Thirteen Mile Road | Bingham Farms | MI | 48025 | Office | Medical | ||||||||||
72 | Park Lane Terrace Apartments | CIIICM | 6808-6884 Larmanda Street | Dallas | TX | 75231 | Multifamily | Garden | ||||||||||
73 | Greenhouse Road Self Storage | WFB | 3506 Greenhouse Road | Houston | TX | 77084 | Self Storage | Self Storage | ||||||||||
74 | Baker Atrium Lofts | WFB | 1716 Summit Avenue; 1715 Highpoint Avenue | Richmond | VA | 23230 | Multifamily | Garden | ||||||||||
75 | National Storage Center | CIIICM | 2200 West Appleway Avenue | Coeur d’Alene | ID | 83814 | Self Storage | Self Storage | ||||||||||
76 | Deer Valley Mini & RV Storage | WFB | 21835 North 21st Avenue; 1930 West Adobe Drive | Phoenix | AZ | 85027 | Self Storage | Self Storage | ||||||||||
77 | Parkside Apartments | CIIICM | 3101 Sappington Place | Fort Worth | TX | 76116 | Multifamily | Garden | ||||||||||
78 | Wildwood MHC | WFB | 715 Third Street Southeast | Mandan | ND | 58554 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
79 | Great Neck Horizon House, Inc. | NCB, FSB | 185-195 South Middle Neck Road | Great Neck | NY | 11021 | Multifamily | Cooperative | ||||||||||
80 | Brookville MHC | CIIICM | 6200 Brookville Road | Indianapolis | IN | 46219 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
81 | 77 Bronx River Road Owners, Inc. | NCB, FSB | 77 Bronx River Road | Yonkers | NY | 10704 | Multifamily | Cooperative | ||||||||||
82 | Pinehurst Square Executive Office Building | WFB | 44640-44670 Ann Arbor Road | Plymouth | MI | 48170 | Office | Suburban | ||||||||||
83 | Oakwood MHC - CA | CIIICM | 4399 Aplicella Court | Manteca | CA | 95337 | Manufactured Housing Community | Manufactured Housing Community | ||||||||||
84 | Thirty-Two West 20th Street, Inc. | NCB, FSB | 32 West 20th Street | New York | NY | 10011 | Multifamily | Cooperative | ||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | NCB, FSB | 70-80 Gibson Boulevard | Valley Stream | NY | 11581 | Multifamily | Cooperative | ||||||||||
86 | 735 Apartment Corp. | NCB, FSB | 735 Elm Avenue | Teaneck | NJ | 07666 | Multifamily | Cooperative |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Year Built | Year Renovated | Number of Units(3) | Unit of Measure | Cut-off Date Balance Per Unit/SF(2)(3)(4) | Original Balance ($)(4) | Cut-off Date Balance ($)(4) | % of Aggregate Cut-off Date Balance(4) | Maturity Date or ARD Balloon Payment ($)(5) | ARD Loan | Origination Date | First Pay Date(6) | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | |||||||||||||||||
1 | Westfield Mission Valley | 1960 | 1996 | 997,549 | Sq. Ft. | 155 | 100,000,000 | 100,000,000 | 9.6% | 100,000,000 | N | 9/10/2013 | 10/1/2013 | 10/1/2023 | 10/1/2023 | |||||||||||||||||||
2 | Brennan Industrial Portfolio III | Various | Various | 3,407,164 | Sq. Ft. | 29 | 99,900,000 | 99,900,000 | 9.6% | 99,900,000 | N | 7/9/2013 | 9/1/2013 | 8/1/2018 | 8/1/2018 | |||||||||||||||||||
2.01 | Rowe Elliston | 2000 | 378,266 | Sq. Ft. | 12,327,210 | 12,327,210 | 1.2% | |||||||||||||||||||||||||||
2.02 | Southeastern Aluminum | 2006 | 198,408 | Sq. Ft. | 7,066,540 | 7,066,540 | 0.7% | |||||||||||||||||||||||||||
2.03 | Dorner | 1999 | 149,842 | Sq. Ft. | 6,019,650 | 6,019,650 | 0.6% | |||||||||||||||||||||||||||
2.04 | KDM | 1998 | 2002 | 151,506 | Sq. Ft. | 5,496,200 | 5,496,200 | 0.5% | ||||||||||||||||||||||||||
2.05 | Ryko | 1961 | 248,257 | Sq. Ft. | 5,234,480 | 5,234,480 | 0.5% | |||||||||||||||||||||||||||
2.06 | TS3 | 1997 | 101,437 | Sq. Ft. | 5,005,470 | 5,005,470 | 0.5% | |||||||||||||||||||||||||||
2.07 | DNA Diagnostic Center | 1981 | 2005 | 66,444 | Sq. Ft. | 4,776,460 | 4,776,460 | 0.5% | ||||||||||||||||||||||||||
2.08 | Accupac | 1973 | 2009 | 112,253 | Sq. Ft. | 4,743,750 | 4,743,750 | 0.5% | ||||||||||||||||||||||||||
2.09 | Oracle - Cunningham | 1957 | 350,159 | Sq. Ft. | 4,482,020 | 4,482,020 | 0.4% | |||||||||||||||||||||||||||
2.10 | Chrysalis | 1970 | 2010 | 32,688 | Sq. Ft. | 3,991,290 | 3,991,290 | 0.4% | ||||||||||||||||||||||||||
2.11 | Rowe Salem | 1972 | 1984 | 317,144 | Sq. Ft. | 3,925,860 | 3,925,860 | 0.4% | ||||||||||||||||||||||||||
2.12 | Decorative Panels | 1954 | 2002 | 237,698 | Sq. Ft. | 3,860,430 | 3,860,430 | 0.4% | ||||||||||||||||||||||||||
2.13 | QSR | 1986 | 1995 | 115,000 | Sq. Ft. | 3,598,700 | 3,598,700 | 0.3% | ||||||||||||||||||||||||||
2.14 | Bacharach | 2002 | 2009 | 61,796 | Sq. Ft. | 3,533,270 | 3,533,270 | 0.3% | ||||||||||||||||||||||||||
2.15 | Halifax Media - University | 1965 | 105,752 | Sq. Ft. | 3,467,840 | 3,467,840 | 0.3% | |||||||||||||||||||||||||||
2.16 | San Diego Union - Tribune | 1986 | 44,313 | Sq. Ft. | 3,336,980 | 3,336,980 | 0.3% | |||||||||||||||||||||||||||
2.17 | V-S Industries | 1982 | 75,902 | Sq. Ft. | 2,944,390 | 2,944,390 | 0.3% | |||||||||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | 1951 | 2007 | 157,950 | Sq. Ft. | 2,355,510 | 2,355,510 | 0.2% | ||||||||||||||||||||||||||
2.19 | Northern Stamping - Valley | 1971 | 1973 | 83,404 | Sq. Ft. | 2,355,510 | 2,355,510 | 0.2% | ||||||||||||||||||||||||||
2.20 | Sigma - Texas | 1968 | 2008 | 100,000 | Sq. Ft. | 2,322,800 | 2,322,800 | 0.2% | ||||||||||||||||||||||||||
2.21 | LTI Boyd | 2005 | 78,938 | Sq. Ft. | 2,028,360 | 2,028,360 | 0.2% | |||||||||||||||||||||||||||
2.22 | MF Lightwave | 1988 | 38,624 | Sq. Ft. | 1,832,070 | 1,832,070 | 0.2% | |||||||||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | 1988 | 78,269 | Sq. Ft. | 1,799,350 | 1,799,350 | 0.2% | |||||||||||||||||||||||||||
2.24 | Halifax Media - Herald | 1989 | 55,119 | Sq. Ft. | 1,760,090 | 1,760,090 | 0.2% | |||||||||||||||||||||||||||
2.25 | Sigma - Illinois | 1977 | 2006 | 67,995 | Sq. Ft. | 1,635,770 | 1,635,770 | 0.2% | ||||||||||||||||||||||||||
3 | Augusta Mall | 1978 | 2007 | 500,222 | Sq. Ft. | 340 | 60,000,000 | 60,000,000 | 5.7% | 60,000,000 | N | 7/11/2013 | 9/1/2013 | 8/1/2023 | 8/1/2023 | |||||||||||||||||||
4 | Hutton Hotel | 1963 | 2009 | 247 | Rooms | 178,138 | 44,000,000 | 44,000,000 | 4.2% | 41,457,055 | N | 6/25/2013 | 8/1/2013 | 7/1/2016 | 8/1/2016 | 7/1/2020 | ||||||||||||||||||
5 | David Drye Apartment Portfolio | Various | 849 | Units | 43,598 | 37,015,000 | 37,015,000 | 3.5% | 34,228,088 | N | 8/6/2013 | 10/5/2013 | 9/5/2018 | 10/5/2018 | 9/5/2023 | |||||||||||||||||||
5.01 | Parkway Crossing | 1999 | 219 | Units | 11,426,695 | 11,426,695 | 1.1% | |||||||||||||||||||||||||||
5.02 | Hampton Corners | 2004 | 192 | Units | 8,616,852 | 8,616,852 | 0.8% | |||||||||||||||||||||||||||
5.03 | Coopers Ridge | 1999 | 153 | Units | 5,956,867 | 5,956,867 | 0.6% | |||||||||||||||||||||||||||
5.04 | Crown Ridge | 2003 | 120 | Units | 5,544,757 | 5,544,757 | 0.5% | |||||||||||||||||||||||||||
5.05 | Park Place | 1999 | 165 | Units | 5,469,828 | 5,469,828 | 0.5% | |||||||||||||||||||||||||||
6 | Westin Richmond | 2008 | 2011 | 250 | Rooms | 128,000 | 32,000,000 | 32,000,000 | 3.1% | 23,862,018 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
7 | 719 Griswold | 1912 | 2013 | 347,611 | Sq. Ft. | 89 | 30,900,000 | 30,900,000 | 3.0% | 28,409,344 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2018 | |||||||||||||||||||
8 | Sherwood Distribution Center | 1950 | 2000 | 1,178,485 | Sq. Ft. | 21 | 24,700,000 | 24,700,000 | 2.4% | 20,405,790 | Y | 8/15/2013 | 10/6/2013 | 10/6/2013 | 9/6/2023 | 9/6/2043 | ||||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 2007 | 179 | Rooms | 133,101 | 23,825,000 | 23,825,000 | 2.3% | 18,049,036 | N | 8/16/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
10 | WP Carey Self Storage Portfolio II | Various | Various | 642,819 | Sq. Ft. | 35 | 22,572,000 | 22,572,000 | 2.2% | 20,794,331 | N | 8/7/2013 | 10/1/2013 | 9/1/2018 | 10/1/2018 | 9/1/2023 | ||||||||||||||||||
10.01 | College Park | 2000 | 75,166 | Sq. Ft. | 4,160,000 | 4,160,000 | 0.4% | |||||||||||||||||||||||||||
10.02 | Kuawa Self Storage | 2008 | 41,266 | Sq. Ft. | 3,965,000 | 3,965,000 | 0.4% | |||||||||||||||||||||||||||
10.03 | Quality Self Storage | 2001 | 53,320 | Sq. Ft. | 2,879,500 | 2,879,500 | 0.3% | |||||||||||||||||||||||||||
10.04 | Bakersfield Central | 1971 | 72,110 | Sq. Ft. | 2,500,000 | 2,500,000 | 0.2% | |||||||||||||||||||||||||||
10.05 | Peoria | 1990 | 92,041 | Sq. Ft. | 2,230,000 | 2,230,000 | 0.2% | |||||||||||||||||||||||||||
10.06 | Apalachee | 1997 | 2006 | 70,340 | Sq. Ft. | 1,842,000 | 1,842,000 | 0.2% | ||||||||||||||||||||||||||
10.07 | East Peoria | 1986 | 72,221 | Sq. Ft. | 1,775,000 | 1,775,000 | 0.2% | |||||||||||||||||||||||||||
10.08 | Borego | 1990 | 53,955 | Sq. Ft. | 1,200,000 | 1,200,000 | 0.1% | |||||||||||||||||||||||||||
10.09 | Foxborough | 1990 | 54,114 | Sq. Ft. | 1,020,500 | 1,020,500 | 0.1% | |||||||||||||||||||||||||||
10.10 | Forest Hills | 1978 | 58,286 | Sq. Ft. | 1,000,000 | 1,000,000 | 0.1% | |||||||||||||||||||||||||||
11 | Thanksgiving Park III | 2012 | 143,222 | Sq. Ft. | 156 | 22,350,000 | 22,326,528 | 2.1% | 18,403,937 | N | 7/3/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | 1989 | 1,142,333 | Sq. Ft. | 17 | 19,700,000 | 19,639,508 | 1.9% | 14,746,046 | N | 6/14/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | ||||||||||||||||||||
13 | Gwinnett Marketfair | 1987 | 192,872 | Sq. Ft. | 93 | 18,000,000 | 18,000,000 | 1.7% | 15,647,505 | N | 6/27/2013 | 8/1/2013 | 7/1/2015 | 8/1/2015 | 7/1/2023 | |||||||||||||||||||
14 | Wyoming Hotel Portfolio | Various | Various | 241 | Rooms | 74,689 | 18,000,000 | 18,000,000 | 1.7% | 13,722,742 | N | 8/9/2013 | 10/5/2013 | 10/5/2013 | 9/5/2023 | |||||||||||||||||||
14.01 | Hilton Garden Inn Casper | 2008 | 2013 | 121 | Rooms | 12,063,000 | 12,063,000 | 1.2% | ||||||||||||||||||||||||||
14.02 | La Quinta Inn Casper | 1984 | 2008 | 120 | Rooms | 5,937,000 | 5,937,000 | 0.6% | ||||||||||||||||||||||||||
15 | Sun Valley Village MHC | 1970 | 263 | Pads | 67,989 | 17,900,000 | 17,881,090 | 1.7% | 14,727,634 | N | 8/1/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
16 | CCPT IV Pool III | Various | 179,739 | Sq. Ft. | 93 | 16,700,000 | 16,700,000 | 1.6% | 16,700,000 | Y | 8/9/2013 | 10/1/2013 | 9/1/2023 | 9/1/2023 | 9/1/2033 | |||||||||||||||||||
16.01 | Wallace Commons Salisbury | 2008 | 92,939 | Sq. Ft. | 7,590,000 | 7,590,000 | 0.7% | |||||||||||||||||||||||||||
16.02 | Academy Sports - Valdosta | 2012 | 71,680 | Sq. Ft. | 5,837,500 | 5,837,500 | 0.6% | |||||||||||||||||||||||||||
16.03 | Walgreens - Huntsville | 2001 | 15,120 | Sq. Ft. | 3,272,500 | 3,272,500 | 0.3% | |||||||||||||||||||||||||||
17 | 564 West Randolph Street | 1909 | 2012 | 93,694 | Sq. Ft. | 173 | 16,200,000 | 16,200,000 | 1.5% | 13,394,721 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
18 | Natural Grocers Portfolio | Various | Various | 71,193 | Sq. Ft. | 210 | 15,000,000 | 14,933,140 | 1.4% | 9,541,846 | Y | 6/28/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | 7/1/2033 | ||||||||||||||||||
18.01 | Steamboat Springs CO | 1974 | 2012 | 14,696 | Sq. Ft. | 3,438,202 | 3,422,877 | 0.3% | ||||||||||||||||||||||||||
18.02 | Flagstaff AZ | 1920 | 2012 | 15,000 | Sq. Ft. | 3,269,663 | 3,255,089 | 0.3% | ||||||||||||||||||||||||||
18.03 | Sedona AZ | 2012 | 12,848 | Sq. Ft. | 2,932,584 | 2,919,513 | 0.3% | |||||||||||||||||||||||||||
18.04 | Helena MT | 2012 | 14,899 | Sq. Ft. | 2,831,461 | 2,818,840 | 0.3% | |||||||||||||||||||||||||||
18.05 | Missoula MT | 2012 | 13,750 | Sq. Ft. | 2,528,090 | 2,516,821 | 0.2% | |||||||||||||||||||||||||||
19 | Market at Liberty Crossing | 1997 | 2013 | 159,021 | Sq. Ft. | 91 | 14,500,000 | 14,500,000 | 1.4% | 12,880,926 | N | 8/15/2013 | 10/1/2013 | 9/1/2016 | 10/1/2016 | 9/1/2023 | ||||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 2012 | 113 | Rooms | 126,991 | 14,350,000 | 14,350,000 | 1.4% | 10,978,170 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
21 | Kingsley Square | 1978 | 2006 | 62,093 | Sq. Ft. | 222 | 13,800,000 | 13,800,000 | 1.3% | 12,695,511 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2018 | |||||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | 2013 | 43,602 | Sq. Ft. | 316 | 13,800,000 | 13,783,297 | 1.3% | 11,129,985 | Y | 7/22/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | 8/1/2043 | |||||||||||||||||||
23 | Raleigh Office Portfolio | Various | 138,393 | Sq. Ft. | 98 | 13,500,000 | 13,500,000 | 1.3% | 11,762,927 | N | 8/8/2013 | 10/1/2013 | 9/1/2015 | 10/1/2015 | 9/1/2023 | |||||||||||||||||||
23.01 | Centerview III | 1999 | 72,471 | Sq. Ft. | 7,022,992 | 7,022,992 | 0.7% | |||||||||||||||||||||||||||
23.02 | Brook Forest I | 2000 | 65,922 | Sq. Ft. | 6,477,008 | 6,477,008 | 0.6% | |||||||||||||||||||||||||||
24 | West Mall Office Park | 1966 | 2008 | 198,946 | Sq. Ft. | 65 | 12,937,500 | 12,937,500 | 1.2% | 10,809,257 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
25 | Flagship Carolina Portfolio | Various | 317,365 | Sq. Ft. | 40 | 12,800,000 | 12,800,000 | 1.2% | 10,766,285 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | 1995 | 96,075 | Sq. Ft. | 3,261,500 | 3,261,500 | 0.3% | |||||||||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | 1999 | 75,370 | Sq. Ft. | 3,261,200 | 3,261,200 | 0.3% | |||||||||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | 1997 | 62,600 | Sq. Ft. | 2,650,100 | 2,650,100 | 0.3% | |||||||||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | 1997 | 45,165 | Sq. Ft. | 2,353,000 | 2,353,000 | 0.2% | �� | ||||||||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | 2002 | 38,155 | Sq. Ft. | 1,274,200 | 1,274,200 | 0.1% | |||||||||||||||||||||||||||
26 | Bethany & 16th Street | 1968 | 2010 | 81,527 | Sq. Ft. | 146 | 11,900,000 | 11,888,028 | 1.1% | 9,855,914 | N | 7/29/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | |||||||||||||||||||
27 | Element Houston | 2009 | 123 | Rooms | 95,935 | 11,800,000 | 11,800,000 | 1.1% | 10,678,222 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2018 | ||||||||||||||||||||
28 | CCPT IV Pool II | Various | 122,791 | Sq. Ft. | 95 | 11,700,000 | 11,700,000 | 1.1% | 11,700,000 | Y | 8/9/2013 | 10/1/2013 | 9/1/2023 | 9/1/2023 | 9/1/2033 | |||||||||||||||||||
28.01 | Fourth Creek Landing Statesville | 2012 | 67,547 | Sq. Ft. | 5,700,200 | 5,700,200 | 0.5% | |||||||||||||||||||||||||||
28.02 | CVS - Florence | 1999 | 10,125 | Sq. Ft. | 1,735,300 | 1,735,300 | 0.2% | |||||||||||||||||||||||||||
28.03 | Tractor Supply - Spencer | 2012 | 19,127 | Sq. Ft. | 1,659,400 | 1,659,400 | 0.2% | |||||||||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | 2012 | 19,097 | Sq. Ft. | 1,542,900 | 1,542,900 | 0.1% | |||||||||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | 2012 | 6,895 | Sq. Ft. | 1,062,200 | 1,062,200 | 0.1% | |||||||||||||||||||||||||||
29 | CCPT IV Pool I | Various | 79,624 | Sq. Ft. | 147 | 11,700,000 | 11,700,000 | 1.1% | 11,700,000 | Y | 8/9/2013 | 10/1/2013 | 9/1/2023 | 9/1/2023 | 9/1/2033 | |||||||||||||||||||
29.01 | Walgreens - Cullman | 2012 | 14,550 | Sq. Ft. | 3,542,000 | 3,542,000 | 0.3% | |||||||||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | 2011 | 24,989 | Sq. Ft. | 3,183,000 | 3,183,000 | 0.3% | |||||||||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | 1999 | 25,265 | Sq. Ft. | 2,509,000 | 2,509,000 | 0.2% | |||||||||||||||||||||||||||
29.04 | Walgreens - Blair | 2008 | 14,820 | Sq. Ft. | 2,466,000 | 2,466,000 | 0.2% | |||||||||||||||||||||||||||
30 | Puritan Mill | 1921 | 2001 | 82,694 | Sq. Ft. | 139 | 11,500,000 | 11,500,000 | 1.1% | 9,596,017 | N | 8/29/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
31 | Gregory Cove Apartments | 2003 | 288 | Units | 36,458 | 10,500,000 | 10,500,000 | 1.0% | 8,731,503 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
32 | Legacy Commons | 1974 | 2010 | 288 | Units | 34,722 | 10,000,000 | 10,000,000 | 1.0% | 8,393,303 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
33 | Terraces at Park Place | 1981 | 2001 | 81,440 | Sq. Ft. | 117 | 9,500,000 | 9,500,000 | 0.9% | 7,925,665 | N | 8/29/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
34 | Greenoaks MHC | 1972 | 215 | Pads | 43,211 | 9,300,000 | 9,290,279 | 0.9% | 7,662,987 | N | 7/3/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
35 | Westhaven Center | 1974/1980 | 61,572 | Sq. Ft. | 146 | 9,000,000 | 9,000,000 | 0.9% | 7,558,573 | N | 8/26/2013 | 10/5/2013 | 10/5/2013 | 9/5/2023 | ||||||||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 2009 | 90 | Rooms | 93,333 | 8,400,000 | 8,400,000 | 0.8% | 7,015,794 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Year Built | Year Renovated | Number of Units(3) | Unit of Measure | Cut-off Date Balance Per Unit/SF(2)(3)(4) | Original Balance ($)(4) | Cut-off Date Balance ($)(4) | % of Aggregate Cut-off Date Balance(4) | Maturity Date or ARD Balloon Payment ($)(5) | ARD Loan | Origination Date | First Pay Date(6) | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | |||||||||||||||||
37 | PTC Inc. | 2009 | 92,275 | Sq. Ft. | 89 | 8,200,000 | 8,191,286 | 0.8% | 6,741,238 | N | 7/3/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
38 | Holiday Inn Hammond | 2010 | 97 | Rooms | 84,294 | 8,200,000 | 8,176,560 | 0.8% | 6,224,385 | N | 7/1/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | ||||||||||||||||||||
39 | Joseph’s Plaza | 1968/2008/2011 | 53,727 | Sq. Ft. | 149 | 8,000,000 | 8,000,000 | 0.8% | 6,667,178 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
40 | California Self Storage Portfolio | Various | 167,814 | Sq. Ft. | 46 | 7,700,000 | 7,700,000 | 0.7% | 6,509,690 | N | 8/22/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
40.01 | 2185 West Main Street | 2007 | 61,225 | Sq. Ft. | 3,300,000 | 3,300,000 | 0.3% | |||||||||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | 2003 | 21,824 | Sq. Ft. | 2,268,750 | 2,268,750 | 0.2% | |||||||||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | 2004 | 84,765 | Sq. Ft. | 2,131,250 | 2,131,250 | 0.2% | |||||||||||||||||||||||||||
41 | Bentsen Grove Resort | 1972 | 776 | Pads | 9,021 | 7,000,000 | 7,000,000 | 0.7% | 5,822,831 | N | 8/6/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 1990 | 2011 | 108 | Rooms | 64,720 | 7,000,000 | 6,989,729 | 0.7% | 5,283,958 | N | 7/17/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | |||||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 1996 | 105 | Rooms | 66,534 | 7,000,000 | 6,986,019 | 0.7% | 5,805,488 | N | 7/1/2013 | 8/1/2013 | 8/1/2013 | 7/1/2023 | ||||||||||||||||||||
44 | Central Westchester Tenants Corp. | 1969 | 1988 | 240 | Units | 28,333 | 6,800,000 | 6,800,000 | 0.7% | 6,103,332 | N | 8/14/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
45 | 24 Hour Fitness | 2009 | 43,801 | Sq. Ft. | 155 | 6,800,000 | 6,800,000 | 0.7% | 4,372,866 | N | 8/21/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
46 | Rocky Point Owners, Inc. | 1970 | 1998 | 183 | Units | 35,519 | 6,500,000 | 6,500,000 | 0.6% | 5,843,680 | N | 8/22/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
47 | Rivoli Crossing | 1988 | 2008 | 95,977 | Sq. Ft. | 68 | 6,500,000 | 6,500,000 | 0.6% | 5,658,409 | N | 7/19/2013 | 9/1/2013 | 8/1/2015 | 9/1/2015 | 8/1/2023 | ||||||||||||||||||
48 | Superior Self Storage | 2001 | 104,931 | Sq. Ft. | 61 | 6,375,000 | 6,375,000 | 0.6% | 5,321,184 | N | 8/23/2013 | 10/5/2013 | 10/5/2013 | 9/5/2023 | ||||||||||||||||||||
49 | Comfort Inn El Paso | 1963 | 2011 | 101 | Rooms | 59,406 | 6,000,000 | 6,000,000 | 0.6% | 4,574,247 | N | 8/29/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
50 | Hampton Inn Chesterfield | 2011 | 92 | Rooms | 64,045 | 5,900,000 | 5,892,111 | 0.6% | 4,531,369 | N | 8/1/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
51 | 2 South Orange Avenue | 1919 | 2000 | 48,601 | Sq. Ft. | 109 | 5,400,000 | 5,284,577 | 0.5% | 4,110,388 | N | 6/28/2012 | 8/1/2012 | 8/1/2012 | 7/1/2022 | |||||||||||||||||||
52 | Greystone Business Park | 2007 | 47,850 | Sq. Ft. | 109 | 5,200,000 | 5,200,000 | 0.5% | 4,284,330 | N | 8/9/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
53 | Highland Circle | 1965 | 2012 | 133 | Units | 37,594 | 5,000,000 | 5,000,000 | 0.5% | 4,621,435 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2018 | |||||||||||||||||||
54 | Foxwood Apartments | 1984 | 184 | Units | 26,630 | 4,900,000 | 4,900,000 | 0.5% | 4,115,223 | N | 8/28/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
55 | Briarwood Owners’ Corp. | 1952 | 1995 | 234 | Units | 19,872 | 4,650,000 | 4,650,000 | 0.4% | 4,195,195 | N | 8/28/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
56 | Ives Dairy Self Storage | 1973 | 71,750 | Sq. Ft. | 62 | 4,450,000 | 4,450,000 | 0.4% | 3,390,198 | N | 8/26/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 1978 | 47,195 | Sq. Ft. | 90 | 4,250,000 | 4,245,704 | 0.4% | 3,517,723 | N | 7/25/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
58 | Van Mall North Apartments | 1995 | 52 | Units | 76,923 | 4,000,000 | 4,000,000 | 0.4% | 3,497,218 | N | 8/22/2013 | 10/1/2013 | 9/1/2015 | 10/1/2015 | 9/1/2023 | |||||||||||||||||||
59 | 280 Wilson Avenue | 1970 | 1997 | 81,082 | Sq. Ft. | 49 | 4,000,000 | 4,000,000 | 0.4% | 3,279,537 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
60 | Bethpage Apartment Corp. | 1969 | 2008 | 73 | Units | 54,795 | 4,000,000 | 4,000,000 | 0.4% | 2,794,710 | N | 8/22/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
61 | Hampton Inn - Marysville | 1999 | 2012 | 78 | Rooms | 51,282 | 4,000,000 | 4,000,000 | 0.4% | 3,103,168 | N | 8/26/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
62 | Twin City Estates | 1975 | 277 | Pads | 14,420 | 4,000,000 | 3,994,221 | 0.4% | 3,028,445 | N | 7/31/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
63 | Walgreens - Birmingham | 2003 | 14,560 | Sq. Ft. | 271 | 3,950,000 | 3,945,997 | 0.4% | 3,268,367 | N | 7/11/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
64 | Sleepy Valley | 1982 | 504 | Pads | 7,440 | 3,750,000 | 3,750,000 | 0.4% | 2,839,871 | N | 8/27/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
65 | The Shops at West Village | 1976 | 26,004 | Sq. Ft. | 144 | 3,750,000 | 3,744,663 | 0.4% | 2,847,213 | N | 7/15/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
66 | Shadow Ridge MHC | 1975 | 123 | Pads | 30,081 | 3,700,000 | 3,700,000 | 0.4% | 3,057,327 | N | 8/8/2013 | 10/5/2013 | 10/5/2013 | 9/5/2023 | ||||||||||||||||||||
67 | Cutting Edge Self Storage | 2009 | 62,600 | Sq. Ft. | 59 | 3,700,000 | 3,693,288 | 0.4% | 3,106,135 | N | 7/1/2013 | 8/5/2013 | 8/5/2013 | 7/5/2023 | ||||||||||||||||||||
68 | Baymont Inn & Suites - Walker | 2001 | 2011 | 85 | Rooms | 42,883 | 3,650,000 | 3,645,044 | 0.3% | 2,795,584 | N | 7/25/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | |||||||||||||||||||
69 | Albany Crossing Shopping Center | 2010 | 36,000 | Sq. Ft. | 99 | 3,570,000 | 3,566,528 | 0.3% | 2,969,912 | N | 7/26/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
70 | Storage First | 2008 | 2011 | 66,600 | Sq. Ft. | 50 | 3,350,000 | 3,350,000 | 0.3% | 2,804,019 | N | 8/22/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
71 | Jamestowne South Office Building | 2002 | 33,689 | Sq. Ft. | 98 | 3,300,000 | 3,296,946 | 0.3% | 2,762,433 | N | 7/17/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
72 | Park Lane Terrace Apartments | 1968 | 152 | Units | 20,395 | 3,100,000 | 3,100,000 | 0.3% | 2,413,000 | N | 8/23/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
73 | Greenhouse Road Self Storage | 2007 | 72,120 | Sq. Ft. | 38 | 2,734,000 | 2,734,000 | 0.3% | 2,501,306 | N | 6/26/2013 | 8/1/2013 | 1/1/2015 | 2/1/2015 | 7/1/2020 | |||||||||||||||||||
74 | Baker Atrium Lofts | 1928 | 2007 | 31 | Units | 87,097 | 2,700,000 | 2,700,000 | 0.3% | 2,235,310 | N | 8/13/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
75 | National Storage Center | 1976 | 2001 | 75,398 | Sq. Ft. | 35 | 2,655,000 | 2,652,518 | 0.3% | 2,219,762 | N | 7/31/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | |||||||||||||||||||
76 | Deer Valley Mini & RV Storage | 1978 | 116,993 | Sq. Ft. | 21 | 2,500,000 | 2,500,000 | 0.2% | 1,891,906 | N | 8/15/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
77 | Parkside Apartments | 1973 | 170 | Units | 14,706 | 2,500,000 | 2,500,000 | 0.2% | 2,244,751 | N | 8/26/2013 | 10/1/2013 | 10/1/2013 | 9/1/2018 | ||||||||||||||||||||
78 | Wildwood MHC | 1965 | 175 | Pads | 12,839 | 2,250,000 | 2,246,780 | 0.2% | 1,706,520 | N | 7/16/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | ||||||||||||||||||||
79 | Great Neck Horizon House, Inc. | 1960 | 1997 | 80 | Units | 27,500 | 2,200,000 | 2,200,000 | 0.2% | 1,359,679 | N | 8/21/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
80 | Brookville MHC | 1960 | 158 | Pads | 13,528 | 2,137,500 | 2,137,500 | 0.2% | 1,776,366 | N | 8/29/2013 | 10/5/2013 | 10/5/2013 | 9/5/2023 | ||||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 1954 | 2005 | 60 | Units | 34,333 | 2,060,000 | 2,060,000 | 0.2% | 1,856,522 | N | 8/28/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
82 | Pinehurst Square Executive Office Building | 1987 | 1995 | 26,274 | Sq. Ft. | 72 | 1,900,000 | 1,898,242 | 0.2% | 1,590,493 | N | 7/17/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | |||||||||||||||||||
83 | Oakwood MHC - CA | 1975 | 57 | Pads | 31,579 | 1,800,000 | 1,800,000 | 0.2% | 1,542,187 | N | 8/27/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | ||||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 1906 | 2008 | 16 | Units | 100,000 | 1,600,000 | 1,600,000 | 0.2% | 1,306,613 | N | 8/28/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 1956 | 2006 | 49 | Units | 23,980 | 1,175,000 | 1,175,000 | 0.1% | 962,095 | N | 8/20/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
86 | �� | 735 Apartment Corp. | 1941 | 30 | Units | 23,333 | 700,000 | 700,000 | 0.1% | 532,170 | N | 8/27/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Gross Mortgage Rate(5) | Trust Advisor Fee | Trustee Fee | Master Servicing Fee | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.)(6) | Remaining Term to Maturity or ARD (Mos.)(6) | Original IO Period (Mos.)(6) | Remaining IO Period (Mos.)(6) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | |||||||||||||||||
1 | Westfield Mission Valley | 4.55400% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.52690% | Actual/360 | 384,770.83 | Interest-only, Balloon | Actual/360 | 121 | 121 | 121 | 121 | 0 | 0 | |||||||||||||||||
2 | Brennan Industrial Portfolio III | 4.53200% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.50490% | Actual/360 | 382,529.13 | Interest-only, Balloon | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | |||||||||||||||||
2.01 | Rowe Elliston | |||||||||||||||||||||||||||||||||
2.02 | Southeastern Aluminum | |||||||||||||||||||||||||||||||||
2.03 | Dorner | |||||||||||||||||||||||||||||||||
2.04 | KDM | |||||||||||||||||||||||||||||||||
2.05 | Ryko | |||||||||||||||||||||||||||||||||
2.06 | TS3 | |||||||||||||||||||||||||||||||||
2.07 | DNA Diagnostic Center | |||||||||||||||||||||||||||||||||
2.08 | Accupac | |||||||||||||||||||||||||||||||||
2.09 | Oracle - Cunningham | |||||||||||||||||||||||||||||||||
2.10 | Chrysalis | |||||||||||||||||||||||||||||||||
2.11 | Rowe Salem | |||||||||||||||||||||||||||||||||
2.12 | Decorative Panels | |||||||||||||||||||||||||||||||||
2.13 | QSR | |||||||||||||||||||||||||||||||||
2.14 | Bacharach | |||||||||||||||||||||||||||||||||
2.15 | Halifax Media - University | |||||||||||||||||||||||||||||||||
2.16 | San Diego Union - Tribune | |||||||||||||||||||||||||||||||||
2.17 | V-S Industries | |||||||||||||||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | |||||||||||||||||||||||||||||||||
2.19 | Northern Stamping - Valley | |||||||||||||||||||||||||||||||||
2.20 | Sigma - Texas | |||||||||||||||||||||||||||||||||
2.21 | LTI Boyd | |||||||||||||||||||||||||||||||||
2.22 | MF Lightwave | |||||||||||||||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | |||||||||||||||||||||||||||||||||
2.24 | Halifax Media - Herald | |||||||||||||||||||||||||||||||||
2.25 | Sigma - Illinois | |||||||||||||||||||||||||||||||||
3 | Augusta Mall | 4.36000% | 0.00000% | 0.00450% | 0.02000% | 0.00050% | 4.33500% | Actual/360 | 221,027.78 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | |||||||||||||||||
4 | Hutton Hotel | 5.25000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.22290% | Actual/360 | 242,969.63 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 82 | 36 | 34 | 360 | 360 | |||||||||||||||||
5 | David Drye Apartment Portfolio | 5.18000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 5.11290% | Actual/360 | 202,796.31 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | |||||||||||||||||
5.01 | Parkway Crossing | |||||||||||||||||||||||||||||||||
5.02 | Hampton Corners | |||||||||||||||||||||||||||||||||
5.03 | Coopers Ridge | |||||||||||||||||||||||||||||||||
5.04 | Crown Ridge | |||||||||||||||||||||||||||||||||
5.05 | Park Place | |||||||||||||||||||||||||||||||||
6 | Westin Richmond | 4.93100% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.90390% | Actual/360 | 185,784.63 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
7 | 719 Griswold | 4.80000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 4.73290% | Actual/360 | 162,121.59 | Amortizing Balloon | 60 | 60 | 0 | 0 | 360 | 360 | ||||||||||||||||||
8 | Sherwood Distribution Center | 5.15400% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.12690% | Actual/360 | 134,929.36 | Amortizing ARD | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 5.37000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.34290% | Actual/360 | 144,462.47 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
10 | WP Carey Self Storage Portfolio II | 4.93000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.90290% | Actual/360 | 120,207.57 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | |||||||||||||||||
10.01 | College Park | |||||||||||||||||||||||||||||||||
10.02 | Kuawa Self Storage | |||||||||||||||||||||||||||||||||
10.03 | Quality Self Storage | |||||||||||||||||||||||||||||||||
10.04 | Bakersfield Central | |||||||||||||||||||||||||||||||||
10.05 | Peoria | |||||||||||||||||||||||||||||||||
10.06 | Apalachee | |||||||||||||||||||||||||||||||||
10.07 | East Peoria | |||||||||||||||||||||||||||||||||
10.08 | Borego | |||||||||||||||||||||||||||||||||
10.09 | Foxborough | |||||||||||||||||||||||||||||||||
10.10 | Forest Hills | |||||||||||||||||||||||||||||||||
11 | Thanksgiving Park III | 5.05000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.02290% | Actual/360 | 120,663.53 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | 5.03000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 4.96290% | Actual/360 | 115,508.83 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | ||||||||||||||||||
13 | Gwinnett Marketfair | 5.18100% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.15390% | Actual/360 | 98,628.79 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | 360 | 360 | |||||||||||||||||
14 | Wyoming Hotel Portfolio | 5.55000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.52290% | Actual/360 | 111,073.87 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
14.01 | Hilton Garden Inn Casper | |||||||||||||||||||||||||||||||||
14.02 | La Quinta Inn Casper | |||||||||||||||||||||||||||||||||
15 | Sun Valley Village MHC | 5.02500% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.99790% | Actual/360 | 96,364.75 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
16 | CCPT IV Pool III | 4.62000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.59290% | Actual/360 | 65,187.99 | Interest-only, ARD | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | |||||||||||||||||
16.01 | Wallace Commons Salisbury | |||||||||||||||||||||||||||||||||
16.02 | Academy Sports - Valdosta | |||||||||||||||||||||||||||||||||
16.03 | Walgreens - Huntsville | |||||||||||||||||||||||||||||||||
17 | 564 West Randolph Street | 5.18000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.15290% | Actual/360 | 88,755.92 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
18 | Natural Grocers Portfolio | 5.23000% | 0.00210% | 0.00450% | 0.11000% | 0.00050% | 5.11290% | Actual/360 | 100,909.11 | Amortizing ARD | 120 | 118 | 0 | 0 | 240 | 238 | ||||||||||||||||||
18.01 | Steamboat Springs CO | |||||||||||||||||||||||||||||||||
18.02 | Flagstaff AZ | |||||||||||||||||||||||||||||||||
18.03 | Sedona AZ | |||||||||||||||||||||||||||||||||
18.04 | Helena MT | |||||||||||||||||||||||||||||||||
18.05 | Missoula MT | |||||||||||||||||||||||||||||||||
19 | Market at Liberty Crossing | 5.17000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 5.10290% | Actual/360 | 79,352.57 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | 360 | |||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 5.65000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.62290% | Actual/360 | 89,411.63 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
21 | Kingsley Square | 4.84000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.81290% | Actual/360 | 72,737.85 | Amortizing Balloon | 60 | 60 | 0 | 0 | 360 | 360 | ||||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | 4.43100% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.40390% | Actual/360 | 69,357.94 | Amortizing ARD | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
23 | Raleigh Office Portfolio | 5.28000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.25290% | Actual/360 | 74,798.55 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | 360 | |||||||||||||||||
23.01 | Centerview III | |||||||||||||||||||||||||||||||||
23.02 | Brook Forest I | |||||||||||||||||||||||||||||||||
24 | West Mall Office Park | 5.51100% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.48390% | Actual/360 | 73,547.02 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
25 | Flagship Carolina Portfolio | 5.73000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.70290% | Actual/360 | 74,534.78 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | |||||||||||||||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | |||||||||||||||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | |||||||||||||||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | |||||||||||||||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | |||||||||||||||||||||||||||||||||
26 | Bethany & 16th Street | 5.23000% | 0.00210% | 0.00450% | 0.11000% | 0.00050% | 5.11290% | Actual/360 | 65,564.91 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
27 | Element Houston | 5.04000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.01290% | Actual/360 | 66,719.38 | Amortizing Balloon | 60 | 60 | 0 | 0 | 324 | 324 | ||||||||||||||||||
28 | CCPT IV Pool II | 4.62000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.59290% | Actual/360 | 45,670.63 | Interest-only, ARD | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | |||||||||||||||||
28.01 | Fourth Creek Landing Statesville | |||||||||||||||||||||||||||||||||
28.02 | CVS - Florence | |||||||||||||||||||||||||||||||||
28.03 | Tractor Supply - Spencer | |||||||||||||||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | |||||||||||||||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | |||||||||||||||||||||||||||||||||
29 | CCPT IV Pool I | 4.62000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.59290% | Actual/360 | 45,670.63 | Interest-only, ARD | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | |||||||||||||||||
29.01 | Walgreens - Cullman | |||||||||||||||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | |||||||||||||||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | |||||||||||||||||||||||||||||||||
29.04 | Walgreens - Blair | |||||||||||||||||||||||||||||||||
30 | Puritan Mill | 5.47000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.44290% | Actual/360 | 65,079.44 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
31 | Gregory Cove Apartments | 5.36000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 5.29290% | Actual/360 | 58,698.83 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
32 | Legacy Commons | 5.66000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.63290% | Actual/360 | 57,786.81 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
33 | Terraces at Park Place | 5.46400% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.43690% | Actual/360 | 53,725.58 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
34 | Greenoaks MHC | 5.07000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.04290% | Actual/360 | 50,323.03 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
35 | Westhaven Center | 5.68000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.65290% | Actual/360 | 52,122.03 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 5.50000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.47290% | Actual/360 | 47,694.28 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Gross Mortgage Rate(5) | Trust Advisor Fee | Trustee Fee | Master Servicing Fee | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.)(6) | Remaining Term to Maturity or ARD (Mos.)(6) | Original IO Period (Mos.)(6) | Remaining IO Period (Mos.)(6) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | |||||||||||||||||
37 | PTC Inc. | 5.00000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 4.93290% | Actual/360 | 44,019.37 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
38 | Holiday Inn Hammond | 5.42000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 5.35290% | Actual/360 | 49,964.17 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | ||||||||||||||||||
39 | Joseph’s Plaza | 5.43000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.40290% | Actual/360 | 45,072.39 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
40 | California Self Storage Portfolio | 5.90000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 5.83290% | Actual/360 | 45,671.51 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
40.01 | 2185 West Main Street | |||||||||||||||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | |||||||||||||||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | |||||||||||||||||||||||||||||||||
41 | Bentsen Grove Resort | 5.37000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.34290% | Actual/360 | 39,176.17 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 5.26600% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.23890% | Actual/360 | 42,013.44 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | ||||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 5.27000% | 0.00210% | 0.00450% | 0.07000% | 0.00050% | 5.19290% | Actual/360 | 38,741.02 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | ||||||||||||||||||
44 | Central Westchester Tenants Corp. | 4.60000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 4.51290% | Actual/360 | 31,008.75 | Amortizing Balloon | 120 | 120 | 0 | 0 | 480 | 480 | ||||||||||||||||||
45 | 24 Hour Fitness | 5.51000% | 0.00210% | 0.00450% | 0.11000% | 0.00050% | 5.39290% | Actual/360 | 46,814.75 | Amortizing Balloon | 120 | 120 | 0 | 0 | 240 | 240 | ||||||||||||||||||
46 | Rocky Point Owners, Inc. | 4.66000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 4.57290% | Actual/360 | 29,893.44 | Amortizing Balloon | 120 | 120 | 0 | 0 | 480 | 480 | ||||||||||||||||||
47 | Rivoli Crossing | 5.24000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 5.17290% | Actual/360 | 35,852.99 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | |||||||||||||||||
48 | Superior Self Storage | 5.48000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.45290% | Actual/360 | 36,116.59 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
49 | Comfort Inn El Paso | 5.55000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.52290% | Actual/360 | 37,024.62 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
50 | Hampton Inn Chesterfield | 5.76000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 5.69290% | Actual/360 | 37,152.94 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | ||||||||||||||||||
51 | 2 South Orange Avenue | 5.50000% | 0.00210% | 0.00450% | 0.11000% | 0.00050% | 5.38290% | Actual/360 | 33,160.72 | Amortizing Balloon | 120 | 106 | 0 | 0 | 300 | 286 | ||||||||||||||||||
52 | Greystone Business Park | 5.07000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.04290% | Actual/360 | 28,137.61 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
53 | Highland Circle | 5.15000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.12290% | Actual/360 | 27,301.31 | Amortizing Balloon | 60 | 60 | 0 | 0 | 360 | 360 | ||||||||||||||||||
54 | Foxwood Apartments | 5.68000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.65290% | Actual/360 | 28,377.55 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
55 | Briarwood Owners’ Corp. | 4.79000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 4.70290% | Actual/360 | 21,779.29 | Amortizing Balloon | 120 | 120 | 0 | 0 | 480 | 480 | ||||||||||||||||||
56 | Ives Dairy Self Storage | 5.53000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.50290% | Actual/360 | 27,406.68 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 5.21000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.18290% | Actual/360 | 23,363.47 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
58 | Van Mall North Apartments | 5.42000% | 0.00210% | 0.00450% | 0.05000% | 0.00050% | 5.36290% | Actual/360 | 22,511.20 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | 360 | |||||||||||||||||
59 | 280 Wilson Avenue | 4.92000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 4.89290% | Actual/360 | 21,277.72 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
60 | Bethpage Apartment Corp. | 4.68000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 4.59290% | Actual/360 | 23,691.45 | Amortizing Balloon | 120 | 120 | 0 | 0 | 276 | 276 | ||||||||||||||||||
61 | Hampton Inn - Marysville | 6.06000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 6.03290% | Actual/360 | 25,918.96 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
62 | Twin City Estates | 5.35000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.32290% | Actual/360 | 24,206.48 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | ||||||||||||||||||
63 | Walgreens - Birmingham | 5.20000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.17290% | Actual/360 | 21,689.88 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
64 | Sleepy Valley | 5.36000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.33290% | Actual/360 | 22,715.81 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
65 | The Shops at West Village | 5.43000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.40290% | Actual/360 | 22,871.78 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | ||||||||||||||||||
66 | Shadow Ridge MHC | 5.16000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.13290% | Actual/360 | 20,225.77 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
67 | Cutting Edge Self Storage | 5.66000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.63290% | Actual/360 | 21,381.12 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | ||||||||||||||||||
68 | Baymont Inn & Suites - Walker | 5.68000% | 0.00210% | 0.00450% | 0.06000% | 0.00050% | 5.61290% | Actual/360 | 22,808.24 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | ||||||||||||||||||
69 | Albany Crossing Shopping Center | 5.37000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.34290% | Actual/360 | 19,979.85 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
70 | Storage First | 5.57000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.54290% | Actual/360 | 19,168.32 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
71 | Jamestowne South Office Building | 5.57000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.54290% | Actual/360 | 18,882.23 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
72 | Park Lane Terrace Apartments | 6.16000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 6.13290% | Actual/360 | 20,277.63 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
73 | Greenhouse Road Self Storage | 5.11000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.08290% | Actual/360 | 14,861.05 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 82 | 18 | 16 | 360 | 360 | |||||||||||||||||
74 | Baker Atrium Lofts | 5.22000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.19290% | Actual/360 | 14,859.37 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
75 | National Storage Center | 5.53000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.50290% | Actual/360 | 15,124.81 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
76 | Deer Valley Mini & RV Storage | 5.34000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.31290% | Actual/360 | 15,114.23 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 | ||||||||||||||||||
77 | Parkside Apartments | 5.56000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.53290% | Actual/360 | 15,441.90 | Amortizing Balloon | 60 | 60 | 0 | 0 | 300 | 300 | ||||||||||||||||||
78 | Wildwood MHC | 5.40000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.37290% | Actual/360 | 13,682.92 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | ||||||||||||||||||
79 | Great Neck Horizon House, Inc. | 4.53000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 4.44290% | Actual/360 | 13,953.94 | Amortizing Balloon | 120 | 120 | 0 | 0 | 240 | 240 | ||||||||||||||||||
80 | Brookville MHC | 5.34000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.31290% | Actual/360 | 11,922.79 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 4.75000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 4.66290% | Actual/360 | 9,594.61 | Amortizing Balloon | 120 | 120 | 0 | 0 | 480 | 480 | ||||||||||||||||||
82 | Pinehurst Square Executive Office Building | 5.57000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 5.54290% | Actual/360 | 10,871.58 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | ||||||||||||||||||
83 | Oakwood MHC - CA | 6.36000% | 0.00210% | 0.00450% | 0.02000% | 0.00050% | 6.33290% | Actual/360 | 11,212.00 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 4.80000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 4.71290% | Actual/360 | 8,394.65 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 4.88000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 4.79290% | Actual/360 | 6,221.76 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | ||||||||||||||||||
86 | 735 Apartment Corp. | 5.47000% | 0.00210% | 0.00450% | 0.08000% | 0.00050% | 5.38290% | Actual/360 | 4,286.08 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | 300 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Seasoning | Prepayment Provisions(7) | Grace Period Default (Days) | Grace Period Late (Days)(8) | Appraised Value ($)(9) | Appraisal Date | Coop - Rental Value(10) | Coop - LTV as Rental(10) | Coop - Unsold Percent(11) | Coop - Sponsor Units(11) | Coop - Investor Units(11) | Coop - Coop Units(11) | Coop - Sponsor/Investor Carry(11) | UW NOI DSCR (x)(2)(4)(12) | |||||||||||||||
1 | Westfield Mission Valley | 0 | L(24),D or GRTR 1% or YM(91),O(6) | 5 | 0 | 352,800,000 | 8/13/2013 | 3.24 | ||||||||||||||||||||||
2 | Brennan Industrial Portfolio III | 1 | L(25),GRTR 1% or YM(31),O(4) | 5 | 5 | 152,680,000 | Various | 2.32 | ||||||||||||||||||||||
2.01 | Rowe Elliston | 18,840,000 | 6/14/2013 | |||||||||||||||||||||||||||
2.02 | Southeastern Aluminum | 10,800,000 | 6/11/2013 | |||||||||||||||||||||||||||
2.03 | Dorner | 9,200,000 | 6/11/2013 | |||||||||||||||||||||||||||
2.04 | KDM | 8,400,000 | 6/6/2013 | |||||||||||||||||||||||||||
2.05 | Ryko | 8,000,000 | 6/6/2013 | |||||||||||||||||||||||||||
2.06 | TS3 | 7,650,000 | 6/14/2013 | |||||||||||||||||||||||||||
2.07 | DNA Diagnostic Center | 7,300,000 | 6/6/2013 | |||||||||||||||||||||||||||
2.08 | Accupac | 7,250,000 | 6/7/2013 | |||||||||||||||||||||||||||
2.09 | Oracle - Cunningham | 6,850,000 | 6/7/2013 | |||||||||||||||||||||||||||
2.10 | Chrysalis | 6,100,000 | 6/13/2013 | |||||||||||||||||||||||||||
2.11 | Rowe Salem | 6,000,000 | 6/14/2013 | |||||||||||||||||||||||||||
2.12 | Decorative Panels | 5,900,000 | 6/6/2013 | |||||||||||||||||||||||||||
2.13 | QSR | 5,500,000 | 6/7/2013 | |||||||||||||||||||||||||||
2.14 | Bacharach | 5,400,000 | 6/10/2013 | |||||||||||||||||||||||||||
2.15 | Halifax Media - University | 5,300,000 | 6/12/2013 | |||||||||||||||||||||||||||
2.16 | San Diego Union - Tribune | 5,100,000 | 6/10/2013 | |||||||||||||||||||||||||||
2.17 | V-S Industries | 4,500,000 | 6/10/2013 | |||||||||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | 3,600,000 | 6/7/2013 | |||||||||||||||||||||||||||
2.19 | Northern Stamping - Valley | 3,600,000 | 6/7/2013 | |||||||||||||||||||||||||||
2.20 | Sigma - Texas | 3,550,000 | 6/10/2013 | |||||||||||||||||||||||||||
2.21 | LTI Boyd | 3,100,000 | 6/10/2013 | |||||||||||||||||||||||||||
2.22 | MF Lightwave | 2,800,000 | 6/12/2013 | |||||||||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | 2,750,000 | 6/6/2013 | |||||||||||||||||||||||||||
2.24 | Halifax Media - Herald | 2,690,000 | 6/11/2013 | |||||||||||||||||||||||||||
2.25 | Sigma - Illinois | 2,500,000 | 6/10/2013 | |||||||||||||||||||||||||||
3 | Augusta Mall | 1 | L(25),D(88),O(7) | 5 | 5 | 250,000,000 | 6/25/2013 | 2.35 | ||||||||||||||||||||||
4 | Hutton Hotel | 2 | L(26),D(51),O(7) | 5 | 5 | 74,000,000 | 5/31/2013 | 2.00 | ||||||||||||||||||||||
5 | David Drye Apartment Portfolio | 0 | L(24),D(92),O(4) | 0 | 0 | 49,400,000 | 6/25/2013 | 1.38 | ||||||||||||||||||||||
5.01 | Parkway Crossing | 15,250,000 | 6/25/2013 | |||||||||||||||||||||||||||
5.02 | Hampton Corners | 11,500,000 | 6/25/2013 | |||||||||||||||||||||||||||
5.03 | Coopers Ridge | 7,950,000 | 6/25/2013 | |||||||||||||||||||||||||||
5.04 | Crown Ridge | 7,400,000 | 6/25/2013 | |||||||||||||||||||||||||||
5.05 | Park Place | 7,300,000 | 6/25/2013 | |||||||||||||||||||||||||||
6 | Westin Richmond | 0 | L(24),D(92),O(4) | 5 | 5 | 55,600,000 | 5/28/2013 | 2.20 | ||||||||||||||||||||||
7 | 719 Griswold | 0 | L(24),D(32),O(4) | 5 | 5 | 51,500,000 | 12/20/2012 | 2.07 | ||||||||||||||||||||||
8 | Sherwood Distribution Center | 0 | L(24),GRTR 1% or YM(89),O(7) | 0 | 0 | 38,300,000 | 8/1/2013 | 2.06 | ||||||||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 0 | L(24),D(92),O(4) | 5 | 5 | 35,700,000 | 6/24/2013 | 1.76 | ||||||||||||||||||||||
10 | WP Carey Self Storage Portfolio II | 0 | L(24),D(92),O(4) | 5 | 5 | 36,050,000 | Various | 1.67 | ||||||||||||||||||||||
10.01 | College Park | 6,400,000 | 7/3/2013 | |||||||||||||||||||||||||||
10.02 | Kuawa Self Storage | 6,100,000 | 6/19/2013 | |||||||||||||||||||||||||||
10.03 | Quality Self Storage | 3,900,000 | 6/18/2013 | |||||||||||||||||||||||||||
10.04 | Bakersfield Central | 4,400,000 | 6/14/2013 | |||||||||||||||||||||||||||
10.05 | Peoria | 3,450,000 | 6/21/2013 | |||||||||||||||||||||||||||
10.06 | Apalachee | 2,900,000 | Various | |||||||||||||||||||||||||||
10.07 | East Peoria | 2,700,000 | 6/21/2013 | |||||||||||||||||||||||||||
10.08 | Borego | 2,450,000 | 6/19/2013 | |||||||||||||||||||||||||||
10.09 | Foxborough | 2,100,000 | 6/19/2013 | |||||||||||||||||||||||||||
10.10 | Forest Hills | 1,650,000 | 6/20/2013 | |||||||||||||||||||||||||||
11 | Thanksgiving Park III | 1 | L(25),D(91),O(4) | 5 | 5 | 29,800,000 | 6/12/2013 | 1.70 | ||||||||||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | 2 | L(26),D(90),O(4) | 5 | 5 | 30,800,000 | 4/26/2013 | 1.74 | ||||||||||||||||||||||
13 | Gwinnett Marketfair | 2 | L(26),D(90),O(4) | 5 | 5 | 24,000,000 | 5/18/2013 | 1.59 | ||||||||||||||||||||||
14 | Wyoming Hotel Portfolio | 0 | L(24),D(93),O(3) | 0 | 0 | 28,500,000 | 5/29/2013 | 1.82 | ||||||||||||||||||||||
14.01 | Hilton Garden Inn Casper | 19,100,000 | 5/29/2013 | |||||||||||||||||||||||||||
14.02 | La Quinta Inn Casper | 9,400,000 | 5/29/2013 | |||||||||||||||||||||||||||
15 | Sun Valley Village MHC | 1 | L(25),D(91),O(4) | 5 | 5 | 24,800,000 | 4/19/2013 | 1.34 | ||||||||||||||||||||||
16 | CCPT IV Pool III | 0 | L(48),GRTR 1% or YM(68),O(4) | 5 | 5 | 27,300,000 | Various | 2.48 | ||||||||||||||||||||||
16.01 | Wallace Commons Salisbury | 12,100,000 | 6/15/2013 | |||||||||||||||||||||||||||
16.02 | Academy Sports - Valdosta | 9,800,000 | 6/15/2013 | |||||||||||||||||||||||||||
16.03 | Walgreens - Huntsville | 5,400,000 | 6/12/2013 | |||||||||||||||||||||||||||
17 | 564 West Randolph Street | 0 | L(24),D(92),O(4) | 5 | 5 | 21,100,000 | 5/29/2013 | 1.49 | ||||||||||||||||||||||
18 | Natural Grocers Portfolio | 2 | L(26),D(90),O(4) | 5 | 5 | 22,250,000 | Various | 1.32 | ||||||||||||||||||||||
18.01 | Steamboat Springs CO | 5,100,000 | 4/15/2013 | |||||||||||||||||||||||||||
18.02 | Flagstaff AZ | 4,850,000 | 4/2/2013 | |||||||||||||||||||||||||||
18.03 | Sedona AZ | 4,350,000 | 4/2/2013 | |||||||||||||||||||||||||||
18.04 | Helena MT | 4,200,000 | 4/10/2013 | |||||||||||||||||||||||||||
18.05 | Missoula MT | 3,750,000 | 4/10/2013 | |||||||||||||||||||||||||||
19 | Market at Liberty Crossing | 0 | L(24),D(92),O(4) | 5 | 5 | 19,950,000 | 6/13/2013 | 1.47 | ||||||||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 0 | L(24),D(93),O(3) | 0 | 0 | 20,500,000 | 6/27/2013 | 1.55 | ||||||||||||||||||||||
21 | Kingsley Square | 0 | L(24),D(32),O(4) | 5 | 5 | 18,700,000 | 4/17/2013 | 1.46 | ||||||||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | 1 | L(25),D(91),O(4) | 0 | 0 | 23,100,000 | 5/17/2013 | 1.70 | ||||||||||||||||||||||
23 | Raleigh Office Portfolio | 0 | L(24),D(92),O(4) | 5 | 5 | 18,050,000 | Various | 1.55 | ||||||||||||||||||||||
23.01 | Centerview III | 9,390,000 | 6/24/2013 | |||||||||||||||||||||||||||
23.02 | Brook Forest I | 8,660,000 | 6/27/2013 | |||||||||||||||||||||||||||
24 | West Mall Office Park | 0 | L(24),D(92),O(4) | 0 | 0 | 17,500,000 | 6/28/2013 | 1.66 | ||||||||||||||||||||||
25 | Flagship Carolina Portfolio | 0 | L(24),GRTR 1% or YM(93),O(3) | 0 | 0 | 21,120,000 | 7/31/2013 | 1.54 | ||||||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | 5,930,000 | 7/31/2013 | |||||||||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | 5,260,000 | 7/31/2013 | |||||||||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | 4,050,000 | 7/31/2013 | |||||||||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | 3,620,000 | 7/31/2013 | |||||||||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | 2,260,000 | 7/31/2013 | |||||||||||||||||||||||||||
26 | Bethany & 16th Street | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 16,725,000 | 4/22/2013 | 1.58 | ||||||||||||||||||||||
27 | Element Houston | 0 | L(24),D(34),O(2) | 5 | 5 | 19,400,000 | 7/27/2013 | 1.73 | ||||||||||||||||||||||
28 | CCPT IV Pool II | 0 | L(48),GRTR 1% or YM(68),O(4) | 5 | 5 | 20,950,000 | Various | 2.49 | ||||||||||||||||||||||
28.01 | Fourth Creek Landing Statesville | 10,400,000 | 6/14/2013 | |||||||||||||||||||||||||||
28.02 | CVS - Florence | 3,000,000 | 6/12/2013 | |||||||||||||||||||||||||||
28.03 | Tractor Supply - Spencer | 3,000,000 | 6/13/2013 | |||||||||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | 2,800,000 | 6/17/2013 | |||||||||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | 1,750,000 | 6/18/2013 | |||||||||||||||||||||||||||
29 | CCPT IV Pool I | 0 | L(48),GRTR 1% or YM(68),O(4) | 5 | 5 | 20,350,000 | Various | 2.43 | ||||||||||||||||||||||
29.01 | Walgreens - Cullman | 6,400,000 | 6/12/2013 | |||||||||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | 5,450,000 | 6/17/2013 | |||||||||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | 4,000,000 | 6/10/2013 | |||||||||||||||||||||||||||
29.04 | Walgreens - Blair | 4,500,000 | 6/7/2013 | |||||||||||||||||||||||||||
30 | Puritan Mill | 0 | L(24),D(93),O(3) | 5 | 5 | 15,400,000 | 8/6/2013 | 1.46 | ||||||||||||||||||||||
31 | Gregory Cove Apartments | 0 | L(24),D(92),O(4) | 5 | 5 | 14,600,000 | 6/26/2013 | 1.40 | ||||||||||||||||||||||
32 | Legacy Commons | 0 | L(24),D(93),O(3) | 5 | 5 | 15,800,000 | 7/25/2013 | 1.53 | ||||||||||||||||||||||
33 | Terraces at Park Place | 0 | L(24),D(92),O(4) | 0 | 0 | 13,525,000 | 7/16/2013 | 1.58 | ||||||||||||||||||||||
34 | Greenoaks MHC | 1 | L(25),D(91),O(4) | 5 | 5 | 14,030,000 | 4/19/2013 | 1.42 | ||||||||||||||||||||||
35 | Westhaven Center | 0 | L(24),D(92),O(4) | 0 | 0 | 16,100,000 | 1/31/2013 | 1.61 | ||||||||||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 0 | L(24),D(93),O(3) | 0 | 0 | 12,200,000 | 3/31/2013 | 1.87 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Seasoning | Prepayment Provisions(7) | Grace Period Default (Days) | Grace Period Late (Days)(8) | Appraised Value ($)(9) | Appraisal Date | Coop - Rental Value(10) | Coop - LTV as Rental(10) | Coop - Unsold Percent(11) | Coop - Sponsor Units(11) | Coop - Investor Units(11) | Coop - Coop Units(11) | Coop - Sponsor/Investor Carry(11) | UW NOI DSCR (x)(2)(4)(12) | |||||||||||||||
37 | PTC Inc. | 1 | L(25),D(91),O(4) | 5 | 5 | 14,600,000 | 4/3/2013 | 2.02 | ||||||||||||||||||||||
38 | Holiday Inn Hammond | 2 | L(26),D(90),O(4) | 5 | 5 | 13,000,000 | 4/24/2013 | 1.86 | ||||||||||||||||||||||
39 | Joseph’s Plaza | 0 | L(24),D(93),O(3) | 5 | 5 | 10,670,000 | 6/14/2013 | 1.56 | ||||||||||||||||||||||
40 | California Self Storage Portfolio | 0 | L(24),D(92),O(4) | 5 | 5 | 11,200,000 | Various | 1.34 | ||||||||||||||||||||||
40.01 | 2185 West Main Street | 4,800,000 | 6/3/2013 | |||||||||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | 3,300,000 | 6/4/2013 | |||||||||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | 3,100,000 | 6/3/2013 | |||||||||||||||||||||||||||
41 | Bentsen Grove Resort | 0 | L(24),D(92),O(4) | 0 | 0 | 10,100,000 | 6/28/2013 | 1.53 | ||||||||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 1 | L(25),D(91),O(4) | 0 | 0 | 11,400,000 | 6/17/2013 | 1.84 | ||||||||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 2 | L(26),D(90),O(4) | 5 | 5 | 13,300,000 | 6/3/2013 | 2.24 | ||||||||||||||||||||||
44 | Central Westchester Tenants Corp. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 58,970,000 | 6/12/2013 | 43,800,000 | 15.5% | 0.4% | 0 | 1 | 0 | 3,073 | 8.25 | |||||||||||||||
45 | 24 Hour Fitness | 0 | L(24),D(92),O(4) | 5 | 5 | 11,450,000 | 5/14/2013 | 1.68 | ||||||||||||||||||||||
46 | Rocky Point Owners, Inc. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 15,980,000 | 4/9/2013 | 18,900,000 | 34.4% | 0.5% | 0 | 0 | 1 | 3.96 | ||||||||||||||||
47 | Rivoli Crossing | 1 | L(25),D(91),O(4) | 5 | 5 | 9,250,000 | 5/26/2013 | 1.53 | ||||||||||||||||||||||
48 | Superior Self Storage | 0 | L(24),D(93),O(3) | 0 | 0 | 8,500,000 | 7/12/2013 | 1.37 | ||||||||||||||||||||||
49 | Comfort Inn El Paso | 0 | L(24),D(93),O(3) | 0 | 0 | 9,400,000 | 5/27/2013 | 1.70 | ||||||||||||||||||||||
50 | Hampton Inn Chesterfield | 1 | L(25),D(91),O(4) | 5 | 5 | 8,900,000 | 4/1/2013 | 1.90 | ||||||||||||||||||||||
51 | 2 South Orange Avenue | 14 | L(38),D(79),O(3) | 5 | 5 | 7,900,000 | 7/23/2013 | 1.61 | ||||||||||||||||||||||
52 | Greystone Business Park | 0 | L(24),D(92),O(4) | 5 | 5 | 7,710,000 | 6/13/2013 | 1.57 | ||||||||||||||||||||||
53 | Highland Circle | 0 | L(24),D(33),O(3) | 5 | 5 | 7,400,000 | 7/30/2013 | 1.50 | ||||||||||||||||||||||
54 | Foxwood Apartments | 0 | L(24),D(92),O(4) | 5 | 5 | 7,600,000 | 5/27/2013 | 1.69 | ||||||||||||||||||||||
55 | Briarwood Owners’ Corp. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 38,120,261 | 11/30/2012 | 26,700,000 | 17.4% | 21.8% | 51 | 0 | 0 | 311,993 | 7.41 | |||||||||||||||
56 | Ives Dairy Self Storage | 0 | L(24),D(92),O(4) | 5 | 5 | 7,500,000 | 7/31/2013 | 1.43 | ||||||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 1 | L(25),D(91),O(4) | 5 | 5 | 8,800,000 | 5/16/2013 | 1.91 | ||||||||||||||||||||||
58 | Van Mall North Apartments | 0 | L(24),D(92),O(4) | 5 | 5 | 5,810,000 | 5/14/2013 | 1.44 | ||||||||||||||||||||||
59 | 280 Wilson Avenue | 0 | L(24),D(92),O(4) | 5 | 5 | 8,400,000 | 7/3/2013 | 2.16 | ||||||||||||||||||||||
60 | Bethpage Apartment Corp. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 14,550,000 | 7/14/2013 | 10,900,000 | 36.7% | 1.4% | 0 | 0 | 1 | 2.89 | ||||||||||||||||
61 | Hampton Inn - Marysville | 0 | L(24),D(94),O(2) | 5 | 5 | 5,900,000 | 8/1/2013 | 2.01 | ||||||||||||||||||||||
62 | Twin City Estates | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 6,300,000 | 4/30/2013 | 1.70 | ||||||||||||||||||||||
63 | Walgreens - Birmingham | 1 | L(25),D(91),O(4) | 5 | 5 | 6,600,000 | 5/10/2013 | 1.61 | ||||||||||||||||||||||
64 | Sleepy Valley | 0 | L(24),D(93),O(3) | 0 | 0 | 5,250,000 | 7/15/2013 | 1.40 | ||||||||||||||||||||||
65 | The Shops at West Village | 1 | L(25),D(91),O(4) | 5 | 5 | 5,100,000 | 5/2/2013 | 1.59 | ||||||||||||||||||||||
66 | Shadow Ridge MHC | 0 | L(24),D(90),O(6) | 0 | 0 | 5,000,000 | 5/16/2013 | 1.40 | ||||||||||||||||||||||
67 | Cutting Edge Self Storage | 2 | L(26),D(91),O(3) | 0 | 0 | 5,380,000 | 4/5/2013 | 1.38 | ||||||||||||||||||||||
68 | Baymont Inn & Suites - Walker | 1 | L(25),D(91),O(4) | 5 | 5 | 5,700,000 | 4/1/2013 | 1.81 | ||||||||||||||||||||||
69 | Albany Crossing Shopping Center | 1 | L(25),D(91),O(4) | 5 | 5 | 5,100,000 | 6/14/2013 | 1.78 | ||||||||||||||||||||||
70 | Storage First | 0 | L(24),GRTR 1% or YM(93),O(3) | 0 | 0 | 4,850,000 | 7/19/2013 | 1.34 | ||||||||||||||||||||||
71 | Jamestowne South Office Building | 1 | L(25),D(91),O(4) | 5 | 5 | 4,425,000 | 2/5/2013 | 1.85 | ||||||||||||||||||||||
72 | Park Lane Terrace Apartments | 0 | L(24),D(92),O(4) | 0 | 0 | 4,850,000 | 6/21/2013 | 1.52 | ||||||||||||||||||||||
73 | Greenhouse Road Self Storage | 2 | L(26),D(54),O(4) | 5 | 5 | 4,180,000 | 6/5/2013 | 1.43 | ||||||||||||||||||||||
74 | Baker Atrium Lofts | 0 | L(24),D(92),O(4) | 5 | 5 | 4,000,000 | 7/10/2013 | 1.49 | ||||||||||||||||||||||
75 | National Storage Center | 1 | L(25),D(92),O(3) | 0 | 0 | 3,700,000 | 6/21/2013 | 1.45 | ||||||||||||||||||||||
76 | Deer Valley Mini & RV Storage | 0 | L(24),D(92),O(4) | 5 | 5 | 6,400,000 | 7/5/2013 | 2.12 | ||||||||||||||||||||||
77 | Parkside Apartments | 0 | L(24),GRTR 1% or YM(33),O(3) | 0 | 0 | 4,380,000 | 5/29/2013 | 1.74 | ||||||||||||||||||||||
78 | Wildwood MHC | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 4,380,000 | 4/30/2013 | 2.09 | ||||||||||||||||||||||
79 | Great Neck Horizon House, Inc. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 18,770,000 | 8/1/2013 | 18,300,000 | 12.0% | 0.0% | 0 | 0 | 0 | 7.66 | ||||||||||||||||
80 | Brookville MHC | 0 | L(24),D(93),O(3) | 0 | 0 | 2,900,000 | 6/5/2013 | 1.81 | ||||||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 7,280,000 | 7/23/2013 | 6,100,000 | 33.8% | 18.3% | 11 | 0 | 0 | 707 | 3.96 | |||||||||||||||
82 | Pinehurst Square Executive Office Building | 1 | L(25),D(91),O(4) | 5 | 5 | 2,550,000 | 2/5/2013 | 1.85 | ||||||||||||||||||||||
83 | Oakwood MHC - CA | 0 | L(24),D(92),O(4) | 0 | 0 | 2,820,000 | 6/15/2013 | 1.41 | ||||||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 42,200,000 | 7/2/2013 | 17,200,000 | 9.3% | 0.0% | 0 | 0 | 0 | 11.51 | ||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 4,670,000 | 7/3/2013 | 4,900,000 | 24.0% | 0.0% | 0 | 0 | 0 | 4.91 | ||||||||||||||||
86 | 735 Apartment Corp. | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 3,550,000 | 7/23/2013 | 3,220,000 | 21.7% | 0.0% | 0 | 0 | 0 | 4.69 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | UW NCF DSCR (x)(2)(4)(12) | Cut-off Date LTV Ratio(2)(4)(9) | LTV Ratio at Maturity or ARD(2)(4)(9) | Cut-off Date UW NOI Debt Yield(2)(4)(12) | Cut-off Date UW NCF Debt Yield(2)(4)(12) | UW Revenues ($)(12) | UW Expenses ($)(12) | UW Net Operating Income ($)(12) | UW Replacement ($)(12) | UW TI/LC ($) | UW Net Cash Flow ($)(12) | Occupancy Rate(3)(13) | Occupancy as-of Date(13) | UW Hotel ADR | UW Hotel RevPAR | Most Recent Period(14) | |||||||||||||||||
1 | Westfield Mission Valley | 3.12 | 43.9% | 43.9% | 14.9% | 14.4% | 31,522,806 | 8,362,511 | 23,160,295 | 223,855 | 631,961 | 22,304,479 | 98.3% | 8/13/2013 | TTM 7/31/2013 | |||||||||||||||||||
2 | Brennan Industrial Portfolio III | 1.98 | 65.4% | 65.4% | 10.7% | 9.1% | 11,453,051 | 809,728 | 10,643,323 | 954,039 | 584,794 | 9,104,490 | 100.0% | 9/1/2013 | Actual 2012 | |||||||||||||||||||
2.01 | Rowe Elliston | 1,386,361 | 58,770 | 1,327,590 | 105,914 | 64,904 | 1,156,772 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.02 | Southeastern Aluminum | 795,241 | 51,351 | 743,890 | 55,554 | 34,043 | 654,292 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.03 | Dorner | 686,406 | 41,424 | 644,982 | 41,956 | 25,710 | 577,316 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.04 | KDM | 627,811 | 39,707 | 588,103 | 42,422 | 25,996 | 519,686 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.05 | Ryko | 583,607 | 49,480 | 534,127 | 69,512 | 42,596 | 422,018 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.06 | TS3 | 567,371 | 32,549 | 534,822 | 28,402 | 17,457 | 488,963 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.07 | DNA Diagnostic Center | 552,856 | 27,447 | 525,409 | 18,604 | 11,401 | 495,404 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.08 | Accupac | 536,371 | 32,722 | 503,649 | 31,431 | 19,261 | 452,957 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.09 | Oracle - Cunningham | 545,949 | 58,764 | 487,185 | 98,045 | 60,179 | 328,961 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.10 | Chrysalis | 448,024 | 20,575 | 427,449 | 9,153 | 5,609 | 412,688 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.11 | Rowe Salem | 469,406 | 77,786 | 391,620 | 88,800 | 54,416 | 248,403 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.12 | Decorative Panels | 447,650 | 43,785 | 403,864 | 66,555 | 40,785 | 296,524 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.13 | QSR | 409,939 | 28,448 | 381,491 | 32,200 | 19,761 | 329,530 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.14 | Bacharach | 399,633 | 22,310 | 377,323 | 17,303 | 10,603 | 349,417 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.15 | Halifax Media - University | 387,150 | 26,964 | 360,186 | 29,611 | 18,145 | 312,430 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.16 | San Diego Union - Tribune | 403,681 | 20,428 | 383,252 | 12,408 | 7,603 | 363,241 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.17 | V-S Industries | 330,891 | 21,631 | 309,259 | 21,253 | 13,024 | 274,983 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | 273,272 | 28,899 | 244,373 | 44,226 | 27,101 | 173,045 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.19 | Northern Stamping - Valley | 273,268 | 20,296 | 252,971 | 23,353 | 14,311 | 215,308 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.20 | Sigma - Texas | 265,795 | 22,687 | 243,108 | 28,000 | 17,165 | 197,943 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.21 | LTI Boyd | 232,379 | 18,466 | 213,913 | 22,103 | 13,544 | 178,265 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.22 | MF Lightwave | 227,621 | 12,728 | 214,893 | 10,815 | 6,627 | 197,451 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | 249,646 | 23,379 | 226,267 | 21,948 | 13,430 | 190,889 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.24 | Halifax Media - Herald | 172,070 | 13,902 | 158,168 | 15,433 | 9,457 | 133,277 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
2.25 | Sigma - Illinois | 180,652 | 15,222 | 165,430 | 19,039 | 11,667 | 134,725 | 100.0% | 9/1/2013 | Actual 2012 | ||||||||||||||||||||||||
3 | Augusta Mall | 2.25 | 68.0% | 68.0% | 10.4% | 9.9% | 25,197,539 | 7,570,672 | 17,626,867 | 102,542 | 652,458 | 16,871,867 | 97.6% | 5/31/2013 | TTM 5/31/2013 | |||||||||||||||||||
4 | Hutton Hotel | 1.73 | 59.5% | 56.0% | 13.3% | 11.5% | 19,905,111 | 14,070,006 | 5,835,106 | 0 | 0 | 5,038,901 | 78.2% | 4/30/2013 | 188 | 141 | TTM 4/30/2013 | |||||||||||||||||
5 | David Drye Apartment Portfolio | 1.30 | 74.9% | 69.3% | 9.1% | 8.5% | 6,358,109 | 2,989,465 | 3,368,644 | 213,570 | 0 | 3,155,074 | 95.3% | 7/11/2013 | TTM 6/30/2013 | |||||||||||||||||||
5.01 | Parkway Crossing | 1,724,317 | 710,801 | 1,013,516 | 54,750 | 0 | 958,766 | 97.7% | 7/11/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
5.02 | Hampton Corners | 1,379,938 | 602,578 | 777,360 | 48,000 | 0 | 729,360 | 90.6% | 7/11/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
5.03 | Coopers Ridge | 1,142,127 | 575,119 | 567,008 | 38,250 | 0 | 528,758 | 97.4% | 7/11/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
5.04 | Crown Ridge | 892,415 | 430,113 | 462,302 | 30,000 | 0 | 432,302 | 95.8% | 7/11/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
5.05 | Park Place | 1,219,312 | 670,854 | 548,458 | 42,570 | 0 | 505,888 | 95.2% | 7/11/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
6 | Westin Richmond | 1.96 | 57.6% | 42.9% | 15.3% | 13.6% | 13,297,122 | 8,398,215 | 4,898,907 | 0 | 0 | 4,367,022 | 66.6% | 4/30/2013 | 138 | 92 | TTM 4/30/2013 | |||||||||||||||||
7 | 719 Griswold | 1.85 | 60.0% | 55.2% | 13.0% | 11.7% | 8,708,977 | 4,678,701 | 4,030,276 | 86,903 | 336,896 | 3,606,477 | 94.4% | 5/9/2013 | TTM 4/30/2013 | |||||||||||||||||||
8 | Sherwood Distribution Center | 1.69 | 64.5% | 53.3% | 13.5% | 11.1% | 3,440,467 | 103,214 | 3,337,253 | 294,621 | 301,340 | 2,741,291 | 100.0% | 9/1/2013 | NAV | |||||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 1.57 | 66.7% | 50.6% | 12.8% | 11.4% | 8,240,071 | 5,185,863 | 3,054,208 | 0 | 0 | 2,724,605 | 74.9% | 7/31/2013 | 142 | 106 | TTM 7/31/2013 | |||||||||||||||||
10 | WP Carey Self Storage Portfolio II | 1.60 | 62.6% | 57.7% | 10.7% | 10.2% | 4,734,413 | 2,325,594 | 2,408,819 | 96,152 | 0 | 2,312,667 | 78.4% | 5/31/2013 | Various | |||||||||||||||||||
10.01 | College Park | 680,224 | 306,921 | 373,303 | 11,275 | 0 | 362,028 | 85.1% | 5/31/2013 | TTM 4/30/2013 | ||||||||||||||||||||||||
10.02 | Kuawa Self Storage | 763,294 | 327,025 | 436,270 | 6,204 | 0 | 430,066 | 80.9% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
10.03 | Quality Self Storage | 502,506 | 282,212 | 220,294 | 7,976 | 0 | 212,319 | 88.7% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
10.04 | Bakersfield Central | 554,790 | 244,637 | 310,152 | 10,551 | 0 | 299,601 | 88.1% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
10.05 | Peoria | 546,824 | 243,804 | 303,020 | 13,806 | 0 | 289,214 | 76.4% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
10.06 | Apalachee | 419,265 | 212,275 | 206,989 | 10,555 | 0 | 196,434 | 67.4% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
10.07 | East Peoria | 446,934 | 196,546 | 250,389 | 10,832 | 0 | 239,557 | 82.5% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
10.08 | Borego | 249,130 | 160,696 | 88,434 | 8,093 | 0 | 80,340 | 60.3% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
10.09 | Foxborough | 252,045 | 158,293 | 93,751 | 8,117 | 0 | 85,634 | 68.9% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
10.10 | Forest Hills | 319,401 | 193,184 | 126,217 | 8,743 | 0 | 117,474 | 83.2% | 5/31/2013 | TTM 5/31/2013 | ||||||||||||||||||||||||
11 | Thanksgiving Park III | 1.46 | 74.9% | 61.8% | 11.0% | 9.5% | 3,470,738 | 1,003,784 | 2,466,954 | 35,806 | 316,982 | 2,114,166 | 93.4% | 6/21/2013 | Annualized 9 5/31/2013 | |||||||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | 1.38 | 63.8% | 47.9% | 12.3% | 9.8% | 3,641,730 | 1,227,866 | 2,413,864 | 274,590 | 219,772 | 1,919,502 | 88.1% | 4/1/2013 | TTM 3/31/2013 | |||||||||||||||||||
13 | Gwinnett Marketfair | 1.45 | 75.0% | 65.2% | 10.4% | 9.5% | 2,546,607 | 668,865 | 1,877,741 | 38,574 | 127,330 | 1,711,837 | 93.3% | 4/30/2013 | TTM 5/31/2013 | |||||||||||||||||||
14 | Wyoming Hotel Portfolio | 1.63 | 63.2% | 48.1% | 13.5% | 12.0% | 6,315,723 | 3,894,683 | 2,421,040 | 0 | 0 | 2,168,411 | 74.4% | 5/31/2013 | 89 | 66 | TTM 5/31/2013 | |||||||||||||||||
14.01 | Hilton Garden Inn Casper | 3,979,642 | 2,451,501 | 1,528,141 | 0 | 0 | 1,368,955 | 72.2% | 5/31/2013 | 109 | 78 | TTM 5/31/2013 | ||||||||||||||||||||||
14.02 | La Quinta Inn Casper | 2,336,081 | 1,443,182 | 892,899 | 0 | 0 | 799,456 | 76.6% | 5/31/2013 | 71 | 53 | TTM 5/31/2013 | ||||||||||||||||||||||
15 | Sun Valley Village MHC | 1.33 | 72.1% | 59.4% | 8.7% | 8.6% | 2,709,309 | 1,155,012 | 1,554,297 | 13,150 | 0 | 1,541,147 | 95.8% | 4/1/2013 | TTM 3/31/2013 | |||||||||||||||||||
16 | CCPT IV Pool III | 2.34 | 61.2% | 61.2% | 11.6% | 11.0% | 2,352,362 | 410,783 | 1,941,579 | 39,543 | 70,056 | 1,831,981 | 99.3% | Various | NAV | |||||||||||||||||||
16.01 | Wallace Commons Salisbury | 1,080,949 | 210,473 | 870,476 | 20,447 | 18,815 | 831,214 | 98.7% | 5/31/2013 | NAV | ||||||||||||||||||||||||
16.02 | Academy Sports - Valdosta | 839,943 | 149,430 | 690,512 | 15,770 | 33,810 | 640,933 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
16.03 | Walgreens - Huntsville | 431,471 | 50,880 | 380,591 | 3,326 | 17,431 | 359,834 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
17 | 564 West Randolph Street | 1.37 | 76.8% | 63.5% | 9.8% | 9.0% | 2,270,136 | 682,244 | 1,587,892 | 18,739 | 113,507 | 1,455,646 | 100.0% | 6/19/2013 | NAV | |||||||||||||||||||
18 | Natural Grocers Portfolio | 1.27 | 67.1% | 42.9% | 10.7% | 10.3% | 1,836,254 | 241,952 | 1,594,302 | 10,679 | 48,315 | 1,535,307 | 100.0% | 5/20/2013 | NAV | |||||||||||||||||||
18.01 | Steamboat Springs CO | 420,894 | 55,459 | 365,436 | 2,448 | 11,074 | 351,913 | 100.0% | 5/20/2013 | NAV | ||||||||||||||||||||||||
18.02 | Flagstaff AZ | 400,262 | 52,740 | 347,522 | 2,328 | 10,532 | 334,662 | 100.0% | 5/20/2013 | NAV | ||||||||||||||||||||||||
18.03 | Sedona AZ | 358,998 | 47,303 | 311,695 | 2,088 | 9,446 | 300,161 | 100.0% | 5/20/2013 | NAV | ||||||||||||||||||||||||
18.04 | Helena MT | 346,619 | 45,672 | 300,947 | 2,016 | 9,120 | 289,811 | 100.0% | 5/20/2013 | NAV | ||||||||||||||||||||||||
18.05 | Missoula MT | 309,481 | 40,778 | 268,703 | 1,800 | 8,143 | 258,760 | 100.0% | 5/20/2013 | NAV | ||||||||||||||||||||||||
19 | Market at Liberty Crossing | 1.34 | 72.7% | 64.6% | 9.7% | 8.8% | 2,179,100 | 778,660 | 1,400,440 | 36,575 | 87,164 | 1,276,701 | 99.2% | 6/19/2013 | TTM 7/31/2013 | |||||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 1.36 | 70.0% | 53.6% | 11.6% | 10.2% | 5,032,853 | 3,373,282 | 1,659,572 | 0 | 0 | 1,458,258 | 66.8% | 7/31/2013 | 133 | 96 | Annualized 10 7/31/2013 | |||||||||||||||||
21 | Kingsley Square | 1.36 | 73.8% | 67.9% | 9.2% | 8.6% | 1,862,908 | 587,284 | 1,275,624 | 12,419 | 76,218 | 1,186,987 | 100.0% | 3/31/2013 | TTM 6/30/2013 | |||||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | 1.66 | 59.7% | 48.2% | 10.3% | 10.0% | 1,490,508 | 77,191 | 1,413,317 | 8,720 | 25,581 | 1,379,016 | 100.0% | 9/1/2013 | NAV | |||||||||||||||||||
23 | Raleigh Office Portfolio | 1.36 | 74.8% | 65.2% | 10.3% | 9.0% | 2,375,298 | 986,789 | 1,388,509 | 27,679 | 139,867 | 1,220,964 | 92.6% | 5/31/2013 | TTM 4/30/2013 | |||||||||||||||||||
23.01 | Centerview III | 1,211,226 | 538,240 | 672,986 | 14,494 | 72,807 | 585,685 | 94.5% | 5/31/2013 | TTM 4/30/2013 | ||||||||||||||||||||||||
23.02 | Brook Forest I | 1,164,071 | 448,549 | 715,523 | 13,184 | 67,060 | 635,278 | 90.6% | 5/31/2013 | TTM 4/30/2013 | ||||||||||||||||||||||||
24 | West Mall Office Park | 1.48 | 73.9% | 61.8% | 11.3% | 10.1% | 2,561,905 | 1,098,042 | 1,463,863 | 41,779 | 117,484 | 1,304,601 | 87.4% | 8/1/2013 | TTM 6/30/2013 | |||||||||||||||||||
25 | Flagship Carolina Portfolio | 1.45 | 60.6% | 51.0% | 10.8% | 10.2% | 2,341,334 | 961,584 | 1,379,749 | 78,680 | 0 | 1,301,069 | 83.3% | 5/31/2013 | TTM 6/30/2013 | |||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | 609,546 | 259,968 | 349,578 | 19,215 | 0 | 330,363 | 75.0% | 5/31/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | 592,609 | 241,112 | 351,497 | 18,089 | 0 | 333,408 | 87.3% | 5/31/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | 445,205 | 161,742 | 283,463 | 16,902 | 0 | 266,561 | 91.3% | 5/31/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | 418,007 | 162,716 | 255,291 | 12,646 | 0 | 242,645 | 91.3% | 5/31/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | 275,967 | 136,046 | 139,921 | 11,828 | 0 | 128,093 | 74.1% | 5/31/2013 | TTM 6/30/2013 | ||||||||||||||||||||||||
26 | Bethany & 16th Street | 1.50 | 71.1% | 58.9% | 10.5% | 9.9% | 1,633,485 | 390,227 | 1,243,258 | 16,306 | 49,860 | 1,177,092 | 90.2% | 5/1/2013 | Actual 2012 | |||||||||||||||||||
27 | Element Houston | 1.51 | 60.8% | 55.0% | 11.7% | 10.2% | 4,378,579 | 2,994,213 | 1,384,366 | 0 | 0 | 1,209,223 | 77.4% | 7/31/2013 | 123 | 96 | TTM 7/31/2013 | |||||||||||||||||
28 | CCPT IV Pool II | 2.35 | 55.8% | 55.8% | 11.7% | 11.0% | 1,709,923 | 343,086 | 1,366,838 | 18,419 | 60,910 | 1,287,509 | 100.0% | Various | NAV | |||||||||||||||||||
28.01 | Fourth Creek Landing Statesville | 848,680 | 170,361 | 678,318 | 10,132 | 38,266 | 629,920 | 100.0% | 5/31/2013 | NAV | ||||||||||||||||||||||||
28.02 | CVS - Florence | 222,346 | 30,633 | 191,712 | 1,519 | 0 | 190,194 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
28.03 | Tractor Supply - Spencer | 261,102 | 64,844 | 196,258 | 2,869 | 11,519 | 181,870 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | 226,146 | 43,048 | 183,098 | 2,865 | 11,125 | 169,108 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | 151,650 | 34,199 | 117,452 | 1,034 | 0 | 116,418 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
29 | CCPT IV Pool I | 2.34 | 57.5% | 57.5% | 11.4% | 11.0% | 1,564,560 | 233,549 | 1,331,011 | 15,925 | 32,618 | 1,282,469 | 100.0% | 9/1/2013 | NAV | |||||||||||||||||||
29.01 | Walgreens - Cullman | 435,023 | 43,901 | 391,122 | 2,910 | 0 | 388,212 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | 435,688 | 65,042 | 370,646 | 4,998 | 16,766 | 348,882 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | 365,203 | 69,253 | 295,950 | 5,053 | 15,852 | 275,045 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
29.04 | Walgreens - Blair | 328,646 | 55,353 | 273,293 | 2,964 | 0 | 270,329 | 100.0% | 9/1/2013 | NAV | ||||||||||||||||||||||||
30 | Puritan Mill | 1.30 | 74.7% | 62.3% | 9.9% | 8.8% | 1,665,067 | 525,514 | 1,139,553 | 16,539 | 106,519 | 1,016,495 | 100.0% | 8/1/2013 | TTM 7/31/2013 | |||||||||||||||||||
31 | Gregory Cove Apartments | 1.28 | 71.9% | 59.8% | 9.4% | 8.6% | 2,064,932 | 1,076,980 | 987,952 | 85,343 | 0 | 902,609 | 96.1% | 5/31/2013 | TTM 5/31/2013 | |||||||||||||||||||
32 | Legacy Commons | 1.42 | 63.3% | 53.1% | 10.6% | 9.9% | 2,025,818 | 962,473 | 1,063,344 | 75,456 | 0 | 987,888 | 93.8% | 7/29/2013 | TTM 6/30/2013 | |||||||||||||||||||
33 | Terraces at Park Place | 1.45 | 70.2% | 58.6% | 10.7% | 9.9% | 1,428,753 | 411,927 | 1,016,826 | 17,102 | 62,437 | 937,287 | 96.6% | 7/24/2013 | TTM 6/30/2013 | |||||||||||||||||||
34 | Greenoaks MHC | 1.41 | 66.2% | 54.6% | 9.3% | 9.1% | 1,540,685 | 680,807 | 859,877 | 10,750 | 0 | 849,127 | 96.3% | 7/31/2013 | TTM 3/31/2013 | |||||||||||||||||||
35 | Westhaven Center | 1.47 | 55.9% | 46.9% | 11.2% | 10.2% | 1,560,167 | 552,598 | 1,007,569 | 9,236 | 76,994 | 921,340 | 98.9% | 5/30/2013 | Annualized 5 5/31/2013 | |||||||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 1.69 | 68.9% | 57.5% | 12.7% | 11.5% | 2,586,846 | 1,516,796 | 1,070,049 | 0 | 0 | 966,575 | 72.7% | 6/30/2013 | 108 | 77 | TTM 6/30/2013 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | UW NCF DSCR (x)(2)(4)(12) | Cut-off Date LTV Ratio(2)(4)(9) | LTV Ratio at Maturity or ARD(2)(4)(9) | Cut-off Date UW NOI Debt Yield(2)(4)(12) | Cut-off Date UW NCF Debt Yield(2)(4)(12) | UW Revenues ($)(12) | UW Expenses ($)(12) | UW Net Operating Income ($)(12) | UW Replacement ($)(12) | UW TI/LC ($) | UW Net Cash Flow ($)(12) | Occupancy Rate(3)(13) | Occupancy as-of Date(13) | UW Hotel ADR | UW Hotel RevPAR | Most Recent Period(14) | |||||||||||||||||
37 | PTC Inc. | 1.82 | 56.1% | 46.2% | 13.0% | 11.7% | 1,804,978 | 739,772 | 1,065,206 | 18,455 | 84,774 | 961,977 | 100.0% | 9/1/2013 | Actual 2012 | |||||||||||||||||||
38 | Holiday Inn Hammond | 1.66 | 62.9% | 47.9% | 13.7% | 12.2% | 3,003,966 | 1,886,171 | 1,117,795 | 0 | 0 | 997,636 | 67.0% | 1/31/2013 | 114 | 77 | TTM 3/31/2013 | |||||||||||||||||
39 | Joseph’s Plaza | 1.44 | 75.0% | 62.5% | 10.5% | 9.7% | 1,075,277 | 231,656 | 843,621 | 7,068 | 60,379 | 776,174 | 89.9% | 8/23/2013 | Annualized 4 4/30/2013 | |||||||||||||||||||
40 | California Self Storage Portfolio | 1.29 | 68.8% | 58.1% | 9.5% | 9.2% | 1,419,947 | 685,841 | 734,107 | 27,976 | 0 | 706,131 | 83.5% | 7/17/2013 | Actual 2012 | |||||||||||||||||||
40.01 | 2185 West Main Street | 601,234 | 302,910 | 298,325 | 9,184 | 0 | 289,141 | 95.7% | 7/17/2013 | Actual 2012 | ||||||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | 400,229 | 190,385 | 209,844 | 3,274 | 0 | 206,569 | 92.6% | 7/17/2013 | Actual 2012 | ||||||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | 418,484 | 192,546 | 225,938 | 15,518 | 0 | 210,420 | 72.4% | 7/17/2013 | Actual 2012 | ||||||||||||||||||||||||
41 | Bentsen Grove Resort | 1.45 | 69.3% | 57.7% | 10.3% | 9.7% | 1,721,935 | 1,003,630 | 718,305 | 38,800 | 0 | 679,505 | 74.2% | 5/31/2013 | TTM 5/31/2013 | |||||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 1.59 | 61.3% | 46.4% | 13.2% | 11.5% | 3,093,606 | 2,168,149 | 925,457 | 0 | 0 | 801,713 | 80.5% | 5/31/2013 | 100 | 77 | TTM 5/31/2013 | |||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 1.98 | 52.5% | 43.7% | 14.9% | 13.2% | 2,969,273 | 1,929,632 | 1,039,641 | 0 | 0 | 920,870 | 74.2% | 5/31/2013 | 108 | 77 | TTM 5/31/2013 | |||||||||||||||||
44 | Central Westchester Tenants Corp. | 8.25 | 11.5% | 10.3% | 45.1% | 45.1% | 5,292,952 | 2,224,000 | 3,068,952 | 68,000 | NAP | 3,068,952 | 95.0% | 6/12/2013 | NAP | |||||||||||||||||||
45 | 24 Hour Fitness | 1.58 | 59.4% | 38.2% | 13.8% | 13.1% | 1,246,760 | 305,753 | 941,007 | 8,760 | 44,525 | 887,722 | 100.0% | 9/1/2013 | Actual 2012 | |||||||||||||||||||
46 | Rocky Point Owners, Inc. | 3.96 | 40.7% | 36.6% | 21.9% | 21.9% | 2,477,540 | 1,056,387 | 1,421,153 | 29,400 | NAP | 1,421,153 | 95.0% | 4/9/2013 | NAP | |||||||||||||||||||
47 | Rivoli Crossing | 1.42 | 70.3% | 61.2% | 10.1% | 9.4% | 917,076 | 257,470 | 659,606 | 19,195 | 28,931 | 611,480 | 90.8% | 7/18/2013 | TTM 5/31/2013 | |||||||||||||||||||
48 | Superior Self Storage | 1.35 | 75.0% | 62.6% | 9.3% | 9.2% | 914,342 | 320,291 | 594,051 | 10,200 | 0 | 583,851 | 73.4% | 5/31/2013 | TTM 7/31/2013 | |||||||||||||||||||
49 | Comfort Inn El Paso | 1.52 | 63.8% | 48.7% | 12.6% | 11.2% | 2,021,069 | 1,266,839 | 754,230 | 0 | 0 | 673,387 | 66.0% | 4/30/2013 | 82 | 54 | TTM 4/30/2013 | |||||||||||||||||
50 | Hampton Inn Chesterfield | 1.70 | 66.2% | 50.9% | 14.4% | 12.9% | 2,216,164 | 1,369,875 | 846,289 | 0 | 0 | 757,643 | 70.7% | 3/31/2013 | 97 | 66 | TTM 3/31/2013 | |||||||||||||||||
51 | 2 South Orange Avenue | 1.33 | 66.9% | 52.0% | 12.1% | 10.0% | 1,131,060 | 491,060 | 640,001 | 13,811 | 96,731 | 529,459 | 92.1% | 7/31/2013 | TTM 6/31/2013 | |||||||||||||||||||
52 | Greystone Business Park | 1.40 | 67.4% | 55.6% | 10.2% | 9.1% | 778,331 | 248,223 | 530,108 | 9,570 | 47,492 | 473,046 | 86.8% | 7/31/2013 | TTM 5/31/2013 | |||||||||||||||||||
53 | Highland Circle | 1.38 | 67.6% | 62.5% | 9.8% | 9.0% | 987,223 | 495,401 | 491,821 | 39,900 | 0 | 451,921 | 100.0% | 7/30/2013 | TTM 6/30/2013 | |||||||||||||||||||
54 | Foxwood Apartments | 1.51 | 64.5% | 54.1% | 11.8% | 10.5% | 1,412,560 | 835,567 | 576,993 | 64,400 | 0 | 512,593 | 92.9% | 8/17/2013 | TTM 6/30/2013 | |||||||||||||||||||
55 | Briarwood Owners’ Corp. | 7.41 | 12.2% | 11.0% | 41.6% | 41.6% | 3,927,417 | 1,990,800 | 1,936,617 | 51,000 | NAP | 1,936,617 | 95.0% | 11/30/2012 | NAP | |||||||||||||||||||
56 | Ives Dairy Self Storage | 1.38 | 59.3% | 45.2% | 10.5% | 10.2% | 898,232 | 429,162 | 469,070 | 13,633 | 0 | 455,438 | 89.2% | 7/24/2013 | TTM 6/30/2013 | |||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 1.69 | 48.2% | 40.0% | 12.6% | 11.1% | 915,072 | 380,210 | 534,862 | 14,630 | 47,195 | 473,037 | 98.6% | 7/16/2013 | TTM 4/30/2013 | |||||||||||||||||||
58 | Van Mall North Apartments | 1.39 | 68.8% | 60.2% | 9.7% | 9.4% | 664,826 | 276,519 | 388,307 | 13,000 | 0 | 375,307 | 94.2% | 7/10/2013 | TTM 7/31/2013 | |||||||||||||||||||
59 | 280 Wilson Avenue | 1.90 | 47.6% | 39.0% | 13.8% | 12.1% | 863,087 | 311,368 | 551,719 | 16,216 | 49,696 | 485,807 | 100.0% | 5/31/2013 | TTM 6/30/2013 | |||||||||||||||||||
60 | Bethpage Apartment Corp. | 2.89 | 27.5% | 19.2% | 20.5% | 20.5% | 1,461,040 | 640,374 | 820,666 | 13,100 | NAP | 820,666 | 95.0% | 7/14/2013 | NAP | |||||||||||||||||||
61 | Hampton Inn - Marysville | 1.74 | 67.8% | 52.6% | 15.6% | 13.5% | 2,069,588 | 1,444,934 | 624,654 | 0 | 0 | 541,870 | 76.5% | 6/30/2013 | 95 | 72 | TTM 6/30/2013 | |||||||||||||||||
62 | Twin City Estates | 1.65 | 63.4% | 48.1% | 12.4% | 12.0% | 992,529 | 497,295 | 495,233 | 15,512 | 0 | 479,721 | 98.9% | 7/31/2013 | TTM 6/30/2013 | |||||||||||||||||||
63 | Walgreens - Birmingham | 1.60 | 59.8% | 49.5% | 10.6% | 10.5% | 430,758 | 12,923 | 417,835 | 2,184 | 0 | 415,651 | 100.0% | 9/1/2013 | Actual 2012 | |||||||||||||||||||
64 | Sleepy Valley | 1.31 | 71.4% | 54.1% | 10.2% | 9.5% | 657,436 | 275,985 | 381,451 | 25,200 | 0 | 356,251 | 81.3% | 7/1/2013 | TTM 6/30/2013 | |||||||||||||||||||
65 | The Shops at West Village | 1.45 | 73.4% | 55.8% | 11.7% | 10.7% | 685,368 | 247,705 | 437,662 | 7,541 | 31,097 | 399,024 | 89.3% | 4/29/2013 | TTM 5/31/2013 | |||||||||||||||||||
66 | Shadow Ridge MHC | 1.37 | 74.0% | 61.1% | 9.2% | 9.0% | 545,446 | 206,380 | 339,066 | 6,150 | 0 | 332,916 | 85.4% | 6/3/2013 | Annualized 6 7/31/2013 | |||||||||||||||||||
67 | Cutting Edge Self Storage | 1.36 | 68.6% | 57.7% | 9.6% | 9.4% | 658,039 | 303,200 | 354,840 | 6,245 | 0 | 348,595 | 98.2% | 6/8/2013 | Annualized 6 4/30/2013 | |||||||||||||||||||
68 | Baymont Inn & Suites - Walker | 1.56 | 63.9% | 49.0% | 13.6% | 11.7% | 1,500,337 | 1,005,813 | 494,524 | 0 | 0 | 427,964 | 67.4% | 3/31/2013 | 71 | 48 | TTM 3/31/2013 | |||||||||||||||||
69 | Albany Crossing Shopping Center | 1.56 | 69.9% | 58.2% | 12.0% | 10.5% | 535,416 | 108,676 | 426,741 | 7,200 | 45,000 | 374,541 | 100.0% | 4/1/2013 | TTM 5/31/2013 | |||||||||||||||||||
70 | Storage First | 1.31 | 69.1% | 57.8% | 9.2% | 9.0% | 492,708 | 184,447 | 308,260 | 6,660 | 0 | 301,600 | 78.5% | 7/10/2013 | TTM 6/30/2013 | |||||||||||||||||||
71 | Jamestowne South Office Building | 1.61 | 74.5% | 62.4% | 12.7% | 11.0% | 724,802 | 304,705 | 420,097 | 11,791 | 44,338 | 363,968 | 100.0% | 6/21/2013 | TTM 5/31/2013 | |||||||||||||||||||
72 | Park Lane Terrace Apartments | 1.33 | 63.9% | 49.8% | 11.9% | 10.5% | 1,166,765 | 796,405 | 370,360 | 45,600 | 0 | 324,760 | 92.1% | 8/13/2013 | TTM 6/30/2013 | |||||||||||||||||||
73 | Greenhouse Road Self Storage | 1.38 | 65.4% | 59.8% | 9.3% | 9.0% | 492,864 | 237,524 | 255,340 | 9,259 | 0 | 246,081 | 92.1% | 8/22/2013 | TTM 4/30/2013 | |||||||||||||||||||
74 | Baker Atrium Lofts | 1.44 | 67.5% | 55.9% | 9.8% | 9.5% | 415,184 | 150,096 | 265,088 | 7,750 | 0 | 257,338 | 96.8% | 7/23/2013 | TTM 5/31/2013 | |||||||||||||||||||
75 | National Storage Center | 1.32 | 71.7% | 60.0% | 9.9% | 9.1% | 413,993 | 150,607 | 263,386 | 23,008 | 0 | 240,378 | 98.3% | 5/31/2013 | TTM 5/31/2013 | |||||||||||||||||||
76 | Deer Valley Mini & RV Storage | 2.02 | 39.1% | 29.6% | 15.4% | 14.7% | 610,185 | 225,839 | 384,346 | 17,324 | 0 | 367,022 | 90.1% | 7/3/2013 | TTM 5/31/2013 | |||||||||||||||||||
77 | Parkside Apartments | 1.46 | 57.1% | 51.3% | 12.9% | 10.8% | 990,943 | 667,935 | 323,008 | 52,700 | 0 | 270,308 | 93.5% | 5/13/2013 | Annualized 6 7/31/2013 | |||||||||||||||||||
78 | Wildwood MHC | 2.04 | 51.3% | 39.0% | 15.3% | 14.9% | 605,666 | 262,329 | 343,337 | 8,750 | 0 | 334,587 | 98.3% | 6/30/2013 | TTM 6/30/2013 | |||||||||||||||||||
79 | Great Neck Horizon House, Inc. | 7.66 | 11.7% | 7.2% | 58.3% | 58.3% | 2,078,011 | 795,000 | 1,283,011 | 21,000 | NAP | 1,283,011 | 95.0% | 8/1/2013 | NAP | |||||||||||||||||||
80 | Brookville MHC | 1.75 | 73.7% | 61.3% | 12.1% | 11.7% | 467,035 | 208,078 | 258,957 | 7,900 | 0 | 251,057 | 84.2% | 5/29/2013 | TTM 7/31/2013 | |||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 3.96 | 28.3% | 25.5% | 22.2% | 22.2% | 866,396 | 410,000 | 456,396 | 14,000 | NAP | 456,396 | 95.0% | 7/23/2013 | NAP | |||||||||||||||||||
82 | Pinehurst Square Executive Office Building | 1.62 | 74.4% | 62.4% | 12.7% | 11.1% | 452,991 | 211,681 | 241,311 | 6,306 | 24,078 | 210,927 | 100.0% | 6/21/2013 | TTM 5/31/2013 | |||||||||||||||||||
83 | Oakwood MHC - CA | 1.39 | 63.8% | 54.7% | 10.5% | 10.4% | 332,207 | 142,987 | 189,220 | 2,850 | 0 | 186,370 | 98.2% | 6/30/2013 | TTM 6/30/2013 | |||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 11.51 | 3.8% | 3.1% | 72.5% | 72.5% | 1,705,201 | 546,000 | 1,159,201 | 9,000 | NAP | 1,159,201 | 95.0% | 7/2/2013 | NAP | |||||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 4.91 | 25.2% | 20.6% | 31.2% | 31.2% | 820,250 | 453,757 | 366,493 | 7,500 | NAP | 366,493 | 95.0% | 7/3/2013 | NAP | |||||||||||||||||||
86 | 735 Apartment Corp. | 4.69 | 19.7% | 15.0% | 34.5% | 34.5% | 420,907 | 179,500 | 241,407 | 6,500 | NAP | 241,407 | 95.0% | 7/23/2013 | NAP |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Most Recent Revenues ($)(14) | Most Recent Expenses ($)(14) | Most Recent NOI ($)(14) | Most Recent Capital Expenditures(14) | Most Recent NCF ($)(14) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period(14) | Second Most Recent Revenues ($)(14) | Second Most Recent Expenses ($)(14) | Second Most Recent NOI ($)(14) | Second Most Recent Capital Expenditures(14) | Second Most Recent NCF ($)(14) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | ||||||||||||||||
1 | Westfield Mission Valley | 30,440,242 | 8,224,700 | 22,215,542 | 0 | 22,215,542 | Actual 2012 | 29,351,206 | 8,379,574 | 20,971,632 | 0 | 20,971,632 | ||||||||||||||||||||
2 | Brennan Industrial Portfolio III | 10,845,306 | 844,921 | 10,000,385 | 0 | 10,000,385 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.01 | Rowe Elliston | 1,476,525 | 50,156 | 1,426,369 | 0 | 1,426,369 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.02 | Southeastern Aluminum | 783,750 | 45,986 | 737,764 | 0 | 737,764 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.03 | Dorner | 401,800 | 24,886 | 376,914 | 0 | 376,914 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.04 | KDM | 284,879 | 22,884 | 261,995 | 0 | 261,995 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.05 | Ryko | 262,085 | 17,906 | 244,179 | 0 | 244,179 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.06 | TS3 | 607,058 | 61,008 | 546,050 | 0 | 546,050 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.07 | DNA Diagnostic Center | 584,314 | 31,943 | 552,371 | 0 | 552,371 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.08 | Accupac | 442,414 | 27,277 | 415,137 | 0 | 415,137 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.09 | Oracle - Cunningham | 536,936 | 39,028 | 497,908 | 0 | 497,908 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.10 | Chrysalis | 534,514 | 101,969 | 432,545 | 0 | 432,545 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.11 | Rowe Salem | 499,927 | 50,051 | 449,876 | 0 | 449,876 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.12 | Decorative Panels | 468,448 | 31,899 | 436,549 | 0 | 436,549 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.13 | QSR | 433,940 | 26,649 | 407,291 | 0 | 407,291 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.14 | Bacharach | 429,660 | 25,883 | 403,777 | 0 | 403,777 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.15 | Halifax Media - University | 445,343 | 25,560 | 419,783 | 0 | 419,783 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.16 | San Diego Union - Tribune | 399,795 | 26,151 | 373,644 | 0 | 373,644 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.17 | V-S Industries | 355,764 | 19,526 | 336,238 | 0 | 336,238 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | 285,965 | 21,736 | 264,229 | 0 | 264,229 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.19 | Northern Stamping - Valley | 285,965 | 20,656 | 265,309 | 0 | 265,309 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.20 | Sigma - Texas | 289,341 | 18,193 | 271,148 | 0 | 271,148 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.21 | LTI Boyd | 244,872 | 20,940 | 223,932 | 0 | 223,932 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.22 | MF Lightwave | 247,128 | 19,198 | 227,930 | 0 | 227,930 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | 150,294 | 90,409 | 59,885 | 0 | 59,885 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.24 | Halifax Media - Herald | 197,930 | 12,516 | 185,414 | 0 | 185,414 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
2.25 | Sigma - Illinois | 196,659 | 12,511 | 184,148 | 0 | 184,148 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
3 | Augusta Mall | 24,563,827 | 7,224,293 | 17,339,534 | 0 | 17,339,534 | Actual 2012 | 23,692,494 | 7,311,995 | 16,380,499 | 0 | 16,380,499 | ||||||||||||||||||||
4 | Hutton Hotel | 20,743,821 | 14,336,019 | 6,407,802 | 829,753 | 5,578,049 | 188 | 147 | Actual 2012 | 19,628,303 | 13,842,568 | 5,785,735 | 350,656 | 5,435,079 | 181 | 138 | ||||||||||||||||
5 | David Drye Apartment Portfolio | 6,100,393 | 3,007,821 | 3,092,572 | 0 | 3,092,572 | Actual 2012 | 6,031,530 | 2,962,934 | 3,104,596 | 0 | 3,104,596 | ||||||||||||||||||||
5.01 | Parkway Crossing | 1,709,844 | 713,895 | 995,949 | 0 | 995,949 | Actual 2012 | 1,656,349 | 704,751 | 951,598 | 0 | 951,598 | ||||||||||||||||||||
5.02 | Hampton Corners | 1,306,421 | 607,275 | 699,146 | 0 | 699,146 | Actual 2012 | 1,292,518 | 595,765 | 696,753 | 0 | 696,753 | ||||||||||||||||||||
5.03 | Coopers Ridge | 1,083,433 | 571,287 | 512,146 | 0 | 512,146 | Actual 2012 | 1,102,298 | 556,506 | 545,792 | 0 | 545,792 | ||||||||||||||||||||
5.04 | Crown Ridge | 872,676 | 442,332 | 430,344 | 0 | 430,344 | Actual 2012 | 908,721 | 448,183 | 460,538 | 0 | 460,538 | ||||||||||||||||||||
5.05 | Park Place | 1,128,019 | 673,032 | 454,987 | 0 | 454,987 | Actual 2012 | 1,071,644 | 621,729 | 449,915 | 0 | 449,915 | ||||||||||||||||||||
6 | Westin Richmond | 13,309,426 | 8,265,355 | 5,044,071 | 0 | 5,044,071 | 138 | 92 | Actual 2012 | 13,123,040 | 8,130,129 | 4,992,911 | 0 | 4,992,911 | 137 | 92 | ||||||||||||||||
7 | 719 Griswold | 9,551,686 | 4,585,140 | 4,966,546 | 0 | 4,966,546 | Actual 2012 | 6,619,972 | 3,509,019 | 3,110,952 | 0 | 3,110,952 | ||||||||||||||||||||
8 | Sherwood Distribution Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 8,240,071 | 5,107,518 | 3,132,553 | 0 | 3,132,553 | 142 | 106 | Actual 2012 | 7,765,720 | 4,921,132 | 2,844,588 | 0 | 2,844,588 | 135 | 99 | ||||||||||||||||
10 | WP Carey Self Storage Portfolio II | 4,708,453 | 2,072,757 | 2,635,696 | 6,000 | 2,629,696 | Actual 2012 | 4,568,594 | 2,068,535 | 2,500,059 | 6,000 | 2,494,059 | ||||||||||||||||||||
10.01 | College Park | 716,458 | 272,055 | 444,403 | 6,000 | 438,403 | Actual 2012 | 704,272 | 277,743 | 426,529 | 6,000 | 420,529 | ||||||||||||||||||||
10.02 | Kuawa Self Storage | 709,993 | 284,255 | 425,738 | 0 | 425,738 | Actual 2012 | 679,140 | 281,879 | 397,261 | 0 | 397,261 | ||||||||||||||||||||
10.03 | Quality Self Storage | 500,248 | 197,945 | 302,303 | 0 | 302,303 | Actual 2012 | 500,845 | 218,837 | 282,008 | 0 | 282,008 | ||||||||||||||||||||
10.04 | Bakersfield Central | 551,187 | 225,507 | 325,680 | 0 | 325,680 | Actual 2012 | 527,255 | 217,532 | 309,723 | 0 | 309,723 | ||||||||||||||||||||
10.05 | Peoria | 540,016 | 246,578 | 293,438 | 0 | 293,438 | Actual 2012 | 523,302 | 246,784 | 276,518 | 0 | 276,518 | ||||||||||||||||||||
10.06 | Apalachee | 404,247 | 130,477 | 273,770 | 0 | 273,770 | Actual 2012 | 373,731 | 116,744 | 256,987 | 0 | 256,987 | ||||||||||||||||||||
10.07 | East Peoria | 425,464 | 200,809 | 224,655 | 0 | 224,655 | Actual 2012 | 416,791 | 191,467 | 225,324 | 0 | 225,324 | ||||||||||||||||||||
10.08 | Borego | 281,847 | 161,158 | 120,689 | 0 | 120,689 | Actual 2012 | 280,597 | 166,903 | 113,694 | 0 | 113,694 | ||||||||||||||||||||
10.09 | Foxborough | 272,890 | 156,417 | 116,473 | 0 | 116,473 | Actual 2012 | 274,711 | 153,392 | 121,319 | 0 | 121,319 | ||||||||||||||||||||
10.10 | Forest Hills | 306,103 | 197,556 | 108,547 | 0 | 108,547 | Actual 2012 | 287,950 | 197,254 | 90,696 | 0 | 90,696 | ||||||||||||||||||||
11 | Thanksgiving Park III | 798,024 | 669,572 | 128,452 | 3,816,985 | -3,688,533 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | 3,952,057 | 733,525 | 3,218,532 | 0 | 3,218,532 | Actual 2012 | 4,071,698 | 739,981 | 3,331,717 | 0 | 3,331,717 | ||||||||||||||||||||
13 | Gwinnett Marketfair | 2,641,438 | 661,975 | 1,979,463 | 0 | 1,979,463 | Actual 2012 | 2,556,312 | 662,796 | 1,893,516 | 0 | 1,893,516 | ||||||||||||||||||||
14 | Wyoming Hotel Portfolio | 6,365,323 | 3,770,270 | 2,595,053 | 0 | 2,595,053 | 89 | 66 | Actual 2012 | 6,164,236 | 3,785,461 | 2,378,776 | 0 | 2,378,776 | 88 | 64 | ||||||||||||||||
14.01 | Hilton Garden Inn Casper | 3,979,642 | 2,441,256 | 1,538,386 | 0 | 1,538,386 | 109 | 78 | Actual 2012 | 3,863,263 | 2,309,865 | 1,553,398 | 0 | 1,553,398 | 105 | 76 | ||||||||||||||||
14.02 | La Quinta Inn Casper | 2,385,681 | 1,329,014 | 1,056,667 | 0 | 1,056,667 | 71 | 54 | Actual 2012 | 2,300,973 | 1,475,596 | 825,378 | 0 | 825,378 | 71 | 52 | ||||||||||||||||
15 | Sun Valley Village MHC | 2,718,338 | 1,044,282 | 1,674,056 | 18,000 | 1,656,056 | Actual 2012 | 2,706,692 | 1,028,284 | 1,678,408 | 42,345 | 1,636,063 | ||||||||||||||||||||
16 | CCPT IV Pool III | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
16.01 | Wallace Commons Salisbury | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
16.02 | Academy Sports - Valdosta | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
16.03 | Walgreens - Huntsville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
17 | 564 West Randolph Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
18 | Natural Grocers Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
18.01 | Steamboat Springs CO | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
18.02 | Flagstaff AZ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
18.03 | Sedona AZ | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
18.04 | Helena MT | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
18.05 | Missoula MT | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
19 | Market at Liberty Crossing | 2,083,474 | 789,709 | 1,293,766 | 14,908 | 1,278,858 | Actual 2012 | 1,865,813 | 687,191 | 1,178,622 | 14,232 | 1,164,390 | ||||||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 4,987,324 | 2,862,365 | 2,124,959 | 0 | 2,124,959 | 133 | 94 | TTM 7/31/2013 | 4,683,806 | 2,485,316 | 2,198,491 | 0 | 2,198,491 | 131 | 89 | ||||||||||||||||
21 | Kingsley Square | 1,987,977 | 597,131 | 1,390,846 | 0 | 1,390,846 | Actual 2012 | 1,934,759 | 574,107 | 1,360,653 | 0 | 1,360,653 | ||||||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
23 | Raleigh Office Portfolio | 2,220,264 | 979,417 | 1,240,847 | 0 | 1,240,847 | Actual 2012 | 2,140,654 | 887,011 | 1,253,643 | 0 | 1,253,643 | ||||||||||||||||||||
23.01 | Centerview III | 1,223,067 | 532,407 | 690,660 | 0 | 690,660 | Actual 2012 | 1,131,908 | 478,747 | 653,161 | 0 | 653,161 | ||||||||||||||||||||
23.02 | Brook Forest I | 997,197 | 447,010 | 550,187 | 0 | 550,187 | Actual 2012 | 1,008,746 | 408,264 | 600,482 | 0 | 600,482 | ||||||||||||||||||||
24 | West Mall Office Park | 2,616,604 | 1,167,994 | 1,448,610 | 0 | 1,448,610 | Actual 2012 | 2,433,448 | 1,190,405 | 1,243,043 | 0 | 1,243,043 | ||||||||||||||||||||
25 | Flagship Carolina Portfolio | 2,380,379 | 835,658 | 1,544,721 | 0 | 1,544,721 | Actual 2012 | 2,226,435 | 819,617 | 1,406,818 | 0 | 1,406,818 | ||||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | 632,664 | 214,913 | 417,751 | 0 | 417,751 | Actual 2012 | 578,479 | 217,409 | 361,070 | 0 | 361,070 | ||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | 600,654 | 203,110 | 397,544 | 0 | 397,544 | Actual 2012 | 548,802 | 193,033 | 355,769 | 0 | 355,769 | ||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | 445,205 | 145,594 | 299,611 | 0 | 299,611 | Actual 2012 | 440,446 | 146,770 | 293,676 | 0 | 293,676 | ||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | 425,576 | 148,115 | 277,461 | 0 | 277,461 | Actual 2012 | 378,189 | 141,025 | 237,164 | 0 | 237,164 | ||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | 276,279 | 123,925 | 152,354 | 0 | 152,354 | Actual 2012 | 280,519 | 121,380 | 159,139 | 0 | 159,139 | ||||||||||||||||||||
26 | Bethany & 16th Street | 1,187,809 | 339,689 | 848,120 | 0 | 848,120 | Actual 2011 | 469,486 | 216,361 | 253,125 | 0 | 253,125 | ||||||||||||||||||||
27 | Element Houston | 4,378,626 | 3,049,885 | 1,328,741 | 175,145 | 1,153,596 | 123 | 96 | Actual 2012 | 4,247,163 | 2,835,627 | 1,411,536 | 169,887 | 1,241,649 | 121 | 92 | ||||||||||||||||
28 | CCPT IV Pool II | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
28.01 | Fourth Creek Landing Statesville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
28.02 | CVS - Florence | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
28.03 | Tractor Supply - Spencer | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
29 | CCPT IV Pool I | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
29.01 | Walgreens - Cullman | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
29.04 | Walgreens - Blair | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||||
30 | Puritan Mill | 1,742,405 | 529,807 | 1,212,598 | 0 | 1,212,598 | Actual 2012 | 1,673,819 | 524,985 | 1,148,834 | 0 | 1,148,834 | ||||||||||||||||||||
31 | Gregory Cove Apartments | 2,021,933 | 1,040,351 | 981,582 | 0 | 981,582 | Actual 2012 | 2,027,145 | 1,002,294 | 1,024,851 | 0 | 1,024,851 | ||||||||||||||||||||
32 | Legacy Commons | 1,872,067 | 902,906 | 969,161 | 691,521 | 277,640 | Actual 2012 | 1,585,604 | 887,465 | 698,138 | 530,239 | 167,899 | ||||||||||||||||||||
33 | Terraces at Park Place | 1,381,799 | 488,376 | 893,423 | 0 | 893,423 | Actual 2012 | 1,512,026 | 491,066 | 1,020,960 | 0 | 1,020,960 | ||||||||||||||||||||
34 | Greenoaks MHC | 1,541,113 | 601,610 | 939,503 | 0 | 939,503 | Actual 2012 | 1,544,949 | 581,044 | 963,905 | 0 | 963,905 | ||||||||||||||||||||
35 | Westhaven Center | 1,574,011 | 358,980 | 1,215,031 | 0 | 1,215,031 | Actual 2012 | 1,590,026 | 500,916 | 1,089,110 | 0 | 1,089,110 | ||||||||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 2,647,506 | 1,329,142 | 1,318,363 | 20,898 | 1,297,465 | 108 | 79 | Actual 2012 | 2,371,285 | 1,247,541 | 1,123,744 | 23,716 | 1,100,028 | 101 | 70 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Most Recent Revenues ($)(14) | Most Recent Expenses ($)(14) | Most Recent NOI ($)(14) | Most Recent Capital Expenditures(14) | Most Recent NCF ($)(14) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period(14) | Second Most Recent Revenues ($)(14) | Second Most Recent Expenses ($)(14) | Second Most Recent NOI ($)(14) | Second Most Recent Capital Expenditures(14) | Second Most Recent NCF ($)(14) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | ||||||||||||||||
37 | PTC Inc. | 1,839,325 | 502,366 | 1,336,959 | 0 | 1,336,959 | Actual 2011 | 1,758,184 | 515,429 | 1,242,755 | 0 | 1,242,755 | ||||||||||||||||||||
38 | Holiday Inn Hammond | 2,966,891 | 1,721,028 | 1,245,863 | 0 | 1,245,863 | 115 | 76 | Actual 2012 | 3,001,593 | 1,737,793 | 1,263,800 | 0 | 1,263,800 | 114 | 77 | ||||||||||||||||
39 | Joseph’s Plaza | 1,098,966 | 192,447 | 906,519 | 0 | 906,519 | Actual 2012 | 1,059,490 | 153,642 | 905,848 | 0 | 905,848 | ||||||||||||||||||||
40 | California Self Storage Portfolio | 1,419,869 | 603,651 | 816,218 | 0 | 816,218 | Actual 2011 | 1,346,947 | 549,261 | 797,686 | 0 | 797,686 | ||||||||||||||||||||
40.01 | 2185 West Main Street | 593,131 | 262,679 | 330,452 | 0 | 330,452 | Actual 2011 | 597,674 | 257,321 | 340,353 | 0 | 340,353 | ||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | 421,694 | 153,230 | 268,464 | 0 | 268,464 | Actual 2011 | 380,224 | 111,569 | 268,655 | 0 | 268,655 | ||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | 405,044 | 187,742 | 217,302 | 0 | 217,302 | Actual 2011 | 369,049 | 180,371 | 188,678 | 0 | 188,678 | ||||||||||||||||||||
41 | Bentsen Grove Resort | 1,732,824 | 982,120 | 750,704 | 0 | 750,704 | Actual 2012 | 1,722,210 | 993,526 | 728,684 | 0 | 728,684 | ||||||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 3,233,758 | 2,231,115 | 1,002,643 | 0 | 1,002,643 | 100 | 80 | Actual 2012 | 3,155,676 | 2,213,610 | 942,066 | 0 | 942,066 | 97 | 78 | ||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 3,104,825 | 2,035,939 | 1,068,886 | 124,193 | 944,693 | 108 | 80 | Actual 2012 | 3,334,355 | 1,974,630 | 1,359,725 | 133,374 | 1,226,351 | 106 | 86 | ||||||||||||||||
44 | Central Westchester Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
45 | 24 Hour Fitness | 1,074,954 | 103,710 | 971,244 | 0 | 971,244 | Actual 2011 | 1,074,954 | 96,601 | 978,353 | 0 | 978,353 | ||||||||||||||||||||
46 | Rocky Point Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
47 | Rivoli Crossing | 882,204 | 227,344 | 654,860 | 0 | 654,860 | Actual 2012 | 901,211 | 230,424 | 670,787 | 0 | 670,787 | ||||||||||||||||||||
48 | Superior Self Storage | 901,598 | 315,559 | 586,039 | 0 | 586,039 | Actual 2012 | 880,904 | 303,031 | 577,873 | 0 | 577,873 | ||||||||||||||||||||
49 | Comfort Inn El Paso | 2,021,069 | 1,190,593 | 830,476 | 0 | 830,476 | 82 | 54 | Actual 2012 | 1,892,234 | 1,166,726 | 725,508 | 0 | 725,508 | 82 | 50 | ||||||||||||||||
50 | Hampton Inn Chesterfield | 2,342,004 | 1,176,848 | 1,165,156 | 0 | 1,165,156 | 97 | 69 | Actual 2012 | 2,217,159 | 1,270,019 | 947,139 | 0 | 947,139 | 97 | 66 | ||||||||||||||||
51 | 2 South Orange Avenue | 1,399,989 | 541,842 | 858,147 | 0 | 858,147 | Actual 2012 | 1,387,448 | 570,487 | 816,960 | 0 | 816,960 | ||||||||||||||||||||
52 | Greystone Business Park | 876,436 | 265,773 | 610,663 | 0 | 610,663 | Actual 2012 | 868,472 | 261,760 | 606,713 | 0 | 606,713 | ||||||||||||||||||||
53 | Highland Circle | 991,290 | 480,935 | 510,355 | 39,900 | 470,455 | Actual 2012 | 987,065 | 453,265 | 533,800 | 39,900 | 493,900 | ||||||||||||||||||||
54 | Foxwood Apartments | 1,391,228 | 799,960 | 591,268 | 0 | 591,268 | Actual 2012 | 1,236,747 | 783,051 | 453,696 | 0 | 453,696 | ||||||||||||||||||||
55 | Briarwood Owners’ Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
56 | Ives Dairy Self Storage | 907,033 | 410,883 | 496,150 | 0 | 496,150 | Actual 2012 | 892,315 | 428,251 | 464,064 | 0 | 464,064 | ||||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 908,104 | 400,047 | 508,057 | 0 | 508,057 | Actual 2012 | 912,883 | 369,443 | 543,440 | 0 | 543,440 | ||||||||||||||||||||
58 | Van Mall North Apartments | 633,092 | 275,999 | 357,093 | 111,465 | 245,628 | Actual 2012 | 615,750 | 263,060 | 352,690 | 40,785 | 311,904 | ||||||||||||||||||||
59 | 280 Wilson Avenue | 885,678 | 278,789 | 606,889 | 0 | 606,889 | Actual 2012 | 882,330 | 261,511 | 620,818 | 0 | 620,818 | ||||||||||||||||||||
60 | Bethpage Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
61 | Hampton Inn - Marysville | 2,071,112 | 1,513,080 | 558,032 | 0 | 558,032 | 95 | 73 | Actual 2012 | 1,820,636 | 1,410,395 | 410,241 | 0 | 410,241 | 93 | 67 | ||||||||||||||||
62 | Twin City Estates | 1,019,413 | 491,113 | 528,300 | 0 | 528,300 | Actual 2012 | 990,454 | 474,056 | 516,397 | 0 | 516,397 | ||||||||||||||||||||
63 | Walgreens - Birmingham | 445,000 | 0 | 445,000 | 0 | 445,000 | Actual 2011 | 445,000 | 0 | 445,000 | 0 | 445,000 | ||||||||||||||||||||
64 | Sleepy Valley | 632,855 | 267,823 | 365,032 | 0 | 365,032 | Actual 2012 | 659,240 | 267,788 | 391,452 | 0 | 391,452 | ||||||||||||||||||||
65 | The Shops at West Village | 751,375 | 218,788 | 532,587 | 13,404 | 519,183 | Actual 2012 | 731,146 | 255,724 | 475,422 | 4,788 | 470,634 | ||||||||||||||||||||
66 | Shadow Ridge MHC | 537,984 | 192,267 | 345,718 | 6,150 | 339,568 | TTM 7/31/2013 | 521,837 | 191,775 | 330,063 | 0 | 330,063 | ||||||||||||||||||||
67 | Cutting Edge Self Storage | 677,178 | 298,429 | 378,749 | 0 | 378,749 | TTM 4/30/2013 | 654,543 | 297,095 | 357,448 | 0 | 357,448 | ||||||||||||||||||||
68 | Baymont Inn & Suites - Walker | 1,523,627 | 815,888 | 707,738 | 0 | 707,738 | 72 | 49 | Actual 2012 | 1,501,653 | 939,778 | 561,875 | 0 | 561,875 | 71 | 48 | ||||||||||||||||
69 | Albany Crossing Shopping Center | 578,856 | 110,069 | 468,787 | 0 | 468,787 | Actual 2012 | 567,399 | 101,132 | 466,267 | 0 | 466,267 | ||||||||||||||||||||
70 | Storage First | 491,860 | 179,314 | 312,546 | 0 | 312,546 | Actual 2012 | 485,238 | 177,594 | 307,644 | 6,530 | 301,114 | ||||||||||||||||||||
71 | Jamestowne South Office Building | 758,677 | 304,048 | 454,629 | 0 | 454,629 | Actual 2012 | 765,180 | 300,458 | 464,722 | 0 | 464,722 | ||||||||||||||||||||
72 | Park Lane Terrace Apartments | 1,153,478 | 792,274 | 361,204 | 0 | 361,204 | Actual 2012 | 1,116,402 | 778,347 | 338,055 | 0 | 338,055 | ||||||||||||||||||||
73 | Greenhouse Road Self Storage | 492,726 | 228,950 | 263,776 | 0 | 263,776 | Actual 2012 | 468,507 | 245,992 | 222,515 | 0 | 222,515 | ||||||||||||||||||||
74 | Baker Atrium Lofts | 426,875 | 74,272 | 352,603 | 0 | 352,603 | Actual 2012 | 408,246 | 78,148 | 330,098 | 0 | 330,098 | ||||||||||||||||||||
75 | National Storage Center | 413,746 | 142,324 | 271,421 | 0 | 271,421 | Actual 2012 | 407,288 | 154,429 | 252,859 | 0 | 252,859 | ||||||||||||||||||||
76 | Deer Valley Mini & RV Storage | 694,388 | 257,983 | 436,405 | 0 | 436,405 | Actual 2012 | 691,110 | 220,884 | 470,226 | 0 | 470,226 | ||||||||||||||||||||
77 | Parkside Apartments | 990,801 | 475,839 | 514,962 | 100,822 | 414,140 | TTM 7/31/2013 | 915,789 | 507,526 | 408,263 | 179,555 | 228,708 | ||||||||||||||||||||
78 | Wildwood MHC | 605,774 | 295,001 | 310,774 | 0 | 310,774 | Actual 2012 | 573,609 | 260,085 | 313,524 | 0 | 313,524 | ||||||||||||||||||||
79 | Great Neck Horizon House, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
80 | Brookville MHC | 469,065 | 175,065 | 294,000 | 0 | 294,000 | Actual 2012 | 462,840 | 165,211 | 297,629 | 0 | 297,629 | ||||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
82 | Pinehurst Square Executive Office Building | 497,375 | 213,395 | 283,980 | 0 | 283,980 | Actual 2012 | 491,735 | 210,112 | 281,623 | 25,425 | 256,198 | ||||||||||||||||||||
83 | Oakwood MHC - CA | 332,207 | 127,224 | 204,982 | 0 | 204,982 | Actual 2012 | 308,651 | 129,461 | 179,190 | 0 | 179,190 | ||||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||||
86 | 735 Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Third Most Recent Period(14) | Third Most Recent Revenues ($)(14) | Third Most Recent Expenses ($)(14) | Third Most Recent NOI ($)(14) | Third Most Recent Capital Expenditures(14) | Third Most Recent NCF ($)(14) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(15)(16)(17)(29) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | |||||||||||||
1 | Westfield Mission Valley | Actual 2011 | 29,673,536 | 8,353,464 | 21,320,072 | 0 | 21,320,072 | N | Target | 204,907 | 20.5% | |||||||||||||||
2 | Brennan Industrial Portfolio III | NAV | NAV | NAV | NAV | NAV | NAV | N | Various | Various | Various | |||||||||||||||
2.01 | Rowe Elliston | NAV | NAV | NAV | NAV | NAV | NAV | N | Rowe Elliston | 378,266 | 100.0% | |||||||||||||||
2.02 | Southeastern Aluminum | NAV | NAV | NAV | NAV | NAV | NAV | N | Southeastern Aluminum | 198,408 | 100.0% | |||||||||||||||
2.03 | Dorner | NAV | NAV | NAV | NAV | NAV | NAV | N | Dorner | 149,842 | 100.0% | |||||||||||||||
2.04 | KDM | NAV | NAV | NAV | NAV | NAV | NAV | N | KDM | 151,506 | 100.0% | |||||||||||||||
2.05 | Ryko | NAV | NAV | NAV | NAV | NAV | NAV | N | Ryko | 248,257 | 100.0% | |||||||||||||||
2.06 | TS3 | NAV | NAV | NAV | NAV | NAV | NAV | N | TS3 | 101,437 | 100.0% | |||||||||||||||
2.07 | DNA Diagnostic Center | NAV | NAV | NAV | NAV | NAV | NAV | N | DNA Diagnostic Center | 66,444 | 100.0% | |||||||||||||||
2.08 | Accupac | NAV | NAV | NAV | NAV | NAV | NAV | N | Accupac | 112,253 | 100.0% | |||||||||||||||
2.09 | Oracle - Cunningham | NAV | NAV | NAV | NAV | NAV | NAV | N | Oracle - Cunningham | 350,159 | 100.0% | |||||||||||||||
2.10 | Chrysalis | NAV | NAV | NAV | NAV | NAV | NAV | N | Chrysalis | 32,688 | 100.0% | |||||||||||||||
2.11 | Rowe Salem | NAV | NAV | NAV | NAV | NAV | NAV | �� | N | Rowe Salem | 317,144 | 100.0% | ||||||||||||||
2.12 | Decorative Panels | NAV | NAV | NAV | NAV | NAV | NAV | N | Decorative Panels | 237,698 | 100.0% | |||||||||||||||
2.13 | QSR | NAV | NAV | NAV | NAV | NAV | NAV | N | QSR | 115,000 | 100.0% | |||||||||||||||
2.14 | Bacharach | NAV | NAV | NAV | NAV | NAV | NAV | N | Bacharach | 61,796 | 100.0% | |||||||||||||||
2.15 | Halifax Media - University | NAV | NAV | NAV | NAV | NAV | NAV | N | Halifax Media - University | 105,752 | 100.0% | |||||||||||||||
2.16 | San Diego Union - Tribune | NAV | NAV | NAV | NAV | NAV | NAV | N | San Diego Union-Tribune | 44,313 | 100.0% | |||||||||||||||
2.17 | V-S Industries | NAV | NAV | NAV | NAV | NAV | NAV | N | V-S Industries | 75,902 | 100.0% | |||||||||||||||
2.18 | Northern Stamping - Cuyahoga | NAV | NAV | NAV | NAV | NAV | NAV | N | Northern Stamping-Cuyahoga | 157,950 | 100.0% | |||||||||||||||
2.19 | Northern Stamping - Valley | NAV | NAV | NAV | NAV | NAV | NAV | N | Northern Stamping-Valley | 83,404 | 100.0% | |||||||||||||||
2.20 | Sigma - Texas | NAV | NAV | NAV | NAV | NAV | NAV | N | Sigma-Texas | 100,000 | 100.0% | |||||||||||||||
2.21 | LTI Boyd | NAV | NAV | NAV | NAV | NAV | NAV | N | LTI Boyd | 78,938 | 100.0% | |||||||||||||||
2.22 | MF Lightwave | NAV | NAV | NAV | NAV | NAV | NAV | N | MF Lightwave | 38,624 | 100.0% | |||||||||||||||
2.23 | Pratt Corrugated / EA Morse | NAV | NAV | NAV | NAV | NAV | NAV | N | Pratt Corrugated | 58,769 | 75.1% | |||||||||||||||
2.24 | Halifax Media - Herald | NAV | NAV | NAV | NAV | NAV | NAV | N | Halifax Media - Herald | 55,119 | 100.0% | |||||||||||||||
2.25 | Sigma - Illinois | NAV | NAV | NAV | NAV | NAV | NAV | N | Sigma-Illinois | 67,995 | 100.0% | |||||||||||||||
3 | Augusta Mall | Actual 2011 | 22,879,363 | 7,195,146 | 15,684,217 | 0 | 15,684,217 | N | Dicks Sporting Goods | 63,000 | 12.6% | |||||||||||||||
4 | Hutton Hotel | Actual 2011 | 18,082,633 | 13,373,253 | 4,709,380 | 394,000 | 4,315,380 | 165 | 121 | N | ||||||||||||||||
5 | David Drye Apartment Portfolio | Actual 2011 | 5,756,350 | 2,875,154 | 2,881,196 | 0 | 2,881,196 | N | ||||||||||||||||||
5.01 | Parkway Crossing | Actual 2011 | 1,542,515 | 685,076 | 857,439 | 0 | 857,439 | N | ||||||||||||||||||
5.02 | Hampton Corners | Actual 2011 | 1,174,822 | 564,571 | 610,251 | 0 | 610,251 | N | ||||||||||||||||||
5.03 | Coopers Ridge | Actual 2011 | 1,051,803 | 569,236 | 482,567 | 0 | 482,567 | N | ||||||||||||||||||
5.04 | Crown Ridge | Actual 2011 | 862,869 | 413,430 | 449,439 | 0 | 449,439 | N | ||||||||||||||||||
5.05 | Park Place | Actual 2011 | 1,124,341 | 642,841 | 481,500 | 0 | 481,500 | N | ||||||||||||||||||
6 | Westin Richmond | Actual 2011 | 11,851,589 | 7,754,043 | 4,097,546 | 0 | 4,097,546 | 135 | 85 | N | ||||||||||||||||
7 | 719 Griswold | NAV | NAV | NAV | NAV | NAV | NAV | N | Quicken Loans | 180,817 | 52.0% | |||||||||||||||
8 | Sherwood Distribution Center | NAV | NAV | NAV | NAV | NAV | NAV | N | Chrysler Group, LLC | 1,178,485 | 100.0% | |||||||||||||||
9 | Hilton Garden Inn - Issaquah | Actual 2011 | 6,797,335 | 4,543,757 | 2,253,578 | 0 | 2,253,578 | 130 | 88 | N | ||||||||||||||||
10 | WP Carey Self Storage Portfolio II | Various | 4,672,872 | 2,108,355 | 2,564,517 | 6,000 | 2,558,517 | N | ||||||||||||||||||
10.01 | College Park | Actual 2011 | 728,344 | 296,732 | 431,612 | 6,000 | 425,612 | N | ||||||||||||||||||
10.02 | Kuawa Self Storage | Actual 2011 | 623,665 | 302,564 | 321,101 | 0 | 321,101 | N | ||||||||||||||||||
10.03 | Quality Self Storage | Actual 2011 | 456,386 | 217,257 | 239,129 | 0 | 239,129 | N | ||||||||||||||||||
10.04 | Bakersfield Central | Annualized 10 10/31/2011 | 602,607 | 218,263 | 384,344 | 0 | 384,344 | N | ||||||||||||||||||
10.05 | Peoria | Annualized 10 10/31/2011 | 549,616 | 260,641 | 288,975 | 0 | 288,975 | N | ||||||||||||||||||
10.06 | Apalachee | Actual 2011 | 277,458 | 85,061 | 192,397 | 0 | 192,397 | N | ||||||||||||||||||
10.07 | East Peoria | Annualized 10 10/31/2011 | 417,717 | 196,635 | 221,082 | 0 | 221,082 | N | ||||||||||||||||||
10.08 | Borego | Annualized 10 10/31/2011 | 363,509 | 180,482 | 183,027 | 0 | 183,027 | N | ||||||||||||||||||
10.09 | Foxborough | Annualized 10 10/31/2011 | 341,992 | 170,268 | 171,724 | 0 | 171,724 | N | ||||||||||||||||||
10.10 | Forest Hills | Annualized 10 10/31/2011 | 311,578 | 180,452 | 131,126 | 0 | 131,126 | N | ||||||||||||||||||
11 | Thanksgiving Park III | NAV | NAV | NAV | NAV | NAV | NAV | N | Natures Sunshine Products | 65,492 | 45.7% | |||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | Actual 2011 | 4,160,604 | 1,082,843 | 3,077,761 | 0 | 3,077,761 | N | Sears Logistic Services, Inc. | 374,700 | 32.8% | |||||||||||||||
13 | Gwinnett Marketfair | Actual 2011 | 2,493,675 | 675,627 | 1,818,047 | 0 | 1,818,047 | N | Bed Bath & Beyond | 29,820 | 15.5% | |||||||||||||||
14 | Wyoming Hotel Portfolio | Actual 2011 | 5,521,921 | 3,554,367 | 1,967,554 | 0 | 1,967,554 | 87 | 58 | N | ||||||||||||||||
14.01 | Hilton Garden Inn Casper | Actual 2011 | 3,457,575 | 2,274,539 | 1,183,036 | 0 | 1,183,036 | 105 | 68 | N | ||||||||||||||||
14.02 | La Quinta Inn Casper | Actual 2011 | 2,064,346 | 1,279,828 | 784,518 | 0 | 784,518 | 69 | 47 | N | ||||||||||||||||
15 | Sun Valley Village MHC | Actual 2011 | 2,684,269 | 998,460 | 1,685,809 | 0 | 1,685,809 | N | ||||||||||||||||||
16 | CCPT IV Pool III | NAV | NAV | NAV | NAV | NAV | NAV | N | Various | Various | Various | |||||||||||||||
16.01 | Wallace Commons Salisbury | NAV | NAV | NAV | NAV | NAV | NAV | N | Kohls | 68,639 | 73.9% | |||||||||||||||
16.02 | Academy Sports - Valdosta | NAV | NAV | NAV | NAV | NAV | NAV | N | Academy Sports | 71,680 | 100.0% | |||||||||||||||
16.03 | Walgreens - Huntsville | NAV | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 15,120 | 100.0% | |||||||||||||||
17 | 564 West Randolph Street | NAV | NAV | NAV | NAV | NAV | NAV | N | Prophet Brand Strategy | 22,198 | 23.7% | |||||||||||||||
18 | Natural Grocers Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | N | Various | Various | Various | |||||||||||||||
18.01 | Steamboat Springs CO | NAV | NAV | NAV | NAV | NAV | NAV | N | Natural Grocers-Steamboat | 14,696 | 100.0% | |||||||||||||||
18.02 | Flagstaff AZ | NAV | NAV | NAV | NAV | NAV | NAV | N | Natural Grocers-Flagstaff | 15,000 | 100.0% | |||||||||||||||
18.03 | Sedona AZ | NAV | NAV | NAV | NAV | NAV | NAV | N | Natural Grocers-Sedona | 12,848 | 100.0% | |||||||||||||||
18.04 | Helena MT | NAV | NAV | NAV | NAV | NAV | NAV | N | Natural Grocers-Helena | 14,899 | 100.0% | |||||||||||||||
18.05 | Missoula MT | NAV | NAV | NAV | NAV | NAV | NAV | N | Natural Grocers-Missoula | 13,750 | 100.0% | |||||||||||||||
19 | Market at Liberty Crossing | Actual 2011 | 1,676,100 | 719,349 | 956,751 | 17,351 | 939,400 | N | Giant Eagle | 83,868 | 52.7% | |||||||||||||||
20 | Holiday Inn & Suites Westway Park | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||
21 | Kingsley Square | Actual 2010 | 1,872,787 | 553,186 | 1,319,601 | 0 | 1,319,601 | N | Fitness International | 45,000 | 72.5% | |||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | NAV | NAV | NAV | NAV | NAV | NAV | N | 24 Hour Fitness | 43,602 | 100.0% | |||||||||||||||
23 | Raleigh Office Portfolio | Actual 2011 | 1,897,376 | 920,845 | 976,531 | 0 | 976,531 | N | Various | Various | Various | |||||||||||||||
23.01 | Centerview III | Actual 2011 | 826,144 | 515,115 | 311,029 | 0 | 311,029 | N | Teradata Operations, Inc | 22,368 | 30.9% | |||||||||||||||
23.02 | Brook Forest I | Actual 2011 | 1,071,232 | 405,730 | 665,502 | 0 | 665,502 | N | Post Bukley Schuh & Jernigan | 22,688 | 34.4% | |||||||||||||||
24 | West Mall Office Park | Actual 2011 | 1,706,353 | 1,135,684 | 570,669 | 0 | 570,669 | N | Mildred Elley | 56,352 | 28.3% | |||||||||||||||
25 | Flagship Carolina Portfolio | Actual 2011 | 2,080,838 | 839,270 | 1,241,568 | 0 | 1,241,568 | N | ||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | Actual 2011 | 546,131 | 225,537 | 320,594 | 0 | 320,594 | N | ||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | Actual 2011 | 490,434 | 187,401 | 303,033 | 0 | 303,033 | N | ||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | Actual 2011 | 417,293 | 151,324 | 265,969 | 0 | 265,969 | N | ||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | Actual 2011 | 343,418 | 149,818 | 193,600 | 0 | 193,600 | N | ||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | Actual 2011 | 283,563 | 125,191 | 158,372 | 0 | 158,372 | N | ||||||||||||||||||
26 | Bethany & 16th Street | NAV | NAV | NAV | NAV | NAV | NAV | N | You Fit Health Clubs | 21,000 | 25.8% | |||||||||||||||
27 | Element Houston | Actual 2011 | 3,901,176 | 2,819,379 | 1,081,797 | 156,047 | 925,750 | 114 | 85 | N | ||||||||||||||||
28 | CCPT IV Pool II | NAV | NAV | NAV | NAV | NAV | NAV | N | Various | Various | Various | |||||||||||||||
28.01 | Fourth Creek Landing Statesville | NAV | NAV | NAV | NAV | NAV | NAV | N | TJ Maxx | 23,600 | 34.9% | |||||||||||||||
28.02 | CVS - Florence | NAV | NAV | NAV | NAV | NAV | NAV | N | CVS | 10,125 | 100.0% | |||||||||||||||
28.03 | Tractor Supply - Spencer | NAV | NAV | NAV | NAV | NAV | NAV | N | Tractor Supply | 19,127 | 100.0% | |||||||||||||||
28.04 | Tractor Supply - Stuttgart | NAV | NAV | NAV | NAV | NAV | NAV | N | Tractor Supply | 19,097 | 100.0% | |||||||||||||||
28.05 | Advanced Auto - Lake Geneva | NAV | NAV | NAV | NAV | NAV | NAV | N | AdvancedAuto | 6,895 | 100.0% | |||||||||||||||
29 | CCPT IV Pool I | NAV | NAV | NAV | NAV | NAV | NAV | N | Various | Various | Various | |||||||||||||||
29.01 | Walgreens - Cullman | NAV | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,550 | 100.0% | |||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | NAV | NAV | NAV | NAV | NAV | NAV | N | Earth Fare | 24,989 | 100.0% | |||||||||||||||
29.03 | PetSmart - Baton Rouge | NAV | NAV | NAV | NAV | NAV | NAV | N | PetSmart | 25,265 | 100.0% | |||||||||||||||
29.04 | Walgreens - Blair | NAV | NAV | NAV | NAV | NAV | NAV | N | Walgreens | 14,820 | 100.0% | |||||||||||||||
30 | Puritan Mill | Actual 2011 | 1,668,004 | 512,958 | 1,155,046 | 0 | 1,155,046 | N | The Foundry | 15,559 | 18.8% | |||||||||||||||
31 | Gregory Cove Apartments | Actual 2011 | 2,036,673 | 1,018,911 | 1,017,762 | 0 | 1,017,762 | N | ||||||||||||||||||
32 | Legacy Commons | Actual 2011 | 1,435,485 | 915,738 | 519,747 | 95,158 | 424,589 | N | ||||||||||||||||||
33 | Terraces at Park Place | Actual 2011 | 1,314,439 | 431,411 | 883,028 | 0 | 883,028 | N | Bi-Lo | 44,128 | 54.2% | |||||||||||||||
34 | Greenoaks MHC | Actual 2011 | 1,502,839 | 599,142 | 903,697 | 0 | 903,697 | N | ||||||||||||||||||
35 | Westhaven Center | Actual 2011 | 1,575,796 | 581,876 | 993,920 | 0 | 993,920 | N | Paracel Restaurant | 7,680 | 12.5% | |||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | Actual 2011 | 2,262,426 | 1,269,894 | 992,533 | 0 | 992,533 | 104 | 67 | N |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Third Most Recent Period(14) | Third Most Recent Revenues ($)(14) | Third Most Recent Expenses ($)(14) | Third Most Recent NOI ($)(14) | Third Most Recent Capital Expenditures(14) | Third Most Recent NCF ($)(14) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(15)(16)(17)(29) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | |||||||||||||
37 | PTC Inc. | Actual 2010 | 1,393,831 | 155,913 | 1,237,918 | 0 | 1,237,918 | N | Parametric Technology Corporation | 92,275 | 100.0% | |||||||||||||||
38 | Holiday Inn Hammond | Actual 2011 | 2,909,507 | 1,805,148 | 1,104,359 | 0 | 1,104,359 | 107 | 73 | N | ||||||||||||||||
39 | Joseph’s Plaza | Actual 2011 | 876,425 | 158,381 | 718,044 | 0 | 718,044 | N | Pet Supplies | 10,300 | 19.2% | |||||||||||||||
40 | California Self Storage Portfolio | Actual 2010 | 1,391,999 | 614,969 | 777,030 | 0 | 777,030 | N | ||||||||||||||||||
40.01 | 2185 West Main Street | Actual 2010 | 626,710 | 310,546 | 316,164 | 0 | 316,164 | N | ||||||||||||||||||
40.02 | 1450 East Compton Boulevard | Actual 2010 | 377,044 | 109,200 | 267,844 | 0 | 267,844 | N | ||||||||||||||||||
40.03 | 12250 Ridgecrest Road | Actual 2010 | 388,245 | 195,223 | 193,022 | 0 | 193,022 | N | ||||||||||||||||||
41 | Bentsen Grove Resort | Actual 2011 | 1,795,503 | 937,718 | 857,785 | 128,964 | 728,820 | N | ||||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | Actual 2011 | 2,865,485 | 2,115,254 | 750,231 | 0 | 750,231 | 90 | 72 | N | ||||||||||||||||
43 | Fairfield Inn Suites - Frederick | Actual 2011 | 3,085,910 | 1,925,017 | 1,160,893 | 123,436 | 1,037,457 | 100 | 80 | N | ||||||||||||||||
44 | Central Westchester Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
45 | 24 Hour Fitness | NAV | NAV | NAV | NAV | NAV | NAV | N | 24 Hour Fitness | 43,801 | 100.0% | |||||||||||||||
46 | Rocky Point Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
47 | Rivoli Crossing | Actual 2011 | 967,593 | 238,673 | 728,920 | 0 | 728,920 | N | Steinmart | 35,716 | 37.2% | |||||||||||||||
48 | Superior Self Storage | Actual 2011 | 842,778 | 305,019 | 537,759 | 0 | 537,759 | N | ||||||||||||||||||
49 | Comfort Inn El Paso | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||
50 | Hampton Inn Chesterfield | Actual 2011 | 1,209,942 | 833,046 | 376,896 | 0 | 376,896 | 94 | 48 | N | ||||||||||||||||
51 | 2 South Orange Avenue | Actual 2011 | 1,361,706 | 484,347 | 877,359 | 0 | 877,359 | N | Conroy Simberg Gannon | 16,433 | 33.8% | |||||||||||||||
52 | Greystone Business Park | Actual 2011 | 806,831 | 252,153 | 554,678 | 0 | 554,678 | N | The Noble Group | 9,000 | 18.8% | |||||||||||||||
53 | Highland Circle | Actual 2011 | 893,267 | 508,473 | 384,794 | 39,900 | 344,894 | N | ||||||||||||||||||
54 | Foxwood Apartments | Actual 2011 | 1,007,469 | 670,570 | 336,899 | 0 | 336,899 | N | ||||||||||||||||||
55 | Briarwood Owners’ Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
56 | Ives Dairy Self Storage | Actual 2011 | 900,672 | 406,843 | 493,829 | 0 | 493,829 | N | ||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | Actual 2011 | 944,270 | 387,929 | 556,341 | 0 | 556,341 | N | Metropolitan Theatres Corporation | 7,500 | 15.9% | |||||||||||||||
58 | Van Mall North Apartments | Actual 2011 | 603,990 | 243,575 | 360,415 | 48,049 | 312,366 | N | ||||||||||||||||||
59 | 280 Wilson Avenue | Actual 2011 | 856,015 | 279,101 | 576,914 | 9,324 | 567,590 | N | D’Artagnan, Inc | 34,813 | 42.9% | |||||||||||||||
60 | Bethpage Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
61 | Hampton Inn - Marysville | Actual 2011 | 1,543,087 | 1,193,993 | 349,094 | 0 | 349,094 | 88 | 55 | N | ||||||||||||||||
62 | Twin City Estates | Actual 2011 | 897,771 | 514,984 | 382,787 | 0 | 382,787 | N | ||||||||||||||||||
63 | Walgreens - Birmingham | Actual 2010 | 445,000 | 0 | 445,000 | 0 | 445,000 | N | Walgreens | 14,560 | 100.0% | |||||||||||||||
64 | Sleepy Valley | Actual 2011 | 652,576 | 264,576 | 388,000 | 0 | 388,000 | N | ||||||||||||||||||
65 | The Shops at West Village | Actual 2011 | 740,981 | 235,861 | 505,120 | 0 | 505,120 | N | B.D’s Mongolian Barbeque | 5,950 | 22.9% | |||||||||||||||
66 | Shadow Ridge MHC | Actual 2012 | 504,147 | 185,240 | 318,908 | 0 | 318,908 | N | ||||||||||||||||||
67 | Cutting Edge Self Storage | Actual 2012 | 574,942 | 299,910 | 275,031 | 0 | 275,031 | N | ||||||||||||||||||
68 | Baymont Inn & Suites - Walker | Actual 2011 | 1,380,560 | 839,605 | 540,955 | 0 | 540,955 | 68 | 44 | N | ||||||||||||||||
69 | Albany Crossing Shopping Center | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar Tree | 10,000 | 27.8% | |||||||||||||||
70 | Storage First | Actual 2011 | 427,221 | 173,988 | 253,233 | 6,530 | 246,703 | N | ||||||||||||||||||
71 | Jamestowne South Office Building | Actual 2011 | 821,726 | 322,418 | 499,308 | 0 | 499,308 | N | Performance Orthopedics, PLLC | 8,532 | 25.3% | |||||||||||||||
72 | Park Lane Terrace Apartments | Actual 2011 | 1,112,428 | 782,834 | 329,594 | 0 | 329,594 | N | ||||||||||||||||||
73 | Greenhouse Road Self Storage | Actual 2011 | 437,821 | 194,300 | 243,521 | 0 | 243,521 | N | ||||||||||||||||||
74 | Baker Atrium Lofts | Actual 2011 | 403,928 | 80,301 | 323,627 | 0 | 323,627 | N | ||||||||||||||||||
75 | National Storage Center | Actual 2011 | 398,038 | 163,092 | 234,946 | 0 | 234,946 | N | ||||||||||||||||||
76 | Deer Valley Mini & RV Storage | Actual 2011 | 646,727 | 213,402 | 433,325 | 0 | 433,325 | N | ||||||||||||||||||
77 | Parkside Apartments | Actual 2012 | 735,410 | 489,714 | 245,696 | 157,466 | 88,230 | N | ||||||||||||||||||
78 | Wildwood MHC | Actual 2011 | 540,593 | 244,026 | 296,568 | 0 | 296,568 | N | ||||||||||||||||||
79 | Great Neck Horizon House, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
80 | Brookville MHC | Actual 2011 | 454,046 | 164,498 | 289,548 | 0 | 289,548 | N | ||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
82 | Pinehurst Square Executive Office Building | Actual 2011 | 472,672 | 200,930 | 271,742 | 0 | 271,742 | N | James K. Stevens, Coldwell Banker | 11,058 | 42.1% | |||||||||||||||
83 | Oakwood MHC - CA | Actual 2011 | 247,407 | 135,926 | 111,481 | 0 | 111,481 | N | ||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||||||
86 | 735 Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||
Mortgage Loan Number | Property Name | Largest Tenant Exp. Date | 2nd Largest Tenant Name(15)(16)(17)(29) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(15)(16)(29) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | |||||||||
1 | Westfield Mission Valley | 1/31/2022 | Bed, Bath & Beyond | 77,925 | 7.8% | 1/31/2017 | AMC | 76,485 | 7.7% | |||||||||
2 | Brennan Industrial Portfolio III | Various | Various | Various | Various | Various | ||||||||||||
2.01 | Rowe Elliston | 7/31/2028 | ||||||||||||||||
2.02 | Southeastern Aluminum | 2/28/2027 | ||||||||||||||||
2.03 | Dorner | 6/30/2032 | ||||||||||||||||
2.04 | KDM | 7/31/2025 | ||||||||||||||||
2.05 | Ryko | 8/31/2032 | ||||||||||||||||
2.06 | TS3 | 2/28/2030 | ||||||||||||||||
2.07 | DNA Diagnostic Center | 7/31/2025 | ||||||||||||||||
2.08 | Accupac | 3/31/2032 | ||||||||||||||||
2.09 | Oracle - Cunningham | 7/31/2030 | ||||||||||||||||
2.10 | Chrysalis | 12/31/2027 | ||||||||||||||||
2.11 | Rowe Salem | 7/31/2028 | ||||||||||||||||
2.12 | Decorative Panels | 11/30/2030 | ||||||||||||||||
2.13 | QSR | 8/31/2028 | ||||||||||||||||
2.14 | Bacharach | 12/31/2024 | ||||||||||||||||
2.15 | Halifax Media - University | 1/31/2032 | ||||||||||||||||
2.16 | San Diego Union - Tribune | 12/31/2027 | ||||||||||||||||
2.17 | V-S Industries | 12/31/2027 | ||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | 11/30/2031 | ||||||||||||||||
2.19 | Northern Stamping - Valley | 11/30/2031 | ||||||||||||||||
2.20 | Sigma - Texas | 7/31/2031 | ||||||||||||||||
2.21 | LTI Boyd | 10/31/2026 | ||||||||||||||||
2.22 | MF Lightwave | 7/31/2028 | ||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | 7/31/2025 | EA Morse | 19,500 | 24.9% | 1/31/2017 | ||||||||||||
2.24 | Halifax Media - Herald | 1/31/2032 | ||||||||||||||||
2.25 | Sigma - Illinois | 7/31/2031 | ||||||||||||||||
3 | Augusta Mall | 1/31/2018 | Barnes & Noble | 29,495 | 5.9% | 1/31/2019 | H&M | 23,241 | 4.6% | |||||||||
4 | Hutton Hotel | |||||||||||||||||
5 | David Drye Apartment Portfolio | |||||||||||||||||
5.01 | Parkway Crossing | |||||||||||||||||
5.02 | Hampton Corners | |||||||||||||||||
5.03 | Coopers Ridge | |||||||||||||||||
5.04 | Crown Ridge | |||||||||||||||||
5.05 | Park Place | |||||||||||||||||
6 | Westin Richmond | |||||||||||||||||
7 | 719 Griswold | 8/31/2023 | Chrysler | 32,779 | 9.4% | 9/20/2022 | GSA-Social Security | 15,433 | 4.4% | |||||||||
8 | Sherwood Distribution Center | 8/31/2023 | ||||||||||||||||
9 | Hilton Garden Inn - Issaquah | |||||||||||||||||
10 | WP Carey Self Storage Portfolio II | |||||||||||||||||
10.01 | College Park | |||||||||||||||||
10.02 | Kuawa Self Storage | |||||||||||||||||
10.03 | Quality Self Storage | |||||||||||||||||
10.04 | Bakersfield Central | |||||||||||||||||
10.05 | Peoria | |||||||||||||||||
10.06 | Apalachee | |||||||||||||||||
10.07 | East Peoria | |||||||||||||||||
10.08 | Borego | |||||||||||||||||
10.09 | Foxborough | |||||||||||||||||
10.10 | Forest Hills | |||||||||||||||||
11 | Thanksgiving Park III | Multiple Leases -- 9,006 square feet expiring 11/30/2017; 56,486 square feet expiring 5/31/2018 | Vivint, Inc. | 29,585 | 20.7% | 12/31/2018 | Solarwinds Worldwide, Inc. | 15,688 | 11.0% | |||||||||
12 | Wolfenbarger Warehouse Portfolio | 10/31/2015 | CHEP | 195,981 | 17.2% | 12/31/2017 | Ohio E-Waste Recycling, Inc | 139,211 | 12.2% | |||||||||
13 | Gwinnett Marketfair | 1/31/2018 | Marshalls | 27,054 | 14.0% | 1/31/2018 | T.J. Maxx | 24,300 | 12.6% | |||||||||
14 | Wyoming Hotel Portfolio | |||||||||||||||||
14.01 | Hilton Garden Inn Casper | |||||||||||||||||
14.02 | La Quinta Inn Casper | |||||||||||||||||
15 | Sun Valley Village MHC | |||||||||||||||||
16 | CCPT IV Pool III | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||
16.01 | Wallace Commons Salisbury | 1/31/2029 | Dollar Tree | 8,125 | 8.7% | 2/28/2018 | Hibbert Sports | 5,000 | 5.4% | |||||||||
16.02 | Academy Sports - Valdosta | 1/31/2028 | ||||||||||||||||
16.03 | Walgreens - Huntsville | 5/31/2021 | ||||||||||||||||
17 | 564 West Randolph Street | 2/28/2023 | Olson + Co., Inc. | 18,367 | 19.6% | 3/31/2022 | Starbucks | 13,679 | 14.6% | |||||||||
18 | Natural Grocers Portfolio | Various | ||||||||||||||||
18.01 | Steamboat Springs CO | 9/30/2027 | ||||||||||||||||
18.02 | Flagstaff AZ | 7/31/2027 | ||||||||||||||||
18.03 | Sedona AZ | 9/30/2027 | ||||||||||||||||
18.04 | Helena MT | 12/31/2027 | ||||||||||||||||
18.05 | Missoula MT | 10/31/2027 | ||||||||||||||||
19 | Market at Liberty Crossing | 12/31/2021 | Zone Personal Fitness, LLC | 7,440 | 4.7% | 6/30/2015 | Trading Places Unlimited, LLC | 6,186 | 3.9% | |||||||||
20 | Holiday Inn & Suites Westway Park | |||||||||||||||||
21 | Kingsley Square | 11/30/2021 | Mi Cocina | 4,934 | 7.9% | 5/31/2016 | Picasso’s Pizza | 4,596 | 7.4% | |||||||||
22 | 24 Hour Fitness - Walnut Creek | 6/13/2033 | ||||||||||||||||
23 | Raleigh Office Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||
23.01 | Centerview III | 6/30/2017 | Stantec Consulting Services, Inc | 17,507 | 24.2% | 4/30/2016 | Sageworks, Inc | 15,354 | 21.2% | |||||||||
23.02 | Brook Forest I | 2/4/2016 | Maffatt & Nichal, Inc. | 16,735 | 25.4% | 8/31/2019 | Powersecure, Inc | 9,450 | 14.3% | |||||||||
24 | West Mall Office Park | 2/28/2019 | NYS Dept of Health | 46,086 | 23.2% | 3/31/2022 | Upper Hudson Planned Parenthood | 19,892 | 10.0% | |||||||||
25 | Flagship Carolina Portfolio | |||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | |||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | |||||||||||||||||
25.03 | ExtraSpace Storage - Cary | |||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | |||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | |||||||||||||||||
26 | Bethany & 16th Street | 7/31/2021 | Flip Dunk Sports, LLC | 15,967 | 19.6% | 12/31/2016 | Desert Winds/SummerWinds Nursery | 13,392 | 16.4% | |||||||||
27 | Element Houston | |||||||||||||||||
28 | CCPT IV Pool II | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||
28.01 | Fourth Creek Landing Statesville | 9/30/2022 | Staples | 15,764 | 23.3% | 7/31/2023 | Michaels | 14,293 | 21.2% | |||||||||
28.02 | CVS - Florence | 3/31/2038 | ||||||||||||||||
28.03 | Tractor Supply - Spencer | 8/31/2027 | ||||||||||||||||
28.04 | Tractor Supply - Stuttgart | 1/31/2028 | ||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | 10/31/2027 | ||||||||||||||||
29 | CCPT IV Pool I | Various | ||||||||||||||||
29.01 | Walgreens - Cullman | 9/30/2037 | ||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | 8/31/2031 | ||||||||||||||||
29.03 | PetSmart - Baton Rouge | 4/30/2024 | ||||||||||||||||
29.04 | Walgreens - Blair | 9/30/2033 | �� | |||||||||||||||
30 | Puritan Mill | 2/28/2019 | Herman Miller Inc. | 15,172 | 18.3% | 9/30/2016 | Atlanta Police | 10,469 | 12.7% | |||||||||
31 | Gregory Cove Apartments | |||||||||||||||||
32 | Legacy Commons | |||||||||||||||||
33 | Terraces at Park Place | 11/30/2021 | Plato’s Closet | 6,370 | 7.8% | 11/30/2018 | Mecklenburg Bridal Gallery | 5,436 | 6.7% | |||||||||
34 | Greenoaks MHC | |||||||||||||||||
35 | Westhaven Center | 5/31/2021 | Cali Rest & Bakery | 4,300 | 7.0% | 3/31/2014 | US Bank | 3,816 | 6.2% | |||||||||
36 | Hampton Inn & Suites Cleveland-Mentor |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||
Mortgage Loan Number | Property Name | Largest Tenant Exp. Date | 2nd Largest Tenant Name(15)(16)(17)(29) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(15)(16)(29) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | |||||||||
37 | PTC Inc. | 3/31/2020 | ||||||||||||||||
38 | Holiday Inn Hammond | |||||||||||||||||
39 | Joseph’s Plaza | 4/30/2017 | Joseph Beverage Center | 9,753 | 18.2% | 12/31/2025 | Christian Bookstore | 7,500 | 14.0% | |||||||||
40 | California Self Storage Portfolio | |||||||||||||||||
40.01 | 2185 West Main Street | |||||||||||||||||
40.02 | 1450 East Compton Boulevard | |||||||||||||||||
40.03 | 12250 Ridgecrest Road | |||||||||||||||||
41 | Bentsen Grove Resort | |||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | |||||||||||||||||
43 | Fairfield Inn Suites - Frederick | |||||||||||||||||
44 | Central Westchester Tenants Corp. | |||||||||||||||||
45 | 24 Hour Fitness | 4/30/2024 | ||||||||||||||||
46 | Rocky Point Owners, Inc. | |||||||||||||||||
47 | Rivoli Crossing | 4/30/2020 | The Fresh Market | 21,192 | 22.1% | 8/31/2019 | Dollar Tree | 10,265 | 10.7% | |||||||||
48 | Superior Self Storage | |||||||||||||||||
49 | Comfort Inn El Paso | |||||||||||||||||
50 | Hampton Inn Chesterfield | |||||||||||||||||
51 | 2 South Orange Avenue | 9/30/2018 | Banco Popular | 12,265 | 25.2% | 11/30/2016 | Kilgore, Pearlman, Stamp, Ornstein, & Squires, PA | 12,177 | 25.1% | |||||||||
52 | Greystone Business Park | 6/30/2017 | Bloodsource, Merced County | 7,000 | 14.6% | 3/31/2020 | Merced Heart Associates - (Dr. Mani - Dr. Lakireddy) | 5,447 | 11.4% | |||||||||
53 | Highland Circle | |||||||||||||||||
54 | Foxwood Apartments | |||||||||||||||||
55 | Briarwood Owners’ Corp. | |||||||||||||||||
56 | Ives Dairy Self Storage | |||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 12/31/2016 | The Natural Café | 5,600 | 11.9% | Multiple Leases -- 1,400 square feet expiring 05/31/2015; 4,200 square feet expiring 04/30/2017 | Peri & Alvarado | 4,523 | 9.6% | |||||||||
58 | Van Mall North Apartments | |||||||||||||||||
59 | 280 Wilson Avenue | 4/30/2018 | Trans ICO LLC | 26,269 | 32.4% | 10/31/2015 | WB Law & Son, Inc. | 20,000 | 24.7% | |||||||||
60 | Bethpage Apartment Corp. | |||||||||||||||||
61 | Hampton Inn - Marysville | |||||||||||||||||
62 | Twin City Estates | |||||||||||||||||
63 | Walgreens - Birmingham | 7/31/2078 | ||||||||||||||||
64 | Sleepy Valley | |||||||||||||||||
65 | The Shops at West Village | 9/16/2018 | The Men’s Warehouse, Inc. | 5,556 | 21.4% | 3/28/2018 | Mobile Eye Care, LLC | 2,100 | 8.1% | |||||||||
66 | Shadow Ridge MHC | |||||||||||||||||
67 | Cutting Edge Self Storage | |||||||||||||||||
68 | Baymont Inn & Suites - Walker | |||||||||||||||||
69 | Albany Crossing Shopping Center | 6/30/2016 | Pet Sense | 5,200 | 14.4% | 6/30/2016 | Crazy Buffet | 4,000 | 11.1% | |||||||||
70 | Storage First | |||||||||||||||||
71 | Jamestowne South Office Building | 2/28/2022 | Lucido-Morris & Associates, LLC | 7,709 | 22.9% | 7/31/2014 | DeCarolis Dental Associates | 2,850 | 8.5% | |||||||||
72 | Park Lane Terrace Apartments | |||||||||||||||||
73 | Greenhouse Road Self Storage | |||||||||||||||||
74 | Baker Atrium Lofts | |||||||||||||||||
75 | National Storage Center | |||||||||||||||||
76 | Deer Valley Mini & RV Storage | |||||||||||||||||
77 | Parkside Apartments | |||||||||||||||||
78 | Wildwood MHC | |||||||||||||||||
79 | Great Neck Horizon House, Inc. | |||||||||||||||||
80 | Brookville MHC | |||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | |||||||||||||||||
82 | Pinehurst Square Executive Office Building | 6/30/2019 | Alexander, Zelmanski & Lee, PLLC | 6,279 | 23.9% | 10/31/2014 | Success Mortgage | 2,318 | 8.8% | |||||||||
83 | Oakwood MHC - CA | |||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | |||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | |||||||||||||||||
86 | 735 Apartment Corp. |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(15)(16) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(15)(16)(17)(29) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | |||||||||||
1 | Westfield Mission Valley | 1/31/2026 | Nordstrom Rack | 52,876 | 5.3% | 2/28/2017 | Sport Chalet | 47,000 | 4.7% | 6/30/2018 | 8/23/2013 | |||||||||||
2 | Brennan Industrial Portfolio III | Various | ||||||||||||||||||||
2.01 | Rowe Elliston | 6/24/2013 | ||||||||||||||||||||
2.02 | Southeastern Aluminum | 6/20/2013 | ||||||||||||||||||||
2.03 | Dorner | 7/8/2013 | ||||||||||||||||||||
2.04 | KDM | 7/9/2013 | ||||||||||||||||||||
2.05 | Ryko | 7/8/2013 | ||||||||||||||||||||
2.06 | TS3 | 7/10/2013 | ||||||||||||||||||||
2.07 | DNA Diagnostic Center | 6/24/2013 | ||||||||||||||||||||
2.08 | Accupac | 7/9/2013 | ||||||||||||||||||||
2.09 | Oracle - Cunningham | 6/19/2013 | ||||||||||||||||||||
2.10 | Chrysalis | 6/20/2013 | ||||||||||||||||||||
2.11 | Rowe Salem | 6/24/2013 | ||||||||||||||||||||
2.12 | Decorative Panels | 7/8/2013 | ||||||||||||||||||||
2.13 | QSR | 6/21/2013 | ||||||||||||||||||||
2.14 | Bacharach | 7/8/2013 | ||||||||||||||||||||
2.15 | Halifax Media - University | 7/8/2013 | ||||||||||||||||||||
2.16 | San Diego Union - Tribune | 6/21/2013 | ||||||||||||||||||||
2.17 | V-S Industries | 7/9/2013 | ||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | 7/9/2013 | ||||||||||||||||||||
2.19 | Northern Stamping - Valley | 7/9/2013 | ||||||||||||||||||||
2.20 | Sigma - Texas | 7/9/2013 | ||||||||||||||||||||
2.21 | LTI Boyd | 6/21/2013 | ||||||||||||||||||||
2.22 | MF Lightwave | 6/18/2013 | ||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | 6/21/2013 | ||||||||||||||||||||
2.24 | Halifax Media - Herald | 7/9/2013 | ||||||||||||||||||||
2.25 | Sigma - Illinois | 7/9/2013 | ||||||||||||||||||||
3 | Augusta Mall | 1/31/2025 | Forever 21 | 16,101 | 3.2% | 4/30/2020 | Macys Junior | 10,177 | 2.0% | 10/12/2016 | 7/2/2013 | |||||||||||
4 | Hutton Hotel | 6/4/2013 | ||||||||||||||||||||
5 | David Drye Apartment Portfolio | 6/19/2013 | ||||||||||||||||||||
5.01 | Parkway Crossing | 6/19/2013 | ||||||||||||||||||||
5.02 | Hampton Corners | 6/19/2013 | ||||||||||||||||||||
5.03 | Coopers Ridge | 6/19/2013 | ||||||||||||||||||||
5.04 | Crown Ridge | 6/19/2013 | ||||||||||||||||||||
5.05 | Park Place | 6/19/2013 | ||||||||||||||||||||
6 | Westin Richmond | 6/3/2013 | ||||||||||||||||||||
7 | 719 Griswold | 9/14/2016 | TPG Holdings, LLC | 15,197 | 4.4% | 12/31/2019 | Chapter 13 Trustee | 14,609 | 4.2% | 6/30/2014 | 5/2/2013 | |||||||||||
8 | Sherwood Distribution Center | 8/8/2013 | ||||||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 6/24/2013 | ||||||||||||||||||||
10 | WP Carey Self Storage Portfolio II | Various | ||||||||||||||||||||
10.01 | College Park | 7/10/2013 | ||||||||||||||||||||
10.02 | Kuawa Self Storage | 6/20/2013 | ||||||||||||||||||||
10.03 | Quality Self Storage | 6/20/2013 | ||||||||||||||||||||
10.04 | Bakersfield Central | 6/20/2013 | ||||||||||||||||||||
10.05 | Peoria | 6/20/2013 | ||||||||||||||||||||
10.06 | Apalachee | 6/20/2013 | ||||||||||||||||||||
10.07 | East Peoria | 6/20/2013 | ||||||||||||||||||||
10.08 | Borego | 6/20/2013 | ||||||||||||||||||||
10.09 | Foxborough | 6/20/2013 | ||||||||||||||||||||
10.10 | Forest Hills | 6/20/2013 | ||||||||||||||||||||
11 | Thanksgiving Park III | 12/31/2018 | NetDocuments | 14,564 | 10.2% | 2/28/2019 | Infusion Software, Inc. | 8,394 | 5.9% | 12/31/2018 | 6/18/2013 | |||||||||||
12 | Wolfenbarger Warehouse Portfolio | 5/31/2025 | Specialized Transportation | 77,778 | 6.8% | 6/30/2016 | Phoenix Concrete Inc | 73,340 | 6.4% | 5/31/2025 | 5/6/2013 | |||||||||||
13 | Gwinnett Marketfair | 1/31/2018 | Party City | 15,155 | 7.9% | 5/31/2021 | Rugged Wearhouse | 14,945 | 7.7% | 11/30/2018 | 5/30/2013 | |||||||||||
14 | Wyoming Hotel Portfolio | 5/28/2013 | ||||||||||||||||||||
14.01 | Hilton Garden Inn Casper | 5/28/2013 | ||||||||||||||||||||
14.02 | La Quinta Inn Casper | 5/28/2013 | ||||||||||||||||||||
15 | Sun Valley Village MHC | 5/2/2013 | ||||||||||||||||||||
16 | CCPT IV Pool III | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||
16.01 | Wallace Commons Salisbury | 5/31/2016 | Glidden Paint | 4,455 | 4.8% | 11/30/2017 | Los Arcos Mexican Restaurant | 2,620 | 2.8% | 3/31/2017 | 11/28/2012 | |||||||||||
16.02 | Academy Sports - Valdosta | 3/7/2013 | ||||||||||||||||||||
16.03 | Walgreens - Huntsville | 2/12/2013 | ||||||||||||||||||||
17 | 564 West Randolph Street | 12/31/2022 | Goldman Ismail Tomaselli Brennan & Baum, LLP | 13,549 | 14.5% | 11/30/2022 | Regus | 13,538 | 14.4% | 7/31/2023 | 6/6/2013 | |||||||||||
18 | Natural Grocers Portfolio | Various | ||||||||||||||||||||
18.01 | Steamboat Springs CO | 4/15/2013 | ||||||||||||||||||||
18.02 | Flagstaff AZ | 4/18/2013 | ||||||||||||||||||||
18.03 | Sedona AZ | 4/16/2013 | ||||||||||||||||||||
18.04 | Helena MT | 4/15/2013 | ||||||||||||||||||||
18.05 | Missoula MT | 4/15/2013 | ||||||||||||||||||||
19 | Market at Liberty Crossing | 10/20/2017 | PetPeople Enterprises | 5,376 | 3.4% | 9/30/2015 | ATA Martial Arts Academy | 4,194 | 2.6% | 11/14/2017 | 6/18/2013 | |||||||||||
20 | Holiday Inn & Suites Westway Park | 7/8/2013 | ||||||||||||||||||||
21 | Kingsley Square | 12/31/2016 | Palm Beach Tan | 2,878 | 4.6% | 2/28/2019 | Supercuts | 1,280 | 2.1% | MTM | 6/5/2013 | |||||||||||
22 | 24 Hour Fitness - Walnut Creek | 5/28/2013 | ||||||||||||||||||||
23 | Raleigh Office Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | 7/5/2013 | |||||||||||
23.01 | Centerview III | 12/31/2017 | Asset Protectors & Advisors, Inc | 9,284 | 12.8% | 5/10/2016 | First Financial Services, Inc | 4,008 | 5.5% | 4/30/2015 | 7/5/2013 | |||||||||||
23.02 | Brook Forest I | 2/28/2018 | JRW Associates, Inc. | 6,555 | 9.9% | 2/29/2020 | Net@Work-NC, Inc. | 4,267 | 6.5% | 9/30/2015 | 7/5/2013 | |||||||||||
24 | West Mall Office Park | 9/30/2032 | American Red Cross | 12,124 | 6.1% | 6/30/2019 | Wildwood Programs | 11,820 | 5.9% | 9/30/2019 | 6/28/2013 | |||||||||||
25 | Flagship Carolina Portfolio | 8/7/2013 | ||||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | 8/7/2013 | ||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | 8/7/2013 | ||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | 8/7/2013 | ||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | 8/7/2013 | ||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | 8/7/2013 | ||||||||||||||||||||
26 | Bethany & 16th Street | 11/30/2021 | Zipps Sports Grill, Goldman Group | 5,500 | 6.7% | 4/30/2021 | Phoenix City Grille | 4,908 | 6.0% | 3/31/2022 | 3/27/2013 | |||||||||||
27 | Element Houston | 8/2/2013 | ||||||||||||||||||||
28 | CCPT IV Pool II | Various | Various | Various | Various | Various | Various | |||||||||||||||
28.01 | Fourth Creek Landing Statesville | 2/28/2023 | PetSmart | 13,890 | 20.6% | 7/31/2022 | 2/4/2013 | |||||||||||||||
28.02 | CVS - Florence | 2/14/2013 | ||||||||||||||||||||
28.03 | Tractor Supply - Spencer | 10/11/2012 | ||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | 3/8/2013 | ||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | 12/31/2012 | ||||||||||||||||||||
29 | CCPT IV Pool I | Various | ||||||||||||||||||||
29.01 | Walgreens - Cullman | 2/5/2013 | ||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | 2/4/2013 | ||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | 9/11/2012 | ||||||||||||||||||||
29.04 | Walgreens - Blair | 6/19/2013 | ||||||||||||||||||||
30 | Puritan Mill | 8/31/2018 | Blue Sky Design | 7,359 | 8.9% | 12/31/2016 | Armchair Media | 6,558 | 7.9% | 5/31/2017 | 8/7/2013 | |||||||||||
31 | Gregory Cove Apartments | 6/27/2013 | ||||||||||||||||||||
32 | Legacy Commons | 8/1/2013 | ||||||||||||||||||||
33 | Terraces at Park Place | 6/30/2017 | Duron Paints | 5,202 | 6.4% | 10/31/2018 | Firehouse Subs | 2,660 | 3.3% | 10/31/2018 | 7/23/2013 | |||||||||||
34 | Greenoaks MHC | 5/2/2013 | ||||||||||||||||||||
35 | Westhaven Center | 9/30/2015 | Kentucky Fried Chicken | 3,377 | 5.5% | 5/31/2015 | Inhous Orthopedics | 3,200 | 5.2% | 6/30/2016 | 1/28/2013 | |||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 2/27/2013 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(15)(16) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(15)(16)(17)(29) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | |||||||||||
37 | PTC Inc. | 4/18/2013 | ||||||||||||||||||||
38 | Holiday Inn Hammond | 5/17/2013 | ||||||||||||||||||||
39 | Joseph’s Plaza | 3/31/2020 | Longhorn Steakhouse (Ground Lease) | 6,605 | 12.3% | 11/28/2015 | Devauls | 4,400 | 8.2% | 7/1/2014 | 6/20/2013 | |||||||||||
40 | California Self Storage Portfolio | Various | ||||||||||||||||||||
40.01 | 2185 West Main Street | 6/14/2013 | ||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | 6/7/2013 | ||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | 6/10/2013 | ||||||||||||||||||||
41 | Bentsen Grove Resort | 6/27/2013 | ||||||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 6/24/2013 | ||||||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 6/7/2013 | ||||||||||||||||||||
44 | Central Westchester Tenants Corp. | 6/24/2013 | ||||||||||||||||||||
45 | 24 Hour Fitness | 5/17/2013 | ||||||||||||||||||||
46 | Rocky Point Owners, Inc. | 6/17/2013 | ||||||||||||||||||||
47 | Rivoli Crossing | 12/17/2020 | Medical Billing | 8,948 | 9.3% | 2/17/2023 | Ameri-Life Health Services | 2,760 | 2.9% | 11/30/2015 | 6/25/2013 | |||||||||||
48 | Superior Self Storage | 7/24/2013 | ||||||||||||||||||||
49 | Comfort Inn El Paso | 6/17/2013 | ||||||||||||||||||||
50 | Hampton Inn Chesterfield | 4/5/2013 | ||||||||||||||||||||
51 | 2 South Orange Avenue | 12/31/2019 | JT & Company Investments LLC | 2,543 | 5.2% | 6/30/2017 | Traffic Monetize, LLC | 1,726 | 3.6% | 7/31/2014 | 7/31/2013 | |||||||||||
52 | Greystone Business Park | 4/30/2014 | Interwest Insurance Center | 5,441 | 11.4% | 9/30/2015 | Dr. Ilano & Ramos | 3,374 | 7.1% | 9/30/2017 | 7/5/2013 | |||||||||||
53 | Highland Circle | 8/1/2013 | ||||||||||||||||||||
54 | Foxwood Apartments | 5/30/2013 | ||||||||||||||||||||
55 | Briarwood Owners’ Corp. | 12/6/2012 | ||||||||||||||||||||
56 | Ives Dairy Self Storage | 7/31/2013 | ||||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 7/31/2016 | Nicholas Araza | 4,020 | 8.5% | 2/28/2016 | Visiting Nurses/Community Home Health | 2,813 | 6.0% | 10/31/2013 | 5/23/2013 | |||||||||||
58 | Van Mall North Apartments | 5/14/2013 | ||||||||||||||||||||
59 | 280 Wilson Avenue | 5/14/2020 | 7/15/2013 | |||||||||||||||||||
60 | Bethpage Apartment Corp. | 7/29/2013 | ||||||||||||||||||||
61 | Hampton Inn - Marysville | 8/1/2013 | ||||||||||||||||||||
62 | Twin City Estates | 5/1/2013 | ||||||||||||||||||||
63 | Walgreens - Birmingham | 5/16/2013 | ||||||||||||||||||||
64 | Sleepy Valley | 7/18/2013 | ||||||||||||||||||||
65 | The Shops at West Village | 1/31/2017 | Starbucks Corporation | 1,992 | 7.7% | 1/15/2018 | Scottrade, Inc. | 1,699 | 6.5% | 4/30/2016 | 5/10/2013 | |||||||||||
66 | Shadow Ridge MHC | 5/23/2013 | ||||||||||||||||||||
67 | Cutting Edge Self Storage | 4/16/2013 | ||||||||||||||||||||
68 | Baymont Inn & Suites - Walker | 4/5/2013 | ||||||||||||||||||||
69 | Albany Crossing Shopping Center | 4/30/2016 | Shoe Show | 3,440 | 9.6% | 6/30/2016 | Simply Fashions | 2,800 | 7.8% | 5/31/2016 | 6/17/2013 | |||||||||||
70 | Storage First | 7/31/2013 | ||||||||||||||||||||
71 | Jamestowne South Office Building | 1/31/2017 | Robert Dery, DDS | 2,470 | 7.3% | 5/31/2016 | Grenadier Properties, LLC | 2,457 | 7.3% | 4/30/2015 | 2/15/2013 | |||||||||||
72 | Park Lane Terrace Apartments | 7/8/2013 | ||||||||||||||||||||
73 | Greenhouse Road Self Storage | 6/7/2013 | ||||||||||||||||||||
74 | Baker Atrium Lofts | 6/9/2013 | ||||||||||||||||||||
75 | National Storage Center | 5/13/2013 | ||||||||||||||||||||
76 | Deer Valley Mini & RV Storage | 7/9/2013 | ||||||||||||||||||||
77 | Parkside Apartments | 5/31/2013 | ||||||||||||||||||||
78 | Wildwood MHC | 5/1/2013 | ||||||||||||||||||||
79 | Great Neck Horizon House, Inc. | 8/15/2013 | ||||||||||||||||||||
80 | Brookville MHC | 6/7/2013 | ||||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 8/8/2013 | ||||||||||||||||||||
82 | Pinehurst Square Executive Office Building | 7/31/2014 | Advanced Family Dentistry | 2,094 | 8.0% | 2/28/2023 | JLB & Associates, Inc. | 2,031 | 7.7% | 7/31/2017 | 2/15/2013 | |||||||||||
83 | Oakwood MHC - CA | 6/18/2013 | ||||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 7/15/2013 | ||||||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 7/12/2013 | ||||||||||||||||||||
86 | 735 Apartment Corp. | 8/7/2013 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 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 ($)(18) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | |||||||||||||
1 | Westfield Mission Valley | 8/29/2013 | 8/23/2013 | 10.0% | N | Y | Refinance | 0 | 0 | Springing | ||||||||||||||||
2 | Brennan Industrial Portfolio III | Various | Various | Various | N | Y | Acquisition | 37,375 | 0 | Springing | ||||||||||||||||
2.01 | Rowe Elliston | 6/21/2013 | N | Y | ||||||||||||||||||||||
2.02 | Southeastern Aluminum | 6/20/2013 | N | Y | ||||||||||||||||||||||
2.03 | Dorner | 7/8/2013 | N | Y | ||||||||||||||||||||||
2.04 | KDM | 7/9/2013 | N | Y | ||||||||||||||||||||||
2.05 | Ryko | 7/8/2013 | N | Y | ||||||||||||||||||||||
2.06 | TS3 | 7/10/2013 | N | Y | ||||||||||||||||||||||
2.07 | DNA Diagnostic Center | 6/21/2013 | N | Y | ||||||||||||||||||||||
2.08 | Accupac | 7/9/2013 | N | Y | ||||||||||||||||||||||
2.09 | Oracle - Cunningham | 6/24/2013 | N | Y | ||||||||||||||||||||||
2.10 | Chrysalis | 6/20/2013 | N | Y | ||||||||||||||||||||||
2.11 | Rowe Salem | 6/24/2013 | N | Y | ||||||||||||||||||||||
2.12 | Decorative Panels | 7/8/2013 | N | Y | ||||||||||||||||||||||
2.13 | QSR | 6/24/2013 | N | Y | ||||||||||||||||||||||
2.14 | Bacharach | 6/17/2013 | N | Y | ||||||||||||||||||||||
2.15 | Halifax Media - University | 7/8/2013 | N | Y | ||||||||||||||||||||||
2.16 | San Diego Union - Tribune | 6/21/2013 | 6/21/2013 | 8.0% | N | Y | ||||||||||||||||||||
2.17 | V-S Industries | 7/9/2013 | N | Y | ||||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | 7/9/2013 | N | Y | ||||||||||||||||||||||
2.19 | Northern Stamping - Valley | 7/9/2013 | N | Y | ||||||||||||||||||||||
2.20 | Sigma - Texas | 7/9/2013 | N | Y | ||||||||||||||||||||||
2.21 | LTI Boyd | 6/21/2013 | N | Y | ||||||||||||||||||||||
2.22 | MF Lightwave | 6/24/2013 | N | Y | ||||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | 6/20/2013 | N | Y | ||||||||||||||||||||||
2.24 | Halifax Media - Herald | 7/9/2013 | N | Y | ||||||||||||||||||||||
2.25 | Sigma - Illinois | 7/10/2013 | N | Y | ||||||||||||||||||||||
3 | Augusta Mall | 7/3/2013 | N | Y | Refinance | 9,550 | 0 | Springing | ||||||||||||||||||
4 | Hutton Hotel | 5/1/2013 | N | Y | Acquisition | 0 | 211,297 | 42,260 | Cash | |||||||||||||||||
5 | David Drye Apartment Portfolio | 6/19/2013 | N | Y | Refinance | 0 | 471,188 | 42,835 | Cash | |||||||||||||||||
5.01 | Parkway Crossing | 6/19/2013 | N | Y | ||||||||||||||||||||||
5.02 | Hampton Corners | 6/19/2013 | N | Y | ||||||||||||||||||||||
5.03 | Coopers Ridge | 6/19/2013 | N | Y | ||||||||||||||||||||||
5.04 | Crown Ridge | 6/19/2013 | N | Y | ||||||||||||||||||||||
5.05 | Park Place | 6/19/2013 | N | Y | ||||||||||||||||||||||
6 | Westin Richmond | 6/4/2013 | N | Y | Refinance | 0 | 297,217 | 35,704 | Cash | |||||||||||||||||
7 | 719 Griswold | 6/19/2013 | N | Y | Refinance | 0 | 122,877 | 40,959 | Cash | |||||||||||||||||
8 | Sherwood Distribution Center | 8/8/2013 | 7/19/2013 | N | Y | Acquisition | 0 | 0 | Springing | |||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 6/24/2013 | 6/24/2013 | 9.0% | N | Y | Refinance | 0 | 0 | 13,636 | Cash | |||||||||||||||
10 | WP Carey Self Storage Portfolio II | Various | Various | Various | N | Y | Both | 114,244 | 0 | Springing | ||||||||||||||||
10.01 | College Park | 7/10/2013 | N | Y | ||||||||||||||||||||||
10.02 | Kuawa Self Storage | 6/20/2013 | 6/20/2013 | 8.0% | N | Y | ||||||||||||||||||||
10.03 | Quality Self Storage | 6/21/2013 | N | Y | ||||||||||||||||||||||
10.04 | Bakersfield Central | 6/24/2013 | 6/20/2013 | 5.0% | N | Y | ||||||||||||||||||||
10.05 | Peoria | 6/20/2013 | N | Y | ||||||||||||||||||||||
10.06 | Apalachee | Atlanta-6/17/2013; Loganville-6/19/2013 | N | Y | ||||||||||||||||||||||
10.07 | East Peoria | 6/19/2013 | N | Y | ||||||||||||||||||||||
10.08 | Borego | 6/21/2013 | 6/20/2013 | 8.0% | N | Y | ||||||||||||||||||||
10.09 | Foxborough | 6/24/2013 | 6/20/2013 | 8.0% | N | Y | ||||||||||||||||||||
10.10 | Forest Hills | 6/21/2013 | N | Y | ||||||||||||||||||||||
11 | Thanksgiving Park III | 6/18/2013 | 6/19/2013 | 3.0% | N | Y | Refinance | 0 | 236,317 | 21,483 | Cash | |||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | 6/6/2013 | N | Y | Refinance | 216,125 | 151,516 | 50,505 | Cash | |||||||||||||||||
13 | Gwinnett Marketfair | 5/28/2013 | N | Y | Acquisition | 0 | 226,481 | 22,648 | Cash | |||||||||||||||||
14 | Wyoming Hotel Portfolio | 5/30/2013 | N | Y | Refinance | 0 | 41,215 | 8,243 | Cash | |||||||||||||||||
14.01 | Hilton Garden Inn Casper | 5/30/2013 | N | Y | ||||||||||||||||||||||
14.02 | La Quinta Inn Casper | 5/30/2013 | N | Y | ||||||||||||||||||||||
15 | Sun Valley Village MHC | 5/2/2013 | 5/1/2013 | 12.0% | N | Y | Refinance | 0 | 130,455 | 26,091 | Cash | |||||||||||||||
16 | CCPT IV Pool III | Various | N | Y | Acquisition | 207,687 | 0 | 0 | ||||||||||||||||||
16.01 | Wallace Commons Salisbury | 11/28/2012 | N | Y | ||||||||||||||||||||||
16.02 | Academy Sports - Valdosta | 3/5/2013 | N | Y | ||||||||||||||||||||||
16.03 | Walgreens - Huntsville | 2/13/2013 | N | Y | ||||||||||||||||||||||
17 | 564 West Randolph Street | 6/6/2013 | N | Y | Acquisition | 376,947 | 46,919 | 15,641 | Cash | |||||||||||||||||
18 | Natural Grocers Portfolio | Various | Various | Various | N | Y | Refinance | 0 | 110,760 | Springing | Cash | |||||||||||||||
18.01 | Steamboat Springs CO | 4/17/2013 | N | Y | ||||||||||||||||||||||
18.02 | Flagstaff AZ | 4/17/2013 | N | Y | ||||||||||||||||||||||
18.03 | Sedona AZ | 4/17/2013 | N | Y | ||||||||||||||||||||||
18.04 | Helena MT | 4/18/2013 | 4/22/2013 | 7.0% | N | Y | ||||||||||||||||||||
18.05 | Missoula MT | 4/18/2013 | 4/22/2013 | 6.0% | N | Y | ||||||||||||||||||||
19 | Market at Liberty Crossing | 6/18/2013 | 8/12/2013 | N | Y | Refinance | 0 | 108,642 | 32,616 | Cash | ||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 7/8/2013 | N | Y | Refinance | 0 | 190,216 | 19,022 | Cash | |||||||||||||||||
21 | Kingsley Square | 6/20/2013 | 8/20/2013 | N | Y | Refinance | 39,655 | 222,480 | 24,720; Springing | Cash | ||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | 5/28/2013 | 5/28/2013 | 10.0% | N | Y | Acquisition | 0 | 0 | 0 | ||||||||||||||||
23 | Raleigh Office Portfolio | 7/5/2013 | N | Y | Acquisition | 0 | 121,711 | 14,440 | Cash | |||||||||||||||||
23.01 | Centerview III | 7/5/2013 | N | Y | ||||||||||||||||||||||
23.02 | Brook Forest I | 7/5/2013 | N | Y | ||||||||||||||||||||||
24 | West Mall Office Park | 6/27/2013 | N | Y | Refinance | 20,825 | 19,649 | 19,649 | Cash | |||||||||||||||||
25 | Flagship Carolina Portfolio | 8/8/2013 | N | Y | Refinance | 8,125 | 111,047 | 12,339 | Cash | |||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | 8/8/2013 | N | Y | ||||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | 8/8/2013 | N | Y | ||||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | 8/8/2013 | N | Y | ||||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | 8/8/2013 | N | Y | ||||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | 8/8/2013 | N | Y | ||||||||||||||||||||||
26 | Bethany & 16th Street | 3/27/2013 | N | Y | Refinance | 182,234 | 72,917 | 10,417 | Cash | |||||||||||||||||
27 | Element Houston | 8/2/2013 | N | Y | Refinance | 8,750 | 249,000 | 27,667 | Cash | |||||||||||||||||
28 | CCPT IV Pool II | Various | N | Y | Acquisition | 0 | 0 | 0 | ||||||||||||||||||
28.01 | Fourth Creek Landing Statesville | 2/4/2013 | N | Y | ||||||||||||||||||||||
28.02 | CVS - Florence | 2/14/2013 | N | Y | ||||||||||||||||||||||
28.03 | Tractor Supply - Spencer | 10/10/2012 | N | Y | ||||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | 3/6/2013 | N | Y | ||||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | 12/28/2012 | N | Y | ||||||||||||||||||||||
29 | CCPT IV Pool I | Various | N | Y | Acquisition | 0 | 0 | 0 | ||||||||||||||||||
29.01 | Walgreens - Cullman | 2/5/2013 | N | Y | ||||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | 2/4/2013 | N | Y | ||||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | 9/11/2012 | N | Y | ||||||||||||||||||||||
29.04 | Walgreens - Blair | 3/14/2012 | N | Y | ||||||||||||||||||||||
30 | Puritan Mill | 8/7/2013 | N | Y | Refinance | 2,938 | 8,970 | 4,485 | Cash | |||||||||||||||||
31 | Gregory Cove Apartments | 7/15/2013 | N | Y | Refinance | 0 | 114,686 | 9,557 | Cash | |||||||||||||||||
32 | Legacy Commons | 8/1/2013 | N | Y | Refinance | 5,252 | 108,281 | 9,023 | Cash | |||||||||||||||||
33 | Terraces at Park Place | 7/25/2013 | N | Y | Refinance | 425,356 | 131,885 | 13,189 | Cash | |||||||||||||||||
34 | Greenoaks MHC | 5/2/2013 | 5/2/2013 | 10.0% | N | Y | Refinance | 210,000 | 36,415 | 7,283 | Cash | |||||||||||||||
35 | Westhaven Center | 6/18/2013 | 6/22/2011 | 2/8/2013 | 12.0% | N | Y | Refinance | 0 | 119,009 | 17,001 | Cash | ||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 2/27/2013 | N | Y | Refinance | 0 | 33,093 | 11,031 | Cash |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 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 ($)(18) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | |||||||||||||
37 | PTC Inc. | 4/18/2013 | N | Y | Acquisition | 0 | 0 | Springing | ||||||||||||||||||
38 | Holiday Inn Hammond | 5/15/2013 | N | Y | Refinance | 4,800 | 42,591 | 4,732 | Cash | |||||||||||||||||
39 | Joseph’s Plaza | 6/20/2013 | N | Y | Refinance | 2,625 | 25,872 | 12,936 | Cash | |||||||||||||||||
40 | California Self Storage Portfolio | Various | Various | Various | N | Y | Acquisition | 0 | 111,749 | 12,417 | Cash | |||||||||||||||
40.01 | 2185 West Main Street | 6/14/2013 | 6/14/2013 | 10.0% | N | Y | ||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | 6/11/2013 | 6/11/2013 | 12.0% | N | Y | ||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | 6/11/2013 | 6/10/2013 | 11.0% | N | Y | ||||||||||||||||||||
41 | Bentsen Grove Resort | 6/27/2013 | N | Y | Acquisition | 0 | 89,886 | 7,491 | Cash | |||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 6/19/2013 | N | Y | Refinance | 0 | 19,150 | 19,150 | Cash | |||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 6/7/2013 | N | Y | Refinance | 0 | 3,851 | 6,423 | Cash | |||||||||||||||||
44 | Central Westchester Tenants Corp. | 6/25/2013 | N | Y | Refinance | 0 | 0 | Springing | ||||||||||||||||||
45 | 24 Hour Fitness | 5/16/2013 | N | Y | Acquisition | 0 | 160,433 | 16,043 | Cash | |||||||||||||||||
46 | Rocky Point Owners, Inc. | 6/13/2013 | N | Y | Refinance | 0 | 164,618 | 27,436 | Cash | |||||||||||||||||
47 | Rivoli Crossing | 6/26/2013 | N | Y | Acquisition | 107,600 | 96,052 | 8,732 | Cash | |||||||||||||||||
48 | Superior Self Storage | 7/24/2013 | 7/24/2013 | 7.0% | N | Y | Refinance | 0 | 39,873 | 6,646 | Cash | |||||||||||||||
49 | Comfort Inn El Paso | 6/19/2013 | N | Y | Refinance | 0 | 82,859 | 9,207 | Cash | |||||||||||||||||
50 | Hampton Inn Chesterfield | 4/8/2013 | N | Y | Refinance | 0 | 10,364 | 10,364 | Cash | |||||||||||||||||
51 | 2 South Orange Avenue | 8/1/2013 | N | Y | Refinance | 0 | 103,790 | 10,379 | Cash | |||||||||||||||||
52 | Greystone Business Park | 7/3/2013 | 7/3/2013 | 7.0% | N | Y | Refinance | 0 | 41,466 | 6,911 | Cash | |||||||||||||||
53 | Highland Circle | 8/1/2013 | N | Y | Refinance | 4,001 | 54,047 | 4,684 | Cash | |||||||||||||||||
54 | Foxwood Apartments | 5/31/2013 | N | Y | Refinance | 156,458 | 158,302 | 15,830 | Cash | |||||||||||||||||
55 | Briarwood Owners’ Corp. | 12/6/2012 | N | Y | Refinance | 0 | 0 | Springing | ||||||||||||||||||
56 | Ives Dairy Self Storage | 8/2/2013 | N | Y | Refinance | 2,438 | 78,241 | 7,113 | Cash | |||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 5/23/2013 | 5/21/2013 | 12.0% | N | Y | Refinance | 137,437 | 23,970 | 4,794 | Cash | |||||||||||||||
58 | Van Mall North Apartments | 5/13/2013 | 5/14/2013 | 5.0% | N | Y | Refinance | 12,438 | 0 | 5,534 | Cash | |||||||||||||||
59 | 280 Wilson Avenue | 7/16/2013 | N | Y | Refinance | 13,790 | 0 | Springing | ||||||||||||||||||
60 | Bethpage Apartment Corp. | 7/26/2013 | N | Y | Refinance | 0 | 0 | Springing | ||||||||||||||||||
61 | Hampton Inn - Marysville | 8/1/2013 | N | Y | Refinance | 0 | 25,182 | 6,295 | Cash | |||||||||||||||||
62 | Twin City Estates | 5/1/2013 | N | Y | Refinance | 0 | 33,082 | 4,726 | Cash | |||||||||||||||||
63 | Walgreens - Birmingham | 5/28/2013 | N | N | Refinance | 0 | 0 | Springing | ||||||||||||||||||
64 | Sleepy Valley | 7/19/2013 | N | Y | Refinance | 625 | 23,813 | 2,646 | Cash | |||||||||||||||||
65 | The Shops at West Village | 5/10/2013 | N | Y | Refinance | 0 | 10,089 | 10,089 | Cash | |||||||||||||||||
66 | Shadow Ridge MHC | 5/23/2013 | N | Y | Refinance | 10,981 | 13,650 | 1,950 | Cash | |||||||||||||||||
67 | Cutting Edge Self Storage | 4/16/2013 | N | Y | Refinance | 0 | 6,489 | 6,489 | Cash | |||||||||||||||||
68 | Baymont Inn & Suites - Walker | 4/8/2013 | N | Y | Refinance | 0 | 3,394 | 3,394 | Cash | |||||||||||||||||
69 | Albany Crossing Shopping Center | 6/17/2013 | N | Y | Acquisition | 0 | 31,068 | 3,452 | Cash | |||||||||||||||||
70 | Storage First | 7/31/2013 | N | Y | Refinance | 0 | 24,076 | 2,408 | Cash | |||||||||||||||||
71 | Jamestowne South Office Building | 2/15/2013 | N | Y | Refinance | 38,750 | 7,202 | 7,202 | Cash | |||||||||||||||||
72 | Park Lane Terrace Apartments | 8/2/2013 | N | Y | Refinance | 22,413 | 48,453 | 6,057 | Cash | |||||||||||||||||
73 | Greenhouse Road Self Storage | 6/6/2013 | N | Y | Acquisition | 0 | 31,610 | 5,269 | Cash | |||||||||||||||||
74 | Baker Atrium Lofts | 7/10/2013 | N | Y | Acquisition | 37,500 | 6,085 | 1,521 | Cash | |||||||||||||||||
75 | National Storage Center | 6/27/2013 | N | Y | Acquisition | 43,250 | 15,382 | 1,923 | Cash | |||||||||||||||||
76 | Deer Valley Mini & RV Storage | 7/9/2013 | N | Y | Refinance | 0 | 24,390 | 4,878 | Cash | |||||||||||||||||
77 | Parkside Apartments | 5/29/2013 | N | Y | Refinance | 42,188 | 35,076 | 3,897 | Cash | |||||||||||||||||
78 | Wildwood MHC | 5/1/2013 | N | Y | Refinance | 0 | 14,824 | 1,853 | Cash | |||||||||||||||||
79 | Great Neck Horizon House, Inc. | 8/14/2013 | N | Y | Refinance | 0 | 0 | Springing | ||||||||||||||||||
80 | Brookville MHC | 6/7/2013 | 7/23/2013 | N | Y | Acquisition | 33,125 | 12,977 | 1,854 | Cash | ||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 8/2/2013 | N | Y | Refinance | 0 | 32,504 | 1,513 | Cash | |||||||||||||||||
82 | Pinehurst Square Executive Office Building | 2/15/2013 | N | Y | Refinance | 0 | 5,512 | 5,512 | Cash | |||||||||||||||||
83 | Oakwood MHC - CA | 7/17/2013 | 8/21/2013 | 12.0% | N | Y | Refinance | 13,125 | 12,370 | 2,062 | Cash | |||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 7/12/2013 | N | Y | Refinance | 0 | 0 | Springing | ||||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 7/15/2013 | N | Y | Refinance | 0 | 0 | Springing | ||||||||||||||||||
86 | 735 Apartment Corp. | 8/1/2013 | N | Y | Refinance | 0 | 11,706 | 5,853 | Cash |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(19) | Replacement Reserve Cap ($)(20) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | |||||||||||||
1 | Westfield Mission Valley | 0 | Springing | 0 | Springing | 249,387 | 0 | Springing | 412,799 | |||||||||||||||||
2 | Brennan Industrial Portfolio III | 11,377 | 3,792 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
2.01 | Rowe Elliston | |||||||||||||||||||||||||
2.02 | Southeastern Aluminum | |||||||||||||||||||||||||
2.03 | Dorner | |||||||||||||||||||||||||
2.04 | KDM | |||||||||||||||||||||||||
2.05 | Ryko | |||||||||||||||||||||||||
2.06 | TS3 | |||||||||||||||||||||||||
2.07 | DNA Diagnostic Center | |||||||||||||||||||||||||
2.08 | Accupac | |||||||||||||||||||||||||
2.09 | Oracle - Cunningham | |||||||||||||||||||||||||
2.10 | Chrysalis | |||||||||||||||||||||||||
2.11 | Rowe Salem | |||||||||||||||||||||||||
2.12 | Decorative Panels | |||||||||||||||||||||||||
2.13 | QSR | |||||||||||||||||||||||||
2.14 | Bacharach | |||||||||||||||||||||||||
2.15 | Halifax Media - University | |||||||||||||||||||||||||
2.16 | San Diego Union - Tribune | |||||||||||||||||||||||||
2.17 | V-S Industries | |||||||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | |||||||||||||||||||||||||
2.19 | Northern Stamping - Valley | |||||||||||||||||||||||||
2.20 | Sigma - Texas | |||||||||||||||||||||||||
2.21 | LTI Boyd | |||||||||||||||||||||||||
2.22 | MF Lightwave | |||||||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | |||||||||||||||||||||||||
2.24 | Halifax Media - Herald | |||||||||||||||||||||||||
2.25 | Sigma - Illinois | |||||||||||||||||||||||||
3 | Augusta Mall | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
4 | Hutton Hotel | 0 | Springing | 0 | 49,763 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
5 | David Drye Apartment Portfolio | 60,609 | 10,102 | Cash | 17,682 | 17,682 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
5.01 | Parkway Crossing | |||||||||||||||||||||||||
5.02 | Hampton Corners | |||||||||||||||||||||||||
5.03 | Coopers Ridge | |||||||||||||||||||||||||
5.04 | Crown Ridge | |||||||||||||||||||||||||
5.05 | Park Place | |||||||||||||||||||||||||
6 | Westin Richmond | 70,290 | 7,810 | Cash | 0 | 44,360 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
7 | 719 Griswold | 73,225 | 10,461 | Cash | 7,000 | 7,000 | 0 | Cash | 33,000 | 33,000 | 800,000 | |||||||||||||||
8 | Sherwood Distribution Center | 0 | Springing | 0 | Springing | 1,500,000 | 0 | Springing | 2,500,000 | |||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 0 | Springing | 0 | 27,110; Springing | 1,500,000 | Cash | 0 | 0 | 0 | ||||||||||||||||
10 | WP Carey Self Storage Portfolio II | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||
10.01 | College Park | |||||||||||||||||||||||||
10.02 | Kuawa Self Storage | |||||||||||||||||||||||||
10.03 | Quality Self Storage | |||||||||||||||||||||||||
10.04 | Bakersfield Central | |||||||||||||||||||||||||
10.05 | Peoria | |||||||||||||||||||||||||
10.06 | Apalachee | |||||||||||||||||||||||||
10.07 | East Peoria | |||||||||||||||||||||||||
10.08 | Borego | |||||||||||||||||||||||||
10.09 | Foxborough | |||||||||||||||||||||||||
10.10 | Forest Hills | |||||||||||||||||||||||||
11 | Thanksgiving Park III | 0 | Springing | 0 | 2,980 | 0 | Cash | 0 | 18,000; Springing | 645,000 | ||||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | 80,887 | 16,177 | Cash | 22,883 | 22,883 | 0 | Cash | 270,000 | 20,000 | 600,000 | |||||||||||||||
13 | Gwinnett Marketfair | 0 | Springing | 0 | 4,018 | 0 | Cash | 0 | 8,040 | 0 | ||||||||||||||||
14 | Wyoming Hotel Portfolio | 45,213 | 4,521 | Cash | 21,052 | 21,052 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
14.01 | Hilton Garden Inn Casper | |||||||||||||||||||||||||
14.02 | La Quinta Inn Casper | |||||||||||||||||||||||||
15 | Sun Valley Village MHC | 0 | Springing | 0 | 1,100 | 26,300 | Cash | 0 | 0 | 0 | ||||||||||||||||
16 | CCPT IV Pool III | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
16.01 | Wallace Commons Salisbury | |||||||||||||||||||||||||
16.02 | Academy Sports - Valdosta | |||||||||||||||||||||||||
16.03 | Walgreens - Huntsville | |||||||||||||||||||||||||
17 | 564 West Randolph Street | 11,821 | 1,314 | Cash | 0 | 1,562 | 0 | Cash | 0 | 7,808 | 0 | |||||||||||||||
18 | Natural Grocers Portfolio | 32,666 | Springing | Cash | 600 | 600 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
18.01 | Steamboat Springs CO | |||||||||||||||||||||||||
18.02 | Flagstaff AZ | |||||||||||||||||||||||||
18.03 | Sedona AZ | |||||||||||||||||||||||||
18.04 | Helena MT | |||||||||||||||||||||||||
18.05 | Missoula MT | |||||||||||||||||||||||||
19 | Market at Liberty Crossing | 0 | Springing | 0 | 3,048 | 100,000 | Cash | 0 | 6,626 | 400,000 | ||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 57,599 | 9,600 | Cash | 0 | 16,776 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
21 | Kingsley Square | 8,808 | 1,101 | Cash | 0 | 1,035 | 0 | Cash | 186,279 | 6,351; Springing | 186,279 | |||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | 1,766 | 1,766 | Cash | 0 | 908 | 0 | Cash | 0 | 2,132 | 0 | |||||||||||||||
23 | Raleigh Office Portfolio | 4,457 | 2,229 | Cash | 0 | 2,883 | 0 | Cash | 500,000 | 11,491 | 0 | |||||||||||||||
23.01 | Centerview III | |||||||||||||||||||||||||
23.02 | Brook Forest I | |||||||||||||||||||||||||
24 | West Mall Office Park | 21,440 | 4,288 | Cash | 4,145 | 4,145 | 0 | Cash | 9,782 | 9,782 | 0 | |||||||||||||||
25 | Flagship Carolina Portfolio | 4,294 | 4,294 | Cash | 106,557 | 6,557 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | |||||||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | |||||||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | |||||||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | |||||||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | |||||||||||||||||||||||||
26 | Bethany & 16th Street | 12,219 | 1,222 | Cash | 40,000 | 680 | 40,000 | Cash | 250,000 | 7,500 | 250,000 | |||||||||||||||
27 | Element Houston | 16,052 | 5,351 | Cash | 350,000 | 14,595 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
28 | CCPT IV Pool II | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
28.01 | Fourth Creek Landing Statesville | |||||||||||||||||||||||||
28.02 | CVS - Florence | |||||||||||||||||||||||||
28.03 | Tractor Supply - Spencer | |||||||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | |||||||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | |||||||||||||||||||||||||
29 | CCPT IV Pool I | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
29.01 | Walgreens - Cullman | |||||||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | |||||||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | |||||||||||||||||||||||||
29.04 | Walgreens - Blair | |||||||||||||||||||||||||
30 | Puritan Mill | 36,847 | 3,350 | Cash | 0 | 1,378 | 0 | Cash | 0 | 8,877; Springing | 275,000 | |||||||||||||||
31 | Gregory Cove Apartments | 36,068 | 6,011 | Cash | 7,112 | 7,112 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
32 | Legacy Commons | 31,692 | 5,282 | Cash | 0 | 6,288 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
33 | Terraces at Park Place | 6,651 | 1,663 | Cash | 0 | 1,425 | 0 | Cash | 0 | 3,750 | 200,000 | |||||||||||||||
34 | Greenoaks MHC | 0 | Springing | 0 | 895 | 21,500 | Cash | 0 | 0 | 0 | ||||||||||||||||
35 | Westhaven Center | 16,195 | 1,799 | Cash | 770 | 770 | 9,236 | Cash | 6,416 | 6,416 | 76,994 | |||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 15,693 | 2,242 | Cash | 556 | 8,623 | 0 | Cash | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(19) | Replacement Reserve Cap ($)(20) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | |||||||||||||
37 | PTC Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
38 | Holiday Inn Hammond | 30,931 | 4,419 | Cash | 10,000 | 10,000 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
39 | Joseph’s Plaza | 11,504 | 0 | Cash | 589 | 589 | 0 | Cash | 5,032 | 5,032 | 250,000 | |||||||||||||||
40 | California Self Storage Portfolio | 12,579 | 1,398 | Cash | 2,300 | 2,300 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
40.01 | 2185 West Main Street | |||||||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | |||||||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | |||||||||||||||||||||||||
41 | Bentsen Grove Resort | 34,801 | 2,900 | Cash | 3,233 | 3,233 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 19,242 | 1,924 | Cash | 10,312 | 10,312 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
43 | Fairfield Inn Suites - Frederick | 0 | Springing | 0 | 9,898 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
44 | Central Westchester Tenants Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
45 | 24 Hour Fitness | 13,522 | 3,380 | Cash | 550 | 550 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
46 | Rocky Point Owners, Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
47 | Rivoli Crossing | 4,535 | 756 | Cash | 1,600 | 1,600 | 0 | Cash | 4,167 | 4,167; Springing | 100,000 | |||||||||||||||
48 | Superior Self Storage | 9,465 | 789 | Cash | 850 | 850 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
49 | Comfort Inn El Paso | 6,921 | 2,307 | Cash | 6,737 | 6,737 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
50 | Hampton Inn Chesterfield | 0 | Springing | 0 | 6,400 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
51 | 2 South Orange Avenue | 22,885 | 7,628 | Cash | 1,151 | 1,151 | 0 | Cash | 100,000 | 8,000 | 900,000 | |||||||||||||||
52 | Greystone Business Park | 6,185 | 562 | Cash | 0 | 798 | 19,140 | Cash | 25,000 | 3,958 | 178,000 | |||||||||||||||
53 | Highland Circle | 15,636 | 3,909 | Cash | 0 | 3,325 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
54 | Foxwood Apartments | 53,341 | 7,620 | Cash | 0 | 5,367 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
55 | Briarwood Owners’ Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
56 | Ives Dairy Self Storage | 29,351 | 4,892 | Cash | 0 | 2,093 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
57 | Plaza De Oro - Santa Barbara | 0 | 1,338 | Cash | 0 | 1,219 | 50,000 | Cash | 135,000 | 3,933 | 150,000 | |||||||||||||||
58 | Van Mall North Apartments | 4,324 | 1,081 | Cash | 154,634 | 1,083 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
59 | 280 Wilson Avenue | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
60 | Bethpage Apartment Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
61 | Hampton Inn - Marysville | 9,476 | 1,354 | Cash | 0 | 6,899 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
62 | Twin City Estates | 1,069 | 535 | Cash | 0 | 1,293 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
63 | Walgreens - Birmingham | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
64 | Sleepy Valley | 5,961 | 1,987 | Cash | 15,120 | 1,260 | 15,120 | Cash | 0 | 0 | 0 | |||||||||||||||
65 | The Shops at West Village | 3,499 | 437 | Cash | 0 | 628 | 0 | Cash | 0 | 2,600 | 0 | |||||||||||||||
66 | Shadow Ridge MHC | 2,481 | 469 | Cash | 513 | 513 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
67 | Cutting Edge Self Storage | 543 | 543 | Cash | 520 | 520 | 12,486 | Cash | 0 | 0 | 0 | |||||||||||||||
68 | Baymont Inn & Suites - Walker | 0 | 0 | 0 | 5,547 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
69 | Albany Crossing Shopping Center | 0 | 516 | Cash | 0 | 600 | �� | 0 | Cash | 0 | 3,750 | 225,000 | ||||||||||||||
70 | Storage First | 291 | 291 | Cash | 555 | 555 | 25,000 | Cash | 0 | 0 | 0 | |||||||||||||||
71 | Jamestowne South Office Building | 2,959 | 740 | Cash | 0 | 983 | 0 | Cash | 100,000 | 3,615 | 200,000 | |||||||||||||||
72 | Park Lane Terrace Apartments | 65,667 | 5,970 | Cash | 3,800 | 3,800 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
73 | Greenhouse Road Self Storage | 2,319 | 1,159 | Cash | 0 | 772 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
74 | Baker Atrium Lofts | 1,738 | 579 | Cash | 0 | 646 | 25,000 | Cash | 0 | 0 | 0 | |||||||||||||||
75 | National Storage Center | 1,528 | 306 | Cash | 1,917 | 1,917 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
76 | Deer Valley Mini & RV Storage | 0 | 426 | Cash | 0 | 1,444 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
77 | Parkside Apartments | 29,757 | 2,480 | Cash | 100,000 | 4,392 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
78 | Wildwood MHC | 512 | 256 | Cash | 0 | 729 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
79 | Great Neck Horizon House, Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
80 | Brookville MHC | 2,413 | 804 | Cash | 658 | 658 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
82 | Pinehurst Square Executive Office Building | 1,999 | 500 | Cash | 0 | 525 | 0 | Cash | 100,000 | 2,312 | 150,000 | |||||||||||||||
83 | Oakwood MHC - CA | 1,540 | 171 | Cash | 238 | 238 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
86 | 735 Apartment Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($)(15)(18)(21) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | ||||||||||||
1 | Westfield Mission Valley | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
2 | Brennan Industrial Portfolio III | 0 | 0 | Tenant Reserve | 2,860,000 | 0 | 0 | Cash | ||||||||||||||||
2.01 | Rowe Elliston | |||||||||||||||||||||||
2.02 | Southeastern Aluminum | |||||||||||||||||||||||
2.03 | Dorner | |||||||||||||||||||||||
2.04 | KDM | |||||||||||||||||||||||
2.05 | Ryko | |||||||||||||||||||||||
2.06 | TS3 | |||||||||||||||||||||||
2.07 | DNA Diagnostic Center | |||||||||||||||||||||||
2.08 | Accupac | |||||||||||||||||||||||
2.09 | Oracle - Cunningham | |||||||||||||||||||||||
2.10 | Chrysalis | |||||||||||||||||||||||
2.11 | Rowe Salem | |||||||||||||||||||||||
2.12 | Decorative Panels | |||||||||||||||||||||||
2.13 | QSR | |||||||||||||||||||||||
2.14 | Bacharach | |||||||||||||||||||||||
2.15 | Halifax Media - University | |||||||||||||||||||||||
2.16 | San Diego Union - Tribune | |||||||||||||||||||||||
2.17 | V-S Industries | |||||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | |||||||||||||||||||||||
2.19 | Northern Stamping - Valley | |||||||||||||||||||||||
2.20 | Sigma - Texas | |||||||||||||||||||||||
2.21 | LTI Boyd | |||||||||||||||||||||||
2.22 | MF Lightwave | |||||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | |||||||||||||||||||||||
2.24 | Halifax Media - Herald | |||||||||||||||||||||||
2.25 | Sigma - Illinois | |||||||||||||||||||||||
3 | Augusta Mall | 0 | 0 | Tenant Specific TILC Reserve | 1,798,660 | 0 | 0 | Cash | ||||||||||||||||
4 | Hutton Hotel | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
5 | David Drye Apartment Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
5.01 | Parkway Crossing | |||||||||||||||||||||||
5.02 | Hampton Corners | |||||||||||||||||||||||
5.03 | Coopers Ridge | |||||||||||||||||||||||
5.04 | Crown Ridge | |||||||||||||||||||||||
5.05 | Park Place | |||||||||||||||||||||||
6 | Westin Richmond | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
7 | 719 Griswold | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
8 | Sherwood Distribution Center | 0 | 0 | Prepaid Rent Reserve | 7,275,482 | 0 | 0 | Cash | ||||||||||||||||
9 | Hilton Garden Inn - Issaquah | 0 | 0 | PIP Reserve | 0 | Springing | 0 | |||||||||||||||||
10 | WP Carey Self Storage Portfolio II | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
10.01 | College Park | |||||||||||||||||||||||
10.02 | Kuawa Self Storage | |||||||||||||||||||||||
10.03 | Quality Self Storage | |||||||||||||||||||||||
10.04 | Bakersfield Central | |||||||||||||||||||||||
10.05 | Peoria | |||||||||||||||||||||||
10.06 | Apalachee | |||||||||||||||||||||||
10.07 | East Peoria | |||||||||||||||||||||||
10.08 | Borego | |||||||||||||||||||||||
10.09 | Foxborough | |||||||||||||||||||||||
10.10 | Forest Hills | |||||||||||||||||||||||
11 | Thanksgiving Park III | Cash | 0 | 0 | Rent Concession Reserve | 153,817 | 0 | 0 | Cash | |||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
13 | Gwinnett Marketfair | Cash | 0 | 0 | Big Box TILC Reserve | 150,000 | 0 | 0 | Cash | |||||||||||||||
14 | Wyoming Hotel Portfolio | 0 | 0 | Driveway Easement Reserve | 500,000 | 0 | 0 | Cash | ||||||||||||||||
14.01 | Hilton Garden Inn Casper | |||||||||||||||||||||||
14.02 | La Quinta Inn Casper | |||||||||||||||||||||||
15 | Sun Valley Village MHC | 0 | 0 | Deposit Account Reserve | 5,000 | 0 | 0 | Cash | ||||||||||||||||
16 | CCPT IV Pool III | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
16.01 | Wallace Commons Salisbury | |||||||||||||||||||||||
16.02 | Academy Sports - Valdosta | |||||||||||||||||||||||
16.03 | Walgreens - Huntsville | |||||||||||||||||||||||
17 | 564 West Randolph Street | Cash | 0 | 0 | Tenant Specific TILC Reserve | 412,513 | 0 | 0 | Cash | |||||||||||||||
18 | Natural Grocers Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
18.01 | Steamboat Springs CO | |||||||||||||||||||||||
18.02 | Flagstaff AZ | |||||||||||||||||||||||
18.03 | Sedona AZ | |||||||||||||||||||||||
18.04 | Helena MT | |||||||||||||||||||||||
18.05 | Missoula MT | |||||||||||||||||||||||
19 | Market at Liberty Crossing | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 0 | 0 | Special Reserve | 800,000 | 0 | 0 | Cash | ||||||||||||||||
21 | Kingsley Square | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
23 | Raleigh Office Portfolio | Cash | 0 | 0 | Rent Concession Reserve | 61,613 | 0 | 0 | Cash | |||||||||||||||
23.01 | Centerview III | |||||||||||||||||||||||
23.02 | Brook Forest I | |||||||||||||||||||||||
24 | West Mall Office Park | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
25 | Flagship Carolina Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | |||||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | |||||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | |||||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | |||||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | |||||||||||||||||||||||
26 | Bethany & 16th Street | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
27 | Element Houston | 0 | 0 | Seasonality Reserve | 0 | 10,000 | 30,000 | |||||||||||||||||
28 | CCPT IV Pool II | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
28.01 | Fourth Creek Landing Statesville | |||||||||||||||||||||||
28.02 | CVS - Florence | |||||||||||||||||||||||
28.03 | Tractor Supply - Spencer | |||||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | |||||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | |||||||||||||||||||||||
29 | CCPT IV Pool I | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
29.01 | Walgreens - Cullman | |||||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | |||||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | |||||||||||||||||||||||
29.04 | Walgreens - Blair | |||||||||||||||||||||||
30 | Puritan Mill | Cash | 0 | 0 | Tenant Improvement Reserve | 35,000 | 0 | 0 | Cash | |||||||||||||||
31 | Gregory Cove Apartments | 0 | 0 | Subordinate Debt Reserve | 9,168 | Springing | 9,168 | |||||||||||||||||
32 | Legacy Commons | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
33 | Terraces at Park Place | Cash | 0 | 0 | Firehouse Subs Reserve | 65,000 | 0 | 0 | Cash | |||||||||||||||
34 | Greenoaks MHC | 0 | 0 | Deposit Account Reserve | 5,000 | 0 | 0 | Cash | ||||||||||||||||
35 | Westhaven Center | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 0 | 0 | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Mortgage Loan Number | Property Name | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($)(15)(18)(21) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | ||||||||||||
37 | PTC Inc. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
38 | Holiday Inn Hammond | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
39 | Joseph’s Plaza | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
40 | California Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
40.01 | 2185 West Main Street | |||||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | |||||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | |||||||||||||||||||||||
41 | Bentsen Grove Resort | 0 | 0 | Debt Service Reserve Fund | 117,529 | 0 | 0 | Cash | ||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 0 | 0 | PIP Reserve | 0 | Springing | 0 | |||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 0 | 0 | PIP Reserve | 1,000,000 | 0 | 0 | Cash | ||||||||||||||||
44 | Central Westchester Tenants Corp. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
45 | 24 Hour Fitness | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
46 | Rocky Point Owners, Inc. | 0 | 0 | Collateral Security Agreement for Capital Improvements | 2,500,000 | 0 | 0 | Cash | ||||||||||||||||
47 | Rivoli Crossing | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
48 | Superior Self Storage | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
49 | Comfort Inn El Paso | 0 | 0 | El Paso CAD Tax Escrow | 162,069 | 0 | 0 | Cash | ||||||||||||||||
50 | Hampton Inn Chesterfield | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
51 | 2 South Orange Avenue | Cash | 0 | 0 | Killgore lease reserve | 13,000 | 13,000 | 0 | Cash | |||||||||||||||
52 | Greystone Business Park | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
53 | Highland Circle | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
54 | Foxwood Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
55 | Briarwood Owners’ Corp. | 0 | 0 | Collateral Security Agreement for Maintenance Arrears | 250,000 | 0 | 0 | Cash | ||||||||||||||||
56 | Ives Dairy Self Storage | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | Cash | 0 | 0 | Theatre Reserve | 25,000 | 0 | 0 | Cash | |||||||||||||||
58 | Van Mall North Apartments | 0 | 0 | Occupancy Reserve | 58,000 | 0 | 0 | Cash | ||||||||||||||||
59 | 280 Wilson Avenue | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
60 | Bethpage Apartment Corp. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
61 | Hampton Inn - Marysville | 0 | 0 | Seasonality Reserve | 85,000 | 0 | 0 | Cash | ||||||||||||||||
62 | Twin City Estates | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
63 | Walgreens - Birmingham | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
64 | Sleepy Valley | 0 | 0 | Seasonality Reserve | 45,432 | 0 | 150,000 | Cash | ||||||||||||||||
65 | The Shops at West Village | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
66 | Shadow Ridge MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
67 | Cutting Edge Self Storage | 0 | 0 | Prepaid Rent | 7.5% of Total Annual Rent | 0 | 0 | |||||||||||||||||
68 | Baymont Inn & Suites - Walker | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
69 | Albany Crossing Shopping Center | Cash | 0 | 0 | Title Max TILC Reserve | 8,000 | 0 | 0 | Cash | |||||||||||||||
70 | Storage First | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
71 | Jamestowne South Office Building | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
72 | Park Lane Terrace Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
73 | Greenhouse Road Self Storage | 0 | 0 | Earnout Reserve | 175,000 | 0 | 0 | Cash | ||||||||||||||||
74 | Baker Atrium Lofts | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
75 | National Storage Center | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
76 | Deer Valley Mini & RV Storage | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
77 | Parkside Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
78 | Wildwood MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
79 | Great Neck Horizon House, Inc. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
80 | Brookville MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
82 | Pinehurst Square Executive Office Building | Cash | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
83 | Oakwood MHC - CA | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 0 | 0 | Collateral Security Agreement for Capital Improvements | 175,000 | 0 | 0 | Cash | ||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
86 | 735 Apartment Corp. | 0 | 0 | Collateral Security Agreement for Maintenance Arrears | 25,000 | 0 | 0 | Cash |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest(22) | Ground Lease Initial Expiration Date | |||||||||||
1 | Westfield Mission Valley | 0 | 0 | 0 | Fee | |||||||||||||||||
2 | Brennan Industrial Portfolio III | Rowe Security Deposit | 453,411 | 0 | 0 | Cash | Fee | |||||||||||||||
2.01 | Rowe Elliston | Fee | ||||||||||||||||||||
2.02 | Southeastern Aluminum | Fee | ||||||||||||||||||||
2.03 | Dorner | Fee | ||||||||||||||||||||
2.04 | KDM | Fee | ||||||||||||||||||||
2.05 | Ryko | Fee | ||||||||||||||||||||
2.06 | TS3 | Fee | ||||||||||||||||||||
2.07 | DNA Diagnostic Center | Fee | ||||||||||||||||||||
2.08 | Accupac | Fee | ||||||||||||||||||||
2.09 | Oracle - Cunningham | Fee | ||||||||||||||||||||
2.10 | Chrysalis | Fee | ||||||||||||||||||||
2.11 | Rowe Salem | Fee | ||||||||||||||||||||
2.12 | Decorative Panels | Fee | ||||||||||||||||||||
2.13 | QSR | Fee | ||||||||||||||||||||
2.14 | Bacharach | Fee | ||||||||||||||||||||
2.15 | Halifax Media - University | Fee | ||||||||||||||||||||
2.16 | San Diego Union - Tribune | Fee | ||||||||||||||||||||
2.17 | V-S Industries | Fee | ||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | Fee | ||||||||||||||||||||
2.19 | Northern Stamping - Valley | Fee | ||||||||||||||||||||
2.20 | Sigma - Texas | Fee | ||||||||||||||||||||
2.21 | LTI Boyd | Fee | ||||||||||||||||||||
2.22 | MF Lightwave | Fee | ||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | Fee | ||||||||||||||||||||
2.24 | Halifax Media - Herald | Fee | ||||||||||||||||||||
2.25 | Sigma - Illinois | Fee | ||||||||||||||||||||
3 | Augusta Mall | Ground Rent Reserve | 0 | Springing | 0 | Fee and Leasehold | 12/31/2043 | |||||||||||||||
4 | Hutton Hotel | 0 | 0 | 0 | Fee | |||||||||||||||||
5 | David Drye Apartment Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
5.01 | Parkway Crossing | Fee | ||||||||||||||||||||
5.02 | Hampton Corners | Fee | ||||||||||||||||||||
5.03 | Coopers Ridge | Fee | ||||||||||||||||||||
5.04 | Crown Ridge | Fee | ||||||||||||||||||||
5.05 | Park Place | Fee | ||||||||||||||||||||
6 | Westin Richmond | 0 | 0 | 0 | Fee | |||||||||||||||||
7 | 719 Griswold | 0 | 0 | 0 | Fee | |||||||||||||||||
8 | Sherwood Distribution Center | 0 | 0 | 0 | Fee | |||||||||||||||||
9 | Hilton Garden Inn - Issaquah | Seasonality (1st Quarter) / Seasonality (4th Quarter) Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||
10 | WP Carey Self Storage Portfolio II | 0 | 0 | 0 | Fee | |||||||||||||||||
10.01 | College Park | Fee | ||||||||||||||||||||
10.02 | Kuawa Self Storage | Fee | ||||||||||||||||||||
10.03 | Quality Self Storage | Fee | ||||||||||||||||||||
10.04 | Bakersfield Central | Fee | ||||||||||||||||||||
10.05 | Peoria | Fee | ||||||||||||||||||||
10.06 | Apalachee | Fee | ||||||||||||||||||||
10.07 | East Peoria | Fee | ||||||||||||||||||||
10.08 | Borego | Fee | ||||||||||||||||||||
10.09 | Foxborough | Fee | ||||||||||||||||||||
10.10 | Forest Hills | Fee | ||||||||||||||||||||
11 | Thanksgiving Park III | Nature’s Sunshine Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
13 | Gwinnett Marketfair | 0 | 0 | 0 | Fee | |||||||||||||||||
14 | Wyoming Hotel Portfolio | 0 | 0 | 0 | Various | Various | ||||||||||||||||
14.01 | Hilton Garden Inn Casper | Fee and Leasehold | 2/19/2032 | |||||||||||||||||||
14.02 | La Quinta Inn Casper | Fee | ||||||||||||||||||||
15 | Sun Valley Village MHC | 0 | 0 | 0 | Fee | |||||||||||||||||
16 | CCPT IV Pool III | 0 | 0 | 0 | Fee | |||||||||||||||||
16.01 | Wallace Commons Salisbury | Fee | ||||||||||||||||||||
16.02 | Academy Sports - Valdosta | Fee | ||||||||||||||||||||
16.03 | Walgreens - Huntsville | Fee | ||||||||||||||||||||
17 | 564 West Randolph Street | Rent Concession Reserve | 564,988 | 0 | 0 | Cash | Fee | |||||||||||||||
18 | Natural Grocers Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
18.01 | Steamboat Springs CO | Fee | ||||||||||||||||||||
18.02 | Flagstaff AZ | Fee | ||||||||||||||||||||
18.03 | Sedona AZ | Fee | ||||||||||||||||||||
18.04 | Helena MT | Fee | ||||||||||||||||||||
18.05 | Missoula MT | Fee | ||||||||||||||||||||
19 | Market at Liberty Crossing | 0 | 0 | 0 | Fee | |||||||||||||||||
20 | Holiday Inn & Suites Westway Park | 0 | 0 | 0 | Fee | |||||||||||||||||
21 | Kingsley Square | 0 | 0 | 0 | Fee | |||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | 0 | 0 | 0 | Fee | |||||||||||||||||
23 | Raleigh Office Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
23.01 | Centerview III | Fee | ||||||||||||||||||||
23.02 | Brook Forest I | Fee | ||||||||||||||||||||
24 | West Mall Office Park | 0 | 0 | 0 | Fee | |||||||||||||||||
25 | Flagship Carolina Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | Fee | ||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | Fee | ||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | Fee | ||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | Fee | ||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | Fee | ||||||||||||||||||||
26 | Bethany & 16th Street | 0 | 0 | 0 | Fee | |||||||||||||||||
27 | Element Houston | 0 | 0 | 0 | Fee | |||||||||||||||||
28 | CCPT IV Pool II | 0 | 0 | 0 | Fee | |||||||||||||||||
28.01 | Fourth Creek Landing Statesville | Fee | ||||||||||||||||||||
28.02 | CVS - Florence | Fee | ||||||||||||||||||||
28.03 | Tractor Supply - Spencer | Fee | ||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | Fee | ||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | Fee | ||||||||||||||||||||
29 | CCPT IV Pool I | 0 | 0 | 0 | Fee | |||||||||||||||||
29.01 | Walgreens - Cullman | Fee | ||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | Fee | ||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | Fee | ||||||||||||||||||||
29.04 | Walgreens - Blair | Fee | ||||||||||||||||||||
30 | Puritan Mill | 0 | 0 | 0 | Fee | |||||||||||||||||
31 | Gregory Cove Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
32 | Legacy Commons | 0 | 0 | 0 | Fee | |||||||||||||||||
33 | Terraces at Park Place | Plato’s Closet Reserve | 27,942 | 0 | 0 | Cash | Fee | |||||||||||||||
34 | Greenoaks MHC | 0 | 0 | 0 | Fee | |||||||||||||||||
35 | Westhaven Center | 0 | 0 | 0 | Fee | |||||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | 0 | 0 | 0 | Fee |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest(22) | Ground Lease Initial Expiration Date | |||||||||||
37 | PTC Inc. | 0 | 0 | 0 | Fee | |||||||||||||||||
38 | Holiday Inn Hammond | 0 | 0 | 0 | Fee | |||||||||||||||||
39 | Joseph’s Plaza | 0 | 0 | 0 | Fee | |||||||||||||||||
40 | California Self Storage Portfolio | 0 | 0 | 0 | Fee | |||||||||||||||||
40.01 | 2185 West Main Street | Fee | ||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | Fee | ||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | Fee | ||||||||||||||||||||
41 | Bentsen Grove Resort | 0 | 0 | 0 | Fee | |||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | 0 | 0 | 0 | Fee | |||||||||||||||||
43 | Fairfield Inn Suites - Frederick | 0 | 0 | 0 | Fee | |||||||||||||||||
44 | Central Westchester Tenants Corp. | 0 | 0 | 0 | Fee | |||||||||||||||||
45 | 24 Hour Fitness | 0 | 0 | 0 | Fee | |||||||||||||||||
46 | Rocky Point Owners, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||||
47 | Rivoli Crossing | 0 | 0 | 0 | Fee | |||||||||||||||||
48 | Superior Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
49 | Comfort Inn El Paso | 0 | 0 | 0 | Fee | |||||||||||||||||
50 | Hampton Inn Chesterfield | 0 | 0 | 0 | Fee | |||||||||||||||||
51 | 2 South Orange Avenue | 0 | 0 | 0 | Fee | |||||||||||||||||
52 | Greystone Business Park | 0 | 0 | 0 | Fee | |||||||||||||||||
53 | Highland Circle | 0 | 0 | 0 | Fee | |||||||||||||||||
54 | Foxwood Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
55 | Briarwood Owners’ Corp. | 0 | 0 | 0 | Fee | |||||||||||||||||
56 | Ives Dairy Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
57 | Plaza De Oro - Santa Barbara | 0 | 0 | 0 | Fee | |||||||||||||||||
58 | Van Mall North Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
59 | 280 Wilson Avenue | 0 | 0 | 0 | Fee | |||||||||||||||||
60 | Bethpage Apartment Corp. | 0 | 0 | 0 | Fee | |||||||||||||||||
61 | Hampton Inn - Marysville | 0 | 0 | 0 | Fee | |||||||||||||||||
62 | Twin City Estates | 0 | 0 | 0 | Fee | |||||||||||||||||
63 | Walgreens - Birmingham | 0 | 0 | 0 | Fee | |||||||||||||||||
64 | Sleepy Valley | 0 | 0 | 0 | Fee | |||||||||||||||||
65 | The Shops at West Village | 0 | 0 | 0 | Fee | |||||||||||||||||
66 | Shadow Ridge MHC | 0 | 0 | 0 | Fee | |||||||||||||||||
67 | Cutting Edge Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
68 | Baymont Inn & Suites - Walker | 0 | 0 | 0 | Fee | |||||||||||||||||
69 | Albany Crossing Shopping Center | 0 | 0 | 0 | Fee | |||||||||||||||||
70 | Storage First | 0 | 0 | 0 | Fee | |||||||||||||||||
71 | Jamestowne South Office Building | 0 | 0 | 0 | Fee | |||||||||||||||||
72 | Park Lane Terrace Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
73 | Greenhouse Road Self Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
74 | Baker Atrium Lofts | 0 | 0 | 0 | Fee | |||||||||||||||||
75 | National Storage Center | 0 | 0 | 0 | Fee | |||||||||||||||||
76 | Deer Valley Mini & RV Storage | 0 | 0 | 0 | Fee | |||||||||||||||||
77 | Parkside Apartments | 0 | 0 | 0 | Fee | |||||||||||||||||
78 | Wildwood MHC | 0 | 0 | 0 | Fee | |||||||||||||||||
79 | Great Neck Horizon House, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||||
80 | Brookville MHC | 0 | 0 | 0 | Fee | |||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||||
82 | Pinehurst Square Executive Office Building | 0 | 0 | 0 | Fee | |||||||||||||||||
83 | Oakwood MHC - CA | 0 | 0 | 0 | Fee | |||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | 0 | 0 | 0 | Fee | |||||||||||||||||
86 | 735 Apartment Corp. | 0 | 0 | 0 | Fee |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Payment | Annual Ground Rent Increases | Lockbox | Whole Loan Cut- off Date Balance ($)(23)(24) | Whole Loan Debt Service ($)(12)(23)(25) | Subordinate Secured Debt Original Balance ($)(23)(26) | Subordinate Secured Debt Cut-off Date Balance ($)(23)(27) | Whole Loan UW NOI DSCR (x)(12)(23)(25) | Whole Loan UW NCF DSCR (x)(12)(23)(25) | Whole Loan Cut- off Date LTV Ratio(9)(23)(28) | Whole Loan Cut- off Date UW NOI Debt Yield(12)(23)(28) | Whole Loan Cut- off Date UW NCF Debt Yield(12)(23)(28) | |||||||||||||
1 | Westfield Mission Valley | Hard/Springing Cash Management | ||||||||||||||||||||||||
2 | Brennan Industrial Portfolio III | Hard/Springing Cash Management | ||||||||||||||||||||||||
2.01 | Rowe Elliston | |||||||||||||||||||||||||
2.02 | Southeastern Aluminum | |||||||||||||||||||||||||
2.03 | Dorner | |||||||||||||||||||||||||
2.04 | KDM | |||||||||||||||||||||||||
2.05 | Ryko | |||||||||||||||||||||||||
2.06 | TS3 | |||||||||||||||||||||||||
2.07 | DNA Diagnostic Center | |||||||||||||||||||||||||
2.08 | Accupac | |||||||||||||||||||||||||
2.09 | Oracle - Cunningham | |||||||||||||||||||||||||
2.10 | Chrysalis | |||||||||||||||||||||||||
2.11 | Rowe Salem | |||||||||||||||||||||||||
2.12 | Decorative Panels | |||||||||||||||||||||||||
2.13 | QSR | |||||||||||||||||||||||||
2.14 | Bacharach | |||||||||||||||||||||||||
2.15 | Halifax Media - University | |||||||||||||||||||||||||
2.16 | San Diego Union - Tribune | |||||||||||||||||||||||||
2.17 | V-S Industries | |||||||||||||||||||||||||
2.18 | Northern Stamping - Cuyahoga | |||||||||||||||||||||||||
2.19 | Northern Stamping - Valley | |||||||||||||||||||||||||
2.20 | Sigma - Texas | |||||||||||||||||||||||||
2.21 | LTI Boyd | |||||||||||||||||||||||||
2.22 | MF Lightwave | |||||||||||||||||||||||||
2.23 | Pratt Corrugated / EA Morse | |||||||||||||||||||||||||
2.24 | Halifax Media - Herald | |||||||||||||||||||||||||
2.25 | Sigma - Illinois | |||||||||||||||||||||||||
3 | Augusta Mall | Indenture-$92,388.73; Option Parcel-$10.00 | Hard/Springing Cash Management | |||||||||||||||||||||||
4 | Hutton Hotel | Soft/Springing Cash Management | ||||||||||||||||||||||||
5 | David Drye Apartment Portfolio | Hard/Springing Cash Management | ||||||||||||||||||||||||
5.01 | Parkway Crossing | |||||||||||||||||||||||||
5.02 | Hampton Corners | |||||||||||||||||||||||||
5.03 | Coopers Ridge | |||||||||||||||||||||||||
5.04 | Crown Ridge | |||||||||||||||||||||||||
5.05 | Park Place | |||||||||||||||||||||||||
6 | Westin Richmond | Springing (Without Established Account) | ||||||||||||||||||||||||
7 | 719 Griswold | Hard/Springing Cash Management | ||||||||||||||||||||||||
8 | Sherwood Distribution Center | Hard/Springing Cash Management | ||||||||||||||||||||||||
9 | Hilton Garden Inn - Issaquah | Springing (Without Established Account) | ||||||||||||||||||||||||
10 | WP Carey Self Storage Portfolio II | Springing (Without Established Account) | ||||||||||||||||||||||||
10.01 | College Park | |||||||||||||||||||||||||
10.02 | Kuawa Self Storage | |||||||||||||||||||||||||
10.03 | Quality Self Storage | |||||||||||||||||||||||||
10.04 | Bakersfield Central | |||||||||||||||||||||||||
10.05 | Peoria | |||||||||||||||||||||||||
10.06 | Apalachee | |||||||||||||||||||||||||
10.07 | East Peoria | |||||||||||||||||||||||||
10.08 | Borego | |||||||||||||||||||||||||
10.09 | Foxborough | |||||||||||||||||||||||||
10.10 | Forest Hills | |||||||||||||||||||||||||
11 | Thanksgiving Park III | Springing (Without Established Account) | ||||||||||||||||||||||||
12 | Wolfenbarger Warehouse Portfolio | Hard/Springing Cash Management | ||||||||||||||||||||||||
13 | Gwinnett Marketfair | Springing (Without Established Account) | ||||||||||||||||||||||||
14 | Wyoming Hotel Portfolio | Various | Various | Soft/Springing Cash Management | ||||||||||||||||||||||
14.01 | Hilton Garden Inn Casper | $2,400 | 3.0% | |||||||||||||||||||||||
14.02 | La Quinta Inn Casper | |||||||||||||||||||||||||
15 | Sun Valley Village MHC | Springing (Without Established Account) | ||||||||||||||||||||||||
16 | CCPT IV Pool III | Hard/Upfront Cash Management | ||||||||||||||||||||||||
16.01 | Wallace Commons Salisbury | |||||||||||||||||||||||||
16.02 | Academy Sports - Valdosta | |||||||||||||||||||||||||
16.03 | Walgreens - Huntsville | |||||||||||||||||||||||||
17 | 564 West Randolph Street | Hard/Springing Cash Management | ||||||||||||||||||||||||
18 | Natural Grocers Portfolio | Hard/Springing Cash Management | ||||||||||||||||||||||||
18.01 | Steamboat Springs CO | |||||||||||||||||||||||||
18.02 | Flagstaff AZ | |||||||||||||||||||||||||
18.03 | Sedona AZ | |||||||||||||||||||||||||
18.04 | Helena MT | |||||||||||||||||||||||||
18.05 | Missoula MT | |||||||||||||||||||||||||
19 | Market at Liberty Crossing | Springing (Without Established Account) | ||||||||||||||||||||||||
20 | Holiday Inn & Suites Westway Park | Springing (Without Established Account) | ||||||||||||||||||||||||
21 | Kingsley Square | Hard/Springing Cash Management | ||||||||||||||||||||||||
22 | 24 Hour Fitness - Walnut Creek | Hard/Springing Cash Management | ||||||||||||||||||||||||
23 | Raleigh Office Portfolio | Springing (Without Established Account) | ||||||||||||||||||||||||
23.01 | Centerview III | |||||||||||||||||||||||||
23.02 | Brook Forest I | |||||||||||||||||||||||||
24 | West Mall Office Park | Hard/Springing Cash Management | ||||||||||||||||||||||||
25 | Flagship Carolina Portfolio | Springing (Without Established Account) | ||||||||||||||||||||||||
25.01 | ExtraSpace Storage - Forestbrook | |||||||||||||||||||||||||
25.02 | ExtraSpace Storage - Socastee | |||||||||||||||||||||||||
25.03 | ExtraSpace Storage - Cary | |||||||||||||||||||||||||
25.04 | ExtraSpace Storage - East Raleigh | |||||||||||||||||||||||||
25.05 | ExtraSpace Storage - Carpenter Village | |||||||||||||||||||||||||
26 | Bethany & 16th Street | None | ||||||||||||||||||||||||
27 | Element Houston | Hard/Springing Cash Management | 105,881 | |||||||||||||||||||||||
28 | CCPT IV Pool II | Hard/Upfront Cash Management | ||||||||||||||||||||||||
28.01 | Fourth Creek Landing Statesville | |||||||||||||||||||||||||
28.02 | CVS - Florence | |||||||||||||||||||||||||
28.03 | Tractor Supply - Spencer | |||||||||||||||||||||||||
28.04 | Tractor Supply - Stuttgart | |||||||||||||||||||||||||
28.05 | Advanced Auto - Lake Geneva | |||||||||||||||||||||||||
29 | CCPT IV Pool I | Hard/Upfront Cash Management | ||||||||||||||||||||||||
29.01 | Walgreens - Cullman | |||||||||||||||||||||||||
29.02 | Earths Fare Supermarket - Huntersville | |||||||||||||||||||||||||
29.03 | PetSmart - Baton Rouge | |||||||||||||||||||||||||
29.04 | Walgreens - Blair | |||||||||||||||||||||||||
30 | Puritan Mill | Hard/Springing Cash Management | ||||||||||||||||||||||||
31 | Gregory Cove Apartments | Soft/Springing Cash Management | 11,681,326 | 63,283 | 1,375,000 | 1,181,326 | 1.30 | 1.19 | 80.0% | 8.5% | 7.7% | |||||||||||||||
32 | Legacy Commons | None | ||||||||||||||||||||||||
33 | Terraces at Park Place | Hard/Springing Cash Management | ||||||||||||||||||||||||
34 | Greenoaks MHC | Springing (Without Established Account) | ||||||||||||||||||||||||
35 | Westhaven Center | None | ||||||||||||||||||||||||
36 | Hampton Inn & Suites Cleveland-Mentor | Springing (Without Established Account) |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Payment | Annual Ground Rent Increases | Lockbox | Whole Loan Cut- off Date Balance ($)(23)(24) | Whole Loan Debt Service ($)(12)(23)(25) | Subordinate Secured Debt Original Balance ($)(23)(26) | Subordinate Secured Debt Cut-off Date Balance ($)(23)(27) | Whole Loan UW NOI DSCR (x)(12)(23)(25) | Whole Loan UW NCF DSCR (x)(12)(23)(25) | Whole Loan Cut- off Date LTV Ratio(9)(23)(28) | Whole Loan Cut- off Date UW NOI Debt Yield(12)(23)(28) | Whole Loan Cut- off Date UW NCF Debt Yield(12)(23)(28) | |||||||||||||
37 | PTC Inc. | Hard/Springing Cash Management | ||||||||||||||||||||||||
38 | Holiday Inn Hammond | Soft/Springing Cash Management | ||||||||||||||||||||||||
39 | Joseph’s Plaza | Springing (Without Established Account) | ||||||||||||||||||||||||
40 | California Self Storage Portfolio | Soft/Springing Cash Management | ||||||||||||||||||||||||
40.01 | 2185 West Main Street | |||||||||||||||||||||||||
40.02 | 1450 East Compton Boulevard | |||||||||||||||||||||||||
40.03 | 12250 Ridgecrest Road | |||||||||||||||||||||||||
41 | Bentsen Grove Resort | None | ||||||||||||||||||||||||
42 | Homewood Suites - Schaumburg, IL | Springing (Without Established Account) | ||||||||||||||||||||||||
43 | Fairfield Inn Suites - Frederick | Soft/Springing Cash Management | ||||||||||||||||||||||||
44 | Central Westchester Tenants Corp. | None | 7,300,000 | 32,899 | 500,000 | 0 | 7.77 | 7.77 | 12.4% | 42.0% | 42.0% | |||||||||||||||
45 | 24 Hour Fitness | Hard/Springing Cash Management | ||||||||||||||||||||||||
46 | Rocky Point Owners, Inc. | None | 8,000,000 | 35,163 | 1,500,000 | 0 | 3.37 | 3.37 | 50.1% | 17.8% | 17.8% | |||||||||||||||
47 | Rivoli Crossing | None | ||||||||||||||||||||||||
48 | Superior Self Storage | Springing (Without Established Account) | ||||||||||||||||||||||||
49 | Comfort Inn El Paso | Springing (With Established Account) | ||||||||||||||||||||||||
50 | Hampton Inn Chesterfield | None | ||||||||||||||||||||||||
51 | 2 South Orange Avenue | Hard/Springing Cash Management | ||||||||||||||||||||||||
52 | Greystone Business Park | Springing (Without Established Account) | ||||||||||||||||||||||||
53 | Highland Circle | None | ||||||||||||||||||||||||
54 | Foxwood Apartments | Springing (Without Established Account) | ||||||||||||||||||||||||
55 | Briarwood Owners’ Corp. | None | 5,150,000 | 23,780 | 500,000 | 0 | 6.79 | 6.79 | 13.5% | 37.6% | 37.6% | |||||||||||||||
56 | Ives Dairy Self Storage | Hard/Springing Cash Management | ||||||||||||||||||||||||
57 | Plaza De Oro - Santa Barbara | None | ||||||||||||||||||||||||
58 | Van Mall North Apartments | Soft/Upfront Cash Management | ||||||||||||||||||||||||
59 | 280 Wilson Avenue | None | ||||||||||||||||||||||||
60 | Bethpage Apartment Corp. | None | ||||||||||||||||||||||||
61 | Hampton Inn - Marysville | Springing (Without Established Account) | ||||||||||||||||||||||||
62 | Twin City Estates | None | �� | |||||||||||||||||||||||
63 | Walgreens - Birmingham | Springing (Without Established Account) | ||||||||||||||||||||||||
64 | Sleepy Valley | Springing (Without Established Account) | ||||||||||||||||||||||||
65 | The Shops at West Village | None | ||||||||||||||||||||||||
66 | Shadow Ridge MHC | Springing (Without Established Account) | ||||||||||||||||||||||||
67 | Cutting Edge Self Storage | Springing (With Established Account) | ||||||||||||||||||||||||
68 | Baymont Inn & Suites - Walker | None | ||||||||||||||||||||||||
69 | Albany Crossing Shopping Center | Springing (Without Established Account) | ||||||||||||||||||||||||
70 | Storage First | Springing (Without Established Account) | ||||||||||||||||||||||||
71 | Jamestowne South Office Building | Soft/Springing Cash Management | ||||||||||||||||||||||||
72 | Park Lane Terrace Apartments | Springing (Without Established Account) | ||||||||||||||||||||||||
73 | Greenhouse Road Self Storage | Springing (With Established Account) | ||||||||||||||||||||||||
74 | Baker Atrium Lofts | None | ||||||||||||||||||||||||
75 | National Storage Center | Springing (Without Established Account) | ||||||||||||||||||||||||
76 | Deer Valley Mini & RV Storage | None | ||||||||||||||||||||||||
77 | Parkside Apartments | Springing (Without Established Account) | ||||||||||||||||||||||||
78 | Wildwood MHC | None | ||||||||||||||||||||||||
79 | Great Neck Horizon House, Inc. | None | 3,200,000 | 17,461 | 1,000,000 | 0 | 6.12 | 6.12 | 17.0% | 40.1% | 40.1% | |||||||||||||||
80 | Brookville MHC | Springing (Without Established Account) | ||||||||||||||||||||||||
81 | 77 Bronx River Road Owners, Inc. | None | 3,060,000 | 13,101 | 1,000,000 | 0 | 2.90 | 2.90 | 42.0% | 14.9% | 14.9% | |||||||||||||||
82 | Pinehurst Square Executive Office Building | Soft/Springing Cash Management | ||||||||||||||||||||||||
83 | Oakwood MHC - CA | Springing (Without Established Account) | ||||||||||||||||||||||||
84 | Thirty-Two West 20th Street, Inc. | None | 2,100,000 | 10,198 | 500,000 | 0 | 9.47 | 9.47 | 5.0% | 55.2% | 55.2% | |||||||||||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | None | ||||||||||||||||||||||||
86 | 735 Apartment Corp. | None |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||
Mortgage Loan Number | Property Name | Mezzanine Debt Cut-off Date Balance($) | Sponsor(30) | Affiliated Sponsors | Mortgage Loan Number | |||||
1 | Westfield Mission Valley | Westfield America, Inc.; Canada Pension Plan Investment Board | 1 | |||||||
2 | Brennan Industrial Portfolio III | USIP-Brennan Ventures III, LLC | 2 | |||||||
2.01 | Rowe Elliston | 2.01 | ||||||||
2.02 | Southeastern Aluminum | 2.02 | ||||||||
2.03 | Dorner | 2.03 | ||||||||
2.04 | KDM | 2.04 | ||||||||
2.05 | Ryko | 2.05 | ||||||||
2.06 | TS3 | 2.06 | ||||||||
2.07 | DNA Diagnostic Center | 2.07 | ||||||||
2.08 | Accupac | 2.08 | ||||||||
2.09 | Oracle - Cunningham | 2.09 | ||||||||
2.10 | Chrysalis | 2.10 | ||||||||
2.11 | Rowe Salem | 2.11 | ||||||||
2.12 | Decorative Panels | 2.12 | ||||||||
2.13 | QSR | 2.13 | ||||||||
2.14 | Bacharach | 2.14 | ||||||||
2.15 | Halifax Media - University | 2.15 | ||||||||
2.16 | San Diego Union - Tribune | �� | 2.16 | |||||||
2.17 | V-S Industries | 2.17 | ||||||||
2.18 | Northern Stamping - Cuyahoga | 2.18 | ||||||||
2.19 | Northern Stamping - Valley | 2.19 | ||||||||
2.20 | Sigma - Texas | 2.20 | ||||||||
2.21 | LTI Boyd | 2.21 | ||||||||
2.22 | MF Lightwave | 2.22 | ||||||||
2.23 | Pratt Corrugated / EA Morse | 2.23 | ||||||||
2.24 | Halifax Media - Herald | 2.24 | ||||||||
2.25 | Sigma - Illinois | 2.25 | ||||||||
3 | Augusta Mall | GGPLP L.L.C. | 3 | |||||||
4 | Hutton Hotel | Carey Watermark Investors Incorporated | Y-Group A | 4 | ||||||
5 | David Drye Apartment Portfolio | John E. Littlefield | 5 | |||||||
5.01 | Parkway Crossing | 5.01 | ||||||||
5.02 | Hampton Corners | 5.02 | ||||||||
5.03 | Coopers Ridge | 5.03 | ||||||||
5.04 | Crown Ridge | 5.04 | ||||||||
5.05 | Park Place | 5.05 | ||||||||
6 | Westin Richmond | Chester W. Musselman | 6 | |||||||
7 | 719 Griswold | Gilbert Ventures, LLC | 7 | |||||||
8 | Sherwood Distribution Center | AG Net Lease II, Corp. | 8 | |||||||
9 | Hilton Garden Inn - Issaquah | Rowley Properties, Inc. | 9 | |||||||
10 | WP Carey Self Storage Portfolio II | Corporate Property Associates 17 - Global Incorporated | Y-Group A | 10 | ||||||
10.01 | College Park | 10.01 | ||||||||
10.02 | Kuawa Self Storage | 10.02 | ||||||||
10.03 | Quality Self Storage | 10.03 | ||||||||
10.04 | Bakersfield Central | 10.04 | ||||||||
10.05 | Peoria | 10.05 | ||||||||
10.06 | Apalachee | 10.06 | ||||||||
10.07 | East Peoria | 10.07 | ||||||||
10.08 | Borego | 10.08 | ||||||||
10.09 | Foxborough | 10.09 | ||||||||
10.10 | Forest Hills | 10.10 | ||||||||
11 | Thanksgiving Park III | Nathan Ricks; Ron Lindorf | 11 | |||||||
12 | Wolfenbarger Warehouse Portfolio | Guy Wolfenbarger | 12 | |||||||
13 | Gwinnett Marketfair | Stanley Werb; Jonathan Gaines | 13 | |||||||
14 | Wyoming Hotel Portfolio | Narender Taneja | 14 | |||||||
14.01 | Hilton Garden Inn Casper | 14.01 | ||||||||
14.02 | La Quinta Inn Casper | 14.02 | ||||||||
15 | Sun Valley Village MHC | John D. Yohanan individually and as Trustee of the John D. Yohanan Revocable Trust | Y-Group C | 15 | ||||||
16 | CCPT IV Pool III | Cole Credit Property Trust IV, Inc. | Y-Group B | 16 | ||||||
16.01 | Wallace Commons Salisbury | 16.01 | ||||||||
16.02 | Academy Sports - Valdosta | 16.02 | ||||||||
16.03 | Walgreens - Huntsville | 16.03 | ||||||||
17 | 564 West Randolph Street | Andrew Gloor; Scott Goodman | 17 | |||||||
18 | Natural Grocers Portfolio | Michael H. Staenberg; Matthew J. Miles | 18 | |||||||
18.01 | Steamboat Springs CO | 18.01 | ||||||||
18.02 | Flagstaff AZ | 18.02 | ||||||||
18.03 | Sedona AZ | 18.03 | ||||||||
18.04 | Helena MT | 18.04 | ||||||||
18.05 | Missoula MT | 18.05 | ||||||||
19 | Market at Liberty Crossing | Todd A. Wyett | 19 | |||||||
20 | Holiday Inn & Suites Westway Park | Karim R. Ali, Karim S. Karedia, Nizarali H. Manesia, Mustaqbhai K. Momin | 20 | |||||||
21 | Kingsley Square | William L. Hutchinson | 21 | |||||||
22 | 24 Hour Fitness - Walnut Creek | Richard A. Bocci | 22 | |||||||
23 | Raleigh Office Portfolio | Donald Perry; Ted Sherman; Jeremy McLendon | 23 | |||||||
23.01 | Centerview III | 23.01 | ||||||||
23.02 | Brook Forest I | 23.02 | ||||||||
24 | West Mall Office Park | Pinchos D. Shemano | 24 | |||||||
25 | Flagship Carolina Portfolio | James E. Powers | 25 | |||||||
25.01 | ExtraSpace Storage - Forestbrook | 25.01 | ||||||||
25.02 | ExtraSpace Storage - Socastee | 25.02 | ||||||||
25.03 | ExtraSpace Storage - Cary | 25.03 | ||||||||
25.04 | ExtraSpace Storage - East Raleigh | 25.04 | ||||||||
25.05 | ExtraSpace Storage - Carpenter Village | 25.05 | ||||||||
26 | Bethany & 16th Street | David Meyer | 26 | |||||||
27 | Element Houston | 3,090,000 | Billy L. Brown; William E. Becker Family Trust; Gary and Gail Hartstein Family Trust | 27 | ||||||
28 | CCPT IV Pool II | Cole Credit Property Trust IV, Inc. | Y-Group B | 28 | ||||||
28.01 | Fourth Creek Landing Statesville | 28.01 | ||||||||
28.02 | CVS - Florence | 28.02 | ||||||||
28.03 | Tractor Supply - Spencer | 28.03 | ||||||||
28.04 | Tractor Supply - Stuttgart | 28.04 | ||||||||
28.05 | Advanced Auto - Lake Geneva | 28.05 | ||||||||
29 | CCPT IV Pool I | Cole Credit Property Trust IV, Inc. | Y-Group B | 29 | ||||||
29.01 | Walgreens - Cullman | 29.01 | ||||||||
29.02 | Earths Fare Supermarket - Huntersville | 29.02 | ||||||||
29.03 | PetSmart - Baton Rouge | 29.03 | ||||||||
29.04 | Walgreens - Blair | 29.04 | ||||||||
30 | Puritan Mill | Jay Weaver; David Woodbery; Mark Riley; John Reagan | 30 | |||||||
31 | Gregory Cove Apartments | John D. Rood | 31 | |||||||
32 | Legacy Commons | Gideon D. Levy | Y-Group D | 32 | ||||||
33 | Terraces at Park Place | MAB American Property REIT, Inc. | 33 | |||||||
34 | Greenoaks MHC | John D. Yohanan individually and as Trustee of the John D. Yohanan Revocable Trust | Y-Group C | 34 | ||||||
35 | Westhaven Center | Thomas Kwok Ping Wong & Hsiu Yu Hsu Wong | 35 | |||||||
36 | Hampton Inn & Suites Cleveland-Mentor | Kapila Patel, Alpesh Patel, Kapila Patel, Natu Patel | 36 |
WFRBS Commercial Mortgage Trust 2013-C16 | ||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||
Mortgage Loan Number | Property Name | Mezzanine Debt Cut-off Date Balance($) | Sponsor(30) | Affiliated Sponsors | Mortgage Loan Number | |||||
37 | PTC Inc. | Gladstone Commercial Corporation | 37 | |||||||
38 | Holiday Inn Hammond | Gaurang Patel | 38 | |||||||
39 | Joseph’s Plaza | Joseph Brothers Company, LLC | 39 | |||||||
40 | California Self Storage Portfolio | Jamie Contreras | 40 | |||||||
40.01 | 2185 West Main Street | 40.01 | ||||||||
40.02 | 1450 East Compton Boulevard | 40.02 | ||||||||
40.03 | 12250 Ridgecrest Road | 40.03 | ||||||||
41 | Bentsen Grove Resort | Robert Laks, Gary Lieberman and Andrew Frieder | 41 | |||||||
42 | Homewood Suites - Schaumburg, IL | John Trivedi; Uma Trivedi | 42 | |||||||
43 | Fairfield Inn Suites - Frederick | Peter H. Plamondon, Jr.; James N. Plamondon | 43 | |||||||
44 | Central Westchester Tenants Corp. | NAP | 44 | |||||||
45 | 24 Hour Fitness | Louis J. Rogers | 45 | |||||||
46 | Rocky Point Owners, Inc. | NAP | 46 | |||||||
47 | Rivoli Crossing | Coro Realty Advisors, LLC | 47 | |||||||
48 | Superior Self Storage | David Spiegel & Roy Allenstein | 48 | |||||||
49 | Comfort Inn El Paso | Bharat D. Bhakta; Bharat Patel; Ravi Bhakta | 49 | |||||||
50 | Hampton Inn Chesterfield | Akram Namou; Malik Abdulnoor | Y-Group E | 50 | ||||||
51 | 2 South Orange Avenue | David Dix; Kurt von Besser | 51 | |||||||
52 | Greystone Business Park | Warren W. Wainwright; Warren W. Wainwright and Susan F. Wainwright, Trustees of the 1998 WSW Family Trust | 52 | |||||||
53 | Highland Circle | Gideon D. Levy | Y-Group D | 53 | ||||||
54 | Foxwood Apartments | Chowdary Yalamanchili | 54 | |||||||
55 | Briarwood Owners’ Corp. | NAP | 55 | |||||||
56 | Ives Dairy Self Storage | Robert Lansburgh | 56 | |||||||
57 | Plaza De Oro - Santa Barbara | Michael MacElhenny | 57 | |||||||
58 | Van Mall North Apartments | Thomas B. Brenneke; Joy E. Pruitt; Jay W. Minor; Duff M. Minor; George L. Nylen; Clarence O. Pruitt and Joy E. Pruitt Trust; McLellan Minor Restated Living Trust; George L. Nylen Living Trust | 58 | |||||||
59 | 280 Wilson Avenue | Kenneth Cohen | 59 | |||||||
60 | Bethpage Apartment Corp. | NAP | 60 | |||||||
61 | Hampton Inn - Marysville | Amarnath Pandey | 61 | |||||||
62 | Twin City Estates | Bruce Simon | Y-Group F | 62 | ||||||
63 | Walgreens - Birmingham | Ray Lemme | 63 | |||||||
64 | Sleepy Valley | Matthias Baumueller | 64 | |||||||
65 | The Shops at West Village | Matthew Jonna | 65 | |||||||
66 | Shadow Ridge MHC | Angus Keith | 66 | |||||||
67 | Cutting Edge Self Storage | Bingham Family Alaska, LLC | 67 | |||||||
68 | Baymont Inn & Suites - Walker | Akram Namou, Malik Abdulnoor and Oudia Abdulnoor | Y-Group E | 68 | ||||||
69 | Albany Crossing Shopping Center | James J. Morrison, Jr.; Patricia P. Morrison | 69 | |||||||
70 | Storage First | Dale Eisenman and Heath Mulkey | 70 | |||||||
71 | Jamestowne South Office Building | James C. Beachum; James C. Beachum Revocable Trust; Richard A. Roeser Marital Trust | Y-Group G | 71 | ||||||
72 | Park Lane Terrace Apartments | John E. Autry | 72 | |||||||
73 | Greenhouse Road Self Storage | Stephen Benson; David Benson | 73 | |||||||
74 | Baker Atrium Lofts | Pradeep R. Adem; Madhumathi Garlanka; Sudhakar Garlanka | 74 | |||||||
75 | National Storage Center | Ronald L. Osborne | 75 | |||||||
76 | Deer Valley Mini & RV Storage | Irby K. Cain; Sue M. Cain | 76 | |||||||
77 | Parkside Apartments | Michael Halberstam | 77 | |||||||
78 | Wildwood MHC | Bruce Simon | Y-Group F | 78 | ||||||
79 | Great Neck Horizon House, Inc. | NAP | 79 | |||||||
80 | Brookville MHC | Jeffrey Salisbury, Richard Movsky, Richard Christian, Darci Christian | 80 | |||||||
81 | 77 Bronx River Road Owners, Inc. | NAP | 81 | |||||||
82 | Pinehurst Square Executive Office Building | James C. Beachum; James C. Beachum Revocable Trust; Richard A. Roeser Marital Trust | Y-Group G | 82 | ||||||
83 | Oakwood MHC - CA | Nelson Bahler | 83 | |||||||
84 | Thirty-Two West 20th Street, Inc. | NAP | 84 | |||||||
85 | 70-80 Gibson Boulevard Owners, Inc. | NAP | 85 | |||||||
86 | 735 Apartment Corp. | NAP | 86 |
WFRBS Commercial Mortgage Trust 2013-C16
ANNEX A-1 | ||||
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3 —Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans. | ||||
(1) | “WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “LIG I” denotes Liberty Island Group I LLC, “CIIICM” denotes C-III Commercial Mortgage LLC and “Basis” denotes Basis Real Estate Capital II, LLC. RBSFP was the originator of mortgage loan #1 (Westfield Mission Valley) and mortgage loan #22 (24 Hour Fitness - Walnut Creek). 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 LTV, DSCR, Debt Yields or Cut-off Date Balance per Unit of Measure 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) | For mortgage loan #39 (Joseph’s Plaza), the Number of Units and Occupancy Rate includes the fourth largest tenant, who owns their 6,605 square foot building and is on a ground lease. | |||
For mortgage loan #41 (Bentsen Grove Resort), there are 30 RV spaces and 16 apartments also located on the subject property which were not included in the Number of Units. Of the 776 sites, 252 sites are utilized as transient RV sites. Additionally, the Occupancy Rate reflects annual renters plus reservations of transient tenants as of the date of the rent roll. Transient tenants may occupy the property for a period ranging from a day to several months. | ||||
For mortgage loan #56 (Ives Dairy Self Storage), the Number of Units includes 485 self storage units (68,390 square feet) and 28 covered RV/Boat/Vehicle storage units (3,360 square feet) for a total of 513 units (71,750 square feet). | ||||
For mortgage loan #57 (Plaza De Oro – Santa Barbara), the Number of Units includes 35,495 square feet of office space, 7,500 square feet of theater space and 4,200 square feet of retail space. | ||||
For mortgage loan #64 (Sleepy Valley), there are 504 total available sites of which 233 are utilized as transient RV sites. Additionally, the Occupancy Rate reflects annual renters plus reservations of transient tenants as of the date of the rent roll. Transient tenants may occupy the property for a period ranging from a day to several months. | ||||
(4) | For mortgage loan #1 (Westfield Mission Valley), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $155,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yields and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Westfield Mission Valley Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Westfield Mission Valley Loan Combination. | |||
For mortgage loan #3 (Augusta Mall), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $170,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Augusta Mall Mortgage Loan Combination”). The Note A-2 mortgage loan is the non-controlling interest in the Augusta Mall Mortgage Loan Combination. | ||||
(5) | For mortgage loan #18 (Natural Grocers Portfolio), at the lender’s discretion, from and after the anticipated repayment date, interest shall accrue on the unpaid principal balance outstanding at a rate which is the greater of (i) 9.230% and (ii) the Treasury rate plus 400 basis points. | |||
(6) | With respect to mortgage loan #1 (Westfield Mission Valley), due to the timing of the first payment of debt service on November 1, 2013, one month of interest will be deposited with the master servicer on the closing date and represents the interest accrued during the month of October. As such, the mortgage loan is shown as having a First Pay Date of interest-only of October 1, 2013 and Original Term to Maturity or ARD of 121 months. | |||
(7) | For mortgage loans #16 (CCPT IV Pool III), #28 (CCPT IV Pool II) and #29 (CCPT IV Pool I), the yield maintenance premium is calculated based on an amount equal to the greater of: (i) 1% of any applicable prepayment; and (ii) the sum of the present values, using a discount rate equal to 25 basis points plus a periodic Treasury yield, of interest payments (assuming an interest rate equal to the difference (if such difference is greater than zero) of (x) the interest rate prior to the ARD and (y) a periodic Treasury yield plus 25 basis points) through the maturity date on the principal amount of the mortgage loan being prepaid. | |||
(8) | For mortgage loan #3 (Augusta Mall), the borrower is entitled to an additional two business day late grace once every 12 months. | |||
For mortgage loans #4 (Hutton Hotel) and #10 (WP Carey Self Storage Portfolio II), the borrower is not required to pay any late charge (i) with respect to the first two delinquent payments during any 12 month calendar period or (ii) with respect to the first two delinquent payments following any change by lender to the Monthly Debt Service Payment Amount following notice of such change, however, the borrower is subject to default interest for any delinquent payments. | ||||
(9) | With respect to the mortgage loans secured by residential cooperative properties, the “as-is appraised value” of each property is the appraised value of such property assuming such property is operated as a residential cooperative and, in general, equals the sum of (i) the gross sellout value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property. The comparable sales considered in the appraisers’ estimates of gross sellout values may have occurred at properties where the cooperative entity’s underlying mortgage debt per cooperative unit was substantially more or less than that at the applicable Mortgaged Property. The appraisers generally made no adjustments to comparable sales statistics to account for any such differences, although monthly unit maintenance obligations may have been considered. |
WFRBS Commercial Mortgage Trust 2013-C16
ANNEX A-1 | ||||
(10) | The Coop - Rental Value of a residential cooperative property is the appraised value of such property assuming such property is operated as a multifamily rental property and, in general, is derived by applying an appropriate capitalization rate (as determined by the appraiser) to the underwritten net cash flow for such residential cooperative property. Such underwritten net cash flow is the projected net cash flow reflected in such appraisal and, in general, equals projected operating income at the property assuming such property is operated as a multifamily rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves, in each case as determined by the appraiser. However, the projected net cash flow used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend. | |||
(11) | Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated. Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available. | |||
(12) | For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the UW Net Cash Flow and the UW Net Operating Income for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves, in each case as determined by the appraiser. However, the projected net cash flow used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend. Accordingly, UW Revenues, UW Expenses, UW Replacement and are derived from the appraisal. | |||
(13) | With respect to the residential cooperative mortgage loans, the Occupancy Rate reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related Mortgaged Property as a multifamily rental property (i.e., the Coop - Rental Value). Additionally, the Occupancy as-of Date reflects the appraisal valuation date for such loans. | |||
(14) | The Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown for the mortgage loans secured by residential cooperative properties are “NAP”. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property. | |||
For mortgage loan #11 (Thanksgiving Park III), construction of the mortgaged property was completed in 2012. The mortgaged property was still in lease-up and tenant improvement build-out phases during the T-9 Annualized 5/31/2013 period. | ||||
(15) | 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 (Augusta Mall), the third largest tenant (23,241 square feet), representing 4.6% of net rentable square feet, has executed a lease but is not in occupancy or commenced paying rent. The third largest tenant is anticipated to be in occupancy and paying rent in May 2014. A guaranty for $1,394,460 was taken at closing to cover all outstanding tenant improvement and leasing commissions. | ||||
For mortgage loan #8 (Sherwood Distribution Center), the Other Escrow I (Initial) includes $7,275,482 of funds held back for 24 months of abated rent in association with the tenant’s lease extension through August 31, 2023. | ||||
For mortgage loan #11 (Thanksgiving Park III), the second largest tenant (29,585 square feet), representing 20.7% of net rentable square feet, has executed a lease to occupy an additional 15,688 square feet (“Expansion Space”) commencing April 1, 2015. Currently, the Expansion Space is occupied by the third largest tenant (15,688 square feet), representing 11.0% of net rentable square feet. The Expansion Space is included in the second largest tenant’s square feet and is underwritten based on the third largest tenant’s current rent. The fifth largest tenant (8,394 square feet), representing 5.9% of net rentable square feet, has abated rent through December 2013. There is a $63,829 reserve to cover the outstanding rent abatement. | ||||
For mortgage loan #17 (564 West Randolph Street), the second largest tenant (18,367 square feet), representing 19.6% of net rentable square feet, has abated rent through October 2013 and in March 2014. There is a $47,042 reserve to cover the outstanding rent abatement. The third largest tenant (13,679 square feet), representing 14.6% of net rentable square feet, has abated rent through December 2013. There is a $120,831 reserve to cover the outstanding rent abatement. The fourth largest tenant (13,549 square feet), representing 14.5% of net rentable square feet, has abated rent on 3,500 square feet through December 2015. The fifth largest tenant (13,538 square feet), representing 14.4% of net rentable square feet, has abated rent through October 2014. There is a $397,115 reserve to cover the outstanding rent abatement. | ||||
For mortgage loan #23 (Raleigh Office Portfolio), the second largest tenant at the Centerview III mortgaged property (17,507 square feet), representing 12.7% of net rentable square feet of the mortgage loan, is not in occupancy of 6,416 square feet of expansion space. The second largest tenant at the Brook Forest I mortgaged property (16,735 square feet), representing 12.1% of net rentable square feet of the mortgage loan, has a 50% rent abatement from September through December 2013. There is a $61,613 reserve to cover the outstanding rent abatement. | ||||
For mortgage loan #33 (Terraces at Park Place), the second largest tenant (6,370 square feet), representing 7.8% of net rentable square feet, has executed a lease but has not commenced paying rent. The second largest tenant has a five month rent abatement upon the commencement of the lease term and is anticipated to begin paying rent in December 2013. A reserve of $27,942 was taken at closing to cover the outstanding rent abatement. | ||||
(16) | 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. |
WFRBS Commercial Mortgage Trust 2013-C16
ANNEX A-1 | ||||
For mortgage loan #3 (Augusta Mall), the third largest tenant (23,241 square feet), representing 4.6% of net rentable square feet, may terminate its lease if net sales do not exceed $4,750,000 in the fourth lease year (anticipated to end January 2019), upon providing written notice within 90 days of the end of the fourth lease year and payment of a termination fee equal to 50% of all unamortized tenant improvements and leasing commissions. The lease will terminate on the 365th day following the landlord’s receipt of such notice. The fourth largest tenant (16,101 square feet), representing 3.2% of net rentable square feet, may pay reduced rent equal to 14% of net sales if annual net sales are less than $3,500,000 from May 2012 through April 2015. Net sales for the trailing twelve month period ending April 2013 were $3,189,622. If annual net sales are less than $3,150,000 from May 2013 through April 2015 (“Substitute Rent Period”), the fourth largest tenant may terminate its lease upon providing 180 days’ written notice within 30 days following the end of the Substitute Rent Period and payment of 55% of unamortized tenant improvements. The fourth largest tenant will revert back to base rent if the early termination option is not exercised. | ||||
For mortgage loan #7 (719 Griswold), the second largest tenant (32,779 square feet), representing 9.4% of net rentable square feet, may terminate its lease on the 22nd floor (16,390 square feet) on August 11, 2020, upon providing six months written notice and payment of $159,256, all unamortized tenant improvements, leasing commissions and abated rent. | ||||
For mortgage loan #11 (Thanksgiving Park III), the fifth largest tenant (8,394 square feet), representing 5.9% of net rentable square feet, may terminate its lease on June 30, 2017, upon providing nine months written notice and payment of all unamortized tenant improvements, leasing commissions and abated rent. | ||||
For mortgage loan #16 (CCPT IV Pool III), the only tenant at the Walgreens – Huntsville mortgaged property (15,120 square feet), representing 8.4% of net rentable square feet of the mortgage loan, may terminate its lease on May 31, 2021 and every five years thereafter upon providing six months written notice. | ||||
For mortgage loan #17 (564 West Randolph Street), the largest tenant (22,198 square feet), representing 23.7% of net rentable square feet, may terminate its lease on April 30, 2019, upon providing 12 months written notice and payment of $974,849. The second largest tenant (18,367 square feet), representing 19.6% of net rentable square feet, may terminate its lease on March 31, 2019, upon providing nine months written notice and payment of a termination fee estimated to be $534,152. The third largest tenant (13,679 square feet), representing 14.6% of net rentable square feet, may terminate its lease on December 31, 2019, upon providing nine months written notice and payment of $550,806. The fourth largest tenant (13,549 square feet), representing 14.5% of net rentable square feet, may terminate its lease on November 30, 2019, upon providing nine months written notice and payment of $551,914. The fifth largest tenant (13,538 square feet), representing 14.4% of net rentable square feet, may terminate its lease on July 31, 2020 following the commencement date upon providing six months written notice and payment of $520,062. | ||||
For mortgage loan #21 (Kingsley Square), the fourth largest tenant (2,878 square feet), representing 4.6% of net rentable square feet, may terminate its lease at any time after February 28, 2014 if gross revenue is less than $500,000, upon providing 90 days written notice and payment of all unamortized tenant improvement and leasing commission costs. | ||||
For mortgage loan #23 (Raleigh Office Portfolio), the second largest tenant at the Brook Forest I mortgaged property (16,735 square feet), representing 12.1% of net rentable square feet of the mortgage loan, may terminate its lease on July 31, 2016 upon providing written notice by July 31, 2015 and payment of all unamortized tenant improvements, leasing commissions and abated rent. The third largest tenant at the Brook Forest I mortgaged property (9,450 square feet), representing 6.8% of net rentable square feet of the mortgage loan, may terminate its lease on October 31, 2015, upon providing 12 months written notice and payment of all unamortized tenant improvements, leasing commissions and abated rent. | ||||
For mortgage loan #29 (CCPT IV Pool I), the only tenant at the Walgreens – Cullman mortgaged property (14,550 square feet), representing 18.3% of net rentable square feet of the mortgage loan, may terminate its lease on or after September 30, 2037 upon providing 12 months written notice. The only tenant at the Walgreens – Blair mortgaged property (14,820 square feet), representing 18.6% of net rentable square feet of the mortgage loan, may terminate its lease on or after September 30, 2033 upon providing 12 months written notice. | ||||
For mortgage loan #39 (Joseph’s Plaza), the third largest tenant (7,500 square feet), representing 14.0% of net rentable square feet, has a one-time termination option effective February 28, 2015 if sales are less than $1,200,000 for the trailing 12 month period. | ||||
For mortgage loan #63 (Walgreens – Birmingham), the only tenant (14,560 square feet), representing 100% of net rentable square feet, may terminate its lease on July 31, 2028 and every five years thereafter upon providing six months written notice. | ||||
For mortgage loan #69 (Albany Crossing Shopping Center), the second largest tenant (5,200 square feet), representing 14.4% of net rentable square feet, may terminate its lease on September 30, 2014 if annual sales as of June 30, 2013 and 2014 do not exceed $800,000. The second largest tenant would be required to provide three months written notice and pay a cancellation fee as defined in the lease. The fourth largest tenant (3,440 square feet), representing 9.6% of net rentable square feet may terminate its lease if gross sales are less than $600,000 for the lease year ending June 30, 2014 upon providing 30 days written notice. The fifth largest tenant (2,800 square feet), representing 7.8% of net rentable square feet may terminate its lease if sales for the lease year ending May 31, 2014 are less than $560,000 upon providing 60 days written notice. | ||||
For mortgage loan #71 (Jamestowne South Office Building), the largest tenant (8,532 square feet), representing 25.3% of net rentable square feet, may terminate 2,397 square feet on February 28, 2019 upon providing notice on or before September 28, 2018. The second largest tenant (7,709 square feet), representing 22.9% of net rentable square feet, may terminate 2,379 square feet at any time upon payment of 75% of base rent from the termination date to the lease expiration date. | ||||
For mortgage loan #82 (Pinehurst Square Executive Office Building), the largest tenant (11,058 square feet), representing 42.1% of net rentable square feet, may terminate its lease on 1,478 square feet as of June 1, 2015 and every year thereafter upon providing 60 days written notice. | ||||
(17) | For mortgage loan #11 (Thanksgiving Park III), the largest tenant (65,492 square feet), representing 45.7% of net rentable square feet, has multiple leases that expire as follows: 9,006 square feet expiring November 30, 2017 and 56,486 square feet expiring May 31, 2018. | |||
For mortgage loan #12 (Wolfenbarger Warehouse Portfolio), the fifth largest tenant (73,340 square feet), representing 6.4% of net rentable square feet, has multiple leases that expire as follows: 11,667 square feet is month to month and 61,673 square feet expire on May 31, 2025. |
WFRBS Commercial Mortgage Trust 2013-C16
ANNEX A-1 | ||||
For mortgage loan #57 (Plaza De Oro – Santa Barbara), the second largest tenant (5,600 square feet), representing 11.9% of net rentable square feet, has multiple leases that expire as follows: 1,400 square feet expiring May 31, 2015 and 4,200 square feet expiring April 30, 2017. | ||||
(18) | For mortgage loan #3 (Augusta Mall), the Engineering Escrow/Deferred Maintenance and Other Escrow I (Initial) reserves are both secured by a guaranty. | |||
(19) | For mortgage loan #4 (Hutton Hotel), the Monthly Replacement Reserve is equal to a percentage of the operating income for the immediately preceding month (3% through December 2015 and 4% from January 2016 through the end of the loan term). | |||
For mortgage loan #6 (Westin Richmond), the Monthly Replacement Reserve is equal to 1/12th of 4.0% of gross revenue for the previous 12 month period. | ||||
For mortgage loan #9 (Hilton Garden Inn – Issaquah), the Monthly Replacement Reserve is equal to the greater of 1/12th of 4% of total revenue for the preceding calendar year and the amount of the deposit required by the franchisor under the franchise agreement. | ||||
For mortgage loan #20 (Holiday Inn & Suites Westway Park), the Monthly Replacement Reserve was waived for the first year, will be 1/12th of 2.0% of underwritten gross income for the following four years, and then 1/12th of 4.0% of underwritten gross income for each year thereafter. | ||||
For mortgage loan #42 (Homewood Suites - Schaumburg, IL), the Monthly Replacement Reserve are equal to the greater of (i) 1/12th of 4% of gross revenue for the previous 12 month period and (ii) the monthly amount required to be reserved pursuant to the franchise agreement. | ||||
For mortgage loan #43 (Fairfield Inn Suites – Frederick), the Monthly Replacement Reserve is equal to 1/12th of 4% of gross revenue for the immediately preceding month. | ||||
(20) | For mortgage loan #9 (Hilton Garden Inn – Issaquah), the Replacement Reserve Cap is in effect so long as the borrower maintains a quality assurance index score of at least 80% on each franchisor quality assurance report. | |||
(21) | For mortgage loan #20 (Holiday Inn & Suites Westway Park), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $14,350,000. The Special Reserve can be disbursed in whole or in part provided that i) there is no event of default, ii) the released amount is at least $250,000 (excluding the last release) and iii) the debt yield (calculated in accordance with the related loan documents) is at least 10.75%. | |||
For mortgage loan #41 (Bentsen Grove Resort), the Other Escrow I (Initial) represents an annual debt service reserve to be paid in full each December and released monthly during the year. | ||||
For mortgage loan #51 (2 South Orange Avenue), the Other Escrow I (Initial) represents a reserve for future landlord obligations under the Killgore tenant lease. Other Escrow I includes an initial deposit of $13,000 and monthly payments of $13,000 continuing for a total of seven payment dates. | ||||
For mortgage loan #64 (Sleepy Valley), the Other Escrow I (Initial) represents a seasonal debt service reserve whereby the borrower is required to deposit five months of debt service in February of each year and one month of debt service in October of each year. Releases are capped at $30,000 per month during off season months (December and March through August). | ||||
(22) | For mortgage loan #14 (Wyoming Hotel Portfolio), a portion of the Hilton Garden Inn Casper property, specifically the rear parking (50 spaces), is held by the borrower under a ground lease with the City of Casper. The current term of the lease expires in February 2032 and is subject to two 25-year extension options on the part of the borrower that, if exercised, would extend the term through 2082. | |||
(23) | For mortgage loan #31 (Gregory Cove Apartments), the first mortgage and the subordinate second mortgage are cross-defaulted. The subordinate second mortgage loan carries no interest and is based on scheduled payments throughout its term. From months 1-60 following the stabilization date the principal reduction is set at $2,292. From months 61-120 following the stabilization date the principal reduction is set at $3,438. From months 121-180 following the stabilization date the principal reduction is set at $4,584. The whole loan metrics, including the subordinate second mortgage loan, are calculated using the maximum possible scheduled payment under the subordinate second mortgage loan of $4,584. The subordinate second mortgage loan has a remaining term of 118 months as a payment is due on June 1, 2023. The final payment of the balloon balance is due no later than June 30, 2023. | |||
(24) | With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the WFRBS-C16 Trust mortgage loan plus the balance of the existing subordinate loan, assuming the existing subordinate loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. | |||
(25) | The Whole Loan Debt Service, Whole Loan UW NOI DSCR and Whole Loan UW NCF DSCR for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using 1 month LIBOR in effect as of August 28, 2013 and giving effect to any applicable interest rate floor), (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such subordinate secured indebtedness has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note. | |||
(26) | The Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness indicates as if the existing subordinate loan amount is fully advanced on the date of closing of said subordinate loan. | |||
(27) | With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the subordinate secured indebtedness as of August 28, 2013. |
WFRBS Commercial Mortgage Trust 2013-C16
ANNEX A-1 | ||||
(28) | The Whole Loan Cut-Off Date LTV Ratio, Whole Loan Cut-Off Date UW NOI Debt Yield and Whole Loan Cut-Off Date UW NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness are calculated assuming that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. | |||
(29) | For mortgage loan #7 (719 Griswold), the principal of the sponsor for the mortgage loan also has an ownership interest in the largest tenant (180,817 square feet), representing 52.0% of net rentable square feet. | |||
For mortgage loan #12 (Wolfenbarger Warehouse Portfolio), the third largest tenant (139,211 square feet), representing 12.2% of net rentable square feet and the fifth largest tenant (73,340 square feet), representing 6.4% of net rentable square feet, are majority owned by a sponsor-affiliate. | ||||
For mortgage loan #39 (Joseph’s Plaza), the subject property is occupied by two borrower-affiliated tenants, the second largest tenant (9,753 square feet), representing 18.2% of net rentable square feet, and another tenant (1,344 square feet), representing 2.5% of net rentable square feet. | ||||
(30) | With respect to the mortgage loans secured by residential cooperative properties, each property is owned by the borrower, which is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity. | |||