FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-07
|
||
WFRBS Commercial Mortgage Trust 2013-C14 Disclaimer
|
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
|
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
|
Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
|
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
|
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
|
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates. Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates. RBSSI is a member of SIPC, FINRA and the NYSE.
|
IRS CIRCULAR 230 NOTICE
|
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
|
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
|
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
|
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
|
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
|
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Mortgage Loan
Seller(1) |
Cross Collateralized and Cross
Defaulted Loan Flag(2) |
Address
|
City
|
State
|
Zip Code
|
General Property Type
|
Specific Property Type
|
Year
Built
|
||||||||||
1
|
RHP Portfolio III
|
RBS
|
Various
|
Various
|
Various
|
Various
|
Manufactured Housing Community
|
Manufactured Housing Community
|
Various
|
|||||||||||
1.01
|
Portside
|
RBS
|
14001 Beach Boulevard
|
Jacksonville
|
FL
|
32250
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1982
|
|||||||||||
1.02
|
Crescentwood Village
|
RBS
|
11352 South Crescentwood Drive
|
Sandy
|
UT
|
84070
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1985
|
|||||||||||
1.03
|
Spring Valley Village
|
RBS
|
1 Elise Drive
|
Nanuet
|
NY
|
10954
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1980
|
|||||||||||
1.04
|
Riverside (UT)
|
RBS
|
1232 West Rock River Road
|
West Valley City
|
UT
|
84119
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1998
|
|||||||||||
1.05
|
Springdale Lake
|
RBS
|
5 Springdale Drive
|
Belton
|
MO
|
64012
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1954
|
|||||||||||
1.06
|
Sundown
|
RBS
|
1219 West 450 North
|
Clearfield
|
UT
|
84015
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1971
|
|||||||||||
1.07
|
Oak Park Village
|
RBS
|
4000 Southwest 47th Street
|
Gainesville
|
FL
|
32608
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1972
|
|||||||||||
1.08
|
River Oaks
|
RBS
|
7301 Buttonwood Lane
|
Kansas City
|
KS
|
66111
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1976
|
|||||||||||
1.09
|
Riverside (KS)
|
RBS
|
420 North Street
|
Lawrence
|
KS
|
66044
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1969
|
|||||||||||
1.10
|
Sherwood Acres
|
RBS
|
1928 East 47th Street South
|
Wichita
|
KS
|
67216
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1986
|
|||||||||||
1.11
|
Glen Acres
|
RBS
|
500 East 50th Street South
|
Wichita
|
KS
|
67216
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1990
|
|||||||||||
1.12
|
Connie Jean
|
RBS
|
5570 Connie Jean Road
|
Jacksonville
|
FL
|
32222
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1975
|
|||||||||||
2
|
Midtown I & II
|
RBS
|
754 Peachtree Street, Northeast & 725 West Peachtree Street, Northeast
|
Atlanta
|
GA
|
30308
|
Office
|
CBD
|
2001
|
|||||||||||
3
|
The Plant San Jose
|
WFB
|
2189 Monterey Road
|
San Jose
|
CA
|
95125
|
Retail
|
Anchored
|
2008
|
|||||||||||
4
|
White Marsh Mall
|
WFB
|
8200 Perry Hall Boulevard
|
Baltimore
|
MD
|
21236
|
Retail
|
Regional Mall
|
1981
|
|||||||||||
5
|
301 South College Street
|
WFB
|
301 South College Street
|
Charlotte
|
NC
|
28202
|
Office
|
CBD
|
1988
|
|||||||||||
6
|
Cheeca Lodge & Spa
|
WFB
|
81801 Overseas Highway
|
Islamorada
|
FL
|
33036
|
Hospitality
|
Full Service
|
1946
|
|||||||||||
7
|
Cumberland Mall
|
RBS
|
1000 Cumberland Mall
|
Atlanta
|
GA
|
30339
|
Retail
|
Regional Mall
|
1973
|
|||||||||||
8
|
100 & 150 South Wacker Drive
|
WFB
|
100 & 150 South Wacker Drive
|
Chicago
|
IL
|
60606
|
Office
|
CBD
|
1961
|
|||||||||||
9
|
Brambleton Town Center
|
WFB
|
42415 Ryan Road
|
Ashburn
|
VA
|
20148
|
Retail
|
Anchored
|
2005
|
|||||||||||
10
|
Rehoboth Bay MHC
|
RBS
|
21707 B Street
|
Rehoboth Beach
|
DE
|
19971
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1970
|
|||||||||||
11
|
RHP Portfolio IV
|
RBS
|
Various
|
Various
|
Various
|
Various
|
Manufactured Housing Community
|
Manufactured Housing Community
|
Various
|
|||||||||||
11.01
|
Brookside
|
RBS
|
8155 Redwood Road
|
West Jordan
|
UT
|
84088
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1970
|
|||||||||||
11.02
|
Overpass Point MHC
|
RBS
|
99 Green Pines Drive
|
Tooele
|
UT
|
84074
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1998
|
|||||||||||
11.03
|
Havenwood
|
RBS
|
106 Havenwood Drive
|
Pompano Beach
|
FL
|
33064
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1971
|
|||||||||||
11.04
|
The Woodlands
|
RBS
|
4480 South Meridian Avenue
|
Wichita
|
KS
|
67217
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1969
|
|||||||||||
11.05
|
Pine Haven MHC
|
RBS
|
1 Pine Haven Circle
|
Blossvale
|
NY
|
13308
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1940
|
|||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
LIG I
|
Various
|
Coral Springs
|
FL
|
33076
|
Various
|
Various
|
Various
|
|||||||||||
12.01
|
Heron Bay III, IV
|
LIG I
|
5810-5830 Coral Ridge Drive
|
Coral Springs
|
FL
|
33076
|
Office
|
Suburban
|
2007
|
|||||||||||
12.02
|
Waterway Shoppes
|
LIG I
|
6230 Coral Ridge Drive
|
Coral Springs
|
FL
|
33076
|
Retail
|
Unanchored
|
2006
|
|||||||||||
13
|
Brentwood Gateway Office Building
|
RBS
|
11611 San Vicente Boulevard
|
Los Angeles
|
CA
|
90049
|
Office
|
Suburban
|
1977
|
|||||||||||
14
|
Continental Plaza - Columbus
|
RBS
|
180 East Broad Street
|
Columbus
|
OH
|
43215
|
Office
|
CBD
|
1974
|
|||||||||||
15
|
Orchard Pointe
|
LIG I
|
6227-6291 McKee Road
|
Fitchburg
|
WI
|
53711
|
Retail
|
Shadow Anchored
|
2008
|
|||||||||||
16
|
Mobile Festival Centre
|
Basis
|
3725 Airport Boulevard
|
Mobile
|
AL
|
36608
|
Retail
|
Anchored
|
1986
|
|||||||||||
17
|
HIE Washington Portfolio
|
RBS
|
Various
|
Various
|
WA
|
Various
|
Hospitality
|
Limited Service
|
Various
|
|||||||||||
17.01
|
Holiday Inn Express Marysville
|
RBS
|
8606 36th Avenue Northeast
|
Marysville
|
WA
|
98270
|
Hospitality
|
Limited Service
|
2007
|
|||||||||||
17.02
|
Holiday Inn Express Sumner
|
RBS
|
2500 136th Avenue Court East
|
Sumner
|
WA
|
98390
|
Hospitality
|
Limited Service
|
2008
|
|||||||||||
18
|
Residence Inn San Juan Capistrano
|
RBS
|
33711 Camino Capistrano
|
San Juan Capistrano
|
CA
|
92675
|
Hospitality
|
Extended Stay
|
2012
|
|||||||||||
19
|
Hilton Norfolk
|
Basis
|
1500 North Military Highway
|
Norfolk
|
VA
|
23502
|
Hospitality
|
Full Service
|
1985
|
|||||||||||
20
|
Lake Cable Apartments
|
LIG I
|
4784 South Boulevard NW
|
Canton
|
OH
|
44718
|
Multifamily
|
Garden
|
1969
|
|||||||||||
21
|
One Harbour Place
|
WFB
|
One Harbour Place
|
Portsmouth
|
NH
|
03801
|
Office
|
Suburban
|
1916
|
|||||||||||
22
|
540 Atlantic Ave
|
Basis
|
540 Atlantic Avenue
|
Brooklyn
|
NY
|
11217
|
Office
|
CBD
|
1924
|
|||||||||||
23
|
Union Square New Hope
|
WFB
|
100 Union Square Drive
|
New Hope
|
PA
|
18938
|
Mixed Use
|
Office/Retail
|
2004
|
|||||||||||
24
|
RiverPark XI
|
LIG I
|
10894 South River Front Parkway
|
South Jordan
|
UT
|
84095
|
Office
|
Single Tenant
|
2011
|
|||||||||||
25
|
Atascocita Town Center
|
Basis
|
6900-7072 FM 1960 East
|
Humble
|
TX
|
77346
|
Retail
|
Anchored
|
1984
|
|||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
RBS
|
180-260 West Continental Road
|
Green Valley
|
AZ
|
85614
|
Retail
|
Anchored
|
1980
|
|||||||||||
27
|
Hilton Garden Inn Concord
|
RBS
|
7831 Gateway Lane Northwest
|
Concord
|
NC
|
28027
|
Hospitality
|
Limited Service
|
2010
|
|||||||||||
28
|
808 Broadway
|
RBS
|
808 Broadway
|
New York
|
NY
|
10003
|
Retail
|
Single Tenant
|
1888
|
|||||||||||
29
|
Residence Inn Harrisonburg
|
WFB
|
1945 Deyerle Avenue
|
Harrisonburg
|
VA
|
22801
|
Hospitality
|
Extended Stay
|
2009
|
|||||||||||
30
|
BSG Texas Hotel Portfolio
|
RBS
|
Various
|
Various
|
TX
|
Various
|
Hospitality
|
Limited Service
|
2009
|
|||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
RBS
|
1102 IH 20 West
|
Big Spring
|
TX
|
79720
|
Hospitality
|
Limited Service
|
2009
|
|||||||||||
30.02
|
Holiday Inn Express - Graham
|
RBS
|
1581 Highway 380 Bypass
|
Graham
|
TX
|
76450
|
Hospitality
|
Limited Service
|
2009
|
|||||||||||
31
|
7220 Wisconsin Avenue
|
WFB
|
7220 Wisconsin Avenue
|
Bethesda
|
MD
|
20814
|
Mixed Use
|
Office/Retail
|
1959
|
|||||||||||
32
|
Millerville Center
|
WFB
|
1977 Millerville Road
|
Baton Rouge
|
LA
|
70816
|
Retail
|
Anchored
|
2007
|
|||||||||||
33
|
CubeSmart Self Storage Portfolio
|
LIG I
|
Various
|
Various
|
VA
|
Various
|
Self Storage
|
Self Storage
|
Various
|
|||||||||||
33.01
|
Culpeper
|
LIG I
|
791 Germanna Highway
|
Culpeper
|
VA
|
22701
|
Self Storage
|
Self Storage
|
1995
|
|||||||||||
33.02
|
South Wales
|
LIG I
|
1429 Old Bridge Road
|
Amissville
|
VA
|
20106
|
Self Storage
|
Self Storage
|
1996
|
|||||||||||
33.03
|
Hilltop Remote
|
LIG I
|
614 Old Brandy Road
|
Culpeper
|
VA
|
22701
|
Self Storage
|
Self Storage
|
1954
|
|||||||||||
33.04
|
Hilltop
|
LIG I
|
510 Germanna Highway
|
Culpeper
|
VA
|
22701
|
Self Storage
|
Self Storage
|
1954
|
|||||||||||
34
|
Flats at Campus Pointe
|
LIG I
|
1201 Campus Pointe Court
|
Charlotte
|
NC
|
28262
|
Multifamily
|
Student Housing
|
2012
|
|||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
WFB
|
4220, 4230, 4240, 4310 and 4330 Pacific Coast Highway
|
Torrance
|
CA
|
90505
|
Retail
|
Anchored
|
1972
|
|||||||||||
36
|
Corte Madera Business Center
|
WFB
|
45-65 Koch Road
|
Corte Madera
|
CA
|
94925
|
Office
|
Suburban
|
1987
|
|||||||||||
37
|
Parc De Maison
|
WFB
|
1700 Colorado Street
|
Carson City
|
NV
|
89701
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1987
|
|||||||||||
38
|
First Commercial Realty Portfolio
|
Basis
|
Various
|
Various
|
MI
|
Various
|
Retail
|
Various
|
Various
|
|||||||||||
38.01
|
Royal Town Center
|
Basis
|
8888-8918 Eight Mile Road
|
Royal Oak Township
|
MI
|
48220
|
Retail
|
Shadow Anchored
|
1996
|
|||||||||||
38.02
|
Mt Morris Commons
|
Basis
|
7168-7220 North Saginaw Street
|
Genesee Township
|
MI
|
48458
|
Retail
|
Anchored
|
1978
|
|||||||||||
39
|
Towneplace Suites - Mooresville
|
WFB
|
139 Gateway Boulevard
|
Mooresville
|
NC
|
28117
|
Hospitality
|
Extended Stay
|
2009
|
|||||||||||
40
|
Villas at Granville
|
CIIICM
|
8616 North 72nd Street
|
Milwaukee
|
WI
|
53223
|
Multifamily
|
Garden
|
1989
|
|||||||||||
41
|
Pines of Newpointe
|
LIG I
|
104 Summit Arch
|
Virginia Beach
|
VA
|
23462
|
Multifamily
|
Garden
|
1991
|
|||||||||||
42
|
Stor N More
|
RBS
|
1505 South US Highway 301
|
Tampa
|
FL
|
33619
|
Self Storage
|
Self Storage
|
2007
|
|||||||||||
43
|
Southern Plaza
|
Basis
|
2003 Southern Boulevard Southeast
|
Rio Rancho
|
NM
|
87124
|
Retail
|
Shadow Anchored
|
1986
|
|||||||||||
44
|
Heartland Inn
|
RBS
|
87 2nd Street
|
Coralville
|
IA
|
52241
|
Hospitality
|
Limited Service
|
1989
|
|||||||||||
45
|
Mays Crossing
|
LIG I
|
31 Georgia Highway 138
|
Stockbridge
|
GA
|
30281
|
Retail
|
Anchored
|
1984
|
|||||||||||
46
|
Meadow Central
|
WFB
|
10260 & 10300 North Central Expressway
|
Dallas
|
TX
|
75231
|
Office
|
Suburban
|
1974
|
|||||||||||
47
|
Country Club Park
|
CIIICM
|
Crossed Portfolio A
|
1855 West Wickenbrug Way
|
Wickenburg
|
AZ
|
85390
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1975
|
||||||||||
48
|
Lincoln MHC
|
CIIICM
|
Crossed Portfolio A
|
6368 Lincoln Boulevard
|
Oroville
|
CA
|
95966
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1974
|
||||||||||
49
|
Hidden Creek MHC
|
CIIICM
|
1 Sandy Brook Drive
|
Hamlin
|
NY
|
14464
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1972
|
|||||||||||
50
|
Colony Plaza
|
CIIICM
|
4811 State Highway 6 South
|
Missouri City
|
TX
|
77459
|
Retail
|
Anchored
|
1996
|
|||||||||||
51
|
AZ MHC Portfolio
|
Basis
|
Various
|
Tuscon
|
AZ
|
Various
|
Manufactured Housing Community
|
Manufactured Housing Community
|
Various
|
|||||||||||
51.01
|
Park Plaza MHC
|
Basis
|
6001 South Park Avenue
|
Tuscon
|
AZ
|
85706
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1947
|
|||||||||||
51.02
|
Aloha MHC
|
Basis
|
810 West Limberlost Drive
|
Tuscon
|
AZ
|
85705
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1962
|
|||||||||||
51.03
|
Emery MHC
|
Basis
|
6002 South Fontana Avenue
|
Tuscon
|
AZ
|
85706
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1947
|
|||||||||||
51.04
|
Las Palmas MHC
|
Basis
|
415 East Corona Road
|
Tuscon
|
AZ
|
85706
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1975
|
|||||||||||
51.05
|
Alvord MHC
|
Basis
|
3419 East Alvord Road
|
Tuscon
|
AZ
|
85706
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1960
|
|||||||||||
52
|
Corona Hills Town Center
|
CIIICM
|
107-131 North McKinley Street
|
Corona
|
CA
|
92879
|
Retail
|
Shadow Anchored
|
1989
|
|||||||||||
53
|
Cimarron MHC
|
CIIICM
|
2700 Rawhide Drive
|
Irving
|
TX
|
75060
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1970
|
|||||||||||
54
|
McGee’s Crossing
|
RBS
|
12330 NC Highway 210
|
Benson
|
NC
|
27504
|
Retail
|
Anchored
|
2002
|
|||||||||||
55
|
Woodland Plaza
|
Basis
|
2320-2478 US Highway 421
|
Harlan
|
KY
|
40831
|
Retail
|
Anchored
|
1974
|
|||||||||||
56
|
Mizner Place
|
CIIICM
|
12300 South Shore Boulevard
|
Wellington
|
FL
|
33483
|
Office
|
Suburban
|
2001
|
|||||||||||
57
|
Yorktown Self Storage
|
WFB
|
2360 Hampton Highway
|
Yorktown
|
VA
|
23693
|
Self Storage
|
Self Storage
|
2004
|
|||||||||||
58
|
Palm Shadows MHC
|
CIIICM
|
200 North Val Verde Road
|
Donna
|
TX
|
78537
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1977
|
|||||||||||
59
|
Sunrise Pass Estates MHC
|
CIIICM
|
1000 Windy Pass
|
Barstow
|
CA
|
92311
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1972
|
|||||||||||
60
|
Lake Ridge Shopping Center
|
RBS
|
Crossed Portfolio B
|
5115 & 5145 Lake Ridge Parkway
|
Grand Prairie
|
TX
|
75052
|
Retail
|
Unanchored
|
2007
|
||||||||||
61
|
River Hills Plaza
|
RBS
|
Crossed Portfolio B
|
6100-6148 Bryant Irvin Road
|
Fort Worth
|
TX
|
76132
|
Retail
|
Unanchored
|
2004
|
||||||||||
62
|
American Mini Storage Norco
|
CIIICM
|
2059 Second Street
|
Norco
|
CA
|
92860
|
Self Storage
|
Self Storage
|
2001
|
|||||||||||
63
|
Crystal Lake Plaza
|
Basis
|
3000 Curry Ford Road
|
Orlando
|
FL
|
32806
|
Retail
|
Anchored
|
1963
|
|||||||||||
64
|
Ramey’s MHC
|
CIIICM
|
1600 Lynchburg Turnpike
|
Salem
|
VA
|
24153
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1953
|
|||||||||||
65
|
The Store Room
|
CIIICM
|
4401 Village Boulevard
|
West Palm Beach
|
FL
|
33407
|
Self Storage
|
Self Storage
|
1996
|
|||||||||||
66
|
Falconview MHC
|
WFB
|
9645 Meadowlark Court
|
Freeland
|
MI
|
48623
|
Manufactured Housing Community
|
Manufactured Housing Community
|
2003
|
|||||||||||
67
|
Silo Self Storage
|
CIIICM
|
425 Swiss Avenue
|
Nashville
|
TN
|
37211
|
Self Storage
|
Self Storage
|
1996
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Mortgage Loan
Seller(1) |
Cross Collateralized and Cross
Defaulted Loan Flag(2) |
Address
|
City
|
State
|
Zip Code
|
General Property Type
|
Specific Property Type
|
Year
Built
|
||||||||||
68
|
160 West 72nd Street
|
WFB
|
160 West 72nd Street
|
New York
|
NY
|
10023
|
Mixed Use
|
Multifamily/Retail
|
1910
|
|||||||||||
69
|
Los Arboles Community
|
CIIICM
|
17200 South La Villita Road
|
Sahuarita
|
AZ
|
85264
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1972
|
|||||||||||
70
|
Emerald Lake MHC
|
CIIICM
|
200 Jeremy Drive
|
Davenport
|
FL
|
33837
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1982
|
|||||||||||
71
|
Little Texas MHC
|
CIIICM
|
7501 Bluff Springs Road
|
Austin
|
TX
|
78744
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1970
|
|||||||||||
72
|
Try Mor MHC
|
CIIICM
|
5624 14th Street West
|
Bradenton
|
FL
|
34207
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1970
|
|||||||||||
73
|
Lyndon Lawn MHC
|
CIIICM
|
1208 U.S. Route 11
|
Central Square
|
NY
|
13076
|
Manufactured Housing Community
|
Manufactured Housing Community
|
1965
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
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
|
Maturity Date or
ARD Balloon Payment ($) |
ARD
Loan |
Origination
Date |
First Pay
Date |
Last IO Pay
Date |
First P&I
Pay Date |
Maturity Date or
Anticipated Repayment Date |
ARD Loan Maturity
Date |
Gross
Mortgage Rate |
|||||||||||||||||
1
|
RHP Portfolio III
|
3,321
|
Pads
|
38,761
|
128,723,897
|
128,723,897
|
8.8%
|
110,897,973
|
N
|
4/5/2013
|
6/1/2013
|
3/1/2016
|
4/1/2016
|
5/1/2023
|
4.01100%
|
|||||||||||||||||||
1.01
|
Portside
|
931
|
Pads
|
43,640,216
|
43,640,216
|
3.0%
|
||||||||||||||||||||||||||||
1.02
|
Crescentwood Village
|
273
|
Pads
|
18,576,579
|
18,576,579
|
1.3%
|
||||||||||||||||||||||||||||
1.03
|
Spring Valley Village
|
136
|
Pads
|
12,089,520
|
12,089,520
|
0.8%
|
||||||||||||||||||||||||||||
1.04
|
Riverside (UT)
|
200
|
Pads
|
11,720,937
|
11,720,937
|
0.8%
|
||||||||||||||||||||||||||||
1.05
|
Springdale Lake
|
443
|
Pads
|
11,617,733
|
11,617,733
|
0.8%
|
||||||||||||||||||||||||||||
1.06
|
Sundown
|
200
|
Pads
|
10,342,437
|
10,342,437
|
0.7%
|
||||||||||||||||||||||||||||
1.07
|
Oak Park Village
|
343
|
Pads
|
7,961,390
|
7,961,390
|
0.5%
|
||||||||||||||||||||||||||||
1.08
|
River Oaks
|
397
|
Pads
|
7,489,605
|
7,489,605
|
0.5%
|
||||||||||||||||||||||||||||
1.09
|
Riverside (KS)
|
93
|
Pads
|
2,071,436
|
2,071,436
|
0.1%
|
||||||||||||||||||||||||||||
1.10
|
Sherwood Acres
|
110
|
Pads
|
1,238,439
|
1,238,439
|
0.1%
|
||||||||||||||||||||||||||||
1.11
|
Glen Acres
|
133
|
Pads
|
1,017,289
|
1,017,289
|
0.1%
|
||||||||||||||||||||||||||||
1.12
|
Connie Jean
|
62
|
Pads
|
958,316
|
958,316
|
0.1%
|
||||||||||||||||||||||||||||
2
|
Midtown I & II
|
794,110
|
Sq. Ft.
|
157
|
124,300,000
|
124,300,000
|
8.5%
|
124,300,000
|
Y
|
4/25/2013
|
6/1/2013
|
5/1/2023
|
5/1/2023
|
5/1/2043
|
3.84000%
|
|||||||||||||||||||
3
|
The Plant San Jose
|
485,895
|
Sq. Ft.
|
253
|
123,000,000
|
123,000,000
|
8.4%
|
123,000,000
|
Y
|
4/15/2013
|
6/1/2013
|
5/1/2023
|
5/1/2023
|
5/1/2033
|
3.81500%
|
|||||||||||||||||||
4
|
White Marsh Mall
|
2012
|
702,317
|
Sq. Ft.
|
271
|
110,000,000
|
110,000,000
|
7.5%
|
110,000,000
|
N
|
5/1/2013
|
6/1/2013
|
5/1/2021
|
5/1/2021
|
3.65800%
|
|||||||||||||||||||
5
|
301 South College Street
|
2012
|
988,646
|
Sq. Ft.
|
177
|
90,000,000
|
90,000,000
|
6.1%
|
81,590,155
|
N
|
4/11/2013
|
6/1/2013
|
5/1/2018
|
6/1/2018
|
5/1/2023
|
3.93500%
|
||||||||||||||||||
6
|
Cheeca Lodge & Spa
|
2009
|
214
|
Rooms
|
397,196
|
85,000,000
|
85,000,000
|
5.8%
|
71,912,956
|
N
|
5/1/2013
|
6/1/2013
|
5/1/2015
|
6/1/2015
|
5/1/2023
|
4.15000%
|
||||||||||||||||||
7
|
Cumberland Mall
|
2006
|
541,527
|
Sq. Ft.
|
295
|
70,000,000
|
70,000,000
|
4.8%
|
70,000,000
|
N
|
4/26/2013
|
6/1/2013
|
5/1/2023
|
5/1/2023
|
3.67000%
|
|||||||||||||||||||
8
|
100 & 150 South Wacker Drive
|
2008
|
1,095,653
|
Sq. Ft.
|
128
|
69,000,000
|
69,000,000
|
4.7%
|
62,581,992
|
N
|
4/30/2013
|
6/1/2013
|
5/1/2018
|
6/1/2018
|
5/1/2023
|
3.96250%
|
||||||||||||||||||
9
|
Brambleton Town Center
|
295,628
|
Sq. Ft.
|
203
|
60,000,000
|
60,000,000
|
4.1%
|
50,548,928
|
N
|
5/1/2013
|
6/1/2013
|
5/1/2015
|
6/1/2015
|
5/1/2023
|
4.00000%
|
|||||||||||||||||||
10
|
Rehoboth Bay MHC
|
2012
|
525
|
Pads
|
62,857
|
33,000,000
|
33,000,000
|
2.2%
|
29,933,717
|
N
|
5/3/2013
|
7/1/2013
|
6/1/2018
|
7/1/2018
|
6/1/2023
|
3.97000%
|
||||||||||||||||||
11
|
RHP Portfolio IV
|
860
|
Pads
|
35,607
|
30,621,868
|
30,621,868
|
2.1%
|
26,381,295
|
N
|
4/5/2013
|
6/1/2013
|
3/1/2016
|
4/1/2016
|
5/1/2023
|
4.01100%
|
|||||||||||||||||||
11.01
|
Brookside
|
170
|
Pads
|
10,615,188
|
10,615,188
|
0.7%
|
||||||||||||||||||||||||||||
11.02
|
Overpass Point MHC
|
193
|
Pads
|
7,445,375
|
7,445,375
|
0.5%
|
||||||||||||||||||||||||||||
11.03
|
Havenwood
|
120
|
Pads
|
6,560,775
|
6,560,775
|
0.4%
|
||||||||||||||||||||||||||||
11.04
|
The Woodlands
|
244
|
Pads
|
3,051,867
|
3,051,867
|
0.2%
|
||||||||||||||||||||||||||||
11.05
|
Pine Haven MHC
|
133
|
Pads
|
2,948,663
|
2,948,663
|
0.2%
|
||||||||||||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
130,985
|
Sq. Ft.
|
175
|
23,000,000
|
22,970,518
|
1.6%
|
18,382,304
|
N
|
4/26/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.17000%
|
||||||||||||||||||||
12.01
|
Heron Bay III, IV
|
90,727
|
Sq. Ft.
|
15,031,496
|
15,012,228
|
1.0%
|
||||||||||||||||||||||||||||
12.02
|
Waterway Shoppes
|
40,258
|
Sq. Ft.
|
7,968,504
|
7,958,290
|
0.5%
|
||||||||||||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
2007
|
100,304
|
Sq. Ft.
|
224
|
22,500,000
|
22,500,000
|
1.5%
|
17,972,033
|
N
|
5/6/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.15500%
|
|||||||||||||||||||
14
|
Continental Plaza - Columbus
|
2009
|
568,740
|
Sq. Ft.
|
39
|
22,000,000
|
21,972,166
|
1.5%
|
17,620,514
|
N
|
4/9/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.23000%
|
|||||||||||||||||||
15
|
Orchard Pointe
|
114,709
|
Sq. Ft.
|
188
|
21,600,000
|
21,574,141
|
1.5%
|
17,451,769
|
N
|
4/26/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.48000%
|
||||||||||||||||||||
16
|
Mobile Festival Centre
|
1992
|
380,619
|
Sq. Ft.
|
54
|
20,718,750
|
20,718,750
|
1.4%
|
17,257,958
|
N
|
5/9/2013
|
7/1/2013
|
6/1/2015
|
7/1/2015
|
6/1/2023
|
4.45000%
|
||||||||||||||||||
17
|
HIE Washington Portfolio
|
212
|
Rooms
|
82,417
|
17,500,000
|
17,472,436
|
1.2%
|
15,537,540
|
N
|
4/16/2013
|
6/1/2013
|
6/1/2013
|
5/1/2018
|
4.87600%
|
||||||||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
100
|
Rooms
|
12,250,000
|
12,230,705
|
0.8%
|
||||||||||||||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
112
|
Rooms
|
5,250,000
|
5,241,731
|
0.4%
|
||||||||||||||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
130
|
Rooms
|
131,923
|
17,150,000
|
17,150,000
|
1.2%
|
14,889,141
|
N
|
5/9/2013
|
7/1/2013
|
7/1/2013
|
6/1/2020
|
4.14900%
|
||||||||||||||||||||
19
|
Hilton Norfolk
|
2007
|
247
|
Rooms
|
68,707
|
17,000,000
|
16,970,629
|
1.2%
|
12,406,006
|
N
|
4/24/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.35000%
|
|||||||||||||||||||
20
|
Lake Cable Apartments
|
586
|
Units
|
28,108
|
16,500,000
|
16,471,395
|
1.1%
|
12,031,887
|
N
|
4/30/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.33000%
|
||||||||||||||||||||
21
|
One Harbour Place
|
1984
|
68,597
|
Sq. Ft.
|
226
|
15,500,000
|
15,500,000
|
1.1%
|
12,316,548
|
N
|
5/3/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.01000%
|
|||||||||||||||||||
22
|
540 Atlantic Ave
|
1989
|
68,932
|
Sq. Ft.
|
218
|
15,000,000
|
15,000,000
|
1.0%
|
13,620,059
|
N
|
5/9/2013
|
7/1/2013
|
7/1/2013
|
6/1/2018
|
4.03000%
|
|||||||||||||||||||
23
|
Union Square New Hope
|
117,245
|
Sq. Ft.
|
124
|
14,500,000
|
14,500,000
|
1.0%
|
11,538,552
|
N
|
5/3/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.05000%
|
||||||||||||||||||||
24
|
RiverPark XI
|
125,000
|
Sq. Ft.
|
116
|
14,500,000
|
14,472,274
|
1.0%
|
10,335,486
|
Y
|
4/17/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
5/1/2038
|
3.75000%
|
|||||||||||||||||||
25
|
Atascocita Town Center
|
2005
|
157,555
|
Sq. Ft.
|
89
|
14,000,000
|
14,000,000
|
1.0%
|
11,922,297
|
N
|
5/6/2013
|
7/1/2013
|
6/1/2015
|
7/1/2015
|
6/1/2023
|
4.39000%
|
||||||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
1999
|
155,909
|
Sq. Ft.
|
89
|
13,875,000
|
13,875,000
|
0.9%
|
11,722,366
|
N
|
4/30/2013
|
6/1/2013
|
5/1/2015
|
6/1/2015
|
5/1/2023
|
4.10000%
|
||||||||||||||||||
27
|
Hilton Garden Inn Concord
|
118
|
Rooms
|
110,593
|
13,050,000
|
13,050,000
|
0.9%
|
9,606,260
|
N
|
5/2/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.58000%
|
||||||||||||||||||||
28
|
808 Broadway
|
1981
|
24,548
|
Sq. Ft.
|
509
|
12,500,000
|
12,500,000
|
0.9%
|
12,500,000
|
Y
|
5/6/2013
|
7/1/2013
|
6/1/2023
|
6/1/2023
|
6/1/2043
|
4.08000%
|
||||||||||||||||||
29
|
Residence Inn Harrisonburg
|
108
|
Rooms
|
114,619
|
12,400,000
|
12,378,834
|
0.8%
|
9,073,343
|
N
|
4/26/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.42000%
|
||||||||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
144
|
Rooms
|
83,333
|
12,000,000
|
12,000,000
|
0.8%
|
7,605,105
|
N
|
5/8/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
5.14000%
|
||||||||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
73
|
Rooms
|
7,260,000
|
7,260,000
|
0.5%
|
||||||||||||||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
71
|
Rooms
|
4,740,000
|
4,740,000
|
0.3%
|
||||||||||||||||||||||||||||
31
|
7220 Wisconsin Avenue
|
1986
|
40,325
|
Sq. Ft.
|
291
|
11,750,000
|
11,735,199
|
0.8%
|
9,417,604
|
N
|
4/23/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.25000%
|
|||||||||||||||||||
32
|
Millerville Center
|
79,189
|
Sq. Ft.
|
138
|
10,900,000
|
10,900,000
|
0.7%
|
8,251,378
|
N
|
4/12/2013
|
6/1/2013
|
5/1/2014
|
6/1/2014
|
5/1/2023
|
4.14000%
|
|||||||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
Various
|
236,213
|
Sq. Ft.
|
45
|
10,750,000
|
10,736,130
|
0.7%
|
8,582,556
|
N
|
4/29/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.14000%
|
|||||||||||||||||||
33.01
|
Culpeper
|
2003
|
94,800
|
Sq. Ft.
|
5,098,000
|
5,091,422
|
0.3%
|
|||||||||||||||||||||||||||
33.02
|
South Wales
|
2001
|
70,500
|
Sq. Ft.
|
3,879,000
|
3,873,995
|
0.3%
|
|||||||||||||||||||||||||||
33.03
|
Hilltop Remote
|
1980
|
46,603
|
Sq. Ft.
|
1,034,000
|
1,032,666
|
0.1%
|
|||||||||||||||||||||||||||
33.04
|
Hilltop
|
1994
|
24,310
|
Sq. Ft.
|
739,000
|
738,047
|
0.1%
|
|||||||||||||||||||||||||||
34
|
Flats at Campus Pointe
|
183
|
Units
|
50,546
|
9,250,000
|
9,250,000
|
0.6%
|
7,806,151
|
N
|
4/26/2013
|
6/1/2013
|
5/1/2015
|
6/1/2015
|
5/1/2023
|
4.06000%
|
|||||||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
1993
|
75,732
|
Sq. Ft.
|
112
|
8,500,000
|
8,488,552
|
0.6%
|
6,737,493
|
N
|
5/1/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
3.94000%
|
|||||||||||||||||||
36
|
Corte Madera Business Center
|
38,190
|
Sq. Ft.
|
222
|
8,500,000
|
8,484,385
|
0.6%
|
6,116,812
|
N
|
4/30/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
3.99000%
|
||||||||||||||||||||
37
|
Parc De Maison
|
168
|
Pads
|
49,695
|
8,360,000
|
8,348,740
|
0.6%
|
6,626,523
|
N
|
5/1/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
3.94000%
|
||||||||||||||||||||
38
|
First Commercial Realty Portfolio
|
Various
|
124,352
|
Sq. Ft.
|
67
|
8,325,000
|
8,315,255
|
0.6%
|
6,749,309
|
N
|
5/1/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.58000%
|
|||||||||||||||||||
38.01
|
Royal Town Center
|
1998
|
52,704
|
Sq. Ft.
|
4,933,000
|
4,927,225
|
0.3%
|
|||||||||||||||||||||||||||
38.02
|
Mt Morris Commons
|
2001
|
71,648
|
Sq. Ft.
|
3,392,000
|
3,388,029
|
0.2%
|
|||||||||||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
116
|
Rooms
|
68,878
|
8,000,000
|
7,989,812
|
0.5%
|
6,400,659
|
N
|
4/30/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.20000%
|
||||||||||||||||||||
40
|
Villas at Granville
|
1997
|
107
|
Units
|
72,333
|
7,750,000
|
7,739,673
|
0.5%
|
6,154,165
|
N
|
5/3/2013
|
6/5/2013
|
6/5/2013
|
5/5/2023
|
3.99000%
|
|||||||||||||||||||
41
|
Pines of Newpointe
|
104
|
Units
|
74,181
|
7,725,000
|
7,714,859
|
0.5%
|
6,149,823
|
N
|
4/11/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.06000%
|
||||||||||||||||||||
42
|
Stor N More
|
130,868
|
Sq. Ft.
|
59
|
7,700,000
|
7,690,300
|
0.5%
|
7,017,650
|
N
|
4/17/2013
|
6/1/2013
|
6/1/2013
|
5/1/2018
|
4.25000%
|
||||||||||||||||||||
43
|
Southern Plaza
|
130,431
|
Sq. Ft.
|
52
|
6,800,000
|
6,800,000
|
0.5%
|
5,748,228
|
N
|
5/1/2013
|
6/1/2013
|
5/1/2015
|
6/1/2015
|
5/1/2023
|
4.12000%
|
|||||||||||||||||||
44
|
Heartland Inn
|
1992
|
169
|
Rooms
|
39,878
|
6,750,000
|
6,739,414
|
0.5%
|
5,028,713
|
N
|
4/30/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.90000%
|
|||||||||||||||||||
45
|
Mays Crossing
|
2007
|
138,274
|
Sq. Ft.
|
47
|
6,500,000
|
6,491,467
|
0.4%
|
5,174,609
|
N
|
4/9/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.06000%
|
|||||||||||||||||||
46
|
Meadow Central
|
2011
|
170,131
|
Sq. Ft.
|
38
|
6,400,000
|
6,388,943
|
0.4%
|
4,670,497
|
N
|
4/25/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.35000%
|
|||||||||||||||||||
47
|
Country Club Park
|
150
|
Pads
|
24,948
|
4,275,000
|
4,269,472
|
0.3%
|
3,411,845
|
N
|
5/1/2013
|
6/5/2013
|
6/5/2013
|
5/5/2023
|
4.13000%
|
||||||||||||||||||||
48
|
Lincoln MHC
|
101
|
Pads
|
24,948
|
1,995,000
|
1,992,487
|
0.1%
|
1,598,989
|
N
|
5/3/2013
|
6/5/2013
|
6/5/2013
|
5/5/2023
|
4.25000%
|
||||||||||||||||||||
49
|
Hidden Creek MHC
|
272
|
Pads
|
21,324
|
5,800,000
|
5,800,000
|
0.4%
|
4,685,812
|
N
|
5/8/2013
|
7/5/2013
|
7/5/2013
|
6/5/2023
|
4.48000%
|
||||||||||||||||||||
50
|
Colony Plaza
|
55,022
|
Sq. Ft.
|
102
|
5,600,000
|
5,600,000
|
0.4%
|
4,930,588
|
N
|
5/9/2013
|
7/5/2013
|
7/5/2013
|
6/5/2018
|
4.40000%
|
||||||||||||||||||||
51
|
AZ MHC Portfolio
|
258
|
Pads
|
21,318
|
5,500,000
|
5,500,000
|
0.4%
|
4,008,784
|
N
|
5/3/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.32000%
|
||||||||||||||||||||
51.01
|
Park Plaza MHC
|
58
|
Pads
|
1,485,000
|
1,485,000
|
0.1%
|
||||||||||||||||||||||||||||
51.02
|
Aloha MHC
|
50
|
Pads
|
1,255,800
|
1,255,800
|
0.1%
|
||||||||||||||||||||||||||||
51.03
|
Emery MHC
|
64
|
Pads
|
1,182,500
|
1,182,500
|
0.1%
|
||||||||||||||||||||||||||||
51.04
|
Las Palmas MHC
|
52
|
Pads
|
1,164,200
|
1,164,200
|
0.1%
|
||||||||||||||||||||||||||||
51.05
|
Alvord MHC
|
34
|
Pads
|
412,500
|
412,500
|
0.0%
|
||||||||||||||||||||||||||||
52
|
Corona Hills Town Center
|
54,379
|
Sq. Ft.
|
101
|
5,500,000
|
5,500,000
|
0.4%
|
4,454,131
|
N
|
5/9/2013
|
7/5/2013
|
7/5/2013
|
6/5/2023
|
4.55000%
|
||||||||||||||||||||
53
|
Cimarron MHC
|
215
|
Pads
|
23,226
|
5,000,000
|
4,993,674
|
0.3%
|
4,004,662
|
N
|
5/1/2013
|
6/5/2013
|
6/5/2013
|
5/5/2023
|
4.23000%
|
||||||||||||||||||||
54
|
McGee’s Crossing
|
65,307
|
Sq. Ft.
|
76
|
5,000,000
|
4,991,060
|
0.3%
|
3,620,741
|
N
|
4/22/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.15000%
|
||||||||||||||||||||
55
|
Woodland Plaza
|
2011
|
87,855
|
Sq. Ft.
|
54
|
4,777,500
|
4,777,500
|
0.3%
|
3,835,662
|
N
|
5/2/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.30000%
|
|||||||||||||||||||
56
|
Mizner Place
|
36,599
|
Sq. Ft.
|
126
|
4,600,000
|
4,600,000
|
0.3%
|
3,667,078
|
N
|
5/9/2013
|
7/5/2013
|
7/5/2013
|
6/5/2023
|
4.10000%
|
||||||||||||||||||||
57
|
Yorktown Self Storage
|
73,470
|
Sq. Ft.
|
62
|
4,525,000
|
4,525,000
|
0.3%
|
3,806,831
|
N
|
4/30/2013
|
6/1/2013
|
5/1/2015
|
6/1/2015
|
5/1/2023
|
3.95000%
|
|||||||||||||||||||
58
|
Palm Shadows MHC
|
425
|
Pads
|
10,576
|
4,500,000
|
4,494,697
|
0.3%
|
3,644,537
|
N
|
4/22/2013
|
6/5/2013
|
6/5/2013
|
5/5/2023
|
4.55000%
|
||||||||||||||||||||
59
|
Sunrise Pass Estates MHC
|
161
|
Pads
|
27,296
|
4,400,000
|
4,394,709
|
0.3%
|
4,023,888
|
N
|
4/26/2013
|
6/5/2013
|
6/5/2013
|
5/5/2018
|
4.46000%
|
||||||||||||||||||||
60
|
Lake Ridge Shopping Center
|
26,869
|
Sq. Ft.
|
88
|
2,700,000
|
2,696,744
|
0.2%
|
2,178,987
|
N
|
4/25/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.44700%
|
||||||||||||||||||||
61
|
River Hills Plaza
|
20,000
|
Sq. Ft.
|
88
|
1,425,000
|
1,423,281
|
0.1%
|
1,150,021
|
N
|
4/25/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.44700%
|
||||||||||||||||||||
62
|
American Mini Storage Norco
|
84,626
|
Sq. Ft.
|
47
|
4,000,000
|
3,994,806
|
0.3%
|
3,190,089
|
N
|
4/30/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.11000%
|
||||||||||||||||||||
63
|
Crystal Lake Plaza
|
2013
|
54,441
|
Sq. Ft.
|
70
|
3,825,000
|
3,825,000
|
0.3%
|
3,076,315
|
N
|
5/6/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.35000%
|
|||||||||||||||||||
64
|
Ramey’s MHC
|
140
|
Pads
|
25,000
|
3,500,000
|
3,500,000
|
0.2%
|
2,544,177
|
N
|
5/8/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.25000%
|
||||||||||||||||||||
65
|
The Store Room
|
44,300
|
Sq. Ft.
|
73
|
3,250,000
|
3,250,000
|
0.2%
|
2,616,596
|
N
|
5/9/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.38000%
|
||||||||||||||||||||
66
|
Falconview MHC
|
169
|
Pads
|
16,420
|
2,775,000
|
2,775,000
|
0.2%
|
2,229,497
|
N
|
5/3/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.32000%
|
||||||||||||||||||||
67
|
Silo Self Storage
|
58,910
|
Sq. Ft.
|
44
|
2,600,000
|
2,600,000
|
0.2%
|
2,117,762
|
N
|
5/9/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
4.72000%
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Year
Renovated
|
Number of
Units(3) |
Unit of
Measure |
Cut-off Date Balance
Per Unit/SF(3) |
Original Balance
($)(4) |
Cut-off Date Balance
($)(4) |
% of Aggregate
Cut-off Date
Balance
|
Maturity Date or
ARD Balloon Payment ($) |
ARD
Loan |
Origination
Date |
First Pay
Date |
Last IO Pay
Date |
First P&I
Pay Date |
Maturity Date or
Anticipated Repayment Date |
ARD Loan Maturity
Date |
Gross
Mortgage Rate |
|||||||||||||||||
68
|
160 West 72nd Street
|
7,500
|
Sq. Ft.
|
293
|
2,200,000
|
2,197,168
|
0.1%
|
1,757,057
|
N
|
5/1/2013
|
6/1/2013
|
6/1/2013
|
5/1/2023
|
4.15000%
|
||||||||||||||||||||
69
|
Los Arboles Community
|
101
|
Pads
|
19,802
|
2,000,000
|
2,000,000
|
0.1%
|
1,501,298
|
N
|
5/6/2013
|
7/1/2013
|
7/1/2013
|
6/1/2023
|
5.11000%
|
||||||||||||||||||||
70
|
Emerald Lake MHC
|
108
|
Pads
|
18,496
|
2,000,000
|
1,997,552
|
0.1%
|
1,610,316
|
N
|
5/1/2013
|
6/5/2013
|
6/5/2013
|
5/5/2023
|
4.38000%
|
||||||||||||||||||||
71
|
Little Texas MHC
|
73
|
Pads
|
25,658
|
1,875,000
|
1,873,063
|
0.1%
|
1,547,615
|
N
|
4/16/2013
|
6/5/2013
|
6/5/2013
|
5/5/2023
|
5.12000%
|
||||||||||||||||||||
72
|
Try Mor MHC
|
67
|
Pads
|
26,772
|
1,800,000
|
1,793,733
|
0.1%
|
1,322,529
|
N
|
3/28/2013
|
5/1/2013
|
5/1/2013
|
4/1/2023
|
4.53000%
|
||||||||||||||||||||
73
|
Lyndon Lawn MHC
|
85
|
Pads
|
19,349
|
1,650,000
|
1,644,658
|
0.1%
|
1,232,761
|
N
|
3/25/2013
|
5/1/2013
|
5/1/2013
|
4/1/2023
|
4.98000%
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Trust Advisor Fee
|
Trustee
Fee |
Servicing Fee
|
Net Mortgage
Rate |
Interest
Accrual Method |
Monthly P&I
Payment ($) |
Amortization Type
|
Interest Accrual
Method During IO |
Original Term
to Maturity or ARD (Mos.) |
Remaining
Term to Maturity or ARD (Mos.) |
Original IO
Period (Mos.)
|
Remaining IO
Period (Mos.)
|
Original
Amort Term (Mos.) |
Remaining
Amort Term (Mos.) |
Seasoning
|
||||||||||||||||
1
|
RHP Portfolio III
|
0.00155%
|
0.00310%
|
0.02000%
|
3.98635%
|
Actual/360
|
615,364.17
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
34
|
33
|
360
|
360
|
1
|
||||||||||||||||
1.01
|
Portside
|
|||||||||||||||||||||||||||||||
1.02
|
Crescentwood Village
|
|||||||||||||||||||||||||||||||
1.03
|
Spring Valley Village
|
|||||||||||||||||||||||||||||||
1.04
|
Riverside (UT)
|
|||||||||||||||||||||||||||||||
1.05
|
Springdale Lake
|
|||||||||||||||||||||||||||||||
1.06
|
Sundown
|
|||||||||||||||||||||||||||||||
1.07
|
Oak Park Village
|
|||||||||||||||||||||||||||||||
1.08
|
River Oaks
|
|||||||||||||||||||||||||||||||
1.09
|
Riverside (KS)
|
|||||||||||||||||||||||||||||||
1.10
|
Sherwood Acres
|
|||||||||||||||||||||||||||||||
1.11
|
Glen Acres
|
|||||||||||||||||||||||||||||||
1.12
|
Connie Jean
|
|||||||||||||||||||||||||||||||
2
|
Midtown I & II
|
0.00155%
|
0.00310%
|
0.02000%
|
3.81535%
|
Actual/360
|
403,284.44
|
Interest-only, ARD
|
Actual/360
|
120
|
119
|
120
|
119
|
0
|
0
|
1
|
||||||||||||||||
3
|
The Plant San Jose
|
0.00155%
|
0.00310%
|
0.02000%
|
3.79035%
|
Actual/360
|
396,468.58
|
Interest-only, ARD
|
Actual/360
|
120
|
119
|
120
|
119
|
0
|
0
|
1
|
||||||||||||||||
4
|
White Marsh Mall
|
0.00155%
|
0.00310%
|
0.02000%
|
3.63335%
|
Actual/360
|
339,973.84
|
Interest-only, Balloon
|
Actual/360
|
96
|
95
|
96
|
95
|
0
|
0
|
1
|
||||||||||||||||
5
|
301 South College Street
|
0.00155%
|
0.00310%
|
0.03000%
|
3.90035%
|
Actual/360
|
426,308.02
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
60
|
59
|
360
|
360
|
1
|
||||||||||||||||
6
|
Cheeca Lodge & Spa
|
0.00155%
|
0.00310%
|
0.03000%
|
4.11535%
|
Actual/360
|
413,187.82
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
||||||||||||||||
7
|
Cumberland Mall
|
0.00000%
|
0.00310%
|
0.02000%
|
3.64690%
|
Actual/360
|
217,056.71
|
Interest-only, Balloon
|
Actual/360
|
120
|
119
|
120
|
119
|
0
|
0
|
1
|
||||||||||||||||
8
|
100 & 150 South Wacker Drive
|
0.00000%
|
0.00310%
|
0.02000%
|
3.93940%
|
Actual/360
|
327,926.57
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
60
|
59
|
360
|
360
|
1
|
||||||||||||||||
9
|
Brambleton Town Center
|
0.00155%
|
0.00310%
|
0.02000%
|
3.97535%
|
Actual/360
|
286,449.18
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
||||||||||||||||
10
|
Rehoboth Bay MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
3.94535%
|
Actual/360
|
156,976.83
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
120
|
60
|
60
|
360
|
360
|
0
|
||||||||||||||||
11
|
RHP Portfolio IV
|
0.00155%
|
0.00310%
|
0.02000%
|
3.98635%
|
Actual/360
|
146,387.74
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
34
|
33
|
360
|
360
|
1
|
||||||||||||||||
11.01
|
Brookside
|
|||||||||||||||||||||||||||||||
11.02
|
Overpass Point MHC
|
|||||||||||||||||||||||||||||||
11.03
|
Havenwood
|
|||||||||||||||||||||||||||||||
11.04
|
The Woodlands
|
|||||||||||||||||||||||||||||||
11.05
|
Pine Haven MHC
|
|||||||||||||||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
0.00155%
|
0.00310%
|
0.06000%
|
4.10535%
|
Actual/360
|
112,071.59
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
12.01
|
Heron Bay III, IV
|
|||||||||||||||||||||||||||||||
12.02
|
Waterway Shoppes
|
|||||||||||||||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
0.00155%
|
0.00310%
|
0.05000%
|
4.10035%
|
Actual/360
|
109,438.72
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
14
|
Continental Plaza - Columbus
|
0.00155%
|
0.00310%
|
0.02000%
|
4.20535%
|
Actual/360
|
107,969.34
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
15
|
Orchard Pointe
|
0.00155%
|
0.00310%
|
0.16000%
|
4.31535%
|
Actual/360
|
109,187.49
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
16
|
Mobile Festival Centre
|
0.00155%
|
0.00310%
|
0.02000%
|
4.42535%
|
Actual/360
|
107,958.19
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
120
|
24
|
24
|
336
|
336
|
0
|
||||||||||||||||
17
|
HIE Washington Portfolio
|
0.00155%
|
0.00310%
|
0.02000%
|
4.85135%
|
Actual/360
|
101,042.95
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
|||||||||||||||||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
|||||||||||||||||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
0.00155%
|
0.00310%
|
0.02000%
|
4.12435%
|
Actual/360
|
83,356.74
|
Amortizing Balloon
|
84
|
84
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
19
|
Hilton Norfolk
|
0.00155%
|
0.00310%
|
0.02000%
|
4.32535%
|
Actual/360
|
93,049.98
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
20
|
Lake Cable Apartments
|
0.00155%
|
0.00310%
|
0.11000%
|
4.21535%
|
Actual/360
|
90,127.52
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
21
|
One Harbour Place
|
0.00155%
|
0.00310%
|
0.02000%
|
3.98535%
|
Actual/360
|
74,088.76
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
22
|
540 Atlantic Ave
|
0.00155%
|
0.00310%
|
0.02000%
|
4.00535%
|
Actual/360
|
71,871.97
|
Amortizing Balloon
|
60
|
60
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
23
|
Union Square New Hope
|
0.00155%
|
0.00310%
|
0.02000%
|
4.02535%
|
Actual/360
|
69,643.84
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
24
|
RiverPark XI
|
0.00155%
|
0.00310%
|
0.11000%
|
3.63535%
|
Actual/360
|
74,549.02
|
Amortizing ARD
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
25
|
Atascocita Town Center
|
0.00155%
|
0.00310%
|
0.02000%
|
4.36535%
|
Actual/360
|
70,023.85
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
120
|
24
|
24
|
360
|
360
|
0
|
||||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
0.00155%
|
0.00310%
|
0.06000%
|
4.03535%
|
Actual/360
|
67,043.77
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
||||||||||||||||
27
|
Hilton Garden Inn Concord
|
0.00155%
|
0.00310%
|
0.06000%
|
4.51535%
|
Actual/360
|
73,129.99
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
|||||||||||||||||
28
|
808 Broadway
|
0.00155%
|
0.00310%
|
0.06000%
|
4.01535%
|
Actual/360
|
43,090.28
|
Interest-only, ARD
|
Actual/360
|
120
|
120
|
120
|
120
|
0
|
0
|
0
|
||||||||||||||||
29
|
Residence Inn Harrisonburg
|
0.00155%
|
0.00310%
|
0.02000%
|
4.39535%
|
Actual/360
|
68,361.38
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
0.00155%
|
0.00310%
|
0.02000%
|
5.11535%
|
Actual/360
|
80,125.69
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
240
|
240
|
0
|
|||||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
|||||||||||||||||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
|||||||||||||||||||||||||||||||
31
|
7220 Wisconsin Avenue
|
0.00155%
|
0.00310%
|
0.02000%
|
4.22535%
|
Actual/360
|
57,802.94
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
32
|
Millerville Center
|
0.00155%
|
0.00310%
|
0.02000%
|
4.11535%
|
Actual/360
|
58,380.14
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
12
|
11
|
300
|
300
|
1
|
||||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
0.00155%
|
0.00310%
|
0.11000%
|
4.02535%
|
Actual/360
|
52,193.57
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
33.01
|
Culpeper
|
|||||||||||||||||||||||||||||||
33.02
|
South Wales
|
|||||||||||||||||||||||||||||||
33.03
|
Hilltop Remote
|
|||||||||||||||||||||||||||||||
33.04
|
Hilltop
|
|||||||||||||||||||||||||||||||
34
|
Flats at Campus Pointe
|
0.00155%
|
0.00310%
|
0.06000%
|
3.99535%
|
Actual/360
|
44,481.48
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
||||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
0.00155%
|
0.00310%
|
0.02000%
|
3.91535%
|
Actual/360
|
40,286.83
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
36
|
Corte Madera Business Center
|
0.00155%
|
0.00310%
|
0.02000%
|
3.96535%
|
Actual/360
|
44,819.21
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
37
|
Parc De Maison
|
0.00155%
|
0.00310%
|
0.02000%
|
3.91535%
|
Actual/360
|
39,623.28
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
38
|
First Commercial Realty Portfolio
|
0.00155%
|
0.00310%
|
0.07000%
|
4.50535%
|
Actual/360
|
42,578.20
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
38.01
|
Royal Town Center
|
|||||||||||||||||||||||||||||||
38.02
|
Mt Morris Commons
|
|||||||||||||||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
0.00155%
|
0.00310%
|
0.05000%
|
4.14535%
|
Actual/360
|
39,121.37
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
40
|
Villas at Granville
|
0.00155%
|
0.00310%
|
0.02000%
|
3.96535%
|
Actual/360
|
36,955.02
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
41
|
Pines of Newpointe
|
0.00155%
|
0.00310%
|
0.06000%
|
3.99535%
|
Actual/360
|
37,148.04
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
42
|
Stor N More
|
0.00155%
|
0.00310%
|
0.06000%
|
4.18535%
|
Actual/360
|
37,879.37
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
43
|
Southern Plaza
|
0.00155%
|
0.00310%
|
0.02000%
|
4.09535%
|
Actual/360
|
32,936.43
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
||||||||||||||||
44
|
Heartland Inn
|
0.00155%
|
0.00310%
|
0.02000%
|
4.87535%
|
Actual/360
|
39,067.56
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
45
|
Mays Crossing
|
0.00155%
|
0.00310%
|
0.06000%
|
3.99535%
|
Actual/360
|
31,257.25
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
46
|
Meadow Central
|
0.00155%
|
0.00310%
|
0.02000%
|
4.32535%
|
Actual/360
|
35,030.58
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
47
|
Country Club Park
|
0.00155%
|
0.00310%
|
0.02000%
|
4.10535%
|
Actual/360
|
20,731.20
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
48
|
Lincoln MHC
|
0.00155%
|
0.00310%
|
0.07000%
|
4.17535%
|
Actual/360
|
9,814.20
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
49
|
Hidden Creek MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.45535%
|
Actual/360
|
29,318.86
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
50
|
Colony Plaza
|
0.00155%
|
0.00310%
|
0.02000%
|
4.37535%
|
Actual/360
|
30,809.62
|
Amortizing Balloon
|
60
|
60
|
0
|
0
|
300
|
300
|
0
|
|||||||||||||||||
51
|
AZ MHC Portfolio
|
0.00155%
|
0.00310%
|
0.02000%
|
4.29535%
|
Actual/360
|
30,011.58
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
|||||||||||||||||
51.01
|
Park Plaza MHC
|
|||||||||||||||||||||||||||||||
51.02
|
Aloha MHC
|
|||||||||||||||||||||||||||||||
51.03
|
Emery MHC
|
|||||||||||||||||||||||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||||||||||||||||||||||
51.05
|
Alvord MHC
|
|||||||||||||||||||||||||||||||
52
|
Corona Hills Town Center
|
0.00155%
|
0.00310%
|
0.02000%
|
4.52535%
|
Actual/360
|
28,031.33
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
53
|
Cimarron MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.20535%
|
Actual/360
|
24,538.49
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
54
|
McGee’s Crossing
|
0.00155%
|
0.00310%
|
0.02000%
|
4.12535%
|
Actual/360
|
26,807.71
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
|||||||||||||||||
55
|
Woodland Plaza
|
0.00155%
|
0.00310%
|
0.02000%
|
4.27535%
|
Actual/360
|
23,642.48
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
56
|
Mizner Place
|
0.00155%
|
0.00310%
|
0.02000%
|
4.07535%
|
Actual/360
|
22,227.13
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
57
|
Yorktown Self Storage
|
0.00155%
|
0.00310%
|
0.02000%
|
3.92535%
|
Actual/360
|
21,472.81
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
||||||||||||||||
58
|
Palm Shadows MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.52535%
|
Actual/360
|
22,934.72
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
59
|
Sunrise Pass Estates MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.43535%
|
Actual/360
|
22,189.70
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
60
|
Lake Ridge Shopping Center
|
0.00155%
|
0.00310%
|
0.02000%
|
4.42235%
|
Actual/360
|
13,595.61
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
61
|
River Hills Plaza
|
0.00155%
|
0.00310%
|
0.02000%
|
4.42235%
|
Actual/360
|
7,175.46
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
62
|
American Mini Storage Norco
|
0.00155%
|
0.00310%
|
0.02000%
|
4.08535%
|
Actual/360
|
19,351.15
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
63
|
Crystal Lake Plaza
|
0.00155%
|
0.00310%
|
0.02000%
|
4.32535%
|
Actual/360
|
19,041.30
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
64
|
Ramey’s MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.22535%
|
Actual/360
|
18,960.83
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
|||||||||||||||||
65
|
The Store Room
|
0.00155%
|
0.00310%
|
0.02000%
|
4.35535%
|
Actual/360
|
16,236.36
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
66
|
Falconview MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.29535%
|
Actual/360
|
13,765.29
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
|||||||||||||||||
67
|
Silo Self Storage
|
0.00155%
|
0.00310%
|
0.02000%
|
4.69535%
|
Actual/360
|
13,515.86
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Trust Advisor Fee
|
Trustee
Fee |
Servicing Fee
|
Net Mortgage
Rate |
Interest
Accrual Method |
Monthly P&I
Payment ($) |
Amortization Type
|
Interest Accrual
Method During IO |
Original Term
to Maturity or ARD (Mos.) |
Remaining
Term to Maturity or ARD (Mos.) |
Original IO
Period (Mos.) |
Remaining IO
Period (Mos.)
|
Original
Amort Term (Mos.) |
Remaining
Amort Term (Mos.) |
Seasoning
|
||||||||||||||||
68
|
160 West 72nd Street
|
0.00155%
|
0.00310%
|
0.02000%
|
4.12535%
|
Actual/360
|
10,694.27
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
69
|
Los Arboles Community
|
0.00155%
|
0.00310%
|
0.02000%
|
5.08535%
|
Actual/360
|
11,820.34
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
|||||||||||||||||
70
|
Emerald Lake MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.35535%
|
Actual/360
|
9,991.60
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
71
|
Little Texas MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
5.09535%
|
Actual/360
|
10,203.36
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
|||||||||||||||||
72
|
Try Mor MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.50535%
|
Actual/360
|
10,035.66
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
300
|
298
|
2
|
|||||||||||||||||
73
|
Lyndon Lawn MHC
|
0.00155%
|
0.00310%
|
0.02000%
|
4.95535%
|
Actual/360
|
9,626.52
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
300
|
298
|
2
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Prepayment Provisions(5)
|
Grace Period
Default (Days) |
Grace Period Late
(Days)(6) |
Appraised Value
($)(7) |
Appraisal Date
|
UW NOI
DSCR (x)(4)
|
UW NCF
DSCR (x)(4)
|
Cut-off Date
LTV Ratio(4)(7) |
LTV Ratio at
Maturity or ARD(4)(7) |
Cut-off Date
UW NOI Debt Yield(4) |
Cut-off Date
UW NCF Debt Yield(4) |
UW
Revenues ($) |
UW
Expenses ($) |
UW Net Operating
Income ($) |
|||||||||||||||
1
|
RHP Portfolio III
|
L(25),GRTR 1% or YM(90),O(5)
|
5
|
5
|
174,620,000
|
Various
|
1.42
|
1.40
|
73.7%
|
63.5%
|
8.2%
|
8.0%
|
16,802,127
|
6,306,023
|
10,496,104
|
|||||||||||||||
1.01
|
Portside
|
59,200,000
|
2/27/2013
|
5,237,493
|
1,839,772
|
3,397,722
|
||||||||||||||||||||||||
1.02
|
Crescentwood Village
|
25,200,000
|
3/1/2013
|
1,997,473
|
473,266
|
1,524,207
|
||||||||||||||||||||||||
1.03
|
Spring Valley Village
|
16,400,000
|
3/2/2013
|
1,550,071
|
585,671
|
964,401
|
||||||||||||||||||||||||
1.04
|
Riverside (UT)
|
15,900,000
|
3/1/2013
|
1,295,858
|
324,427
|
971,431
|
||||||||||||||||||||||||
1.05
|
Springdale Lake
|
15,760,000
|
3/5/2013
|
1,969,962
|
883,724
|
1,086,238
|
||||||||||||||||||||||||
1.06
|
Sundown
|
14,030,000
|
3/1/2013
|
1,103,729
|
304,170
|
799,559
|
||||||||||||||||||||||||
1.07
|
Oak Park Village
|
10,800,000
|
2/27/2013
|
1,213,390
|
604,218
|
609,172
|
||||||||||||||||||||||||
1.08
|
River Oaks
|
10,160,000
|
3/5/2013
|
1,418,517
|
726,189
|
692,328
|
||||||||||||||||||||||||
1.09
|
Riverside (KS)
|
2,810,000
|
3/5/2013
|
355,761
|
146,418
|
209,343
|
||||||||||||||||||||||||
1.10
|
Sherwood Acres
|
1,680,000
|
3/6/2013
|
238,817
|
151,971
|
86,846
|
||||||||||||||||||||||||
1.11
|
Glen Acres
|
1,380,000
|
3/6/2013
|
217,875
|
132,934
|
84,941
|
||||||||||||||||||||||||
1.12
|
Connie Jean
|
1,300,000
|
2/27/2013
|
203,180
|
133,263
|
69,917
|
||||||||||||||||||||||||
2
|
Midtown I & II
|
L(25),GRTR 1% or YM(91),O(4)
|
5
|
0
|
210,000,000
|
4/1/2013
|
3.09
|
2.92
|
59.2%
|
59.2%
|
12.0%
|
11.4%
|
15,433,600
|
463,008
|
14,970,592
|
|||||||||||||||
3
|
The Plant San Jose
|
L(48),GRTR 1% or YM(72)
|
5
|
0
|
205,000,000
|
2/7/2013
|
2.75
|
2.64
|
60.0%
|
60.0%
|
10.7%
|
10.2%
|
18,986,162
|
5,883,368
|
13,102,793
|
|||||||||||||||
4
|
White Marsh Mall
|
L(25),D(64),O(7)
|
5
|
5
|
300,000,000
|
4/11/2013
|
2.77
|
2.66
|
63.3%
|
63.3%
|
10.3%
|
9.9%
|
27,159,676
|
7,664,488
|
19,495,188
|
|||||||||||||||
5
|
301 South College Street
|
L(25),D or GRTR 1% or YM(88),O(7)
|
5
|
5
|
250,000,000
|
2/8/2013
|
1.87
|
1.80
|
70.0%
|
63.5%
|
10.6%
|
10.2%
|
28,389,920
|
9,772,926
|
18,616,994
|
|||||||||||||||
6
|
Cheeca Lodge & Spa
|
L(25),D(91),O(4)
|
5
|
5
|
134,000,000
|
4/5/2013
|
2.09
|
1.89
|
63.4%
|
53.7%
|
12.2%
|
11.0%
|
34,399,963
|
24,047,405
|
10,352,558
|
|||||||||||||||
7
|
Cumberland Mall
|
L(25),D(91),O(4)
|
5
|
5
|
254,000,000
|
4/12/2013
|
2.60
|
2.49
|
63.0%
|
63.0%
|
9.7%
|
9.3%
|
21,794,267
|
6,312,264
|
15,482,004
|
|||||||||||||||
8
|
100 & 150 South Wacker Drive
|
L(25),D(91),O(4)
|
5
|
5
|
211,000,000
|
3/14/2013
|
1.88
|
1.56
|
66.4%
|
60.2%
|
10.7%
|
8.9%
|
29,126,843
|
14,089,796
|
15,037,047
|
|||||||||||||||
9
|
Brambleton Town Center
|
L(25),D(91),O(4)
|
5
|
5
|
87,600,000
|
3/22/2013
|
1.62
|
1.51
|
68.5%
|
57.7%
|
9.3%
|
8.7%
|
7,889,461
|
2,325,542
|
5,563,919
|
|||||||||||||||
10
|
Rehoboth Bay MHC
|
L(24),D(92),O(4)
|
2
|
5
|
48,000,000
|
1/30/2013
|
1.53
|
1.51
|
68.8%
|
62.4%
|
8.7%
|
8.6%
|
3,486,156
|
607,991
|
2,878,166
|
|||||||||||||||
11
|
RHP Portfolio IV
|
L(25),GRTR 1% or YM(90),O(5)
|
5
|
5
|
41,540,000
|
Various
|
1.42
|
1.40
|
73.7%
|
63.5%
|
8.2%
|
8.0%
|
3,853,722
|
1,352,559
|
2,501,164
|
|||||||||||||||
11.01
|
Brookside
|
14,400,000
|
3/1/2013
|
1,141,211
|
260,841
|
880,370
|
||||||||||||||||||||||||
11.02
|
Overpass Point MHC
|
10,100,000
|
3/1/2013
|
833,729
|
267,729
|
566,000
|
||||||||||||||||||||||||
11.03
|
Havenwood
|
8,900,000
|
2/27/2013
|
832,004
|
339,159
|
492,846
|
||||||||||||||||||||||||
11.04
|
The Woodlands
|
4,140,000
|
3/6/2013
|
555,135
|
239,890
|
315,246
|
||||||||||||||||||||||||
11.05
|
Pine Haven MHC
|
4,000,000
|
3/1/2013
|
491,642
|
244,941
|
246,701
|
||||||||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
L(25),D(91),O(4)
|
5
|
5
|
31,750,000
|
2/13/2013
|
1.64
|
1.50
|
72.3%
|
57.9%
|
9.6%
|
8.8%
|
3,531,515
|
1,326,014
|
2,205,501
|
|||||||||||||||
12.01
|
Heron Bay III, IV
|
20,750,000
|
2/13/2013
|
2,307,998
|
866,608
|
1,441,390
|
||||||||||||||||||||||||
12.02
|
Waterway Shoppes
|
11,000,000
|
2/13/2013
|
1,223,517
|
459,406
|
764,111
|
||||||||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
L(24),D(92),O(4)
|
5
|
5
|
30,000,000
|
3/25/2013
|
1.61
|
1.41
|
75.0%
|
59.9%
|
9.4%
|
8.2%
|
4,488,153
|
2,375,722
|
2,112,431
|
|||||||||||||||
14
|
Continental Plaza - Columbus
|
L(25),D(91),O(4)
|
5
|
5
|
42,400,000
|
2/19/2013
|
2.65
|
2.12
|
51.8%
|
41.6%
|
15.6%
|
12.5%
|
9,580,941
|
6,152,106
|
3,428,836
|
|||||||||||||||
15
|
Orchard Pointe
|
L(25),D(91),O(4)
|
5
|
5
|
28,800,000
|
11/2/2012
|
1.51
|
1.44
|
74.9%
|
60.6%
|
9.2%
|
8.7%
|
2,710,633
|
727,700
|
1,982,933
|
|||||||||||||||
16
|
Mobile Festival Centre
|
L(24),D(94),O(2)
|
5
|
5
|
31,000,000
|
1/10/2013
|
1.91
|
1.66
|
66.8%
|
55.7%
|
11.9%
|
10.4%
|
3,484,346
|
1,011,783
|
2,472,563
|
|||||||||||||||
17
|
HIE Washington Portfolio
|
L(25),D(31),O(4)
|
0
|
0
|
27,000,000
|
3/11/2013
|
1.75
|
1.55
|
64.7%
|
57.5%
|
12.1%
|
10.8%
|
5,892,890
|
3,772,614
|
2,120,277
|
|||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
16,700,000
|
3/11/2013
|
3,663,785
|
2,162,694
|
1,501,091
|
||||||||||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
10,300,000
|
3/11/2013
|
2,229,105
|
1,609,920
|
619,185
|
||||||||||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
L(24),D(56),O(4)
|
0
|
5
|
24,500,000
|
3/8/2013
|
1.91
|
1.71
|
70.0%
|
60.8%
|
11.1%
|
10.0%
|
5,065,171
|
3,155,536
|
1,909,635
|
|||||||||||||||
19
|
Hilton Norfolk
|
L(25),D(92),O(3)
|
5
|
5
|
26,000,000
|
3/14/2013
|
1.91
|
1.60
|
65.3%
|
47.7%
|
12.5%
|
10.5%
|
8,630,839
|
6,503,230
|
2,127,609
|
|||||||||||||||
20
|
Lake Cable Apartments
|
L(25),D(91),O(4)
|
5
|
5
|
24,000,000
|
1/28/2013
|
1.70
|
1.55
|
68.6%
|
50.1%
|
11.2%
|
10.2%
|
3,604,826
|
1,767,610
|
1,837,216
|
|||||||||||||||
21
|
One Harbour Place
|
L(24),D(92),O(4)
|
5
|
5
|
20,900,000
|
3/11/2013
|
1.69
|
1.54
|
74.2%
|
58.9%
|
9.7%
|
8.8%
|
2,306,650
|
807,549
|
1,499,101
|
|||||||||||||||
22
|
540 Atlantic Ave
|
L(24),D(33),O(3)
|
5
|
5
|
22,600,000
|
4/2/2013
|
1.58
|
1.48
|
66.4%
|
60.3%
|
9.1%
|
8.5%
|
2,012,514
|
647,318
|
1,365,196
|
|||||||||||||||
23
|
Union Square New Hope
|
L(24),D(92),O(4)
|
5
|
5
|
27,000,000
|
3/26/2013
|
2.02
|
1.82
|
53.7%
|
42.7%
|
11.6%
|
10.5%
|
2,601,026
|
915,768
|
1,685,258
|
|||||||||||||||
24
|
RiverPark XI
|
L(25),D(91),O(4)
|
5
|
5
|
29,000,000
|
3/14/2013
|
2.60
|
2.38
|
49.9%
|
35.6%
|
16.1%
|
14.7%
|
3,073,873
|
745,566
|
2,328,307
|
|||||||||||||||
25
|
Atascocita Town Center
|
L(25),D(93),O(2)
|
5
|
5
|
19,110,000
|
11/11/2012
|
1.66
|
1.50
|
72.7%
|
61.9%
|
10.0%
|
9.0%
|
1,897,276
|
500,333
|
1,396,943
|
|||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
L(25),D(91),O(4)
|
5
|
5
|
18,600,000
|
2/22/2013
|
1.74
|
1.57
|
74.6%
|
63.0%
|
10.1%
|
9.1%
|
2,216,729
|
814,873
|
1,401,856
|
|||||||||||||||
27
|
Hilton Garden Inn Concord
|
L(24),D(92),O(4)
|
0
|
0
|
20,300,000
|
4/8/2013
|
1.69
|
1.51
|
64.3%
|
47.3%
|
11.4%
|
10.2%
|
3,997,528
|
2,511,738
|
1,485,790
|
|||||||||||||||
28
|
808 Broadway
|
L(24),GRTR 1% or YM(92),O(4)
|
5
|
5
|
23,400,000
|
3/27/2013
|
1.96
|
1.90
|
53.4%
|
53.4%
|
8.1%
|
7.8%
|
1,313,841
|
301,214
|
1,012,626
|
|||||||||||||||
29
|
Residence Inn Harrisonburg
|
L(25),D(91),O(4)
|
5
|
5
|
18,200,000
|
2/8/2013
|
1.82
|
1.66
|
68.0%
|
49.9%
|
12.1%
|
11.0%
|
3,288,038
|
1,794,527
|
1,493,511
|
|||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
L(24),D(92),O(4)
|
0
|
0
|
18,700,000
|
3/1/2013
|
1.83
|
1.66
|
64.2%
|
40.7%
|
14.6%
|
13.3%
|
3,961,256
|
2,205,748
|
1,755,508
|
|||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
11,300,000
|
3/1/2013
|
2,323,511
|
1,163,613
|
1,159,898
|
||||||||||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
7,400,000
|
3/1/2013
|
1,637,745
|
1,042,135
|
595,610
|
||||||||||||||||||||||||
31
|
7220 Wisconsin Avenue
|
L(25),D(91),O(4)
|
5
|
5
|
16,500,000
|
3/1/2013
|
1.47
|
1.36
|
71.1%
|
57.1%
|
8.7%
|
8.0%
|
1,552,267
|
530,891
|
1,021,376
|
|||||||||||||||
32
|
Millerville Center
|
L(25),D(91),O(4)
|
5
|
5
|
16,500,000
|
2/19/2013
|
1.57
|
1.48
|
66.1%
|
50.0%
|
10.1%
|
9.5%
|
1,406,215
|
304,840
|
1,101,374
|
|||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
L(25),D(91),O(4)
|
5
|
5
|
14,550,000
|
2/22/2013
|
1.70
|
1.65
|
73.8%
|
59.0%
|
9.9%
|
9.6%
|
1,694,254
|
627,059
|
1,067,195
|
|||||||||||||||
33.01
|
Culpeper
|
6,900,000
|
2/22/2013
|
780,020
|
266,712
|
513,308
|
||||||||||||||||||||||||
33.02
|
South Wales
|
5,250,000
|
2/22/2013
|
589,098
|
212,463
|
376,635
|
||||||||||||||||||||||||
33.03
|
Hilltop Remote
|
1,400,000
|
2/22/2013
|
189,561
|
90,306
|
99,255
|
||||||||||||||||||||||||
33.04
|
Hilltop
|
1,000,000
|
2/22/2013
|
135,575
|
57,578
|
77,997
|
||||||||||||||||||||||||
34
|
Flats at Campus Pointe
|
L(25),D(76),O(19)
|
5
|
5
|
12,420,000
|
3/21/2013
|
1.59
|
1.52
|
74.5%
|
62.9%
|
9.2%
|
8.8%
|
1,442,507
|
594,346
|
848,161
|
|||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
L(25),D(91),O(4)
|
5
|
5
|
22,300,000
|
3/15/2013
|
2.65
|
2.44
|
38.1%
|
30.2%
|
15.1%
|
13.9%
|
1,763,221
|
482,621
|
1,280,600
|
|||||||||||||||
36
|
Corte Madera Business Center
|
L(25),D(91),O(4)
|
5
|
5
|
13,860,000
|
3/6/2013
|
1.66
|
1.52
|
61.2%
|
44.1%
|
10.5%
|
9.6%
|
1,180,018
|
287,532
|
892,486
|
|||||||||||||||
37
|
Parc De Maison
|
L(25),D(91),O(4)
|
5
|
5
|
12,500,000
|
3/13/2013
|
1.52
|
1.51
|
66.8%
|
53.0%
|
8.7%
|
8.6%
|
992,427
|
267,788
|
724,639
|
|||||||||||||||
38
|
First Commercial Realty Portfolio
|
L(25),D(93),O(2)
|
7
|
7
|
11,100,000
|
3/26/2013
|
1.84
|
1.63
|
74.9%
|
60.8%
|
11.3%
|
10.0%
|
1,453,916
|
511,721
|
942,195
|
|||||||||||||||
38.01
|
Royal Town Center
|
6,200,000
|
3/26/2013
|
895,780
|
318,700
|
577,080
|
||||||||||||||||||||||||
38.02
|
Mt Morris Commons
|
4,900,000
|
3/26/2013
|
558,137
|
193,021
|
365,116
|
||||||||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
L(25),D(91),O(4)
|
5
|
5
|
12,700,000
|
3/8/2013
|
2.34
|
2.11
|
62.9%
|
50.4%
|
13.7%
|
12.4%
|
2,657,138
|
1,560,650
|
1,096,488
|
|||||||||||||||
40
|
Villas at Granville
|
L(25),D(91),O(4)
|
0
|
0
|
11,700,000
|
4/10/2013
|
1.67
|
1.61
|
66.2%
|
52.6%
|
9.6%
|
9.2%
|
1,485,485
|
745,194
|
740,290
|
|||||||||||||||
41
|
Pines of Newpointe
|
L(25),D(91),O(4)
|
5
|
5
|
10,600,000
|
2/20/2013
|
1.67
|
1.55
|
72.8%
|
58.0%
|
9.6%
|
9.0%
|
1,320,487
|
577,726
|
742,761
|
|||||||||||||||
42
|
Stor N More
|
L(25),D(31),O(4)
|
5
|
5
|
13,470,000
|
3/5/2013
|
1.95
|
1.91
|
57.1%
|
52.1%
|
11.5%
|
11.3%
|
1,646,284
|
760,756
|
885,528
|
|||||||||||||||
43
|
Southern Plaza
|
L(25),D(91),O(4)
|
5
|
5
|
11,500,000
|
2/11/2013
|
2.39
|
2.07
|
59.1%
|
50.0%
|
13.9%
|
12.1%
|
1,361,271
|
416,654
|
944,617
|
|||||||||||||||
44
|
Heartland Inn
|
L(25),D(91),O(4)
|
0
|
0
|
10,500,000
|
3/12/2013
|
1.82
|
1.55
|
64.2%
|
47.9%
|
12.7%
|
10.8%
|
3,106,188
|
2,253,195
|
852,993
|
|||||||||||||||
45
|
Mays Crossing
|
L(25),D(91),O(4)
|
5
|
5
|
9,000,000
|
2/17/2013
|
2.16
|
1.82
|
72.1%
|
57.5%
|
12.5%
|
10.5%
|
1,156,338
|
346,525
|
809,813
|
|||||||||||||||
46
|
Meadow Central
|
L(25),D(91),O(4)
|
5
|
5
|
9,300,000
|
2/19/2013
|
2.11
|
1.52
|
68.7%
|
50.2%
|
13.9%
|
10.0%
|
2,096,082
|
1,207,682
|
888,400
|
|||||||||||||||
47
|
Country Club Park
|
L(25),D(89),O(6)
|
0
|
0
|
5,700,000
|
3/29/2013
|
1.71
|
1.67
|
73.2%
|
58.6%
|
10.0%
|
9.8%
|
702,958
|
277,932
|
425,025
|
|||||||||||||||
48
|
Lincoln MHC
|
L(25),D(89),O(6)
|
0
|
0
|
2,850,000
|
4/10/2013
|
1.71
|
1.67
|
73.2%
|
58.6%
|
10.0%
|
9.8%
|
368,209
|
167,696
|
200,513
|
|||||||||||||||
49
|
Hidden Creek MHC
|
L(24),D(93),O(3)
|
0
|
0
|
8,150,000
|
4/8/2013
|
1.54
|
1.50
|
71.2%
|
57.5%
|
9.4%
|
9.1%
|
1,130,236
|
587,499
|
542,737
|
|||||||||||||||
50
|
Colony Plaza
|
L(24),D(32),O(4)
|
0
|
0
|
8,350,000
|
3/8/2013
|
1.81
|
1.60
|
67.1%
|
59.0%
|
11.9%
|
10.6%
|
928,553
|
260,571
|
667,982
|
|||||||||||||||
51
|
AZ MHC Portfolio
|
L(24),D(93),O(3)
|
5
|
5
|
8,100,000
|
4/3/2013
|
1.76
|
1.71
|
67.9%
|
49.5%
|
11.5%
|
11.2%
|
1,115,359
|
480,138
|
635,221
|
|||||||||||||||
51.01
|
Park Plaza MHC
|
1,900,000
|
4/3/2013
|
292,730
|
130,406
|
162,324
|
||||||||||||||||||||||||
51.02
|
Aloha MHC
|
2,050,000
|
4/3/2013
|
241,792
|
99,318
|
142,474
|
||||||||||||||||||||||||
51.03
|
Emery MHC
|
1,780,000
|
4/3/2013
|
244,102
|
99,945
|
144,157
|
||||||||||||||||||||||||
51.04
|
Las Palmas MHC
|
1,650,000
|
4/3/2013
|
241,129
|
110,589
|
130,540
|
||||||||||||||||||||||||
51.05
|
Alvord MHC
|
720,000
|
4/3/2013
|
95,606
|
39,880
|
55,726
|
||||||||||||||||||||||||
52
|
Corona Hills Town Center
|
L(24),D(93),O(3)
|
0
|
0
|
9,000,000
|
3/1/2013
|
1.96
|
1.80
|
61.1%
|
49.5%
|
12.0%
|
11.0%
|
1,006,160
|
347,289
|
658,871
|
|||||||||||||||
53
|
Cimarron MHC
|
L(25),D(91),O(4)
|
0
|
0
|
8,550,000
|
1/18/2013
|
2.25
|
2.21
|
58.4%
|
46.8%
|
13.3%
|
13.1%
|
1,014,572
|
351,827
|
662,745
|
|||||||||||||||
54
|
McGee’s Crossing
|
L(25),D(91),O(4)
|
0
|
0
|
7,375,000
|
2/25/2013
|
1.88
|
1.70
|
67.7%
|
49.1%
|
12.1%
|
10.9%
|
763,350
|
158,621
|
604,729
|
|||||||||||||||
55
|
Woodland Plaza
|
L(24),D(93),O(3)
|
5
|
5
|
6,375,000
|
4/12/2013
|
1.74
|
1.51
|
74.9%
|
60.2%
|
10.4%
|
9.0%
|
632,114
|
137,492
|
494,622
|
|||||||||||||||
56
|
Mizner Place
|
L(24),D(92),O(4)
|
0
|
0
|
6,900,000
|
4/1/2013
|
1.82
|
1.63
|
66.7%
|
53.1%
|
10.6%
|
9.4%
|
798,993
|
312,401
|
486,592
|
|||||||||||||||
57
|
Yorktown Self Storage
|
L(25),D(91),O(4)
|
5
|
5
|
6,750,000
|
3/15/2013
|
1.92
|
1.88
|
67.0%
|
56.4%
|
10.9%
|
10.7%
|
697,133
|
201,926
|
495,207
|
|||||||||||||||
58
|
Palm Shadows MHC
|
L(25),D(92),O(3)
|
0
|
0
|
6,300,000
|
3/15/2013
|
1.58
|
1.50
|
71.3%
|
57.8%
|
9.7%
|
9.2%
|
998,563
|
563,201
|
435,362
|
|||||||||||||||
59
|
Sunrise Pass Estates MHC
|
L(25),D(31),O(4)
|
0
|
0
|
6,350,000
|
3/21/2013
|
1.63
|
1.59
|
69.2%
|
63.4%
|
9.8%
|
9.7%
|
837,654
|
404,918
|
432,736
|
|||||||||||||||
60
|
Lake Ridge Shopping Center
|
L(25),D(91),O(4)
|
0
|
0
|
4,150,000
|
1/7/2013
|
1.98
|
1.80
|
63.9%
|
51.6%
|
12.0%
|
10.9%
|
495,626
|
167,344
|
328,282
|
|||||||||||||||
61
|
River Hills Plaza
|
L(25),D(91),O(4)
|
0
|
0
|
2,300,000
|
1/7/2013
|
1.98
|
1.80
|
63.9%
|
51.6%
|
12.0%
|
10.9%
|
282,099
|
116,830
|
165,269
|
|||||||||||||||
62
|
American Mini Storage Norco
|
L(25),D(92),O(3)
|
0
|
0
|
6,360,000
|
3/12/2013
|
1.89
|
1.85
|
62.8%
|
50.2%
|
11.0%
|
10.8%
|
737,959
|
298,780
|
439,179
|
|||||||||||||||
63
|
Crystal Lake Plaza
|
L(24),D(93),O(3)
|
5
|
0
|
4,900,000
|
3/29/2013
|
1.77
|
1.56
|
75.0%
|
60.3%
|
10.6%
|
9.3%
|
585,372
|
181,247
|
404,125
|
|||||||||||||||
64
|
Ramey’s MHC
|
L(24),D(93),O(3)
|
0
|
0
|
5,000,000
|
3/20/2013
|
1.73
|
1.70
|
70.0%
|
50.9%
|
11.2%
|
11.0%
|
543,040
|
150,209
|
392,831
|
|||||||||||||||
65
|
The Store Room
|
L(24),D(93),O(3)
|
0
|
0
|
5,230,000
|
3/28/2013
|
1.70
|
1.68
|
62.1%
|
50.0%
|
10.2%
|
10.0%
|
628,186
|
297,132
|
331,053
|
|||||||||||||||
66
|
Falconview MHC
|
L(24),D(92),O(4)
|
5
|
5
|
4,250,000
|
3/2/2013
|
2.02
|
1.97
|
65.3%
|
52.5%
|
12.0%
|
11.7%
|
582,905
|
249,156
|
333,749
|
|||||||||||||||
67
|
Silo Self Storage
|
L(24),D(93),O(3)
|
5
|
5
|
3,710,000
|
4/15/2013
|
1.77
|
1.71
|
70.1%
|
57.1%
|
11.0%
|
10.7%
|
563,706
|
276,726
|
286,980
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Prepayment Provisions(5)
|
Grace Period
Default (Days) |
Grace Period
Late (Days)(6) |
Appraised Value
($)(7) |
Appraisal Date
|
UW NOI
DSCR (x)(4)
|
UW NCF
DSCR (x)(4)
|
Cut-off Date
LTV Ratio(4)(7) |
LTV Ratio at
Maturity or ARD(4)(7) |
Cut-off Date
UW NOI Debt Yield(4) |
Cut-off Date
UW NCF Debt Yield(4) |
UW
Revenues ($)
|
UW
Expenses ($)
|
UW Net Operating
Income ($) |
|||||||||||||||
68
|
160 West 72nd Street
|
L(25),D(91),O(4)
|
5
|
5
|
8,150,000
|
3/1/2013
|
3.01
|
2.94
|
27.0%
|
21.6%
|
17.6%
|
17.1%
|
558,687
|
172,327
|
386,360
|
|||||||||||||||
69
|
Los Arboles Community
|
L(24),D(92),O(4)
|
0
|
0
|
3,200,000
|
3/27/2013
|
1.55
|
1.52
|
62.5%
|
46.9%
|
11.0%
|
10.8%
|
379,740
|
159,299
|
220,441
|
|||||||||||||||
70
|
Emerald Lake MHC
|
L(25),D(91),O(4)
|
0
|
0
|
3,150,000
|
3/25/2013
|
1.91
|
1.87
|
63.4%
|
51.1%
|
11.5%
|
11.2%
|
396,698
|
167,471
|
229,227
|
|||||||||||||||
71
|
Little Texas MHC
|
L(25),D(91),O(4)
|
0
|
0
|
2,800,000
|
3/18/2013
|
1.52
|
1.49
|
66.9%
|
55.3%
|
9.9%
|
9.7%
|
312,106
|
125,868
|
186,238
|
|||||||||||||||
72
|
Try Mor MHC
|
L(26),D(91),O(3)
|
5
|
5
|
2,400,000
|
2/1/2013
|
1.61
|
1.58
|
74.7%
|
55.1%
|
10.8%
|
10.6%
|
307,755
|
113,776
|
193,979
|
|||||||||||||||
73
|
Lyndon Lawn MHC
|
L(26),D(91),O(3)
|
0
|
0
|
2,470,000
|
12/27/2012
|
1.65
|
1.62
|
66.6%
|
49.9%
|
11.6%
|
11.4%
|
319,110
|
128,186
|
190,924
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
UW
Replacement ($)
|
UW
TI/LC ($)
|
UW
Net Cash Flow
($) |
Occupancy
Rate(8) |
Occupancy
as-of Date |
UW Hotel
ADR |
UW Hotel
RevPAR |
Most Recent Period(9)
|
Most Recent
Revenues ($) |
Most Recent
Expenses ($) |
Most
Recent
NOI ($)
|
Most Recent
Capital Expenditures |
Most Recent NCF
($) |
Most Recent
Hotel ADR |
Most Recent
Hotel RevPAR |
||||||||||||||||
1
|
RHP Portfolio III
|
166,051
|
0
|
10,330,053
|
85.0%
|
2/14/2013
|
Actual 2012
|
16,251,321
|
5,667,241
|
10,584,080
|
0
|
10,584,080
|
||||||||||||||||||||
1.01
|
Portside
|
46,551
|
0
|
3,351,171
|
92.7%
|
2/14/2013
|
Actual 2012
|
5,143,385
|
1,616,974
|
3,526,411
|
0
|
3,526,411
|
||||||||||||||||||||
1.02
|
Crescentwood Village
|
13,650
|
0
|
1,510,557
|
99.3%
|
2/14/2013
|
Actual 2012
|
1,925,667
|
393,733
|
1,531,934
|
0
|
1,531,934
|
||||||||||||||||||||
1.03
|
Spring Valley Village
|
6,800
|
0
|
957,601
|
98.5%
|
2/14/2013
|
Actual 2012
|
1,439,686
|
526,603
|
913,083
|
0
|
913,083
|
||||||||||||||||||||
1.04
|
Riverside (UT)
|
10,000
|
0
|
961,431
|
99.5%
|
2/14/2013
|
Actual 2012
|
1,248,639
|
272,355
|
976,284
|
0
|
976,284
|
||||||||||||||||||||
1.05
|
Springdale Lake
|
22,150
|
0
|
1,064,088
|
81.5%
|
2/14/2013
|
Actual 2012
|
1,906,948
|
806,775
|
1,100,173
|
0
|
1,100,173
|
||||||||||||||||||||
1.06
|
Sundown
|
10,000
|
0
|
789,559
|
94.0%
|
2/14/2013
|
Actual 2012
|
1,066,505
|
260,698
|
805,807
|
0
|
805,807
|
||||||||||||||||||||
1.07
|
Oak Park Village
|
17,150
|
0
|
592,022
|
78.1%
|
2/14/2013
|
Actual 2012
|
1,219,227
|
555,642
|
663,585
|
0
|
663,585
|
||||||||||||||||||||
1.08
|
River Oaks
|
19,850
|
0
|
672,478
|
72.3%
|
2/14/2013
|
Actual 2012
|
1,342,865
|
665,964
|
676,901
|
0
|
676,901
|
||||||||||||||||||||
1.09
|
Riverside (KS)
|
4,650
|
0
|
204,693
|
80.6%
|
2/14/2013
|
Actual 2012
|
346,072
|
138,926
|
207,146
|
0
|
207,146
|
||||||||||||||||||||
1.10
|
Sherwood Acres
|
5,500
|
0
|
81,346
|
64.5%
|
2/14/2013
|
Actual 2012
|
214,282
|
165,689
|
48,593
|
0
|
48,593
|
||||||||||||||||||||
1.11
|
Glen Acres
|
6,650
|
0
|
78,291
|
46.6%
|
2/14/2013
|
Actual 2012
|
209,535
|
122,560
|
86,975
|
0
|
86,975
|
||||||||||||||||||||
1.12
|
Connie Jean
|
3,100
|
0
|
66,817
|
69.4%
|
2/14/2013
|
Actual 2012
|
188,510
|
141,322
|
47,188
|
0
|
47,188
|
||||||||||||||||||||
2
|
Midtown I & II
|
158,822
|
671,268
|
14,140,502
|
100.0%
|
6/1/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||||
3
|
The Plant San Jose
|
97,179
|
422,638
|
12,582,976
|
95.6%
|
12/17/2012
|
Actual 2012
|
18,005,689
|
5,499,972
|
12,505,717
|
0
|
12,505,717
|
||||||||||||||||||||
4
|
White Marsh Mall
|
140,463
|
638,819
|
18,715,906
|
96.6%
|
2/28/2013
|
Actual 2012
|
24,403,246
|
7,149,734
|
17,253,512
|
0
|
17,253,512
|
||||||||||||||||||||
5
|
301 South College Street
|
197,729
|
557,691
|
17,861,574
|
97.6%
|
2/1/2013
|
Actual 2012
|
26,049,630
|
9,698,537
|
16,351,093
|
0
|
16,351,093
|
||||||||||||||||||||
6
|
Cheeca Lodge & Spa
|
0
|
0
|
9,354,136
|
76.1%
|
3/25/2013
|
373
|
283
|
TTM 3/25/2013
|
34,322,143
|
23,955,474
|
10,366,669
|
0
|
10,366,669
|
371
|
283
|
||||||||||||||||
7
|
Cumberland Mall
|
108,305
|
539,322
|
14,834,376
|
85.7%
|
2/28/2013
|
TTM 2/28/2013
|
21,593,949
|
5,923,389
|
15,670,560
|
0
|
15,670,560
|
||||||||||||||||||||
8
|
100 & 150 South Wacker Drive
|
164,348
|
2,401,817
|
12,470,882
|
82.0%
|
4/23/2013
|
Actual 2012
|
27,920,577
|
14,113,211
|
13,807,366
|
0
|
13,807,366
|
||||||||||||||||||||
9
|
Brambleton Town Center
|
44,892
|
328,920
|
5,190,107
|
93.1%
|
2/14/2013
|
Actual 2012
|
8,092,897
|
2,180,372
|
5,912,525
|
0
|
5,912,525
|
||||||||||||||||||||
10
|
Rehoboth Bay MHC
|
32,950
|
0
|
2,845,216
|
98.9%
|
3/28/2013
|
TTM 2/28/2013
|
3,529,915
|
460,011
|
3,069,904
|
0
|
3,069,904
|
||||||||||||||||||||
11
|
RHP Portfolio IV
|
43,000
|
0
|
2,458,164
|
83.1%
|
2/14/2013
|
Actual 2012
|
3,696,216
|
1,182,999
|
2,513,217
|
0
|
2,513,217
|
||||||||||||||||||||
11.01
|
Brookside
|
8,500
|
0
|
871,870
|
100.0%
|
2/14/2013
|
Actual 2012
|
1,087,800
|
214,890
|
872,910
|
0
|
872,910
|
||||||||||||||||||||
11.02
|
Overpass Point MHC
|
9,650
|
0
|
556,350
|
88.1%
|
2/14/2013
|
Actual 2012
|
784,964
|
234,106
|
550,858
|
0
|
550,858
|
||||||||||||||||||||
11.03
|
Havenwood
|
6,000
|
0
|
486,846
|
91.7%
|
2/14/2013
|
Actual 2012
|
802,540
|
305,253
|
497,287
|
0
|
497,287
|
||||||||||||||||||||
11.04
|
The Woodlands
|
12,200
|
0
|
303,046
|
61.1%
|
2/14/2013
|
Actual 2012
|
529,031
|
216,545
|
312,486
|
0
|
312,486
|
||||||||||||||||||||
11.05
|
Pine Haven MHC
|
6,650
|
0
|
240,051
|
87.2%
|
2/14/2013
|
Actual 2012
|
491,881
|
212,205
|
279,676
|
0
|
279,676
|
||||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
26,197
|
167,913
|
2,011,391
|
98.1%
|
3/31/2013
|
TTM 3/31/2013
|
3,574,322
|
1,286,438
|
2,287,884
|
0
|
2,287,884
|
||||||||||||||||||||
12.01
|
Heron Bay III, IV
|
17,121
|
109,738
|
1,314,531
|
100.0%
|
3/31/2013
|
TTM 3/31/2013
|
2,335,974
|
840,743
|
1,495,231
|
0
|
1,495,231
|
||||||||||||||||||||
12.02
|
Waterway Shoppes
|
9,076
|
58,175
|
696,860
|
93.9%
|
3/31/2013
|
TTM 3/31/2013
|
1,238,348
|
445,695
|
792,653
|
0
|
792,653
|
||||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
25,076
|
231,187
|
1,856,168
|
100.0%
|
4/1/2013
|
TTM 3/31/2013
|
4,507,048
|
2,328,913
|
2,178,135
|
0
|
2,178,135
|
||||||||||||||||||||
14
|
Continental Plaza - Columbus
|
113,748
|
565,864
|
2,749,224
|
93.6%
|
4/9/2013
|
Actual 2012
|
9,530,684
|
4,737,793
|
4,792,891
|
0
|
4,792,891
|
||||||||||||||||||||
15
|
Orchard Pointe
|
22,942
|
74,592
|
1,885,399
|
100.0%
|
3/19/2013
|
Actual 2012
|
1,943,389
|
562,360
|
1,381,029
|
0
|
1,381,029
|
||||||||||||||||||||
16
|
Mobile Festival Centre
|
64,705
|
252,825
|
2,155,033
|
79.8%
|
4/1/2013
|
Actual 2012
|
3,343,594
|
847,013
|
2,496,581
|
0
|
2,496,581
|
||||||||||||||||||||
17
|
HIE Washington Portfolio
|
0
|
0
|
1,884,561
|
61.9%
|
1/31/2013
|
120
|
74
|
TTM 1/31/2013
|
5,909,225
|
3,735,913
|
2,173,312
|
0
|
2,173,312
|
120
|
74
|
||||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
0
|
0
|
1,354,540
|
74.1%
|
1/31/2013
|
131
|
97
|
TTM 1/31/2013
|
3,674,080
|
2,124,195
|
1,549,885
|
0
|
1,549,885
|
131
|
97
|
||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
0
|
0
|
530,021
|
51.0%
|
1/31/2013
|
105
|
53
|
TTM 1/31/2013
|
2,235,145
|
1,611,718
|
623,427
|
0
|
623,427
|
105
|
53
|
||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
0
|
0
|
1,707,028
|
70.0%
|
3/31/2013
|
142
|
99
|
TTM 3/31/2013
|
5,064,952
|
3,172,667
|
1,892,285
|
0
|
1,892,285
|
142
|
99
|
||||||||||||||||
19
|
Hilton Norfolk
|
0
|
0
|
1,782,375
|
68.6%
|
12/31/2012
|
97
|
66
|
Actual 2012
|
8,645,714
|
6,508,333
|
2,137,381
|
345,829
|
1,791,552
|
97
|
66
|
||||||||||||||||
20
|
Lake Cable Apartments
|
164,080
|
0
|
1,673,136
|
91.0%
|
2/21/2013
|
T3M Annualized 2/28/2013
|
3,701,013
|
2,178,573
|
1,522,441
|
0
|
1,522,441
|
||||||||||||||||||||
21
|
One Harbour Place
|
13,720
|
116,034
|
1,369,347
|
90.9%
|
2/25/2013
|
Actual 2012
|
2,238,662
|
836,206
|
1,402,456
|
0
|
1,402,456
|
||||||||||||||||||||
22
|
540 Atlantic Ave
|
13,786
|
75,278
|
1,276,132
|
100.0%
|
5/8/2013
|
Actual 2012
|
996,919
|
570,672
|
426,247
|
0
|
426,247
|
||||||||||||||||||||
23
|
Union Square New Hope
|
44,238
|
119,980
|
1,521,040
|
98.6%
|
4/1/2013
|
TTM 3/31/2013
|
2,769,308
|
875,516
|
1,893,792
|
0
|
1,893,792
|
||||||||||||||||||||
24
|
RiverPark XI
|
25,000
|
171,858
|
2,131,449
|
100.0%
|
3/1/2013
|
TTM 1/31/2012
|
2,910,908
|
656,601
|
2,254,307
|
0
|
2,254,307
|
||||||||||||||||||||
25
|
Atascocita Town Center
|
31,509
|
102,299
|
1,263,135
|
91.7%
|
4/1/2013
|
TTM 2/28/2013
|
1,730,255
|
450,407
|
1,279,848
|
0
|
1,279,848
|
||||||||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
56,127
|
84,972
|
1,260,756
|
92.9%
|
4/20/2013
|
TTM 1/31/2013
|
2,284,123
|
818,941
|
1,465,182
|
0
|
1,465,182
|
||||||||||||||||||||
27
|
Hilton Garden Inn Concord
|
0
|
0
|
1,325,889
|
66.9%
|
2/28/2013
|
117
|
78
|
TTM 2/28/2013
|
3,997,412
|
2,558,533
|
1,438,879
|
0
|
1,438,879
|
117
|
78
|
||||||||||||||||
28
|
808 Broadway
|
4,910
|
26,934
|
980,783
|
100.0%
|
6/1/2013
|
TTM 2/28/2013
|
1,082,794
|
266,868
|
815,926
|
0
|
815,926
|
||||||||||||||||||||
29
|
Residence Inn Harrisonburg
|
0
|
0
|
1,361,990
|
88.4%
|
2/28/2013
|
99
|
81
|
TTM 2/28/2013
|
3,411,732
|
1,781,856
|
1,629,876
|
0
|
1,629,876
|
95
|
84
|
||||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
0
|
0
|
1,597,057
|
77.6%
|
3/31/2013
|
105
|
75
|
TTM 3/31/2013
|
4,328,397
|
2,189,064
|
2,139,333
|
0
|
2,139,333
|
106
|
82
|
||||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
0
|
0
|
1,066,957
|
86.8%
|
3/31/2013
|
116
|
87
|
TTM 3/31/2013
|
2,689,596
|
1,192,837
|
1,496,759
|
0
|
1,496,759
|
116
|
101
|
||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
0
|
0
|
530,100
|
68.1%
|
3/31/2013
|
93
|
63
|
TTM 3/31/2013
|
1,638,801
|
996,227
|
642,574
|
0
|
642,574
|
93
|
63
|
||||||||||||||||
31
|
7220 Wisconsin Avenue
|
11,291
|
70,045
|
940,040
|
95.2%
|
2/5/2013
|
Actual 2012
|
1,447,784
|
509,431
|
938,353
|
0
|
938,353
|
||||||||||||||||||||
32
|
Millerville Center
|
15,838
|
63,181
|
1,036,355
|
100.0%
|
4/8/2013
|
Actual 2012
|
1,519,315
|
280,360
|
1,238,954
|
0
|
1,238,954
|
||||||||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
35,762
|
0
|
1,031,433
|
82.9%
|
4/25/2013
|
Actual 2012
|
1,724,329
|
563,659
|
1,160,670
|
0
|
1,160,670
|
||||||||||||||||||||
33.01
|
Culpeper
|
14,340
|
0
|
498,968
|
84.2%
|
4/25/2013
|
Actual 2012
|
782,338
|
243,260
|
539,078
|
0
|
539,078
|
||||||||||||||||||||
33.02
|
South Wales
|
10,755
|
0
|
365,880
|
87.0%
|
4/25/2013
|
Actual 2012
|
594,351
|
188,348
|
406,003
|
0
|
406,003
|
||||||||||||||||||||
33.03
|
Hilltop Remote
|
6,927
|
0
|
92,328
|
77.1%
|
4/25/2013
|
Actual 2012
|
208,584
|
81,390
|
127,194
|
0
|
127,194
|
||||||||||||||||||||
33.04
|
Hilltop
|
3,740
|
0
|
74,257
|
77.1%
|
4/25/2013
|
Actual 2012
|
139,056
|
50,661
|
88,395
|
0
|
88,395
|
||||||||||||||||||||
34
|
Flats at Campus Pointe
|
38,721
|
0
|
809,440
|
99.5%
|
3/14/2013
|
T7M Annualized 2/28/2013
|
1,441,601
|
580,173
|
861,428
|
0
|
861,428
|
||||||||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
15,146
|
84,467
|
1,180,986
|
100.0%
|
4/1/2013
|
TTM 2/28/2013
|
1,960,018
|
521,393
|
1,438,625
|
0
|
1,438,625
|
||||||||||||||||||||
36
|
Corte Madera Business Center
|
15,276
|
58,807
|
818,404
|
100.0%
|
4/25/2013
|
Actual 2012
|
1,285,628
|
278,943
|
1,006,685
|
62,179
|
944,506
|
||||||||||||||||||||
37
|
Parc De Maison
|
8,400
|
0
|
716,239
|
99.4%
|
4/1/2013
|
Actual 2012
|
1,005,530
|
329,609
|
675,921
|
0
|
675,921
|
||||||||||||||||||||
38
|
First Commercial Realty Portfolio
|
38,170
|
71,025
|
833,000
|
98.8%
|
Various
|
TTM 3/31/2013
|
1,400,361
|
495,110
|
905,251
|
56,879
|
848,372
|
||||||||||||||||||||
38.01
|
Royal Town Center
|
17,392
|
37,783
|
521,905
|
97.1%
|
4/1/2013
|
TTM 3/31/2013
|
865,988
|
337,434
|
528,554
|
0
|
528,554
|
||||||||||||||||||||
38.02
|
Mt Morris Commons
|
20,778
|
33,242
|
311,096
|
100.0%
|
3/26/2013
|
TTM 3/31/2013
|
534,373
|
157,676
|
376,697
|
56,879
|
319,818
|
||||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
0
|
0
|
990,202
|
70.8%
|
2/28/2013
|
87
|
62
|
TTM 2/28/2013
|
2,664,385
|
1,482,340
|
1,182,045
|
0
|
1,182,045
|
87
|
62
|
||||||||||||||||
40
|
Villas at Granville
|
28,034
|
0
|
712,256
|
100.0%
|
5/1/2013
|
T-3 3/31/2013
|
1,485,485
|
751,308
|
734,177
|
5,436
|
728,741
|
||||||||||||||||||||
41
|
Pines of Newpointe
|
50,676
|
0
|
692,085
|
97.1%
|
3/8/2013
|
TTM 1/31/2013
|
1,326,512
|
553,923
|
772,589
|
0
|
772,589
|
||||||||||||||||||||
42
|
Stor N More
|
17,650
|
0
|
867,878
|
90.0%
|
2/25/2013
|
TTM 1/31/2013
|
1,646,284
|
723,786
|
922,498
|
0
|
922,498
|
||||||||||||||||||||
43
|
Southern Plaza
|
19,565
|
105,287
|
819,765
|
96.9%
|
2/11/2013
|
Actual 2012
|
1,406,134
|
413,119
|
993,015
|
21,061
|
971,954
|
||||||||||||||||||||
44
|
Heartland Inn
|
0
|
728,746
|
73.8%
|
2/28/2013
|
68
|
50
|
TTM 2/28/2013
|
3,106,269
|
1,955,349
|
1,150,920
|
0
|
1,150,920
|
68
|
50
|
|||||||||||||||||
45
|
Mays Crossing
|
27,655
|
97,939
|
684,219
|
95.7%
|
4/2/2013
|
Actual 2012
|
1,290,339
|
366,844
|
923,495
|
0
|
93,495
|
||||||||||||||||||||
46
|
Meadow Central
|
40,963
|
209,861
|
637,577
|
89.3%
|
3/28/2013
|
Actual 2012
|
1,857,140
|
1,190,207
|
666,933
|
1,381,249
|
-714,316
|
||||||||||||||||||||
47
|
Country Club Park
|
7,500
|
0
|
417,525
|
88.0%
|
3/1/2013
|
Actual 2012
|
702,958
|
266,974
|
435,984
|
0
|
435,984
|
||||||||||||||||||||
48
|
Lincoln MHC
|
5,050
|
0
|
195,463
|
86.1%
|
3/1/2013
|
Actual 2012
|
368,209
|
127,280
|
240,929
|
0
|
240,929
|
||||||||||||||||||||
49
|
Hidden Creek MHC
|
13,500
|
0
|
529,237
|
85.7%
|
1/11/2013
|
TTM 3/31/2013
|
1,127,264
|
579,544
|
547,720
|
0
|
547,720
|
||||||||||||||||||||
50
|
Colony Plaza
|
21,459
|
55,022
|
591,501
|
100.0%
|
4/17/2013
|
TTM 3/31/2013
|
935,422
|
247,243
|
688,179
|
0
|
688,179
|
||||||||||||||||||||
51
|
AZ MHC Portfolio
|
19,350
|
0
|
615,871
|
89.9%
|
Various
|
Actual 2012
|
1,151,735
|
471,685
|
680,050
|
0
|
680,050
|
||||||||||||||||||||
51.01
|
Park Plaza MHC
|
4,350
|
0
|
157,974
|
98.3%
|
2/1/2013
|
Actual 2012
|
302,217
|
124,069
|
178,148
|
0
|
178,148
|
||||||||||||||||||||
51.02
|
Aloha MHC
|
3,750
|
0
|
138,724
|
96.0%
|
2/1/2013
|
Actual 2012
|
270,754
|
94,384
|
176,370
|
0
|
176,370
|
||||||||||||||||||||
51.03
|
Emery MHC
|
4,800
|
0
|
139,357
|
84.4%
|
3/27/2013
|
Actual 2012
|
243,792
|
105,430
|
138,362
|
0
|
138,362
|
||||||||||||||||||||
51.04
|
Las Palmas MHC
|
3,900
|
0
|
126,640
|
94.2%
|
3/27/2013
|
Actual 2012
|
235,997
|
104,053
|
131,944
|
0
|
131,944
|
||||||||||||||||||||
51.05
|
Alvord MHC
|
2,550
|
0
|
53,176
|
70.6%
|
3/27/2013
|
Actual 2012
|
98,976
|
43,749
|
55,227
|
0
|
55,227
|
||||||||||||||||||||
52
|
Corona Hills Town Center
|
9,244
|
43,334
|
606,293
|
90.1%
|
5/9/2013
|
Actual 2012
|
961,863
|
315,185
|
646,678
|
0
|
646,678
|
||||||||||||||||||||
53
|
Cimarron MHC
|
10,550
|
0
|
652,195
|
99.5%
|
1/1/2013
|
Actual 2012
|
1,050,898
|
347,358
|
703,540
|
18,034
|
685,506
|
||||||||||||||||||||
54
|
McGee’s Crossing
|
13,061
|
45,168
|
546,500
|
100.0%
|
4/17/2013
|
TTM 2/28/2013
|
741,371
|
156,840
|
584,531
|
0
|
584,531
|
||||||||||||||||||||
55
|
Woodland Plaza
|
16,692
|
48,315
|
429,615
|
84.9%
|
4/8/2013
|
TTM 3/31/2013
|
645,944
|
118,817
|
527,127
|
0
|
527,127
|
||||||||||||||||||||
56
|
Mizner Place
|
9,882
|
42,743
|
433,967
|
98.0%
|
3/22/2013
|
Actual 2012
|
723,494
|
313,244
|
410,250
|
0
|
410,250
|
||||||||||||||||||||
57
|
Yorktown Self Storage
|
10,526
|
0
|
484,682
|
93.4%
|
3/20/2013
|
TTM 2/28/2013
|
697,133
|
151,343
|
545,790
|
0
|
545,790
|
||||||||||||||||||||
58
|
Palm Shadows MHC
|
21,250
|
0
|
414,112
|
90.4%
|
3/22/2013
|
TTM 1/31/2013
|
998,563
|
552,155
|
446,408
|
0
|
446,408
|
||||||||||||||||||||
59
|
Sunrise Pass Estates MHC
|
8,050
|
0
|
424,686
|
93.8%
|
3/1/2013
|
TTM 2/28/2013
|
820,804
|
381,369
|
439,435
|
0
|
439,435
|
||||||||||||||||||||
60
|
Lake Ridge Shopping Center
|
5,374
|
19,253
|
303,655
|
100.0%
|
4/17/2013
|
Actual 2012
|
414,887
|
160,551
|
254,336
|
0
|
254,336
|
||||||||||||||||||||
61
|
River Hills Plaza
|
4,000
|
16,886
|
144,383
|
77.5%
|
4/17/2013
|
Actual 2012
|
312,630
|
117,507
|
195,123
|
0
|
195,123
|
||||||||||||||||||||
62
|
American Mini Storage Norco
|
8,463
|
0
|
430,716
|
77.9%
|
3/11/2013
|
TTM 2/28/2013
|
738,695
|
293,846
|
444,849
|
13,000
|
431,849
|
||||||||||||||||||||
63
|
Crystal Lake Plaza
|
8,166
|
40,532
|
355,427
|
100.0%
|
4/8/2013
|
Actual 2012
|
403,066
|
135,365
|
267,701
|
94,325
|
173,376
|
||||||||||||||||||||
64
|
Ramey’s MHC
|
7,000
|
0
|
385,831
|
97.1%
|
2/1/2013
|
Actual 2012
|
560,155
|
127,828
|
432,327
|
0
|
432,327
|
||||||||||||||||||||
65
|
The Store Room
|
4,430
|
0
|
326,623
|
77.5%
|
4/3/2013
|
TTM 2/28/2013
|
633,447
|
286,434
|
347,013
|
40,519
|
306,494
|
||||||||||||||||||||
66
|
Falconview MHC
|
8,450
|
0
|
325,299
|
80.5%
|
3/1/2013
|
TTM 3/31/2013
|
554,155
|
223,514
|
330,641
|
0
|
330,641
|
||||||||||||||||||||
67
|
Silo Self Storage
|
8,837
|
0
|
278,143
|
87.8%
|
4/22/2013
|
TTM 2/28/2013
|
566,243
|
268,452
|
297,790
|
7,068
|
290,722
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
UW
Replacement ($)
|
UW
TI/LC ($)
|
UW
Net Cash Flow
($) |
Occupancy
Rate(8) |
Occupancy
as-of Date |
UW Hotel
ADR |
UW Hotel
RevPAR |
Most Recent Period(9)
|
Most Recent
Revenues ($) |
Most Recent
Expenses ($) |
Most
Recent
NOI ($)
|
Most Recent
Capital Expenditures |
Most Recent NCF
($) |
Most Recent
Hotel ADR |
Most Recent
Hotel RevPAR |
||||||||||||||||
68
|
160 West 72nd Street
|
4,200
|
5,400
|
376,760
|
100.0%
|
4/1/2013
|
Actual 2012
|
616,551
|
152,105
|
464,446
|
0
|
464,446
|
||||||||||||||||||||
69
|
Los Arboles Community
|
5,050
|
0
|
215,391
|
98.0%
|
4/15/2013
|
TTM 3/31/2013
|
373,472
|
163,188
|
210,284
|
12,317
|
197,967
|
||||||||||||||||||||
70
|
Emerald Lake MHC
|
5,400
|
0
|
223,827
|
98.1%
|
4/17/2013
|
TTM 3/31/2013
|
431,206
|
131,269
|
299,937
|
757
|
299,180
|
||||||||||||||||||||
71
|
Little Texas MHC
|
3,650
|
0
|
182,588
|
98.6%
|
1/31/2013
|
TTM 1/31/2013
|
325,179
|
115,480
|
209,699
|
11,861
|
197,838
|
||||||||||||||||||||
72
|
Try Mor MHC
|
3,350
|
0
|
190,629
|
98.5%
|
1/31/2013
|
Actual 2012
|
311,875
|
100,963
|
210,912
|
0
|
210,912
|
||||||||||||||||||||
73
|
Lyndon Lawn MHC
|
4,250
|
0
|
186,674
|
92.9%
|
12/1/2012
|
TTM 11/30/2012
|
327,218
|
110,564
|
216,654
|
0
|
216,654
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Second Most Recent Period(9)
|
Second Most
Recent Revenues ($) |
Second Most
Recent Expenses ($) |
Second Most
Recent NOI ($) |
Second Most
Recent Capital Expenditures |
Second Most
Recent NCF ($) |
Second Most
Recent Hotel ADR |
Second Most
Recent Hotel RevPAR |
Third Most
Recent Period |
Third Most
Recent Revenues ($) |
Third Most
Recent Expenses ($) |
Third Most
Recent NOI ($) |
Third Most
Recent Capital Expenditures |
Third Most
Recent NCF ($) |
Third Most
Recent Hotel ADR |
||||||||||||||||
1
|
RHP Portfolio III
|
Actual 2011
|
15,687,293
|
5,421,996
|
10,265,297
|
0
|
10,265,297
|
Actual 2010
|
15,069,160
|
5,276,576
|
9,792,584
|
0
|
9,792,584
|
|||||||||||||||||||
1.01
|
Portside
|
Actual 2011
|
4,985,145
|
1,585,159
|
3,399,986
|
0
|
3,399,986
|
Actual 2010
|
4,707,887
|
1,641,008
|
3,066,879
|
0
|
3,066,879
|
|||||||||||||||||||
1.02
|
Crescentwood Village
|
Actual 2011
|
1,834,029
|
371,331
|
1,462,698
|
0
|
1,462,698
|
Actual 2010
|
1,748,772
|
369,064
|
1,379,708
|
0
|
1,379,708
|
|||||||||||||||||||
1.03
|
Spring Valley Village
|
Actual 2011
|
1,346,702
|
493,403
|
853,299
|
0
|
853,299
|
Actual 2010
|
1,283,591
|
483,854
|
799,737
|
0
|
799,737
|
|||||||||||||||||||
1.04
|
Riverside (UT)
|
Actual 2011
|
1,191,769
|
279,637
|
912,132
|
0
|
912,132
|
Actual 2010
|
1,145,946
|
271,451
|
874,495
|
0
|
874,495
|
|||||||||||||||||||
1.05
|
Springdale Lake
|
Actual 2011
|
1,826,802
|
750,484
|
1,076,318
|
0
|
1,076,318
|
Actual 2010
|
1,731,941
|
768,544
|
963,397
|
0
|
963,397
|
|||||||||||||||||||
1.06
|
Sundown
|
Actual 2011
|
1,051,639
|
256,353
|
795,286
|
0
|
795,286
|
Actual 2010
|
998,527
|
229,414
|
769,113
|
0
|
769,113
|
|||||||||||||||||||
1.07
|
Oak Park Village
|
Actual 2011
|
1,245,274
|
474,118
|
771,156
|
0
|
771,156
|
Actual 2010
|
1,269,016
|
480,946
|
788,070
|
0
|
788,070
|
|||||||||||||||||||
1.08
|
River Oaks
|
Actual 2011
|
1,306,166
|
683,839
|
622,327
|
0
|
622,327
|
Actual 2010
|
1,286,798
|
557,344
|
729,454
|
0
|
729,454
|
|||||||||||||||||||
1.09
|
Riverside (KS)
|
Actual 2011
|
315,108
|
138,729
|
176,379
|
0
|
176,379
|
Actual 2010
|
327,483
|
131,443
|
196,040
|
0
|
196,040
|
|||||||||||||||||||
1.10
|
Sherwood Acres
|
Actual 2011
|
198,981
|
135,840
|
63,141
|
0
|
63,141
|
Actual 2010
|
186,462
|
123,506
|
62,956
|
0
|
62,956
|
|||||||||||||||||||
1.11
|
Glen Acres
|
Actual 2011
|
211,891
|
108,426
|
103,465
|
0
|
103,465
|
Actual 2010
|
205,017
|
100,423
|
104,594
|
0
|
104,594
|
|||||||||||||||||||
1.12
|
Connie Jean
|
Actual 2011
|
173,787
|
144,677
|
29,110
|
0
|
29,110
|
Actual 2010
|
177,720
|
119,579
|
58,141
|
0
|
58,141
|
|||||||||||||||||||
2
|
Midtown I & II
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||
3
|
The Plant San Jose
|
Actual 2011
|
17,545,021
|
5,070,689
|
12,474,332
|
0
|
12,474,332
|
Actual 2010
|
17,110,447
|
5,558,337
|
11,552,110
|
0
|
11,552,110
|
|||||||||||||||||||
4
|
White Marsh Mall
|
Actual 2011
|
24,129,343
|
7,064,102
|
17,065,240
|
0
|
17,065,240
|
Actual 2010
|
23,542,162
|
6,723,241
|
16,818,921
|
0
|
16,818,921
|
|||||||||||||||||||
5
|
301 South College Street
|
Actual 2011
|
26,126,259
|
10,114,539
|
16,011,720
|
0
|
16,011,720
|
Actual 2010
|
24,847,393
|
9,380,075
|
15,467,318
|
0
|
15,467,318
|
|||||||||||||||||||
6
|
Cheeca Lodge & Spa
|
Actual 2012
|
33,180,965
|
23,299,326
|
9,881,639
|
0
|
9,881,639
|
356
|
268
|
Actual 2011
|
32,123,118
|
22,679,649
|
9,443,469
|
0
|
9,443,469
|
351
|
||||||||||||||||
7
|
Cumberland Mall
|
Actual 2012
|
21,432,809
|
5,845,295
|
15,587,514
|
0
|
15,587,514
|
Actual 2011
|
19,837,593
|
5,349,866
|
14,487,727
|
0
|
14,487,727
|
|||||||||||||||||||
8
|
100 & 150 South Wacker Drive
|
Actual 2011
|
27,331,799
|
14,448,223
|
12,883,576
|
0
|
12,883,576
|
Actual 2010
|
28,738,640
|
13,570,505
|
15,168,135
|
0
|
15,168,135
|
|||||||||||||||||||
9
|
Brambleton Town Center
|
Actual 2011
|
7,204,975
|
1,966,737
|
5,238,238
|
0
|
5,238,238
|
Actual 2010
|
5,575,510
|
1,958,085
|
3,617,425
|
0
|
3,617,425
|
|||||||||||||||||||
10
|
Rehoboth Bay MHC
|
Actual 2012
|
3,504,314
|
454,340
|
3,049,974
|
0
|
3,049,974
|
Actual 2011
|
3,390,569
|
448,047
|
2,942,522
|
0
|
2,942,522
|
|||||||||||||||||||
11
|
RHP Portfolio IV
|
Actual 2011
|
3,545,353
|
1,251,618
|
2,293,735
|
0
|
2,293,735
|
Actual 2010
|
3,349,570
|
1,192,806
|
2,156,764
|
0
|
2,156,764
|
|||||||||||||||||||
11.01
|
Brookside
|
Actual 2011
|
1,020,603
|
281,528
|
739,075
|
0
|
739,075
|
Actual 2010
|
995,041
|
237,501
|
757,540
|
0
|
757,540
|
|||||||||||||||||||
11.02
|
Overpass Point MHC
|
Actual 2011
|
732,799
|
216,611
|
516,188
|
0
|
516,188
|
Actual 2010
|
675,185
|
210,703
|
464,482
|
0
|
464,482
|
|||||||||||||||||||
11.03
|
Havenwood
|
Actual 2011
|
799,280
|
301,920
|
497,360
|
0
|
497,360
|
Actual 2010
|
728,909
|
299,969
|
428,940
|
0
|
428,940
|
|||||||||||||||||||
11.04
|
The Woodlands
|
Actual 2011
|
502,675
|
239,024
|
263,651
|
0
|
263,651
|
Actual 2010
|
493,943
|
231,026
|
262,917
|
0
|
262,917
|
|||||||||||||||||||
11.05
|
Pine Haven MHC
|
Actual 2011
|
489,996
|
212,535
|
277,461
|
0
|
277,461
|
Actual 2010
|
456,492
|
213,607
|
242,885
|
0
|
242,885
|
|||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
Actual 2012
|
3,513,606
|
1,319,278
|
2,194,328
|
0
|
2,194,328
|
Actual 2011
|
3,597,843
|
1,316,373
|
2,281,470
|
0
|
2,281,470
|
|||||||||||||||||||
12.01
|
Heron Bay III, IV
|
Actual 2012
|
2,296,294
|
862,205
|
1,434,088
|
0
|
1,434,088
|
Actual 2011
|
2,351,346
|
860,307
|
1,491,039
|
0
|
1,491,039
|
|||||||||||||||||||
12.02
|
Waterway Shoppes
|
Actual 2012
|
1,217,312
|
457,073
|
760,240
|
0
|
760,240
|
Actual 2011
|
1,246,497
|
456,066
|
790,431
|
0
|
790,431
|
|||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
Actual 2012
|
4,453,152
|
2,277,330
|
2,175,822
|
0
|
2,175,822
|
Actual 2011
|
3,565,028
|
2,057,489
|
1,507,539
|
0
|
1,507,539
|
|||||||||||||||||||
14
|
Continental Plaza - Columbus
|
Actual 2011
|
9,645,051
|
4,833,092
|
4,811,959
|
0
|
4,811,959
|
Actual 2010
|
9,206,298
|
4,608,551
|
4,597,747
|
0
|
4,597,747
|
|||||||||||||||||||
15
|
Orchard Pointe
|
Actual 2011
|
1,773,874
|
585,965
|
1,187,909
|
0
|
1,187,909
|
Actual 2010
|
1,155,055
|
391,085
|
763,970
|
0
|
763,970
|
|||||||||||||||||||
16
|
Mobile Festival Centre
|
Actual 2011
|
3,615,703
|
949,338
|
2,666,365
|
0
|
2,666,365
|
Actual 2010
|
3,177,824
|
969,464
|
2,208,360
|
0
|
2,208,360
|
|||||||||||||||||||
17
|
HIE Washington Portfolio
|
Actual 2012
|
5,885,735
|
3,740,495
|
2,145,240
|
0
|
2,145,240
|
119
|
74
|
Actual 2011
|
5,815,388
|
3,773,195
|
2,042,193
|
0
|
2,042,193
|
114
|
||||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
Actual 2012
|
3,620,955
|
2,122,106
|
1,498,849
|
0
|
1,498,849
|
131
|
96
|
Actual 2011
|
3,173,438
|
1,978,269
|
1,195,169
|
0
|
1,195,169
|
122
|
||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
Actual 2012
|
2,264,780
|
1,618,389
|
646,391
|
0
|
646,391
|
105
|
54
|
Actual 2011
|
2,641,950
|
1,794,926
|
847,024
|
0
|
847,024
|
107
|
||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||
19
|
Hilton Norfolk
|
Actual 2011
|
8,784,955
|
6,801,056
|
1,983,899
|
351,398
|
1,632,501
|
98
|
67
|
Actual 2010
|
8,826,708
|
6,668,795
|
2,157,913
|
353,068
|
1,804,845
|
100
|
||||||||||||||||
20
|
Lake Cable Apartments
|
T6M Annualized 2/28/2013
|
3,670,795
|
1,907,265
|
1,763,530
|
0
|
1,763,530
|
Actual 2012
|
3,445,132
|
2,033,957
|
1,411,175
|
1,411,175
|
||||||||||||||||||||
21
|
One Harbour Place
|
Actual 2011
|
2,100,884
|
952,305
|
1,148,579
|
0
|
1,148,579
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||
22
|
540 Atlantic Ave
|
Actual 2011
|
1,302,609
|
727,232
|
575,377
|
0
|
575,377
|
Actual 2010
|
1,038,820
|
761,962
|
276,858
|
0
|
276,858
|
|||||||||||||||||||
23
|
Union Square New Hope
|
Actual 2012
|
2,616,108
|
882,859
|
1,733,249
|
0
|
1,733,249
|
Actual 2011
|
2,150,913
|
786,998
|
1,363,915
|
0
|
1,363,915
|
|||||||||||||||||||
24
|
RiverPark XI
|
Actual 2012
|
2,831,654
|
651,522
|
2,180,132
|
0
|
2,180,132
|
Actual 2011
|
519,948
|
132,922
|
387,026
|
0
|
387,026
|
|||||||||||||||||||
25
|
Atascocita Town Center
|
Actual 2011
|
1,601,410
|
444,455
|
1,156,955
|
0
|
1,156,955
|
Actual 2010
|
1,601,741
|
568,094
|
1,033,647
|
0
|
1,033,647
|
|||||||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
Actual 2012
|
2,240,582
|
823,819
|
1,416,763
|
0
|
1,416,763
|
Actual 2011
|
2,230,580
|
842,200
|
1,388,380
|
0
|
1,388,380
|
|||||||||||||||||||
27
|
Hilton Garden Inn Concord
|
Actual 2012
|
4,020,186
|
2,586,651
|
1,433,535
|
0
|
1,433,535
|
115
|
78
|
Actual 2011
|
3,443,623
|
2,360,717
|
1,082,906
|
0
|
1,082,906
|
108
|
||||||||||||||||
28
|
808 Broadway
|
Actual 2012
|
1,074,148
|
258,561
|
815,587
|
0
|
815,587
|
Actual 2011
|
1,031,942
|
236,657
|
795,285
|
0
|
795,285
|
|||||||||||||||||||
29
|
Residence Inn Harrisonburg
|
Actual 2012
|
3,439,094
|
1,767,815
|
1,671,279
|
0
|
1,671,279
|
94
|
84
|
Actual 2011
|
3,205,346
|
1,622,673
|
1,582,672
|
128,214
|
1,454,458
|
91
|
||||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
Actual 2012
|
4,165,583
|
2,246,541
|
1,919,042
|
0
|
1,919,042
|
100
|
79
|
Actual 2011
|
3,299,870
|
1,857,982
|
1,441,888
|
0
|
1,441,888
|
81
|
||||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
Actual 2012
|
2,497,233
|
1,208,120
|
1,289,113
|
0
|
1,289,113
|
106
|
93
|
Actual 2011
|
1,715,842
|
946,801
|
769,041
|
0
|
769,041
|
77
|
||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
Actual 2012
|
1,668,350
|
1,038,421
|
629,929
|
0
|
629,929
|
92
|
64
|
Actual 2011
|
1,584,028
|
911,181
|
672,847
|
0
|
672,847
|
86
|
||||||||||||||||
31
|
7220 Wisconsin Avenue
|
Actual 2011
|
1,427,003
|
520,912
|
906,091
|
0
|
906,091
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
|||||||||||||||||||
32
|
Millerville Center
|
Actual 2011
|
1,519,705
|
268,050
|
1,251,655
|
0
|
1,251,655
|
Actual 2010
|
1,497,944
|
316,907
|
1,181,037
|
0
|
1,181,037
|
|||||||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
Actual 2011
|
1,627,970
|
564,680
|
1,063,290
|
0
|
1,063,290
|
Actual 2010
|
1,569,282
|
567,697
|
1,001,585
|
0
|
1,001,585
|
|||||||||||||||||||
33.01
|
Culpeper
|
Actual 2011
|
742,172
|
250,106
|
492,066
|
0
|
492,066
|
Actual 2010
|
699,027
|
240,343
|
458,684
|
0
|
458,684
|
|||||||||||||||||||
33.02
|
South Wales
|
Actual 2011
|
543,910
|
199,797
|
344,113
|
0
|
344,113
|
Actual 2010
|
533,444
|
207,848
|
325,596
|
0
|
325,596
|
|||||||||||||||||||
33.03
|
Hilltop Remote
|
Actual 2011
|
205,132
|
71,026
|
134,106
|
0
|
134,106
|
Actual 2010
|
202,087
|
71,704
|
130,383
|
0
|
130,383
|
|||||||||||||||||||
33.04
|
Hilltop
|
Actual 2011
|
136,756
|
43,751
|
93,005
|
0
|
93,005
|
Actual 2010
|
134,724
|
47,802
|
86,922
|
0
|
86,922
|
|||||||||||||||||||
34
|
Flats at Campus Pointe
|
|||||||||||||||||||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
Actual 2012
|
1,945,120
|
525,554
|
1,419,567
|
0
|
1,419,567
|
Actual 2011
|
1,833,267
|
414,820
|
1,418,447
|
0
|
1,418,447
|
|||||||||||||||||||
36
|
Corte Madera Business Center
|
Actual 2011
|
1,248,183
|
267,865
|
980,318
|
70,395
|
909,923
|
Actual 2010
|
1,260,459
|
234,049
|
1,026,410
|
26,559
|
999,851
|
|||||||||||||||||||
37
|
Parc De Maison
|
Actual 2011
|
950,629
|
333,745
|
616,884
|
0
|
616,884
|
Actual 2010
|
898,967
|
327,818
|
571,149
|
0
|
571,149
|
|||||||||||||||||||
38
|
First Commercial Realty Portfolio
|
Actual 2012
|
1,405,588
|
512,042
|
893,546
|
56,879
|
836,667
|
Actual 2011
|
1,456,592
|
588,968
|
867,624
|
0
|
867,624
|
|||||||||||||||||||
38.01
|
Royal Town Center
|
Actual 2012
|
883,960
|
316,938
|
567,022
|
0
|
567,022
|
Actual 2011
|
928,522
|
402,848
|
525,674
|
0
|
525,674
|
|||||||||||||||||||
38.02
|
Mt Morris Commons
|
Actual 2012
|
521,628
|
195,104
|
326,524
|
56,879
|
269,645
|
Actual 2011
|
528,070
|
186,120
|
341,950
|
0
|
341,950
|
|||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
Actual 2012
|
2,743,505
|
1,522,080
|
1,221,425
|
0
|
1,221,425
|
85
|
63
|
Actual 2011
|
2,496,945
|
1,433,797
|
1,063,148
|
0
|
1,063,148
|
78
|
||||||||||||||||
40
|
Villas at Granville
|
T-11 3/31/2013
|
1,221,645
|
744,749
|
476,895
|
64,705
|
412,190
|
NAV
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||
41
|
Pines of Newpointe
|
Actual 2012
|
1,318,686
|
557,076
|
761,610
|
0
|
761,610
|
Actual 2011
|
1,344,344
|
564,104
|
780,240
|
0
|
780,240
|
|||||||||||||||||||
42
|
Stor N More
|
Actual 2012
|
1,636,732
|
725,471
|
911,261
|
0
|
911,261
|
Actual 2011
|
1,448,187
|
681,574
|
766,613
|
0
|
766,613
|
|||||||||||||||||||
43
|
Southern Plaza
|
Actual 2011
|
1,328,206
|
403,105
|
925,101
|
11,089
|
914,012
|
Actual 2010
|
1,275,267
|
373,921
|
901,346
|
18,700
|
882,646
|
|||||||||||||||||||
44
|
Heartland Inn
|
Actual 2011
|
2,958,679
|
2,061,812
|
896,867
|
0
|
896,867
|
71
|
48
|
Actual 2010
|
2,828,428
|
1,959,939
|
868,489
|
0
|
868,489
|
70
|
||||||||||||||||
45
|
Mays Crossing
|
Actual 2011
|
1,158,836
|
340,504
|
818,332
|
0
|
818,332
|
Actual 2010
|
1,127,409
|
296,994
|
830,415
|
0
|
830,415
|
|||||||||||||||||||
46
|
Meadow Central
|
Actual 2011
|
1,499,242
|
1,121,218
|
378,024
|
1,016,860
|
-638,836
|
NAV
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||
47
|
Country Club Park
|
Actual 2011
|
682,804
|
265,264
|
417,540
|
0
|
417,540
|
Actual 2010
|
676,752
|
268,789
|
407,963
|
0
|
407,963
|
|||||||||||||||||||
48
|
Lincoln MHC
|
Actual 2011
|
363,789
|
152,710
|
211,079
|
0
|
211,079
|
Actual 2010
|
366,932
|
162,715
|
204,217
|
0
|
204,217
|
|||||||||||||||||||
49
|
Hidden Creek MHC
|
Actual 2012
|
1,151,320
|
583,394
|
567,926
|
0
|
567,926
|
Actual 2011
|
1,090,467
|
523,478
|
566,988
|
0
|
566,988
|
|||||||||||||||||||
50
|
Colony Plaza
|
Actual 2012
|
883,349
|
243,450
|
639,900
|
0
|
639,900
|
Actual 2011
|
500,581
|
173,274
|
327,307
|
0
|
327,307
|
|||||||||||||||||||
51
|
AZ MHC Portfolio
|
Actual 2011
|
759,266
|
321,629
|
437,637
|
0
|
437,637
|
|||||||||||||||||||||||||
51.01
|
Park Plaza MHC
|
Actual 2011
|
287,395
|
116,798
|
170,597
|
0
|
170,597
|
|||||||||||||||||||||||||
51.02
|
Aloha MHC
|
Actual 2011
|
233,175
|
102,175
|
131,000
|
0
|
131,000
|
|||||||||||||||||||||||||
51.03
|
Emery MHC
|
Actual 2011
|
238,696
|
102,656
|
136,040
|
0
|
136,040
|
|||||||||||||||||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||||||||||||||||||||||
51.05
|
Alvord MHC
|
|||||||||||||||||||||||||||||||
52
|
Corona Hills Town Center
|
Actual 2011
|
958,009
|
347,953
|
610,056
|
7,750
|
602,306
|
Actual 2010
|
942,140
|
318,054
|
624,086
|
500
|
623,586
|
|||||||||||||||||||
53
|
Cimarron MHC
|
Actual 2011
|
1,018,794
|
333,188
|
685,606
|
5,450
|
680,156
|
Actual 2010
|
1,043,290
|
310,295
|
732,995
|
1,200
|
731,795
|
|||||||||||||||||||
54
|
McGee’s Crossing
|
Actual 2012
|
731,221
|
148,981
|
582,240
|
0
|
582,240
|
Actual 2011
|
730,215
|
152,851
|
577,364
|
0
|
577,364
|
|||||||||||||||||||
55
|
Woodland Plaza
|
Actual 2012
|
633,655
|
114,545
|
519,110
|
0
|
519,110
|
Actual 2011
|
693,850
|
114,169
|
579,681
|
0
|
579,681
|
|||||||||||||||||||
56
|
Mizner Place
|
Actual 2011
|
714,998
|
293,364
|
421,634
|
0
|
421,634
|
Actual 2010
|
762,960
|
295,515
|
467,445
|
0
|
467,445
|
|||||||||||||||||||
57
|
Yorktown Self Storage
|
Actual 2012
|
695,115
|
147,768
|
547,347
|
0
|
547,347
|
Actual 2011
|
659,576
|
141,094
|
518,482
|
0
|
518,482
|
|||||||||||||||||||
58
|
Palm Shadows MHC
|
Actual 2012
|
999,678
|
554,362
|
445,316
|
0
|
445,316
|
Actual 2011
|
1,046,986
|
603,070
|
443,916
|
0
|
443,916
|
|||||||||||||||||||
59
|
Sunrise Pass Estates MHC
|
Actual 2012
|
792,541
|
379,674
|
412,867
|
0
|
412,867
|
Actual 2011
|
792,190
|
331,588
|
460,602
|
0
|
460,602
|
|||||||||||||||||||
60
|
Lake Ridge Shopping Center
|
Actual 2011
|
311,207
|
136,396
|
174,811
|
0
|
174,811
|
Actual 2010
|
171,810
|
129,409
|
42,401
|
0
|
42,401
|
|||||||||||||||||||
61
|
River Hills Plaza
|
Actual 2011
|
309,391
|
115,334
|
194,057
|
0
|
194,057
|
Actual 2010
|
315,357
|
108,727
|
206,630
|
0
|
206,630
|
|||||||||||||||||||
62
|
American Mini Storage Norco
|
Actual 2012
|
740,401
|
252,431
|
487,970
|
0
|
487,970
|
Actual 2011
|
717,891
|
249,237
|
468,654
|
0
|
468,654
|
|||||||||||||||||||
63
|
Crystal Lake Plaza
|
Actual 2011
|
179,118
|
65,764
|
113,354
|
29,391
|
83,963
|
|||||||||||||||||||||||||
64
|
Ramey’s MHC
|
Actual 2011
|
518,107
|
113,791
|
404,316
|
0
|
404,316
|
Actual 2010
|
534,429
|
131,924
|
402,505
|
0
|
402,505
|
|||||||||||||||||||
65
|
The Store Room
|
Actual 2012
|
618,723
|
291,306
|
327,417
|
40,519
|
286,898
|
Actual 2011
|
597,810
|
272,445
|
325,365
|
0
|
325,365
|
|||||||||||||||||||
66
|
Falconview MHC
|
Actual 2012
|
563,543
|
230,548
|
332,995
|
0
|
332,995
|
Actual 2011
|
574,825
|
216,648
|
358,177
|
0
|
358,177
|
|||||||||||||||||||
67
|
Silo Self Storage
|
Actual 2012
|
556,467
|
270,210
|
286,256
|
7,068
|
279,188
|
Actual 2011
|
494,879
|
254,389
|
240,490
|
0
|
240,490
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Second Most Recent Period(9)
|
Second Most
Recent Revenues ($) |
Second Most
Recent Expenses ($) |
Second Most
Recent NOI ($) |
Second Most
Recent Capital Expenditures |
Second Most
Recent NCF ($) |
Second Most
Recent Hotel ADR |
Second Most
Recent Hotel RevPAR |
Third Most
Recent Period |
Third Most
Recent Revenues ($) |
Third Most
Recent Expenses ($) |
Third Most
Recent NOI ($) |
Third Most
Recent Capital Expenditures |
Third Most
Recent NCF ($) |
Third Most
Recent Hotel ADR |
||||||||||||||||
68
|
160 West 72nd Street
|
Actual 2011
|
574,042
|
141,145
|
432,897
|
0
|
432,897
|
Actual 2010
|
535,765
|
146,887
|
388,878
|
0
|
388,878
|
|||||||||||||||||||
69
|
Los Arboles Community
|
Actual 2012
|
367,267
|
161,451
|
205,816
|
16,101
|
189,715
|
Actual 2011
|
354,653
|
152,179
|
202,474
|
10,505
|
191,969
|
|||||||||||||||||||
70
|
Emerald Lake MHC
|
Actual 2012
|
434,323
|
139,921
|
294,402
|
1,957
|
292,445
|
Actual 2011
|
397,539
|
147,205
|
250,334
|
7,157
|
243,177
|
|||||||||||||||||||
71
|
Little Texas MHC
|
Actual 2012
|
324,776
|
126,659
|
198,117
|
10,716
|
187,401
|
Actual 2011
|
322,198
|
122,230
|
199,968
|
22,924
|
177,044
|
|||||||||||||||||||
72
|
Try Mor MHC
|
Actual 2011
|
305,909
|
109,398
|
196,511
|
0
|
196,511
|
Actual 2010
|
308,243
|
98,704
|
209,539
|
0
|
209,539
|
|||||||||||||||||||
73
|
Lyndon Lawn MHC
|
Actual 2011
|
286,791
|
116,295
|
170,496
|
0
|
170,496
|
Actual 2010
|
291,685
|
116,140
|
175,545
|
0
|
175,545
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Third Most
Recent Hotel RevPAR |
Master Lease
(Y/N) |
Largest Tenant Name(10)(12)(13)
|
Largest Tenant
Sq. Ft. |
Largest
Tenant
% of NRA
|
Largest Tenant Exp. Date
|
2nd Largest Tenant Name(11)(12)(13)
|
||||||||
1
|
RHP Portfolio III
|
N
|
||||||||||||||
1.01
|
Portside
|
N
|
||||||||||||||
1.02
|
Crescentwood Village
|
N
|
||||||||||||||
1.03
|
Spring Valley Village
|
N
|
||||||||||||||
1.04
|
Riverside (UT)
|
N
|
||||||||||||||
1.05
|
Springdale Lake
|
N
|
||||||||||||||
1.06
|
Sundown
|
N
|
||||||||||||||
1.07
|
Oak Park Village
|
N
|
||||||||||||||
1.08
|
River Oaks
|
N
|
||||||||||||||
1.09
|
Riverside (KS)
|
N
|
||||||||||||||
1.10
|
Sherwood Acres
|
N
|
||||||||||||||
1.11
|
Glen Acres
|
N
|
||||||||||||||
1.12
|
Connie Jean
|
N
|
||||||||||||||
2
|
Midtown I & II
|
N
|
AT&T, Inc.
|
794,110
|
100.0%
|
4/30/2024
|
||||||||||
3
|
The Plant San Jose
|
N
|
Home Depot
|
141,021
|
29.0%
|
1/31/2034
|
Toys “R” Us
|
|||||||||
4
|
White Marsh Mall
|
N
|
BOSCOV’S
|
197,345
|
28.1%
|
1/31/2028
|
Macy’s Home Store
|
|||||||||
5
|
301 South College Street
|
N
|
Wells Fargo
|
686,834
|
69.5%
|
Multiple Leases -- 20,392 square feet expiring 4/30/2014; 666,442 square feet expiring 12/31/2021
|
Womble, Carlyle
|
|||||||||
6
|
Cheeca Lodge & Spa
|
245
|
N
|
|||||||||||||
7
|
Cumberland Mall
|
N
|
COSTCO
|
147,409
|
27.2%
|
11/30/2026
|
FOREVER 21
|
|||||||||
8
|
100 & 150 South Wacker Drive
|
N
|
NYSE Euronext
|
73,552
|
6.7%
|
5/31/2014
|
URS Corporation
|
|||||||||
9
|
Brambleton Town Center
|
N
|
Regal Cinemas
|
63,514
|
21.5%
|
7/31/2027
|
Harris Teeter - Leased Fee
|
|||||||||
10
|
Rehoboth Bay MHC
|
N
|
||||||||||||||
11
|
RHP Portfolio IV
|
N
|
||||||||||||||
11.01
|
Brookside
|
N
|
||||||||||||||
11.02
|
Overpass Point MHC
|
N
|
||||||||||||||
11.03
|
Havenwood
|
N
|
||||||||||||||
11.04
|
The Woodlands
|
N
|
||||||||||||||
11.05
|
Pine Haven MHC
|
N
|
||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
N
|
Various
|
Various
|
Various
|
Various
|
Various
|
|||||||||
12.01
|
Heron Bay III, IV
|
N
|
Tenet Healthcare Corp.
|
15,866
|
17.5%
|
10/31/2017
|
Strayer University
|
|||||||||
12.02
|
Waterway Shoppes
|
N
|
The Pizza & Pasta Factory
|
4,000
|
9.9%
|
12/31/2022
|
MD Now
|
|||||||||
13
|
Brentwood Gateway Office Building
|
N
|
Los Angeles Training
|
10,820
|
10.8%
|
4/4/2021
|
Buter, Buzard, Fishbein & Royce LLP
|
|||||||||
14
|
Continental Plaza - Columbus
|
N
|
Momentive Specialty Chemicals
|
126,992
|
22.3%
|
8/31/2018
|
Public Utilities Commission of Ohio
|
|||||||||
15
|
Orchard Pointe
|
N
|
Gold’s Gym
|
45,000
|
39.2%
|
5/31/2035
|
ALDI, Inc.
|
|||||||||
16
|
Mobile Festival Centre
|
N
|
Academy Sports & Outdoors
|
84,464
|
22.2%
|
8/31/2021
|
Virginia College
|
|||||||||
17
|
HIE Washington Portfolio
|
74
|
N
|
|||||||||||||
17.01
|
Holiday Inn Express Marysville
|
85
|
N
|
|||||||||||||
17.02
|
Holiday Inn Express Sumner
|
64
|
N
|
|||||||||||||
18
|
Residence Inn San Juan Capistrano
|
NAV
|
N
|
|||||||||||||
19
|
Hilton Norfolk
|
67
|
N
|
|||||||||||||
20
|
Lake Cable Apartments
|
N
|
||||||||||||||
21
|
One Harbour Place
|
N
|
Morgan Stanley Smith Barney Financing, LLC
|
9,487
|
13.8%
|
4/30/2015
|
Optima Bank and Trust Company
|
|||||||||
22
|
540 Atlantic Ave
|
N
|
Graham Wingham
|
16,500
|
23.9%
|
3/31/2022
|
Van Dam Restaurant Corp
|
|||||||||
23
|
Union Square New Hope
|
N
|
INC Research Inc.
|
21,820
|
18.6%
|
12/31/2013
|
MeetMe/Insider Guides
|
|||||||||
24
|
RiverPark XI
|
N
|
Roseman University of Health Sciences
|
125,000
|
100.0%
|
6/30/2026
|
||||||||||
25
|
Atascocita Town Center
|
N
|
Aldi
|
21,891
|
13.9%
|
1/31/2023
|
Dollar Tree Stores, Inc. #2709
|
|||||||||
26
|
Continental Shopping Plaza - Green Valley
|
N
|
Safeway Store
|
48,660
|
31.2%
|
2/28/2015
|
Arizona CVS Stores LLC
|
|||||||||
27
|
Hilton Garden Inn Concord
|
67
|
N
|
|||||||||||||
28
|
808 Broadway
|
N
|
Masquerade, LLC
|
24,548
|
100.0%
|
1/31/2024
|
||||||||||
29
|
Residence Inn Harrisonburg
|
79
|
N
|
|||||||||||||
30
|
BSG Texas Hotel Portfolio
|
63
|
N
|
|||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
64
|
N
|
|||||||||||||
30.02
|
Holiday Inn Express - Graham
|
61
|
N
|
|||||||||||||
31
|
7220 Wisconsin Avenue
|
N
|
Branch Banking and Trust Company
|
20,353
|
50.5%
|
2/29/2016
|
American College of Medical Genetics
|
|||||||||
32
|
Millerville Center
|
N
|
Best Buy
|
30,000
|
37.9%
|
1/31/2017
|
Office Depot
|
|||||||||
33
|
CubeSmart Self Storage Portfolio
|
N
|
||||||||||||||
33.01
|
Culpeper
|
N
|
||||||||||||||
33.02
|
South Wales
|
N
|
||||||||||||||
33.03
|
Hilltop Remote
|
N
|
||||||||||||||
33.04
|
Hilltop
|
N
|
||||||||||||||
34
|
Flats at Campus Pointe
|
N
|
||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
N
|
Sprouts
|
23,172
|
30.6%
|
5/31/2022
|
Michaels Stores
|
|||||||||
36
|
Corte Madera Business Center
|
N
|
Restoration Hardware Inc.
|
36,420
|
95.4%
|
7/31/2020
|
Telischak & Company
|
|||||||||
37
|
Parc De Maison
|
N
|
||||||||||||||
38
|
First Commercial Realty Portfolio
|
N
|
Various
|
Various
|
Various
|
Various
|
Various
|
|||||||||
38.01
|
Royal Town Center
|
N
|
Rite Aid Corporation
|
10,004
|
19.0%
|
6/20/2016
|
AutoZone, Inc.
|
|||||||||
38.02
|
Mt Morris Commons
|
N
|
The Kroger Company
|
46,968
|
65.6%
|
11/30/2020
|
Dollar Tree #5035
|
|||||||||
39
|
Towneplace Suites - Mooresville
|
58
|
N
|
|||||||||||||
40
|
Villas at Granville
|
N
|
||||||||||||||
41
|
Pines of Newpointe
|
N
|
||||||||||||||
42
|
Stor N More
|
N
|
||||||||||||||
43
|
Southern Plaza
|
N
|
Dollar Tree #2823
|
25,482
|
19.5%
|
7/31/2016
|
The Sports Clubs of New Mexico
|
|||||||||
44
|
Heartland Inn
|
46
|
N
|
|||||||||||||
45
|
Mays Crossing
|
N
|
Big Lots
|
53,399
|
38.6%
|
1/31/2019
|
Value Village
|
|||||||||
46
|
Meadow Central
|
N
|
HHS - State
|
17,083
|
10.0%
|
9/30/2014
|
Endocrine Associates
|
|||||||||
47
|
Country Club Park
|
N
|
||||||||||||||
48
|
Lincoln MHC
|
N
|
||||||||||||||
49
|
Hidden Creek MHC
|
N
|
||||||||||||||
50
|
Colony Plaza
|
N
|
SCGM, Inc.
|
42,183
|
76.7%
|
9/30/2026
|
Tuscany Village Salon
|
|||||||||
51
|
AZ MHC Portfolio
|
N
|
||||||||||||||
51.01
|
Park Plaza MHC
|
N
|
||||||||||||||
51.02
|
Aloha MHC
|
N
|
||||||||||||||
51.03
|
Emery MHC
|
N
|
||||||||||||||
51.04
|
Las Palmas MHC
|
N
|
||||||||||||||
51.05
|
Alvord MHC
|
N
|
||||||||||||||
52
|
Corona Hills Town Center
|
N
|
Dollar Tree
|
8,775
|
16.1%
|
6/30/2017
|
Unlimited Moda Apparel
|
|||||||||
53
|
Cimarron MHC
|
N
|
||||||||||||||
54
|
McGee’s Crossing
|
N
|
Food Lion
|
33,807
|
51.8%
|
10/22/2022
|
CNRG Hardware Store
|
|||||||||
55
|
Woodland Plaza
|
N
|
Food City #437
|
34,222
|
39.0%
|
10/1/2017
|
Shoe Show
|
|||||||||
56
|
Mizner Place
|
N
|
Coldwell Banker
|
5,309
|
14.5%
|
10/31/2014
|
Juanito’s Restaurant
|
|||||||||
57
|
Yorktown Self Storage
|
N
|
||||||||||||||
58
|
Palm Shadows MHC
|
N
|
||||||||||||||
59
|
Sunrise Pass Estates MHC
|
N
|
||||||||||||||
60
|
Lake Ridge Shopping Center
|
N
|
Beauty For U
|
4,000
|
14.9%
|
12/31/2015
|
Euphoria Salon
|
|||||||||
61
|
River Hills Plaza
|
N
|
Polka Dot Presents
|
2,750
|
13.8%
|
7/31/2014
|
Lesia Fancy Nails
|
|||||||||
62
|
American Mini Storage Norco
|
N
|
||||||||||||||
63
|
Crystal Lake Plaza
|
N
|
Winn Dixie
|
31,900
|
58.6%
|
1/7/2017
|
Danrup Group
|
|||||||||
64
|
Ramey’s MHC
|
N
|
||||||||||||||
65
|
The Store Room
|
N
|
||||||||||||||
66
|
Falconview MHC
|
N
|
||||||||||||||
67
|
Silo Self Storage
|
N
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Third Most
Recent Hotel RevPAR |
Master Lease
(Y/N) |
Largest Tenant Name(10)(12)(13)
|
Largest Tenant
Sq. Ft. |
Largest
Tenant
% of NRA
|
Largest Tenant Exp. Date
|
2nd Largest Tenant Name(11)(12)(13)
|
||||||||
68
|
160 West 72nd Street
|
N
|
Acker Merrall & Condit
|
3,600
|
48.0%
|
11/30/2030
|
||||||||||
69
|
Los Arboles Community
|
N
|
||||||||||||||
70
|
Emerald Lake MHC
|
N
|
||||||||||||||
71
|
Little Texas MHC
|
N
|
||||||||||||||
72
|
Try Mor MHC
|
N
|
||||||||||||||
73
|
Lyndon Lawn MHC
|
N
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||
Mortgage Loan
Number |
Property Name
|
2nd Largest
Tenant Sq. Ft. |
2nd Largest
Tenant % of NRA |
2nd Largest Tenant Exp. Date
|
3rd Largest Tenant
Name(11)(12)(13) |
3rd Largest Tenant
Sq. Ft. |
3rd Largest
Tenant
% of NRA
|
3rd Largest Tenant Exp. Date
|
||||||||
1
|
RHP Portfolio III
|
|||||||||||||||
1.01
|
Portside
|
|||||||||||||||
1.02
|
Crescentwood Village
|
|||||||||||||||
1.03
|
Spring Valley Village
|
|||||||||||||||
1.04
|
Riverside (UT)
|
|||||||||||||||
1.05
|
Springdale Lake
|
|||||||||||||||
1.06
|
Sundown
|
|||||||||||||||
1.07
|
Oak Park Village
|
|||||||||||||||
1.08
|
River Oaks
|
|||||||||||||||
1.09
|
Riverside (KS)
|
|||||||||||||||
1.10
|
Sherwood Acres
|
|||||||||||||||
1.11
|
Glen Acres
|
|||||||||||||||
1.12
|
Connie Jean
|
|||||||||||||||
2
|
Midtown I & II
|
|||||||||||||||
3
|
The Plant San Jose
|
64,850
|
13.3%
|
1/31/2023
|
Best Buy
|
45,168
|
9.3%
|
1/31/2018
|
||||||||
4
|
White Marsh Mall
|
60,000
|
8.5%
|
1/31/2018
|
Sports Authority
|
53,634
|
7.6%
|
1/31/2022
|
||||||||
5
|
301 South College Street
|
92,815
|
9.4%
|
5/31/2018
|
YMCA
|
42,039
|
4.3%
|
1/31/2022
|
||||||||
6
|
Cheeca Lodge & Spa
|
|||||||||||||||
7
|
Cumberland Mall
|
25,748
|
4.8%
|
1/31/2019
|
H&M
|
24,655
|
4.6%
|
1/31/2020
|
||||||||
8
|
100 & 150 South Wacker Drive
|
60,938
|
5.6%
|
12/31/2017
|
ConvergEx
|
50,820
|
4.6%
|
Multiple Leases -- 1,280 square feet expiring 5/31/2014; 49,540 square feet expiring 8/31/2022
|
||||||||
9
|
Brambleton Town Center
|
56,000
|
18.9%
|
10/18/2025
|
Brambleton Sport & Health
|
38,000
|
12.9%
|
5/31/2020
|
||||||||
10
|
Rehoboth Bay MHC
|
|||||||||||||||
11
|
RHP Portfolio IV
|
|||||||||||||||
11.01
|
Brookside
|
|||||||||||||||
11.02
|
Overpass Point MHC
|
|||||||||||||||
11.03
|
Havenwood
|
|||||||||||||||
11.04
|
The Woodlands
|
|||||||||||||||
11.05
|
Pine Haven MHC
|
|||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||||
12.01
|
Heron Bay III, IV
|
15,866
|
17.5%
|
8/20/2015
|
S. Broward Hospital Dist.
|
10,833
|
11.9%
|
6/14/2021
|
||||||||
12.02
|
Waterway Shoppes
|
3,418
|
8.5%
|
4/30/2017
|
Hurricane Wings
|
3,249
|
8.1%
|
9/30/2015
|
||||||||
13
|
Brentwood Gateway Office Building
|
10,666
|
10.6%
|
2/1/2016
|
Vintage Capital Group, LLC
|
9,479
|
9.5%
|
5/31/2021
|
||||||||
14
|
Continental Plaza - Columbus
|
107,330
|
18.9%
|
6/30/2015
|
Ohio Health
|
90,120
|
15.8%
|
11/30/2017
|
||||||||
15
|
Orchard Pointe
|
16,697
|
14.6%
|
1/31/2026
|
Goodwill
|
12,800
|
11.2%
|
12/31/2022
|
||||||||
16
|
Mobile Festival Centre
|
60,293
|
15.8%
|
3/31/2020
|
Ross Dress for Less
|
31,500
|
8.3%
|
1/31/2015
|
||||||||
17
|
HIE Washington Portfolio
|
|||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
|||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
|||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
|||||||||||||||
19
|
Hilton Norfolk
|
|||||||||||||||
20
|
Lake Cable Apartments
|
|||||||||||||||
21
|
One Harbour Place
|
9,060
|
13.2%
|
10/31/2017
|
Sentient Decision Science, LLC
|
6,096
|
8.9%
|
Multiple Leases -- 3,465 square feet expire 12/31/2016; 2,631 square feet expire 12/31/2017
|
||||||||
22
|
540 Atlantic Ave
|
10,000
|
14.5%
|
12/31/2022
|
Brooklyn Bureau
|
6,814
|
9.9%
|
4/30/2016
|
||||||||
23
|
Union Square New Hope
|
16,426
|
14.0%
|
3/31/2017
|
Triumph Brewery
|
12,132
|
10.3%
|
4/30/2023
|
||||||||
24
|
RiverPark XI
|
|||||||||||||||
25
|
Atascocita Town Center
|
21,600
|
13.7%
|
1/31/2015
|
Goodwill Industries of Houston
|
17,000
|
10.8%
|
11/6/2013
|
||||||||
26
|
Continental Shopping Plaza - Green Valley
|
17,640
|
11.3%
|
5/31/2015
|
Green Valley True Hardware
|
10,851
|
7.0%
|
4/15/2018
|
||||||||
27
|
Hilton Garden Inn Concord
|
|||||||||||||||
28
|
808 Broadway
|
|||||||||||||||
29
|
Residence Inn Harrisonburg
|
|||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
|||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
|||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
|||||||||||||||
31
|
7220 Wisconsin Avenue
|
8,333
|
20.7%
|
7/31/2016
|
S.A. Goldberg Company
|
4,220
|
10.5%
|
12/31/2019
|
||||||||
32
|
Millerville Center
|
21,017
|
26.5%
|
8/31/2018
|
PetSmart
|
20,022
|
25.3%
|
3/31/2018
|
||||||||
33
|
CubeSmart Self Storage Portfolio
|
|||||||||||||||
33.01
|
Culpeper
|
|||||||||||||||
33.02
|
South Wales
|
|||||||||||||||
33.03
|
Hilltop Remote
|
|||||||||||||||
33.04
|
Hilltop
|
|||||||||||||||
34
|
Flats at Campus Pointe
|
|||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
20,020
|
26.4%
|
3/31/2017
|
Salvation Army
|
14,976
|
19.8%
|
1/31/2014
|
||||||||
36
|
Corte Madera Business Center
|
1,770
|
4.6%
|
7/31/2016
|
||||||||||||
37
|
Parc De Maison
|
|||||||||||||||
38
|
First Commercial Realty Portfolio
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||||
38.01
|
Royal Town Center
|
7,500
|
14.2%
|
12/31/2018
|
Laundromat Palace
|
4,355
|
8.3%
|
10/31/2015
|
||||||||
38.02
|
Mt Morris Commons
|
8,919
|
12.4%
|
10/31/2017
|
Reliant Renal Care
|
7,761
|
10.8%
|
12/31/2014
|
||||||||
39
|
Towneplace Suites - Mooresville
|
|||||||||||||||
40
|
Villas at Granville
|
|||||||||||||||
41
|
Pines of Newpointe
|
|||||||||||||||
42
|
Stor N More
|
|||||||||||||||
43
|
Southern Plaza
|
17,500
|
13.4%
|
MTM
|
Goodwill Industries
|
15,540
|
11.9%
|
8/31/2017
|
||||||||
44
|
Heartland Inn
|
|||||||||||||||
45
|
Mays Crossing
|
27,200
|
19.7%
|
7/31/2016
|
Dollar Tree
|
20,710
|
15.0%
|
6/30/2018
|
||||||||
46
|
Meadow Central
|
14,867
|
8.7%
|
4/30/2018
|
OAG- State
|
9,767
|
5.7%
|
6/30/2014
|
||||||||
47
|
Country Club Park
|
|||||||||||||||
48
|
Lincoln MHC
|
|||||||||||||||
49
|
Hidden Creek MHC
|
|||||||||||||||
50
|
Colony Plaza
|
7,598
|
13.8%
|
12/15/2015
|
Title Boxing Club
|
5,241
|
9.5%
|
11/30/2019
|
||||||||
51
|
AZ MHC Portfolio
|
|||||||||||||||
51.01
|
Park Plaza MHC
|
|||||||||||||||
51.02
|
Aloha MHC
|
|||||||||||||||
51.03
|
Emery MHC
|
|||||||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||||||
51.05
|
Alvord MHC
|
|||||||||||||||
52
|
Corona Hills Town Center
|
4,750
|
8.7%
|
7/31/2016
|
Video Shores
|
4,180
|
7.7%
|
12/31/2013
|
||||||||
53
|
Cimarron MHC
|
|||||||||||||||
54
|
McGee’s Crossing
|
7,200
|
11.0%
|
2/28/2018
|
Fit 4 Life
|
4,800
|
7.3%
|
10/31/2015
|
||||||||
55
|
Woodland Plaza
|
13,200
|
15.0%
|
3/31/2018
|
Family Dollar #1943
|
8,700
|
9.9%
|
12/31/2016
|
||||||||
56
|
Mizner Place
|
5,104
|
13.9%
|
8/31/2016
|
Quorum Management Company
|
3,423
|
9.4%
|
5/31/2017
|
||||||||
57
|
Yorktown Self Storage
|
|||||||||||||||
58
|
Palm Shadows MHC
|
|||||||||||||||
59
|
Sunrise Pass Estates MHC
|
|||||||||||||||
60
|
Lake Ridge Shopping Center
|
2,500
|
9.3%
|
1/31/2014
|
Lynn Creek Family Dentistry
|
2,446
|
9.1%
|
3/31/2019
|
||||||||
61
|
River Hills Plaza
|
2,500
|
12.5%
|
12/31/2015
|
Texas Black Belt Academy
|
2,000
|
10.0%
|
1/31/2015
|
||||||||
62
|
American Mini Storage Norco
|
|||||||||||||||
63
|
Crystal Lake Plaza
|
9,164
|
16.8%
|
12/15/2017
|
Rogue Pub
|
2,530
|
4.6%
|
10/31/2016
|
||||||||
64
|
Ramey’s MHC
|
|||||||||||||||
65
|
The Store Room
|
|||||||||||||||
66
|
Falconview MHC
|
|||||||||||||||
67
|
Silo Self Storage
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||
Mortgage Loan
Number |
Property Name
|
2nd Largest
Tenant Sq. Ft. |
2nd Largest
Tenant
% of NRA
|
2nd Largest Tenant Exp. Date
|
3rd Largest Tenant
Name(11)(12)(13) |
3rd Largest Tenant
Sq. Ft. |
3rd Largest
Tenant
% of NRA
|
3rd Largest Tenant Exp. Date
|
||||||||
68
|
160 West 72nd Street
|
|||||||||||||||
69
|
Los Arboles Community
|
|||||||||||||||
70
|
Emerald Lake MHC
|
|||||||||||||||
71
|
Little Texas MHC
|
|||||||||||||||
72
|
Try Mor MHC
|
|||||||||||||||
73
|
Lyndon Lawn MHC
|
Mortgage Loan
Number |
Property Name
|
4th Largest Tenant Name(11)(12)(13)
|
4th Largest Tenant
Sq. Ft. |
4th Largest
Tenant
% of NRA
|
4th Largest Tenant Exp. Date
|
5th Largest Tenant Name(8)(11)(12)
|
||||||
1
|
RHP Portfolio III
|
|||||||||||
1.01
|
Portside
|
|||||||||||
1.02
|
Crescentwood Village
|
|||||||||||
1.03
|
Spring Valley Village
|
|||||||||||
1.04
|
Riverside (UT)
|
|||||||||||
1.05
|
Springdale Lake
|
|||||||||||
1.06
|
Sundown
|
|||||||||||
1.07
|
Oak Park Village
|
|||||||||||
1.08
|
River Oaks
|
|||||||||||
1.09
|
Riverside (KS)
|
|||||||||||
1.10
|
Sherwood Acres
|
|||||||||||
1.11
|
Glen Acres
|
|||||||||||
1.12
|
Connie Jean
|
|||||||||||
2
|
Midtown I & II
|
|||||||||||
3
|
The Plant San Jose
|
Ross Dress for Less
|
25,821
|
5.3%
|
1/31/2019
|
Off Broadway Shoe Warehouse
|
||||||
4
|
White Marsh Mall
|
Forever XXI
|
14,959
|
2.1%
|
8/31/2023
|
Victoria’s Secret
|
||||||
5
|
301 South College Street
|
Poyner Spruill
|
36,682
|
3.7%
|
6/30/2017
|
Horack, Talley
|
||||||
6
|
Cheeca Lodge & Spa
|
|||||||||||
7
|
Cumberland Mall
|
MAGGIANO’S LITTLE ITALY
|
16,375
|
3.0%
|
11/30/2016
|
DSW SHOE WAREHOUSE
|
||||||
8
|
100 & 150 South Wacker Drive
|
Greeley and Hansen
|
36,583
|
3.3%
|
Multiple Leases -- 251 square feet expiring 8/31/2013; 36,332 square feet expiring 5/31/2022
|
Charles Schwab & Co
|
||||||
9
|
Brambleton Town Center
|
Brambleton Group, LLC
|
21,471
|
7.3%
|
Multiple Leases --7,927 square feet expiring 7/31/2013; 7,123 square feet expiring 12/31/2016; 6,421 square feet expiring 6/30/2018
|
Fairfax Family Practice
|
||||||
10
|
Rehoboth Bay MHC
|
|||||||||||
11
|
RHP Portfolio IV
|
|||||||||||
11.01
|
Brookside
|
|||||||||||
11.02
|
Overpass Point MHC
|
|||||||||||
11.03
|
Havenwood
|
|||||||||||
11.04
|
The Woodlands
|
|||||||||||
11.05
|
Pine Haven MHC
|
|||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||
12.01
|
Heron Bay III, IV
|
P2P Staffing (Tek) Partners
|
10,697
|
11.8%
|
3/23/2020
|
All Source Recruiting
|
||||||
12.02
|
Waterway Shoppes
|
Waterways Preschool
|
3,187
|
7.9%
|
2/28/2017
|
Orange Theory Fitness
|
||||||
13
|
Brentwood Gateway Office Building
|
Armbruster Goldsmith
|
5,322
|
5.3%
|
7/15/2015
|
Oaktree Capital Management
|
||||||
14
|
Continental Plaza - Columbus
|
Glimcher Realty
|
53,450
|
9.4%
|
5/31/2018
|
Ohio Office of the Secretary of State
|
||||||
15
|
Orchard Pointe
|
Firestone
|
8,256
|
7.2%
|
2/29/2028
|
Buffalo Wild Wings
|
||||||
16
|
Mobile Festival Centre
|
hhgregg
|
31,478
|
8.3%
|
5/31/2021
|
Bed Bath & Beyond
|
||||||
17
|
HIE Washington Portfolio
|
|||||||||||
17.01
|
Holiday Inn Express Marysville
|
|||||||||||
17.02
|
Holiday Inn Express Sumner
|
|||||||||||
18
|
Residence Inn San Juan Capistrano
|
|||||||||||
19
|
Hilton Norfolk
|
|||||||||||
20
|
Lake Cable Apartments
|
|||||||||||
21
|
One Harbour Place
|
Wells Fargo Advisors, LLC
|
5,783
|
8.4%
|
3/31/2014
|
Brodeur and Coville, LLC
|
||||||
22
|
540 Atlantic Ave
|
World Martial Arts
|
6,814
|
9.9%
|
8/31/2022
|
American Foreclosure Network Systems
|
||||||
23
|
Union Square New Hope
|
Occasions
|
8,400
|
7.2%
|
3/31/2018
|
Roger Green & Assoc.
|
||||||
24
|
RiverPark XI
|
|||||||||||
25
|
Atascocita Town Center
|
Spec’s Liquor
|
15,000
|
9.5%
|
12/31/2016
|
FINS of Kingwood LLC
|
||||||
26
|
Continental Shopping Plaza - Green Valley
|
NRT Arizona Inc.
|
5,648
|
3.6%
|
2/28/2014
|
Christopher J. Macauley
|
||||||
27
|
Hilton Garden Inn Concord
|
|||||||||||
28
|
808 Broadway
|
|||||||||||
29
|
Residence Inn Harrisonburg
|
|||||||||||
30
|
BSG Texas Hotel Portfolio
|
|||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
|||||||||||
30.02
|
Holiday Inn Express - Graham
|
|||||||||||
31
|
7220 Wisconsin Avenue
|
Estoril Construction Inc
|
3,343
|
8.3%
|
9/30/2014
|
Current Boutique LLC
|
||||||
32
|
Millerville Center
|
Chili’s - Leased Fee
|
5,447
|
6.9%
|
1/31/2018
|
Mattress Firm
|
||||||
33
|
CubeSmart Self Storage Portfolio
|
|||||||||||
33.01
|
Culpeper
|
|||||||||||
33.02
|
South Wales
|
|||||||||||
33.03
|
Hilltop Remote
|
|||||||||||
33.04
|
Hilltop
|
|||||||||||
34
|
Flats at Campus Pointe
|
|||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
Csk/O’Reilly
|
6,464
|
8.5%
|
1/31/2019
|
Post Office
|
||||||
36
|
Corte Madera Business Center
|
|||||||||||
37
|
Parc De Maison
|
|||||||||||
38
|
First Commercial Realty Portfolio
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||
38.01
|
Royal Town Center
|
Blue Print Clothing
|
4,000
|
7.6%
|
6/30/2014
|
Simply Fashion Stores, LTD
|
||||||
38.02
|
Mt Morris Commons
|
Rent-A-Center, Inc
|
3,500
|
4.9%
|
6/30/2017
|
Mega Spinners
|
||||||
39
|
Towneplace Suites - Mooresville
|
|||||||||||
40
|
Villas at Granville
|
|||||||||||
41
|
Pines of Newpointe
|
|||||||||||
42
|
Stor N More
|
|||||||||||
43
|
Southern Plaza
|
El Mezquite Market
|
13,930
|
10.7%
|
4/30/2021
|
Slate Street Billards
|
||||||
44
|
Heartland Inn
|
|||||||||||
45
|
Mays Crossing
|
Aaron Rents
|
8,640
|
6.2%
|
12/31/2014
|
Alliance Ortho
|
||||||
46
|
Meadow Central
|
Refocus Ocular Inc.
|
7,854
|
4.6%
|
1/31/2015
|
Superior Medical Manage
|
||||||
47
|
Country Club Park
|
|||||||||||
48
|
Lincoln MHC
|
|||||||||||
49
|
Hidden Creek MHC
|
|||||||||||
50
|
Colony Plaza
|
|||||||||||
51
|
AZ MHC Portfolio
|
|||||||||||
51.01
|
Park Plaza MHC
|
|||||||||||
51.02
|
Aloha MHC
|
|||||||||||
51.03
|
Emery MHC
|
|||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||
51.05
|
Alvord MHC
|
|||||||||||
52
|
Corona Hills Town Center
|
Steven’s Place (KYJ Venture Inc.)
|
2,800
|
5.1%
|
9/30/2014
|
Mariscolandia Mexican Restaurant
|
||||||
53
|
Cimarron MHC
|
|||||||||||
54
|
McGee’s Crossing
|
Riccobene & Assoc.
|
4,500
|
6.9%
|
6/30/2016
|
Subway
|
||||||
55
|
Woodland Plaza
|
Advance Auto #08030
|
8,400
|
9.6%
|
1/31/2022
|
Hibbett Sporting Goods Inc.
|
||||||
56
|
Mizner Place
|
Ecology and Environment
|
3,138
|
8.6%
|
8/31/2016
|
Morris, Laing, Evans
|
||||||
57
|
Yorktown Self Storage
|
|||||||||||
58
|
Palm Shadows MHC
|
|||||||||||
59
|
Sunrise Pass Estates MHC
|
|||||||||||
60
|
Lake Ridge Shopping Center
|
Bolsa Food Market
|
2,105
|
7.8%
|
8/31/2018
|
A+ Catering
|
||||||
61
|
River Hills Plaza
|
Visual Eyes
|
2,000
|
10.0%
|
6/30/2016
|
Mira Vista Chiropractor
|
||||||
62
|
American Mini Storage Norco
|
|||||||||||
63
|
Crystal Lake Plaza
|
Nature’s Market
|
1,627
|
3.0%
|
11/30/2016
|
Marco’s Pizza
|
||||||
64
|
Ramey’s MHC
|
|||||||||||
65
|
The Store Room
|
|||||||||||
66
|
Falconview MHC
|
|||||||||||
67
|
Silo Self Storage
|
|
||||||||||||
Mortgage Loan
Number |
Property Name
|
4th Largest Tenant Name(11)(12)(13)
|
4th Largest Tenant
Sq. Ft. |
4th Largest
Tenant
% of NRA
|
4th Largest Tenant Exp. Date
|
5th Largest Tenant Name(8)(11)(12)
|
||||||
68
|
160 West 72nd Street
|
|||||||||||
69
|
Los Arboles Community
|
|||||||||||
70
|
Emerald Lake MHC
|
|||||||||||
71
|
Little Texas MHC
|
|||||||||||
72
|
Try Mor MHC
|
|||||||||||
73
|
Lyndon Lawn MHC
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
5th Largest Tenant
Sq. Ft. |
5th Largest
Tenant
% of NRA
|
5th Largest Tenant Exp. Date
|
Engineering
Report Date |
Environmental
Report Date (Phase I) |
Environmental
Report Date (Phase II) |
Seismic Report
Date |
Seismic PML %
|
Seismic
Insurance Required (Y/N) |
Terrorism
Insurance (Y/N) |
Loan Purpose
|
Engineering Escrow
/ Deferred Maintenance ($) |
Tax Escrow (Initial)
|
||||||||||||||
1
|
RHP Portfolio III
|
4/3/2013
|
Various
|
Various
|
Various
|
N
|
Y
|
Acquisition
|
104,575
|
674,551
|
||||||||||||||||||
1.01
|
Portside
|
4/3/2013
|
4/7/2013
|
N
|
Y
|
|||||||||||||||||||||||
1.02
|
Crescentwood Village
|
4/3/2013
|
4/7/2013
|
4/4/2013
|
9.0%
|
N
|
Y
|
|||||||||||||||||||||
1.03
|
Spring Valley Village
|
4/3/2013
|
4/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
1.04
|
Riverside (UT)
|
4/3/2013
|
4/7/2013
|
4/4/2013
|
10.0%
|
N
|
Y
|
|||||||||||||||||||||
1.05
|
Springdale Lake
|
4/3/2013
|
4/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
1.06
|
Sundown
|
4/3/2013
|
4/4/2013
|
4/4/2013
|
10.0%
|
N
|
Y
|
|||||||||||||||||||||
1.07
|
Oak Park Village
|
4/3/2013
|
4/7/2013
|
N
|
Y
|
|||||||||||||||||||||||
1.08
|
River Oaks
|
4/3/2013
|
4/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
1.09
|
Riverside (KS)
|
4/3/2013
|
4/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
1.10
|
Sherwood Acres
|
4/3/2013
|
4/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
1.11
|
Glen Acres
|
4/3/2013
|
4/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
1.12
|
Connie Jean
|
4/3/2013
|
4/7/2013
|
N
|
Y
|
|||||||||||||||||||||||
2
|
Midtown I & II
|
4/5/2013
|
3/25/2013
|
N
|
Y
|
Acquisition
|
0
|
0
|
||||||||||||||||||||
3
|
The Plant San Jose
|
20,472
|
4.2%
|
3/7/2018
|
1/18/2013
|
1/18/2013
|
1/18/2013
|
6.0%
|
N
|
Y
|
Acquisition
|
0
|
0
|
|||||||||||||||
4
|
White Marsh Mall
|
9,500
|
1.4%
|
1/31/2023
|
4/17/2013
|
4/17/2013
|
N
|
Y
|
Refinance
|
0
|
0
|
|||||||||||||||||
5
|
301 South College Street
|
22,991
|
2.3%
|
2/28/2014
|
1/24/2013
|
1/25/2013
|
N
|
Y
|
Acquisition
|
0
|
1,016,861
|
|||||||||||||||||
6
|
Cheeca Lodge & Spa
|
4/4/2013
|
4/8/2013
|
N
|
Y
|
Refinance
|
0
|
251,380
|
||||||||||||||||||||
7
|
Cumberland Mall
|
14,664
|
2.7%
|
1/31/2019
|
4/15/2013
|
4/18/2013
|
N
|
Y
|
Refinance
|
0
|
0
|
|||||||||||||||||
8
|
100 & 150 South Wacker Drive
|
34,142
|
3.1%
|
12/31/2018
|
3/29/2013
|
3/29/2013
|
N
|
Y
|
Refinance
|
0
|
2,018,032
|
|||||||||||||||||
9
|
Brambleton Town Center
|
12,625
|
4.3%
|
2/28/2018
|
3/26/2013
|
3/26/2013
|
N
|
Y
|
Refinance
|
0
|
401,710
|
|||||||||||||||||
10
|
Rehoboth Bay MHC
|
2/7/2013
|
4/24/2013
|
N
|
Y
|
Refinance
|
27,687
|
16,069
|
||||||||||||||||||||
11
|
RHP Portfolio IV
|
4/3/2013
|
Various
|
Various
|
Various
|
N
|
Y
|
Acquisition
|
41,158
|
115,248
|
||||||||||||||||||
11.01
|
Brookside
|
4/3/2013
|
4/7/2013
|
4/4/2013
|
12.0%
|
N
|
Y
|
|||||||||||||||||||||
11.02
|
Overpass Point MHC
|
4/3/2013
|
4/7/2013
|
4/4/2013
|
6.0%
|
N
|
Y
|
|||||||||||||||||||||
11.03
|
Havenwood
|
4/3/2013
|
4/7/2013
|
N
|
Y
|
|||||||||||||||||||||||
11.04
|
The Woodlands
|
4/3/2013
|
4/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
11.05
|
Pine Haven MHC
|
4/3/2013
|
4/7/2013
|
N
|
Y
|
|||||||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
Various
|
Various
|
Various
|
Various
|
2/27/2013
|
N
|
Y
|
Refinance
|
0
|
297,928
|
|||||||||||||||||
12.01
|
Heron Bay III, IV
|
9,183
|
10.1%
|
11/30/2014
|
2/28/2013
|
2/27/2013
|
N
|
Y
|
||||||||||||||||||||
12.02
|
Waterway Shoppes
|
2,640
|
6.6%
|
2/28/2017
|
2/27/2013
|
2/27/2013
|
N
|
Y
|
||||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
5,028
|
5.0%
|
4/30/2018
|
4/8/2013
|
4/19/2013
|
4/8/2013
|
18.0%
|
N
|
Y
|
Refinance
|
2,000
|
22,309
|
|||||||||||||||
14
|
Continental Plaza - Columbus
|
51,527
|
9.1%
|
6/30/2015
|
2/15/2013
|
2/21/2013
|
N
|
Y
|
Acquisition
|
0
|
574,945
|
|||||||||||||||||
15
|
Orchard Pointe
|
6,490
|
5.7%
|
1/31/2019
|
12/12/2012
|
12/19/2012
|
N
|
Y
|
Refinance
|
0
|
207,055
|
|||||||||||||||||
16
|
Mobile Festival Centre
|
24,800
|
6.5%
|
1/31/2019
|
1/18/2013
|
1/23/2013
|
N
|
Y
|
Acquisition
|
323,875
|
219,600
|
|||||||||||||||||
17
|
HIE Washington Portfolio
|
3/26/2013
|
3/26/2013
|
N
|
Y
|
Refinance
|
0
|
14,132
|
||||||||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
3/26/2013
|
3/26/2013
|
N
|
Y
|
|||||||||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
3/26/2013
|
3/26/2013
|
N
|
Y
|
|||||||||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
3/11/2013
|
3/11/2013
|
3/11/2013
|
9.0%
|
N
|
Y
|
Refinance
|
0
|
0
|
||||||||||||||||||
19
|
Hilton Norfolk
|
3/22/2013
|
3/25/2013
|
N
|
Y
|
Refinance
|
0
|
16,372
|
||||||||||||||||||||
20
|
Lake Cable Apartments
|
1/31/2013
|
2/4/2013
|
N
|
Y
|
Refinance
|
378,750
|
164,598
|
||||||||||||||||||||
21
|
One Harbour Place
|
5,573
|
8.1%
|
11/30/2015
|
3/13/2013
|
3/13/2013
|
N
|
Y
|
Refinance
|
109,375
|
14,442
|
|||||||||||||||||
22
|
540 Atlantic Ave
|
6,814
|
9.9%
|
2/28/2018
|
4/9/2013
|
4/18/2013
|
N
|
Y
|
Refinance
|
11,113
|
145,576
|
|||||||||||||||||
23
|
Union Square New Hope
|
7,514
|
6.4%
|
5/31/2014
|
4/1/2013
|
4/1/2013
|
N
|
Y
|
Refinance
|
0
|
84,794
|
|||||||||||||||||
24
|
RiverPark XI
|
3/19/2013
|
3/19/2013
|
3/18/2013
|
5.0%
|
N
|
Y
|
Refinance
|
0
|
0
|
||||||||||||||||||
25
|
Atascocita Town Center
|
8,110
|
5.1%
|
5/31/2021
|
8/23/2012
|
12/7/2012
|
N
|
Y
|
Refinance
|
0
|
121,796
|
|||||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
3,654
|
2.3%
|
12/31/2017
|
1/15/2013
|
1/15/2013
|
N
|
Y
|
Acquisition
|
3,000
|
33,599
|
|||||||||||||||||
27
|
Hilton Garden Inn Concord
|
4/10/2013
|
4/11/2013
|
N
|
Y
|
Refinance
|
0
|
59,884
|
||||||||||||||||||||
28
|
808 Broadway
|
4/4/2013
|
4/4/2013
|
N
|
Y
|
Refinance
|
0
|
121,072
|
||||||||||||||||||||
29
|
Residence Inn Harrisonburg
|
3/22/2013
|
3/22/2013
|
N
|
Y
|
Refinance
|
0
|
48,001
|
||||||||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
5/6/2013
|
5/6/2013
|
N
|
Y
|
Refinance
|
26,695
|
77,983
|
||||||||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
5/6/2013
|
5/6/2013
|
N
|
Y
|
|||||||||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
5/6/2013
|
5/6/2013
|
N
|
Y
|
|||||||||||||||||||||||
31
|
7220 Wisconsin Avenue
|
2,150
|
5.3%
|
6/30/2022
|
3/14/2013
|
3/14/2013
|
N
|
Y
|
Acquisition
|
0
|
11,104
|
|||||||||||||||||
32
|
Millerville Center
|
5,000
|
6.3%
|
5/31/2015
|
3/8/2013
|
3/8/2013
|
N
|
Y
|
Refinance
|
0
|
44,039
|
|||||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
Various
|
Various
|
Various
|
N
|
Y
|
Refinance
|
18,600
|
42,787
|
|||||||||||||||||||
33.01
|
Culpeper
|
2/26/2013
|
2/27/2013
|
N
|
Y
|
|||||||||||||||||||||||
33.02
|
South Wales
|
2/28/2013
|
2/28/2013
|
N
|
Y
|
|||||||||||||||||||||||
33.03
|
Hilltop Remote
|
2/28/2013
|
2/27/2013
|
4/9/2013
|
N
|
Y
|
||||||||||||||||||||||
33.04
|
Hilltop
|
2/27/2013
|
3/1/2013
|
N
|
Y
|
|||||||||||||||||||||||
34
|
Flats at Campus Pointe
|
3/13/2013
|
3/29/2013
|
N
|
Y
|
Refinance
|
0
|
58,005
|
||||||||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
2,100
|
2.8%
|
7/31/2014
|
3/22/2013
|
3/22/2013
|
3/22/2013
|
12.0%
|
N
|
Y
|
Refinance
|
0
|
0
|
|||||||||||||||
36
|
Corte Madera Business Center
|
3/18/2013
|
3/18/2013
|
3/18/2013
|
14.0%
|
N
|
Y
|
Refinance
|
83,594
|
25,899
|
||||||||||||||||||
37
|
Parc De Maison
|
3/25/2013
|
3/25/2013
|
3/25/2013
|
8.0%
|
N
|
Y
|
Acquisition
|
0
|
11,865
|
||||||||||||||||||
38
|
First Commercial Realty Portfolio
|
Various
|
Various
|
Various
|
4/5/2013
|
Various
|
N
|
Y
|
Refinance
|
287,545
|
72,034
|
|||||||||||||||||
38.01
|
Royal Town Center
|
3,613
|
6.9%
|
MTM
|
4/5/2013
|
4/17/2013
|
N
|
Y
|
||||||||||||||||||||
38.02
|
Mt Morris Commons
|
1,500
|
2.1%
|
2/28/2018
|
4/5/2013
|
4/11/2013
|
N
|
Y
|
||||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
3/15/2013
|
3/14/2013
|
N
|
Y
|
Refinance
|
0
|
37,945
|
||||||||||||||||||||
40
|
Villas at Granville
|
4/10/2013
|
4/10/2013
|
N
|
Y
|
Refinance
|
10,625
|
17,640
|
||||||||||||||||||||
41
|
Pines of Newpointe
|
3/14/2013
|
3/14/2013
|
N
|
Y
|
Refinance
|
31,460
|
8,390
|
||||||||||||||||||||
42
|
Stor N More
|
3/7/2013
|
3/8/2013
|
N
|
Y
|
Refinance
|
0
|
52,046
|
||||||||||||||||||||
43
|
Southern Plaza
|
7,140
|
5.5%
|
7/31/2018
|
2/21/2013
|
2/25/2013
|
N
|
Y
|
Refinance
|
310,469
|
16,867
|
|||||||||||||||||
44
|
Heartland Inn
|
3/14/2013
|
3/14/2013
|
N
|
Y
|
Refinance
|
8,673
|
64,162
|
||||||||||||||||||||
45
|
Mays Crossing
|
2,800
|
2.0%
|
7/31/2021
|
2/22/2013
|
2/27/2013
|
N
|
Y
|
Acquisition
|
3,000
|
81,404
|
|||||||||||||||||
46
|
Meadow Central
|
7,367
|
4.3%
|
2/28/2019
|
2/27/2013
|
3/12/2013
|
N
|
Y
|
Refinance
|
28,250
|
47,645
|
|||||||||||||||||
47
|
Country Club Park
|
3/28/2013
|
3/26/2013
|
TBD
|
N
|
Y
|
Acquisition
|
0
|
4,722
|
|||||||||||||||||||
48
|
Lincoln MHC
|
4/12/2013
|
4/12/2013
|
4/26/2013
|
8.0%
|
N
|
Y
|
Acquisition
|
21,688
|
5,269
|
||||||||||||||||||
49
|
Hidden Creek MHC
|
4/11/2013
|
4/10/2013
|
N
|
Y
|
Refinance
|
14,063
|
142,656
|
||||||||||||||||||||
50
|
Colony Plaza
|
3/24/2013
|
3/20/2013
|
N
|
Y
|
Refinance
|
0
|
54,358
|
||||||||||||||||||||
51
|
AZ MHC Portfolio
|
Various
|
Various
|
N
|
Y
|
Refinance
|
22,034
|
12,026
|
||||||||||||||||||||
51.01
|
Park Plaza MHC
|
4/8/2013
|
4/4/2013
|
N
|
Y
|
|||||||||||||||||||||||
51.02
|
Aloha MHC
|
4/8/2013
|
4/8/2013
|
N
|
Y
|
|||||||||||||||||||||||
51.03
|
Emery MHC
|
4/8/2013
|
4/8/2013
|
N
|
Y
|
|||||||||||||||||||||||
51.04
|
Las Palmas MHC
|
4/9/2013
|
4/8/2013
|
N
|
Y
|
|||||||||||||||||||||||
51.05
|
Alvord MHC
|
4/9/2013
|
4/8/2013
|
N
|
Y
|
|||||||||||||||||||||||
52
|
Corona Hills Town Center
|
2,623
|
4.8%
|
4/30/2015
|
6/26/2012
|
3/6/2013
|
6/26/2012
|
14.0%
|
N
|
Y
|
Refinance
|
42,313
|
28,648
|
|||||||||||||||
53
|
Cimarron MHC
|
3/18/2013
|
1/23/2013
|
N
|
Y
|
Refinance
|
0
|
30,039
|
||||||||||||||||||||
54
|
McGee’s Crossing
|
1,500
|
2.3%
|
2/28/2018
|
3/12/2013
|
3/12/2013
|
N
|
Y
|
Refinance
|
0
|
22,450
|
|||||||||||||||||
55
|
Woodland Plaza
|
5,192
|
5.9%
|
2/28/2017
|
4/19/2013
|
4/18/2013
|
N
|
Y
|
Refinance
|
0
|
49,097
|
|||||||||||||||||
56
|
Mizner Place
|
2,820
|
7.7%
|
11/30/2013
|
4/3/2013
|
4/3/2013
|
N
|
Y
|
Refinance
|
0
|
60,529
|
|||||||||||||||||
57
|
Yorktown Self Storage
|
3/22/2013
|
3/22/2013
|
N
|
Y
|
Acquisition
|
0
|
16,364
|
||||||||||||||||||||
58
|
Palm Shadows MHC
|
3/15/2013
|
3/13/2013
|
N
|
Y
|
Acquisition
|
0
|
23,806
|
||||||||||||||||||||
59
|
Sunrise Pass Estates MHC
|
4/18/2013
|
3/25/2013
|
3/27/2013
|
12.0%
|
N
|
Y
|
Refinance
|
15,169
|
4,179
|
||||||||||||||||||
60
|
Lake Ridge Shopping Center
|
2,000
|
7.4%
|
3/31/2015
|
1/24/2013
|
1/24/2013
|
N
|
Y
|
Refinance
|
0
|
31,902
|
|||||||||||||||||
61
|
River Hills Plaza
|
1,500
|
7.5%
|
5/31/2014
|
1/17/2013
|
1/24/2013
|
N
|
Y
|
Refinance
|
0
|
27,907
|
|||||||||||||||||
62
|
American Mini Storage Norco
|
3/19/2013
|
3/19/2013
|
3/19/2013
|
14.0%
|
N
|
Y
|
Refinance
|
0
|
14,309
|
||||||||||||||||||
63
|
Crystal Lake Plaza
|
1,400
|
2.6%
|
3/31/2023
|
4/8/2013
|
4/10/2013
|
N
|
Y
|
Refinance
|
9,500
|
39,468
|
|||||||||||||||||
64
|
Ramey’s MHC
|
4/8/2013
|
4/30/2013
|
4/23/2013
|
N
|
Y
|
Refinance
|
14,508
|
12,380
|
|||||||||||||||||||
65
|
The Store Room
|
4/11/2013
|
4/12/2013
|
N
|
Y
|
Refinance
|
0
|
9,279
|
||||||||||||||||||||
66
|
Falconview MHC
|
4/10/2013
|
4/10/2013
|
N
|
Y
|
Refinance
|
0
|
20,830
|
||||||||||||||||||||
67
|
Silo Self Storage
|
4/23/2013
|
4/18/2013
|
N
|
Y
|
Refinance
|
0
|
27,130
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
5th Largest Tenant
Sq. Ft. |
5th Largest
Tenant
% of NRA
|
5th Largest Tenant Exp. Date
|
Engineering
Report Date |
Environmental
Report Date (Phase I) |
Environmental
Report Date (Phase II) |
Seismic Report
Date |
Seismic PML %
|
Seismic
Insurance Required (Y/N) |
Terrorism
Insurance (Y/N) |
Loan Purpose
|
Engineering Escrow
/ Deferred Maintenance ($) |
Tax Escrow (Initial)
|
||||||||||||||
68
|
160 West 72nd Street
|
3/12/2013
|
3/12/2013
|
N
|
Y
|
Refinance
|
0
|
47,125
|
||||||||||||||||||||
69
|
Los Arboles Community
|
4/5/2013
|
4/19/2013
|
N
|
Y
|
Refinance
|
67,034
|
4,431
|
||||||||||||||||||||
70
|
Emerald Lake MHC
|
4/30/2013
|
3/28/2013
|
N
|
Y
|
Refinance
|
0
|
20,925
|
||||||||||||||||||||
71
|
Little Texas MHC
|
3/29/2013
|
3/25/2013
|
N
|
Y
|
Acquisition
|
93,200
|
3,977
|
||||||||||||||||||||
72
|
Try Mor MHC
|
3/8/2013
|
3/7/2013
|
N
|
Y
|
Refinance
|
2,500
|
1,725
|
||||||||||||||||||||
73
|
Lyndon Lawn MHC
|
12/31/2012
|
12/28/2012
|
N
|
Y
|
Refinance
|
3,750
|
19,418
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Monthly Tax
Escrow ($) |
Tax Escrow - Cash
or LoC |
Tax Escrow - LoC
Counterparty |
Insurance Escrow
(Initial) |
Monthly
Insurance Escrow ($) |
Insurance
Escrow - Cash or LoC |
Insurance
Escrow - LoC Counterparty |
Upfront
Replacement Reserve ($) |
Monthly Replacement Reserve ($)(14)
|
Replacement
Reserve Cap ($) |
Replacement
Reserve Escrow - Cash or LoC |
Replacement
Reserve Escrow - LoC Counterparty |
Upfront TI/LC Reserve ($)
|
||||||||||||||
1
|
RHP Portfolio III
|
107,877
|
Cash
|
207,060
|
29,580
|
Cash
|
2,828,359
|
Springing
|
531,360
|
Cash
|
0
|
|||||||||||||||||
1.01
|
Portside
|
|||||||||||||||||||||||||||
1.02
|
Crescentwood Village
|
|||||||||||||||||||||||||||
1.03
|
Spring Valley Village
|
|||||||||||||||||||||||||||
1.04
|
Riverside (UT)
|
|||||||||||||||||||||||||||
1.05
|
Springdale Lake
|
|||||||||||||||||||||||||||
1.06
|
Sundown
|
|||||||||||||||||||||||||||
1.07
|
Oak Park Village
|
|||||||||||||||||||||||||||
1.08
|
River Oaks
|
|||||||||||||||||||||||||||
1.09
|
Riverside (KS)
|
|||||||||||||||||||||||||||
1.10
|
Sherwood Acres
|
|||||||||||||||||||||||||||
1.11
|
Glen Acres
|
|||||||||||||||||||||||||||
1.12
|
Connie Jean
|
|||||||||||||||||||||||||||
2
|
Midtown I & II
|
Springing
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
||||||||||||||||||||
3
|
The Plant San Jose
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||
4
|
White Marsh Mall
|
Springing
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
||||||||||||||||||||
5
|
301 South College Street
|
203,373
|
Cash
|
0
|
Springing
|
0
|
16,477
|
0
|
Cash
|
0
|
||||||||||||||||||
6
|
Cheeca Lodge & Spa
|
41,896
|
Cash
|
0
|
Springing
|
0
|
83,202
|
0
|
Cash
|
0
|
||||||||||||||||||
7
|
Cumberland Mall
|
Springing
|
0
|
Springing
|
0
|
Springing
|
135,382
|
0
|
||||||||||||||||||||
8
|
100 & 150 South Wacker Drive
|
543,317
|
Cash
|
60,425
|
6,042
|
Cash
|
0
|
18,261
|
0
|
Cash
|
0
|
|||||||||||||||||
9
|
Brambleton Town Center
|
66,952
|
Cash
|
0
|
Springing
|
0
|
4,988
|
0
|
Cash
|
0
|
||||||||||||||||||
10
|
Rehoboth Bay MHC
|
1,607
|
Cash
|
0
|
Springing
|
2,746
|
2,746
|
0
|
Cash
|
0
|
||||||||||||||||||
11
|
RHP Portfolio IV
|
18,629
|
Cash
|
42,034
|
6,005
|
Cash
|
655,214
|
Springing
|
137,600
|
Cash
|
0
|
|||||||||||||||||
11.01
|
Brookside
|
|||||||||||||||||||||||||||
11.02
|
Overpass Point MHC
|
|||||||||||||||||||||||||||
11.03
|
Havenwood
|
|||||||||||||||||||||||||||
11.04
|
The Woodlands
|
|||||||||||||||||||||||||||
11.05
|
Pine Haven MHC
|
|||||||||||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
37,241
|
Cash
|
231,733
|
16,552
|
Cash
|
2,183
|
2,183
|
0
|
Cash
|
500,000
|
|||||||||||||||||
12.01
|
Heron Bay III, IV
|
|||||||||||||||||||||||||||
12.02
|
Waterway Shoppes
|
|||||||||||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
11,155
|
Cash
|
0
|
2,189
|
Cash
|
2,090
|
2,090
|
0
|
Cash
|
300,000
|
|||||||||||||||||
14
|
Continental Plaza - Columbus
|
95,824
|
Cash
|
25,282
|
8,427
|
Cash
|
0
|
9,479
|
0
|
Cash
|
0
|
|||||||||||||||||
15
|
Orchard Pointe
|
34,509
|
Cash
|
7,746
|
1,937
|
Cash
|
1,912
|
1,912
|
0
|
Cash
|
6,500
|
|||||||||||||||||
16
|
Mobile Festival Centre
|
27,450
|
Cash
|
36,533
|
12,178
|
Cash
|
0
|
5,392
|
0
|
Cash
|
0
|
|||||||||||||||||
17
|
HIE Washington Portfolio
|
14,135
|
Cash
|
8,901
|
4,452
|
Cash
|
0
|
16,602
|
0
|
Cash
|
0
|
|||||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
|||||||||||||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
|||||||||||||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
0
|
||||||||||||||||||||
19
|
Hilton Norfolk
|
16,372
|
Cash
|
17,944
|
Springing
|
Cash
|
2,176,445
|
0
|
0
|
Cash
|
0
|
|||||||||||||||||
20
|
Lake Cable Apartments
|
23,514
|
Cash
|
102,044
|
9,277
|
Cash
|
19,533
|
19,533
|
0
|
Cash
|
0
|
|||||||||||||||||
21
|
One Harbour Place
|
14,445
|
Cash
|
0
|
Springing
|
0
|
1,143
|
0
|
Cash
|
200,000
|
||||||||||||||||||
22
|
540 Atlantic Ave
|
20,797
|
Cash
|
31,699
|
2,642
|
Cash
|
0
|
1,149
|
0
|
Cash
|
0
|
|||||||||||||||||
23
|
Union Square New Hope
|
19,006
|
Cash
|
27,899
|
2,790
|
Cash
|
0
|
3,686
|
0
|
Cash
|
360,000
|
|||||||||||||||||
24
|
RiverPark XI
|
Springing
|
0
|
Springing
|
0
|
0
|
0
|
0
|
||||||||||||||||||||
25
|
Atascocita Town Center
|
17,399
|
Cash
|
12,990
|
4,330
|
Cash
|
0
|
2,626
|
0
|
Cash
|
0
|
|||||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
11,200
|
Cash
|
12,020
|
1,717
|
Cash
|
0
|
4,677
|
0
|
Cash
|
250,000
|
|||||||||||||||||
27
|
Hilton Garden Inn Concord
|
9,981
|
Cash
|
6,600
|
2,200
|
Cash
|
0
|
13,320
|
0
|
Cash
|
0
|
|||||||||||||||||
28
|
808 Broadway
|
20,449
|
Cash
|
0
|
0
|
511
|
511
|
0
|
Cash
|
0
|
||||||||||||||||||
29
|
Residence Inn Harrisonburg
|
8,301
|
Cash
|
24,214
|
2,201
|
Cash
|
0
|
10,960
|
0
|
Cash
|
0
|
|||||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
12,997
|
Cash
|
28,543
|
4,757
|
Cash
|
12,755
|
12,755
|
0
|
Cash
|
0
|
|||||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
|||||||||||||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
|||||||||||||||||||||||||||
31
|
7220 Wisconsin Avenue
|
11,104
|
Cash
|
4,822
|
2,412
|
Cash
|
0
|
941
|
45,000
|
Cash
|
0
|
|||||||||||||||||
32
|
Millerville Center
|
8,807
|
Cash
|
0
|
Springing
|
0
|
1,141
|
0
|
Cash
|
140,000
|
||||||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
6,112
|
Cash
|
21,404
|
1,753
|
Cash
|
2,980
|
2,980
|
106,465
|
Cash
|
0
|
|||||||||||||||||
33.01
|
Culpeper
|
|||||||||||||||||||||||||||
33.02
|
South Wales
|
|||||||||||||||||||||||||||
33.03
|
Hilltop Remote
|
|||||||||||||||||||||||||||
33.04
|
Hilltop
|
|||||||||||||||||||||||||||
34
|
Flats at Campus Pointe
|
9,668
|
Cash
|
33,520
|
2,394
|
Cash
|
3,227
|
3,227
|
59,400
|
Cash
|
0
|
|||||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
Springing
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
||||||||||||||||||||
36
|
Corte Madera Business Center
|
8,633
|
Cash
|
13,056
|
2,176
|
Cash
|
0
|
1,273
|
30,552
|
Cash
|
0
|
|||||||||||||||||
37
|
Parc De Maison
|
2,964
|
Cash
|
2,220
|
444
|
Cash
|
0
|
700
|
0
|
Cash
|
0
|
|||||||||||||||||
38
|
First Commercial Realty Portfolio
|
18,008
|
Cash
|
3,921
|
Springing
|
Cash
|
0
|
3,181
|
0
|
Cash
|
0
|
|||||||||||||||||
38.01
|
Royal Town Center
|
|||||||||||||||||||||||||||
38.02
|
Mt Morris Commons
|
|||||||||||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
7,590
|
Cash
|
0
|
Springing
|
0
|
8,857
|
0
|
Cash
|
0
|
||||||||||||||||||
40
|
Villas at Granville
|
17,640
|
Cash
|
465
|
465
|
Cash
|
2,336
|
2,336
|
0
|
Cash
|
0
|
|||||||||||||||||
41
|
Pines of Newpointe
|
8,390
|
Cash
|
15,090
|
2,515
|
Cash
|
4,223
|
4,223
|
0
|
Cash
|
0
|
|||||||||||||||||
42
|
Stor N More
|
8,674
|
Cash
|
40,608
|
3,384
|
Cash
|
0
|
1,471
|
0
|
Cash
|
0
|
|||||||||||||||||
43
|
Southern Plaza
|
8,433
|
Cash
|
8,726
|
Springing
|
Cash
|
0
|
1,630
|
0
|
Cash
|
0
|
|||||||||||||||||
44
|
Heartland Inn
|
16,102
|
Cash
|
23,461
|
8,430
|
Cash
|
0
|
12,943
|
0
|
Cash
|
0
|
|||||||||||||||||
45
|
Mays Crossing
|
10,175
|
Cash
|
9,848
|
1,231
|
Cash
|
980
|
980
|
0
|
Cash
|
5,000
|
|||||||||||||||||
46
|
Meadow Central
|
9,529
|
Cash
|
0
|
Springing
|
0
|
3,414
|
0
|
Cash
|
100,000
|
||||||||||||||||||
47
|
Country Club Park
|
1,181
|
Cash
|
1,359
|
1,359
|
Cash
|
625
|
625
|
0
|
Cash
|
0
|
|||||||||||||||||
48
|
Lincoln MHC
|
2,635
|
Cash
|
385
|
385
|
Cash
|
421
|
421
|
0
|
Cash
|
0
|
|||||||||||||||||
49
|
Hidden Creek MHC
|
20,379
|
Cash
|
5,923
|
987
|
Cash
|
1,125
|
1,125
|
0
|
Cash
|
0
|
|||||||||||||||||
50
|
Colony Plaza
|
10,872
|
Cash
|
0
|
0
|
Cash
|
1,788
|
1,788
|
0
|
Cash
|
4,585
|
|||||||||||||||||
51
|
AZ MHC Portfolio
|
4,009
|
Cash
|
2,779
|
1,390
|
Cash
|
0
|
1,613
|
0
|
Cash
|
0
|
|||||||||||||||||
51.01
|
Park Plaza MHC
|
|||||||||||||||||||||||||||
51.02
|
Aloha MHC
|
|||||||||||||||||||||||||||
51.03
|
Emery MHC
|
|||||||||||||||||||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||||||||||||||||||
51.05
|
Alvord MHC
|
|||||||||||||||||||||||||||
52
|
Corona Hills Town Center
|
9,549
|
Cash
|
18,648
|
1,865
|
Cash
|
770
|
770
|
0
|
Cash
|
3,611
|
|||||||||||||||||
53
|
Cimarron MHC
|
10,013
|
Cash
|
1,426
|
713
|
Cash
|
896
|
896
|
0
|
Cash
|
0
|
|||||||||||||||||
54
|
McGee’s Crossing
|
4,490
|
Cash
|
3,704
|
617
|
Cash
|
0
|
1,088
|
50,000
|
Cash
|
0
|
|||||||||||||||||
55
|
Woodland Plaza
|
6,137
|
Cash
|
7,411
|
1,059
|
Cash
|
0
|
1,391
|
0
|
Cash
|
0
|
|||||||||||||||||
56
|
Mizner Place
|
8,647
|
Cash
|
2,703
|
2,703
|
Cash
|
833
|
833
|
0
|
Cash
|
3,562
|
|||||||||||||||||
57
|
Yorktown Self Storage
|
2,728
|
Cash
|
0
|
Springing
|
0
|
877
|
0
|
Cash
|
0
|
||||||||||||||||||
58
|
Palm Shadows MHC
|
3,968
|
Cash
|
3,070
|
3,070
|
Cash
|
1,738
|
1,738
|
0
|
Cash
|
0
|
|||||||||||||||||
59
|
Sunrise Pass Estates MHC
|
2,089
|
Cash
|
2,173
|
724
|
Cash
|
671
|
671
|
0
|
Cash
|
0
|
|||||||||||||||||
60
|
Lake Ridge Shopping Center
|
6,380
|
Cash
|
6,582
|
1,097
|
Cash
|
0
|
224
|
8,061
|
Cash
|
0
|
|||||||||||||||||
61
|
River Hills Plaza
|
5,581
|
Cash
|
4,024
|
671
|
Cash
|
0
|
167
|
6,000
|
Cash
|
0
|
|||||||||||||||||
62
|
American Mini Storage Norco
|
4,770
|
Cash
|
5,534
|
553
|
Cash
|
705
|
705
|
16,925
|
Cash
|
0
|
|||||||||||||||||
63
|
Crystal Lake Plaza
|
4,933
|
Cash
|
41,443
|
3,188
|
Cash
|
0
|
681
|
0
|
Cash
|
0
|
|||||||||||||||||
64
|
Ramey’s MHC
|
1,769
|
Cash
|
1,237
|
619
|
Cash
|
583
|
583
|
0
|
Cash
|
0
|
|||||||||||||||||
65
|
The Store Room
|
4,640
|
Cash
|
39,446
|
3,586
|
Cash
|
554
|
554
|
0
|
Cash
|
0
|
|||||||||||||||||
66
|
Falconview MHC
|
4,166
|
Cash
|
0
|
348
|
Cash
|
0
|
Springing
|
0
|
0
|
||||||||||||||||||
67
|
Silo Self Storage
|
5,426
|
Cash
|
2,600
|
371
|
Cash
|
736
|
736
|
0
|
Cash
|
0
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Monthly Tax
Escrow ($) |
Tax Escrow - Cash
or LoC |
Tax Escrow - LoC
Counterparty |
Insurance Escrow
(Initial) |
Monthly
Insurance Escrow ($) |
Insurance
Escrow - Cash or LoC |
Insurance
Escrow - LoC Counterparty |
Upfront
Replacement Reserve ($) |
Monthly Replacement Reserve ($)(14)
|
Replacement
Reserve Cap ($) |
Replacement
Reserve Escrow - Cash or LoC |
Replacement
Reserve Escrow - LoC Counterparty |
Upfront TI/LC Reserve ($)
|
||||||||||||||
68
|
160 West 72nd Street
|
9,425
|
Cash
|
0
|
1,297
|
Cash
|
0
|
350
|
0
|
Cash
|
90,000
|
|||||||||||||||||
69
|
Los Arboles Community
|
1,477
|
Cash
|
4,329
|
394
|
Cash
|
421
|
421
|
0
|
Cash
|
0
|
|||||||||||||||||
70
|
Emerald Lake MHC
|
2,989
|
Cash
|
6,767
|
1,692
|
Cash
|
450
|
450
|
0
|
Cash
|
0
|
|||||||||||||||||
71
|
Little Texas MHC
|
795
|
Cash
|
990
|
330
|
Cash
|
304
|
304
|
0
|
Cash
|
0
|
|||||||||||||||||
72
|
Try Mor MHC
|
1,725
|
Cash
|
1,247
|
1,247
|
Cash
|
279
|
279
|
0
|
Cash
|
0
|
|||||||||||||||||
73
|
Lyndon Lawn MHC
|
4,854
|
Cash
|
3,648
|
365
|
Cash
|
354
|
354
|
0
|
Cash
|
0
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Monthly TI/LC Reserve
($)(15) |
TI/LC Reserve
Cap ($) |
TI/LC Escrow -
Cash or LoC |
TI/LC Escrow -
LoC Counterparty |
Debt Service
Escrow (Initial) ($) |
Debt Service
Escrow (Monthly) ($) |
Debt Service
Escrow - Cash or LoC |
Debt Service
Escrow - LoC Counterparty |
Other Escrow I Reserve Description(16)
|
Other Escrow I (Initial) ($)(16)
|
|||||||||||
1
|
RHP Portfolio III
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
1.01
|
Portside
|
|||||||||||||||||||||
1.02
|
Crescentwood Village
|
|||||||||||||||||||||
1.03
|
Spring Valley Village
|
|||||||||||||||||||||
1.04
|
Riverside (UT)
|
|||||||||||||||||||||
1.05
|
Springdale Lake
|
|||||||||||||||||||||
1.06
|
Sundown
|
|||||||||||||||||||||
1.07
|
Oak Park Village
|
|||||||||||||||||||||
1.08
|
River Oaks
|
|||||||||||||||||||||
1.09
|
Riverside (KS)
|
|||||||||||||||||||||
1.10
|
Sherwood Acres
|
|||||||||||||||||||||
1.11
|
Glen Acres
|
|||||||||||||||||||||
1.12
|
Connie Jean
|
|||||||||||||||||||||
2
|
Midtown I & II
|
Springing
|
0
|
0
|
0
|
0
|
||||||||||||||||
3
|
The Plant San Jose
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
4
|
White Marsh Mall
|
Springing
|
0
|
0
|
0
|
Tenant Specific TILC Reserve
|
1,215,290
|
|||||||||||||||
5
|
301 South College Street
|
0
|
0
|
0
|
0
|
Wells Fargo Rollover Reserve
|
0
|
|||||||||||||||
6
|
Cheeca Lodge & Spa
|
0
|
0
|
0
|
0
|
Seasonality Reserve
|
550,000
|
|||||||||||||||
7
|
Cumberland Mall
|
Springing
|
394,118
|
0
|
0
|
0
|
||||||||||||||||
8
|
100 & 150 South Wacker Drive
|
100,000
|
5,000,000
|
Cash
|
0
|
0
|
Tenant Specific TILC Reserve
|
885,587
|
||||||||||||||
9
|
Brambleton Town Center
|
0
|
0
|
0
|
0
|
Additional Collateral Reserve
|
2,000,000
|
|||||||||||||||
10
|
Rehoboth Bay MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
11
|
RHP Portfolio IV
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
11.01
|
Brookside
|
|||||||||||||||||||||
11.02
|
Overpass Point MHC
|
|||||||||||||||||||||
11.03
|
Havenwood
|
|||||||||||||||||||||
11.04
|
The Woodlands
|
|||||||||||||||||||||
11.05
|
Pine Haven MHC
|
|||||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
9,500
|
500,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
12.01
|
Heron Bay III, IV
|
|||||||||||||||||||||
12.02
|
Waterway Shoppes
|
|||||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
25,494; Springing
|
300,000
|
Cash
|
0
|
0
|
Tenant Reserve
|
231,638
|
||||||||||||||
14
|
Continental Plaza - Columbus
|
47,395
|
1,706,220
|
Cash
|
0
|
0
|
Ground Rent Reserve
|
108,333
|
||||||||||||||
15
|
Orchard Pointe
|
6,500; Springing
|
95,000
|
Cash
|
0
|
0
|
Topper’s Pizza Escrow
|
56,995
|
||||||||||||||
16
|
Mobile Festival Centre
|
21,069
|
500,000
|
Cash
|
0
|
0
|
Jo-Anne Fabrics Reserve
|
636,946
|
||||||||||||||
17
|
HIE Washington Portfolio
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
|||||||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
|||||||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
19
|
Hilton Norfolk
|
0
|
0
|
0
|
0
|
Seasonality Reserve
|
100,000
|
|||||||||||||||
20
|
Lake Cable Apartments
|
0
|
0
|
0
|
0
|
Radon Remediation
|
4,375
|
|||||||||||||||
21
|
One Harbour Place
|
14,291
|
342,990
|
Cash
|
0
|
0
|
McKesson / Morgan Stanley Reserves
|
McKesson - $136,920 / Morgan Stanley - $13,284
|
||||||||||||||
22
|
540 Atlantic Ave
|
6,843
|
200,000
|
Cash
|
0
|
0
|
Van Dam Restaurant Reserve
|
800,000
|
||||||||||||||
23
|
Union Square New Hope
|
0
|
0
|
LoC
|
0
|
0
|
0
|
0
|
||||||||||||||
24
|
RiverPark XI
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
25
|
Atascocita Town Center
|
8,525
|
365,000
|
Cash
|
0
|
0
|
Anchor Tenant Reserve
|
0
|
||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
6,496
|
500,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
27
|
Hilton Garden Inn Concord
|
0
|
0
|
0
|
0
|
Seasonality Reserve
|
80,000
|
|||||||||||||||
28
|
808 Broadway
|
Springing
|
0
|
0
|
0
|
0
|
||||||||||||||||
29
|
Residence Inn Harrisonburg
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
0
|
0
|
0
|
0
|
PIP Reserve
|
957
|
|||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
|||||||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
|||||||||||||||||||||
31
|
7220 Wisconsin Avenue
|
5,000
|
180,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
32
|
Millerville Center
|
30,000
|
750,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
0
|
0
|
0
|
0
|
Environmental Reserve
|
53,750
|
|||||||||||||||
33.01
|
Culpeper
|
|||||||||||||||||||||
33.02
|
South Wales
|
|||||||||||||||||||||
33.03
|
Hilltop Remote
|
|||||||||||||||||||||
33.04
|
Hilltop
|
|||||||||||||||||||||
34
|
Flats at Campus Pointe
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
Springing
|
0
|
0
|
0
|
0
|
||||||||||||||||
36
|
Corte Madera Business Center
|
0
|
0
|
0
|
0
|
Restoration Hardware Reserve
|
152,062
|
|||||||||||||||
37
|
Parc De Maison
|
0
|
0
|
0
|
0
|
Deposit Account Reserve
|
5,000
|
|||||||||||||||
38
|
First Commercial Realty Portfolio
|
5,919
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
38.01
|
Royal Town Center
|
|||||||||||||||||||||
38.02
|
Mt Morris Commons
|
|||||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
40
|
Villas at Granville
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
41
|
Pines of Newpointe
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
42
|
Stor N More
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
43
|
Southern Plaza
|
8,780
|
275,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
44
|
Heartland Inn
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
45
|
Mays Crossing
|
5,000; Springing
|
150,000
|
Cash
|
0
|
0
|
ADA Reserve
|
20,000
|
||||||||||||||
46
|
Meadow Central
|
17,698; Springing
|
500,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
47
|
Country Club Park
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
48
|
Lincoln MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
49
|
Hidden Creek MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
50
|
Colony Plaza
|
4,585
|
0
|
0
|
0
|
0
|
||||||||||||||||
51
|
AZ MHC Portfolio
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
51.01
|
Park Plaza MHC
|
|||||||||||||||||||||
51.02
|
Aloha MHC
|
|||||||||||||||||||||
51.03
|
Emery MHC
|
|||||||||||||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||||||||||||
51.05
|
Alvord MHC
|
|||||||||||||||||||||
52
|
Corona Hills Town Center
|
3,611
|
200,000
|
Cash
|
0
|
0
|
Earnout Reserve
|
300,000
|
||||||||||||||
53
|
Cimarron MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
54
|
McGee’s Crossing
|
3,750
|
135,000
|
Cash
|
0
|
0
|
Tenant Reserve
|
17,912
|
||||||||||||||
55
|
Woodland Plaza
|
2,875; Springing
|
85,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
56
|
Mizner Place
|
3,562
|
128,229
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
57
|
Yorktown Self Storage
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
58
|
Palm Shadows MHC
|
0
|
0
|
0
|
0
|
Seasonality Reserve
|
250,000
|
|||||||||||||||
59
|
Sunrise Pass Estates MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
60
|
Lake Ridge Shopping Center
|
1,667
|
60,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
61
|
River Hills Plaza
|
1,250
|
45,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
62
|
American Mini Storage Norco
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
63
|
Crystal Lake Plaza
|
3,375
|
55,000
|
Cash
|
0
|
0
|
Rent Reserve
|
50,000
|
||||||||||||||
64
|
Ramey’s MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
65
|
The Store Room
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
66
|
Falconview MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
67
|
Silo Self Storage
|
0
|
0
|
0
|
0
|
0
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Monthly TI/LC Reserve
($)(15) |
TI/LC Reserve
Cap ($) |
TI/LC Escrow -
Cash or LoC |
TI/LC Escrow -
LoC Counterparty |
Debt Service
Escrow (Initial) ($) |
Debt Service
Escrow (Monthly) ($) |
Debt Service
Escrow - Cash or LoC |
Debt Service
Escrow - LoC Counterparty |
Other Escrow I Reserve Description(16)
|
Other Escrow I (Initial) ($)(16)
|
|||||||||||
68
|
160 West 72nd Street
|
450
|
90,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||||
69
|
Los Arboles Community
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
70
|
Emerald Lake MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
71
|
Little Texas MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
72
|
Try Mor MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||
73
|
Lyndon Lawn MHC
|
0
|
0
|
0
|
0
|
Public Water Reserve
|
46,250
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Other Escrow I (Monthly) ($)
|
Other Escrow I Cap
($) |
Other Escrow I
Escrow - Cash or LoC |
Other Escrow I - LoC
Counterparty |
Other Escrow II Reserve Description
|
Other Escrow II (Initial) ($)
|
Other Escrow II
(Monthly) ($) |
Other Escrow II
Cap ($) |
Other Escrow II
Escrow - Cash or LoC |
||||||||||
1
|
RHP Portfolio III
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
1.01
|
Portside
|
|||||||||||||||||||
1.02
|
Crescentwood Village
|
|||||||||||||||||||
1.03
|
Spring Valley Village
|
|||||||||||||||||||
1.04
|
Riverside (UT)
|
|||||||||||||||||||
1.05
|
Springdale Lake
|
|||||||||||||||||||
1.06
|
Sundown
|
|||||||||||||||||||
1.07
|
Oak Park Village
|
|||||||||||||||||||
1.08
|
River Oaks
|
|||||||||||||||||||
1.09
|
Riverside (KS)
|
|||||||||||||||||||
1.10
|
Sherwood Acres
|
|||||||||||||||||||
1.11
|
Glen Acres
|
|||||||||||||||||||
1.12
|
Connie Jean
|
|||||||||||||||||||
2
|
Midtown I & II
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
3
|
The Plant San Jose
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
4
|
White Marsh Mall
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
5
|
301 South College Street
|
Springing
|
0
|
0
|
0
|
0
|
||||||||||||||
6
|
Cheeca Lodge & Spa
|
75,000
|
550,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||
7
|
Cumberland Mall
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
8
|
100 & 150 South Wacker Drive
|
0
|
0
|
Cash
|
Rent Concession Reserve
|
394,933
|
0
|
0
|
Cash
|
|||||||||||
9
|
Brambleton Town Center
|
0
|
0
|
Cash
|
Rent Concession Reserve
|
0
|
Springing
|
0
|
||||||||||||
10
|
Rehoboth Bay MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
11
|
RHP Portfolio IV
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
11.01
|
Brookside
|
|||||||||||||||||||
11.02
|
Overpass Point MHC
|
|||||||||||||||||||
11.03
|
Havenwood
|
|||||||||||||||||||
11.04
|
The Woodlands
|
|||||||||||||||||||
11.05
|
Pine Haven MHC
|
|||||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
12.01
|
Heron Bay III, IV
|
|||||||||||||||||||
12.02
|
Waterway Shoppes
|
|||||||||||||||||||
13
|
Brentwood Gateway Office Building
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
14
|
Continental Plaza - Columbus
|
108,333
|
0
|
Cash
|
Tenant Reserve
|
1,000,000
|
0
|
0
|
||||||||||||
15
|
Orchard Pointe
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
16
|
Mobile Festival Centre
|
0
|
0
|
Cash
|
Ross Dress for Less Reserve
|
106,853
|
0
|
0
|
Cash
|
|||||||||||
17
|
HIE Washington Portfolio
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
|||||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
|||||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
19
|
Hilton Norfolk
|
50,000
|
250,000
|
Cash
|
FF&E Reserve
|
0
|
2,397
|
0
|
Cash
|
|||||||||||
20
|
Lake Cable Apartments
|
0
|
0
|
Cash
|
Performance Reserve
|
1,000,000
|
0
|
0
|
Cash
|
|||||||||||
21
|
One Harbour Place
|
0
|
0
|
Cash
|
Groundwater Monitoring Reserve
|
0
|
438
|
0
|
Cash
|
|||||||||||
22
|
540 Atlantic Ave
|
0
|
0
|
Cash
|
Free Rent Reserve
|
566,355
|
0
|
0
|
Cash
|
|||||||||||
23
|
Union Square New Hope
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
24
|
RiverPark XI
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
25
|
Atascocita Town Center
|
Springing
|
0
|
0
|
0
|
0
|
||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
27
|
Hilton Garden Inn Concord
|
15,000
|
125,000
|
Cash
|
0
|
0
|
0
|
|||||||||||||
28
|
808 Broadway
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
29
|
Residence Inn Harrisonburg
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
Springing
|
0
|
Cash
|
Seasonality Reserve
|
21,573
|
Springing
|
0
|
Cash
|
|||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
|||||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
|||||||||||||||||||
31
|
7220 Wisconsin Avenue
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
32
|
Millerville Center
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
33.01
|
Culpeper
|
|||||||||||||||||||
33.02
|
South Wales
|
|||||||||||||||||||
33.03
|
Hilltop Remote
|
|||||||||||||||||||
33.04
|
Hilltop
|
|||||||||||||||||||
34
|
Flats at Campus Pointe
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
36
|
Corte Madera Business Center
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
37
|
Parc De Maison
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
38
|
First Commercial Realty Portfolio
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
38.01
|
Royal Town Center
|
|||||||||||||||||||
38.02
|
Mt Morris Commons
|
|||||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
40
|
Villas at Granville
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
41
|
Pines of Newpointe
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
42
|
Stor N More
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
43
|
Southern Plaza
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
44
|
Heartland Inn
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
45
|
Mays Crossing
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
46
|
Meadow Central
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
47
|
Country Club Park
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
48
|
Lincoln MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
49
|
Hidden Creek MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
50
|
Colony Plaza
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
51
|
AZ MHC Portfolio
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
51.01
|
Park Plaza MHC
|
|||||||||||||||||||
51.02
|
Aloha MHC
|
|||||||||||||||||||
51.03
|
Emery MHC
|
|||||||||||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||||||||||
51.05
|
Alvord MHC
|
|||||||||||||||||||
52
|
Corona Hills Town Center
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
53
|
Cimarron MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
54
|
McGee’s Crossing
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
55
|
Woodland Plaza
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
56
|
Mizner Place
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
57
|
Yorktown Self Storage
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
58
|
Palm Shadows MHC
|
0
|
255,425
|
Cash
|
0
|
0
|
0
|
|||||||||||||
59
|
Sunrise Pass Estates MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
60
|
Lake Ridge Shopping Center
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
61
|
River Hills Plaza
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
62
|
American Mini Storage Norco
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
63
|
Crystal Lake Plaza
|
0
|
0
|
Cash
|
0
|
0
|
0
|
|||||||||||||
64
|
Ramey’s MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
65
|
The Store Room
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
66
|
Falconview MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
67
|
Silo Self Storage
|
0
|
0
|
0
|
0
|
0
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Other Escrow I (Monthly) ($)
|
Other Escrow I Cap
($) |
Other Escrow I
Escrow - Cash or LoC |
Other Escrow I - LoC
Counterparty |
Other Escrow II Reserve Description
|
Other Escrow II (Initial) ($)
|
Other Escrow II
(Monthly) ($) |
Other Escrow II
Cap ($) |
Other Escrow II
Escrow - Cash or LoC |
||||||||||
68
|
160 West 72nd Street
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
69
|
Los Arboles Community
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
70
|
Emerald Lake MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
71
|
Little Texas MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
72
|
Try Mor MHC
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||
73
|
Lyndon Lawn MHC
|
0
|
0
|
Cash
|
0
|
0
|
0
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Other Escrow II - LoC
Counterparty |
Holdback
|
Ownership
Interest(17) |
Ground Lease Initial Expiration Date
|
Annual Ground Rent Payment
|
||||||
1
|
RHP Portfolio III
|
Fee
|
||||||||||
1.01
|
Portside
|
Fee
|
||||||||||
1.02
|
Crescentwood Village
|
Fee
|
||||||||||
1.03
|
Spring Valley Village
|
Fee
|
||||||||||
1.04
|
Riverside (UT)
|
Fee
|
||||||||||
1.05
|
Springdale Lake
|
Fee
|
||||||||||
1.06
|
Sundown
|
Fee
|
||||||||||
1.07
|
Oak Park Village
|
Fee
|
||||||||||
1.08
|
River Oaks
|
Fee
|
||||||||||
1.09
|
Riverside (KS)
|
Fee
|
||||||||||
1.10
|
Sherwood Acres
|
Fee
|
||||||||||
1.11
|
Glen Acres
|
Fee
|
||||||||||
1.12
|
Connie Jean
|
Fee
|
||||||||||
2
|
Midtown I & II
|
Fee
|
||||||||||
3
|
The Plant San Jose
|
Fee
|
||||||||||
4
|
White Marsh Mall
|
Fee
|
||||||||||
5
|
301 South College Street
|
Fee and Leasehold
|
12/31/2067
|
$90,100
|
||||||||
6
|
Cheeca Lodge & Spa
|
Fee and Leasehold
|
12/13/2016
|
$3,589
|
||||||||
7
|
Cumberland Mall
|
Fee
|
||||||||||
8
|
100 & 150 South Wacker Drive
|
Fee
|
||||||||||
9
|
Brambleton Town Center
|
Fee
|
||||||||||
10
|
Rehoboth Bay MHC
|
Fee
|
||||||||||
11
|
RHP Portfolio IV
|
Fee
|
||||||||||
11.01
|
Brookside
|
Fee
|
||||||||||
11.02
|
Overpass Point MHC
|
Fee
|
||||||||||
11.03
|
Havenwood
|
Fee
|
||||||||||
11.04
|
The Woodlands
|
Fee
|
||||||||||
11.05
|
Pine Haven MHC
|
Fee
|
||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
Fee
|
||||||||||
12.01
|
Heron Bay III, IV
|
Fee
|
||||||||||
12.02
|
Waterway Shoppes
|
Fee
|
||||||||||
13
|
Brentwood Gateway Office Building
|
Leasehold
|
9/30/2061
|
$735,750
|
||||||||
14
|
Continental Plaza - Columbus
|
Leasehold
|
3/31/2112
|
$953,333
|
||||||||
15
|
Orchard Pointe
|
Fee
|
||||||||||
16
|
Mobile Festival Centre
|
Fee
|
||||||||||
17
|
HIE Washington Portfolio
|
Fee
|
||||||||||
17.01
|
Holiday Inn Express Marysville
|
Fee
|
||||||||||
17.02
|
Holiday Inn Express Sumner
|
Fee
|
||||||||||
18
|
Residence Inn San Juan Capistrano
|
Leasehold
|
3/1/2042
|
$0
|
||||||||
19
|
Hilton Norfolk
|
Fee
|
||||||||||
20
|
Lake Cable Apartments
|
Fee
|
||||||||||
21
|
One Harbour Place
|
Fee
|
||||||||||
22
|
540 Atlantic Ave
|
Fee
|
||||||||||
23
|
Union Square New Hope
|
Fee
|
||||||||||
24
|
RiverPark XI
|
Fee
|
||||||||||
25
|
Atascocita Town Center
|
Fee
|
||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
Fee
|
||||||||||
27
|
Hilton Garden Inn Concord
|
Fee
|
||||||||||
28
|
808 Broadway
|
Fee
|
||||||||||
29
|
Residence Inn Harrisonburg
|
Fee
|
||||||||||
30
|
BSG Texas Hotel Portfolio
|
Fee
|
||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
Fee
|
||||||||||
30.02
|
Holiday Inn Express - Graham
|
Fee
|
||||||||||
31
|
7220 Wisconsin Avenue
|
Fee
|
||||||||||
32
|
Millerville Center
|
Fee
|
||||||||||
33
|
CubeSmart Self Storage Portfolio
|
Fee
|
||||||||||
33.01
|
Culpeper
|
Fee
|
||||||||||
33.02
|
South Wales
|
Fee
|
||||||||||
33.03
|
Hilltop Remote
|
Fee
|
||||||||||
33.04
|
Hilltop
|
Fee
|
||||||||||
34
|
Flats at Campus Pointe
|
Fee
|
||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
Fee
|
||||||||||
36
|
Corte Madera Business Center
|
Fee
|
||||||||||
37
|
Parc De Maison
|
Fee
|
||||||||||
38
|
First Commercial Realty Portfolio
|
Fee
|
||||||||||
38.01
|
Royal Town Center
|
Fee
|
||||||||||
38.02
|
Mt Morris Commons
|
Fee
|
||||||||||
39
|
Towneplace Suites - Mooresville
|
Fee
|
||||||||||
40
|
Villas at Granville
|
Fee
|
||||||||||
41
|
Pines of Newpointe
|
Fee
|
||||||||||
42
|
Stor N More
|
Fee
|
||||||||||
43
|
Southern Plaza
|
Fee
|
||||||||||
44
|
Heartland Inn
|
Fee
|
||||||||||
45
|
Mays Crossing
|
Fee
|
||||||||||
46
|
Meadow Central
|
Fee
|
||||||||||
47
|
Country Club Park
|
Fee
|
||||||||||
48
|
Lincoln MHC
|
Fee
|
||||||||||
49
|
Hidden Creek MHC
|
Fee
|
||||||||||
50
|
Colony Plaza
|
Fee
|
||||||||||
51
|
AZ MHC Portfolio
|
Fee
|
||||||||||
51.01
|
Park Plaza MHC
|
Fee
|
||||||||||
51.02
|
Aloha MHC
|
Fee
|
||||||||||
51.03
|
Emery MHC
|
Fee
|
||||||||||
51.04
|
Las Palmas MHC
|
Fee
|
||||||||||
51.05
|
Alvord MHC
|
Fee
|
||||||||||
52
|
Corona Hills Town Center
|
Fee
|
||||||||||
53
|
Cimarron MHC
|
Fee
|
||||||||||
54
|
McGee’s Crossing
|
Fee
|
||||||||||
55
|
Woodland Plaza
|
Fee
|
||||||||||
56
|
Mizner Place
|
Fee
|
||||||||||
57
|
Yorktown Self Storage
|
Fee
|
||||||||||
58
|
Palm Shadows MHC
|
Fee
|
||||||||||
59
|
Sunrise Pass Estates MHC
|
Fee
|
||||||||||
60
|
Lake Ridge Shopping Center
|
Fee
|
||||||||||
61
|
River Hills Plaza
|
Fee
|
||||||||||
62
|
American Mini Storage Norco
|
Fee
|
||||||||||
63
|
Crystal Lake Plaza
|
Fee
|
||||||||||
64
|
Ramey’s MHC
|
Fee
|
||||||||||
65
|
The Store Room
|
Fee
|
||||||||||
66
|
Falconview MHC
|
Fee
|
||||||||||
67
|
Silo Self Storage
|
Fee
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Other Escrow II - LoC
Counterparty |
Holdback
|
Ownership
Interest(17) |
Ground Lease Initial Expiration Date
|
Annual Ground Rent Payment
|
||||||
68
|
160 West 72nd Street
|
Fee
|
||||||||||
69
|
Los Arboles Community
|
Fee
|
||||||||||
70
|
Emerald Lake MHC
|
Fee
|
||||||||||
71
|
Little Texas MHC
|
Fee
|
||||||||||
72
|
Try Mor MHC
|
Fee
|
||||||||||
73
|
Lyndon Lawn MHC
|
Fee
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Annual Ground Rent Increases(18)
|
Lockbox
|
Whole Loan Cut-
off Date Balance ($) |
Whole Loan
Debt Service ($) |
Subordinate Secured
Debt Original Balance ($) |
||||||
1
|
RHP Portfolio III
|
Soft/Springing Cash Management
|
||||||||||
1.01
|
Portside
|
|||||||||||
1.02
|
Crescentwood Village
|
|||||||||||
1.03
|
Spring Valley Village
|
|||||||||||
1.04
|
Riverside (UT)
|
|||||||||||
1.05
|
Springdale Lake
|
|||||||||||
1.06
|
Sundown
|
|||||||||||
1.07
|
Oak Park Village
|
|||||||||||
1.08
|
River Oaks
|
|||||||||||
1.09
|
Riverside (KS)
|
|||||||||||
1.10
|
Sherwood Acres
|
|||||||||||
1.11
|
Glen Acres
|
|||||||||||
1.12
|
Connie Jean
|
|||||||||||
2
|
Midtown I & II
|
Hard/Springing Cash Management
|
||||||||||
3
|
The Plant San Jose
|
Hard/Upfront Cash Management
|
||||||||||
4
|
White Marsh Mall
|
Hard/Springing Cash Management
|
||||||||||
5
|
301 South College Street
|
Beginning 1/1/2019, rent shall be 6% of ground leased parcel value
|
Hard/Upfront Cash Management
|
|||||||||
6
|
Cheeca Lodge & Spa
|
Soft/Upfront Cash Management
|
||||||||||
7
|
Cumberland Mall
|
Hard/Springing Cash Management
|
||||||||||
8
|
100 & 150 South Wacker Drive
|
Hard/Upfront Cash Management
|
||||||||||
9
|
Brambleton Town Center
|
Hard/Springing Cash Management
|
||||||||||
10
|
Rehoboth Bay MHC
|
Hard/Springing Cash Management
|
||||||||||
11
|
RHP Portfolio IV
|
Soft/Springing Cash Management
|
||||||||||
11.01
|
Brookside
|
|||||||||||
11.02
|
Overpass Point MHC
|
|||||||||||
11.03
|
Havenwood
|
|||||||||||
11.04
|
The Woodlands
|
|||||||||||
11.05
|
Pine Haven MHC
|
|||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
Soft/Springing Cash Management
|
||||||||||
12.01
|
Heron Bay III, IV
|
|||||||||||
12.02
|
Waterway Shoppes
|
|||||||||||
13
|
Brentwood Gateway Office Building
|
See Footnote
|
Hard/Springing Cash Management
|
|||||||||
14
|
Continental Plaza - Columbus
|
See Footnote
|
Hard/Springing Cash Management
|
|||||||||
15
|
Orchard Pointe
|
Soft/Springing Cash Management
|
||||||||||
16
|
Mobile Festival Centre
|
Hard/Springing Cash Management
|
||||||||||
17
|
HIE Washington Portfolio
|
Soft/Springing Cash Management
|
||||||||||
17.01
|
Holiday Inn Express Marysville
|
|||||||||||
17.02
|
Holiday Inn Express Sumner
|
|||||||||||
18
|
Residence Inn San Juan Capistrano
|
Every three years, monthly rent increases by an amount equal to 3% per annum cumulative and compounded over the monthly rent for the preceding year
|
Hard/Springing Cash Management
|
|||||||||
19
|
Hilton Norfolk
|
Hard/Springing Cash Management
|
||||||||||
20
|
Lake Cable Apartments
|
None
|
||||||||||
21
|
One Harbour Place
|
Soft/Springing Cash Management
|
||||||||||
22
|
540 Atlantic Ave
|
Hard/Springing Cash Management
|
||||||||||
23
|
Union Square New Hope
|
None
|
||||||||||
24
|
RiverPark XI
|
None
|
||||||||||
25
|
Atascocita Town Center
|
Hard/Springing Cash Management
|
||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
Hard/Springing Cash Management
|
||||||||||
27
|
Hilton Garden Inn Concord
|
Springing (Without Established Account)
|
||||||||||
28
|
808 Broadway
|
Hard/Springing Cash Management
|
||||||||||
29
|
Residence Inn Harrisonburg
|
None
|
||||||||||
30
|
BSG Texas Hotel Portfolio
|
Hard/Springing Cash Management
|
||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
|||||||||||
30.02
|
Holiday Inn Express - Graham
|
|||||||||||
31
|
7220 Wisconsin Avenue
|
Springing (Without Established Account)
|
||||||||||
32
|
Millerville Center
|
None
|
||||||||||
33
|
CubeSmart Self Storage Portfolio
|
None
|
||||||||||
33.01
|
Culpeper
|
|||||||||||
33.02
|
South Wales
|
|||||||||||
33.03
|
Hilltop Remote
|
|||||||||||
33.04
|
Hilltop
|
|||||||||||
34
|
Flats at Campus Pointe
|
Soft/Springing Cash Management
|
||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
Springing (Without Established Account)
|
||||||||||
36
|
Corte Madera Business Center
|
Soft/Springing Cash Management
|
||||||||||
37
|
Parc De Maison
|
Springing (Without Established Account)
|
||||||||||
38
|
First Commercial Realty Portfolio
|
Soft/Springing Cash Management
|
||||||||||
38.01
|
Royal Town Center
|
|||||||||||
38.02
|
Mt Morris Commons
|
|||||||||||
39
|
Towneplace Suites - Mooresville
|
Springing (Without Established Account)
|
||||||||||
40
|
Villas at Granville
|
Springing (Without Established Account)
|
||||||||||
41
|
Pines of Newpointe
|
None
|
||||||||||
42
|
Stor N More
|
Springing (Without Established Account)
|
||||||||||
43
|
Southern Plaza
|
None
|
||||||||||
44
|
Heartland Inn
|
Hard/Springing Cash Management
|
||||||||||
45
|
Mays Crossing
|
None
|
||||||||||
46
|
Meadow Central
|
Soft/Springing Cash Management
|
||||||||||
47
|
Country Club Park
|
Springing (Without Established Account)
|
||||||||||
48
|
Lincoln MHC
|
Springing (Without Established Account)
|
||||||||||
49
|
Hidden Creek MHC
|
Soft/Springing Cash Management
|
||||||||||
50
|
Colony Plaza
|
Springing (With Established Account)
|
||||||||||
51
|
AZ MHC Portfolio
|
Hard/Springing Cash Management
|
||||||||||
51.01
|
Park Plaza MHC
|
|||||||||||
51.02
|
Aloha MHC
|
|||||||||||
51.03
|
Emery MHC
|
|||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||
51.05
|
Alvord MHC
|
|||||||||||
52
|
Corona Hills Town Center
|
Hard/Springing Cash Management
|
||||||||||
53
|
Cimarron MHC
|
None
|
||||||||||
54
|
McGee’s Crossing
|
Springing (Without Established Account)
|
||||||||||
55
|
Woodland Plaza
|
None
|
||||||||||
56
|
Mizner Place
|
Springing (Without Established Account)
|
||||||||||
57
|
Yorktown Self Storage
|
None
|
||||||||||
58
|
Palm Shadows MHC
|
Hard/Springing Cash Management
|
||||||||||
59
|
Sunrise Pass Estates MHC
|
Soft/Springing Cash Management
|
||||||||||
60
|
Lake Ridge Shopping Center
|
Springing (Without Established Account)
|
||||||||||
61
|
River Hills Plaza
|
Springing (Without Established Account)
|
||||||||||
62
|
American Mini Storage Norco
|
Springing (Without Established Account)
|
||||||||||
63
|
Crystal Lake Plaza
|
Hard/Springing Cash Management
|
||||||||||
64
|
Ramey’s MHC
|
Soft/Springing Cash Management
|
||||||||||
65
|
The Store Room
|
Springing (Without Established Account)
|
||||||||||
66
|
Falconview MHC
|
None
|
||||||||||
67
|
Silo Self Storage
|
Soft/Springing Cash Management
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Annual Ground Rent Increases(18)
|
Lockbox
|
Whole Loan Cut-
off Date Balance ($) |
Whole Loan
Debt Service ($) |
Subordinate Secured
Debt Original Balance ($) |
||||||
68
|
160 West 72nd Street
|
None
|
||||||||||
69
|
Los Arboles Community
|
Soft/Springing Cash Management
|
||||||||||
70
|
Emerald Lake MHC
|
Springing (Without Established Account)
|
||||||||||
71
|
Little Texas MHC
|
Soft/Springing Cash Management
|
||||||||||
72
|
Try Mor MHC
|
Springing (Without Established Account)
|
||||||||||
73
|
Lyndon Lawn MHC
|
Springing (Without Established Account)
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Subordinate
Secured Debt Cut- off Date Balance ($) |
Whole Loan
UW NOI DSCR (x) |
Whole Loan
UW NCF DSCR (x) |
Whole Loan Cut-
off Date LTV Ratio |
Whole Loan Cut-
off Date UW NOI Debt Yield |
Whole Loan Cut-
off Date UW NCF Debt Yield |
Mezzanine Debt
Cut-off Date Balance($) |
Sponsor
|
|||||||||
1
|
RHP Portfolio III
|
RHP Properties Inc.; NorthStar Realty Finance Corporation
|
||||||||||||||||
1.01
|
Portside
|
|||||||||||||||||
1.02
|
Crescentwood Village
|
|||||||||||||||||
1.03
|
Spring Valley Village
|
|||||||||||||||||
1.04
|
Riverside (UT)
|
|||||||||||||||||
1.05
|
Springdale Lake
|
|||||||||||||||||
1.06
|
Sundown
|
|||||||||||||||||
1.07
|
Oak Park Village
|
|||||||||||||||||
1.08
|
River Oaks
|
|||||||||||||||||
1.09
|
Riverside (KS)
|
|||||||||||||||||
1.10
|
Sherwood Acres
|
|||||||||||||||||
1.11
|
Glen Acres
|
|||||||||||||||||
1.12
|
Connie Jean
|
|||||||||||||||||
2
|
Midtown I & II
|
Cole Credit Property Trust III, Inc.; Macfarlan Capital Partners, L.P.
|
||||||||||||||||
3
|
The Plant San Jose
|
Cole Credit Property Trust IV, Inc.
|
||||||||||||||||
4
|
White Marsh Mall
|
GGPLP Real Estate Inc.; White Marsh Mall, LLC
|
||||||||||||||||
5
|
301 South College Street
|
Starwood Distressed Opportunity Fund IX-1 U.S., L.P.; Starwood Distressed Opportunity Fund IX Global, L.P.
|
||||||||||||||||
6
|
Cheeca Lodge & Spa
|
Northwood Investors LLC
|
||||||||||||||||
7
|
Cumberland Mall
|
GGPLP Real Estate, Inc.
|
||||||||||||||||
8
|
100 & 150 South Wacker Drive
|
Marvin J. Herb
|
||||||||||||||||
9
|
Brambleton Town Center
|
Anthony Soave
|
||||||||||||||||
10
|
Rehoboth Bay MHC
|
Hometown America Corporation
|
||||||||||||||||
11
|
RHP Portfolio IV
|
RHP Properties Inc.; NorthStar Realty Finance Corporation
|
||||||||||||||||
11.01
|
Brookside
|
|||||||||||||||||
11.02
|
Overpass Point MHC
|
|||||||||||||||||
11.03
|
Havenwood
|
|||||||||||||||||
11.04
|
The Woodlands
|
|||||||||||||||||
11.05
|
Pine Haven MHC
|
|||||||||||||||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
William D. Matz, Barry Ross
|
||||||||||||||||
12.01
|
Heron Bay III, IV
|
|||||||||||||||||
12.02
|
Waterway Shoppes
|
|||||||||||||||||
13
|
Brentwood Gateway Office Building
|
Fred Sands
|
||||||||||||||||
14
|
Continental Plaza - Columbus
|
The Shidler Group
|
||||||||||||||||
15
|
Orchard Pointe
|
Timothy Neitzel
|
||||||||||||||||
16
|
Mobile Festival Centre
|
Menashe Frankel and Yecheskel Frankel
|
||||||||||||||||
17
|
HIE Washington Portfolio
|
Dan Mitzell, Dave Allegre, John Graham
|
||||||||||||||||
17.01
|
Holiday Inn Express Marysville
|
|||||||||||||||||
17.02
|
Holiday Inn Express Sumner
|
|||||||||||||||||
18
|
Residence Inn San Juan Capistrano
|
Robert D. Olson
|
||||||||||||||||
19
|
Hilton Norfolk
|
Mark F. Garcea and Page S. Johnson, II
|
||||||||||||||||
20
|
Lake Cable Apartments
|
Michael Gibbons
|
||||||||||||||||
21
|
One Harbour Place
|
Daniel L. Plummer; Cyrus W. Gregg; Cyrus W. Gregg Revocable Trust
|
||||||||||||||||
22
|
540 Atlantic Ave
|
Steve Pappas, Helen Pappas, James Pappas, Patricia Pappas, Luigi Silvestri, Gus Papadimitriou, and Vanessa Houiris
|
||||||||||||||||
23
|
Union Square New Hope
|
George E. Michael; Janet Michael
|
||||||||||||||||
24
|
RiverPark XI
|
Jeffrey C. Flamm, William H. Child, David S. Layton
|
||||||||||||||||
25
|
Atascocita Town Center
|
Gregory A. Fowler
|
||||||||||||||||
26
|
Continental Shopping Plaza - Green Valley
|
Kenneth Levy
|
||||||||||||||||
27
|
Hilton Garden Inn Concord
|
Douglas L. Stafford; Joel B. Griffin
|
||||||||||||||||
28
|
808 Broadway
|
SPI Holdings LLC
|
||||||||||||||||
29
|
Residence Inn Harrisonburg
|
Scott A. Goldenberg; Thomas P. Dahl; Allen Dahl
|
||||||||||||||||
30
|
BSG Texas Hotel Portfolio
|
Sunil Patel
|
||||||||||||||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
|||||||||||||||||
30.02
|
Holiday Inn Express - Graham
|
|||||||||||||||||
31
|
7220 Wisconsin Avenue
|
William Peel
|
||||||||||||||||
32
|
Millerville Center
|
Martin A. Mayer; Gerald Songy; James Maurin; Lewis W. Stirling III
|
||||||||||||||||
33
|
CubeSmart Self Storage Portfolio
|
Alan Jacobs
|
||||||||||||||||
33.01
|
Culpeper
|
|||||||||||||||||
33.02
|
South Wales
|
|||||||||||||||||
33.03
|
Hilltop Remote
|
|||||||||||||||||
33.04
|
Hilltop
|
|||||||||||||||||
34
|
Flats at Campus Pointe
|
John D. Rood
|
||||||||||||||||
35
|
Vista Plaza Shopping Center- Torrance
|
Snjezana Nives Rees; Daniel George Rees
|
||||||||||||||||
36
|
Corte Madera Business Center
|
John C. Telischak; Christine Lee Telischak
|
||||||||||||||||
37
|
Parc De Maison
|
Edward F. Biggs, Sr.; Loretta D. Biggs
|
||||||||||||||||
38
|
First Commercial Realty Portfolio
|
William Watch and Warren Terrace
|
||||||||||||||||
38.01
|
Royal Town Center
|
|||||||||||||||||
38.02
|
Mt Morris Commons
|
|||||||||||||||||
39
|
Towneplace Suites - Mooresville
|
William C. Warden; T. Cameron Finley; Martin D. Koon; Dale L. Isom
|
||||||||||||||||
40
|
Villas at Granville
|
James Glikin
|
||||||||||||||||
41
|
Pines of Newpointe
|
Joseph W. Boyd
|
||||||||||||||||
42
|
Stor N More
|
Daryl Brown
|
||||||||||||||||
43
|
Southern Plaza
|
Mark Cytrynbaum
|
||||||||||||||||
44
|
Heartland Inn
|
Kunal Harish Dave; Rameshchanda Dabhi; Prateek V. Dalal; Aakash Patel; Jamnadas Mahidas Kothadia; Hardik Mansukhlal Viroja; Ketan Vitthal Patel
|
||||||||||||||||
45
|
Mays Crossing
|
RCG Ventures Distressed Real Estate Opportunity Fund LP
|
||||||||||||||||
46
|
Meadow Central
|
Moses S. Libitzky
|
||||||||||||||||
47
|
Country Club Park
|
Charles Keith & Elizabeth Keith
|
||||||||||||||||
48
|
Lincoln MHC
|
Charles Keith & Elizabeth Keith
|
||||||||||||||||
49
|
Hidden Creek MHC
|
Robert Morgan
|
||||||||||||||||
50
|
Colony Plaza
|
John Meador Jr., Todd Jurek, Chris Janse
|
||||||||||||||||
51
|
AZ MHC Portfolio
|
Jack Einbinder and Jason Kaplan
|
||||||||||||||||
51.01
|
Park Plaza MHC
|
|||||||||||||||||
51.02
|
Aloha MHC
|
|||||||||||||||||
51.03
|
Emery MHC
|
|||||||||||||||||
51.04
|
Las Palmas MHC
|
|||||||||||||||||
51.05
|
Alvord MHC
|
|||||||||||||||||
52
|
Corona Hills Town Center
|
Chang Hee Kim
|
||||||||||||||||
53
|
Cimarron MHC
|
Granite Cimarron Meadows, LLC
|
||||||||||||||||
54
|
McGee’s Crossing
|
Barnett Properties
|
||||||||||||||||
55
|
Woodland Plaza
|
Michael A. Klump and Michael C. McMillen, Jr.
|
||||||||||||||||
56
|
Mizner Place
|
Norman Weinstein
|
||||||||||||||||
57
|
Yorktown Self Storage
|
Stephen Benson; David Benson
|
||||||||||||||||
58
|
Palm Shadows MHC
|
Michael Gottlieb
|
||||||||||||||||
59
|
Sunrise Pass Estates MHC
|
Jerome A. Fink & John F. Croce
|
||||||||||||||||
60
|
Lake Ridge Shopping Center
|
Jay Schuminsky
|
||||||||||||||||
61
|
River Hills Plaza
|
Jay Schuminsky
|
||||||||||||||||
62
|
American Mini Storage Norco
|
Donald E. Bowers; Richard M. Fell; Epstein Compined Holdings, LLC
|
||||||||||||||||
63
|
Crystal Lake Plaza
|
Robert Zarin
|
||||||||||||||||
64
|
Ramey’s MHC
|
Gary Williams & Andrew Reisinger
|
||||||||||||||||
65
|
The Store Room
|
Kent Haeger
|
||||||||||||||||
66
|
Falconview MHC
|
David Reid; Anna Reid
|
||||||||||||||||
67
|
Silo Self Storage
|
Marc Barmazel
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Subordinate
Secured Debt Cut- off Date Balance ($) |
Whole Loan
UW NOI DSCR (x) |
Whole Loan
UW NCF DSCR (x) |
Whole Loan Cut-
off Date LTV Ratio |
Whole Loan Cut-
off Date UW NOI Debt Yield |
Whole Loan Cut-
off Date UW NCF Debt Yield |
Mezzanine Debt
Cut-off Date Balance($) |
Sponsor
|
|||||||||
68
|
160 West 72nd Street
|
Michael B. Kapon
|
||||||||||||||||
69
|
Los Arboles Community
|
Philip Amos, Kirk Saunders, Joel Landon
|
||||||||||||||||
70
|
Emerald Lake MHC
|
Charles Stevens
|
||||||||||||||||
71
|
Little Texas MHC
|
Daniel Weissman; David Shlachter
|
||||||||||||||||
72
|
Try Mor MHC
|
Michael P. Hickmann & William Hickmann
|
||||||||||||||||
73
|
Lyndon Lawn MHC
|
Jeffrey N. Cohen
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan
Number |
Property Name
|
Affiliated Sponsors
|
Mortgage Loan Number
|
|||
1
|
RHP Portfolio III
|
Y - Group B
|
1
|
|||
1.01
|
Portside
|
1.01
|
||||
1.02
|
Crescentwood Village
|
1.02
|
||||
1.03
|
Spring Valley Village
|
1.03
|
||||
1.04
|
Riverside (UT)
|
1.04
|
||||
1.05
|
Springdale Lake
|
1.05
|
||||
1.06
|
Sundown
|
1.06
|
||||
1.07
|
Oak Park Village
|
1.07
|
||||
1.08
|
River Oaks
|
1.08
|
||||
1.09
|
Riverside (KS)
|
1.09
|
||||
1.10
|
Sherwood Acres
|
1.10
|
||||
1.11
|
Glen Acres
|
1.11
|
||||
1.12
|
Connie Jean
|
1.12
|
||||
2
|
Midtown I & II
|
2
|
||||
3
|
The Plant San Jose
|
3
|
||||
4
|
White Marsh Mall
|
Y - Group A
|
4
|
|||
5
|
301 South College Street
|
5
|
||||
6
|
Cheeca Lodge & Spa
|
6
|
||||
7
|
Cumberland Mall
|
Y - Group A
|
7
|
|||
8
|
100 & 150 South Wacker Drive
|
8
|
||||
9
|
Brambleton Town Center
|
9
|
||||
10
|
Rehoboth Bay MHC
|
10
|
||||
11
|
RHP Portfolio IV
|
Y - Group B
|
11
|
|||
11.01
|
Brookside
|
11.01
|
||||
11.02
|
Overpass Point MHC
|
11.02
|
||||
11.03
|
Havenwood
|
11.03
|
||||
11.04
|
The Woodlands
|
11.04
|
||||
11.05
|
Pine Haven MHC
|
11.05
|
||||
12
|
Heron Bay III, IV & Waterway Shoppes
|
12
|
||||
12.01
|
Heron Bay III, IV
|
12.01
|
||||
12.02
|
Waterway Shoppes
|
12.02
|
||||
13
|
Brentwood Gateway Office Building
|
13
|
||||
14
|
Continental Plaza - Columbus
|
14
|
||||
15
|
Orchard Pointe
|
15
|
||||
16
|
Mobile Festival Centre
|
16
|
||||
17
|
HIE Washington Portfolio
|
17
|
||||
17.01
|
Holiday Inn Express Marysville
|
17.01
|
||||
17.02
|
Holiday Inn Express Sumner
|
17.02
|
||||
18
|
Residence Inn San Juan Capistrano
|
18
|
||||
19
|
Hilton Norfolk
|
19
|
||||
20
|
Lake Cable Apartments
|
20
|
||||
21
|
One Harbour Place
|
21
|
||||
22
|
540 Atlantic Ave
|
22
|
||||
23
|
Union Square New Hope
|
23
|
||||
24
|
RiverPark XI
|
24
|
||||
25
|
Atascocita Town Center
|
25
|
||||
26
|
Continental Shopping Plaza - Green Valley
|
26
|
||||
27
|
Hilton Garden Inn Concord
|
27
|
||||
28
|
808 Broadway
|
28
|
||||
29
|
Residence Inn Harrisonburg
|
29
|
||||
30
|
BSG Texas Hotel Portfolio
|
30
|
||||
30.01
|
La Quinta Inn and Suites - Big Spring
|
30.01
|
||||
30.02
|
Holiday Inn Express - Graham
|
30.02
|
||||
31
|
7220 Wisconsin Avenue
|
31
|
||||
32
|
Millerville Center
|
32
|
||||
33
|
CubeSmart Self Storage Portfolio
|
33
|
||||
33.01
|
Culpeper
|
33.01
|
||||
33.02
|
South Wales
|
33.02
|
||||
33.03
|
Hilltop Remote
|
33.03
|
||||
33.04
|
Hilltop
|
33.04
|
||||
34
|
Flats at Campus Pointe
|
34
|
||||
35
|
Vista Plaza Shopping Center- Torrance
|
35
|
||||
36
|
Corte Madera Business Center
|
36
|
||||
37
|
Parc De Maison
|
37
|
||||
38
|
First Commercial Realty Portfolio
|
38
|
||||
38.01
|
Royal Town Center
|
38.01
|
||||
38.02
|
Mt Morris Commons
|
38.02
|
||||
39
|
Towneplace Suites - Mooresville
|
39
|
||||
40
|
Villas at Granville
|
40
|
||||
41
|
Pines of Newpointe
|
41
|
||||
42
|
Stor N More
|
42
|
||||
43
|
Southern Plaza
|
43
|
||||
44
|
Heartland Inn
|
44
|
||||
45
|
Mays Crossing
|
45
|
||||
46
|
Meadow Central
|
46
|
||||
47
|
Country Club Park
|
Y - Group C
|
47
|
|||
48
|
Lincoln MHC
|
Y - Group C
|
48
|
|||
49
|
Hidden Creek MHC
|
49
|
||||
50
|
Colony Plaza
|
50
|
||||
51
|
AZ MHC Portfolio
|
51
|
||||
51.01
|
Park Plaza MHC
|
51.01
|
||||
51.02
|
Aloha MHC
|
51.02
|
||||
51.03
|
Emery MHC
|
51.03
|
||||
51.04
|
Las Palmas MHC
|
51.04
|
||||
51.05
|
Alvord MHC
|
51.05
|
||||
52
|
Corona Hills Town Center
|
52
|
||||
53
|
Cimarron MHC
|
53
|
||||
54
|
McGee’s Crossing
|
54
|
||||
55
|
Woodland Plaza
|
55
|
||||
56
|
Mizner Place
|
56
|
||||
57
|
Yorktown Self Storage
|
57
|
||||
58
|
Palm Shadows MHC
|
58
|
||||
59
|
Sunrise Pass Estates MHC
|
59
|
||||
60
|
Lake Ridge Shopping Center
|
Y - Group D
|
60
|
|||
61
|
River Hills Plaza
|
Y - Group D
|
61
|
|||
62
|
American Mini Storage Norco
|
62
|
||||
63
|
Crystal Lake Plaza
|
63
|
||||
64
|
Ramey’s MHC
|
64
|
||||
65
|
The Store Room
|
65
|
||||
66
|
Falconview MHC
|
66
|
||||
67
|
Silo Self Storage
|
67
|
WFRBS Commercial Mortgage Trust 2013-C14
|
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
Mortgage Loan Number
|
Property Name
|
Affiliated Sponsors
|
Mortgage Loan Number
|
|||
68
|
160 West 72nd Street
|
68
|
||||
69
|
Los Arboles Community
|
69
|
||||
70
|
Emerald Lake MHC
|
70
|
||||
71
|
Little Texas MHC
|
71
|
||||
72
|
Try Mor MHC
|
72
|
||||
73
|
Lyndon Lawn MHC
|
73
|
WFRBS Commercial Mortgage Trust 2013-C14
|
||||||||||||||
ANNEX A-1
|
||||||||||||||
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Free Writing Prospectus.
|
||||||||||||||
(1)
|
“WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “LIG I” denotes Liberty Island Group I LLC, “Basis” denotes Basis Real Estate Capital II, LLC and “CIIICM” denotes C-III Commercial Mortgage LLC. RBSFP was the originator of mortgage loan #13 (Brentwood Gateway Office Building) and mortgage loan #18 (Residence Inn San Juan Capistrano). 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 #9 (Brambleton Town Center), the Number of Units and Occupancy % include the second largest tenant, who owns the improvements built on the pad site.
|
||||||||||||||
For mortgage loan #23 (Union Square New Hope), the Number of Units includes 74,331 square feet of office and 42,914 square feet of retail space.
|
||||||||||||||
For mortgage loan #31 (7220 Wisconsin Avenue), the Number of Units includes 24,675 square feet of office and 15,650 square feet of retail space.
|
||||||||||||||
For mortgage loan #32 (Millerville Center), the Number of Units excludes the fourth largest tenant (5,447 square feet) as the improvements built on the pad site are owned by the tenant.
|
||||||||||||||
For Mortgage Loan #58 (Palm Shadows MHC), the Number of Units consists of 249 manufactured home sites, 152 RV sites, and 24 free-standing homes.
|
||||||||||||||
For mortgage loan #68 (160 West 72nd Street), the Number of Units includes 3,900 square feet of multifamily (6 units) and 3,600 square feet of retail space.
|
||||||||||||||
(4)
|
For mortgage loan #4 (White Marsh Mall), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $190,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“White Marsh Mall Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the White Marsh Mall Loan Combination.
|
|||||||||||||
For mortgage loan #5 (301 South College Street), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $175,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“301 South College Street Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the 301 South College Street Loan Combination.
|
||||||||||||||
For mortgage loan #7 (Cumberland Mall), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $160,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“Cumberland Mall Loan Combination”). The Note A-2 mortgage loan is the non-controlling interest in the Cumberland Mall Loan Combination.
|
||||||||||||||
For mortgage loan #8 (100 & 150 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 $140,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“100 & 150 South Wacker Drive Loan Combination”). The Note A-2 mortgage loan is the non-controlling interest in the 100 & 150 South Wacker Drive Loan Combination.
|
||||||||||||||
(5)
|
For mortgage loan #3 (The Plant San Jose), the yield maintenance premium is calculated based on an amount equal to the greater of: (i) 1% of any applicable prepayment; and (ii) the sum of the present values, using a discount rate equal to 25 basis points plus a periodic Treasury yield, of interest payments (assuming an interest rate equal to the difference (if such difference is greater than zero) of (x) the interest rate prior to the ARD and (y) a periodic Treasury yield plus 25 basis points) through the maturity date on the principal amount of the mortgage loan being prepaid.
|
|||||||||||||
(6)
|
For mortgage loan #4 (White Marsh Mall), the borrower is entitled to an additional two business day grace period once every 12 months.
|
|||||||||||||
(7)
|
For mortgage loan #25 (Atascocita Town Center), the Cut-off Date LTV Ratio and the LTV Ratio at Maturity or ARD were calculated using the as-stabilized appraised value. The “as-stabilized” value date is January 11, 2013 and assumes the occupancy of the largest tenant at the mortgaged property. The largest tenant (21,891 square feet), representing 13.9% of net rentable square feet, took occupancy on April 11, 2013 and the conditions of the as-stabilized value are now in place.
|
|||||||||||||
For mortgage loan #63 (Crystal Lake Plaza), the Cut-off Date LTV Ratio and the LTV Ratio at Maturity or ARD were calculated using the as-stabilized appraised value. The “as-stabilized” value is $200,000 higher than the “as-is” value and according to the appraiser reflects the cost to complete the development of 2,400 square feet of expansion space. The expansion space has been leased to two tenants that will be taking occupancy by July 1, 2013. Both tenants have executed leases and taken possession of their respective spaces and will start paying rent by July 1, 2013. A rent reserve of $10,900 was taken at closing. The sponsor has provided a completion guaranty, which will be released once a certificate of occupancy has been issued for the expansion space and the tenants are open for business and paying rent.
|
||||||||||||||
(8)
|
For mortgage loan #38 (First Commercial Realty Portfolio), the fifth largest tenant (3,613 square feet) at the Royal Town Center mortgaged property, representing 6.9% of the portfolio net rentable square feet, is a month-to-month tenant. This tenant is included in the occupancy figures presented but income from this tenant was not included in the underwriting of this mortgage loan.
|
For Mortgage Loan #52 (Corona Hills Town Center), the Mortgaged Property is 90.1% leased, however three tenants (7,007 square feet), representing 12.9% of net rentable square feet and 10.6% of underwritten revenues have executed leases but are not yet open for business. Excluding these tenants, the occupancy at the mortgaged property is 77.2%.
|
||||||||||||||
(9)
|
For Mortgage Loan #40 (Villas at Granville), the Most Recent Period and Second Most Recent Period figures are based on a trailing-3 months annualized and a trailing-11 month annualized period, respectively.
|
|||||||||||||
(10)
|
For mortgage loan #24 (RiverPark XI), the only tenant, representing 100% of net rentable square feet, has the option to purchase the mortgaged property at any time on or after the fifth anniversary of the lease commencement date (July 1, 2016), provided that (i) the tenant gives the landlord written notice of the exercise of such option on or before the date that is at least one year prior to the closing date and (ii) no default exists.
|
|||||||||||||
(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 #4 (White Marsh Mall), the fourth largest tenant (14,959 square feet), representing 2.1% of net rentable square feet, currently leases 4,996 square feet through August 31, 2013. The borrower has a lease out for signature for the tenant’s new space, which is anticipated to have a rent commencement date of September 2013.
|
||||||||||||||
For mortgage loan #8 (100 & 150 South Wacker Drive), the fifth largest tenant (34,142 square feet), representing 3.1% of net rentable square feet, has a 12 month, 50% rent abatement for 8,026 square feet. It is anticipated that the rent abatement period will end July 31, 2013.
|
||||||||||||||
For mortgage loan #16 (Mobile Festival Centre), the third largest tenant (31,500 square feet), representing 8.3% of the net rentable square feet, is paying percentage rent in lieu of its base rent due to a co-tenancy provision that will be resolved when Jo-Ann’s Fabric takes occupancy (expected August 2013). A rent reserve of $106,853 was taken at closing, which is equal to six months of the difference in rental payments between the 2.0% of sales this tenant is now paying versus unabated base rent when the co-tenancy condition is resolved. For purposes of sizing the rent reserve, percentage rent was based off of preliminary 2012 annual sales.
|
||||||||||||||
For mortgage loan #22 (540 Atlantic Avenue), the second largest tenant (10,000 square feet), representing 14.5% of net rentable square feet, has executed a lease but has not taken occupancy or began paying rent. The tenant will begin paying rent at the earlier of completion of build-out of the space and July 1, 2014. There is a $484,524 reserve to cover the unpaid rent during this period. In addition, $800,000 was deposited into a reserve account at closing to cover the property improvements to be made for this tenant.
|
||||||||||||||
For mortgage loan #23 (Union Square New Hope), the largest tenant (21,820 square feet), representing 18.6% of net rentable square feet, has 7,820 square feet underwritten as vacant due to the tenant’s anticipated space reduction upon lease renewal.
|
||||||||||||||
For mortgage loan #32 (Millerville Center), the fifth largest tenant (5,000 square feet), representing 6.3% of net rentable square feet, has been underwritten as vacant.
|
||||||||||||||
For Mortgage Loan #52 (Corona Hills Town Center), the second largest tenant (4,750 square feet), representing 8.7% of net rentable square feet, has executed a lease but has not yet taken occupancy nor begun paying rent. The tenant has a rent commencement date of July 1, 2013 or the date on which the tenant opens for business, whichever is earlier. A $150,000 Earnout Reserve was taken at loan closing with respect to this tenant, which will be released upon tenant’s rent commencement and occupancy.
|
||||||||||||||
For mortgage loan #63 (Crystal Lake Plaza), the second largest tenant (9,164 square feet), representing 16.8% of net rentable square feet, is paying abated rent through June 2013. Thereafter, full rent is collected. An upfront rent reserve of $39,100 was taken at closing. The fifth largest tenant (1,400 square feet), representing 2.6% of net rentable square feet, has signed a lease and taken possession of its premises, but is not yet in occupancy or paying rent. The tenant is expected to complete the build out of its space, open for business and start paying rent by July 1, 2013. A rent reserve of $5,900 was taken at closing to cover the outstanding free rent period.
|
||||||||||||||
(12)
|
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 #7 (Cumberland Mall), the second largest tenant (25,748 square feet), representing 4.8% of net rentable square feet, may terminate its lease (a) within 30 days following the day the tenant’s net sales do not exceed $5,000,000 or (b) on November 6, 2014 if the tenant’s net sales do not exceed $4,500,000 and with 180 days notice to the landlord and payment to the landlord of 55% of the then-unamortized portion of Construction Allowance. The third largest tenant (24,655 square feet), representing 4.6% of net rentable square feet, may terminate its lease by providing notice to the landlord at any time between October 3, 2013 and April 2, 2014 if the tenant’s gross sales are under $6,174,845 in the immediately preceding 12 months, with payment of a termination fee equal to the unamortized portion of the construction allowance actually paid to the tenant. The tenant may subsequently terminate its lease at any time if less than three anchors, one of which must be Macy’s or a suitable replacement, are open for business at the mall or less than 85% of the leasable non-anchor area of the mall is leased and occupied for a consecutive 12-month period or within 90 days of each anniversary of such date.
|
||||||||||||||
For mortgage loan #8 (100 & 150 South Wacker Drive), the second largest tenant (53,790 square feet), representing 4.9% of net rentable square feet, may terminate its lease on December 31, 2014 upon providing 12 months written notice and payment of all unamortized tenant improvement and leasing commission costs. The fourth largest tenant (36,332 square feet), representing 3.3% of net rentable square feet, may terminate its lease of 4,025 square feet as of May 31, 2017 upon providing 12 months written notice and payment of a termination fee equal to $31,507, four months of direct taxes and expenses and all unamortized abated rent, tenant improvement and leasing commission costs. The fifth largest tenant (34,142 square feet), representing 3.1% of net rentable square feet, may terminate its lease for 5,711 square feet on December 31, 2014 upon providing nine months written notice and payment of a termination fee equal to $148,228 plus four months base rent and direct expenses. The fifth largest tenant may terminate its lease for 1,604 square feet on December 31, 2014 upon providing nine months written notice and payment of a termination fee equal to $79,434 plus six months base rent and direct expenses and taxes.
|
||||||||||||||
For mortgage loan #14 (Continental Plaza - Columbus), the largest tenant (126,992 square feet), representing 22.3% of net rentable square feet, may terminate its lease upon 120 days written notice if a merger or consolidation of tenant, the tenant’s board of directors determines to move the tenant’s corporate headquarters outside of Columbus, Ohio SMDA or the tenant reasonably determines the premises are too small to accommodate the tenant’s operations. The second largest tenant (107,330 square feet), representing 18.9% of net rentable square feet, may terminate its lease for any reason upon 30 days notice to landlord by the tenant. The fifth largest tenant (51,527 square feet), representing 9.1% of net rentable square feet, may terminate its lease for any reason upon 30 days notice to landlord by tenant.
|
||||||||||||||
For mortgage loan #15 (Orchard Pointe), the second largest tenant (16,697 square feet), representing 14.6% of net rentable square feet, has the right to terminate its lease after January 20, 2021 provided that tenant provides at least six months written notice to the landlord and pays a termination fee of $192,016.
|
For mortgage loan #22 (540 Atlantic Ave), the largest tenant (16,500 square feet), representing 23.9% of net rentable square feet, may terminate its lease upon four months notice and delivery to owner of reasonably satisfactory proof that such tenant has lost more than 50% of all funding sources available for the programs currently being operated by such tenant at the premises. The fourth largest tenant (6,814 square feet), representing 9.9% of net rentable square feet, has a termination option on September 1, 2015, September 1, 2018 and September 1, 2012 with six months notice.
|
||||||||||||||
For mortgage loan #23 (Union Square New Hope), the second largest tenant (16,426 square feet), representing 14.0% of net rentable square feet, may terminate its lease on March 31, 2015 or March 31, 2016 upon providing six months written notice and payment of a termination fee equal to $186,961 or $153,308, respectively.
|
||||||||||||||
For mortgage loan #31 (7220 Wisconsin Avenue), the third largest tenant (4,220 square feet), representing 10.5% of net rentable square feet, may terminate its lease on or after January 1, 2015 upon providing 180 days written notice and payment of a $100,000 termination fee.
|
||||||||||||||
For mortgage loan #46 (Meadow Central), the largest tenant (17,083 square feet), representing 10.0% of net rentable square feet, may terminate its lease upon providing 180 days written notice if the tenant loses federal or state funding and cannot find another state agency to assign the leased premises. The fourth largest tenant (7,854 square feet), representing 4.6% of net rentable square feet, may terminate its lease as of January 31, 2014 upon providing 90 days written notice and payment of ½ of tenant improvement costs.
|
||||||||||||||
For mortgage loan #55 (Woodland Plaza), the second largest tenant (13,200 square feet), representing 15.0% of net rentable square feet, has the one-time right to terminate its lease if its gross sales are below $600,000 for the 12 months ending February 29, 2016, upon 30 days notice given by April 29, 2016.
|
||||||||||||||
For mortgage loan #56 (Mizner Place), the third largest tenant (3,423 square feet), representing 9.4% of net rentable square feet, has a one-time termination option in May 2015 upon providing notice prior to November 2014 and paying a termination fee equal to three months of the then-current total rent.
|
||||||||||||||
For mortgage loan #68 (160 West 72nd Street), the only retail tenant (3,600 square feet), representing 48.0% of net rentable square feet, may terminate its lease on any lease year anniversary after December 1, 2013 upon providing 12 months written notice and payment of a $500,000 termination fee.
|
||||||||||||||
(13)
|
For mortgage loan #2 (Midtown I & II), the only tenant (794,110 square feet), representing 100.0% of net rentable square feet, subleases its space to 10 subtenants occupying 22,706 square feet of retail ground space, but the only tenant is responsible for the rent on this space.
|
|||||||||||||
For mortgage loan #5 (301 South College Street), the largest tenant (686,834 square feet), representing 69.5% of net rentable square feet, has multiple leases that expire as follows: 20,392 square feet expiring April 30, 2014 and 666,442 square feet expiring December 31, 2021. The largest tenant also subleases 3,056 square feet of its space for a total annual base rent of $65,580 ($21.46 per square foot) expiring May 31, 2013. The second largest tenant (92,815 square feet), representing 9.4% of net rentable square feet, subleases 18,563 square feet for a total annual base rent of $454,788 ($24.50 per square foot) expiring May 31, 2014 and 5,613 square feet for a total annual base rent of $120,679 ($21.50 per square foot) expiring July 31, 2014.
|
||||||||||||||
For mortgage loan #8 (100 & 150 South Wacker Drive), the third largest tenant (50,820 square feet), representing 4.6% of net rentable square feet has multiple leases that expire as follows: 1,280 square feet expiring May 31, 2014 and 49,540 square feet expiring August 31, 2022.
|
||||||||||||||
For mortgage loan #9 (Brambleton Town Center), the fourth largest tenant (21,471 square feet), representing 7.3% of net rentable square feet, has multiple leases that expire as follows: 7,927 square feet expiring July 31, 2013; 7,123 square feet expiring December 31, 2016; and 6,421 square feet expiring June 30, 2018. The fourth largest tenant is a borrower affiliate. The fourth largest tenant is subleasing 5,316 square feet for a total annual base rent of $89,600 ($16.85 per square foot) and 2,611 square feet for a total annual base rent of $45,000 ($17.23 per square foot), with both subleases expiring July 31, 2013. The sub lessee of the 2,611 square feet subleased from the fourth largest tenant is also a borrower affiliate.
|
||||||||||||||
For mortgage loan #21 (One Harbour Place), the third largest tenant (6,096 square feet), representing 8.9% of net rentable square feet, has multiple leases that expire as follows: 3,465 square feet expiring December 31, 2016 and 2,631 square feet expiring December 31, 2017.
|
||||||||||||||
For mortgage loan #31 (7220 Wisconsin Avenue), the second largest tenant (8,333 square feet), representing 20.7% of net rentable square feet, is subleasing 926 square feet on a month to month basis.
|
||||||||||||||
For mortgage loan #36 (Corte Madera Business Center), the second largest tenant (1,770 square feet), representing 4.6% of net rentable square feet, is a borrower affiliate.
|
||||||||||||||
For mortgage loan #43 (Southern Plaza), the second largest tenant at the mortgaged property (17,500 square feet), representing 13.4% of the net rentable square feet, is a month-to-month tenant. The tenant agreed to change to a month-to-month tenancy in exchange for a reduction in rent. This tenant is included in the occupancy figures presented and income from this tenant was included in the underwriting of this loan.
|
||||||||||||||
(14)
|
For mortgage loan #6 (Cheeca Lodge & Spa), the Monthly Replacement Reserve will be adjusted based on 4% of total revenue from the mortgaged property, excluding room revenue from units owned by residential unit owners.
|
|||||||||||||
For mortgage loan #17 (HIE Washington Portfolio), the Monthly Replacement Reserve is equal to 1/12th of 4% of the prior year’s gross operating income.
|
||||||||||||||
For mortgage loan #18 (Residence Inn San Juan Capistrano), the Monthly Replacement Reserve is equal to 0%, 1%, 2%, 3% during years 1-4 respectively then 4% of total property revenue thereafter.
|
||||||||||||||
For mortgage loan #27 (Hilton Garden Inn Concord), the Monthly Replacement Reserve is equal to 1/12th of 4% of the actual annual gross revenue.
|
||||||||||||||
For mortgage loans #29 (Residence Inn Harrisonburg) and #39 (Towneplace Suites – Mooresville), the Monthly Replacement Reserve will be adjusted based on the annual operating statements for each mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12 of 4% of room revenue from the prior fiscal year.
|
||||||||||||||
For mortgage loan #30 (BSG Texas Hotel Portfolio), the Monthly Replacement Reserve is equal to 1/12th of 4% of the prior year’s total annual revenue.
|
||||||||||||||
For mortgage loan #32 (Millerville Center), the Monthly Replacement Reserve begins on the monthly payment date occurring in June 2014.
|
For mortgage loan #44 (Heartland Inn), the Monthly Replacement Reserve is equal to 1/12th of 5% of the prior year’s gross operating income.
|
||||||||||||||
(15)
|
For mortgage loan #7 (Cumberland Mall), no Monthly TI/LC Reserve is required; however, the sponsor has entered into a separate guaranty agreement in favor of lender pursuant to which the sponsor guarantees certain upcoming tenant improvement and leasing costs in the amount of $832,305. The upcoming tenant improvement and leasing costs are associated with the following tenants: Charming Charlie’s ($512,775), P.S. from Aeropostale ($100,000), Teavana ($75,000), Vans ($71,250), Athlete’s Foot ($28,280), Sunglass Hut ($25,000) and Torrid ($20,000).
|
|||||||||||||
For mortgage loan #32 (Millerville Center), the Monthly TI/LC Reserve will decrease to $10,000 on the monthly payment date occurring in June 2014.
|
||||||||||||||
(16)
|
For mortgage loan #4 (White Marsh Mall), the Other Escrow I (Initial) is secured by a guaranty.
|
|||||||||||||
For mortgage loan #33 (CubeSmart Self Storage Portfolio), the borrower shall cause each of the items of investigation and remediation described in Exhibit C-1 of the loan agreement to be performed and completed to the satisfaction of the lender and as recommended in the environmental report on or before the expiration of ninety (90) days after the loan closing. The borrower must continue its ongoing efforts to receive a no-further action letter from the Virginia Department of Environmental Quality within one (1) year of the loan closing with respect to the Environmental Work.
|
||||||||||||||
(17)
|
For mortgage loan #5 (301 South College Street), a portion of the mortgaged property is subject to a ground lease and sub-ground leases. The 301 South College Street borrower owns the fee interest in approximately 90.3% of the land area and has a sub-leasehold interest in the balance of the mortgaged property. The initial ground lease expires on December 31, 2067.
|
|||||||||||||
(18)
|
For mortgage loan #13 (Brentwood Gateway Office Building), the Annual Ground Rent Increases every 10 years beginning on October 1, 2021 by an amount equal to 125% of the monthly base rent that was in effect for the last month of the preceding rental period.
|
|||||||||||||
For mortgage loan #14 (Continental Plaza - Columbus), the Annual Ground Rent Increases for the first 20 years are 3% every five years; for year 21 - greater of (a) $2,347,945 and (b) an amount equal to the annual ground rent as of the commencement date increased by the total percentage increase in the CPI; for years 22-40 - greater of (a) 103% of the annual ground rent for the preceding year and (b) the annual ground rent for the preceding year increased by the CPI; for years 41-99 - greater of (a) the annual ground rent for the preceding year and (b) annual ground rent for the preceding year increased by 75% of the CPI.
|
||||||||||||||