FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-06
|
||
WFRBS Commercial Mortgage Trust 2013-C12 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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-C12
|
|||||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Mortgage Loan
Seller(1) |
Cross Collateralized and Cross
Defaulted Loan Flag(2) |
Address
|
City
|
State
|
Zip Code
|
General Property Type
|
Specific Property Type
|
Year
Built |
Year
Renovated |
Number of
Units(3) |
Unit of
Measure |
Cut-off Date Balance
Per Unit/SF(3) |
Original
Balance ($)(4) |
Cut-off Date
Balance ($)(4) |
% of Aggregate
Cut-off Date
Balance(4)
|
Maturity Date or
ARD Balloon
Payment ($)
|
ARD
Loan |
||||||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
4835 Collins Avenue
|
Miami Beach
|
FL
|
33140
|
Hospitality
|
Full Service
|
2009
|
424
|
Rooms
|
294,811
|
125,000,000
|
125,000,000
|
10.2%
|
106,676,652
|
N
|
||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
Various
|
Various
|
Various
|
Various
|
Manufactured Housing Community
|
Manufactured Housing Community
|
Various
|
2,967
|
Pads
|
39,143
|
116,137,000
|
116,137,000
|
9.4%
|
98,883,654
|
N
|
||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
6500 East 88th Avenue
|
Henderson
|
CO
|
80640
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1967
|
339
|
Pads
|
21,997,500
|
21,997,500
|
1.8%
|
|||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
3600 East 88th Avenue
|
Thornton
|
CO
|
80229
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1969
|
208
|
Pads
|
11,560,500
|
11,560,500
|
0.9%
|
|||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
435 North 35th Avenue
|
Greeley
|
CO
|
80631
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1987
|
429
|
Pads
|
9,684,500
|
9,684,500
|
0.8%
|
|||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
2700 C Street
|
Greeley
|
CO
|
80631
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1972
|
331
|
Pads
|
8,689,000
|
8,689,000
|
0.7%
|
|||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
4441 Highway 162
|
Pontoon Beach
|
IL
|
62040
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1987
|
278
|
Pads
|
8,686,000
|
8,686,000
|
0.7%
|
|||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
5250 West 53rd Avenue
|
Arvada
|
CO
|
80002
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1959
|
139
|
Pads
|
8,502,000
|
8,502,000
|
0.7%
|
|||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
3400 South Greeley Highway
|
Cheyenne
|
WY
|
82007
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1960
|
246
|
Pads
|
6,574,500
|
6,574,500
|
0.5%
|
|||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
6250 Federal Boulevard
|
Denver
|
CO
|
80221
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1955
|
100
|
Pads
|
6,242,500
|
6,242,500
|
0.5%
|
|||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
831 17th Avenue
|
Longmont
|
CO
|
80501
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1965
|
104
|
Pads
|
5,239,500
|
5,239,500
|
0.4%
|
|||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
517 East Trilby Road
|
Fort Collins
|
CO
|
80525
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1969
|
112
|
Pads
|
4,827,000
|
4,827,000
|
0.4%
|
|||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
1 Sequoia Drive
|
Casper
|
WY
|
82604
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1971
|
128
|
Pads
|
4,824,000
|
4,824,000
|
0.4%
|
|||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
2458 North 9th Street
|
Laramie
|
WY
|
82072
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1960
|
118
|
Pads
|
4,565,500
|
4,565,500
|
0.4%
|
|||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
2760 South Robertson Road
|
Casper
|
WY
|
82604
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1980
|
105
|
Pads
|
3,876,000
|
3,876,000
|
0.3%
|
|||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
4317 Clemence Avenue
|
Gillette
|
WY
|
82718
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1988
|
79
|
Pads
|
3,564,000
|
3,564,000
|
0.3%
|
|||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
7701 Brighton Boulevard
|
Commerce City
|
CO
|
80022
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1951
|
52
|
Pads
|
2,796,000
|
2,796,000
|
0.2%
|
|||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
2234 McCann Avenue
|
Cheyenne
|
WY
|
82007
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1984
|
61
|
Pads
|
2,294,500
|
2,294,500
|
0.2%
|
|||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
2716 West Delmar Avenue
|
Godfrey
|
IL
|
62035
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1952
|
73
|
Pads
|
1,307,000
|
1,307,000
|
0.1%
|
|||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
5909 Wilkerson Road
|
Fayetteville
|
AR
|
72704
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1967
|
65
|
Pads
|
907,000
|
907,000
|
0.1%
|
|||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
One South Wacker Drive
|
Chicago
|
IL
|
60606
|
Office
|
CBD
|
1982
|
2000
|
1,193,448
|
Sq. Ft.
|
138
|
95,000,000
|
95,000,000
|
7.7%
|
95,000,000
|
N
|
|||||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
1500-1600 Merrill Lynch Drive
|
Hopewell
|
NJ
|
08534
|
Office
|
Suburban
|
2001
|
481,854
|
Sq. Ft.
|
154
|
74,250,000
|
74,250,000
|
6.0%
|
74,250,000
|
Y
|
||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
Various
|
Various
|
AZ
|
Various
|
Industrial
|
Warehouse
|
Various
|
577,167
|
Sq. Ft.
|
86
|
49,750,000
|
49,750,000
|
4.0%
|
45,502,470
|
Y
|
||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
4201 North 45th Avenue
|
Phoenix
|
AZ
|
85031
|
Industrial
|
Warehouse
|
1988
|
313,026
|
Sq. Ft.
|
30,700,000
|
30,700,000
|
2.5%
|
|||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
2555 North Nevada Street
|
Chandler
|
AZ
|
85225
|
Industrial
|
Warehouse
|
2007
|
231,805
|
Sq. Ft.
|
17,360,000
|
17,360,000
|
1.4%
|
|||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
10201 East Valley Road
|
Prescott Valley
|
AZ
|
86314
|
Industrial
|
Warehouse
|
2003
|
32,336
|
Sq. Ft.
|
1,690,000
|
1,690,000
|
0.1%
|
|||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
Various
|
Various
|
NV
|
Various
|
Retail
|
Various
|
Various
|
289,572
|
Sq. Ft.
|
153
|
44,385,000
|
44,385,000
|
3.6%
|
44,385,000
|
N
|
||||||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
5610-5765 Centennial Center Boulevard
|
Las Vegas
|
NV
|
89149
|
Retail
|
Anchored
|
2008
|
192,968
|
Sq. Ft.
|
29,975,000
|
29,975,000
|
2.4%
|
|||||||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
510-560 Marks Street
|
Henderson
|
NV
|
89014
|
Retail
|
Shadow Anchored
|
2002
|
96,604
|
Sq. Ft.
|
14,410,000
|
14,410,000
|
1.2%
|
|||||||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
3717 Las Vegas Boulevard South
|
Las Vegas
|
NV
|
89109
|
Retail
|
Single Tenant
|
2012
|
24,721
|
Sq. Ft.
|
1,618
|
40,000,000
|
40,000,000
|
3.2%
|
40,000,000
|
Y
|
||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
Three Lakes Drive
|
Northfield
|
IL
|
60093
|
Office
|
Suburban
|
1991
|
2011
|
679,109
|
Sq. Ft.
|
54
|
36,500,000
|
36,500,000
|
3.0%
|
36,500,000
|
N
|
|||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
7800 North Navarro Street
|
Victoria
|
TX
|
77904
|
Retail
|
Regional Mall
|
1981
|
2005
|
448,935
|
Sq. Ft.
|
78
|
35,000,000
|
34,872,435
|
2.8%
|
25,394,512
|
N
|
|||||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
91 Thorn Lane
|
Newark
|
DE
|
19711
|
Multifamily
|
Student Housing
|
1967
|
2010
|
1,074
|
Beds
|
28,166
|
30,250,000
|
30,250,000
|
2.5%
|
22,528,269
|
N
|
|||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
2620-2630 Via De La Valle
|
Del Mar
|
CA
|
92014
|
Mixed Use
|
Office/Retail
|
2012
|
67,695
|
Sq. Ft.
|
421
|
28,500,000
|
28,500,000
|
2.3%
|
24,805,357
|
N
|
||||||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
Various
|
Various
|
Various
|
Various
|
Retail
|
Single Tenant
|
Various
|
296,778
|
Sq. Ft.
|
84
|
24,800,000
|
24,800,000
|
2.0%
|
24,800,000
|
N
|
||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
11 West 84th Avenue
|
Thornton
|
CO
|
80260
|
Retail
|
Single Tenant
|
2003
|
51,575
|
Sq. Ft.
|
4,312,566
|
4,312,566
|
0.4%
|
|||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
165 West 7200 South
|
Midvale
|
UT
|
84047
|
Retail
|
Single Tenant
|
2002
|
50,764
|
Sq. Ft.
|
4,246,726
|
4,246,726
|
0.3%
|
|||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
1750 South Greenfield Road
|
Mesa
|
AZ
|
85206
|
Retail
|
Single Tenant
|
2005
|
49,947
|
Sq. Ft.
|
4,169,912
|
4,169,912
|
0.3%
|
|||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
921 Southeast Oralabor Road
|
Ankeny
|
IA
|
50021
|
Retail
|
Single Tenant
|
2003
|
49,667
|
Sq. Ft.
|
4,147,965
|
4,147,965
|
0.3%
|
|||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
19205 North 27th Avenue
|
Phoenix
|
AZ
|
85027
|
Retail
|
Single Tenant
|
2003
|
48,667
|
Sq. Ft.
|
4,060,177
|
4,060,177
|
0.3%
|
|||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
1675 Rocky Mountain Avenue
|
Loveland
|
CO
|
80538
|
Retail
|
Single Tenant
|
2001
|
46,158
|
Sq. Ft.
|
3,862,655
|
3,862,655
|
0.3%
|
|||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
Various
|
Various
|
Various
|
Various
|
Hospitality
|
Limited Service
|
Various
|
Various
|
284
|
Rooms
|
73,944
|
21,000,000
|
21,000,000
|
1.7%
|
15,633,702
|
N
|
|||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
1001 Wake Towne Drive
|
Raleigh
|
NC
|
27609
|
Hospitality
|
Limited Service
|
1988
|
2010
|
128
|
Rooms
|
8,624,000
|
8,624,000
|
0.7%
|
||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
200 North 2100 West
|
Salt Lake City
|
UT
|
84116
|
Hospitality
|
Limited Service
|
2007
|
92
|
Rooms
|
7,956,000
|
7,956,000
|
0.6%
|
|||||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
1531 North Main Street
|
Tooele
|
UT
|
84074
|
Hospitality
|
Limited Service
|
2006
|
64
|
Rooms
|
4,420,000
|
4,420,000
|
0.4%
|
|||||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
469, 476, 483, 491, 492, 494 9th Street; 801, 807, 827, 969 Broadway; 456, 470, 478 Eighth Street; 810 Washington
|
Oakland
|
CA
|
94607
|
Mixed Use
|
Office/Retail
|
1868
|
1987
|
166,175
|
Sq. Ft.
|
108
|
18,000,000
|
18,000,000
|
1.5%
|
15,852,730
|
N
|
|||||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
1865. 1875, 1885, 1895 Route 70
|
Lakewood
|
NJ
|
08701
|
Hospitality
|
Limited Service
|
2008
|
110
|
Rooms
|
154,545
|
17,000,000
|
17,000,000
|
1.4%
|
12,471,709
|
N
|
||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
100 Gander Way
|
Palm Beach Gardens
|
FL
|
33403
|
Retail
|
Single Tenant
|
2008
|
120,000
|
Sq. Ft.
|
127
|
15,250,000
|
15,250,000
|
1.2%
|
13,768,446
|
Y
|
||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
Various
|
Houston
|
TX
|
77036
|
Multifamily
|
Garden
|
Various
|
2009
|
634
|
Units
|
23,965
|
15,218,000
|
15,194,043
|
1.2%
|
12,283,624
|
N
|
|||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
7825 Corporate
|
Houston
|
TX
|
77036
|
Multifamily
|
Garden
|
1983
|
2009
|
340
|
Units
|
8,137,500
|
8,124,690
|
0.7%
|
||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
7502 Corporate
|
Houston
|
TX
|
77036
|
Multifamily
|
Garden
|
1979
|
2009
|
294
|
Units
|
7,080,500
|
7,069,354
|
0.6%
|
||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
130-200 & 5600-5900 Southwest Loop 820 & 4487 Bryant Irvin Road
|
Fort Worth
|
TX
|
76132
|
Retail
|
Shadow Anchored
|
1998
|
113,528
|
Sq. Ft.
|
132
|
15,035,000
|
15,035,000
|
1.2%
|
12,164,474
|
N
|
||||||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
2801 Autumn Lake Drive
|
Louisville
|
KY
|
40272
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1990
|
566
|
Pads
|
23,852
|
13,500,000
|
13,500,000
|
1.1%
|
11,171,750
|
N
|
||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
3824-3980 South Carrier Parkway
|
Grand Prairie
|
TX
|
75052
|
Retail
|
Anchored
|
1998
|
89,873
|
Sq. Ft.
|
137
|
12,325,000
|
12,325,000
|
1.0%
|
9,949,228
|
N
|
||||||||||||||||||||
21
|
Independence Park
|
LIG I
|
4204, 4228, 4233 Technology Drive, 4323 Ben Franklin Boulevard
|
Durham
|
NC
|
27704
|
Industrial
|
Flex
|
1996
|
110,554
|
Sq. Ft.
|
104
|
11,500,000
|
11,500,000
|
0.9%
|
9,246,538
|
N
|
||||||||||||||||||||
22
|
Independence Plaza
|
RBS
|
1220 North Town East Boulevard
|
Mesquite
|
TX
|
75150
|
Retail
|
Anchored
|
1986
|
1994
|
170,342
|
Sq. Ft.
|
66
|
11,250,000
|
11,217,096
|
0.9%
|
8,983,322
|
N
|
|||||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
5520 and 5540 Ekwill Street
|
Goleta
|
CA
|
93111
|
Office
|
Suburban
|
1987
|
2007
|
84,797
|
Sq. Ft.
|
130
|
11,000,000
|
10,982,437
|
0.9%
|
8,842,107
|
N
|
|||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
100 North Michigan Street
|
South Bend
|
IN
|
46601
|
Office
|
CBD
|
1982
|
150,441
|
Sq. Ft.
|
71
|
10,700,000
|
10,700,000
|
0.9%
|
7,788,233
|
N
|
||||||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
2300-5318 Valkyrie Way; 10101-10111 Laurent Way
|
Louisville
|
KY
|
40272
|
Multifamily
|
Garden
|
2007
|
160
|
Units
|
64,813
|
10,400,000
|
10,370,072
|
0.8%
|
9,049,045
|
N
|
||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
Various
|
Houston
|
TX
|
Various
|
Multifamily
|
Garden
|
1946
|
2011
|
492
|
Units
|
20,984
|
10,400,000
|
10,324,039
|
0.8%
|
7,622,673
|
N
|
|||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
7315 Southway Drive
|
Houston
|
TX
|
77087
|
Multifamily
|
Garden
|
1946
|
2011
|
248
|
Units
|
5,242,276
|
5,203,987
|
0.4%
|
||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
2522 Patricia Manor Place
|
Houston
|
TX
|
77012
|
Multifamily
|
Garden
|
1946
|
2011
|
244
|
Units
|
5,157,724
|
5,120,052
|
0.4%
|
||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
850 East Foothill Boulevard
|
Rialto
|
CA
|
92376
|
Office
|
Suburban
|
1968
|
1999
|
107,000
|
Sq. Ft.
|
94
|
10,025,000
|
10,025,000
|
0.8%
|
6,287,699
|
N
|
|||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
2029-2081 North Clybourn Avenue
|
Chicago
|
IL
|
60614
|
Retail
|
Unanchored
|
1989
|
33,025
|
Sq. Ft.
|
303
|
10,000,000
|
10,000,000
|
0.8%
|
8,055,342
|
N
|
||||||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
207 East Travis Street
|
San Antonio
|
TX
|
78205
|
Mixed Use
|
Parking Garage/Retail
|
1970
|
792
|
Units
|
12,607
|
10,000,000
|
9,984,987
|
0.8%
|
8,184,174
|
N
|
||||||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
3200 Liberty Avenue
|
North Bergen
|
NJ
|
07047
|
Industrial
|
Warehouse
|
1961
|
212,887
|
Sq. Ft.
|
47
|
10,000,000
|
9,984,386
|
0.8%
|
8,091,187
|
N
|
||||||||||||||||||||
31
|
Aliso Commons
|
RBS
|
26541 Aliso Creek Road
|
Aliso Viejo
|
CA
|
92656
|
Retail
|
Anchored
|
2009
|
30,566
|
Sq. Ft.
|
327
|
10,000,000
|
9,983,349
|
0.8%
|
7,939,062
|
N
|
||||||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
3094 Autumnwood Avenue
|
Memphis
|
TN
|
38115
|
Multifamily
|
Garden
|
1985
|
322
|
Units
|
29,456
|
9,500,000
|
9,484,957
|
0.8%
|
7,654,957
|
N
|
||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
110 Interstate West Parkway
|
Lithia Springs
|
GA
|
30122
|
Hospitality
|
Limited Service
|
2009
|
112
|
Rooms
|
82,143
|
9,200,000
|
9,200,000
|
0.7%
|
6,885,525
|
N
|
||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
2376 East Red Cliffs Drive
|
Saint George
|
UT
|
84790
|
Retail
|
Anchored
|
2005
|
94,013
|
Sq. Ft.
|
98
|
9,200,000
|
9,173,439
|
0.7%
|
7,367,206
|
N
|
||||||||||||||||||||
35
|
Crane Building
|
RBS
|
710 NW 14th Avenue
|
Portland
|
OR
|
97209
|
Mixed Use
|
Office/Multifamily
|
1909
|
2006
|
48,619
|
Sq. Ft.
|
185
|
9,000,000
|
9,000,000
|
0.7%
|
9,000,000
|
N
|
|||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
11412 Northeast 49th Street
|
Vancouver
|
WA
|
98682
|
Multifamily
|
Garden
|
1987
|
180
|
Units
|
50,000
|
9,000,000
|
9,000,000
|
0.7%
|
8,224,568
|
N
|
||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
2106-2108 Pacific Avenue
|
Tacoma
|
WA
|
98402
|
Office
|
CBD
|
1906
|
2000
|
94,960
|
Sq. Ft.
|
95
|
9,000,000
|
8,974,227
|
0.7%
|
7,219,739
|
N
|
|||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
1242-1268 & 1280 West Lathrop Road
|
Manteca
|
CA
|
95336
|
Retail
|
Anchored
|
1990
|
80,304
|
Sq. Ft.
|
112
|
9,000,000
|
8,973,974
|
0.7%
|
7,204,505
|
Y
|
||||||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
44 Windigrove Drive
|
Waynesboro
|
VA
|
22980
|
Hospitality
|
Limited Service
|
2008
|
90
|
Rooms
|
98,206
|
8,900,000
|
8,838,517
|
0.7%
|
6,616,549
|
N
|
||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
6900 San Pedro Avenue
|
San Antonio
|
TX
|
78216
|
Retail
|
Anchored
|
1955
|
86,057
|
Sq. Ft.
|
102
|
8,800,000
|
8,800,000
|
0.7%
|
7,127,204
|
N
|
||||||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
117-121 South Highland Avenue
|
Ossining
|
NY
|
10562
|
Multifamily
|
Cooperative
|
1964
|
1991
|
202
|
Units
|
41,140
|
8,500,000
|
8,310,278
|
0.7%
|
7,057,865
|
N
|
|||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
530-690 East Los Angeles Avenue
|
Simi Valley
|
CA
|
93065
|
Retail
|
Shadow Anchored
|
1981
|
61,373
|
Sq. Ft.
|
127
|
7,812,500
|
7,799,937
|
0.6%
|
6,266,743
|
N
|
||||||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
1200 North Lincoln Street
|
Denver
|
CO
|
80203
|
Office
|
CBD
|
1962
|
95,237
|
Sq. Ft.
|
81
|
7,750,000
|
7,750,000
|
0.6%
|
5,754,683
|
Y
|
||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
Various
|
Various
|
Various
|
Various
|
Retail
|
Single Tenant
|
Various
|
77,331
|
Sq. Ft.
|
100
|
7,732,000
|
7,720,471
|
0.6%
|
6,340,515
|
N
|
||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
5255 South Central Avenue
|
Phoenix
|
AZ
|
85040
|
Retail
|
Single Tenant
|
2012
|
8,320
|
Sq. Ft.
|
1,092,631
|
1,091,002
|
0.1%
|
|||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
4420 San Bernardo Avenue
|
Laredo
|
TX
|
78041
|
Retail
|
Single Tenant
|
2012
|
8,320
|
Sq. Ft.
|
1,064,167
|
1,062,580
|
0.1%
|
|||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
502 North FM - 492
|
Mission
|
TX
|
78574
|
Retail
|
Single Tenant
|
2012
|
8,320
|
Sq. Ft.
|
899,746
|
898,404
|
0.1%
|
|||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
6216 North Main Street
|
Columbia
|
SC
|
29203
|
Retail
|
Single Tenant
|
2012
|
9,180
|
Sq. Ft.
|
869,118
|
867,822
|
0.1%
|
|||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
3110 East FM - 2812
|
Edinburg
|
TX
|
78542
|
Retail
|
Single Tenant
|
2012
|
8,271
|
Sq. Ft.
|
818,453
|
817,233
|
0.1%
|
|||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
1550 West Blue Ridge Drive
|
Greenville
|
SC
|
29611
|
Retail
|
Single Tenant
|
2012
|
8,320
|
Sq. Ft.
|
788,173
|
786,998
|
0.1%
|
|||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
Ambler Avenue and Hardy Street
|
Abilene
|
TX
|
79601
|
Retail
|
Single Tenant
|
2012
|
8,320
|
Sq. Ft.
|
780,600
|
779,436
|
0.1%
|
|||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
2701 Waldron Road
|
Corpus Christi
|
TX
|
78418
|
Retail
|
Single Tenant
|
2008
|
9,100
|
Sq. Ft.
|
729,112
|
728,025
|
0.1%
|
|||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
7770 East Main Street
|
Reynoldsburg
|
OH
|
43068
|
Retail
|
Single Tenant
|
2009
|
9,180
|
Sq. Ft.
|
690,000
|
688,971
|
0.1%
|
|||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
6185 Carpinteria Avenue
|
Carpinteria
|
CA
|
93013
|
Office
|
Suburban
|
2003
|
37,500
|
Sq. Ft.
|
192
|
7,200,000
|
7,200,000
|
0.6%
|
5,781,031
|
N
|
||||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
918 West 700 North Street
|
Logan
|
UT
|
84321
|
Industrial
|
Flex
|
2003
|
209,400
|
Sq. Ft.
|
34
|
7,175,000
|
7,175,000
|
0.6%
|
5,799,143
|
N
|
||||||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
640 Clyde Court
|
Mountain View
|
CA
|
94043
|
Office
|
Suburban
|
1977
|
2012
|
39,703
|
Sq. Ft.
|
176
|
7,000,000
|
7,000,000
|
0.6%
|
5,141,643
|
N
|
|||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
Various
|
Various
|
Various
|
Various
|
Retail
|
Single Tenant
|
Various
|
28,630
|
Sq. Ft.
|
210
|
6,000,000
|
6,000,000
|
0.5%
|
4,338,656
|
N
|
||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
2525 South Alpine Road
|
Rockford
|
IL
|
61108
|
Retail
|
Single Tenant
|
1998
|
14,725
|
Sq. Ft.
|
3,200,000
|
3,200,000
|
0.3%
|
|||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
950 South Koeller Road
|
Oshkosh
|
WI
|
54902
|
Retail
|
Single Tenant
|
1999
|
13,905
|
Sq. Ft.
|
2,800,000
|
2,800,000
|
0.2%
|
|||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
4700 & 4720 Jonesboro Road
|
Union City
|
GA
|
30291
|
Retail
|
Anchored
|
1987
|
100,002
|
Sq. Ft.
|
58
|
5,800,000
|
5,800,000
|
0.5%
|
4,277,922
|
N
|
||||||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
5342 & 5380 Overpass Road
|
Goleta
|
CA
|
93111
|
Self Storage
|
Self Storage
|
1972
|
1998
|
75,378
|
Sq. Ft.
|
76
|
5,720,000
|
5,720,000
|
0.5%
|
5,720,000
|
N
|
|||||||||||||||||||
51
|
Kings Mall
|
Basis
|
4800 Fields Ertel Road
|
Deerfield Township
|
OH
|
45249
|
Retail
|
Anchored
|
1987
|
2009
|
61,864
|
Sq. Ft.
|
92
|
5,700,000
|
5,700,000
|
0.5%
|
4,640,070
|
N
|
|||||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
181 Calle Del Oaks Place
|
Del Rey Oaks
|
CA
|
93940
|
Self Storage
|
Self Storage
|
1974
|
63,110
|
Sq. Ft.
|
87
|
5,500,000
|
5,491,677
|
0.4%
|
4,490,864
|
N
|
||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
9800 Emmett Lowry Expressway
|
Texas City
|
TX
|
77591
|
Retail
|
Shadow Anchored
|
1991
|
69,835
|
Sq. Ft.
|
79
|
5,500,000
|
5,491,541
|
0.4%
|
4,469,849
|
N
|
||||||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
1275 Glenlivet Drive
|
Allentown
|
PA
|
18106
|
Office
|
Suburban
|
2001
|
59,726
|
Sq. Ft.
|
92
|
5,500,000
|
5,488,421
|
0.4%
|
4,001,695
|
N
|
||||||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
1250 & 1292 South Nellis Boulevard
|
Las Vegas
|
NV
|
89104
|
Retail
|
Shadow Anchored
|
1987
|
57,117
|
Sq. Ft.
|
95
|
5,400,000
|
5,400,000
|
0.4%
|
4,366,014
|
N
|
||||||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
4015 North Milwaukee Avenue
|
Chicago
|
IL
|
60641
|
Mixed Use
|
Retail/Multifamily
|
1929
|
2007
|
19,784
|
Sq. Ft.
|
273
|
5,400,000
|
5,392,240
|
0.4%
|
4,998,932
|
N
|
|||||||||||||||||||
57
|
Corporate Place
|
WFB
|
3150-3180 Corporate Place
|
Hayward
|
CA
|
94545
|
Industrial
|
Flex
|
1999
|
2000
|
86,613
|
Sq. Ft.
|
61
|
5,300,000
|
5,300,000
|
0.4%
|
4,394,319
|
N
|
|||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
1745 South Route 59
|
Plainfield
|
IL
|
60586
|
Retail
|
Single Tenant
|
2009
|
43,227
|
Sq. Ft.
|
116
|
5,000,000
|
5,000,000
|
0.4%
|
3,748,262
|
N
|
||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
950 Fifth Avenue
|
New York
|
NY
|
10075
|
Multifamily
|
Cooperative
|
1926
|
2005
|
8
|
Units
|
612,114
|
5,000,000
|
4,896,910
|
0.4%
|
4,136,438
|
N
|
|||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
2851 High Meadow Circle
|
Auburn Hills
|
MI
|
48326
|
Office
|
Suburban
|
1996
|
2005
|
58,906
|
Sq. Ft.
|
78
|
4,600,000
|
4,582,854
|
0.4%
|
3,380,436
|
N
|
|||||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
37-21 80th Street
|
Jackson Heights
|
NY
|
11372
|
Multifamily
|
Cooperative
|
1928
|
1999
|
100
|
Units
|
41,605
|
4,200,000
|
4,160,482
|
0.3%
|
3,829,467
|
N
|
|||||||||||||||||||
62
|
EZ Storage
|
WFB
|
33260 Van Dyke Avenue
|
Sterling Heights
|
MI
|
48312
|
Self Storage
|
Self Storage
|
2004
|
76,968
|
Sq. Ft.
|
50
|
3,900,000
|
3,885,424
|
0.3%
|
2,863,860
|
N
|
||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
6570 South Yosemite Street
|
Greenwood Village
|
CO
|
80111
|
Retail
|
Unanchored
|
1977
|
1995
|
23,847
|
Sq. Ft.
|
153
|
3,650,000
|
3,650,000
|
0.3%
|
2,955,159
|
N
|
|||||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
515 East 7th Street
|
Brooklyn
|
NY
|
11218
|
Multifamily
|
Cooperative
|
1950
|
1986
|
122
|
Units
|
28,607
|
3,580,000
|
3,490,023
|
0.3%
|
2,986,526
|
N
|
|||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
6150 Bryant Irvin Road
|
Fort Worth
|
TX
|
76132
|
Self Storage
|
Self Storage
|
2004
|
105,965
|
Sq. Ft.
|
30
|
3,200,000
|
3,200,000
|
0.3%
|
2,598,966
|
N
|
||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
5501 Ball Road
|
Cypress
|
CA
|
90630
|
Retail
|
Single Tenant
|
2002
|
15,273
|
Sq. Ft.
|
203
|
3,100,000
|
3,095,168
|
0.3%
|
2,509,554
|
Y
|
||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
109 South Warren Street
|
Syracuse
|
NY
|
13202
|
Office
|
CBD
|
1930
|
2012
|
160,488
|
Sq. Ft.
|
19
|
3,100,000
|
3,083,493
|
0.3%
|
2,287,746
|
N
|
|||||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
529 North Whitham Avenue; 705 & 711 West Douglas Street
|
Fayetteville
|
AR
|
72701
|
Multifamily
|
Student Housing
|
1926
|
2008
|
52
|
Units
|
59,142
|
3,080,000
|
3,075,366
|
0.2%
|
2,519,059
|
N
|
|||||||||||||||||||
69
|
Village Shops
|
WFB
|
1125-1149 East Glendale Avenue
|
Phoenix
|
AZ
|
85020
|
Retail
|
Unanchored
|
1956
|
2008
|
14,205
|
Sq. Ft.
|
211
|
3,000,000
|
3,000,000
|
0.2%
|
2,430,560
|
N
|
|||||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
1-4 Salisbury Point
|
South Nyack
|
NY
|
10960
|
Multifamily
|
Cooperative
|
1958
|
2011
|
120
|
Units
|
24,488
|
3,000,000
|
2,938,550
|
0.2%
|
2,504,928
|
N
|
|||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
Crossed Portfolio A
|
4600 Rixie Road
|
North Little Rock
|
AR
|
72117
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1970
|
1987
|
164
|
Pads
|
11,015
|
1,475,000
|
1,475,000
|
0.1%
|
1,111,740
|
N
|
||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
Crossed Portfolio A
|
3300 Baker Boulevard
|
Baker
|
LA
|
70714
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1974
|
97
|
Pads
|
11,015
|
1,400,000
|
1,400,000
|
0.1%
|
1,055,210
|
N
|
|||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
101 Clinton Avenue
|
Mineola
|
NY
|
11501
|
Multifamily
|
Cooperative
|
1968
|
1999
|
74
|
Units
|
35,044
|
2,650,000
|
2,593,277
|
0.2%
|
2,178,869
|
N
|
|||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
5151 FM 725
|
New Braunfels
|
TX
|
78130
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1983
|
2013
|
140
|
Pads
|
17,857
|
2,500,000
|
2,500,000
|
0.2%
|
1,915,110
|
N
|
|||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
13405-13419; 13425-13439 Southwest 131st Street
|
Miami
|
FL
|
33186
|
Industrial
|
Flex
|
2003
|
52,000
|
Sq. Ft.
|
44
|
2,300,000
|
2,291,937
|
0.2%
|
1,901,137
|
N
|
||||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
35-21, 35-27 81st Street
|
Jackson Heights
|
NY
|
11372
|
Multifamily
|
Cooperative
|
1930
|
1991
|
63
|
Units
|
35,822
|
2,300,000
|
2,256,778
|
0.2%
|
1,894,147
|
N
|
|||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
123-155 Bay Ridge Parkway
|
Brooklyn
|
NY
|
11209
|
Multifamily
|
Cooperative
|
1986
|
2009
|
42
|
Units
|
51,420
|
2,200,000
|
2,159,628
|
0.2%
|
1,866,680
|
N
|
|||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
1669 Columbia Road, NW
|
Washington
|
DC
|
20009
|
Multifamily
|
Cooperative
|
1910
|
1988
|
53
|
Units
|
40,712
|
2,200,000
|
2,157,729
|
0.2%
|
1,822,486
|
N
|
|||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
42-30 Douglaston Parkway
|
Douglaston
|
NY
|
11363
|
Multifamily
|
Cooperative
|
1962
|
2011
|
91
|
Units
|
23,611
|
2,200,000
|
2,148,575
|
0.2%
|
1,813,293
|
N
|
|||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
415 Gramatan Avenue
|
Mount Vernon
|
NY
|
10552
|
Multifamily
|
Cooperative
|
1963
|
2006
|
52
|
Units
|
40,857
|
2,150,000
|
2,124,561
|
0.2%
|
1,966,878
|
N
|
|||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
940 27th Street Northeast
|
Conover
|
NC
|
28613
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1989
|
159
|
Pads
|
13,208
|
2,100,000
|
2,100,000
|
0.2%
|
1,582,816
|
N
|
||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
417 Riverside Drive
|
New York
|
NY
|
10025
|
Multifamily
|
Cooperative
|
1909
|
2008
|
64
|
Units
|
31,283
|
2,050,000
|
2,002,083
|
0.2%
|
1,704,230
|
N
|
|||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
2201 North Craig Road
|
Spokane
|
WA
|
99224
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1980
|
1995
|
138
|
Pads
|
14,454
|
2,000,000
|
1,994,637
|
0.2%
|
1,266,488
|
N
|
|||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
68-37 108th Street
|
Forest Hills
|
NY
|
11375
|
Multifamily
|
Cooperative
|
1939
|
1995
|
72
|
Units
|
27,160
|
2,000,000
|
1,955,517
|
0.2%
|
1,648,315
|
N
|
|||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
1501 East Bantam Road
|
Tucson
|
AZ
|
85706
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1975
|
74
|
Pads
|
25,771
|
1,910,000
|
1,907,032
|
0.2%
|
1,547,528
|
N
|
||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
3800 Waldo Avenue
|
Bronx
|
NY
|
10463
|
Multifamily
|
Cooperative
|
1965
|
2005
|
170
|
Units
|
10,944
|
2,000,000
|
1,860,412
|
0.2%
|
872,259
|
N
|
|||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
317 East 18th Street
|
New York
|
NY
|
10003
|
Multifamily
|
Cooperative
|
1904
|
2001
|
29
|
Units
|
60,345
|
1,750,000
|
1,750,000
|
0.1%
|
1,750,000
|
N
|
|||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
Crossed Portfolio B
|
7649 Airline Highway
|
Baton Rouge
|
LA
|
70814
|
Self Storage
|
Self Storage
|
1978
|
33,740
|
Sq. Ft.
|
27
|
1,008,000
|
1,008,000
|
0.1%
|
760,229
|
N
|
|||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
Crossed Portfolio B
|
8922 Greenwell Springs Road
|
Baton Rouge
|
LA
|
70814
|
Self Storage
|
Self Storage
|
1996
|
24,600
|
Sq. Ft.
|
27
|
576,000
|
576,000
|
0.0%
|
434,417
|
N
|
|||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
269 North Winchester Road
|
Apache Junction
|
AZ
|
85119
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1969
|
96
|
Pads
|
16,330
|
1,570,000
|
1,567,672
|
0.1%
|
1,289,565
|
N
|
||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
42-95 Main Street
|
Flushing
|
NY
|
11355
|
Multifamily
|
Cooperative
|
1959
|
2001
|
71
|
Units
|
22,068
|
1,600,000
|
1,566,824
|
0.1%
|
1,333,459
|
N
|
|||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
515, 521, 525, 545, 551, 559, 565, 581 and 585 Castleton Avenue
|
Staten Island
|
NY
|
10301
|
Multifamily
|
Cooperative
|
1950
|
2004
|
52
|
Units
|
30,073
|
1,600,000
|
1,563,779
|
0.1%
|
1,325,579
|
N
|
|||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
1675-1707 East Main Street
|
Kent
|
OH
|
44240
|
Retail
|
Shadow Anchored
|
1984
|
2008
|
23,249
|
Sq. Ft.
|
65
|
1,500,000
|
1,500,000
|
0.1%
|
1,121,208
|
N
|
|||||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
5100 Elms Road
|
Swartz Creek
|
MI
|
48473
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1990
|
109
|
Pads
|
13,735
|
1,500,000
|
1,497,114
|
0.1%
|
1,128,063
|
N
|
||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
25-55 Knolls Crescent
|
Bronx
|
NY
|
10463
|
Multifamily
|
Cooperative
|
1952
|
1996
|
251
|
Units
|
5,815
|
1,500,000
|
1,459,683
|
0.1%
|
6,516
|
N
|
|||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
25 Elizabeth Street
|
Farmingdale
|
NY
|
11735
|
Multifamily
|
Cooperative
|
1961
|
2004
|
78
|
Units
|
16,887
|
1,350,000
|
1,317,223
|
0.1%
|
1,132,149
|
N
|
|||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
700 Broadway
|
Amityville
|
NY
|
11701
|
Multifamily
|
Cooperative
|
1968
|
2001
|
53
|
Units
|
24,074
|
1,300,000
|
1,275,905
|
0.1%
|
1,073,036
|
N
|
|||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
396 Bleecker Street & 290 West 11th Street
|
New York
|
NY
|
10014
|
Multifamily
|
Cooperative
|
1869
|
2008
|
35
|
Units
|
33,517
|
1,200,000
|
1,173,084
|
0.1%
|
1,010,739
|
N
|
|||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
645 West 239th Street
|
Bronx
|
NY
|
10463
|
Multifamily
|
Cooperative
|
1953
|
1996
|
42
|
Units
|
27,929
|
1,200,000
|
1,172,998
|
0.1%
|
995,137
|
N
|
|||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
242 Lafayette Street
|
New York
|
NY
|
10012
|
Multifamily
|
Cooperative
|
1881
|
1997
|
9
|
Units
|
119,319
|
1,100,000
|
1,073,872
|
0.1%
|
912,146
|
N
|
WFRBS Commercial Mortgage Trust 2013-C12
|
|||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Mortgage Loan
Seller(1) |
Origination
Date |
First Pay
Date
|
Last IO Pay
Date
|
First P&I
Pay Date
|
Maturity Date or
Anticipated
Repayment Date
|
ARD Loan Maturity
Date
|
Gross
Mortgage
Rate
|
Trust Advisor Fee
|
Trustee
Fee
|
Servicing Fee
|
Net Mortgage
Rate
|
Interest
Accrual
Method
|
Monthly P&I
Payment ($)
|
Amortization Type
|
Interest Accrual
Method During
IO
|
Original
Term to
Maturity or
ARD (Mos.)
|
Remaining
Term to
Maturity or
ARD (Mos.)
|
Original IO
Period
(Mos.)
|
Remaining IO
Period (Mos.)
|
||||||||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
2/14/2013
|
4/1/2013
|
3/1/2015
|
4/1/2015
|
3/1/2023
|
4.46700%
|
0.00250%
|
0.00350%
|
0.03000%
|
4.43100%
|
Actual/360
|
630,908.02
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
120
|
24
|
24
|
|||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
12/6/2012
|
2/1/2013
|
1/1/2015
|
2/1/2015
|
1/1/2023
|
4.38700%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.36100%
|
Actual/360
|
580,677.22
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
24
|
22
|
|||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
12/6/2012
|
2/1/2013
|
1/1/2018
|
1/1/2018
|
3.75000%
|
0.00250%
|
0.00350%
|
0.02000%
|
3.72400%
|
Actual/360
|
300,998.26
|
Interest-only, Balloon
|
Actual/360
|
60
|
58
|
60
|
58
|
||||||||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
2/14/2013
|
4/1/2013
|
3/1/2023
|
3/1/2023
|
3/1/2043
|
4.22900%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.20300%
|
Actual/360
|
265,303.67
|
Interest-only, ARD
|
Actual/360
|
120
|
120
|
120
|
120
|
|||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
2/14/2013
|
4/6/2013
|
3/6/2018
|
4/6/2018
|
3/6/2023
|
3/6/2043
|
4.46600%
|
0.00250%
|
0.00350%
|
0.03000%
|
4.43000%
|
Actual/360
|
251,071.89
|
Interest-only, Amortizing ARD
|
Actual/360
|
120
|
120
|
60
|
60
|
||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
12/27/2012
|
2/1/2013
|
1/1/2023
|
1/1/2023
|
3.81100%
|
0.00250%
|
0.00350%
|
0.02000%
|
3.78500%
|
Actual/360
|
142,917.13
|
Interest-only, Balloon
|
Actual/360
|
120
|
118
|
120
|
118
|
||||||||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
|||||||||||||||||||||||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
1/24/2013
|
3/1/2013
|
2/1/2023
|
2/1/2023
|
2/1/2033
|
3.95500%
|
0.00250%
|
0.00350%
|
0.02000%
|
3.92900%
|
Actual/360
|
133,664.35
|
Interest-only, ARD
|
Actual/360
|
120
|
119
|
120
|
119
|
|||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
1/11/2013
|
3/1/2013
|
2/1/2023
|
2/1/2023
|
4.05000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.02400%
|
Actual/360
|
124,898.44
|
Interest-only, Balloon
|
Actual/360
|
120
|
119
|
120
|
119
|
||||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
12/20/2012
|
2/1/2013
|
2/1/2013
|
1/1/2023
|
4.46000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.43400%
|
30/360
|
193,747.58
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
|||||||||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
2/13/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.89000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.86400%
|
Actual/360
|
174,905.23
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
1/31/2013
|
3/1/2013
|
2/1/2016
|
3/1/2016
|
2/1/2023
|
4.25700%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.23100%
|
Actual/360
|
140,319.69
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
36
|
35
|
|||||||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
2/8/2013
|
4/1/2013
|
3/1/2018
|
3/1/2018
|
3.90000%
|
0.00250%
|
0.00350%
|
0.02000%
|
3.87400%
|
Actual/360
|
81,719.44
|
Interest-only, Balloon
|
Actual/360
|
60
|
60
|
60
|
60
|
||||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
|||||||||||||||||||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
|||||||||||||||||||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
|||||||||||||||||||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
|||||||||||||||||||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
|||||||||||||||||||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
|||||||||||||||||||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
2/15/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.88000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.85400%
|
Actual/360
|
121,300.18
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
2/1/2013
|
3/1/2013
|
2/1/2018
|
3/1/2018
|
2/1/2023
|
4.42000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.39400%
|
Actual/360
|
99,234.26
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
60
|
59
|
|||||||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
2/12/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.48800%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.46200%
|
Actual/360
|
94,375.77
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
2/11/2013
|
4/1/2013
|
4/1/2013
|
3/1/2018
|
3/1/2043
|
3.70000%
|
0.00250%
|
0.00350%
|
0.06000%
|
3.63400%
|
Actual/360
|
70,193.16
|
Amortizing ARD
|
60
|
60
|
0
|
0
|
||||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
1/18/2013
|
3/5/2013
|
3/5/2013
|
2/5/2023
|
4.46000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.43400%
|
Actual/360
|
76,746.11
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
|||||||||||||||||||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
|||||||||||||||||||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
2/14/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.52000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.49400%
|
Actual/360
|
76,358.91
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
2/8/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
5.20000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.17400%
|
Actual/360
|
74,129.97
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
2/7/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.45400%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.42800%
|
Actual/360
|
62,112.55
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
21
|
Independence Park
|
LIG I
|
2/12/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.34000%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.27400%
|
Actual/360
|
57,180.65
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
22
|
Independence Plaza
|
RBS
|
12/21/2012
|
2/1/2013
|
2/1/2013
|
1/1/2023
|
4.15000%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.08400%
|
Actual/360
|
54,686.62
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
|||||||||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
1/10/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.34000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.31400%
|
Actual/360
|
54,694.53
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
2/7/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.28200%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.21600%
|
Actual/360
|
58,157.87
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
12/28/2012
|
2/1/2013
|
2/1/2013
|
1/1/2020
|
4.25000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.22400%
|
Actual/360
|
51,161.75
|
Amortizing Balloon
|
84
|
82
|
0
|
0
|
|||||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
10/16/2012
|
12/1/2012
|
12/1/2012
|
11/1/2022
|
4.47000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.44400%
|
Actual/360
|
57,629.62
|
Amortizing Balloon
|
120
|
116
|
0
|
0
|
|||||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
|||||||||||||||||||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
|||||||||||||||||||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
2/14/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.88000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.85400%
|
Actual/360
|
65,497.81
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
2/11/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.39300%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.36700%
|
Actual/360
|
50,034.75
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
1/31/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.87000%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.80400%
|
Actual/360
|
52,890.48
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
1/31/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.53000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.50400%
|
Actual/360
|
50,846.94
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
31
|
Aliso Commons
|
RBS
|
1/9/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
3.99000%
|
0.00250%
|
0.00350%
|
0.02000%
|
3.96400%
|
Actual/360
|
47,683.90
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
1/30/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.41000%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.34400%
|
Actual/360
|
47,628.42
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
2/4/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
5.02500%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.99900%
|
Actual/360
|
53,916.37
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
12/28/2012
|
2/1/2013
|
2/1/2013
|
1/1/2023
|
4.23000%
|
0.00250%
|
0.00350%
|
0.05000%
|
4.17400%
|
Actual/360
|
45,150.81
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
|||||||||||||||||||||||
35
|
Crane Building
|
RBS
|
2/7/2013
|
4/1/2013
|
3/1/2023
|
3/1/2023
|
4.27300%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.20700%
|
Actual/360
|
32,492.60
|
Interest-only, Balloon
|
Actual/360
|
120
|
120
|
120
|
120
|
||||||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
2/1/2013
|
3/1/2013
|
2/1/2018
|
3/1/2018
|
2/1/2023
|
4.42000%
|
0.00250%
|
0.00350%
|
0.05000%
|
4.36400%
|
Actual/360
|
45,174.87
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
60
|
59
|
|||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
12/27/2012
|
2/1/2013
|
2/1/2013
|
1/1/2023
|
4.28000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.25400%
|
Actual/360
|
44,432.80
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
|||||||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
12/21/2012
|
2/1/2013
|
2/1/2013
|
1/1/2023
|
1/1/2043
|
4.22000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.19400%
|
Actual/360
|
44,116.67
|
Amortizing ARD
|
120
|
118
|
0
|
0
|
||||||||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
11/1/2012
|
12/1/2012
|
12/1/2012
|
11/1/2022
|
4.85000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.82400%
|
Actual/360
|
51,253.68
|
Amortizing Balloon
|
120
|
116
|
0
|
0
|
|||||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
2/7/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.55000%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.48400%
|
Actual/360
|
44,850.13
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
6/8/2011
|
8/1/2011
|
8/1/2011
|
7/1/2021
|
5.30000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.21400%
|
Actual/360
|
47,200.90
|
Amortizing Balloon
|
120
|
100
|
0
|
0
|
|||||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
2/1/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.28000%
|
0.00250%
|
0.00350%
|
0.11000%
|
4.16400%
|
Actual/360
|
38,570.14
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
2/11/2013
|
4/5/2013
|
4/5/2013
|
3/5/2023
|
3/5/2038
|
4.81000%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.74400%
|
Actual/360
|
44,451.97
|
Amortizing ARD
|
120
|
120
|
0
|
0
|
||||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
1/25/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.93000%
|
0.00250%
|
0.00350%
|
0.05000%
|
4.87400%
|
Actual/360
|
41,176.90
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
2/20/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.30000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.27400%
|
Actual/360
|
35,630.74
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
2/11/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.49000%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.42400%
|
Actual/360
|
36,312.05
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
2/5/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.52000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.49400%
|
Actual/360
|
38,987.78
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
2/8/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.80000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.77400%
|
Actual/360
|
35,125.26
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
|||||||||||||||||||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
2/15/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.63000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.60400%
|
Actual/360
|
32,667.75
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
2/11/2013
|
4/1/2013
|
3/1/2023
|
3/1/2023
|
4.07000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.04400%
|
Actual/360
|
19,669.78
|
Interest-only, Balloon
|
Actual/360
|
120
|
120
|
120
|
120
|
||||||||||||||||||||||
51
|
Kings Mall
|
Basis
|
2/12/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.70000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.67400%
|
Actual/360
|
29,562.36
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
1/2/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.80000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.77400%
|
Actual/360
|
28,856.60
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
1/24/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.66000%
|
0.00250%
|
0.00350%
|
0.06000%
|
4.59400%
|
Actual/360
|
28,393.00
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
1/23/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.28000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.25400%
|
Actual/360
|
29,888.06
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
2/11/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.50000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.47400%
|
Actual/360
|
27,361.01
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
1/7/2013
|
3/1/2013
|
3/1/2013
|
2/1/2018
|
5.26000%
|
0.00250%
|
0.00350%
|
0.06000%
|
5.19400%
|
Actual/360
|
29,852.46
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
|||||||||||||||||||||||
57
|
Corporate Place
|
WFB
|
1/30/2013
|
3/1/2013
|
2/1/2014
|
3/1/2014
|
2/1/2023
|
4.40000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.37400%
|
Actual/360
|
26,540.33
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
12
|
11
|
|||||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
2/8/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
5.07000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.04400%
|
Actual/360
|
29,433.78
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
8/10/2011
|
10/1/2011
|
10/1/2011
|
9/1/2021
|
5.19000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.10400%
|
Actual/360
|
27,424.66
|
Amortizing Balloon
|
120
|
102
|
0
|
0
|
|||||||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
12/28/2012
|
2/1/2013
|
2/1/2013
|
1/1/2023
|
4.54000%
|
0.00250%
|
0.00350%
|
0.11000%
|
4.42400%
|
Actual/360
|
25,672.85
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
|||||||||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
11/1/2011
|
12/1/2011
|
12/1/2011
|
11/1/2021
|
5.19000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.10400%
|
Actual/360
|
20,783.60
|
Amortizing Balloon
|
120
|
104
|
0
|
0
|
|||||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
12/21/2012
|
2/1/2013
|
2/1/2013
|
1/1/2023
|
4.52000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.49400%
|
Actual/360
|
21,721.76
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
|||||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
2/8/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.54000%
|
0.00250%
|
0.00350%
|
0.05000%
|
4.48400%
|
Actual/360
|
18,580.86
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
3/22/2011
|
5/1/2011
|
5/1/2011
|
4/1/2021
|
5.45000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.36400%
|
Actual/360
|
20,214.68
|
Amortizing Balloon
|
120
|
97
|
0
|
0
|
|||||||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
2/12/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.63200%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.60600%
|
Actual/360
|
16,465.87
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
1/31/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
2/1/2043
|
4.54500%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.51900%
|
Actual/360
|
15,790.24
|
Amortizing ARD
|
120
|
119
|
0
|
0
|
||||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
11/30/2012
|
1/1/2013
|
1/1/2013
|
12/1/2022
|
4.65000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.62400%
|
Actual/360
|
17,495.80
|
Amortizing Balloon
|
120
|
117
|
0
|
0
|
|||||||||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
2/1/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.85000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.82400%
|
Actual/360
|
16,252.91
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
69
|
Village Shops
|
WFB
|
2/7/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.56000%
|
0.00250%
|
0.00350%
|
0.05000%
|
4.50400%
|
Actual/360
|
15,307.70
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
8/1/2011
|
9/1/2011
|
9/1/2011
|
8/1/2021
|
5.48000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.39400%
|
Actual/360
|
16,996.04
|
Amortizing Balloon
|
120
|
101
|
0
|
0
|
|||||||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
2/12/2013
|
4/5/2013
|
4/5/2013
|
3/5/2023
|
5.22000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.19400%
|
Actual/360
|
8,812.82
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
2/12/2013
|
4/5/2013
|
4/5/2013
|
3/5/2023
|
5.22000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.19400%
|
Actual/360
|
8,364.71
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
8/30/2011
|
10/1/2011
|
10/1/2011
|
9/1/2021
|
5.00000%
|
0.00250%
|
0.00350%
|
0.08000%
|
4.91400%
|
Actual/360
|
14,225.77
|
Amortizing Balloon
|
120
|
102
|
0
|
0
|
|||||||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
2/13/2013
|
4/5/2013
|
4/5/2013
|
3/5/2023
|
5.68000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.65400%
|
Actual/360
|
15,622.08
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
11/9/2012
|
1/1/2013
|
1/1/2013
|
12/1/2022
|
5.17000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.14400%
|
Actual/360
|
12,586.96
|
Amortizing Balloon
|
120
|
117
|
0
|
0
|
|||||||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
11/1/2011
|
12/1/2011
|
12/1/2011
|
11/1/2021
|
5.05000%
|
0.00250%
|
0.00350%
|
0.08000%
|
4.96400%
|
Actual/360
|
12,417.28
|
Amortizing Balloon
|
120
|
104
|
0
|
0
|
|||||||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
7/29/2011
|
9/1/2011
|
9/1/2011
|
8/1/2021
|
6.01000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.92400%
|
Actual/360
|
13,204.26
|
Amortizing Balloon
|
120
|
101
|
0
|
0
|
|||||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
9/9/2011
|
11/1/2011
|
11/1/2011
|
10/1/2021
|
5.23000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.14400%
|
Actual/360
|
12,121.24
|
Amortizing Balloon
|
120
|
103
|
0
|
0
|
|||||||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
6/30/2011
|
8/1/2011
|
8/1/2011
|
7/1/2021
|
5.07000%
|
0.00250%
|
0.00350%
|
0.08000%
|
4.98400%
|
Actual/360
|
11,904.37
|
Amortizing Balloon
|
120
|
100
|
0
|
0
|
|||||||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
6/1/2011
|
7/1/2011
|
7/1/2011
|
6/1/2021
|
5.32000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.23400%
|
Actual/360
|
10,826.97
|
Amortizing Balloon
|
120
|
99
|
0
|
0
|
|||||||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
2/12/2013
|
4/5/2013
|
4/5/2013
|
3/5/2023
|
5.22000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.19400%
|
Actual/360
|
12,547.06
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
5/11/2011
|
7/1/2011
|
7/1/2011
|
6/1/2021
|
5.34000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.25400%
|
Actual/360
|
11,434.72
|
Amortizing Balloon
|
120
|
99
|
0
|
0
|
|||||||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
2/1/2013
|
3/5/2013
|
3/5/2013
|
2/5/2023
|
5.13000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.10400%
|
Actual/360
|
13,343.17
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
8/1/2011
|
9/1/2011
|
9/1/2011
|
8/1/2021
|
5.07000%
|
0.00250%
|
0.00350%
|
0.08000%
|
4.98400%
|
Actual/360
|
10,822.16
|
Amortizing Balloon
|
120
|
101
|
0
|
0
|
|||||||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
1/24/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.57000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.54400%
|
Actual/360
|
9,757.29
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
7/7/2011
|
9/1/2011
|
9/1/2011
|
8/1/2021
|
5.50000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.41400%
|
Actual/360
|
16,341.67
|
Amortizing Balloon
|
120
|
101
|
0
|
0
|
|||||||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
6/8/2011
|
8/1/2011
|
7/1/2021
|
7/1/2021
|
5.30000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.21400%
|
Actual/360
|
7,836.52
|
Interest-only, Balloon
|
Actual/360
|
120
|
100
|
120
|
100
|
||||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
1/15/2013
|
3/1/2013
|
3/1/2013
|
4/1/2013
|
2/1/2023
|
5.13000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.10400%
|
Actual/360
|
5,969.27
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
1
|
0
|
|||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
1/15/2013
|
3/1/2013
|
3/1/2013
|
4/1/2013
|
2/1/2023
|
5.13000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.10400%
|
Actual/360
|
3,411.01
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
1
|
0
|
|||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
2/1/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
4.98000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.95400%
|
Actual/360
|
8,408.92
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
7/11/2011
|
9/1/2011
|
9/1/2011
|
8/1/2021
|
5.42000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.33400%
|
Actual/360
|
9,004.48
|
Amortizing Balloon
|
120
|
101
|
0
|
0
|
|||||||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
6/22/2011
|
8/1/2011
|
8/1/2011
|
7/1/2021
|
5.23000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.14400%
|
Actual/360
|
8,815.45
|
Amortizing Balloon
|
120
|
100
|
0
|
0
|
|||||||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
2/15/2013
|
4/1/2013
|
4/1/2013
|
3/1/2023
|
4.99000%
|
0.00250%
|
0.00350%
|
0.02000%
|
4.96400%
|
Actual/360
|
8,760.11
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
|||||||||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
1/25/2013
|
3/1/2013
|
3/1/2013
|
2/1/2023
|
5.17000%
|
0.00250%
|
0.00350%
|
0.02000%
|
5.14400%
|
Actual/360
|
8,918.06
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
|||||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
10/26/2012
|
12/1/2012
|
12/1/2012
|
11/1/2022
|
4.30000%
|
0.00250%
|
0.00350%
|
0.08000%
|
4.21400%
|
Actual/360
|
15,401.55
|
Amortizing Balloon
|
120
|
116
|
0
|
0
|
|||||||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
3/31/2011
|
5/1/2011
|
5/1/2011
|
4/1/2021
|
5.62000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.53400%
|
Actual/360
|
7,767.10
|
Amortizing Balloon
|
120
|
97
|
0
|
0
|
|||||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
10/28/2011
|
12/1/2011
|
12/1/2011
|
11/1/2021
|
5.12000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.03400%
|
Actual/360
|
7,074.33
|
Amortizing Balloon
|
120
|
104
|
0
|
0
|
|||||||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
4/11/2011
|
6/1/2011
|
6/1/2011
|
5/1/2021
|
5.76000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.67400%
|
Actual/360
|
7,010.50
|
Amortizing Balloon
|
120
|
98
|
0
|
0
|
|||||||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
6/30/2011
|
8/1/2011
|
8/1/2011
|
7/1/2021
|
5.26000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.17400%
|
Actual/360
|
6,633.88
|
Amortizing Balloon
|
120
|
100
|
0
|
0
|
|||||||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
5/18/2011
|
7/1/2011
|
7/1/2011
|
6/1/2021
|
5.26000%
|
0.00250%
|
0.00350%
|
0.08000%
|
5.17400%
|
Actual/360
|
6,081.06
|
Amortizing Balloon
|
120
|
99
|
0
|
0
|
WFRBS Commercial Mortgage Trust 2013-C12
|
|||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Mortgage Loan
Seller(1)
|
Original
Amort Term
(Mos.)
|
Remaining
Amort Term
(Mos.)
|
Seasoning
|
Prepayment Provisions(5)
|
Grace Period
Default (Days)(6)
|
Grace Period Late
(Days)(6)
|
Appraised Value
($)(7)
|
Appraised Value Date
|
Coop -Rental Value(8)
|
Coop - LTV as Rental
|
Coop - Unsold Percent(9)
|
Coop - Sponsor Units(9)
|
Coop - Investor Units(9)
|
Coop - Units(9)
|
Coop - Sponsor/Investor
Carry(9)
|
||||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
5
|
0
|
210,000,000
|
12/21/2012
|
|||||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
360
|
360
|
2
|
L(26),GRTR 1% or YM(89),O(5)
|
5
|
5
|
158,910,000
|
Various
|
|||||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
30,100,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
15,700,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
14,300,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
12,500,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
10,840,000
|
9/16/2012
|
|||||||||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
11,600,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
9,420,000
|
10/13/2012
|
|||||||||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
8,630,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
6,850,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
6,870,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
6,230,000
|
10/13/2012
|
|||||||||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
6,100,000
|
10/13/2012
|
|||||||||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
5,200,000
|
10/13/2012
|
|||||||||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
4,790,000
|
9/18/2012
|
|||||||||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
3,600,000
|
10/14/2012
|
|||||||||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
3,070,000
|
10/13/2012
|
|||||||||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
1,710,000
|
9/16/2012
|
|||||||||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
1,400,000
|
10/16/2012
|
|||||||||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
0
|
0
|
2
|
L(26),D(30),O(4)
|
5
|
5
|
226,000,000
|
10/25/2012
|
|||||||||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
0
|
0
|
0
|
L(24),GRTR 1% or YM(92),O(4)
|
5
|
0
|
136,700,000
|
11/5/2012
|
|||||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
360
|
360
|
0
|
L(24),GRTR 1% or YM(89),O(7)
|
0
|
0
|
76,000,000
|
2/1/2013
|
|||||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
47,000,000
|
2/1/2013
|
|||||||||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
26,500,000
|
2/1/2013
|
|||||||||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
2,500,000
|
2/1/2013
|
|||||||||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
0
|
0
|
2
|
L(25),GRTR 1% or YM(91),O(4)
|
0
|
0
|
79,000,000
|
11/10/2012
|
|||||||||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
52,400,000
|
11/10/2012
|
|||||||||||||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
26,600,000
|
11/10/2012
|
|||||||||||||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
0
|
0
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
66,000,000
|
12/5/2012
|
|||||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
0
|
0
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
74,000,000
|
10/3/2012
|
|||||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
300
|
298
|
2
|
L(26),D(90),O(4)
|
5
|
5
|
54,000,000
|
12/3/2012
|
|||||||||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
300
|
300
|
0
|
L(24),GRTR 1% or YM(92),O(4)
|
0
|
0
|
53,900,000
|
1/2/2013
|
|||||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
360
|
360
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
40,900,000
|
12/15/2012
|
|||||||||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
0
|
0
|
0
|
L(24),D(32),O(4)
|
5
|
5
|
45,200,000
|
Various
|
|||||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
7,860,000
|
12/7/2012
|
|||||||||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
7,740,000
|
12/17/2012
|
|||||||||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
7,600,000
|
12/12/2012
|
|||||||||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
7,560,000
|
12/15/2012
|
|||||||||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
7,400,000
|
12/12/2012
|
|||||||||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
7,040,000
|
12/7/2012
|
|||||||||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
300
|
300
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
31,500,000
|
Various
|
|||||||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
13,300,000
|
1/18/2013
|
|||||||||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
11,700,000
|
1/25/2013
|
|||||||||||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
6,500,000
|
1/25/2013
|
|||||||||||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
300
|
300
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
33,780,000
|
12/27/2012
|
|||||||||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
300
|
300
|
0
|
L(24),D(92),O(4)
|
0
|
0
|
25,200,000
|
1/4/2013
|
|||||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
360
|
360
|
0
|
L(24),D(32),O(4)
|
5
|
5
|
32,000,000
|
8/23/2012
|
|||||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
360
|
359
|
1
|
L(25),D(88),O(7)
|
0
|
0
|
20,700,000
|
11/10/2012
|
|||||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
11,050,000
|
11/10/2012
|
|||||||||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
9,650,000
|
11/10/2012
|
|||||||||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
0
|
0
|
20,750,000
|
12/2/2012
|
|||||||||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
360
|
360
|
0
|
L(24),D(93),O(3)
|
0
|
0
|
18,000,000
|
12/11/2012
|
|||||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
0
|
0
|
16,800,000
|
12/2/2012
|
|||||||||||||||||||||||
21
|
Independence Park
|
LIG I
|
360
|
360
|
0
|
L(25),GRTR 1% or YM(91),O(4)
|
5
|
5
|
19,000,000
|
1/9/2013
|
|||||||||||||||||||||||
22
|
Independence Plaza
|
RBS
|
360
|
358
|
2
|
L(26),D(91),O(3)
|
0
|
0
|
15,500,000
|
11/14/2012
|
|||||||||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
360
|
359
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
18,600,000
|
11/16/2012
|
|||||||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
300
|
300
|
0
|
L(24),D(92),O(4)
|
5
|
0
|
14,300,000
|
12/18/2012
|
|||||||||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
360
|
358
|
2
|
L(26),D(54),O(4)
|
5
|
5
|
15,400,000
|
12/12/2012
|
|||||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
300
|
296
|
4
|
L(28),GRTR 1% or YM(88),O(4)
|
5
|
5
|
15,540,000
|
9/17/2012
|
|||||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
|||||||||||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
|||||||||||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
240
|
240
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
15,100,000
|
1/22/2013
|
|||||||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
0
|
0
|
13,400,000
|
1/10/2013
|
|||||||||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
360
|
359
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
18,400,000
|
11/30/2012
|
|||||||||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
360
|
359
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
14,500,000
|
12/4/2012
|
|||||||||||||||||||||||
31
|
Aliso Commons
|
RBS
|
360
|
359
|
1
|
L(25),GRTR 1% or YM(91),O(4)
|
0
|
5
|
14,850,000
|
12/5/2012
|
|||||||||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
360
|
359
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
12,850,000
|
11/9/2012
|
|||||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
300
|
300
|
0
|
L(24),D(91),O(5)
|
5
|
5
|
14,300,000
|
12/21/2012
|
|||||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
360
|
358
|
2
|
L(26),D(90),O(4)
|
5
|
5
|
14,740,000
|
11/21/2012
|
|||||||||||||||||||||||
35
|
Crane Building
|
RBS
|
0
|
0
|
0
|
L(24),D(92),O(4)
|
3
|
5
|
15,400,000
|
11/30/2012
|
|||||||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
360
|
360
|
1
|
L(25),GRTR 1% or YM(91),O(4)
|
5
|
5
|
13,000,000
|
11/20/2012
|
|||||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
360
|
358
|
2
|
L(26),D(90),O(4)
|
5
|
5
|
13,600,000
|
11/8/2012
|
|||||||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
360
|
358
|
2
|
L(26),D(90),O(4)
|
5
|
5
|
11,440,000
|
11/9/2012
|
|||||||||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
300
|
296
|
4
|
L(28),D(88),O(4)
|
5
|
5
|
13,200,000
|
10/1/2012
|
|||||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
12,300,000
|
11/8/2012
|
|||||||||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
360
|
340
|
20
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
32,600,000
|
5/17/2011
|
24,400,000
|
34.1%
|
0.5%
|
1
|
0
|
0
|
8,366
|
||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
360
|
359
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
15,100,000
|
11/19/2012
|
|||||||||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
300
|
300
|
0
|
L(24),D(92),O(4)
|
0
|
0
|
14,900,000
|
10/25/2012
|
|||||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
360
|
359
|
1
|
L(25),D(93),O(2)
|
5
|
5
|
12,550,000
|
Various
|
|||||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
1,390,000
|
10/21/2012
|
|||||||||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
1,780,000
|
12/28/2012
|
|||||||||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
1,510,000
|
12/28/2012
|
|||||||||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
1,450,000
|
12/19/2012
|
|||||||||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
1,370,000
|
12/28/2012
|
|||||||||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
1,320,000
|
9/5/2012
|
|||||||||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
1,360,000
|
12/26/2012
|
|||||||||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
1,220,000
|
12/18/2012
|
|||||||||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
1,150,000
|
12/20/2012
|
|||||||||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
13,300,000
|
11/30/2012
|
|||||||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
10,500,000
|
11/21/2012
|
|||||||||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
300
|
300
|
0
|
L(24),GRTR 1% or YM(92),O(4)
|
5
|
5
|
13,600,000
|
11/7/2012
|
|||||||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
288
|
288
|
0
|
L(24),D(94),O(2)
|
5
|
5
|
8,400,000
|
Various
|
|||||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
4,500,000
|
12/14/2012
|
|||||||||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
3,900,000
|
12/17/2012
|
|||||||||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
300
|
300
|
0
|
L(24),D(93),O(3)
|
0
|
0
|
8,100,000
|
12/12/2012
|
|||||||||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
0
|
0
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
11,100,000
|
12/13/2012
|
|||||||||||||||||||||||
51
|
Kings Mall
|
Basis
|
360
|
360
|
0
|
L(24),D(94),O(2)
|
5
|
5
|
8,300,000
|
1/2/2013
|
|||||||||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
360
|
359
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
8,000,000
|
9/14/2012
|
|||||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
360
|
359
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
8,400,000
|
11/5/2012
|
|||||||||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
300
|
299
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
7,900,000
|
12/3/2012
|
|||||||||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
8,400,000
|
12/11/2012
|
|||||||||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
360
|
359
|
1
|
L(25),D(31),O(4)
|
5
|
5
|
7,300,000
|
11/28/2012
|
|||||||||||||||||||||||
57
|
Corporate Place
|
WFB
|
360
|
360
|
1
|
L(25),GRTR 1% or YM(88),O(7)
|
5
|
5
|
8,380,000
|
1/8/2013
|
|||||||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
300
|
300
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
7,650,000
|
12/27/2012
|
|||||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
360
|
342
|
18
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
156,400,000
|
6/14/2011
|
14,800,000
|
33.1%
|
0.0%
|
0
|
0
|
0
|
0
|
||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
300
|
298
|
2
|
L(26),D(90),O(4)
|
5
|
5
|
7,000,000
|
11/27/2012
|
|||||||||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
480
|
464
|
16
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
12,500,000
|
7/27/2011
|
8,400,000
|
49.5%
|
65.0%
|
65
|
0
|
0
|
221,705
|
||||||||||||||||
62
|
EZ Storage
|
WFB
|
300
|
298
|
2
|
L(26),D(90),O(4)
|
5
|
5
|
5,900,000
|
11/19/2012
|
|||||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
5,600,000
|
12/21/2012
|
|||||||||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
360
|
337
|
23
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
24,020,000
|
1/19/2011
|
13,000,000
|
26.8%
|
45.9%
|
56
|
0
|
0
|
257,360
|
||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
0
|
0
|
5,350,000
|
1/7/2013
|
|||||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
360
|
359
|
1
|
L(25),GRTR 1% or YM(91),O(4)
|
0
|
5
|
5,030,000
|
12/26/2012
|
|||||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
300
|
297
|
3
|
L(27),D(89),O(4)
|
5
|
0
|
8,300,000
|
11/23/2012
|
|||||||||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
360
|
359
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
4,400,000
|
12/12/2012
|
|||||||||||||||||||||||
69
|
Village Shops
|
WFB
|
360
|
360
|
0
|
L(24),D(92),O(4)
|
5
|
5
|
4,300,000
|
12/12/2012
|
|||||||||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
360
|
341
|
19
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
31,180,000
|
3/15/2011
|
18,900,000
|
15.5%
|
0.0%
|
0
|
0
|
0
|
0
|
||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
300
|
300
|
0
|
L(24),D(93),O(3)
|
0
|
0
|
2,600,000
|
12/5/2012
|
|||||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
300
|
300
|
0
|
L(24),D(93),O(3)
|
0
|
0
|
2,150,000
|
11/26/2012
|
|||||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
360
|
342
|
18
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
14,923,000
|
6/30/2011
|
7,800,000
|
33.2%
|
28.4%
|
21
|
0
|
0
|
91,888
|
||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
300
|
300
|
0
|
L(24),D(93),O(3)
|
0
|
0
|
3,750,000
|
1/22/2012
|
|||||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
360
|
357
|
3
|
L(27),D(89),O(4)
|
5
|
5
|
3,400,000
|
9/7/2012
|
|||||||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
360
|
344
|
16
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
13,550,000
|
6/13/2011
|
6,300,000
|
35.8%
|
61.9%
|
39
|
0
|
0
|
185,151
|
||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
360
|
341
|
19
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
16,500,000
|
4/7/2011
|
8,600,000
|
25.1%
|
0.0%
|
0
|
0
|
0
|
0
|
||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
360
|
343
|
17
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
15,000,000
|
4/26/2011
|
9,050,000
|
23.8%
|
0.0%
|
0
|
0
|
0
|
0
|
||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
360
|
340
|
20
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
23,880,000
|
6/1/2011
|
14,500,000
|
14.8%
|
1.1%
|
1
|
0
|
0
|
(1,342)
|
||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
480
|
459
|
21
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
8,290,000
|
4/7/2011
|
4,100,000
|
51.8%
|
3.8%
|
2
|
0
|
0
|
(5,505)
|
||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
300
|
300
|
0
|
L(24),D(93),O(3)
|
0
|
0
|
3,200,000
|
11/28/2012
|
|||||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
360
|
339
|
21
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
43,230,000
|
4/11/2011
|
14,900,000
|
13.4%
|
31.3%
|
20
|
0
|
0
|
(11,014)
|
||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
240
|
239
|
1
|
L(25),D(91),O(4)
|
0
|
0
|
3,760,000
|
12/12/2012
|
|||||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
360
|
341
|
19
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
17,280,000
|
6/23/2011
|
8,600,000
|
22.7%
|
15.3%
|
11
|
0
|
0
|
1,387
|
||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
360
|
359
|
1
|
L(25),D(92),O(3)
|
0
|
0
|
2,800,000
|
11/27/2012
|
|||||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
180
|
161
|
19
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
33,290,000
|
4/19/2011
|
25,900,000
|
7.2%
|
0.0%
|
0
|
0
|
0
|
0
|
||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
0
|
0
|
20
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
10,850,000
|
4/6/2011
|
4,000,000
|
43.8%
|
24.1%
|
7
|
0
|
0
|
10,881
|
||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
300
|
300
|
1
|
L(25),GRTR 1% or YM(92),O(3)
|
0
|
0
|
1,400,000
|
11/14/2012
|
|||||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
300
|
300
|
1
|
L(25),GRTR 1% or YM(92),O(3)
|
0
|
0
|
800,000
|
11/14/2012
|
|||||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
360
|
359
|
1
|
L(25),D(92),O(3)
|
0
|
0
|
2,200,000
|
12/28/2012
|
|||||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
360
|
341
|
19
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
15,600,000
|
5/31/2011
|
10,300,000
|
15.2%
|
9.9%
|
0
|
0
|
7
|
0
|
||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
360
|
340
|
20
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
7,900,000
|
1/28/2011
|
4,900,000
|
31.9%
|
1.9%
|
0
|
0
|
1
|
0
|
||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
300
|
300
|
0
|
L(24),D(93),O(3)
|
0
|
0
|
2,140,000
|
12/6/2012
|
|||||||||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
300
|
299
|
1
|
L(25),D(91),O(4)
|
5
|
5
|
2,200,000
|
11/28/2012
|
|||||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
120
|
116
|
4
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
58,250,000
|
5/25/2012
|
45,900,000
|
3.2%
|
0.0%
|
0
|
0
|
0
|
0
|
||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
360
|
337
|
23
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
12,050,000
|
2/11/2011
|
8,000,000
|
16.5%
|
2.6%
|
2
|
0
|
0
|
6,376
|
||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
360
|
344
|
16
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
6,250,000
|
10/5/2011
|
5,350,000
|
23.8%
|
54.7%
|
0
|
28
|
1
|
145,686
|
||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
360
|
338
|
22
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
15,350,000
|
3/16/2011
|
9,100,000
|
12.9%
|
17.1%
|
6
|
0
|
0
|
101,405
|
||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
360
|
340
|
20
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
10,400,000
|
6/2/2011
|
4,600,000
|
25.5%
|
19.0%
|
0
|
8
|
0
|
(5,827)
|
||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
360
|
339
|
21
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
13,175,000
|
4/19/2011
|
7,000,000
|
15.3%
|
0.0%
|
0
|
0
|
0
|
0
|
WFRBS Commercial Mortgage Trust 2013-C12
|
|||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||
Mortgage Loan
Number
|
Property Name
|
Mortgage Loan
Seller(1)
|
UW NOI
DSCR (x)(4)(7)
|
UW NCF
DSCR (x)(4)(7)
|
Cut-off Date
LTV
Ratio(4)(5)(7)
|
LTV Ratio at
Maturity or
ARD(4)(5)(7)
|
Cut-off Date
UW NOI Debt
Yield(4)(7)
|
Cut-off Date
UW NCF Debt
Yield(4)(7)
|
UW
Revenues ($)(10)
|
UW
Expenses ($)(10)
|
UW Net
Operating
Income ($)(10)
|
UW
Replacement ($)(10)
|
UW
TI/LC ($)(10)
|
UW
Net Cash Flow
($)(10)
|
|||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
2.13
|
1.94
|
59.5%
|
50.8%
|
12.9%
|
11.8%
|
36,480,442
|
20,329,500
|
16,150,942
|
0
|
0
|
14,691,725
|
|||||||||||||
2
|
RHP Portfolio II
|
RBS
|
1.47
|
1.45
|
73.1%
|
62.2%
|
8.8%
|
8.7%
|
15,184,892
|
4,917,458
|
10,267,434
|
177,041
|
0
|
10,090,393
|
|||||||||||||
2.01
|
Wikiup
|
RBS
|
2,511,163
|
583,838
|
1,927,324
|
20,228
|
0
|
1,907,096
|
|||||||||||||||||||
2.02
|
Thornton
|
RBS
|
1,296,158
|
291,281
|
1,004,877
|
12,411
|
0
|
992,466
|
|||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
1,526,839
|
740,391
|
786,448
|
25,598
|
0
|
760,849
|
|||||||||||||||||||
2.04
|
Villa West
|
RBS
|
1,372,701
|
614,446
|
758,255
|
19,751
|
0
|
738,505
|
|||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
1,307,221
|
466,154
|
841,067
|
16,588
|
0
|
824,479
|
|||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
954,159
|
248,392
|
705,767
|
8,294
|
0
|
697,473
|
|||||||||||||||||||
2.07
|
Big Country
|
RBS
|
895,060
|
326,785
|
568,275
|
14,679
|
0
|
553,597
|
|||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
796,950
|
247,909
|
549,041
|
5,967
|
0
|
543,074
|
|||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
618,746
|
150,337
|
468,409
|
6,206
|
0
|
462,203
|
|||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
640,623
|
213,042
|
427,581
|
6,683
|
0
|
420,898
|
|||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
649,058
|
175,816
|
473,242
|
7,638
|
0
|
465,604
|
|||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
632,652
|
219,077
|
413,575
|
7,041
|
0
|
406,534
|
|||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
521,669
|
143,521
|
378,148
|
6,265
|
0
|
371,882
|
|||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
385,670
|
74,178
|
311,492
|
4,714
|
0
|
306,779
|
|||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
315,228
|
71,812
|
243,416
|
3,103
|
0
|
240,313
|
|||||||||||||||||||
2.16
|
Englewood
|
RBS
|
319,359
|
110,547
|
208,812
|
3,640
|
0
|
205,172
|
|||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
223,347
|
93,001
|
130,345
|
4,356
|
0
|
125,989
|
|||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
218,290
|
146,933
|
71,358
|
3,879
|
0
|
67,479
|
|||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
2.62
|
2.40
|
73.0%
|
73.0%
|
10.0%
|
9.1%
|
29,760,653
|
13,298,741
|
16,461,911
|
238,690
|
1,172,945
|
15,050,276
|
|||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
3.03
|
2.83
|
54.3%
|
54.3%
|
13.0%
|
12.2%
|
9,944,315
|
298,329
|
9,645,986
|
134,919
|
488,770
|
9,022,297
|
|||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
1.50
|
1.41
|
65.5%
|
59.9%
|
9.1%
|
8.5%
|
4,667,204
|
140,016
|
4,527,188
|
86,575
|
192,627
|
4,247,985
|
|||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
2,886,297
|
86,589
|
2,799,708
|
46,954
|
113,702
|
2,639,051
|
|||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
1,627,380
|
48,821
|
1,578,559
|
34,771
|
70,940
|
1,472,848
|
|||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
153,527
|
4,606
|
148,921
|
4,850
|
7,985
|
136,085
|
|||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
3.28
|
3.10
|
56.2%
|
56.2%
|
12.7%
|
12.0%
|
6,693,564
|
1,068,049
|
5,625,515
|
84,017
|
217,397
|
5,324,102
|
|||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
4,472,879
|
696,189
|
3,776,690
|
23,156
|
144,871
|
3,608,663
|
|||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
2,220,685
|
371,859
|
1,848,825
|
60,861
|
72,526
|
1,715,439
|
|||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
2.11
|
2.11
|
60.6%
|
60.6%
|
8.5%
|
8.5%
|
3,493,246
|
104,797
|
3,388,449
|
4,944
|
0
|
3,383,505
|
|||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
3.22
|
2.69
|
49.3%
|
49.3%
|
13.2%
|
11.1%
|
12,418,038
|
7,598,261
|
4,819,777
|
169,777
|
614,008
|
4,035,992
|
|||||||||||||
9
|
Victoria Mall
|
WFB
|
1.93
|
1.68
|
64.6%
|
47.0%
|
12.8%
|
11.2%
|
6,519,380
|
2,040,673
|
4,478,707
|
174,308
|
391,163
|
3,913,237
|
|||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
1.49
|
1.39
|
56.1%
|
41.8%
|
10.3%
|
9.6%
|
7,187,649
|
4,069,336
|
3,118,312
|
209,933
|
0
|
2,908,379
|
|||||||||||||
11
|
Flower Hill West
|
RBS
|
1.40
|
1.39
|
69.7%
|
60.6%
|
8.3%
|
8.2%
|
3,037,376
|
681,642
|
2,355,734
|
10,154
|
9,960
|
2,335,619
|
|||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
3.23
|
2.95
|
54.9%
|
54.9%
|
12.8%
|
11.7%
|
3,303,258
|
140,050
|
3,163,208
|
74,195
|
194,136
|
2,894,878
|
|||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
589,849
|
24,914
|
564,935
|
12,894
|
34,779
|
517,263
|
|||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
577,256
|
24,410
|
552,846
|
12,691
|
33,837
|
506,318
|
|||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
567,966
|
24,039
|
543,927
|
12,487
|
33,292
|
498,148
|
|||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
486,881
|
20,795
|
466,086
|
12,417
|
28,665
|
425,005
|
|||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
553,410
|
23,456
|
529,954
|
12,167
|
32,439
|
485,348
|
|||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
527,896
|
22,436
|
505,460
|
11,540
|
31,125
|
462,795
|
|||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
1.93
|
1.73
|
66.7%
|
49.6%
|
13.4%
|
12.0%
|
7,267,945
|
4,457,659
|
2,810,286
|
0
|
0
|
2,519,568
|
|||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
2,677,082
|
1,659,105
|
1,017,977
|
0
|
0
|
910,894
|
|||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
2,879,946
|
1,749,836
|
1,130,110
|
0
|
0
|
1,014,912
|
|||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
1,710,917
|
1,048,718
|
662,199
|
0
|
0
|
593,762
|
|||||||||||||||||||
14
|
Old Oakland
|
WFB
|
1.65
|
1.36
|
53.3%
|
46.9%
|
10.9%
|
9.0%
|
4,601,933
|
2,640,048
|
1,961,884
|
36,559
|
305,114
|
1,620,212
|
|||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
1.87
|
1.70
|
67.5%
|
49.5%
|
12.4%
|
11.3%
|
5,101,191
|
2,989,028
|
2,112,163
|
0
|
0
|
1,927,707
|
|||||||||||||
16
|
Gander Mountain
|
LIG I
|
2.73
|
2.37
|
47.7%
|
43.0%
|
15.1%
|
13.1%
|
3,039,914
|
739,251
|
2,300,663
|
18,000
|
290,097
|
1,992,566
|
|||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
1.83
|
1.62
|
73.4%
|
59.3%
|
11.1%
|
9.8%
|
4,213,590
|
2,527,565
|
1,686,025
|
190,200
|
0
|
1,495,825
|
|||||||||||||
17.01
|
The Lodge
|
CIIICM
|
2,231,754
|
1,366,833
|
864,921
|
102,000
|
0
|
762,921
|
|||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
1,981,836
|
1,160,732
|
821,104
|
88,200
|
0
|
732,904
|
|||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
1.68
|
1.57
|
72.5%
|
58.6%
|
10.2%
|
9.6%
|
2,318,235
|
782,338
|
1,535,897
|
18,098
|
75,075
|
1,442,723
|
|||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
1.34
|
1.31
|
75.0%
|
62.1%
|
8.9%
|
8.6%
|
1,777,898
|
583,123
|
1,194,775
|
28,300
|
0
|
1,166,475
|
|||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
1.80
|
1.70
|
73.4%
|
59.2%
|
10.9%
|
10.3%
|
1,994,354
|
653,924
|
1,340,431
|
13,085
|
59,799
|
1,267,547
|
|||||||||||||
21
|
Independence Park
|
LIG I
|
1.89
|
1.61
|
60.5%
|
48.7%
|
11.3%
|
9.6%
|
1,614,554
|
318,446
|
1,296,108
|
25,427
|
162,557
|
1,108,124
|
|||||||||||||
22
|
Independence Plaza
|
RBS
|
2.39
|
2.05
|
72.4%
|
58.0%
|
14.0%
|
12.0%
|
2,353,300
|
787,816
|
1,565,484
|
34,068
|
183,411
|
1,348,004
|
|||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
2.00
|
1.74
|
59.0%
|
47.5%
|
11.9%
|
10.4%
|
1,802,536
|
493,002
|
1,309,534
|
26,287
|
143,763
|
1,139,484
|
|||||||||||||
24
|
1st Source Bank Building
|
RBS
|
1.75
|
1.52
|
74.8%
|
54.5%
|
11.4%
|
9.9%
|
2,512,761
|
1,289,932
|
1,222,829
|
30,088
|
135,397
|
1,057,344
|
|||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
1.48
|
1.42
|
67.3%
|
58.8%
|
8.8%
|
8.4%
|
1,836,840
|
925,570
|
911,270
|
40,000
|
0
|
871,270
|
|||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
1.98
|
1.77
|
66.4%
|
49.1%
|
13.3%
|
11.8%
|
2,842,114
|
1,471,448
|
1,370,666
|
147,600
|
0
|
1,223,066
|
|||||||||||||
26.01
|
Southway Manor
|
WFB
|
1,398,709
|
726,694
|
672,015
|
74,400
|
0
|
597,615
|
|||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
1,443,405
|
744,754
|
698,651
|
73,200
|
0
|
625,451
|
|||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
1.79
|
1.76
|
66.4%
|
41.6%
|
14.1%
|
13.8%
|
2,091,582
|
682,033
|
1,409,549
|
22,470
|
0
|
1,387,079
|
|||||||||||||
28
|
Clybourn Center
|
RBS
|
1.54
|
1.44
|
74.6%
|
60.1%
|
9.2%
|
8.6%
|
1,339,168
|
416,568
|
922,600
|
9,247
|
48,687
|
864,666
|
|||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
1.65
|
1.57
|
54.3%
|
44.5%
|
10.5%
|
10.0%
|
1,529,962
|
483,306
|
1,046,656
|
33,538
|
17,204
|
995,914
|
|||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
1.82
|
1.66
|
68.9%
|
55.8%
|
11.1%
|
10.2%
|
1,653,788
|
546,099
|
1,107,690
|
40,449
|
53,545
|
1,013,696
|
|||||||||||||
31
|
Aliso Commons
|
RBS
|
1.50
|
1.43
|
67.2%
|
53.5%
|
8.6%
|
8.2%
|
1,187,585
|
331,313
|
856,271
|
6,113
|
29,625
|
820,533
|
|||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
1.68
|
1.51
|
73.8%
|
59.6%
|
10.1%
|
9.1%
|
2,163,060
|
1,201,185
|
961,875
|
98,114
|
0
|
863,761
|
|||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
1.70
|
1.50
|
64.3%
|
48.2%
|
12.0%
|
10.5%
|
3,263,132
|
2,162,324
|
1,100,808
|
0
|
0
|
970,283
|
|||||||||||||
34
|
Pineview Plaza
|
WFB
|
1.82
|
1.70
|
62.2%
|
50.0%
|
10.7%
|
10.0%
|
1,259,990
|
275,140
|
984,850
|
18,803
|
44,999
|
921,048
|
|||||||||||||
35
|
Crane Building
|
RBS
|
2.35
|
2.21
|
58.4%
|
58.4%
|
10.2%
|
9.6%
|
1,293,365
|
376,508
|
916,857
|
7,500
|
49,517
|
859,840
|
|||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
1.57
|
1.49
|
69.2%
|
63.3%
|
9.5%
|
9.0%
|
1,630,301
|
779,413
|
850,888
|
45,000
|
0
|
805,888
|
|||||||||||||
37
|
Pacific Center
|
WFB
|
2.12
|
1.78
|
66.0%
|
53.1%
|
12.6%
|
10.6%
|
2,032,563
|
902,565
|
1,129,998
|
18,992
|
160,055
|
950,951
|
|||||||||||||
38
|
Union Square - Manteca
|
WFB
|
1.73
|
1.59
|
78.4%
|
63.0%
|
10.2%
|
9.4%
|
1,200,051
|
284,436
|
915,616
|
16,061
|
57,090
|
842,465
|
|||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
1.79
|
1.61
|
67.0%
|
50.1%
|
12.4%
|
11.2%
|
2,633,821
|
1,535,309
|
1,098,512
|
0
|
0
|
993,159
|
|||||||||||||
40
|
North Towne Plaza
|
LIG I
|
1.55
|
1.44
|
71.5%
|
57.9%
|
9.5%
|
8.8%
|
1,176,783
|
340,945
|
835,837
|
15,402
|
45,000
|
775,435
|
|||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
3.44
|
3.44
|
25.5%
|
21.6%
|
23.4%
|
23.4%
|
4,005,370
|
2,057,000
|
1,948,370
|
54,000
|
0
|
1,948,370
|
|||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
2.10
|
1.96
|
51.7%
|
41.5%
|
12.5%
|
11.6%
|
1,477,578
|
503,716
|
973,862
|
15,957
|
49,643
|
908,262
|
|||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
1.68
|
1.48
|
52.0%
|
38.6%
|
11.6%
|
10.2%
|
1,688,977
|
792,605
|
896,372
|
19,047
|
86,696
|
790,630
|
|||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
1.94
|
1.80
|
61.5%
|
50.5%
|
12.4%
|
11.5%
|
1,294,635
|
334,488
|
960,147
|
11,600
|
59,451
|
889,096
|
|||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
167,544
|
33,296
|
134,248
|
1,248
|
6,396
|
126,604
|
|||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
165,093
|
34,342
|
130,751
|
1,248
|
6,396
|
123,106
|
|||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
138,966
|
28,417
|
110,549
|
1,248
|
6,396
|
102,904
|
|||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
167,663
|
62,848
|
104,815
|
1,377
|
7,058
|
96,381
|
|||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
128,325
|
27,765
|
100,561
|
1,241
|
6,359
|
92,961
|
|||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
130,530
|
31,269
|
99,261
|
1,248
|
6,396
|
91,617
|
|||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
138,567
|
36,588
|
101,979
|
1,248
|
6,396
|
94,334
|
|||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
128,507
|
36,361
|
92,146
|
1,365
|
6,996
|
83,785
|
|||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
129,441
|
43,603
|
85,838
|
1,377
|
7,058
|
77,403
|
|||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
2.01
|
1.85
|
54.1%
|
43.5%
|
11.9%
|
11.0%
|
1,148,087
|
289,503
|
858,584
|
9,000
|
60,698
|
788,886
|
|||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
2.11
|
1.80
|
68.3%
|
55.2%
|
12.8%
|
10.9%
|
1,222,487
|
304,863
|
917,624
|
31,410
|
101,904
|
784,310
|
|||||||||||||
47
|
640 Clyde Court
|
WFB
|
2.00
|
1.80
|
51.5%
|
37.8%
|
13.3%
|
12.1%
|
1,123,884
|
190,195
|
933,689
|
7,941
|
81,575
|
844,173
|
|||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
1.51
|
1.44
|
71.4%
|
51.7%
|
10.6%
|
10.1%
|
876,607
|
238,587
|
638,020
|
5,599
|
26,442
|
605,979
|
|||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
463,256
|
122,710
|
340,546
|
2,880
|
13,599
|
324,067
|
|||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
413,351
|
115,877
|
297,474
|
2,719
|
12,842
|
281,913
|
|||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
1.77
|
1.57
|
71.6%
|
52.8%
|
12.0%
|
10.6%
|
958,480
|
265,129
|
693,351
|
28,001
|
49,786
|
615,564
|
|||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
3.94
|
3.86
|
51.5%
|
51.5%
|
16.3%
|
15.9%
|
1,390,448
|
460,895
|
929,553
|
18,908
|
0
|
910,645
|
|||||||||||||
51
|
Kings Mall
|
Basis
|
2.08
|
1.89
|
68.7%
|
55.9%
|
12.9%
|
11.7%
|
1,107,733
|
370,567
|
737,166
|
9,280
|
58,686
|
669,200
|
|||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
1.73
|
1.70
|
68.6%
|
56.1%
|
10.9%
|
10.7%
|
1,050,721
|
451,029
|
599,692
|
9,432
|
0
|
590,260
|
|||||||||||||
53
|
Mainland Crossing
|
LIG I
|
1.91
|
1.67
|
65.4%
|
53.2%
|
11.9%
|
10.4%
|
1,125,606
|
473,831
|
651,775
|
10,475
|
71,402
|
569,898
|
|||||||||||||
54
|
Mill Run Office Center
|
WFB
|
1.71
|
1.48
|
69.5%
|
50.7%
|
11.2%
|
9.6%
|
979,973
|
365,958
|
614,015
|
16,723
|
68,242
|
529,050
|
|||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
1.90
|
1.72
|
64.3%
|
52.0%
|
11.6%
|
10.5%
|
951,347
|
326,265
|
625,081
|
16,559
|
42,825
|
565,697
|
|||||||||||||
56
|
Klee Plaza
|
LIG I
|
1.67
|
1.56
|
73.9%
|
68.5%
|
11.1%
|
10.4%
|
913,255
|
315,840
|
597,415
|
11,251
|
27,177
|
558,987
|
|||||||||||||
57
|
Corporate Place
|
WFB
|
1.63
|
1.51
|
63.2%
|
52.4%
|
9.8%
|
9.1%
|
658,996
|
141,385
|
517,611
|
8,661
|
28,620
|
480,330
|
|||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
1.70
|
1.55
|
65.4%
|
49.0%
|
12.0%
|
11.0%
|
925,956
|
326,284
|
599,673
|
18,155
|
32,596
|
548,922
|
|||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
3.03
|
3.03
|
3.1%
|
2.6%
|
20.4%
|
20.4%
|
2,502,300
|
1,505,000
|
997,300
|
11,000
|
0
|
997,300
|
|||||||||||||
60
|
High Meadow Office
|
LIG I
|
1.75
|
1.41
|
65.5%
|
48.3%
|
11.8%
|
9.5%
|
1,040,609
|
501,983
|
538,626
|
18,276
|
85,374
|
434,976
|
|||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
2.02
|
2.02
|
33.3%
|
30.6%
|
12.1%
|
12.1%
|
1,212,636
|
708,768
|
503,868
|
10,100
|
0
|
503,868
|
|||||||||||||
62
|
EZ Storage
|
WFB
|
1.87
|
1.82
|
65.9%
|
48.5%
|
12.5%
|
12.2%
|
848,840
|
362,451
|
486,389
|
11,545
|
0
|
474,843
|
|||||||||||||
63
|
Yosemite Crossing
|
WFB
|
1.70
|
1.54
|
65.2%
|
52.8%
|
10.4%
|
9.4%
|
584,949
|
206,923
|
378,026
|
4,769
|
29,630
|
343,627
|
|||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
3.63
|
3.63
|
14.5%
|
12.4%
|
25.2%
|
25.2%
|
1,707,204
|
826,356
|
880,848
|
12,300
|
0
|
880,848
|
|||||||||||||
65
|
All Storage River Hills
|
RBS
|
1.80
|
1.71
|
59.8%
|
48.6%
|
11.1%
|
10.6%
|
662,007
|
307,316
|
354,691
|
15,895
|
0
|
338,796
|
|||||||||||||
66
|
CVS Cypress
|
RBS
|
1.42
|
1.42
|
61.5%
|
49.9%
|
8.7%
|
8.7%
|
280,088
|
11,204
|
268,884
|
0
|
0
|
268,884
|
|||||||||||||
67
|
State Tower Building
|
RBS
|
2.89
|
2.25
|
37.2%
|
27.6%
|
19.7%
|
15.3%
|
2,290,121
|
1,684,083
|
606,038
|
32,575
|
100,338
|
473,126
|
|||||||||||||
68
|
Courts at Whitham
|
WFB
|
1.74
|
1.66
|
69.9%
|
57.3%
|
11.1%
|
10.5%
|
448,476
|
108,524
|
339,952
|
16,900
|
0
|
323,052
|
|||||||||||||
69
|
Village Shops
|
WFB
|
1.57
|
1.47
|
69.8%
|
56.5%
|
9.6%
|
9.0%
|
384,024
|
95,861
|
288,163
|
4,119
|
13,714
|
270,330
|
|||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
7.42
|
7.42
|
9.4%
|
8.0%
|
51.5%
|
51.5%
|
2,996,970
|
1,483,000
|
1,513,970
|
34,000
|
0
|
1,513,970
|
|||||||||||||
71
|
Royal Oaks
|
CIIICM
|
1.71
|
1.60
|
60.5%
|
45.6%
|
12.3%
|
11.5%
|
331,360
|
153,700
|
177,660
|
7,950
|
0
|
169,710
|
|||||||||||||
72
|
Azalea Garden
|
CIIICM
|
1.71
|
1.60
|
60.5%
|
45.6%
|
12.3%
|
11.5%
|
240,131
|
65,409
|
174,722
|
14,065
|
0
|
160,657
|
|||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
3.30
|
3.30
|
17.4%
|
14.6%
|
21.7%
|
21.7%
|
1,218,246
|
654,400
|
563,846
|
18,400
|
0
|
563,846
|
|||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
1.49
|
1.45
|
66.7%
|
51.1%
|
11.2%
|
10.9%
|
503,887
|
224,538
|
279,349
|
7,000
|
0
|
272,349
|
|||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
1.88
|
1.67
|
67.4%
|
55.9%
|
12.4%
|
11.0%
|
416,974
|
132,488
|
284,486
|
15,080
|
16,679
|
252,727
|
|||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
3.15
|
3.15
|
16.7%
|
14.0%
|
20.8%
|
20.8%
|
1,001,678
|
532,000
|
469,678
|
20,000
|
0
|
469,678
|
|||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
4.08
|
4.08
|
13.1%
|
11.3%
|
29.9%
|
29.9%
|
933,260
|
287,275
|
645,985
|
9,400
|
0
|
645,985
|
|||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
4.85
|
4.85
|
14.4%
|
12.1%
|
32.7%
|
32.7%
|
1,119,469
|
413,286
|
706,183
|
14,575
|
0
|
706,183
|
|||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
6.85
|
6.85
|
9.0%
|
7.6%
|
45.5%
|
45.5%
|
1,862,617
|
884,299
|
978,318
|
18,400
|
0
|
978,318
|
|||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
2.53
|
2.53
|
25.6%
|
23.7%
|
15.5%
|
15.5%
|
827,387
|
499,000
|
328,387
|
14,000
|
0
|
328,387
|
|||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
1.66
|
1.59
|
65.6%
|
49.5%
|
11.9%
|
11.4%
|
429,168
|
179,905
|
249,263
|
10,335
|
0
|
238,928
|
|||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
7.58
|
7.58
|
4.6%
|
3.9%
|
52.0%
|
52.0%
|
2,087,662
|
1,047,000
|
1,040,662
|
17,000
|
0
|
1,040,662
|
|||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
1.62
|
1.57
|
53.0%
|
33.7%
|
13.0%
|
12.6%
|
407,669
|
148,661
|
259,007
|
6,900
|
0
|
252,107
|
|||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
4.98
|
4.98
|
11.3%
|
9.5%
|
33.0%
|
33.0%
|
1,277,200
|
631,000
|
646,200
|
18,000
|
0
|
646,200
|
|||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
1.75
|
1.72
|
68.1%
|
55.3%
|
10.8%
|
10.6%
|
379,398
|
174,331
|
205,067
|
3,700
|
0
|
201,367
|
|||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
9.26
|
9.26
|
5.6%
|
2.6%
|
97.6%
|
97.6%
|
3,168,725
|
1,353,131
|
1,815,594
|
32,000
|
0
|
1,815,594
|
|||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
2.91
|
2.91
|
16.1%
|
16.1%
|
15.7%
|
15.7%
|
496,778
|
222,700
|
274,078
|
4,300
|
0
|
274,078
|
|||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
1.68
|
1.60
|
72.0%
|
54.3%
|
11.9%
|
11.4%
|
220,529
|
101,011
|
119,517
|
5,061
|
0
|
114,456
|
|||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
1.68
|
1.60
|
72.0%
|
54.3%
|
11.9%
|
11.4%
|
138,714
|
69,472
|
69,242
|
3,690
|
0
|
65,552
|
|||||||||||||
90
|
Superstition MHC
|
CIIICM
|
1.57
|
1.52
|
71.3%
|
58.6%
|
10.1%
|
9.8%
|
296,952
|
138,509
|
158,443
|
4,850
|
0
|
153,593
|
|||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
7.15
|
7.15
|
10.0%
|
8.5%
|
49.3%
|
49.3%
|
1,312,653
|
540,453
|
772,200
|
22,100
|
0
|
772,200
|
|||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
3.70
|
3.70
|
19.8%
|
16.8%
|
25.0%
|
25.0%
|
658,787
|
267,660
|
391,127
|
8,280
|
0
|
391,127
|
|||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
1.84
|
1.62
|
70.1%
|
52.4%
|
12.9%
|
11.3%
|
325,747
|
132,363
|
193,384
|
3,487
|
19,806
|
170,090
|
|||||||||||||
94
|
Silver Creek MHC
|
WFB
|
1.81
|
1.73
|
68.1%
|
51.3%
|
12.9%
|
12.4%
|
395,224
|
201,858
|
193,366
|
7,848
|
0
|
185,518
|
|||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
18.00
|
18.00
|
2.5%
|
0.0%
|
227.9%
|
227.9%
|
5,517,201
|
2,190,120
|
3,327,081
|
62,000
|
0
|
3,327,081
|
|||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
6.85
|
6.85
|
10.9%
|
9.4%
|
48.5%
|
48.5%
|
1,155,418
|
517,000
|
638,418
|
16,000
|
0
|
638,418
|
|||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
4.39
|
4.39
|
20.4%
|
17.2%
|
29.2%
|
29.2%
|
746,529
|
373,589
|
372,940
|
11,800
|
0
|
372,940
|
|||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
7.59
|
7.59
|
7.6%
|
6.6%
|
54.4%
|
54.4%
|
930,496
|
291,890
|
638,606
|
4,380
|
0
|
638,606
|
|||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
3.90
|
3.90
|
11.3%
|
9.6%
|
26.4%
|
26.4%
|
728,219
|
418,133
|
310,086
|
7,700
|
0
|
310,086
|
|||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
6.74
|
6.74
|
8.2%
|
6.9%
|
45.8%
|
45.8%
|
723,700
|
231,800
|
491,900
|
3,700
|
0
|
491,900
|
WFRBS Commercial Mortgage Trust 2013-C12
|
|||||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||||||||||||||||
Mortgage Loan
Number
|
Property Name
|
Mortgage Loan
Seller(1)
|
Occupancy
Rate(11)(12)
|
Occupancy as-of
Date(12)
|
UW Hotel
ADR
|
UW Hotel
RevPAR
|
Most Recent Period
|
Most Recent
Revenues ($)
|
Most Recent
Expenses ($)
|
Most
Recent
NOI ($)(13)
|
Most Recent
Capital
Expenditures
|
Most Recent
NCF ($)
|
Most Recent
Hotel ADR
|
Most Recent
Hotel RevPAR
|
Second Most Recent
Period
|
Second Most
Recent
Revenues ($)
|
Second Most
Recent
Expenses ($)
|
Second Most
Recent NOI
($)(13)
|
Second Most
Recent Capital
Expenditures
|
Second Most
Recent NCF ($)
|
Second Most
Recent Hotel
ADR
|
Second Most
Recent Hotel
RevPAR
|
|||||||||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
80.6%
|
11/30/2012
|
243
|
188
|
TTM 11/30/2012
|
38,225,769
|
18,252,549
|
19,973,220
|
0
|
19,973,220
|
243
|
196
|
Actual 2011
|
34,969,757
|
16,816,114
|
18,153,643
|
0
|
18,153,643
|
223
|
177
|
|||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
87.1%
|
11/14/2012
|
TTM 10/31/2012
|
14,909,151
|
4,737,753
|
10,171,398
|
0
|
10,171,398
|
Actual 2011
|
14,047,481
|
4,508,284
|
9,539,197
|
0
|
9,539,197
|
|||||||||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
97.9%
|
11/14/2012
|
TTM 10/31/2012
|
2,476,803
|
559,802
|
1,917,001
|
0
|
1,917,001
|
Actual 2011
|
2,289,154
|
525,803
|
1,763,351
|
0
|
1,763,351
|
|||||||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
92.8%
|
11/14/2012
|
TTM 10/31/2012
|
1,295,785
|
280,416
|
1,015,369
|
0
|
1,015,369
|
Actual 2011
|
1,311,606
|
339,003
|
972,603
|
0
|
972,603
|
|||||||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
64.8%
|
11/14/2012
|
TTM 10/31/2012
|
1,427,000
|
708,481
|
718,519
|
0
|
718,519
|
Actual 2011
|
1,228,150
|
622,797
|
605,353
|
0
|
605,353
|
|||||||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
78.5%
|
11/14/2012
|
TTM 10/31/2012
|
1,320,133
|
594,798
|
725,335
|
0
|
725,335
|
Actual 2011
|
1,257,051
|
514,233
|
742,818
|
0
|
742,818
|
|||||||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
89.2%
|
11/14/2012
|
TTM 10/31/2012
|
1,295,480
|
446,022
|
849,458
|
0
|
849,458
|
Actual 2011
|
1,232,186
|
429,765
|
802,421
|
0
|
802,421
|
|||||||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
90.6%
|
11/14/2012
|
TTM 10/31/2012
|
963,327
|
239,558
|
723,769
|
0
|
723,769
|
Actual 2011
|
908,251
|
229,034
|
679,217
|
0
|
679,217
|
|||||||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
82.9%
|
11/14/2012
|
TTM 10/31/2012
|
878,887
|
316,983
|
561,904
|
0
|
561,904
|
Actual 2011
|
831,244
|
297,820
|
533,424
|
0
|
533,424
|
|||||||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
97.0%
|
11/14/2012
|
TTM 10/31/2012
|
787,730
|
239,006
|
548,724
|
0
|
548,724
|
Actual 2011
|
750,713
|
220,060
|
530,653
|
0
|
530,653
|
|||||||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
97.1%
|
11/14/2012
|
TTM 10/31/2012
|
607,482
|
148,750
|
458,732
|
0
|
458,732
|
Actual 2011
|
598,146
|
146,888
|
451,258
|
0
|
451,258
|
|||||||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
98.2%
|
11/14/2012
|
TTM 10/31/2012
|
622,544
|
205,433
|
417,111
|
0
|
417,111
|
Actual 2011
|
536,568
|
194,564
|
342,004
|
0
|
342,004
|
|||||||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
100.0%
|
11/14/2012
|
TTM 10/31/2012
|
635,040
|
165,695
|
469,345
|
0
|
469,345
|
Actual 2011
|
591,597
|
182,416
|
409,181
|
0
|
409,181
|
|||||||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
97.5%
|
11/14/2012
|
TTM 10/31/2012
|
635,898
|
216,814
|
419,084
|
0
|
419,084
|
Actual 2011
|
620,965
|
194,209
|
426,756
|
0
|
426,756
|
|||||||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
98.1%
|
11/14/2012
|
TTM 10/31/2012
|
505,803
|
137,501
|
368,302
|
0
|
368,302
|
Actual 2011
|
476,260
|
143,238
|
333,022
|
0
|
333,022
|
|||||||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
97.5%
|
11/14/2012
|
TTM 10/31/2012
|
384,488
|
69,509
|
314,979
|
0
|
314,979
|
Actual 2011
|
377,574
|
61,795
|
315,779
|
0
|
315,779
|
|||||||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
90.4%
|
11/14/2012
|
TTM 10/31/2012
|
308,114
|
68,865
|
239,249
|
0
|
239,249
|
Actual 2011
|
289,033
|
65,791
|
223,242
|
0
|
223,242
|
|||||||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
100.0%
|
11/14/2012
|
TTM 10/31/2012
|
310,604
|
107,419
|
203,185
|
0
|
203,185
|
Actual 2011
|
301,222
|
102,362
|
198,860
|
0
|
198,860
|
|||||||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
74.0%
|
11/14/2012
|
TTM 10/31/2012
|
220,633
|
88,526
|
132,107
|
0
|
132,107
|
Actual 2011
|
223,882
|
84,078
|
139,804
|
0
|
139,804
|
|||||||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
76.9%
|
11/14/2012
|
TTM 10/31/2012
|
233,400
|
144,175
|
89,225
|
0
|
89,225
|
Actual 2011
|
223,879
|
154,428
|
69,451
|
0
|
69,451
|
|||||||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
82.0%
|
9/17/2012
|
TTM 8/31/2012
|
23,452,295
|
12,811,375
|
10,640,920
|
0
|
10,640,920
|
Actual 2011
|
21,798,374
|
12,327,150
|
9,471,224
|
0
|
9,471,224
|
|||||||||||||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
94.2%
|
12/27/2012
|
TTM 10/31/2012
|
6,113,725
|
1,007,659
|
5,106,066
|
0
|
5,106,066
|
Actual 2011
|
5,262,857
|
962,803
|
4,300,054
|
0
|
4,300,054
|
|||||||||||||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
95.0%
|
12/27/2012
|
TTM 10/31/2012
|
4,053,935
|
657,398
|
3,396,537
|
0
|
3,396,537
|
Actual 2011
|
3,189,457
|
591,682
|
2,597,775
|
0
|
2,597,775
|
|||||||||||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
92.6%
|
12/27/2012
|
TTM 10/31/2012
|
2,059,790
|
350,261
|
1,709,529
|
0
|
1,709,529
|
Actual 2011
|
2,073,400
|
371,121
|
1,702,279
|
0
|
1,702,279
|
|||||||||||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
93.7%
|
12/1/2012
|
TTM 9/30/2012
|
6,516,677
|
1,941,569
|
4,575,108
|
0
|
4,575,108
|
Actual 2011
|
5,888,907
|
1,906,365
|
3,982,542
|
0
|
3,982,542
|
|||||||||||||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
92.3%
|
1/25/2013
|
Actual 2012
|
7,217,367
|
4,055,259
|
3,162,108
|
113,268
|
3,048,840
|
Actual 2011
|
6,090,256
|
3,734,857
|
2,355,399
|
236,939
|
2,118,460
|
|||||||||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
96.2%
|
1/31/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
71.5%
|
11/30/2012
|
98
|
70
|
TTM 11/30/2012
|
7,384,113
|
4,518,861
|
2,865,252
|
295,365
|
2,569,887
|
98
|
70
|
Actual 2011
|
7,490,206
|
4,530,604
|
2,959,602
|
299,608
|
2,659,994
|
92
|
71
|
|||||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
63.9%
|
11/30/2012
|
89
|
57
|
TTM 11/30/2012
|
2,677,082
|
1,659,124
|
1,017,958
|
107,083
|
910,875
|
89
|
57
|
Actual 2011
|
2,740,988
|
1,730,960
|
1,010,028
|
109,640
|
900,388
|
86
|
59
|
|||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
76.7%
|
11/30/2012
|
109
|
84
|
TTM 11/30/2012
|
2,880,574
|
1,748,272
|
1,132,302
|
115,223
|
1,017,079
|
109
|
84
|
Actual 2011
|
2,808,765
|
1,665,212
|
1,143,553
|
112,351
|
1,031,202
|
96
|
82
|
|||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
79.1%
|
11/30/2012
|
98
|
72
|
TTM 11/30/2012
|
1,826,457
|
1,111,465
|
714,992
|
73,058
|
641,934
|
98
|
77
|
Actual 2011
|
1,940,453
|
1,134,432
|
806,021
|
77,618
|
728,403
|
100
|
84
|
|||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
95.1%
|
1/2/2013
|
Actual 2012
|
4,622,029
|
2,545,949
|
2,076,080
|
306,126
|
1,769,954
|
Actual 2011
|
4,116,479
|
2,509,686
|
1,606,792
|
788,624
|
818,168
|
|||||||||||||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
87.1%
|
11/30/2012
|
132
|
103
|
TTM 11/30/2012
|
5,652,782
|
3,059,036
|
2,593,746
|
0
|
2,593,746
|
132
|
115
|
Actual 2011
|
5,228,679
|
2,828,938
|
2,399,741
|
0
|
2,399,741
|
128
|
106
|
|||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
94.5%
|
11/30/2012
|
TTM 9/30/2012
|
4,213,663
|
2,326,822
|
1,886,841
|
0
|
1,886,841
|
Actual 2011
|
4,178,178
|
2,372,240
|
1,805,938
|
158,500
|
1,647,438
|
|||||||||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
92.9%
|
11/30/2012
|
TTM 9/30/2012
|
2,231,754
|
1,251,284
|
980,470
|
0
|
980,470
|
Actual 2011
|
2,218,772
|
1,277,591
|
941,181
|
85,000
|
856,181
|
|||||||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
96.3%
|
11/30/2012
|
TTM 9/30/2012
|
1,981,909
|
1,075,538
|
906,371
|
0
|
906,371
|
Actual 2011
|
1,959,406
|
1,094,649
|
864,757
|
73,500
|
791,257
|
|||||||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
88.9%
|
12/1/2012
|
Annualized 9 9/30/2012
|
2,193,568
|
544,229
|
1,649,339
|
0
|
1,649,339
|
Actual 2011
|
2,239,948
|
634,888
|
1,605,060
|
0
|
1,605,060
|
|||||||||||||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
86.2%
|
12/1/2012
|
Annualized 4 12/31/2012
|
1,723,956
|
411,624
|
1,312,332
|
0
|
1,312,332
|
Actual 2011
|
1,166,093
|
738,963
|
427,130
|
0
|
427,130
|
|||||||||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
88.4%
|
12/1/2012
|
Annualized 9 9/30/2012
|
1,831,706
|
507,009
|
1,324,697
|
0
|
1,324,697
|
Actual 2011
|
1,949,720
|
550,030
|
1,399,690
|
0
|
1,399,690
|
|||||||||||||||||||||||||||
21
|
Independence Park
|
LIG I
|
100.0%
|
12/31/2012
|
Annualized 11 11/30/2012
|
2,052,954
|
252,929
|
1,800,025
|
0
|
1,800,025
|
Actual 2011
|
2,009,372
|
287,011
|
1,722,361
|
0
|
1,722,361
|
|||||||||||||||||||||||||||
22
|
Independence Plaza
|
RBS
|
92.4%
|
12/1/2012
|
TTM 10/31/2012
|
2,334,858
|
780,655
|
1,554,203
|
0
|
1,554,203
|
Actual 2011
|
2,251,538
|
761,720
|
1,489,818
|
0
|
1,489,818
|
|||||||||||||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
100.0%
|
3/1/2013
|
Actual 2011
|
2,572,217
|
515,171
|
2,057,046
|
87,807
|
1,969,239
|
Actual 2010
|
2,668,580
|
682,128
|
1,986,452
|
50,000
|
1,936,452
|
|||||||||||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
100.0%
|
12/12/2012
|
TTM 11/30/2012
|
2,646,926
|
1,353,593
|
1,293,333
|
0
|
1,293,333
|
Actual 2011
|
1,352,077
|
1,299,121
|
52,956
|
0
|
52,956
|
|||||||||||||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
95.6%
|
12/17/2012
|
TTM 11/30/2012
|
1,807,521
|
765,514
|
1,042,007
|
0
|
1,042,007
|
Actual 2011
|
1,754,808
|
682,800
|
1,072,008
|
0
|
1,072,008
|
|||||||||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
96.1%
|
1/23/2013
|
Actual 2012
|
2,949,647
|
1,376,872
|
1,572,775
|
0
|
1,572,775
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
95.6%
|
1/23/2013
|
Actual 2012
|
1,421,938
|
667,891
|
754,047
|
0
|
754,047
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
96.7%
|
1/23/2013
|
Actual 2012
|
1,527,709
|
708,981
|
818,728
|
0
|
818,728
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
100.0%
|
1/29/2013
|
Actual 2012
|
1,849,605
|
658,645
|
1,190,960
|
0
|
1,190,960
|
Actual 2011
|
1,776,188
|
635,018
|
1,141,170
|
0
|
1,141,170
|
|||||||||||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
100.0%
|
2/1/2013
|
Actual 2012
|
1,174,125
|
379,097
|
795,028
|
0
|
795,028
|
Actual 2011
|
1,025,064
|
319,068
|
705,996
|
0
|
705,996
|
|||||||||||||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
NAP
|
NAP
|
TTM 10/31/2012
|
1,529,759
|
407,893
|
1,121,866
|
0
|
1,121,866
|
Actual 2011
|
1,295,059
|
395,310
|
899,749
|
0
|
899,749
|
|||||||||||||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
89.3%
|
2/11/2013
|
TTM 11/30/2012
|
1,558,434
|
299,655
|
1,258,778
|
172,821
|
1,085,957
|
Actual 2011
|
1,662,539
|
569,578
|
1,092,961
|
49,482
|
1,043,479
|
|||||||||||||||||||||||||||
31
|
Aliso Commons
|
RBS
|
91.2%
|
11/1/2012
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
98.4%
|
11/9/2012
|
TTM 10/31/2012
|
2,150,376
|
1,141,688
|
1,008,688
|
0
|
1,008,688
|
Actual 2011
|
2,115,605
|
1,238,528
|
877,077
|
0
|
877,077
|
|||||||||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
69.6%
|
11/30/2012
|
97
|
68
|
TTM 11/30/2012
|
3,273,203
|
2,174,369
|
1,098,834
|
0
|
1,098,834
|
97
|
68
|
Actual 2011
|
3,112,440
|
2,148,285
|
964,155
|
0
|
964,155
|
98
|
64
|
|||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
81.5%
|
11/6/2012
|
TTM 10/31/2012
|
1,420,814
|
287,251
|
1,133,563
|
0
|
1,133,563
|
Actual 2011
|
1,393,260
|
297,357
|
1,095,903
|
0
|
1,095,903
|
|||||||||||||||||||||||||||
35
|
Crane Building
|
RBS
|
95.6%
|
1/28/2013
|
Actual 2011
|
1,492,231
|
256,902
|
1,235,329
|
0
|
1,235,329
|
Actual 2010
|
1,352,923
|
232,762
|
1,120,161
|
0
|
1,120,161
|
|||||||||||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
94.4%
|
12/31/2012
|
Actual 2012
|
1,620,752
|
744,063
|
876,689
|
106,955
|
769,734
|
Actual 2011
|
1,525,621
|
717,916
|
807,705
|
155,977
|
651,728
|
|||||||||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
100.0%
|
11/26/2012
|
TTM 9/30/2012
|
2,172,345
|
795,467
|
1,376,878
|
0
|
1,376,878
|
Actual 2011
|
2,088,889
|
781,202
|
1,307,687
|
0
|
1,307,687
|
|||||||||||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
98.6%
|
12/1/2012
|
Annualized 9 9/30/2012
|
1,233,327
|
188,652
|
1,044,675
|
0
|
1,044,675
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
79.9%
|
9/30/2012
|
104
|
78
|
TTM 9/30/2012
|
2,723,687
|
1,554,053
|
1,169,633
|
0
|
1,169,633
|
101
|
81
|
Actual 2011
|
2,717,141
|
1,611,978
|
1,105,163
|
0
|
1,105,163
|
96
|
80
|
|||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
97.7%
|
1/1/2013
|
TTM 9/30/2012
|
1,176,374
|
309,494
|
866,880
|
0
|
866,880
|
Actual 2011
|
1,088,677
|
319,233
|
769,444
|
0
|
769,444
|
|||||||||||||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
96.0%
|
5/17/2011
|
|||||||||||||||||||||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
79.4%
|
12/14/2012
|
TTM 11/30/2012
|
1,462,391
|
582,144
|
880,247
|
0
|
880,247
|
Actual 2011
|
1,553,050
|
496,470
|
1,056,580
|
0
|
1,056,580
|
|||||||||||||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
100.0%
|
11/1/2012
|
TTM 9/30/2012
|
1,381,159
|
219,986
|
1,161,173
|
0
|
1,161,173
|
Actual 2011
|
1,389,384
|
234,853
|
1,154,531
|
0
|
1,154,531
|
|||||||||||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
91.1%
|
12/31/2012
|
Annualized 9 9/30/2012
|
1,127,873
|
173,133
|
954,740
|
0
|
954,740
|
Actual 2011
|
1,056,227
|
287,422
|
768,805
|
0
|
768,805
|
|||||||||||||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
92.8%
|
12/19/2012
|
Annualized 9 10/31/2012
|
888,991
|
173,399
|
715,592
|
0
|
715,592
|
Actual 2011
|
709,366
|
153,941
|
555,425
|
64,504
|
490,921
|
|||||||||||||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
94.9%
|
12/31/2012
|
Actual 2012
|
1,390,448
|
425,582
|
964,866
|
0
|
964,866
|
Actual 2011
|
1,346,351
|
474,239
|
872,112
|
0
|
872,112
|
|||||||||||||||||||||||||||
51
|
Kings Mall
|
Basis
|
93.0%
|
12/28/2012
|
TTM 9/30/2012
|
969,852
|
257,734
|
712,118
|
0
|
712,118
|
Actual 2011
|
868,299
|
259,199
|
609,100
|
0
|
609,100
|
|||||||||||||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
82.6%
|
1/25/2013
|
TTM 10/31/2012
|
1,054,596
|
469,487
|
585,109
|
0
|
585,109
|
Actual 2011
|
1,018,952
|
426,121
|
592,831
|
0
|
592,831
|
|||||||||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
92.3%
|
10/31/2012
|
TTM 9/30/2012
|
1,088,801
|
419,700
|
669,101
|
0
|
669,101
|
Actual 2011
|
1,012,423
|
406,046
|
606,377
|
0
|
606,377
|
|||||||||||||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
90.1%
|
1/23/2013
|
TTM 10/31/2012
|
932,187
|
340,054
|
592,133
|
0
|
592,133
|
Actual 2011
|
938,039
|
365,956
|
572,084
|
0
|
572,084
|
|||||||||||||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
90.6%
|
1/31/2013
|
Actual 2012
|
1,167,979
|
328,173
|
839,806
|
57,388
|
782,418
|
Actual 2011
|
1,286,386
|
317,740
|
968,646
|
19,289
|
949,357
|
|||||||||||||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
90.8%
|
12/22/2012
|
Actual 2012
|
659,556
|
131,186
|
528,370
|
0
|
528,370
|
Actual 2011
|
607,672
|
103,748
|
503,924
|
0
|
503,924
|
|||||||||||||||||||||||||||
57
|
Corporate Place
|
WFB
|
100.0%
|
1/28/2013
|
Annualized 9 9/30/2012
|
280,322
|
105,385
|
174,937
|
0
|
174,937
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
100.0%
|
3/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
95.0%
|
6/14/2011
|
|||||||||||||||||||||||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
100.0%
|
9/19/2012
|
TTM 11/30/2012
|
1,036,920
|
493,669
|
543,251
|
0
|
543,251
|
Actual 2011
|
892,932
|
496,752
|
396,180
|
0
|
396,180
|
|||||||||||||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
96.0%
|
7/27/2011
|
|||||||||||||||||||||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
92.8%
|
9/10/2012
|
TTM 11/30/2012
|
851,368
|
337,033
|
514,335
|
15,394
|
498,941
|
Actual 2011
|
749,345
|
322,086
|
427,259
|
0
|
427,259
|
|||||||||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
100.0%
|
2/5/2013
|
Actual 2012
|
379,090
|
222,362
|
156,727
|
0
|
156,727
|
Actual 2011
|
315,614
|
402,000
|
-86,386
|
0
|
-86,386
|
|||||||||||||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
95.0%
|
1/19/2011
|
|||||||||||||||||||||||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
72.0%
|
1/1/2013
|
TTM 11/30/2012
|
660,809
|
197,970
|
462,839
|
0
|
462,839
|
Actual 2011
|
632,060
|
318,345
|
313,715
|
0
|
313,715
|
|||||||||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
100.0%
|
3/1/2013
|
Actual 2011
|
288,750
|
0
|
288,750
|
0
|
288,750
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
56.9%
|
11/1/2012
|
TTM 9/30/2012
|
2,533,278
|
1,866,165
|
667,113
|
0
|
667,113
|
Actual 2011
|
2,684,737
|
2,006,551
|
678,186
|
0
|
678,186
|
|||||||||||||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
100.0%
|
12/1/2012
|
Actual 2012
|
448,064
|
97,069
|
350,996
|
0
|
350,996
|
Actual 2011
|
370,373
|
96,746
|
273,628
|
0
|
273,628
|
|||||||||||||||||||||||||||
69
|
Village Shops
|
WFB
|
93.3%
|
2/5/2013
|
YTD 9/04/2012
|
445,800
|
86,302
|
359,499
|
52,314
|
307,185
|
Actual 2011
|
367,341
|
96,300
|
271,041
|
0
|
271,041
|
|||||||||||||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
95.0%
|
3/15/2011
|
|||||||||||||||||||||||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
87.2%
|
12/1/2012
|
Actual 2012
|
329,169
|
141,568
|
187,601
|
0
|
187,601
|
Actual 2011
|
309,451
|
135,756
|
173,695
|
0
|
173,695
|
|||||||||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
91.8%
|
12/1/2012
|
Actual 2012
|
239,454
|
54,760
|
184,694
|
0
|
184,694
|
Actual 2011
|
230,055
|
66,614
|
163,441
|
19,234
|
144,207
|
|||||||||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
95.0%
|
6/30/2011
|
|||||||||||||||||||||||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
92.9%
|
12/31/2012
|
Actual 2012
|
503,887
|
216,263
|
287,624
|
0
|
287,624
|
Actual 2011
|
497,635
|
221,077
|
276,558
|
0
|
276,558
|
|||||||||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
93.3%
|
2/1/2013
|
TTM 11/30/2012
|
305,803
|
118,106
|
187,697
|
0
|
187,697
|
Actual 2011
|
203,680
|
129,060
|
74,619
|
0
|
74,619
|
|||||||||||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
95.0%
|
6/13/2011
|
|||||||||||||||||||||||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
95.0%
|
4/7/2011
|
|||||||||||||||||||||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
95.0%
|
4/26/2011
|
|||||||||||||||||||||||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
95.0%
|
6/1/2011
|
|||||||||||||||||||||||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
96.0%
|
4/7/2011
|
|||||||||||||||||||||||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
92.5%
|
12/1/2012
|
Actual 2012
|
443,309
|
157,796
|
285,513
|
0
|
285,513
|
Actual 2011
|
436,631
|
157,395
|
279,237
|
0
|
279,237
|
|||||||||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
95.0%
|
4/11/2011
|
|||||||||||||||||||||||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
85.5%
|
1/30/2013
|
TTM 11/30/2012
|
385,708
|
127,022
|
258,686
|
0
|
258,686
|
TTM 4/30/2012
|
380,588
|
123,410
|
257,177
|
0
|
257,177
|
|||||||||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
95.0%
|
6/23/2011
|
|||||||||||||||||||||||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
95.9%
|
7/5/2012
|
Actual 2012
|
383,314
|
151,128
|
232,186
|
0
|
232,186
|
Actual 2011
|
407,699
|
146,625
|
261,074
|
0
|
261,074
|
|||||||||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
95.0%
|
4/19/2011
|
|||||||||||||||||||||||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
95.0%
|
4/6/2011
|
|||||||||||||||||||||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
83.8%
|
11/26/2012
|
TTM 10/31/2012
|
220,875
|
65,278
|
155,597
|
0
|
155,597
|
Actual 2011
|
218,493
|
68,399
|
150,094
|
0
|
150,094
|
|||||||||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
80.9%
|
11/26/2012
|
TTM 10/31/2012
|
139,820
|
49,248
|
90,572
|
0
|
90,572
|
Actual 2011
|
132,441
|
44,306
|
88,135
|
0
|
88,135
|
|||||||||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
91.7%
|
12/1/2012
|
Actual 2012
|
298,403
|
121,502
|
176,901
|
0
|
176,901
|
Actual 2011
|
286,110
|
135,796
|
150,314
|
11,073
|
139,241
|
|||||||||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
95.0%
|
5/31/2011
|
|||||||||||||||||||||||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
95.0%
|
1/28/2011
|
|||||||||||||||||||||||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
100.0%
|
12/1/2012
|
TTM 11/30/2012
|
358,010
|
121,090
|
236,920
|
0
|
236,920
|
Actual 2011
|
352,711
|
120,232
|
232,479
|
0
|
232,479
|
|||||||||||||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
89.9%
|
11/1/2012
|
TTM 10/31/2012
|
414,266
|
193,012
|
221,255
|
4,319
|
216,936
|
Actual 2011
|
392,001
|
192,783
|
199,218
|
0
|
199,218
|
|||||||||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
95.0%
|
5/25/2012
|
|||||||||||||||||||||||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
96.0%
|
2/11/2011
|
|||||||||||||||||||||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
95.0%
|
10/5/2011
|
|||||||||||||||||||||||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
95.0%
|
3/16/2011
|
|||||||||||||||||||||||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
95.0%
|
6/2/2011
|
|||||||||||||||||||||||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
95.0%
|
4/19/2011
|
WFRBS Commercial Mortgage Trust 2013-C12
|
|||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||
Mortgage Loan
Number
|
Property Name
|
Mortgage Loan
Seller(1)
|
Third Most
Recent Period
|
Third Most
Recent
Revenues ($)
|
Third Most
Recent
Expenses ($)
|
Third Most
Recent NOI
($)(13)
|
Third Most
Recent Capital
Expenditures
|
Third Most
Recent NCF ($)
|
Third Most
Recent Hotel
ADR
|
Third Most
Recent Hotel
RevPAR
|
Master Lease
(Y/N)
|
Largest Tenant Name(11)(14)(15)(16)(19)(20)(21)
|
Largest Tenant
Sq. Ft.
|
Largest
Tenant
% of NRA
|
Largest Tenant Exp. Date
|
||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
Actual 2010
|
20,766,982
|
10,456,660
|
10,310,322
|
0
|
10,310,322
|
180
|
118
|
N
|
||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
Actual 2010
|
13,469,968
|
4,162,056
|
9,307,912
|
0
|
9,307,912
|
N
|
||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
Actual 2010
|
2,202,524
|
561,604
|
1,640,920
|
0
|
1,640,920
|
N
|
||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
Actual 2010
|
1,273,299
|
291,279
|
982,020
|
0
|
982,020
|
N
|
||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
Actual 2010
|
1,162,763
|
598,402
|
564,361
|
0
|
564,361
|
N
|
||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
Actual 2010
|
1,223,703
|
483,797
|
739,906
|
0
|
739,906
|
N
|
||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
Actual 2010
|
1,169,992
|
422,697
|
747,295
|
0
|
747,295
|
N
|
||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
Actual 2010
|
864,127
|
199,205
|
664,922
|
0
|
664,922
|
N
|
||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
Actual 2010
|
763,874
|
265,397
|
498,477
|
0
|
498,477
|
N
|
||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
Actual 2010
|
714,634
|
183,390
|
531,244
|
0
|
531,244
|
N
|
||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
Actual 2010
|
566,066
|
108,101
|
457,965
|
0
|
457,965
|
N
|
||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
Actual 2010
|
491,567
|
165,407
|
326,160
|
0
|
326,160
|
N
|
||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
Actual 2010
|
551,341
|
153,375
|
397,966
|
0
|
397,966
|
N
|
||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
Actual 2010
|
595,969
|
177,336
|
418,633
|
0
|
418,633
|
N
|
||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
Actual 2010
|
447,881
|
126,740
|
321,141
|
0
|
321,141
|
N
|
||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
Actual 2010
|
358,694
|
51,178
|
307,516
|
0
|
307,516
|
N
|
||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
Actual 2010
|
293,337
|
66,547
|
226,790
|
0
|
226,790
|
N
|
||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
Actual 2010
|
293,471
|
89,202
|
204,269
|
0
|
204,269
|
N
|
||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
Actual 2010
|
229,665
|
72,976
|
156,689
|
0
|
156,689
|
N
|
||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
Actual 2010
|
267,061
|
145,423
|
121,638
|
0
|
121,638
|
N
|
||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
Actual 2010
|
27,151,778
|
10,377,396
|
16,774,382
|
0
|
16,774,382
|
N
|
RSM McGladrey
|
132,627
|
11.1%
|
5/31/2021
|
||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Merrill Lynch, Pierce, Fenner & Smith Inc.
|
481,854
|
100.0%
|
11/30/2024
|
||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Hensley & Co.
|
577,167
|
100.0%
|
6/30/2030
|
||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Hensley & Co.
|
313,026
|
100.0%
|
6/30/2030
|
||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Hensley & Co.
|
231,805
|
100.0%
|
6/30/2030
|
||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Hensley & Co.
|
32,336
|
100.0%
|
6/30/2030
|
||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
Actual 2010
|
4,938,548
|
948,183
|
3,990,365
|
0
|
3,990,365
|
N
|
Various
|
Various
|
Various
|
Various
|
||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
Actual 2010
|
2,827,334
|
562,181
|
2,265,153
|
0
|
2,265,153
|
N
|
Sportsman Warehouse
|
55,452
|
28.7%
|
3/31/2017
|
||||||||||||||||
6.02
|
Eastgate
|
RBS
|
Actual 2010
|
2,111,214
|
386,002
|
1,725,212
|
0
|
1,725,212
|
N
|
Office Depot
|
20,530
|
21.3%
|
2/28/2017
|
||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Walgreens
|
24,721
|
100.0%
|
2/28/2111
|
||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Kraft
|
679,109
|
100.0%
|
10/31/2022
|
||||||||||||||||
9
|
Victoria Mall
|
WFB
|
Actual 2010
|
6,092,520
|
1,997,215
|
4,095,305
|
0
|
4,095,305
|
N
|
Sears
|
82,743
|
18.4%
|
10/31/2030
|
||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
Actual 2010
|
6,297,195
|
3,748,959
|
2,548,236
|
137,728
|
2,410,508
|
N
|
||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Whole Foods
|
30,000
|
44.3%
|
1/31/2033
|
||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Sportsman’s Warehouse
|
296,778
|
100.0%
|
10/31/2027
|
||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Sportsman’s Warehouse
|
51,575
|
100.0%
|
10/31/2027
|
||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Sportsman’s Warehouse
|
50,764
|
100.0%
|
10/31/2027
|
||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Sportsman’s Warehouse
|
49,947
|
100.0%
|
10/31/2027
|
||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Sportsman’s Warehouse
|
49,667
|
100.0%
|
10/31/2027
|
||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Sportsman’s Warehouse
|
48,667
|
100.0%
|
10/31/2027
|
||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Sportsman’s Warehouse
|
46,158
|
100.0%
|
10/31/2027
|
||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
Actual 2010
|
6,861,132
|
4,208,717
|
2,652,415
|
274,445
|
2,377,970
|
91
|
65
|
N
|
||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
Actual 2010
|
2,349,688
|
1,541,586
|
808,102
|
93,988
|
714,114
|
83
|
50
|
N
|
||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
Actual 2010
|
2,573,000
|
1,609,954
|
963,046
|
102,920
|
860,126
|
95
|
75
|
N
|
||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
Actual 2010
|
1,938,444
|
1,057,177
|
881,267
|
77,538
|
803,729
|
106
|
89
|
N
|
||||||||||||||||||
14
|
Old Oakland
|
WFB
|
Actual 2010
|
3,961,878
|
2,322,515
|
1,639,362
|
513,724
|
1,125,638
|
N
|
Smart & Final
|
19,880
|
12.0%
|
4/30/2019
|
||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
Actual 2010
|
5,197,517
|
2,662,603
|
2,574,914
|
0
|
2,574,914
|
126
|
103
|
N
|
||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Gander Mountain Company
|
120,000
|
100.0%
|
3/31/2028
|
||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
Actual 2010
|
4,270,227
|
2,414,294
|
1,855,933
|
158,500
|
1,697,433
|
N
|
||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
Actual 2010
|
2,242,718
|
1,287,618
|
955,100
|
85,000
|
870,100
|
N
|
||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
Actual 2010
|
2,027,509
|
1,126,676
|
900,833
|
73,500
|
827,333
|
N
|
||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
Actual 2010
|
2,186,383
|
543,798
|
1,642,585
|
0
|
1,642,585
|
N
|
Petsmart Inc.
|
28,500
|
25.1%
|
1/31/2024
|
||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
Actual 2010
|
1,275,606
|
598,014
|
677,592
|
0
|
677,592
|
N
|
||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
Actual 2010
|
1,678,014
|
456,197
|
1,221,817
|
0
|
1,221,817
|
N
|
Don Pablo’s
|
13,109
|
14.6%
|
4/30/2018
|
||||||||||||||||
21
|
Independence Park
|
LIG I
|
Actual 2010
|
2,006,107
|
318,143
|
1,687,964
|
0
|
1,687,964
|
N
|
Almac Clinical Services, LLC
|
53,982
|
48.8%
|
2/28/2018
|
||||||||||||||||
22
|
Independence Plaza
|
RBS
|
Actual 2010
|
2,186,553
|
808,624
|
1,377,929
|
0
|
1,377,929
|
N
|
Babies R Us
|
35,000
|
20.5%
|
1/31/2014
|
||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
Actual 2009
|
2,435,864
|
598,130
|
1,837,735
|
0
|
1,837,735
|
N
|
Special Technologies Lab
|
84,797
|
100.0%
|
6/1/2017
|
||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
1st Source Bank
|
103,252
|
68.6%
|
6/30/2021
|
||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
Actual 2010
|
1,731,060
|
623,543
|
1,107,517
|
0
|
1,107,517
|
N
|
County of San Bernardino
|
104,000
|
97.2%
|
2/29/2024
|
||||||||||||||||
28
|
Clybourn Center
|
RBS
|
Actual 2010
|
673,454
|
388,953
|
284,501
|
0
|
284,501
|
N
|
Urgent Care
|
4,444
|
13.5%
|
5/31/2017
|
||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
Actual 2010
|
1,231,077
|
395,531
|
835,546
|
0
|
835,546
|
N
|
Riverwalk CY, LLC
|
125
|
15.8%
|
4/30/2023
|
||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
Actual 2010
|
1,829,853
|
545,987
|
1,283,866
|
16,423
|
1,267,443
|
N
|
Central Moving and Storage Co., Inc.
|
51,324
|
24.1%
|
3/31/2014
|
||||||||||||||||
31
|
Aliso Commons
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Trader Joe’s
|
12,000
|
39.3%
|
10/31/2019
|
||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
Actual 2010
|
2,142,773
|
1,169,461
|
973,312
|
0
|
973,312
|
N
|
||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
Actual 2010
|
2,763,738
|
1,919,663
|
844,075
|
0
|
844,075
|
94
|
56
|
N
|
||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
Actual 2010
|
1,185,425
|
274,824
|
910,601
|
0
|
910,601
|
N
|
Larry H. Miller Megaplex, Inc. (Stadium 10 Theatres)
|
34,978
|
37.2%
|
1/5/2024
|
||||||||||||||||
35
|
Crane Building
|
RBS
|
Actual 2009
|
1,313,719
|
231,415
|
1,082,304
|
0
|
1,082,304
|
N
|
Guardian Real Estate Services LLC
|
9,802
|
20.2%
|
8/31/2018
|
||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
Actual 2010
|
1,437,721
|
669,345
|
768,376
|
203,182
|
565,194
|
N
|
||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
Actual 2010
|
2,072,449
|
735,412
|
1,337,037
|
0
|
1,337,037
|
N
|
Multi Care Health System
|
41,352
|
43.5%
|
Various
|
||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Raley’s
|
60,849
|
75.8%
|
9/30/2027
|
||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
Actual 2010
|
2,469,984
|
1,445,562
|
1,024,422
|
0
|
1,024,422
|
93
|
73
|
N
|
||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
Actual 2010
|
984,551
|
324,118
|
660,433
|
0
|
660,433
|
N
|
Big Lots & Big Lots Furniture
|
31,254
|
36.3%
|
1/31/2016
|
||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
Actual 2010
|
1,656,871
|
491,304
|
1,165,567
|
0
|
1,165,567
|
N
|
Goodwill Industries of Southern California
|
10,086
|
16.4%
|
12/31/2018
|
||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
The Art Institute of Colorado, Inc.
|
95,237
|
100.0%
|
11/30/2027
|
||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Various
|
Various
|
Various
|
Various
|
||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Family Dollar
|
8,320
|
100.0%
|
9/30/2022
|
||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Family Dollar
|
8,320
|
100.0%
|
9/30/2022
|
||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Family Dollar
|
8,320
|
100.0%
|
3/31/2023
|
||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Family Dollar
|
9,180
|
100.0%
|
9/30/2022
|
||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Family Dollar
|
8,271
|
100.0%
|
3/31/2023
|
||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Family Dollar
|
8,320
|
100.0%
|
9/30/2022
|
||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Family Dollar
|
8,320
|
100.0%
|
6/30/2022
|
||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Dollar General
|
9,100
|
100.0%
|
4/30/2024
|
||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Family Dollar
|
9,180
|
100.0%
|
6/30/2022
|
||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
Actual 2010
|
1,373,675
|
243,274
|
1,130,401
|
0
|
1,130,401
|
N
|
PlanMember Services Corporation
|
23,500
|
62.7%
|
12/31/2019
|
||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
Actual 2010
|
1,062,776
|
306,155
|
756,621
|
0
|
756,621
|
N
|
Hyclone Laboratories, LLC
|
70,800
|
33.8%
|
1/31/2016
|
||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Western Digital
|
39,703
|
100.0%
|
11/30/2017
|
||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Walgreens
|
Various
|
Various
|
Various
|
||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Walgreens
|
14,725
|
100.0%
|
10/31/2058
|
||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Walgreens
|
13,905
|
100.0%
|
8/31/2059
|
||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
Actual 2010
|
253,728
|
80,958
|
172,770
|
0
|
172,770
|
N
|
Farmer’s Home Furniture
|
20,212
|
20.2%
|
5/31/2017
|
||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
Actual 2010
|
1,329,394
|
481,039
|
848,355
|
0
|
848,355
|
N
|
||||||||||||||||||||
51
|
Kings Mall
|
Basis
|
Actual 2010
|
833,330
|
239,003
|
594,327
|
0
|
594,327
|
N
|
HH Gregg
|
30,386
|
49.1%
|
9/30/2024
|
||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
Actual 2010
|
1,009,068
|
424,630
|
584,438
|
0
|
584,438
|
N
|
||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
Actual 2010
|
823,841
|
388,470
|
435,371
|
0
|
435,371
|
N
|
Board of Regents of the University of Texas System for the use and benefit of the University of Texas Medical Branch at Galveston, Texas, Galveston County, Texas
|
16,605
|
23.8%
|
7/31/2015
|
||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
Actual 2010
|
830,457
|
342,367
|
488,090
|
0
|
488,090
|
N
|
Selective Insurance Co.
|
20,520
|
34.4%
|
8/15/2015
|
||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
Actual 2010
|
1,331,577
|
335,623
|
995,954
|
27,395
|
968,559
|
N
|
Dollar Tree
|
10,603
|
18.6%
|
1/31/2015
|
||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
Actual 2010
|
576,115
|
102,386
|
473,729
|
0
|
473,729
|
N
|
Villari Family Centers, Inc.
|
4,250
|
21.5%
|
3/1/2023
|
||||||||||||||||
57
|
Corporate Place
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
ATDynamics
|
26,400
|
30.5%
|
12/31/2015
|
||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
LA Fitness
|
43,227
|
100.0%
|
4/30/2024
|
||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
Actual 2010
|
1,194,250
|
494,466
|
699,784
|
0
|
699,784
|
N
|
Syncreon America, Inc.
|
33,702
|
57.2%
|
5/31/2018
|
||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
Annualized 6 12/31/2010
|
625,074
|
329,831
|
295,243
|
0
|
295,243
|
N
|
||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
Advanced Auto
|
7,477
|
31.4%
|
10/31/2022
|
||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
Actual 2010
|
596,296
|
296,022
|
300,274
|
0
|
300,274
|
N
|
||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
CVS
|
15,273
|
100.0%
|
2/21/2027
|
||||||||||||||||
67
|
State Tower Building
|
RBS
|
Actual 2010
|
2,530,439
|
2,042,909
|
487,530
|
0
|
487,530
|
N
|
Healthe Connections
|
5,865
|
3.7%
|
8/31/2015
|
||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
Actual 2010
|
223,900
|
67,582
|
156,318
|
0
|
156,318
|
N
|
||||||||||||||||||||
69
|
Village Shops
|
WFB
|
Actual 2010
|
327,153
|
90,401
|
236,752
|
0
|
236,752
|
N
|
Paradise Bakery & Café, Inc.
|
4,700
|
33.1%
|
9/30/2018
|
||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
Actual 2010
|
290,157
|
134,178
|
155,979
|
13,399
|
142,580
|
N
|
||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
Actual 2010
|
221,824
|
57,165
|
164,659
|
0
|
164,659
|
N
|
||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
Actual 2010
|
475,256
|
195,517
|
279,739
|
0
|
279,739
|
N
|
||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
Actual 2010
|
143,138
|
135,878
|
7,261
|
0
|
7,261
|
N
|
Golden Dream Gymnastics
|
17,500
|
33.7%
|
4/30/2015
|
||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
Actual 2010
|
434,202
|
148,955
|
285,247
|
0
|
285,247
|
N
|
||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
TTM 4/30/2011
|
356,761
|
126,015
|
230,746
|
0
|
230,746
|
N
|
||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
Actual 2010
|
409,723
|
147,894
|
261,829
|
0
|
261,829
|
N
|
||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
Actual 2010
|
226,457
|
70,988
|
155,469
|
0
|
155,469
|
N
|
||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
Actual 2010
|
125,109
|
43,839
|
81,270
|
0
|
81,270
|
N
|
||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
Actual 2010
|
281,692
|
132,453
|
149,239
|
0
|
149,239
|
N
|
||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
Actual 2010
|
341,324
|
125,121
|
216,203
|
0
|
216,203
|
N
|
United States of America
|
4,200
|
18.1%
|
9/30/2017
|
||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
Actual 2010
|
381,725
|
190,859
|
190,867
|
7,325
|
183,542
|
N
|
||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
N
|
||||||||||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
N
|
WFRBS Commercial Mortgage Trust 2013-C12
|
|||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||
Mortgage Loan
Number
|
Property Name
|
Mortgage Loan
Seller(1)
|
2nd Largest Tenant Name(11)(14)(21)
|
2nd Largest
Tenant Sq. Ft.
|
2nd Largest
Tenant
% of NRA
|
2nd Largest
Tenant Exp. Date
|
3rd Largest Tenant Name(11)(14)(16)(21)
|
3rd Largest
Tenant Sq. Ft.
|
3rd Largest
Tenant
% of NRA
|
3rd Largest Tenant
Exp. Date
|
4th Largest Tenant Name(11)(14)(21)
|
4th Largest
Tenant Sq. Ft.
|
4th Largest
Tenant
% of NRA
|
4th Largest Tenant
Exp. Date
|
|||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
|||||||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
|||||||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
|||||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
|||||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
|||||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
|||||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
|||||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
|||||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
|||||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
|||||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
|||||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
|||||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
|||||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
|||||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
|||||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
|||||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
|||||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
|||||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
|||||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
|||||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
Fannie Mae
|
70,207
|
5.9%
|
2/28/2019
|
Century Business Services
|
59,774
|
5.0%
|
5/31/2013
|
Aetna
|
54,348
|
4.6%
|
3/31/2015
|
|||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
|||||||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
|||||||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
|||||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
|||||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
|||||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
|||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
24 Hour Fitness
|
44,619
|
23.1%
|
3/31/2024
|
Walgreens
|
14,820
|
7.7%
|
6/23/2008
|
Fresh & Easy
|
13,950
|
7.2%
|
1/31/2029
|
|||||||||||||
6.02
|
Eastgate
|
RBS
|
99 Cents Only
|
20,015
|
20.7%
|
1/31/2018
|
Party City
|
12,500
|
12.9%
|
1/31/2018
|
Petland
|
4,767
|
4.9%
|
5/20/2015
|
|||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
|||||||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
|||||||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
Cinemark
|
43,708
|
9.7%
|
5/31/2021
|
Beall’s
|
40,451
|
9.0%
|
12/31/2014
|
TJMaxx
|
24,074
|
5.4%
|
5/30/2022
|
|||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
|||||||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
Sharp Healthcare
|
29,364
|
43.4%
|
7/31/2028
|
Sun Diego
|
3,227
|
4.8%
|
4/30/2023
|
Planet Beauty
|
1,260
|
1.9%
|
1/31/2018
|
|||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
|||||||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
|||||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
|||||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
|||||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
|||||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
|||||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
|||||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
|||||||||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
|||||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
|||||||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
|||||||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
Kaiser Foundation Health
|
16,418
|
9.9%
|
2/28/2015
|
Lewis, Feinberg, Lee, Renaker
|
12,855
|
7.7%
|
8/30/2015
|
Beeson, Tayer & Bodine
|
10,237
|
6.2%
|
7/31/2016
|
|||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
|||||||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
|||||||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
|||||||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
|||||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
|||||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
Cavender Stores, Ltd
|
13,000
|
11.5%
|
6/30/2015
|
Lifeway Christian Stores
|
10,000
|
8.8%
|
9/30/2015
|
The Keg Steakhouse & Bar
|
8,738
|
7.7%
|
10/31/2015
|
|||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
|||||||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
Party City
|
10,285
|
11.4%
|
1/31/2014
|
Primacare Medical
|
4,500
|
5.0%
|
7/31/2013
|
Mattress Giant
|
4,500
|
5.0%
|
5/30/2013
|
|||||||||||||
21
|
Independence Park
|
LIG I
|
Argos Therapeutics, Inc
|
20,000
|
18.1%
|
11/30/2016
|
Applied Clinical Concepts, Inc
|
20,000
|
18.1%
|
2/28/2018
|
Durham Diagnostic
|
13,172
|
11.9%
|
1/31/2014
|
|||||||||||||
22
|
Independence Plaza
|
RBS
|
Surplus Warehouse
|
27,144
|
15.9%
|
2/28/2021
|
Harbor Freight Tools
|
15,000
|
8.8%
|
10/31/2015
|
He Xin Inc.
|
9,000
|
5.3%
|
11/30/2014
|
|||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
|||||||||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
Barnes & Thornburg, LLP
|
40,452
|
26.9%
|
6/30/2021
|
Merrill Lynch
|
6,737
|
4.5%
|
5/31/2018
|
|||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
|||||||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
|||||||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
|||||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
|||||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
J.C. Max
|
1,500
|
1.4%
|
3/31/2014
|
Jose N. Cardiel
|
1,500
|
1.4%
|
10/31/2013
|
|||||||||||||||||
28
|
Clybourn Center
|
RBS
|
Bedding Experts
|
3,487
|
10.6%
|
4/30/2016
|
NorthShore
|
3,265
|
9.9%
|
5/31/2016
|
Smashburger
|
3,219
|
9.7%
|
9/30/2022
|
|||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
Hotel Valencia San Antonio Riverwalk, L.P.
|
107
|
13.5%
|
2/28/2028
|
Hospitality Parking, LLC
|
75
|
9.5%
|
9/30/2016
|
Catto and Catto LLP
|
65
|
8.2%
|
5/31/2014
|
|||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
New York City Ballet
|
28,042
|
13.2%
|
3/14/2020
|
Baked by Melissa LLC
|
27,335
|
12.8%
|
2/28/2017
|
Lee’s Art Shop, Inc.
|
25,000
|
11.7%
|
4/14/2020
|
|||||||||||||
31
|
Aliso Commons
|
RBS
|
Grower’s Direct
|
6,000
|
19.6%
|
11/1/2025
|
Panera Bread
|
4,502
|
14.7%
|
9/27/2019
|
T-Mobile West
|
2,986
|
9.8%
|
1/31/2015
|
|||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
|||||||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
|||||||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
Best Mattress
|
6,932
|
7.4%
|
5/14/2013
|
Edwin Watts/Uinta Golf
|
6,552
|
7.0%
|
10/14/2014
|
Pizza Factory Express, Inc.
|
3,650
|
3.9%
|
2/28/2017
|
|||||||||||||
35
|
Crane Building
|
RBS
|
Guardian Real Estate Services LLC
|
8,878
|
18.3%
|
8/31/2016
|
Horny Toad Activewear, Inc.
|
6,521
|
13.4%
|
6/30/2014
|
|||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
|||||||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
BCRA Architecture
|
32,314
|
34.0%
|
Multiple Leases -- 7,119 square feet expiring 6/30/2013; 25,195 square feet expiring 12/31/2020
|
Corinthian Colleges
|
21,044
|
22.2%
|
9/30/2016
|
Lightning Jolt Espresso/Deli
|
250
|
0.3%
|
11/30/2013
|
|||||||||||||
38
|
Union Square - Manteca
|
WFB
|
Yukimi Japanese Food
|
3,196
|
4.0%
|
12/31/2017
|
Country Club Dental
|
2,200
|
2.7%
|
2/28/2018
|
Century 21
|
1,945
|
2.4%
|
MTM
|
|||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
|||||||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
Grand Buffet
|
8,640
|
10.0%
|
7/31/2018
|
National Outdoors, Inc.
|
5,375
|
6.2%
|
6/30/2015
|
CD Exchange
|
4,500
|
5.2%
|
2/28/2014
|
|||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
Yolanda’s, Inc.
|
6,632
|
10.8%
|
8/31/2016
|
JPMorgan Chase Bank, National Association
|
5,950
|
9.7%
|
1/31/2016
|
Frazee Industries, Inc.
|
4,952
|
8.1%
|
4/30/2015
|
|||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
|||||||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
|||||||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
|||||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
|||||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
|||||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
|||||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
|||||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
|||||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
|||||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
|||||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
|||||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
STW Fixed Income Mgtmt
|
14,000
|
37.3%
|
4/30/2023
|
|||||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
Zagg Inc
|
24,000
|
11.5%
|
4/30/2013
|
Altius Gymnastics Academy
|
12,000
|
5.7%
|
11/30/2015
|
Aquamira Technologies Inc.
|
9,000
|
4.3%
|
12/31/2013
|
|||||||||||||
47
|
640 Clyde Court
|
WFB
|
|||||||||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
|||||||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
|||||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
|||||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
Citi Trends
|
12,000
|
12.0%
|
10/31/2016
|
K Beauty
|
12,000
|
12.0%
|
9/30/2021
|
Dollar Tree
|
12,000
|
12.0%
|
1/31/2023
|
|||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
|||||||||||||||||||||||||
51
|
Kings Mall
|
Basis
|
Grand Oriental
|
6,188
|
10.0%
|
5/31/2021
|
Miller’s Hallmark
|
5,766
|
9.3%
|
2/28/2015
|
Mattress Firm
|
4,336
|
7.0%
|
2/28/2016
|
|||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
|||||||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
The Michael E. DeBakey VAMC Texas Mainland Galveston Community Based Outpatient Clinic
|
10,820
|
15.5%
|
3/31/2021
|
The American National Red Cross
|
5,000
|
7.2%
|
1/31/2017
|
Luna’s Mexican Restaurant of Texas City, Inc.
|
4,015
|
5.7%
|
10/31/2015
|
|||||||||||||
54
|
Mill Run Office Center
|
WFB
|
The Office Quarters
|
12,174
|
20.4%
|
9/30/2021
|
Blue Rock Construction
|
4,196
|
7.0%
|
10/31/2016
|
The Equinox Agency
|
3,341
|
5.6%
|
9/30/2017
|
|||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
Anna’s Linen
|
8,000
|
14.0%
|
10/31/2017
|
Nellis Inn Zone
|
6,684
|
11.7%
|
1/31/2022
|
Susie’s Deals
|
6,000
|
10.5%
|
3/12/2014
|
|||||||||||||
56
|
Klee Plaza
|
LIG I
|
Vitamin Shoppe
|
4,068
|
20.6%
|
12/1/2018
|
ChiroOne
|
2,772
|
14.0%
|
11/1/2021
|
Accelerated Health Systems, LLC.
|
2,575
|
13.0%
|
12/1/2018
|
|||||||||||||
57
|
Corporate Place
|
WFB
|
Coram Healthcare
|
20,218
|
23.3%
|
1/31/2019
|
Magico
|
20,000
|
23.1%
|
3/31/2020
|
Lyrical Foods
|
19,995
|
23.1%
|
11/30/2017
|
|||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
|||||||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
|||||||||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
KUS Ryan & Associates, PLLC
|
6,188
|
10.5%
|
3/31/2016
|
Konica Minolta Business Solutions U.S.A., Inc.
|
5,640
|
9.6%
|
4/30/2017
|
Michael P. Daniels & Associates, P.L.C.
|
3,020
|
5.1%
|
11/30/2017
|
|||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
|||||||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
Performance Bike
|
5,760
|
24.2%
|
6/30/2014
|
Chipotle Mexican
|
3,491
|
14.6%
|
6/30/2021
|
Massage Envy DTC
|
3,000
|
12.6%
|
2/29/2016
|
|||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
|||||||||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
|||||||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
|||||||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
Verizon/MCI
|
4,693
|
2.9%
|
1/31/2017
|
A T & T
|
4,493
|
2.8%
|
4/30/2015
|
Onondaga Co. Bar Ass.
|
3,212
|
2.0%
|
2/28/2015
|
|||||||||||||
68
|
Courts at Whitham
|
WFB
|
|||||||||||||||||||||||||
69
|
Village Shops
|
WFB
|
Circle K
|
3,105
|
21.9%
|
8/31/2016
|
Zoyo Yogurt
|
1,675
|
11.8%
|
11/30/2020
|
Allied Clinic
|
1,030
|
7.3%
|
12/31/2017
|
|||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
|||||||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
|||||||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
|||||||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
Walmart
|
15,000
|
28.8%
|
8/31/2013
|
A&R Supply LLC
|
9,000
|
17.3%
|
12/31/2017
|
The Rueda Holt
|
3,500
|
6.7%
|
4/30/2015
|
|||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
|||||||||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
|||||||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
|||||||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
|||||||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
|||||||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
|||||||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
|||||||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
Laundry 101, Inc.
|
3,600
|
15.5%
|
9/30/2013
|
Credit Corp of Ohio, LLC
|
2,000
|
8.6%
|
9/30/2015
|
PC Surgeons, LLC
|
2,000
|
8.6%
|
6/30/2013
|
|||||||||||||
94
|
Silver Creek MHC
|
WFB
|
|||||||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
|||||||||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
|||||||||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
WFRBS Commercial Mortgage Trust 2013-C12
|
|||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Mortgage Loan
Seller(1)
|
5th Largest Tenant Name(11)(14)(21)
|
5th Largest
Tenant Sq. Ft.
|
5th Largest
Tenant
% of NRA
|
5th Largest Tenant
Exp. Date
|
Engineering
Report Date
|
Environmental
Report Date
(Phase I)
|
Environmental
Report Date
(Phase II)
|
Seismic Report
Date
|
Seismic PML %
|
Seismic
Insurance
Required (Y/N)
|
Terrorism
Insurance
(Y/N)
|
Loan Purpose
|
Engineering Escrow
/ Deferred
Maintenance ($)
|
||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
1/10/2013
|
1/9/2013
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
10/9/2012
|
Various
|
N
|
Y
|
Acquisition
|
130,154
|
|||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
10/9/2012
|
10/9/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
10/9/2012
|
10/9/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
10/9/2012
|
10/10/2012
|
N
|
Y
|
|||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
10/9/2012
|
10/8/2012
|
N
|
Y
|
|||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
Pretzel & Stouffer Chartered
|
52,501
|
4.4%
|
4/30/2021
|
11/2/2012
|
11/2/2012
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
2/6/2013
|
2/6/2013
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
Various
|
2/4/2013
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
2/1/2013
|
2/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
2/4/2013
|
2/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
2/4/2013
|
2/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
Various
|
Various
|
Various
|
Various
|
10/30/2012
|
11/6/2012
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
Home Consignment Center
|
10,999
|
5.7%
|
2/28/2018
|
10/30/2012
|
11/6/2012
|
N
|
Y
|
|||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
Yummy Grill & Sushi
|
3,985
|
4.1%
|
1/31/2018
|
10/30/2012
|
11/6/2012
|
N
|
Y
|
|||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
12/11/2012
|
12/11/2012
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
9/12/2012
|
7/1/2012
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
Best Buy
|
22,960
|
5.1%
|
1/31/2016
|
11/15/2012
|
11/14/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
12/20/2012
|
12/20/2012
|
N
|
Y
|
Refinance
|
11,875
|
|||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
Yogurtland
|
1,256
|
1.9%
|
1/31/2023
|
12/11/2012
|
12/11/2012
|
12/11/2012
|
6.0%
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
12/17/2012
|
12/1/2012
|
Various
|
Various
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
12/17/2012
|
12/1/2012
|
N
|
Y
|
|||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
12/17/2012
|
12/1/2012
|
12/31/2012
|
7.0%
|
N
|
Y
|
|||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
12/17/2012
|
12/1/2012
|
N
|
Y
|
|||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
12/17/2012
|
12/1/2012
|
N
|
Y
|
|||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
12/17/2012
|
12/1/2012
|
N
|
Y
|
|||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
12/17/2012
|
12/1/2012
|
N
|
Y
|
|||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
1/22/2013
|
1/23/2013
|
1/28/2013
|
Various
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
1/22/2013
|
1/23/2013
|
N
|
Y
|
|||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
1/22/2013
|
1/23/2013
|
1/28/2013
|
5.0%
|
N
|
Y
|
|||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
1/22/2013
|
1/23/2013
|
1/28/2013
|
4.0%
|
N
|
Y
|
|||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
Casey Family Program
|
7,676
|
4.6%
|
3/31/2015
|
12/18/2012
|
1/11/2013
|
12/18/2012
|
24.0%
|
Y
|
Y
|
Refinance
|
0
|
|||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
2/7/2013
|
2/7/2013
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
9/5/2012
|
9/5/2012
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
11/26/2012
|
11/26/2012
|
N
|
Y
|
Refinance
|
29,250
|
|||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
11/26/2012
|
11/26/2012
|
N
|
Y
|
|||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
11/26/2012
|
11/26/2012
|
N
|
Y
|
|||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
On the border
|
7,231
|
6.4%
|
12/31/2014
|
12/18/2012
|
12/19/2012
|
N
|
Y
|
Refinance
|
229,600
|
|||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
12/20/2012
|
12/17/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
Famous Footwear
|
4,200
|
4.7%
|
6/30/2013
|
12/20/2012
|
12/19/2012
|
N
|
Y
|
Refinance
|
5,200
|
|||||||||||||||||
21
|
Independence Park
|
LIG I
|
SoftDev Incorporated
|
3,400
|
3.1%
|
9/30/2013
|
1/17/2013
|
1/21/2013
|
N
|
Y
|
Refinance
|
65,563
|
|||||||||||||||||
22
|
Independence Plaza
|
RBS
|
Family Dollar
|
8,506
|
5.0%
|
12/31/2014
|
11/12/2012
|
11/12/2012
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
11/26/2012
|
11/26/2012
|
11/26/2012
|
15.0%
|
N
|
Y
|
Refinance
|
39,375
|
|||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
12/26/2012
|
12/26/2012
|
N
|
Y
|
Acquisition
|
172,600
|
|||||||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
12/19/2012
|
12/18/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
Various
|
4/17/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
4/18/2012
|
4/17/2012
|
N
|
Y
|
|||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
4/17/2012
|
4/17/2012
|
N
|
Y
|
|||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
1/25/2013
|
1/24/2013
|
1/29/2013
|
16.0%
|
N
|
Y
|
Refinance
|
1,002,358
|
|||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
Toys Etc.
|
3,213
|
9.7%
|
9/30/2015
|
1/14/2013
|
1/14/2013
|
N
|
Y
|
Refinance
|
2,375
|
|||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
HNTB Corporation
|
45
|
5.7%
|
10/31/2014
|
12/12/2012
|
12/21/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
Dru Whitacre Media Services Ltd.
|
22,922
|
10.8%
|
5/31/2018
|
12/17/2012
|
12/17/2012
|
N
|
Y
|
Refinance
|
27,500
|
|||||||||||||||||
31
|
Aliso Commons
|
RBS
|
Smashburger
|
2,393
|
7.8%
|
10/31/2017
|
12/7/2012
|
12/7/2012
|
12/7/2012
|
8.0%
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
11/14/2012
|
11/15/2012
|
1/4/2013
|
7.0%
|
N
|
Y
|
Acquisition
|
152,500
|
|||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
2/4/2013
|
2/1/2013
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
Massage Envy (Pineview Relax, LLC)
|
3,388
|
3.6%
|
7/2/2013
|
11/26/2012
|
12/7/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||
35
|
Crane Building
|
RBS
|
7/18/2012
|
7/18/2012
|
12/21/2012
|
7/18/2012
|
9.0%
|
N
|
Y
|
Refinance
|
5,000
|
||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
1/17/2013
|
12/6/2012
|
1/21/2013
|
5.0%
|
N
|
Y
|
Refinance
|
250,000
|
|||||||||||||||||||
37
|
Pacific Center
|
WFB
|
11/26/2012
|
11/2/2012
|
11/2/2012
|
17.0%
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
H & R Block
|
1,800
|
2.2%
|
4/30/2017
|
11/29/2012
|
12/3/2012
|
11/29/2012
|
10.0%
|
N
|
Y
|
Refinance
|
11,688
|
|||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
10/11/2012
|
10/15/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
Cici’s Pizza
|
4,500
|
5.2%
|
4/30/2021
|
11/8/2012
|
11/12/2012
|
12/11/2012
|
N
|
Y
|
Refinance
|
453,134
|
||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
5/31/2011
|
6/1/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
Maly’s of California, Inc.
|
3,000
|
4.9%
|
1/31/2016
|
12/4/2012
|
8/22/2012
|
11/21/2012
|
13.0%
|
N
|
Y
|
Refinance
|
182,895
|
|||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
10/24/2012
|
10/24/2012
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
Various
|
Various
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
1/10/2013
|
10/29/2012
|
N
|
Y
|
|||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
10/29/2012
|
11/9/2012
|
N
|
Y
|
|||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
11/8/2012
|
11/7/2012
|
N
|
Y
|
|||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
1/2/2013
|
12/31/2012
|
N
|
Y
|
|||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
12/11/2012
|
12/12/2012
|
N
|
Y
|
|||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
9/10/2012
|
9/7/2012
|
N
|
Y
|
|||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
10/18/2012
|
10/17/2012
|
N
|
Y
|
|||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
1/3/2013
|
1/3/2013
|
N
|
Y
|
|||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
10/19/2012
|
10/19/2012
|
N
|
Y
|
|||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
12/13/2012
|
12/13/2012
|
12/13/2012
|
13.0%
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
Automotive Unlimited LLC
|
7,200
|
3.4%
|
12/31/2018
|
11/29/2012
|
11/29/2012
|
11/29/2012
|
12.0%
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||
47
|
640 Clyde Court
|
WFB
|
11/21/2012
|
12/6/2012
|
1/29/2013
|
11/21/2012
|
19.0%
|
N
|
Y
|
Refinance
|
0
|
||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
Various
|
1/2/2013
|
N
|
Y
|
Refinance
|
3,125
|
|||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
12/28/2012
|
1/2/2013
|
N
|
Y
|
|||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
1/2/2013
|
1/2/2013
|
N
|
Y
|
|||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
Hibbett Sporting Goods
|
4,800
|
4.8%
|
7/31/2017
|
12/13/2012
|
12/13/2012
|
N
|
Y
|
Acquisition
|
35,038
|
|||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
12/20/2012
|
12/19/2012
|
12/20/2012
|
13.0%
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||
51
|
Kings Mall
|
Basis
|
Firehouse Subs
|
2,304
|
3.7%
|
4/30/2016
|
1/7/2013
|
1/7/2013
|
N
|
Y
|
Acquisition
|
0
|
|||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
9/18/2012
|
9/18/2012
|
9/17/2012
|
6.0%
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
TC Community Center Partnership and Rainbow USA, Inc.
|
4,010
|
5.7%
|
1/31/2014
|
11/7/2012
|
11/12/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
Broadview Networks, Inc.
|
3,306
|
5.5%
|
12/31/2016
|
12/10/2012
|
12/10/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
One Nevada Credit Union
|
4,100
|
7.2%
|
8/31/2015
|
1/4/2013
|
1/4/2013
|
N
|
Y
|
Refinance
|
38,313
|
|||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
Cricket Communications, Inc.
|
2,268
|
11.5%
|
2/1/2019
|
12/10/2012
|
12/12/2012
|
N
|
Y
|
Refinance
|
7,500
|
|||||||||||||||||
57
|
Corporate Place
|
WFB
|
1/17/2013
|
1/17/2013
|
1/17/2013
|
17.0%
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
1/9/2013
|
12/20/2012
|
N
|
Y
|
Acquisition
|
11,063
|
|||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
6/27/2011
|
6/27/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
NB Coatings, Inc.
|
2,987
|
5.1%
|
3/31/2016
|
11/29/2012
|
11/30/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
8/9/2011
|
8/8/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
11/21/2012
|
11/21/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
Jimmy Johns
|
2,070
|
8.7%
|
3/31/2015
|
12/20/2012
|
1/15/2013
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
1/19/2011
|
2/18/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
1/16/2013
|
1/16/2013
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
1/17/2013
|
1/17/2013
|
1/14/2013
|
9.0%
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||
67
|
State Tower Building
|
RBS
|
Conestoga Rovers & Assoc
|
3,120
|
1.9%
|
2/28/2016
|
4/2/2012
|
4/3/2012
|
N
|
Y
|
Refinance
|
32,313
|
|||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
12/24/2012
|
12/24/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
69
|
Village Shops
|
WFB
|
Simply Posh
|
975
|
6.9%
|
7/31/2015
|
12/31/2012
|
9/27/2012
|
9/27/2012
|
N
|
Y
|
Refinance
|
0
|
||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
3/28/2011
|
3/28/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
12/7/2012
|
12/7/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
12/7/2012
|
12/7/2012
|
N
|
Y
|
Refinance
|
6,000
|
|||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
7/15/2011
|
7/13/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
1/18/2013
|
1/16/2013
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
9/11/2012
|
9/11/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
6/30/2011
|
6/30/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
4/22/2011
|
4/20/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
4/28/2011
|
4/27/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
6/1/2011
|
6/15/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
4/21/2011
|
4/20/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
12/7/2012
|
12/5/2012
|
N
|
Y
|
Refinance
|
1,375
|
|||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
4/22/2011
|
4/22/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
12/10/2012
|
12/7/2012
|
N
|
Y
|
Refinance
|
24,000
|
|||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
7/6/2011
|
7/6/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
11/28/2012
|
11/29/2012
|
N
|
Y
|
Refinance
|
27,500
|
|||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
4/28/2011
|
4/28/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
4/21/2011
|
4/20/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
12/4/2012
|
12/4/2012
|
N
|
Y
|
Refinance
|
13,750
|
|||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
12/4/2012
|
12/4/2012
|
N
|
Y
|
Refinance
|
6,250
|
|||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
1/4/2013
|
1/8/2013
|
N
|
Y
|
Refinance
|
22,063
|
|||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
6/16/2011
|
6/16/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
4/21/2011
|
4/20/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
Media Dynamics, Inc
|
1,600
|
6.9%
|
2/28/2014
|
12/11/2012
|
12/18/2012
|
N
|
Y
|
Refinance
|
2,813
|
|||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
11/28/2012
|
11/27/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
6/7/2012
|
6/6/2012
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
2/24/2011
|
2/25/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
9/27/2011
|
10/11/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
3/24/2011
|
3/24/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
6/7/2011
|
6/9/2011
|
N
|
Y
|
Refinance
|
0
|
|||||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
4/25/2011
|
4/25/2011
|
N
|
Y
|
Refinance
|
0
|
WFRBS Commercial Mortgage Trust 2013-C12
|
||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||
Mortgage Loan
Number
|
Property Name
|
Mortgage Loan
Seller(1)
|
Tax Escrow
(Initial)
|
Monthly Tax
Escrow ($)
|
Tax Escrow - Cash
or LoC
|
Tax Escrow - LoC
Counterparty
|
Insurance Escrow
(Initial)
|
Monthly
Insurance
Escrow ($)
|
Insurance
Escrow - Cash
or LoC
|
Insurance
Escrow - LoC
Counterparty
|
Upfront
Replacement
Reserve ($)(17)
|
Monthly Replacement Reserve ($)(17)
|
Replacement
Reserve Cap ($)(18)
|
Replacement
Reserve Escrow -
Cash or LoC
|
Replacement
Reserve Escrow -
LoC Counterparty
|
|||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
570,860
|
114,172
|
Cash
|
307,592
|
141,262
|
Cash
|
0
|
Springing
|
4,236,378
|
|||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
228,972
|
39,673
|
Cash
|
87,687
|
21,922
|
Cash
|
2,319,846
|
Springing
|
500,000
|
Cash
|
||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
||||||||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
||||||||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
||||||||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
||||||||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
||||||||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
||||||||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
||||||||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
||||||||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
||||||||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
||||||||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
||||||||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
||||||||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
||||||||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
||||||||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
||||||||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
||||||||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
||||||||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
||||||||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
4,492,124
|
226,941
|
Cash
|
0
|
Springing
|
5,000,000
|
19,891
|
0
|
Cash
|
|||||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
0
|
|||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
1,000,000
|
|||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
||||||||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
||||||||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
||||||||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
||||||||||||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
||||||||||||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
0
|
|||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
0
|
|||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
31,621
|
31,621
|
Cash
|
0
|
Springing
|
0
|
14,526
|
0
|
Cash
|
|||||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
164,187
|
27,364
|
Cash
|
142,306
|
20,329
|
Cash
|
17,495
|
17,495
|
0
|
Cash
|
||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
0
|
25,133
|
Cash
|
323
|
1,263
|
Cash
|
621
|
621
|
0
|
Cash
|
||||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
0
|
|||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
||||||||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
||||||||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
||||||||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
||||||||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
||||||||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
||||||||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
105,429
|
18,183
|
Cash
|
42,251
|
7,042
|
Cash
|
0
|
24,226
|
0
|
Cash
|
||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
||||||||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
||||||||||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
||||||||||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
0
|
51,163
|
Cash
|
0
|
Springing
|
200,000
|
3,050
|
300,000
|
Cash
|
|||||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
41,138
|
23,774
|
Cash
|
32,000
|
0
|
Cash
|
0
|
14,132
|
0
|
Cash
|
||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
29,842
|
29,842
|
Cash
|
299,646
|
27,241
|
Cash
|
0
|
15,850
|
0
|
Cash
|
||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
||||||||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
||||||||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
105,090
|
35,030
|
Cash
|
16,600
|
4,150
|
Cash
|
0
|
1,508
|
54,295
|
Cash
|
||||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
4,124
|
2,062
|
Cash
|
13,709
|
1,714
|
Cash
|
2,358
|
2,358
|
0
|
Cash
|
||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
59,560
|
19,853
|
Cash
|
12,158
|
3,039
|
Cash
|
0
|
1,090
|
39,254
|
Cash
|
||||||||||||||||||
21
|
Independence Park
|
LIG I
|
90,738
|
18,148
|
Cash
|
0
|
0
|
2,125
|
2,125
|
0
|
Cash
|
|||||||||||||||||||
22
|
Independence Plaza
|
RBS
|
26,902
|
26,902
|
Cash
|
7,936
|
2,645
|
Cash
|
0
|
2,839
|
0
|
Cash
|
||||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
0
|
15,975
|
Cash
|
0
|
Springing
|
0
|
2,200
|
52,800
|
Cash
|
|||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
116,113
|
23,223
|
Cash
|
20,417
|
2,917
|
Cash
|
2,507
|
2,507
|
0
|
Cash
|
||||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
0
|
14,120
|
Cash
|
0
|
Springing
|
0
|
3,333
|
0
|
Cash
|
|||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
171,864
|
15,624
|
Cash
|
0
|
Springing
|
0
|
12,300
|
0
|
Cash
|
|||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
||||||||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
||||||||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
43,273
|
10,818
|
Cash
|
20,034
|
1,541
|
Cash
|
0
|
1,873
|
0
|
Cash
|
||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
64,368
|
23,730
|
Cash
|
18,021
|
1,589
|
Cash
|
0
|
0
|
0
|
|||||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
39,443
|
9,861
|
Cash
|
31,400
|
3,140
|
Cash
|
2,795
|
2,795
|
0
|
Cash
|
||||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
23,729
|
23,729
|
Cash
|
0
|
Springing
|
0
|
3,371
|
0
|
Cash
|
|||||||||||||||||||
31
|
Aliso Commons
|
RBS
|
35,740
|
12,210
|
Cash
|
487
|
487
|
Cash
|
229
|
229
|
0
|
Cash
|
||||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
41,582
|
20,791
|
Cash
|
12,960
|
4,320
|
Cash
|
8,176
|
8,176
|
0
|
Cash
|
||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
39,989
|
7,998
|
Cash
|
15,000
|
1,667
|
Cash
|
10,911
|
10,911
|
0
|
Cash
|
||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
30,138
|
10,046
|
Cash
|
800
|
800
|
Cash
|
0
|
1,567
|
37,608
|
Cash
|
||||||||||||||||||
35
|
Crane Building
|
RBS
|
18,422
|
3,684
|
Cash
|
0
|
1,461
|
Cash
|
0
|
0
|
0
|
|||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
56,570
|
11,314
|
Cash
|
19,710
|
2,190
|
Cash
|
0
|
3,750
|
0
|
Cash
|
||||||||||||||||||
37
|
Pacific Center
|
WFB
|
26,428
|
6,607
|
Cash
|
0
|
Springing
|
0
|
1,583
|
0
|
Cash
|
|||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
11,985
|
3,995; Springing
|
Cash
|
0
|
Springing
|
32,122
|
1,338
|
32,122
|
Cash
|
|||||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
11,186
|
5,592
|
Cash
|
2,576
|
2,571
|
Cash
|
0
|
8,779
|
0
|
Cash
|
||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
76,827
|
15,365
|
Cash
|
18,844
|
1,713
|
Cash
|
1,300
|
1,300
|
0
|
Cash
|
||||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
27,052
|
13,526
|
Cash
|
12,842
|
4,281
|
Cash
|
0
|
Springing
|
0
|
|||||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
203,869
|
Springing
|
20,324
|
Springing
|
0
|
Springing
|
45,000
|
|||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
32,471
|
8,233
|
Cash
|
10,510
|
2,849
|
Cash
|
0
|
967
|
0
|
Cash
|
||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
||||||||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
||||||||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
||||||||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
||||||||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
||||||||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
||||||||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
||||||||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
||||||||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
||||||||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
34,630
|
8,658
|
Cash
|
11,302
|
869
|
Cash
|
0
|
750
|
27,000
|
Cash
|
||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
62,682
|
10,447
|
Cash
|
13,386
|
2,677
|
Cash
|
1,745
|
1,745
|
0
|
Cash
|
||||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
6,509
|
6,509
|
Cash
|
0
|
Springing
|
0
|
Springing
|
0
|
||||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
0
|
|||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
||||||||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
||||||||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
21,900
|
4,380
|
Cash
|
2,895
|
1,448
|
Cash
|
2,333
|
2,333
|
60,000
|
Cash
|
||||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
2,719
|
6,517
|
Cash
|
0
|
Springing
|
0
|
1,576
|
0
|
Cash
|
|||||||||||||||||||
51
|
Kings Mall
|
Basis
|
42,912
|
10,728
|
Cash
|
5,731
|
1,433
|
Cash
|
0
|
773
|
0
|
Cash
|
||||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
0
|
4,707
|
Cash
|
18,736
|
2,483
|
Cash
|
0
|
786
|
0
|
Cash
|
||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
22,726
|
7,575
|
Cash
|
39,256
|
3,926
|
Cash
|
6,690
|
6,690
|
0
|
Cash
|
||||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
76,757
|
9,911
|
Cash
|
1,596
|
1,395
|
Cash
|
0
|
1,394
|
100,000
|
Cash
|
||||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
8,094
|
4,047
|
Cash
|
1,571
|
524
|
Cash
|
0
|
1,380
|
0
|
Cash
|
||||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
92,917
|
11,615
|
Cash
|
1,798
|
899
|
Cash
|
0
|
936
|
0
|
Cash
|
||||||||||||||||||
57
|
Corporate Place
|
WFB
|
0
|
5,052
|
Cash
|
0
|
Springing
|
0
|
722
|
17,328
|
Cash
|
|||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
0
|
Springing
|
0
|
Springing
|
0
|
1,513
|
0
|
Cash
|
||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
9,470
|
9,470
|
Cash
|
5,559
|
927
|
Cash
|
1,523
|
1,523
|
0
|
Cash
|
||||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
52,500
|
15,421
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
6,796
|
6,796
|
Cash
|
0
|
Springing
|
0
|
962
|
0
|
Cash
|
|||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
21,886
|
10,943
|
Cash
|
0
|
Springing
|
0
|
397
|
23,845
|
Cash
|
|||||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
36,968
|
16,560
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
30,067
|
10,022
|
Cash
|
7,722
|
643
|
Cash
|
0
|
1,060
|
38,147
|
Cash
|
||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
62,098
|
19,876
|
Cash
|
12,585
|
4,195
|
Cash
|
2,672
|
2,672
|
0
|
Cash
|
||||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
932
|
932
|
Cash
|
6,873
|
625
|
Cash
|
0
|
1,408
|
0
|
Cash
|
||||||||||||||||||
69
|
Village Shops
|
WFB
|
15,255
|
3,051
|
Cash
|
0
|
Springing
|
0
|
343
|
20,595
|
Cash
|
|||||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
102,055
|
31,616
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
4,540
|
413
|
Cash
|
4,524
|
503
|
Cash
|
683
|
683
|
0
|
Cash
|
||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
179
|
179
|
Cash
|
3,001
|
333
|
Cash
|
1,172
|
1,172
|
0
|
Cash
|
||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
44,715
|
22,701
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
9,177
|
1,835
|
Cash
|
3,381
|
676
|
Cash
|
583
|
583
|
21,000
|
Cash
|
||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
8,834
|
4,417
|
Cash
|
11,717
|
2,929
|
Cash
|
0
|
1,257
|
0
|
Cash
|
||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
37,000
|
12,855
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
21,353
|
11,345
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
2,497
|
444
|
Cash
|
3,020
|
745
|
Cash
|
0
|
0
|
0
|
|||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
17,921
|
13,098
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
5,278
|
880
|
Cash
|
2,252
|
250
|
Cash
|
861
|
861
|
0
|
Cash
|
||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
50,093
|
14,408
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
9,369
|
1,874
|
Cash
|
1,332
|
666
|
Cash
|
575
|
575
|
0
|
Cash
|
||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
28,582
|
15,176
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
3,074
|
1,537
|
Cash
|
606
|
303
|
Cash
|
308
|
308
|
0
|
Cash
|
||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
8,000
|
2,426
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
1,407
|
704
|
Cash
|
1,874
|
375
|
Cash
|
422
|
422
|
15,183
|
Cash
|
||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
1,377
|
688
|
Cash
|
1,874
|
375
|
Cash
|
308
|
308
|
11,070
|
Cash
|
||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
1,337
|
1,337
|
Cash
|
3,745
|
535
|
Cash
|
404
|
404
|
0
|
Cash
|
||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
5,357
|
3,220
|
Cash
|
25,012
|
2,087
|
Cash
|
0
|
0
|
0
|
|||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
14,480
|
3,620
|
Cash
|
4,259
|
710
|
Cash
|
291
|
291
|
0
|
Cash
|
||||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
2,664
|
2,664
|
Cash
|
1,714
|
245
|
Cash
|
0
|
654
|
0
|
Cash
|
||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
73,095
|
13,947
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
31,500
|
11,711
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
|||||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
7,500
|
8,777
|
Cash
|
0
|
Springing
|
0
|
0
|
0
|
WFRBS Commercial Mortgage Trust 2013-C12
|
||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||||
Mortgage Loan
Number
|
Property Name
|
Mortgage Loan
Seller(1)
|
Upfront TI/LC Reserve
($)(19)
|
Monthly TI/LC Reserve
($)(19)
|
TI/LC Reserve
Cap ($)(20)
|
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) ($)(21)
|
Other Escrow I (Monthly) ($)
|
Other Escrow I Cap
($)
|
Other Escrow I
Escrow - Cash or
LoC
|
Other Escrow I - LoC
Counterparty
|
|||||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
||||||||||||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
||||||||||||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
||||||||||||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
||||||||||||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
||||||||||||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
||||||||||||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
||||||||||||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
||||||||||||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
||||||||||||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
||||||||||||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
||||||||||||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
||||||||||||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
||||||||||||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
||||||||||||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
||||||||||||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
||||||||||||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
||||||||||||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
||||||||||||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
10,000,000
|
99,454
|
5,000,000
|
Cash
|
0
|
0
|
Tenant Specific TILC Reserve
|
2,952,312
|
0
|
0
|
Cash
|
|||||||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
0
|
Springing
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
0
|
Springing
|
2,000,000
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
||||||||||||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
||||||||||||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
||||||||||||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
||||||||||||||||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
||||||||||||||||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
0
|
0
|
0
|
0
|
0
|
BPS Reserve
|
296,339
|
0
|
0
|
Cash
|
||||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
500,000
|
28,073
|
1,200,000
|
Cash
|
0
|
0
|
Renovation Reserve
|
1,756,000
|
0
|
0
|
||||||||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
840
|
840
|
0
|
Cash
|
0
|
0
|
Tenant Reserve
|
2,394,265
|
0
|
0
|
Cash
|
|||||||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
0
|
Springing
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
||||||||||||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
||||||||||||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
||||||||||||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
||||||||||||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
||||||||||||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
||||||||||||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
||||||||||||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
||||||||||||||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
||||||||||||||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
197,000
|
25,000
|
500,000
|
Cash
|
0
|
0
|
Cash Management Reserve
|
5,000
|
0
|
0
|
Cash
|
|||||||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
||||||||||||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
||||||||||||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
0
|
6,250
|
250,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
0
|
5,000
|
240,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
21
|
Independence Park
|
LIG I
|
16,667
|
16,667
|
1,200,000
|
Cash
|
0
|
0
|
Leasing Reserve
|
0
|
Springing
|
0
|
||||||||||||||||||||||
22
|
Independence Plaza
|
RBS
|
250,000
|
28,390
|
750,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
1,500,000
|
Springing
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
12,537
|
12,537
|
0
|
Cash
|
0
|
0
|
1st Source Atrium Improvements Reserve
|
375,000
|
0
|
0
|
Cash
|
|||||||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
||||||||||||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
||||||||||||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
500,000
|
0
|
500,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
182,666
|
2,752
|
0
|
Cash
|
0
|
0
|
Rent Concession Reserve
|
26,262
|
0
|
0
|
Cash
|
|||||||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
1,250
|
1,250
|
60,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
250,000
|
20,000
|
250,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
31
|
Aliso Commons
|
RBS
|
2,469
|
2,469
|
0
|
Cash
|
0
|
0
|
Tenant Concession Reserves
|
129,188
|
0
|
0
|
Cash
|
|||||||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
0
|
0
|
0
|
0
|
0
|
PIP Reserve
|
0
|
Springing
|
0
|
|||||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
150,000
|
6,250
|
150,000
|
Cash
|
0
|
0
|
Space Specific TILC Reserve
|
150,000
|
0
|
0
|
Cash
|
|||||||||||||||||||||
35
|
Crane Building
|
RBS
|
4,126
|
4,126
|
120,000
|
Cash
|
0
|
0
|
Building Envelope Reserve
|
105,000
|
0
|
0
|
Cash
|
|||||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
421,000
|
11,000
|
670,000
|
Cash
|
0
|
0
|
Existing TILC Reserve
|
592,097
|
0
|
0
|
Cash
|
|||||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
117,878
|
4,758; Springing
|
171,270
|
Cash
|
0
|
0
|
Raley’s TILC Reserve
|
1,030,000
|
0
|
0
|
Cash
|
|||||||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
300,000
|
Springing
|
300,000
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
5,850
|
5,850
|
120,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
0
|
2,333
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
||||||||||||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
||||||||||||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
||||||||||||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
||||||||||||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
||||||||||||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
||||||||||||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
||||||||||||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
||||||||||||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
||||||||||||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
225,000
|
Springing
|
225,000
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
800,000
|
0
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
0
|
Springing
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
||||||||||||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
||||||||||||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
104,150
|
4,150
|
373,875
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
51
|
Kings Mall
|
Basis
|
0
|
4,167
|
350,000
|
Cash
|
0
|
0
|
Hallmark CAM Reconciliation
|
10,303
|
0
|
0
|
Cash
|
|||||||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
56,250
|
6,250
|
275,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
0
|
Springing
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
0
|
3,569
|
200,000
|
Cash
|
0
|
0
|
Mikki Hawaiian Rent Concession Reserve
|
29,820
|
0
|
0
|
Cash
|
|||||||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
0
|
3,000
|
120,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
57
|
Corporate Place
|
WFB
|
0
|
2,385
|
85,860
|
Cash
|
0
|
0
|
Lyrical Foods TI Reserve
|
99,975
|
0
|
0
|
Cash
|
|||||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
0
|
7,205
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
8,150
|
8,150
|
350,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
0
|
0
|
0
|
0
|
0
|
Performance Bike TILC Reserve
|
150,000
|
2,469
|
150,000
|
Cash
|
||||||||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
600,000
|
13,360
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
69
|
Village Shops
|
WFB
|
0
|
1,143
|
75,000
|
Cash
|
0
|
0
|
Rent Concession Reserve
|
45,329
|
0
|
0
|
Cash
|
|||||||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
75,000
|
1,733
|
200,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
Collateral Security Agreement for Possessory Interest Tax
|
201,870
|
0
|
0
|
Cash
|
||||||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
Collateral Security Agreement for Capital Improvements
|
1,000,000
|
0
|
0
|
Cash
|
||||||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
Collateral Security Agreement for Capital Improvements
|
175,000
|
0
|
0
|
Cash
|
||||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
Debt Service Payment Reserve
|
0
|
Springing
|
38,346
|
|||||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
Debt Service Payment Reserve
|
0
|
Springing
|
22,311
|
|||||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
Collateral Security Agreement for Maintenance Arrears
|
25,000
|
0
|
0
|
Cash
|
||||||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
Collateral Security Agreement for Maintenance Arrears
|
8,000
|
0
|
0
|
Cash
|
||||||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
1,651
|
1,651
|
59,418
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
0
|
0
|
0
|
0
|
0
|
Collateral Security Agreement for Capital Improvements
|
50,000
|
0
|
0
|
Cash
|
WFRBS Commercial Mortgage Trust 2013-C12
|
||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
Mortgage Loan
Number
|
Property Name
|
Mortgage Loan
Seller(1)
|
Other Escrow II Reserve Description
|
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(11)
|
Ownership
Interest(22)
|
Ground Lease Initial Expiration Date
|
Annual Ground Rent Payment
|
Annual Ground Rent Increases
|
|||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
Fee
|
|||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
Fee
|
|||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
Rent Concession Reserve
|
2,188,982
|
0
|
0
|
Cash
|
Fee
|
||||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
Fee
|
|||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
Fee
|
|||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
Fee
|
|||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
Fee
|
|||||||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
Fee
|
|||||||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
Fee
|
|||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
Fee
|
|||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
Fee
|
|||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
Fee
|
|||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
Fee
|
|||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
Fee
|
|||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
Fee
|
|||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
Fee
|
|||||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
Fee
|
|||||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
Fee
|
|||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
Fee
|
|||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
0
|
0
|
0
|
1,500,000
|
Fee
|
|||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
21
|
Independence Park
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
22
|
Independence Plaza
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
0
|
0
|
0
|
Fee & Leasehold
|
5/1/2030
|
$7,387
|
N
|
|||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
Fee
|
|||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
Fee
|
|||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
31
|
Aliso Commons
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
35
|
Crane Building
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
Multi Care Termination Reserve
|
885,000
|
0
|
0
|
Cash
|
Fee
|
||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
Fee
|
|||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
Fee
|
|||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
Fee
|
|||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
Fee
|
|||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
Fee
|
|||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
Fee
|
|||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
Fee
|
|||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
Fee
|
|||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
Fee
|
|||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
Fee
|
|||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
Fee
|
|||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
51
|
Kings Mall
|
Basis
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
0
|
0
|
0
|
100,000
|
Fee
|
|||||||||||||||||||
57
|
Corporate Place
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
69
|
Village Shops
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
Collateral Security Agreement for Capital Improvements
|
288,906
|
0
|
0
|
Cash
|
Leasehold
|
8/6/2037
|
$27,626
|
N
|
|||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
Collateral Security Agreement for Judgement Disposition
|
125,000
|
0
|
0
|
Cash
|
Fee
|
||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
Collateral Security Agreement for Capital Improvements
|
250,000
|
0
|
0
|
Cash
|
Fee
|
||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
Leasehold
|
7/31/2051
|
$8,120
|
N
|
|||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
0
|
0
|
0
|
Fee
|
WFRBS Commercial Mortgage Trust 2013-C12
|
||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||
Mortgage Loan
Number
|
Property Name
|
Mortgage Loan
Seller(1)
|
Lockbox
|
Whole Loan Cut-
off Date Balance
($)(23)
|
Whole Loan
Debt Service ($)
|
Subordinate
Secured Debt
Original Balance
($)(24)
|
Subordinate
Secured Debt Cut-
off Date Balance
($)(25)
|
Whole Loan
UW NOI DSCR
(x)(26)
|
Whole Loan
UW NCF DSCR
(x)(26)
|
Whole Loan
Cut-off Date
LTV Ratio(27)
|
Whole Loan
Cut-off Date
UW NOI Debt
Yield(27)
|
Whole Loan
Cut-off Date
UW NCF Debt
Yield(27)
|
Mezzanine Debt
Cut-off Date
Balance($)
|
Sponsor(28)
|
Affiliated
Sponsors
|
Mortgage Loan Number
|
||||||||||||||||
1
|
Grand Beach Hotel
|
RBS
|
Hard/Springing Cash Management
|
The Murray Group
|
1
|
|||||||||||||||||||||||||||
2
|
RHP Portfolio II
|
RBS
|
Soft/Springing Cash Management
|
RHP Properties Inc.; Northstar Realty Finance Corporation
|
2
|
|||||||||||||||||||||||||||
2.01
|
Wikiup
|
RBS
|
2.01
|
|||||||||||||||||||||||||||||
2.02
|
Thornton
|
RBS
|
2.02
|
|||||||||||||||||||||||||||||
2.03
|
Stoneybrook
|
RBS
|
2.03
|
|||||||||||||||||||||||||||||
2.04
|
Villa West
|
RBS
|
2.04
|
|||||||||||||||||||||||||||||
2.05
|
Mallard Lake
|
RBS
|
2.05
|
|||||||||||||||||||||||||||||
2.06
|
Inspiration Valley
|
RBS
|
2.06
|
|||||||||||||||||||||||||||||
2.07
|
Big Country
|
RBS
|
2.07
|
|||||||||||||||||||||||||||||
2.08
|
Mobile Gardens
|
RBS
|
2.08
|
|||||||||||||||||||||||||||||
2.09
|
Grand Meadow
|
RBS
|
2.09
|
|||||||||||||||||||||||||||||
2.10
|
Pleasant Grove
|
RBS
|
2.1
|
|||||||||||||||||||||||||||||
2.11
|
Hidden Hills
|
RBS
|
2.11
|
|||||||||||||||||||||||||||||
2.12
|
Breazeale
|
RBS
|
2.12
|
|||||||||||||||||||||||||||||
2.13
|
Green Valley Village
|
RBS
|
2.13
|
|||||||||||||||||||||||||||||
2.14
|
Park Plaza
|
RBS
|
2.14
|
|||||||||||||||||||||||||||||
2.15
|
Commerce Heights
|
RBS
|
2.15
|
|||||||||||||||||||||||||||||
2.16
|
Englewood
|
RBS
|
2.16
|
|||||||||||||||||||||||||||||
2.17
|
Oak Grove
|
RBS
|
2.17
|
|||||||||||||||||||||||||||||
2.18
|
Oak Glen
|
RBS
|
2.18
|
|||||||||||||||||||||||||||||
3
|
One South Wacker Drive
|
WFB
|
Hard/Upfront Cash Management
|
Various
|
3
|
|||||||||||||||||||||||||||
4
|
Merrill Lynch Office
|
RBS
|
Hard/Springing Cash Management
|
Cole Credit Property Trust III, Inc.
|
4
|
|||||||||||||||||||||||||||
5
|
Hensley & Co. Portfolio
|
RBS
|
Hard/Springing Cash Management
|
AG Net Lease II Corp
|
5
|
|||||||||||||||||||||||||||
5.01
|
Hensley & Co. - Phoenix
|
RBS
|
5.01
|
|||||||||||||||||||||||||||||
5.02
|
Hensley & Co. - Chandler
|
RBS
|
5.02
|
|||||||||||||||||||||||||||||
5.03
|
Hensley & Co. - Prescott
|
RBS
|
5.03
|
|||||||||||||||||||||||||||||
6
|
Territory Portfolio
|
RBS
|
Hard/Springing Cash Management
|
Inland Diversified Real Estate Trust, Inc.
|
6
|
|||||||||||||||||||||||||||
6.01
|
Centennial Gateway
|
RBS
|
6.01
|
|||||||||||||||||||||||||||||
6.02
|
Eastgate
|
RBS
|
6.02
|
|||||||||||||||||||||||||||||
7
|
Las Vegas Strip Walgreens
|
WFB
|
Springing (Without Established Account)
|
Corporate Property Associates 17 - Global Incorporated
|
Y-Group A
|
7
|
||||||||||||||||||||||||||
8
|
Kraft - Three Lakes Drive
|
WFB
|
Hard/Upfront Cash Management
|
W.P. Carey Inc.
|
Y-Group A
|
8
|
||||||||||||||||||||||||||
9
|
Victoria Mall
|
WFB
|
Springing (Without Established Account)
|
James Hull; John Gibson; Barry Storey
|
9
|
|||||||||||||||||||||||||||
10
|
Studio Green Apartments
|
CIIICM
|
Soft/Springing Cash Management
|
Campus Living Property Interests
|
10
|
|||||||||||||||||||||||||||
11
|
Flower Hill West
|
RBS
|
Hard/Springing Cash Management
|
Protea Holdings
|
11
|
|||||||||||||||||||||||||||
12
|
Sportsman’s Warehouse Portfolio
|
WFB
|
Springing (Without Established Account)
|
Spirit Realty Capital, Inc.
|
12
|
|||||||||||||||||||||||||||
12.01
|
Sportsman’s Warehouse - Thornton
|
WFB
|
12.01
|
|||||||||||||||||||||||||||||
12.02
|
Sportsman’s Warehouse - Midvale
|
WFB
|
12.02
|
|||||||||||||||||||||||||||||
12.03
|
Sportsman’s Warehouse - Mesa
|
WFB
|
12.03
|
|||||||||||||||||||||||||||||
12.04
|
Sportsman’s Warehouse - Ankeny
|
WFB
|
12.04
|
|||||||||||||||||||||||||||||
12.05
|
Sportsman’s Warehouse - Phoenix
|
WFB
|
12.05
|
|||||||||||||||||||||||||||||
12.06
|
Sportsman’s Warehouse - Loveland
|
WFB
|
12.06
|
|||||||||||||||||||||||||||||
13
|
Intercoastal Hotel Portfolio
|
Basis
|
Hard/Springing Cash Management
|
Natalie Roberts
|
13
|
|||||||||||||||||||||||||||
13.01
|
Hampton Inn Raleigh
|
Basis
|
13.01
|
|||||||||||||||||||||||||||||
13.02
|
Holiday Inn Express SLC
|
Basis
|
13.02
|
|||||||||||||||||||||||||||||
13.03
|
Holiday Inn Express Tooele
|
Basis
|
13.03
|
|||||||||||||||||||||||||||||
14
|
Old Oakland
|
WFB
|
Springing (Without Established Account)
|
Peter B. Sullivan
|
14
|
|||||||||||||||||||||||||||
15
|
Hilton Garden Inn Lakewood
|
RBS
|
Hard/Springing Cash Management
|
Hotels Unlimited, Inc.
|
15
|
|||||||||||||||||||||||||||
16
|
Gander Mountain
|
LIG I
|
Hard/Springing Cash Management
|
Lexington Realty Trust
|
16
|
|||||||||||||||||||||||||||
17
|
The Lodge & Waterfall Park
|
CIIICM
|
Soft/Springing Cash Management
|
JAW Equity Management
|
17
|
|||||||||||||||||||||||||||
17.01
|
The Lodge
|
CIIICM
|
17.01
|
|||||||||||||||||||||||||||||
17.02
|
Waterfall Park
|
CIIICM
|
17.02
|
|||||||||||||||||||||||||||||
18
|
Southwest Crossing
|
RBS
|
Springing (Without Established Account)
|
Tri-State Commercial Associates
|
Y-Group B
|
18
|
||||||||||||||||||||||||||
19
|
Autumn Lake MHC
|
CIIICM
|
Springing (Without Established Account)
|
Kurtis P. Keeney & Nathaniel G. Smith
|
19
|
|||||||||||||||||||||||||||
20
|
Carrier Towne Crossing
|
RBS
|
Springing (Without Established Account)
|
Tri-State Commercial Associates
|
Y-Group B
|
20
|
||||||||||||||||||||||||||
21
|
Independence Park
|
LIG I
|
None
|
HCP Ventures IV, LLC
|
21
|
|||||||||||||||||||||||||||
22
|
Independence Plaza
|
RBS
|
Hard/Springing Cash Management
|
James L. Boller III; James L. Boller IV
|
22
|
|||||||||||||||||||||||||||
23
|
Santa Barbara Tech Center
|
WFB
|
Hard/Springing Cash Management
|
Jeffrey C. Bermant
|
23
|
|||||||||||||||||||||||||||
24
|
1st Source Bank Building
|
RBS
|
Hard/Springing Cash Management
|
John Schneider
|
24
|
|||||||||||||||||||||||||||
25
|
Valley Farms Apartments
|
WFB
|
Springing (Without Established Account)
|
Steadfast Income REIT, Inc.
|
25
|
|||||||||||||||||||||||||||
26
|
Patricia Southway Manor
|
WFB
|
Soft/Springing Cash Management
|
Sameer Bhushan
|
26
|
|||||||||||||||||||||||||||
26.01
|
Southway Manor
|
WFB
|
26.01
|
|||||||||||||||||||||||||||||
26.02
|
Patricia Manor
|
WFB
|
26.02
|
|||||||||||||||||||||||||||||
27
|
850 East Foothill Boulevard
|
Basis
|
Hard/Springing Cash Management
|
Scott Christopher Beard
|
27
|
|||||||||||||||||||||||||||
28
|
Clybourn Center
|
RBS
|
Hard/Springing Cash Management
|
Urban Partners, Ltd.
|
28
|
|||||||||||||||||||||||||||
29
|
Travis Park Retail & Garage
|
LIG I
|
Soft/Springing Cash Management
|
Kamyar Mateen, Shervin Mateen
|
Y-Group C
|
29
|
||||||||||||||||||||||||||
30
|
3200 Liberty Avenue
|
WFB
|
Springing (Without Established Account)
|
Kenneth Cohen
|
30
|
|||||||||||||||||||||||||||
31
|
Aliso Commons
|
RBS
|
None
|
Buie Stoddard Group
|
Y-Group D
|
31
|
||||||||||||||||||||||||||
32
|
Autumnwood Apartments
|
LIG I
|
None
|
Tom Intrator
|
32
|
|||||||||||||||||||||||||||
33
|
Hilton Garden Inn - Lithia Spring, GA
|
RBS
|
Hard/Springing Cash Management
|
Mukesh Patel; Bina Patel
|
33
|
|||||||||||||||||||||||||||
34
|
Pineview Plaza
|
WFB
|
Springing (With Established Account)
|
Gilbert Jennings
|
34
|
|||||||||||||||||||||||||||
35
|
Crane Building
|
RBS
|
Hard/Springing Cash Management
|
Unico Properties
|
35
|
|||||||||||||||||||||||||||
36
|
Oak Creek Apartments
|
WFB
|
Soft/Upfront Cash Management
|
Timothy V. Ramis; Ted K. Gilbert; Molly Mink Liston; Thomas Brenneke; Patricia A. Schleining; Quinn Johnson
|
36
|
|||||||||||||||||||||||||||
37
|
Pacific Center
|
WFB
|
Soft/Springing Cash Management
|
Michael R. Bartlett
|
37
|
|||||||||||||||||||||||||||
38
|
Union Square - Manteca
|
WFB
|
Soft/Springing Cash Management
|
Michael Maffia; Todd Oliver
|
38
|
|||||||||||||||||||||||||||
39
|
Residence Inn - Waynesboro
|
WFB
|
None
|
Scott A. Goldenberg; Thomas P. Dahl; Allen Dahl
|
39
|
|||||||||||||||||||||||||||
40
|
North Towne Plaza
|
LIG I
|
Soft/Springing Cash Management
|
Kamyar Mateen, Shervin Mateen
|
Y-Group C
|
40
|
||||||||||||||||||||||||||
41
|
Parkview Apartments Corp.
|
NCB, FSB
|
None
|
41
|
||||||||||||||||||||||||||||
42
|
Woodlands Plaza
|
LIG I
|
None
|
Larry Tashjian, Eric Banhazl, Scott Cutler
|
42
|
|||||||||||||||||||||||||||
43
|
1200 Lincoln Street
|
LIG I
|
Hard/Springing Cash Management
|
Store Capital Corporation
|
43
|
|||||||||||||||||||||||||||
44
|
Family Dollar Portfolio
|
Basis
|
Hard/Springing Cash Management
|
David Fisher, Joshua Ungerecht, and Warren Thomas
|
44
|
|||||||||||||||||||||||||||
44.01
|
Family Dollar Phoenix
|
Basis
|
44.01
|
|||||||||||||||||||||||||||||
44.02
|
Family Dollar Laredo - SB
|
Basis
|
44.02
|
|||||||||||||||||||||||||||||
44.03
|
Family Dollar Mission
|
Basis
|
44.03
|
|||||||||||||||||||||||||||||
44.04
|
Family Dollar Columbia
|
Basis
|
44.04
|
|||||||||||||||||||||||||||||
44.05
|
Family Dollar Edinburg
|
Basis
|
44.05
|
|||||||||||||||||||||||||||||
44.06
|
Family Dollar Greenville
|
Basis
|
44.06
|
|||||||||||||||||||||||||||||
44.07
|
Family Dollar Abilene
|
Basis
|
44.07
|
|||||||||||||||||||||||||||||
44.08
|
Dollar General Corpus Christi
|
Basis
|
44.08
|
|||||||||||||||||||||||||||||
44.09
|
Family Dollar Reynoldsburg
|
Basis
|
44.09
|
|||||||||||||||||||||||||||||
45
|
Rincon Corporate Center
|
Basis
|
Hard/Springing Cash Management
|
John G. King and Peter F. Hilf
|
45
|
|||||||||||||||||||||||||||
46
|
Cache Meadows Industrial
|
LIG I
|
None
|
George Champion, III
|
46
|
|||||||||||||||||||||||||||
47
|
640 Clyde Court
|
WFB
|
Hard/Upfront Cash Management
|
Michelle Dillabough
|
47
|
|||||||||||||||||||||||||||
48
|
Walgreens Portfolio
|
Basis
|
Hard/Upfront Cash Management
|
Rubin Margules
|
48
|
|||||||||||||||||||||||||||
48.01
|
Walgreens Rockford
|
Basis
|
48.01
|
|||||||||||||||||||||||||||||
48.02
|
Walgreens Oshkosh
|
Basis
|
48.02
|
|||||||||||||||||||||||||||||
49
|
Shannon Square
|
CIIICM
|
Springing (With Established Account)
|
Mark Rubin
|
49
|
|||||||||||||||||||||||||||
50
|
Goleta Valley Mini Storage
|
WFB
|
None
|
Ronald A. Hays individually and as Trustee of the Ronald Hays Family Revocable Trust
|
50
|
|||||||||||||||||||||||||||
51
|
Kings Mall
|
Basis
|
Springing (Without Established Account)
|
Marc Jacobowitz, Yerachmael Jacobson
|
51
|
|||||||||||||||||||||||||||
52
|
SafKeep Self Storage - Del Rey Oaks
|
WFB
|
None
|
Edward G. Roach; The Edward and Jeanette Roach Revocable Trust
|
52
|
|||||||||||||||||||||||||||
53
|
Mainland Crossing
|
LIG I
|
Soft/Springing Cash Management
|
Kamyar Mateen, Shervin Mateen
|
Y-Group C
|
53
|
||||||||||||||||||||||||||
54
|
Mill Run Office Center
|
WFB
|
Springing (Without Established Account)
|
Deborah Toll Gruelle
|
54
|
|||||||||||||||||||||||||||
55
|
Nellis Crossing Shopping Center
|
WFB
|
Soft/Springing Cash Management
|
Thomas R. Buckley
|
55
|
|||||||||||||||||||||||||||
56
|
Klee Plaza
|
LIG I
|
None
|
Menahem Deitcher
|
56
|
|||||||||||||||||||||||||||
57
|
Corporate Place
|
WFB
|
None
|
Michael Jaeger; Robert A. McHugh III individually and as trustee of the Robert A. McHugh III Living Trust
|
57
|
|||||||||||||||||||||||||||
58
|
LA Fitness - Plainfield
|
WFB
|
Hard/Upfront Cash Management
|
Time Equities, Inc.
|
58
|
|||||||||||||||||||||||||||
59
|
950 Fifth Avenue Corporation
|
NCB, FSB
|
None
|
7,396,910
|
38,986
|
2,500,000
|
2,000,000
|
2.13
|
2.13
|
4.7%
|
13.5%
|
13.5%
|
59
|
|||||||||||||||||||
60
|
High Meadow Office
|
LIG I
|
None
|
Deborah Romans
|
60
|
|||||||||||||||||||||||||||
61
|
Evergreen Owners, Inc.
|
NCB, FSB
|
None
|
61
|
||||||||||||||||||||||||||||
62
|
EZ Storage
|
WFB
|
None
|
Stephen M. Nolan
|
62
|
|||||||||||||||||||||||||||
63
|
Yosemite Crossing
|
WFB
|
Soft/Springing Cash Management
|
Various
|
Y-Group E
|
63
|
||||||||||||||||||||||||||
64
|
515 East 7th Street Corporation
|
NCB, FSB
|
None
|
3,990,023
|
22,827
|
500,000
|
0
|
3.22
|
3.22
|
16.6%
|
22.1%
|
22.1%
|
64
|
|||||||||||||||||||
65
|
All Storage River Hills
|
RBS
|
Springing (Without Established Account)
|
Jay Schuminsky
|
65
|
|||||||||||||||||||||||||||
66
|
CVS Cypress
|
RBS
|
None
|
Buie Stoddard Group
|
Y-Group D
|
66
|
||||||||||||||||||||||||||
67
|
State Tower Building
|
RBS
|
Hard/Springing Cash Management
|
Charles Kushner
|
67
|
|||||||||||||||||||||||||||
68
|
Courts at Whitham
|
WFB
|
Hard/Upfront Cash Management
|
Gregory House; Beverly Block; Gregory T. House Revocable Trust; Beverly Ann Block Revocable Trust
|
68
|
|||||||||||||||||||||||||||
69
|
Village Shops
|
WFB
|
Soft/Springing Cash Management
|
Various
|
Y-Group E
|
69
|
||||||||||||||||||||||||||
70
|
Salisbury Point Cooperative, Inc.
|
NCB, FSB
|
None
|
3,238,550
|
18,463
|
300,000
|
0
|
6.83
|
6.83
|
10.4%
|
46.7%
|
46.7%
|
70
|
|||||||||||||||||||
71
|
Royal Oaks
|
CIIICM
|
Springing (Without Established Account)
|
Bruce Simon
|
Y-Group F
|
71
|
||||||||||||||||||||||||||
72
|
Azalea Garden
|
CIIICM
|
Springing (Without Established Account)
|
Bruce Simon
|
Y-Group F
|
72
|
||||||||||||||||||||||||||
73
|
Sterling Arms Owners Corp.
|
NCB, FSB
|
None
|
2,943,277
|
15,804
|
350,000
|
0
|
2.97
|
2.97
|
19.7%
|
19.2%
|
19.2%
|
73
|
|||||||||||||||||||
74
|
Cypress Grove MHC
|
CIIICM
|
Springing (Without Established Account)
|
Garrett Wade Easton
|
74
|
|||||||||||||||||||||||||||
75
|
Pinelands Airport Center III
|
WFB
|
Soft/Springing Cash Management
|
Seth Fellman
|
75
|
|||||||||||||||||||||||||||
76
|
Maple Court Apartments, Inc.
|
NCB, FSB
|
None
|
2,556,778
|
13,785
|
300,000
|
0
|
2.84
|
2.84
|
18.9%
|
18.4%
|
18.4%
|
76
|
|||||||||||||||||||
77
|
The Ridge Owners Corp.
|
NCB, FSB
|
None
|
77
|
||||||||||||||||||||||||||||
78
|
Plaza West Cooperative Association, Inc.
|
NCB, FSB
|
None
|
2,288,076
|
12,857
|
314,769
|
130,347
|
4.58
|
4.58
|
15.3%
|
30.9%
|
30.9%
|
78
|
|||||||||||||||||||
79
|
Wellesley Gardens Owners Corp.
|
NCB, FSB
|
None
|
2,648,575
|
14,517
|
500,000
|
0
|
5.62
|
5.62
|
11.1%
|
36.9%
|
36.9%
|
79
|
|||||||||||||||||||
80
|
415 Gramatan Avenue Corporation
|
NCB, FSB
|
None
|
2,624,561
|
13,039
|
500,000
|
0
|
2.10
|
2.10
|
31.7%
|
12.5%
|
12.5%
|
80
|
|||||||||||||||||||
81
|
Paradise Valley MHC
|
CIIICM
|
Springing (Without Established Account)
|
Bruce Simon
|
Y-Group F
|
81
|
||||||||||||||||||||||||||
82
|
417 Riverside Drive, Inc.
|
NCB, FSB
|
None
|
2,502,083
|
13,747
|
500,000
|
100,000
|
6.31
|
6.31
|
5.8%
|
41.6%
|
41.6%
|
82
|
|||||||||||||||||||
83
|
West Prairie MHC
|
CIIICM
|
None
|
Aldo Venier & Marlene Venier
|
83
|
|||||||||||||||||||||||||||
84
|
Capri Gardens Owners Corp.
|
NCB, FSB
|
None
|
2,455,517
|
13,034
|
500,000
|
0
|
4.13
|
4.13
|
14.2%
|
26.3%
|
26.3%
|
84
|
|||||||||||||||||||
85
|
Brentwood MHC
|
CIIICM
|
None
|
Charles Keith
|
85
|
|||||||||||||||||||||||||||
86
|
Waldo Gardens, Inc.
|
NCB, FSB
|
None
|
2,360,412
|
18,954
|
500,000
|
0
|
7.98
|
7.98
|
7.1%
|
76.9%
|
76.9%
|
86
|
|||||||||||||||||||
87
|
317 East 18th Street Owners Corp.
|
NCB, FSB
|
None
|
87
|
||||||||||||||||||||||||||||
88
|
Baton Rouge Self Storage 1
|
CIIICM
|
Springing (Without Established Account)
|
Matt Udell
|
Y-Group G
|
88
|
||||||||||||||||||||||||||
89
|
Baton Rouge Self Storage 2
|
CIIICM
|
Springing (Without Established Account)
|
Matt Udell
|
Y-Group G
|
89
|
||||||||||||||||||||||||||
90
|
Superstition MHC
|
CIIICM
|
None
|
B. Kim Heaton
|
90
|
|||||||||||||||||||||||||||
91
|
Cherry Lane Owners Corp.
|
NCB, FSB
|
None
|
91
|
||||||||||||||||||||||||||||
92
|
Castleton Gardens Owner’s Corp.
|
NCB, FSB
|
None
|
1,663,779
|
9,338
|
100,000
|
0
|
3.49
|
3.49
|
21.1%
|
23.5%
|
23.5%
|
92
|
|||||||||||||||||||
93
|
Acme Kent Plaza
|
CIIICM
|
Springing (With Established Account)
|
Gary Rentrop
|
93
|
|||||||||||||||||||||||||||
94
|
Silver Creek MHC
|
WFB
|
None
|
Kenneth G. Pinder
|
94
|
|||||||||||||||||||||||||||
95
|
The Knolls Cooperative Section No. 2, Inc.
|
NCB, FSB
|
None
|
2,459,683
|
19,092
|
1,000,000
|
0
|
14.52
|
14.52
|
4.2%
|
135.3%
|
135.3%
|
95
|
|||||||||||||||||||
96
|
Elizabeth Gardens Corp.
|
NCB, FSB
|
None
|
96
|
||||||||||||||||||||||||||||
97
|
Broad Hollow Owners, Inc.
|
NCB, FSB
|
None
|
1,375,905
|
7,597
|
100,000
|
0
|
4.09
|
4.09
|
22.0%
|
27.1%
|
27.1%
|
97
|
|||||||||||||||||||
98
|
Bleecker & 11th Owners Corp.
|
NCB, FSB
|
None
|
1,973,084
|
10,490
|
800,000
|
672,500
|
5.07
|
5.07
|
12.9%
|
32.4%
|
32.4%
|
98
|
|||||||||||||||||||
99
|
West 239th Owners, Inc.
|
NCB, FSB
|
None
|
1,672,998
|
8,846
|
500,000
|
0
|
2.92
|
2.92
|
16.1%
|
18.5%
|
18.5%
|
99
|
|||||||||||||||||||
100
|
Work of Art Loft Corp.
|
NCB, FSB
|
None
|
100
|
ANNEX A-1
|
See “Description of the Mortgage Pool—Additional Mortgage Loan Information” in the Free Writing Prospectus for additional information on all mortgage loans and “Top Fifteen Loan Summaries” 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, “Basis” denotes Basis Real Estate Capital II, LLC and “NCB” denotes NCB, FSB. RBSFP was the originator of mortgage loan mortgage loan #11 (Flower Hill West), mortgage loan #31 (Aliso Commons) and mortgage loan #66 (CVS Cypress). The Royal Bank of Scotland plc was the sole originator of all other RBS loans.
|
|
(2)
|
Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein.
|
|
(3)
|
Certain of the mortgage loans that are secured by retail properties do not include parcels ground leased to tenants in the calculation of the total number of square feet of the mortgage loan.
|
|
For mortgage loan #1 (Grand Beach Hotel), the reported occupancy of 80.6% as of November 30, 2012 is based on 426 rooms, two of which have subsequently been converted to office space. The underwritten occupancy is based on 424 rooms.
|
||
For mortgage loan #11 (Flower Hill West), the number of units includes 29,364 square feet of medical office space. | ||
For mortgage loan #14 (Old Oakland), the number of units includes 120,341 square feet of office space and 45,834 square feet of retail space.
|
||
For mortgage loan #25 (Valley Farms Apartments), the number of units includes 34 units leased to military related tenants.
|
||
For mortgage loan #29 (Travis Park Retail & Garage), the number of units excludes 12,811 square feet of retail space included in the collateral.
|
||
For mortgage loan #35 (Crane Building), the property contains 48,619 net rentable square feet, comprised of 30 multifamily units totaling 23,418 square feet, 18,680 square feet of office space and 6,521 square feet of retail space.
|
||
For mortgage loan #37 (Pacific Center), the number of units includes 41,352 square feet of medical office space.
|
||
For mortgage loan #56 (Klee Plaza), the number of units excludes 23 units of multifamily space included in the collateral.
|
||
For mortgage loan #81 (Paradise Valley MHC), the number of units excludes an office.
|
||
For mortgage loan #83 (West Prairie MHC), the number of units excludes one down unit and a drain field.
|
||
For mortgage loan #90 (Superstition MHC), the number of units excludes one apartment which is attached to a clubhouse/office.
|
||
(4)
|
For mortgage loan #3 (One South Wacker Drive), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off date principal balance of $165,000,000. Note A-1 is not included in the trust. All LTVs, DSCRs, Debt Yields and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“One South Wacker Drive Loan Combination”). The Note A-2 mortgage loan is the controlling interest in the One South Wacker Drive Loan Combination.
|
|
(5)
|
For mortgage loan #56 (Klee Plaza), the borrower may obtain partial release of one condominium unit at the mortgaged property prior to the open period in connection with a request from the City of Chicago.
|
|
(6)
|
For mortgage loans #7 (Las Vegas Strip Walgreens) and #8 (Kraft – Three Lakes Drive), 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 the 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.
|
|
(7)
|
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. For mortgage loan #86 (Waldo Gardens, Inc.) and mortgage loan #95 (Knolls Cooperative Section No. 2, Inc.), which are limited equity cooperatives (i.e., housing cooperatives in which eligible members purchase shares at below market prices and are subject to restrictions on the sale price for which units may be re-sold), the gross sellout value referenced in the preceding sentence is calculated without regard to any applicable sale price restrictions.
|
|
For mortgage loan #14 (Old Oakland), the Appraised Value includes $1,150,000 attributed to public parking lot that may be freely released. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD, excluding the public parking lot, are 55.2% and 48.6%, respectively. The U/W NOI DSCR and U/W NCF DSCR excluding the public parking lot income are 1.60x and 1.32x, respectively. The U/W NOI Debt Yield and U/W NCF Debt Yield excluding the public parking lot income are 10.6% and 8.7%, respectively.
|
||
For mortgage loan #44 (Family Dollar Portfolio), the Appraised Value for the Family Dollar Phoenix mortgaged property of $1,390,000 is as of October 2012. The as-completed appraised value as of November 2012 is $1,830,000. Including the as-completed appraised value, the aggregate mortgage loan appraised value is $12,990,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD, including the as-completed appraised value, is 59.4% and 48.8%, respective.
|
ANNEX A-1
|
For mortgage loan #50 (Goleta Valley Mini Storage), the Appraised Value excludes 22 container units stored on non-collateral property that is short-term leased to the borrower. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD, including the income from the 22 container units, is 49.7%. No income related to the container units was underwritten.
|
||
(8)
|
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.
|
|
(9)
|
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 - 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 collected on such units, to the extent available.
|
|
(10)
|
For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the UW NCF and the UW NOI for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property 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 UW Management Fee% are derived from the appraisal.
|
|
(11)
|
In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.
|
|
For mortgage loan #3 (One South Wacker Drive), the second largest tenant (70,207 square feet), representing 5.9% of net rentable square feet, was placed into conservatorship of the Federal Housing Finance Agency (“FHFA”) on September 7, 2008 after the global financial crisis. The FHFA will act as the conservator until the agency has been stabilized. The third largest tenant (59,774 square feet), representing 5.0% of net rentable square feet, has given notice of vacancy at the end of the lease term. The tenant is currently subleasing its space to three subtenants occupying 23,903 square feet, two of which have entered into direct leases with the borrower which commence upon the expiration of the third largest tenant’s lease term. The third largest tenant’s rent and 15,931 square feet associated with the two subtenants who executed direct leases has been excluded from the third largest tenant’s square feet and UW Revenues. These two subtenants with direct leases were underwritten based on their direct leases.
|
||
For mortgage loan #11 (Flower Hill West), the largest tenant (30,000 square feet), representing 44.3% of net rentable square feet, began paying rent on February 1, 2013, is currently in occupancy and is expected to open for business by February 27, 2013. The second largest tenant (29,364 square feet), representing 43.4% of net rentable square feet, is expected to be in occupancy by September 1, 2013 and begin paying rent by June 1, 2014. The third largest tenant (3,227 square feet), representing 4.8% of net rentable square feet, is expected to be in occupancy and begin paying rent by May 1, 2013. The fourth and fifth largest tenants (1,260 and 1,256 square feet, respectively), each representing 1.9% of net rentable square feet, are expected to be in occupancy and begin paying rent by June 1, 2013.
|
||
For mortgage loan #56 (Klee Plaza), the largest tenant (4,250 square feet), representing 21.5% of net rentable square feet, has executed a lease but is not yet open for business. A corresponding $100,000 holdback of loan proceeds has been collected. The holdback will be released once the tenant is open for business and paying their full contractual rent. An estoppel has already been received from the tenant confirming their acceptance of the space with no additional landlord obligations.
|
||
For mortgage loan #57 (Corporate Place), the third largest tenant (20,000 square feet), representing 23.1% of net rentable square feet, has free rent in July 2013 and January 2014.
|
||
For mortgage loan #58 (LA Fitness – Plainfield), the only tenant (43,227 square feet), representing 100% of net rentable square feet, is paying 90% of base rent as the co-tenancy requirements of the lease have not been met. The co-tenancy provisions require one or more anchor tenants, totaling at least 25,000 square feet, and non-anchor tenants totaling at least 50,000 square feet are in occupancy and open for business. Full base rent is $18.74 per square foot, but has been underwritten to $16.86 per square foot, reflecting the reduced rent currently being paid by the tenant.
|
||
For mortgage loan #69 (Village Shops), the fourth largest tenant (1,030 square feet), representing 7.3% of net rentable square feet, has signed a lease but is not in occupancy or paying rent. The tenant is expected to be in occupancy and open for business on February 19, 2013 and rent is anticipated to commence in May 2013. There is a $45,329 reserve representing the free rent and tenant improvement allowances owed to the tenant. The fifth largest tenant (975 square feet), representing 6.9% of net rentable square feet, has free rent in July 2013 and July 2014.
|
||
For mortgage loan #93 (Acme Kent Plaza), three tenants (Media Dynamics, Inc, with a lease expiration date of February 28, 2014; Desert Inn Skill Games, with a lease expiration date of April 30, 2013; J&K Subway, Inc., with a lease expiration date of July 31, 2013) each occupies 1,600 square feet, each representing 6.9% of net rentable square feet. Each qualifies as the Fifth Largest Tenant at the mortgaged property.
|
||
(12)
|
With respect to the residential cooperative mortgage loans, the column 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 column Occupancy as-of Date reflects the appraisal valuation date for such loans.
|
ANNEX A-1
|
(13)
|
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 is “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.
|
|
(14)
|
The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
|
|
For mortgage loan #3 (One South Wacker Drive), the second largest tenant (70,207 square feet), representing 5.9% of net rentable square feet, may terminate its lease effective February 28, 2014 upon providing written notice no later than February 28, 2013 and payment of a termination fee equal to all unamortized transaction costs and three months of rent. The fifth largest tenant (52,501 square feet), representing 4.4% of net rentable square feet, may terminate its lease on May 1, 2016 upon providing written notice no later than May 1, 2015 and payment of a termination fee equal to $70 per rentable square foot. The tenant may also terminate its lease on May 1, 2018 upon providing written notice no later than May 1, 2017 and payment of a termination fee equal to $40 per rentable square foot.
|
||
For mortgage loan #7 (Las Vegas Strip Walgreens), the only tenant (24,721 square feet), representing 100% of net rentable square feet, may terminate its lease at the end of February 2042 and every 60 months thereafter until February 2107 upon providing one year written notice.
|
||
For mortgage loan #9 (Victoria Mall), the largest tenant (82,743 square feet), representing 18.4% of net rentable square feet, may terminate its lease at any time upon providing two years written notice.
|
||
For mortgage loan #21 (Independence Park), the second largest tenant (20,000 square feet), representing 18.1% of net rentable square feet, has a one-time right to terminate its lease on December 31, 2014. The tenant must give written notice to landlord between September 1, 2014 and September 30, 2014 and pay a $150,000 termination fee. In the event that the lease is not terminated, the tenant will receive free rent for the months of January and February of 2015, for a total of $48,467 in free rent.
|
||
For mortgage loan #23 (Santa Barbara Tech Center), the only tenant (84,797 square feet), representing 100% of net rentable square feet, may terminate its lease at any time upon providing one year notice.
|
||
For mortgage loan #28 (Clybourn Center), the second largest tenant (3,487 square feet), representing 10.6% of net rentable square feet, has the one-time right to terminate its lease by providing written notice to the landlord at anytime between May 26, 2014 and June 25, 2014 if the tenant's gross sales are under $700,000 in the immediately preceding 12 months. The fourth largest tenant (3,219 square feet), representing 9.7% of net rentable square feet, has the one-time right to terminate its lease at any time after September 6, 2017 if a) the tenant's reported gross sales are under $800,000 in the immediately preceding 12 months and b) the tenant provides at least six months written notice before the effective lease termination date. The fifth largest tenant (3,213 square feet), representing 9.7% of net rentable square feet, has the right to terminate its lease at any time if a) the tenant's reported gross sales are under $750,000 in the immediately preceding 12 months and b) the tenant provides at least six months written notice before the effective lease termination date. | ||
For mortgage loan #30 (3200 Liberty Avenue), the second largest tenant (28,042 square feet), representing 13.2% of net rentable square feet, may terminate its lease on or after July 1, 2014 upon providing 274 days notice.
|
||
For mortgage loan #37 (Pacific Center), the largest tenant (41,352 square feet), representing 43.5% of net rentable square feet, may terminate its lease on 25,195 square feet effective September 30, 2013 upon providing notice on or before May 31, 2013 and payment of a termination fee equal to 40% of the tenant’s base rent for the remaining portion of the then current term of the lease plus the tenant’s proportionate share of the landlord’s estimate of operating expenses for the calendar year in which the early termination occurs.
|
||
For mortgage loan #45 (Rincon Corporate Center), the second largest tenant (14,000 square feet), representing 37.3% of the net rentable square feet, has the right to terminate its lease if it moves its business out of Santa Barbara County or sells its business, subject to 30 days prior written notice to the landlord and payment of a $250,000 fee.
|
||
For mortgage loan #46 (Cache Meadows Industrial), the largest tenant (70,800 square feet), representing 33.8% of net rentable square feet, has the right to terminate its lease for Building B (26,400 square feet) on September 30, 2013 or May 31, 2014, upon 90 days notice and payment of a fee equal to three months rent and CAM if cancelled on September 30, 2013 or a fee equal to two months rent and CAM if cancelled on May 31, 2014. This tenant has the right to terminate its lease for Buildings B, C, D and F (63,600 square feet) on January 31, 2015 upon 90 days notice and payment of a fee equal to one months rent and CAM. This tenant has the right to terminate its lease for Building A (7,200 square feet) on September 30, 2013 with a fee equal to three months rent and CAM, or on May 31, 2014 with a fee equal to two months rent and CAM, or on January 31, 2015 with a fee equal to one month rent and CAM.
|
||
For mortgage loan #48 (Walgreens Portfolio), the only tenant at the Walgreens Rockford mortgaged property (14,725 square feet), representing 51.4% of portfolio net rentable square feet, may terminate its lease at the end of November 2018 and every 60 months thereafter until September 2053 upon providing six months written notice.
|
||
For mortgage loan #48 (Walgreens Portfolio), the only tenant at the Walgreens Oshkosh mortgaged property (13,905 square feet), representing 48.6% of portfolio net rentable square feet, may terminate its lease at the end of September 2019 and every 60 months thereafter until September 2054 upon providing six months written notice.
|
||
For mortgage loan #49 (Shannon Square), the fifth largest tenant (4,800 square feet), representing 4.8% of net rentable square feet, has a one-time right to terminate its lease within 90 days of July 31, 2015 if the tenant's gross sales do not exceed $700,000 for the lease year ending July 31, 2015.
|
||
For mortgage loan #53 (Mainland Crossing), the second largest tenant (10,820 square feet), representing 15.5% of net rentable square feet, has an early termination option any time after April 1, 2016 with 60 day's written notice.
|
||
For mortgage loan #54 (Mill Run Office Center), the fifth largest tenant (3,306 square feet), representing 5.5% of net rentable square feet, may terminate its lease on December 31, 2014 upon providing nine months written notice and payment of all unamortized tenant improvements and leasing commissions.
|
ANNEX A-1
|
For mortgage loan #57 (Corporate Place), the largest tenant (26,400 square feet), representing 30.5% of net rentable square feet, may terminate its lease anytime after December 31, 2013 upon providing nine months written notice to terminate its entire leased space. The tenant may sequentially terminate its space upon six months written notice to terminate Suite 3166 (10,000 square feet) and nine months written notice to terminate Suite 3150 (16,400 square feet). The termination notice for Suite 3150 must be delivered at least two months after delivery of notice to terminate Suite 3166.
|
||
For mortgage loan #67 (State Tower Building), the largest tenant (5,865 square feet), representing 3.7% of net rentable square feet, has the right to terminate its lease effective October 1, 2015 or October 1, 2016, by providing at least 90 days of notice to the landlord prior to the applicable effective date of termination.
|
||
For mortgage loan #93 (Acme Kent Plaza), the largest tenant (4,200 square feet), representing 18.1% of the net rentable square feet, may terminate their lease at any time with 30-day written notice.
|
||
(15)
|
For mortgage loan #12 (Sportsman’s Warehouse Portfolio), the only tenant (296,778 square feet), representing 100% of net rentable square feet, has one lease that encompasses all six mortgaged properties.
|
|
For mortgage loan #37 (Pacific Center), the largest tenant (41,352 square feet), representing 43.5% of net rentable square feet, has multiple leases that expire as follows: 16,157 square feet expire May 31, 2013 and 25,195 square feet expire September 30, 2015. The second largest tenant (32,314 square feet), representing 34.0% of net rentable square feet, has multiple leases that expire as follows: 7,119 square feet expire June 30, 2013 and 25,195 square feet expire December 31, 2020.
|
||
For mortgage loan #60 (High Meadow Office), the largest tenant (33,702 square feet), representing 57.2% of net rentable square feet, has multiple leases that expire as follows: 30,488 square feet expire on May 31, 2018 and 3,214 square feet expire on May 31, 2018.
|
||
(16)
|
For mortgage loan #3 (One South Wacker Drive), the third largest tenant (59,774 square feet), representing 5.0% of net rentable square feet, subleases its space to three subtenants occupying 23,903 square feet, two of which have entered into direct leases with the borrower which commence upon the expiration of the third largest tenant’s lease term. The two subtenants with direct leases (15,931 square feet) were underwritten based on their direct leases. The one subtenant that has not entered into a direct lease (8,778 square feet) has a total annual base rent of $215,061 ($24.50 per square foot) expiring May 31, 2013.
|
|
For mortgage loan #45 (Rincon Corporate Center), the largest tenant (23,500 square feet), representing 62.7% of net rentable square feet, subleases 4,403 square feet to Montecito Realty, LLC at an annual base rent of $66,000 ($14.99 per square foot) that expires in May 2013.
|
||
(17)
|
For mortgage loan #1 (Grand Beach Hotel), the Replacement Reserve (Monthly) is equal to 1/12th of 4% of the prior year’s gross operating income, commences on the payment date that occurs in April, 2015.
|
|
For mortgage loan #15 (Hilton Garden Inn Lakewood), the Replacement Reserve (Monthly) is equal to 3% of the prior month’s rents for the first 12 payments and 4% of the prior month’s rents thereafter.
|
||
For mortgage loan #33 (Hilton Garden Inn - Lithia Springs, GA), the Replacement Reserve (Monthly) is equal to 1/12th of 4% of the prior year’s gross revenue.
|
||
(18)
|
For mortgage loan #14 (Old Oakland), the Replacement Reserve Cap reduces to $73,000 after the first three years of the loan term.
|
|
(19)
|
For mortgage loan #23 (Santa Barbara Tech Center), the loan agreement requires that the borrower make an additional $500,000 cash or letter of credit deposit into the TI/LC Reserve by January 24, 2013. The $500,000 cash deposit was received by the lender on January 16, 2013.
|
|
For mortgage loan #37 (Pacific Center), from and after the date the largest tenant (41,352 square feet), representing 43.5% of net rentable square feet, extends or renews its leases for their fourth and/or fifth floor space, the TI/LC Reserve (Monthly) will adjust to the greater of: (i) the initial TI/LC Reserve (Monthly) amount; and (ii) an amount that would result in an aggregate TI/LC Reserve equal to the current TI/LC Reserve Cap as of the monthly payment date occurring on or prior to the earliest scheduled termination date of any lease for the largest tenant.
|
||
(20)
|
For mortgage loan #30 (3200 Liberty Avenue), if a tenant whose rent payment makes up 12% or more of the total gross potential rent is in default as defined in the loan agreement, the TI/LC Reserve Cap will be increased to an amount equal to one year of the defaulted tenant’s gross rent.
|
|
For mortgage loan #37 (Pacific Center), the TI/LC Reserve Cap will increase to $834,200 if the largest tenant’s leases (41,352 square feet), representing 43.5% of net rentable square feet, are all scheduled to expire within the same 12 month period occurring on or before January 1, 2025. The TI/LC Reserve Cap can then be reduced to $421,000 when the fourth and fifth floor space formerly occupied by the largest tenant is released in accordance with the provisions in the loan agreement.
|
||
(21)
|
For mortgage loan #11 (Flower Hill West), the Other Escrow I (Initial) includes $2,394,265 of funds held back in association with free or abated rent and CAM holdback amounts, tenant improvements and leasing commissions associated with the the top five tenants’ leases: (Whole Foods ($97,500); Sharp Healthcare ($1,737,293); Sun Diego ($355,882); Yogurtland ($88,668); and Planet Beauty ($114,922)).
|
|
For mortgage loan #38 (Union Square – Manteca), $420,000 of the Other Escrow I (Initial) can be used to pay down the principal balance of the loan, accompanied by the applicable yield maintenance premium which cannot be paid using the $420,000, if the largest tenant (60,849 square feet), representing 75.8% of net rentable square feet, spends less than $2,700,000 on its renovation. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD, assuming the $420,000 is used to pay down the principal balance, are 74.8% and 57.4%, respectively.
|
||
ANNEX A-1
|
(22)
|
For mortgage loan #1 (Grand Beach Hotel), a portion of the property that is collateral for the mortgage loan is leased by the borrower pursuant to a submerged lands lease. The premises demised under such submerged lands lease are located across Collins Avenue from the property and are used as a boat docking facility and helipad. The submerged lands lease is ancillary to the primary collateral and no value was attributed to this parcel in the appraisal.
|
|
For mortgage loan #24 (1st Source Bank Building), the property is subject to a ground lease with the City of South Bend through 2079 (including all extension options), but is expected to revert to fee ownership by the end of 2013 upon the completion of improvements to a shared atrium that is connected to the property and the adjacent Doubletree Hotel.
|
||
(23)
|
Except with respect to mortgage loan #78 (Plaza West Cooperative Association, Inc.), 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 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. For Plaza West Cooperative Association, Inc., the Whole Loan Cut-off Date Balance equals the sum of the balances of the two subordinate secured indebtedness as of December 12, 2012, plus the Cut-off Date Balance of the Trust Mortgage Loan.
|
|
(24)
|
Except with respect to mortgage loan #78 (Plaza West Cooperative Association, Inc.), 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 subordinated loan.
|
|
For mortgage loan #78 (Plaza West Cooperative Association, Inc.), the borrower has incurred two secured subordinate financings in the amounts of $179,769.19 and $135,000 as well as an unsecured loan in the amount of $12,000. As of December 12, 2012, the balances on the two secured financings were $81,846.63 and $48,500.00, respectively. The balance on the unsecured loan as of loan closing was $8,000. All three of these loans are held by the District of Columbia Department of Housing and Community Development.
|
||
For mortgage loan #91 (Cherry Lane Owners Corp.), the related mortgagor is permitted to incur future subordinate secured indebtedness in an amount up to $500,000 provided certain conditions are satisfied including that the combined LTV does not exceed 20% as a residential cooperative property and 35% as a multifamily rental property.
|
||
(25)
|
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 February 15, 2013. For mortgage loan #78 (Plaza West Cooperative Association, Inc.), the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the two subordinate secured indebtedness as of December 12, 2012.
|
|
(26)
|
Except with respect to mortgage loan #78 (Plaza West Cooperative Association, Inc.), the 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, (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 subordiante 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.
|
|
For mortgage loan #78 (Plaza West Cooperative Association, Inc.), the loan has two (2) corresponding subordinate secured financings. One such subordinate secured indebtedness (the “Second Priority Loan”) accrues interest at a fixed rate of 3% per annum. The other such subordinate secured indebtedness (the “Third Priority Loan”) currently accrues interest at a rate of 0% per annum and does not currently require any monthly payments (however, the Third Priority Loan may, in the future require certain payments based upon the sale of shares allocated to certain residential units at the property). Accordingly, the Whole Loan UW NOI DSCR and Whole Loan UW NCF DSCR for the Plaza West Cooperative Association, Inc. are calculated based upon payments required under the Second Priority Loan, and not the Third Priority Loan.
|
||
(27)
|
Except with respect to mortgage loan #78 (Plaza West Cooperative Association, Inc.), 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. With respect to mortgage loan #78 (Plaza West Cooperative Association, Inc.), 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 are calculated based on the actual aggregate amount outstanding under the two (2) subordinate secured financings as of December 12, 2012.
|
|
(28)
|
For mortgage loan #3 (One South Wacker Drive), the loan sponsor is as follows: HGGP Capital, LLC; HGGP Capital II, LLC; HGGP Capital III, LLC; HGGP Capital IV, LLC; HGGP Capital V, LLC; HGGP Capital VI, LLC; HGGP Capital VII, LLC; HGGP Capital VIII, LLC.
|
|
For mortgage loan #16 (Gander Mountain), in order to facilitate a Shari’ah compliant loan structure, only certain obligations are recourse to the borrower as stated in the loan documents.
|
||
For mortgage loan #63 (Yosemite Crossing) and mortgage loan #69 (Village Shops), the loan sponsor is as follows: Howard S. Banchik; Howard S. Banchik and Jacqueline Banchik as Co-Trustees of Howard and Jacqueline Banchik Family Trust; Steven J. Fogel individually and as Trustee of Steven J. Fogel 2006 Trust.
|