FWP 1 n243_fwpx3.htm FREE WRITING PROSPECTUS Unassociated Document
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
REGISTRATION FILE NO.: 333-172366-09
 
     
 
 
WFRBS Commercial Mortgage Trust 2013-C16 Disclaimer
 
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.
 
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.  Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI.  Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates.  Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates.  RBSSI is a member of SIPC, FINRA and the NYSE.
 
IRS CIRCULAR 230 NOTICE
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES.  THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN.  INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
 
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.  
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.  Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
 
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
 
 
 
 

 
 
 
WFRBS Commercial Mortgage Trust 2013-C16
                   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                   
                     
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan
Seller(1)
 
Cross Collateralized and Cross
Defaulted Loan Flag(2)
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
1
 
Westfield Mission Valley
 
RBS
     
1640-1775 Camino Del Rio North, 824-1202 Camino Del Rio North, and 5010 & 5080 Mission Center Road
 
San Diego
 
CA
 
92108
 
Retail
 
Regional Mall
2
 
Brennan Industrial Portfolio III
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Various
 
Various
2.01
 
Rowe Elliston
 
RBS
     
2121 Gardner Street
 
Elliston
 
VA
 
24087
 
Industrial
 
Warehouse
2.02
 
Southeastern Aluminum
 
RBS
     
4925 Bulls Bay Highway
 
Jacksonville
 
FL
 
32219
 
Industrial
 
Warehouse
2.03
 
Dorner
 
RBS
     
975 Cottonwood Avenue
 
Hartland
 
WI
 
53029
 
Industrial
 
Warehouse
2.04
 
KDM
 
RBS
     
10450 Medallion Drive
 
Cincinnati
 
OH
 
45241
 
Industrial
 
Warehouse
2.05
 
Ryko
 
RBS
     
1500 Southeast 37th Street
 
Grimes
 
IA
 
50111
 
Industrial
 
Warehouse
2.06
 
TS3
 
RBS
     
1870 General George Patton Drive
 
Franklin
 
TN
 
37067
 
Industrial
 
Warehouse
2.07
 
DNA Diagnostic Center
 
RBS
     
1001 DDC Way
 
Fairfield
 
OH
 
45014
 
Office
 
Suburban
2.08
 
Accupac
 
RBS
     
1501 Industrial Boulevard
 
Harleysville
 
PA
 
19438
 
Industrial
 
Warehouse
2.09
 
Oracle - Cunningham
 
RBS
     
1300 Cunningham Avenue
 
Winston-Salem
 
NC
 
27107
 
Industrial
 
Warehouse
2.10
 
Chrysalis
 
RBS
     
3800 West Broward Boulevard
 
Plantation
 
FL
 
33312
 
Office
 
Suburban
2.11
 
Rowe Salem
 
RBS
     
1972 Salem Industrial Drive
 
Salem
 
VA
 
24153
 
Industrial
 
Warehouse
2.12
 
Decorative Panels
 
RBS
     
2900 Hill Avenue
 
Toledo
 
OH
 
43607
 
Industrial
 
Warehouse
2.13
 
QSR
 
RBS
     
1700 Highland Road
 
Twinsburg
 
OH
 
44087
 
Industrial
 
Warehouse
2.14
 
Bacharach
 
RBS
     
621 Hunt Valley Circle
 
New Kensington
 
PA
 
15068
 
Industrial
 
Warehouse
2.15
 
Halifax Media - University
 
RBS
     
1800 University Parkway
 
Sarasota
 
FL
 
34243
 
Industrial
 
Warehouse
2.16
 
San Diego Union - Tribune
 
RBS
     
1152 Armorlite Drive
 
San Marcos
 
CA
 
92069
 
Industrial
 
Warehouse
2.17
 
V-S Industries
 
RBS
     
900 Chaddick Drive
 
Wheeling
 
IL
 
60090
 
Industrial
 
Warehouse
2.18
 
Northern Stamping - Cuyahoga
 
RBS
     
6600 Chapek Parkway
 
Cuyahoga Heights
 
OH
 
44125
 
Industrial
 
Warehouse
2.19
 
Northern Stamping - Valley
 
RBS
     
7750 Hub Parkway
 
Valley View
 
OH
 
43607
 
Industrial
 
Warehouse
2.20
 
Sigma - Texas
 
RBS
     
5000 Askins Lane
 
Houston
 
TX
 
77093
 
Industrial
 
Warehouse
2.21
 
LTI Boyd
 
RBS
     
53208 Columbia Drive
 
Elkhart
 
IN
 
46514
 
Industrial
 
Warehouse
2.22
 
MF Lightwave
 
RBS
     
3221 Cherry Palm Drive
 
Tampa
 
FL
 
33619
 
Industrial
 
Warehouse
2.23
 
Pratt Corrugated / EA Morse
 
RBS
     
1210 US Route 9
 
Schodack
 
NY
 
12033
 
Industrial
 
Warehouse
2.24
 
Halifax Media - Herald
 
RBS
     
200 Herald Journal Boulevard
 
Spartanburg
 
SC
 
29303
 
Industrial
 
Warehouse
2.25
 
Sigma - Illinois
 
RBS
     
21699 Torrence Avenue & 2701 Kalvelage Drive
 
Sauk Village
 
IL
 
60411
 
Industrial
 
Warehouse
3
 
Augusta Mall
 
WFB
     
3450 Wrightsboro Road
 
Augusta
 
GA
 
30909
 
Retail
 
Regional Mall
4
 
Hutton Hotel
 
WFB
     
1808 West End Avenue
 
Nashville
 
TN
 
37203
 
Hospitality
 
Full Service
5
 
David Drye Apartment Portfolio
 
LIG I
     
Various
 
Various
 
Various
 
Various
 
Multifamily
 
Garden
5.01
 
Parkway Crossing
 
LIG I
     
100 Samuel Adams Circle
 
Concord
 
NC
 
28027
 
Multifamily
 
Garden
5.02
 
Hampton Corners
 
LIG I
     
3405 Cook Place Drive
 
Clemmons
 
NC
 
27012
 
Multifamily
 
Garden
5.03
 
Coopers Ridge
 
LIG I
     
1100 Coopers Ridge Drive
 
Kannapolis
 
NC
 
28083
 
Multifamily
 
Garden
5.04
 
Crown Ridge
 
LIG I
     
1635 South DeKalb Street
 
Shelby
 
NC
 
28152
 
Multifamily
 
Garden
5.05
 
Park Place
 
LIG I
     
153 Civic Center Boulevard
 
Anderson
 
SC
 
29625
 
Multifamily
 
Garden
6
 
Westin Richmond
 
RBS
     
6631 West Broad Street
 
Richmond
 
VA
 
23230
 
Hospitality
 
Full Service
7
 
719 Griswold
 
LIG I
     
719 Griswold Street
 
Detroit
 
MI
 
48226
 
Office
 
CBD
8
 
Sherwood Distribution Center
 
RBS
     
6565 East 8 Mile Road and 21035 & 21555 Sherwood Avenue
 
Warren
 
MI
 
48091
 
Industrial
 
Warehouse
9
 
Hilton Garden Inn - Issaquah
 
WFB
     
1800 Northwest Gilman Boulevard
 
Issaquah
 
WA
 
98027
 
Hospitality
 
Full Service
10
 
WP Carey Self Storage Portfolio II
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Self Storage
 
Self Storage
10.01
 
College Park
 
WFB
     
1420 North Orange Blossom Trail
 
Orlando
 
FL
 
32804
 
Self Storage
 
Self Storage
10.02
 
Kuawa Self Storage
 
WFB
     
200 Kuawa Street
 
Hilo
 
HI
 
96720
 
Self Storage
 
Self Storage
10.03
 
Quality Self Storage
 
WFB
     
18524 US Highway 19 North
 
Clearwater
 
FL
 
33764
 
Self Storage
 
Self Storage
10.04
 
Bakersfield Central
 
WFB
     
3301 Truxtun Avenue
 
Bakersfield
 
CA
 
93301
 
Self Storage
 
Self Storage
10.05
 
Peoria
 
WFB
     
9219 North Industrial Road
 
Peoria
 
IL
 
61615
 
Self Storage
 
Self Storage
10.06
 
Apalachee
 
WFB
     
714 Loganville Highway; 331 Atlanta Highway Southeast
 
Winder
 
GA
 
30680
 
Self Storage
 
Self Storage
10.07
 
East Peoria
 
WFB
     
1591 North Main Street
 
East Peoria
 
IL
 
61611
 
Self Storage
 
Self Storage
10.08
 
Borego
 
WFB
     
14421 Borego Road
 
Victorville
 
CA
 
92392
 
Self Storage
 
Self Storage
10.09
 
Foxborough
 
WFB
     
12474 Industrial Boulevard
 
Victorville
 
CA
 
92395
 
Self Storage
 
Self Storage
10.10
 
Forest Hills
 
WFB
     
6210 Forest Hills Road
 
Loves Park
 
IL
 
61111
 
Self Storage
 
Self Storage
11
 
Thanksgiving Park III
 
WFB
     
2500 West Executive Parkway
 
Lehi
 
UT
 
84043
 
Office
 
Suburban
12
 
Wolfenbarger Warehouse Portfolio
 
LIG I
     
3663, 3685 & 3699 Alum Creek Drive; 1860, 1862-1900, 2020-2040, 2050 & 2052-2064 Williams Road
 
Columbus
 
OH
 
43207
 
Industrial
 
Warehouse
13
 
Gwinnett Marketfair
 
WFB
     
3675 Satellite Boulevard
 
Duluth
 
GA
 
30096
 
Retail
 
Anchored
14
 
Wyoming Hotel Portfolio
 
CIIICM
     
Various
 
Casper
 
WY
 
82601
 
Hospitality
 
Full/Limited Service
14.01
 
Hilton Garden Inn Casper
 
CIIICM
     
1150 North Poplar Street
 
Casper
 
WY
 
82601
 
Hospitality
 
Full Service
14.02
 
La Quinta Inn Casper
 
CIIICM
     
400 West F Street
 
Casper
 
WY
 
82601
 
Hospitality
 
Limited Service
15
 
Sun Valley Village MHC
 
WFB
     
125 Sahara Drive
 
Pacheco
 
CA
 
94553
 
Manufactured Housing Community
 
Manufactured Housing Community
16
 
CCPT IV Pool III
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Various
16.01
 
Wallace Commons Salisbury
 
WFB
     
1311, 1317, 1321, 1325, 1333, 1345, 1349, 1371, 1395 Klumac Road
 
Salisbury
 
NC
 
28147
 
Retail
 
Anchored
16.02
 
Academy Sports - Valdosta
 
WFB
     
455 Norman Drive
 
Valdosta
 
GA
 
31601
 
Retail
 
Single Tenant
16.03
 
Walgreens - Huntsville
 
WFB
     
3997 University Drive Northwest
 
Huntsville
 
AL
 
35816
 
Retail
 
Single Tenant
17
 
564 West Randolph Street
 
WFB
     
564 West Randolph Street
 
Chicago
 
IL
 
60661
 
Office
 
CBD
18
 
Natural Grocers Portfolio
 
LIG I
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Single Tenant
18.01
 
Steamboat Springs CO
 
LIG I
     
335 South Lincoln Avenue
 
Steamboat Springs
 
CO
 
80487
 
Retail
 
Single Tenant
18.02
 
Flagstaff AZ
 
LIG I
     
503 West Clay Avenue
 
Flagstaff
 
AZ
 
86001
 
Retail
 
Single Tenant
18.03
 
Sedona AZ
 
LIG I
     
1915 West State Route 89A
 
Sedona
 
AZ
 
86336
 
Retail
 
Single Tenant
18.04
 
Helena MT
 
LIG I
     
3061 North Montana Avenue
 
Helena
 
MT
 
59601
 
Retail
 
Single Tenant
18.05
 
Missoula MT
 
LIG I
     
2530 South 3rd Street West
 
Missoula
 
MT
 
59804
 
Retail
 
Single Tenant
19
 
Market at Liberty Crossing
 
WFB
     
3954-4046 Powell Road
 
Powell
 
OH
 
43065
 
Retail
 
Anchored
20
 
Holiday Inn & Suites Westway Park
 
CIIICM
     
4606 Westway Park Boulevard
 
Houston
 
TX
 
77041
 
Hospitality
 
Full Service
21
 
Kingsley Square
 
WFB
     
7211, 7215 Skillman Street
 
Dallas
 
TX
 
75231
 
Retail
 
Anchored
22
 
24 Hour Fitness - Walnut Creek
 
RBS
     
2800 North Main Street
 
Walnut Creek
 
CA
 
94597
 
Retail
 
Single Tenant
23
 
Raleigh Office Portfolio
 
WFB
     
Various
 
Raleigh
 
NC
 
Various
 
Office
 
Suburban
23.01
 
Centerview III
 
WFB
     
5565 Centerview Drive
 
Raleigh
 
NC
 
27606
 
Office
 
Suburban
23.02
 
Brook Forest I
 
WFB
     
1616 East Millbrook Road
 
Raleigh
 
NC
 
27609
 
Office
 
Suburban
24
 
West Mall Office Park
 
RBS
     
845, 855, 875 Central Avenue
 
Albany
 
NY
 
12206
 
Office
 
Suburban
25
 
Flagship Carolina Portfolio
 
CIIICM
     
Various
 
Various
 
Various
 
Various
 
Self Storage
 
Self Storage
25.01
 
ExtraSpace Storage - Forestbrook
 
CIIICM
     
338 Jesse Street
 
Myrtle Beach
 
SC
 
29579
 
Self Storage
 
Self Storage
25.02
 
ExtraSpace Storage - Socastee
 
CIIICM
     
4630 Dick Pond Road
 
Myrtle Beach
 
SC
 
29588
 
Self Storage
 
Self Storage
25.03
 
ExtraSpace Storage - Cary
 
CIIICM
     
120 Centrewest Court
 
Cary
 
NC
 
27513
 
Self Storage
 
Self Storage
25.04
 
ExtraSpace Storage - East Raleigh
 
CIIICM
     
5012 New Bern Avenue
 
Raleigh
 
NC
 
27610
 
Self Storage
 
Self Storage
25.05
 
ExtraSpace Storage - Carpenter Village
 
CIIICM
     
150 Airport Drive
 
Morrisville
 
NC
 
27560
 
Self Storage
 
Self Storage
26
 
Bethany & 16th Street
 
LIG I
     
1501-1515 East Bethany Home Road
 
Phoenix
 
AZ
 
85016
 
Retail
 
Unanchored
27
 
Element Houston
 
Basis
     
14555 Vintage Preserve Parkway
 
Houston
 
TX
 
77070
 
Hospitality
 
Limited Service
28
 
CCPT IV Pool II
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Various
28.01
 
Fourth Creek Landing Statesville
 
WFB
     
214-224 Turnersburg Highway
 
Statesville
 
NC
 
28625
 
Retail
 
Unanchored
28.02
 
CVS - Florence
 
WFB
     
1501 Florence Boulevard
 
Florence
 
AL
 
35630
 
Retail
 
Single Tenant
28.03
 
Tractor Supply - Spencer
 
WFB
     
58 Williams Drive
 
Spencer
 
WV
 
25276
 
Retail
 
Single Tenant
28.04
 
Tractor Supply - Stuttgart
 
WFB
     
2307 North Highway 63
 
Stuttgart
 
AR
 
72160
 
Retail
 
Single Tenant
28.05
 
Advanced Auto - Lake Geneva
 
WFB
     
290 Interchange North
 
Lake Geneva
 
WI
 
53147
 
Retail
 
Single Tenant
29
 
CCPT IV Pool I
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Single Tenant
29.01
 
Walgreens - Cullman
 
WFB
     
444 2nd Avenue Northwest
 
Cullman
 
AL
 
35055
 
Retail
 
Single Tenant
29.02
 
Earths Fare Supermarket - Huntersville
 
WFB
     
14021 Boren Street
 
Huntersville
 
NC
 
28078
 
Retail
 
Single Tenant
29.03
 
PetSmart - Baton Rouge
 
WFB
     
8660 Airline Highway
 
Baton Rouge
 
LA
 
70815
 
Retail
 
Single Tenant
29.04
 
Walgreens - Blair
 
WFB
     
1260 Washington Street
 
Blair
 
NE
 
68008
 
Retail
 
Single Tenant
30
 
Puritan Mill
 
Basis
     
916 and 950 Joseph East Lowery Boulevard
 
Atlanta
 
GA
 
30318
 
Office
 
CBD
31
 
Gregory Cove Apartments
 
LIG I
     
5601 Edenfield Road
 
Jacksonville
 
FL
 
32277
 
Multifamily
 
Garden
32
 
Legacy Commons
 
Basis
     
6259 South Norcross Tucker Road
 
Tucker
 
GA
 
30084
 
Multifamily
 
Garden
33
 
Terraces at Park Place
 
RBS
     
901 Pineville-Matthews Road
 
Charlotte
 
NC
 
28134
 
Retail
 
Anchored
34
 
Greenoaks MHC
 
WFB
     
2929 North MacArthur Drive
 
Tracy
 
CA
 
95376
 
Manufactured Housing Community
 
Manufactured Housing Community
35
 
Westhaven Center
 
CIIICM
     
15553-15691 Brookhurst Street
 
Westminster
 
CA
 
92683
 
Retail
 
Unanchored
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
CIIICM
     
5675 Emerald Court
 
Mentor
 
OH
 
44060
 
Hospitality
 
Limited Service
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan
Seller(1)
 
Cross Collateralized and Cross
Defaulted Loan Flag(2)
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
37
 
PTC Inc.
 
LIG I
     
3785 Pheasant Ridge Drive NE
 
Blaine
 
MN
 
55449
 
Office
 
Single Tenant
38
 
Holiday Inn Hammond
 
LIG I
     
1819 Southwest Railroad Avenue
 
Hammond
 
LA
 
70403
 
Hospitality
 
Full Service
39
 
Joseph’s Plaza
 
CIIICM
     
4109-4137, 4155, and 4225 Talmadge Road
 
Toledo
 
OH
 
43623
 
Retail
 
Shadow Anchored
40
 
California Self Storage Portfolio
 
LIG I
     
Various
 
Various
 
CA
 
Various
 
Self Storage
 
Self Storage
40.01
 
2185 West Main Street
 
LIG I
     
2185 West Main Street
 
Barstow
 
CA
 
92311
 
Self Storage
 
Self Storage
40.02
 
1450 East Compton Boulevard
 
LIG I
     
1450 East Compton Boulevard
 
Compton
 
CA
 
90221
 
Self Storage
 
Self Storage
40.03
 
12250 Ridgecrest Road
 
LIG I
     
12250 Ridgecrest Road
 
Victorville
 
CA
 
92308
 
Self Storage
 
Self Storage
41
 
Bentsen Grove Resort
 
CIIICM
     
810 North Bentsen Palm Drive
 
Mission
 
TX
 
78501
 
Manufactured Housing Community
 
Manufactured Housing Community
42
 
Homewood Suites - Schaumburg, IL
 
RBS
     
815 East American Lane
 
Schaumburg
 
IL
 
60173
 
Hospitality
 
Limited Service
43
 
Fairfield Inn Suites - Frederick
 
WFB
     
5220 Westview Drive
 
Frederick
 
MD
 
21703
 
Hospitality
 
Limited Service
44
 
Central Westchester Tenants Corp.
 
NCB, FSB
     
100 East Hartsdale Avenue
 
Hartsdale
 
NY
 
10530
 
Multifamily
 
Cooperative
45
 
24 Hour Fitness
 
LIG I
     
5901 Golden Triangle Boulevard
 
Fort Worth
 
TX
 
76244
 
Retail
 
Single Tenant
46
 
Rocky Point Owners, Inc.
 
NCB, FSB
     
63 Rocky Point Yaphank Road
 
Rocky Point
 
NY
 
11778
 
Multifamily
 
Cooperative
47
 
Rivoli Crossing
 
LIG I
     
4357 Forsyth Road
 
Macon
 
GA
 
31210
 
Retail
 
Anchored
48
 
Superior Self Storage
 
CIIICM
     
1106 Corporate Way
 
Sacramento
 
CA
 
95831
 
Self Storage
 
Self Storage
49
 
Comfort Inn El Paso
 
CIIICM
     
6645 Gateway West
 
El Paso
 
TX
 
79925
 
Hospitality
 
Limited Service
50
 
Hampton Inn Chesterfield
 
LIG I
     
45725 Marketplace Boulevard
 
Chesterfield
 
MI
 
48051
 
Hospitality
 
Limited Service
51
 
2 South Orange Avenue
 
LIG I
     
2 South Orange Avenue
 
Orlando
 
FL
 
32801
 
Office
 
CBD
52
 
Greystone Business Park
 
WFB
     
360-394 East Yosemite Avenue
 
Merced
 
CA
 
95340
 
Office
 
Medical
53
 
Highland Circle
 
Basis
     
201 Northwood Drive
 
Atlanta
 
GA
 
30342
 
Multifamily
 
Garden
54
 
Foxwood Apartments
 
Basis
     
19920 Foxwood Forest Boulevard
 
Humble
 
TX
 
77338
 
Multifamily
 
Garden
55
 
Briarwood Owners’ Corp.
 
NCB, FSB
     
140-18, 140-21, & 140-35 Burden Crescent and 139-09 84th Drive
 
Briarwood
 
NY
 
11435
 
Multifamily
 
Cooperative
56
 
Ives Dairy Self Storage
 
Basis
     
20100 & 20340 Northeast 15th Court
 
Miami
 
FL
 
33179
 
Self Storage
 
Self Storage
57
 
Plaza De Oro - Santa Barbara
 
WFB
     
350 & 360 South Hope Avenue; 351, 361, 371 Hitckcock Way
 
Santa Barbara
 
CA
 
93105
 
Mixed Use
 
Office/Retail
58
 
Van Mall North Apartments
 
WFB
     
9009 Northeast 54th Street
 
Vancouver
 
WA
 
98662
 
Multifamily
 
Garden
59
 
280 Wilson Avenue
 
WFB
     
280 Wilson Avenue
 
Newark
 
NJ
 
07105
 
Industrial
 
Warehouse
60
 
Bethpage Apartment Corp.
 
NCB, FSB
     
301-337 Hicksville Road
 
Bethpage
 
NY
 
11714
 
Multifamily
 
Cooperative
61
 
Hampton Inn - Marysville
 
Basis
     
16610 Square Drive
 
Marysville
 
OH
 
43040
 
Hospitality
 
Limited Service
62
 
Twin City Estates
 
WFB
     
3001 Twin City Drive
 
Mandan
 
ND
 
58554
 
Manufactured Housing Community
 
Manufactured Housing Community
63
 
Walgreens - Birmingham
 
WFB
     
2101 Richard Arrington Junior Boulevard South
 
Birmingham
 
AL
 
35209
 
Retail
 
Single Tenant
64
 
Sleepy Valley
 
CIIICM
     
2301 North Abram Road
 
Mission
 
TX
 
78572
 
Manufactured Housing Community
 
Manufactured Housing Community
65
 
The Shops at West Village
 
WFB
     
22115-22199 Michigan Avenue; 1029-1041 Howard Street
 
Dearborn
 
MI
 
48124
 
Retail
 
Unanchored
66
 
Shadow Ridge MHC
 
CIIICM
     
8595 North 71st Avenue
 
Glendale
 
AZ
 
85301
 
Manufactured Housing Community
 
Manufactured Housing Community
67
 
Cutting Edge Self Storage
 
CIIICM
     
7059 South Kenton Street
 
Centennial
 
CO
 
80112
 
Self Storage
 
Self Storage
68
 
Baymont Inn & Suites - Walker
 
LIG I
     
2151 Holton Court NW
 
Walker
 
MI
 
49544
 
Hospitality
 
Limited Service
69
 
Albany Crossing Shopping Center
 
WFB
     
244 Cordele Road
 
Albany
 
GA
 
31705
 
Retail
 
Anchored
70
 
Storage First
 
CIIICM
     
2477 Fairburn Road
 
Douglasville
 
GA
 
30135
 
Self Storage
 
Self Storage
71
 
Jamestowne South Office Building
 
WFB
     
24255 West Thirteen Mile Road
 
Bingham Farms
 
MI
 
48025
 
Office
 
Medical
72
 
Park Lane Terrace Apartments
 
CIIICM
     
6808-6884 Larmanda Street
 
Dallas
 
TX
 
75231
 
Multifamily
 
Garden
73
 
Greenhouse Road Self Storage
 
WFB
     
3506 Greenhouse Road
 
Houston
 
TX
 
77084
 
Self Storage
 
Self Storage
74
 
Baker Atrium Lofts
 
WFB
     
1716 Summit Avenue; 1715 Highpoint Avenue
 
Richmond
 
VA
 
23230
 
Multifamily
 
Garden
75
 
National Storage Center
 
CIIICM
     
2200 West Appleway Avenue
 
Coeur d’Alene
 
ID
 
83814
 
Self Storage
 
Self Storage
76
 
Deer Valley Mini & RV Storage
 
WFB
     
21835 North 21st Avenue; 1930 West Adobe Drive
 
Phoenix
 
AZ
 
85027
 
Self Storage
 
Self Storage
77
 
Parkside Apartments
 
CIIICM
     
3101 Sappington Place
 
Fort Worth
 
TX
 
76116
 
Multifamily
 
Garden
78
 
Wildwood MHC
 
WFB
     
715 Third Street Southeast
 
Mandan
 
ND
 
58554
 
Manufactured Housing Community
 
Manufactured Housing Community
79
 
Great Neck Horizon House, Inc.
 
NCB, FSB
     
185-195 South Middle Neck Road
 
Great Neck
 
NY
 
11021
 
Multifamily
 
Cooperative
80
 
Brookville MHC
 
CIIICM
     
6200 Brookville Road
 
Indianapolis
 
IN
 
46219
 
Manufactured Housing Community
 
Manufactured Housing Community
81
 
77 Bronx River Road Owners, Inc.
 
NCB, FSB
     
77 Bronx River Road
 
Yonkers
 
NY
 
10704
 
Multifamily
 
Cooperative
82
 
Pinehurst Square Executive Office Building 
 
WFB
     
44640-44670 Ann Arbor Road
 
Plymouth
 
MI
 
48170
 
Office
 
Suburban
83
 
Oakwood MHC - CA
 
CIIICM
     
4399 Aplicella Court
 
Manteca
 
CA
 
95337
 
Manufactured Housing Community
 
Manufactured Housing Community
84
 
Thirty-Two West 20th Street, Inc.
 
NCB, FSB
     
32 West 20th Street
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
85
 
70-80 Gibson Boulevard Owners, Inc.
 
NCB, FSB
     
70-80 Gibson Boulevard
 
Valley Stream
 
NY
 
11581
 
Multifamily
 
Cooperative
86
 
735 Apartment Corp.
 
NCB, FSB
     
735 Elm Avenue
 
Teaneck
 
NJ
 
07666
 
Multifamily
 
Cooperative
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
                 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                 
                   
Mortgage Loan
Number
 
Property Name
 
Year
Built
 
Year
Renovated
 
Number of
Units(3)
 
Unit of
Measure
 
Cut-off Date Balance
Per Unit/SF(2)(3)(4)
 
Original Balance
($)(4)
 
Cut-off Date Balance
($)(4)
 
% of Aggregate
Cut-off Date
Balance(4)
 
Maturity Date or
ARD Balloon
Payment ($)(5)
 
ARD Loan
 
Origination
Date
 
First Pay
Date(6)
 
Last IO Pay
Date
 
First P&I Pay
Date
 
Maturity Date or
Anticipated
Repayment Date
 
ARD Loan Maturity
Date
1
 
Westfield Mission Valley
 
1960
 
1996
 
997,549
 
Sq. Ft.
 
155
 
100,000,000
 
100,000,000
 
9.6%
 
100,000,000
 
N
 
9/10/2013
 
10/1/2013
 
10/1/2023
     
10/1/2023
   
2
 
Brennan Industrial Portfolio III
 
Various
 
Various
 
3,407,164
 
Sq. Ft.
 
29
 
99,900,000
 
99,900,000
 
9.6%
 
99,900,000
 
N
 
7/9/2013
 
9/1/2013
 
8/1/2018
     
8/1/2018
   
2.01
 
Rowe Elliston
 
2000
     
378,266
 
Sq. Ft.
     
12,327,210
 
12,327,210
 
1.2%
                               
2.02
 
Southeastern Aluminum
 
2006
     
198,408
 
Sq. Ft.
     
7,066,540
 
7,066,540
 
0.7%
                               
2.03
 
Dorner
 
1999
     
149,842
 
Sq. Ft.
     
6,019,650
 
6,019,650
 
0.6%
                               
2.04
 
KDM
 
1998
 
2002
 
151,506
 
Sq. Ft.
     
5,496,200
 
5,496,200
 
0.5%
                               
2.05
 
Ryko
 
1961
     
248,257
 
Sq. Ft.
     
5,234,480
 
5,234,480
 
0.5%
                               
2.06
 
TS3
 
1997
     
101,437
 
Sq. Ft.
     
5,005,470
 
5,005,470
 
0.5%
                               
2.07
 
DNA Diagnostic Center
 
1981
 
2005
 
66,444
 
Sq. Ft.
     
4,776,460
 
4,776,460
 
0.5%
                               
2.08
 
Accupac
 
1973
 
2009
 
112,253
 
Sq. Ft.
     
4,743,750
 
4,743,750
 
0.5%
                               
2.09
 
Oracle - Cunningham
 
1957
     
350,159
 
Sq. Ft.
     
4,482,020
 
4,482,020
 
0.4%
                               
2.10
 
Chrysalis
 
1970
 
2010
 
32,688
 
Sq. Ft.
     
3,991,290
 
3,991,290
 
0.4%
                               
2.11
 
Rowe Salem
 
1972
 
1984
 
317,144
 
Sq. Ft.
     
3,925,860
 
3,925,860
 
0.4%
                               
2.12
 
Decorative Panels
 
1954
 
2002
 
237,698
 
Sq. Ft.
     
3,860,430
 
3,860,430
 
0.4%
                               
2.13
 
QSR
 
1986
 
1995
 
115,000
 
Sq. Ft.
     
3,598,700
 
3,598,700
 
0.3%
                               
2.14
 
Bacharach
 
2002
 
2009
 
61,796
 
Sq. Ft.
     
3,533,270
 
3,533,270
 
0.3%
                               
2.15
 
Halifax Media - University
 
1965
     
105,752
 
Sq. Ft.
     
3,467,840
 
3,467,840
 
0.3%
                               
2.16
 
San Diego Union - Tribune
 
1986
     
44,313
 
Sq. Ft.
     
3,336,980
 
3,336,980
 
0.3%
                               
2.17
 
V-S Industries
 
1982
     
75,902
 
Sq. Ft.
     
2,944,390
 
2,944,390
 
0.3%
                               
2.18
 
Northern Stamping - Cuyahoga
 
1951
 
2007
 
157,950
 
Sq. Ft.
     
2,355,510
 
2,355,510
 
0.2%
                               
2.19
 
Northern Stamping - Valley
 
1971
 
1973
 
83,404
 
Sq. Ft.
     
2,355,510
 
2,355,510
 
0.2%
                               
2.20
 
Sigma - Texas
 
1968
 
2008
 
100,000
 
Sq. Ft.
     
2,322,800
 
2,322,800
 
0.2%
                               
2.21
 
LTI Boyd
 
2005
     
78,938
 
Sq. Ft.
     
2,028,360
 
2,028,360
 
0.2%
                               
2.22
 
MF Lightwave
 
1988
     
38,624
 
Sq. Ft.
     
1,832,070
 
1,832,070
 
0.2%
                               
2.23
 
Pratt Corrugated / EA Morse
 
1988
     
78,269
 
Sq. Ft.
     
1,799,350
 
1,799,350
 
0.2%
                               
2.24
 
Halifax Media - Herald
 
1989
     
55,119
 
Sq. Ft.
     
1,760,090
 
1,760,090
 
0.2%
                               
2.25
 
Sigma - Illinois
 
1977
 
2006
 
67,995
 
Sq. Ft.
     
1,635,770
 
1,635,770
 
0.2%
                               
3
 
Augusta Mall
 
1978
 
2007
 
500,222
 
Sq. Ft.
 
340
 
60,000,000
 
60,000,000
 
5.7%
 
60,000,000
 
N
 
7/11/2013
 
9/1/2013
 
8/1/2023
     
8/1/2023
   
4
 
Hutton Hotel
 
1963
 
2009
 
247
 
Rooms
 
178,138
 
44,000,000
 
44,000,000
 
4.2%
 
41,457,055
 
N
 
6/25/2013
 
8/1/2013
 
7/1/2016
 
8/1/2016
 
7/1/2020
   
5
 
David Drye Apartment Portfolio
 
Various
     
849
 
Units
 
43,598
 
37,015,000
 
37,015,000
 
3.5%
 
34,228,088
 
N
 
8/6/2013
 
10/5/2013
 
9/5/2018
 
10/5/2018
 
9/5/2023
   
5.01
 
Parkway Crossing
 
1999
     
219
 
Units
     
11,426,695
 
11,426,695
 
1.1%
                               
5.02
 
Hampton Corners
 
2004
     
192
 
Units
     
8,616,852
 
8,616,852
 
0.8%
                               
5.03
 
Coopers Ridge
 
1999
     
153
 
Units
     
5,956,867
 
5,956,867
 
0.6%
                               
5.04
 
Crown Ridge
 
2003
     
120
 
Units
     
5,544,757
 
5,544,757
 
0.5%
                               
5.05
 
Park Place
 
1999
     
165
 
Units
     
5,469,828
 
5,469,828
 
0.5%
                               
6
 
Westin Richmond
 
2008
 
2011
 
250
 
Rooms
 
128,000
 
32,000,000
 
32,000,000
 
3.1%
 
23,862,018
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
7
 
719 Griswold
 
1912
 
2013
 
347,611
 
Sq. Ft.
 
89
 
30,900,000
 
30,900,000
 
3.0%
 
28,409,344
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2018
   
8
 
Sherwood Distribution Center
 
1950
 
2000
 
1,178,485
 
Sq. Ft.
 
21
 
24,700,000
 
24,700,000
 
2.4%
 
20,405,790
 
Y
 
8/15/2013
 
10/6/2013
     
10/6/2013
 
9/6/2023
 
9/6/2043
9
 
Hilton Garden Inn - Issaquah
 
2007
     
179
 
Rooms
 
133,101
 
23,825,000
 
23,825,000
 
2.3%
 
18,049,036
 
N
 
8/16/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
10
 
WP Carey Self Storage Portfolio II
 
Various
 
Various
 
642,819
 
Sq. Ft.
 
35
 
22,572,000
 
22,572,000
 
2.2%
 
20,794,331
 
N
 
8/7/2013
 
10/1/2013
 
9/1/2018
 
10/1/2018
 
9/1/2023
   
10.01
 
College Park
 
2000
     
75,166
 
Sq. Ft.
     
4,160,000
 
4,160,000
 
0.4%
                               
10.02
 
Kuawa Self Storage
 
2008
     
41,266
 
Sq. Ft.
     
3,965,000
 
3,965,000
 
0.4%
                               
10.03
 
Quality Self Storage
 
2001
     
53,320
 
Sq. Ft.
     
2,879,500
 
2,879,500
 
0.3%
                               
10.04
 
Bakersfield Central
 
1971
     
72,110
 
Sq. Ft.
     
2,500,000
 
2,500,000
 
0.2%
                               
10.05
 
Peoria
 
1990
     
92,041
 
Sq. Ft.
     
2,230,000
 
2,230,000
 
0.2%
                               
10.06
 
Apalachee
 
1997
 
2006
 
70,340
 
Sq. Ft.
     
1,842,000
 
1,842,000
 
0.2%
                               
10.07
 
East Peoria
 
1986
     
72,221
 
Sq. Ft.
     
1,775,000
 
1,775,000
 
0.2%
                               
10.08
 
Borego
 
1990
     
53,955
 
Sq. Ft.
     
1,200,000
 
1,200,000
 
0.1%
                               
10.09
 
Foxborough
 
1990
     
54,114
 
Sq. Ft.
     
1,020,500
 
1,020,500
 
0.1%
                               
10.10
 
Forest Hills
 
1978
     
58,286
 
Sq. Ft.
     
1,000,000
 
1,000,000
 
0.1%
                               
11
 
Thanksgiving Park III
 
2012
     
143,222
 
Sq. Ft.
 
156
 
22,350,000
 
22,326,528
 
2.1%
 
18,403,937
 
N
 
7/3/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
12
 
Wolfenbarger Warehouse Portfolio
 
1989
     
1,142,333
 
Sq. Ft.
 
17
 
19,700,000
 
19,639,508
 
1.9%
 
14,746,046
 
N
 
6/14/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
13
 
Gwinnett Marketfair
 
1987
     
192,872
 
Sq. Ft.
 
93
 
18,000,000
 
18,000,000
 
1.7%
 
15,647,505
 
N
 
6/27/2013
 
8/1/2013
 
7/1/2015
 
8/1/2015
 
7/1/2023
   
14
 
Wyoming Hotel Portfolio
 
Various
 
Various
 
241
 
Rooms
 
74,689
 
18,000,000
 
18,000,000
 
1.7%
 
13,722,742
 
N
 
8/9/2013
 
10/5/2013
     
10/5/2013
 
9/5/2023
   
14.01
 
Hilton Garden Inn Casper
 
2008
 
2013
 
121
 
Rooms
     
12,063,000
 
12,063,000
 
1.2%
                               
14.02
 
La Quinta Inn Casper
 
1984
 
2008
 
120
 
Rooms
     
5,937,000
 
5,937,000
 
0.6%
                               
15
 
Sun Valley Village MHC
 
1970
     
263
 
Pads
 
67,989
 
17,900,000
 
17,881,090
 
1.7%
 
14,727,634
 
N
 
8/1/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
16
 
CCPT IV Pool III
 
Various
     
179,739
 
Sq. Ft.
 
93
 
16,700,000
 
16,700,000
 
1.6%
 
16,700,000
 
Y
 
8/9/2013
 
10/1/2013
 
9/1/2023
     
9/1/2023
 
9/1/2033
16.01
 
Wallace Commons Salisbury
 
2008
     
92,939
 
Sq. Ft.
     
7,590,000
 
7,590,000
 
0.7%
                               
16.02
 
Academy Sports - Valdosta
 
2012
     
71,680
 
Sq. Ft.
     
5,837,500
 
5,837,500
 
0.6%
                               
16.03
 
Walgreens - Huntsville
 
2001
     
15,120
 
Sq. Ft.
     
3,272,500
 
3,272,500
 
0.3%
                               
17
 
564 West Randolph Street
 
1909
 
2012
 
93,694
 
Sq. Ft.
 
173
 
16,200,000
 
16,200,000
 
1.5%
 
13,394,721
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
18
 
Natural Grocers Portfolio
 
Various
 
Various
 
71,193
 
Sq. Ft.
 
210
 
15,000,000
 
14,933,140
 
1.4%
 
9,541,846
 
Y
 
6/28/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
 
7/1/2033
18.01
 
Steamboat Springs CO
 
1974
 
2012
 
14,696
 
Sq. Ft.
     
3,438,202
 
3,422,877
 
0.3%
                               
18.02
 
Flagstaff AZ
 
1920
 
2012
 
15,000
 
Sq. Ft.
     
3,269,663
 
3,255,089
 
0.3%
                               
18.03
 
Sedona AZ
 
2012
     
12,848
 
Sq. Ft.
     
2,932,584
 
2,919,513
 
0.3%
                               
18.04
 
Helena MT
 
2012
     
14,899
 
Sq. Ft.
     
2,831,461
 
2,818,840
 
0.3%
                               
18.05
 
Missoula MT
 
2012
     
13,750
 
Sq. Ft.
     
2,528,090
 
2,516,821
 
0.2%
                               
19
 
Market at Liberty Crossing
 
1997
 
2013
 
159,021
 
Sq. Ft.
 
91
 
14,500,000
 
14,500,000
 
1.4%
 
12,880,926
 
N
 
8/15/2013
 
10/1/2013
 
9/1/2016
 
10/1/2016
 
9/1/2023
   
20
 
Holiday Inn & Suites Westway Park
 
2012
     
113
 
Rooms
 
126,991
 
14,350,000
 
14,350,000
 
1.4%
 
10,978,170
 
N
 
8/30/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
21
 
Kingsley Square
 
1978
 
2006
 
62,093
 
Sq. Ft.
 
222
 
13,800,000
 
13,800,000
 
1.3%
 
12,695,511
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2018
   
22
 
24 Hour Fitness - Walnut Creek
 
2013
     
43,602
 
Sq. Ft.
 
316
 
13,800,000
 
13,783,297
 
1.3%
 
11,129,985
 
Y
 
7/22/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
 
8/1/2043
23
 
Raleigh Office Portfolio
 
Various
     
138,393
 
Sq. Ft.
 
98
 
13,500,000
 
13,500,000
 
1.3%
 
11,762,927
 
N
 
8/8/2013
 
10/1/2013
 
9/1/2015
 
10/1/2015
 
9/1/2023
   
23.01
 
Centerview III
 
1999
     
72,471
 
Sq. Ft.
     
7,022,992
 
7,022,992
 
0.7%
                               
23.02
 
Brook Forest I
 
2000
     
65,922
 
Sq. Ft.
     
6,477,008
 
6,477,008
 
0.6%
                               
24
 
West Mall Office Park
 
1966
 
2008
 
198,946
 
Sq. Ft.
 
65
 
12,937,500
 
12,937,500
 
1.2%
 
10,809,257
 
N
 
8/30/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
25
 
Flagship Carolina Portfolio
 
Various
     
317,365
 
Sq. Ft.
 
40
 
12,800,000
 
12,800,000
 
1.2%
 
10,766,285
 
N
 
8/30/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
25.01
 
ExtraSpace Storage - Forestbrook
 
1995
     
96,075
 
Sq. Ft.
     
3,261,500
 
3,261,500
 
0.3%
                               
25.02
 
ExtraSpace Storage - Socastee
 
1999
     
75,370
 
Sq. Ft.
     
3,261,200
 
3,261,200
 
0.3%
                               
25.03
 
ExtraSpace Storage - Cary
 
1997
     
62,600
 
Sq. Ft.
     
2,650,100
 
2,650,100
 
0.3%
                               
25.04
 
ExtraSpace Storage - East Raleigh
 
1997
     
45,165
 
Sq. Ft.
     
2,353,000
 
2,353,000
 
0.2%
                               
25.05
 
ExtraSpace Storage - Carpenter Village
 
2002
     
38,155
 
Sq. Ft.
     
1,274,200
 
1,274,200
 
0.1%
                               
26
 
Bethany & 16th Street
 
1968
 
2010
 
81,527
 
Sq. Ft.
 
146
 
11,900,000
 
11,888,028
 
1.1%
 
9,855,914
 
N
 
7/29/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
27
 
Element Houston
 
2009
     
123
 
Rooms
 
95,935
 
11,800,000
 
11,800,000
 
1.1%
 
10,678,222
 
N
 
8/30/2013
 
10/1/2013
     
10/1/2013
 
9/1/2018
   
28
 
CCPT IV Pool II
 
Various
     
122,791
 
Sq. Ft.
 
95
 
11,700,000
 
11,700,000
 
1.1%
 
11,700,000
 
Y
 
8/9/2013
 
10/1/2013
 
9/1/2023
     
9/1/2023
 
9/1/2033
28.01
 
Fourth Creek Landing Statesville
 
2012
     
67,547
 
Sq. Ft.
     
5,700,200
 
5,700,200
 
0.5%
                               
28.02
 
CVS - Florence
 
1999
     
10,125
 
Sq. Ft.
     
1,735,300
 
1,735,300
 
0.2%
                               
28.03
 
Tractor Supply - Spencer
 
2012
     
19,127
 
Sq. Ft.
     
1,659,400
 
1,659,400
 
0.2%
                               
28.04
 
Tractor Supply - Stuttgart
 
2012
     
19,097
 
Sq. Ft.
     
1,542,900
 
1,542,900
 
0.1%
                               
28.05
 
Advanced Auto - Lake Geneva
 
2012
     
6,895
 
Sq. Ft.
     
1,062,200
 
1,062,200
 
0.1%
                               
29
 
CCPT IV Pool I
 
Various
     
79,624
 
Sq. Ft.
 
147
 
11,700,000
 
11,700,000
 
1.1%
 
11,700,000
 
Y
 
8/9/2013
 
10/1/2013
 
9/1/2023
     
9/1/2023
 
9/1/2033
29.01
 
Walgreens - Cullman
 
2012
     
14,550
 
Sq. Ft.
     
3,542,000
 
3,542,000
 
0.3%
                               
29.02
 
Earths Fare Supermarket - Huntersville
 
2011
     
24,989
 
Sq. Ft.
     
3,183,000
 
3,183,000
 
0.3%
                               
29.03
 
PetSmart - Baton Rouge
 
1999
     
25,265
 
Sq. Ft.
     
2,509,000
 
2,509,000
 
0.2%
                               
29.04
 
Walgreens - Blair
 
2008
     
14,820
 
Sq. Ft.
     
2,466,000
 
2,466,000
 
0.2%
                               
30
 
Puritan Mill
 
1921
 
2001
 
82,694
 
Sq. Ft.
 
139
 
11,500,000
 
11,500,000
 
1.1%
 
9,596,017
 
N
 
8/29/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
31
 
Gregory Cove Apartments
 
2003
     
288
 
Units
 
36,458
 
10,500,000
 
10,500,000
 
1.0%
 
8,731,503
 
N
 
8/30/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
32
 
Legacy Commons
 
1974
 
2010
 
288
 
Units
 
34,722
 
10,000,000
 
10,000,000
 
1.0%
 
8,393,303
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
33
 
Terraces at Park Place
 
1981
 
2001
 
81,440
 
Sq. Ft.
 
117
 
9,500,000
 
9,500,000
 
0.9%
 
7,925,665
 
N
 
8/29/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
34
 
Greenoaks MHC
 
1972
     
215
 
Pads
 
43,211
 
9,300,000
 
9,290,279
 
0.9%
 
7,662,987
 
N
 
7/3/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
35
 
Westhaven Center
 
1974/1980
     
61,572
 
Sq. Ft.
 
146
 
9,000,000
 
9,000,000
 
0.9%
 
7,558,573
 
N
 
8/26/2013
 
10/5/2013
     
10/5/2013
 
9/5/2023
   
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
2009
     
90
 
Rooms
 
93,333
 
8,400,000
 
8,400,000
 
0.8%
 
7,015,794
 
N
 
8/30/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Year
Built
 
Year
Renovated
 
Number of
Units(3)
 
Unit of
Measure
 
Cut-off Date Balance
Per Unit/SF(2)(3)(4)
 
Original Balance
($)(4)
 
Cut-off Date Balance
($)(4)
 
% of Aggregate
Cut-off Date
Balance(4)
 
Maturity Date or
ARD Balloon
Payment ($)(5)
 
ARD Loan
 
Origination
Date
 
First Pay
Date(6)
 
Last IO Pay
Date
 
First P&I Pay
Date
 
Maturity Date or
Anticipated
Repayment Date
 
ARD Loan Maturity
Date
37
 
PTC Inc.
 
2009
     
92,275
 
Sq. Ft.
 
89
 
8,200,000
 
8,191,286
 
0.8%
 
6,741,238
 
N
 
7/3/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
38
 
Holiday Inn Hammond
 
2010
     
97
 
Rooms
 
84,294
 
8,200,000
 
8,176,560
 
0.8%
 
6,224,385
 
N
 
7/1/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
39
 
Joseph’s Plaza
 
1968/2008/2011
     
53,727
 
Sq. Ft.
 
149
 
8,000,000
 
8,000,000
 
0.8%
 
6,667,178
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
40
 
California Self Storage Portfolio
 
Various
     
167,814
 
Sq. Ft.
 
46
 
7,700,000
 
7,700,000
 
0.7%
 
6,509,690
 
N
 
8/22/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
40.01
 
2185 West Main Street
 
2007
     
61,225
 
Sq. Ft.
     
3,300,000
 
3,300,000
 
0.3%
                               
40.02
 
1450 East Compton Boulevard
 
2003
     
21,824
 
Sq. Ft.
     
2,268,750
 
2,268,750
 
0.2%
                               
40.03
 
12250 Ridgecrest Road
 
2004
     
84,765
 
Sq. Ft.
     
2,131,250
 
2,131,250
 
0.2%
                               
41
 
Bentsen Grove Resort
 
1972
     
776
 
Pads
 
9,021
 
7,000,000
 
7,000,000
 
0.7%
 
5,822,831
 
N
 
8/6/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
42
 
Homewood Suites - Schaumburg, IL
 
1990
 
2011
 
108
 
Rooms
 
64,720
 
7,000,000
 
6,989,729
 
0.7%
 
5,283,958
 
N
 
7/17/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
43
 
Fairfield Inn Suites - Frederick
 
1996
     
105
 
Rooms
 
66,534
 
7,000,000
 
6,986,019
 
0.7%
 
5,805,488
 
N
 
7/1/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
44
 
Central Westchester Tenants Corp.
 
1969
 
1988
 
240
 
Units
 
28,333
 
6,800,000
 
6,800,000
 
0.7%
 
6,103,332
 
N
 
8/14/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
45
 
24 Hour Fitness
 
2009
     
43,801
 
Sq. Ft.
 
155
 
6,800,000
 
6,800,000
 
0.7%
 
4,372,866
 
N
 
8/21/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
46
 
Rocky Point Owners, Inc.
 
1970
 
1998
 
183
 
Units
 
35,519
 
6,500,000
 
6,500,000
 
0.6%
 
5,843,680
 
N
 
8/22/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
47
 
Rivoli Crossing
 
1988
 
2008
 
95,977
 
Sq. Ft.
 
68
 
6,500,000
 
6,500,000
 
0.6%
 
5,658,409
 
N
 
7/19/2013
 
9/1/2013
 
8/1/2015
 
9/1/2015
 
8/1/2023
   
48
 
Superior Self Storage
 
2001
     
104,931
 
Sq. Ft.
 
61
 
6,375,000
 
6,375,000
 
0.6%
 
5,321,184
 
N
 
8/23/2013
 
10/5/2013
     
10/5/2013
 
9/5/2023
   
49
 
Comfort Inn El Paso
 
1963
 
2011
 
101
 
Rooms
 
59,406
 
6,000,000
 
6,000,000
 
0.6%
 
4,574,247
 
N
 
8/29/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
50
 
Hampton Inn Chesterfield
 
2011
     
92
 
Rooms
 
64,045
 
5,900,000
 
5,892,111
 
0.6%
 
4,531,369
 
N
 
8/1/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
51
 
2 South Orange Avenue
 
1919
 
2000
 
48,601
 
Sq. Ft.
 
109
 
5,400,000
 
5,284,577
 
0.5%
 
4,110,388
 
N
 
6/28/2012
 
8/1/2012
     
8/1/2012
 
7/1/2022
   
52
 
Greystone Business Park
 
2007
     
47,850
 
Sq. Ft.
 
109
 
5,200,000
 
5,200,000
 
0.5%
 
4,284,330
 
N
 
8/9/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
53
 
Highland Circle
 
1965
 
2012
 
133
 
Units
 
37,594
 
5,000,000
 
5,000,000
 
0.5%
 
4,621,435
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2018
   
54
 
Foxwood Apartments
 
1984
     
184
 
Units
 
26,630
 
4,900,000
 
4,900,000
 
0.5%
 
4,115,223
 
N
 
8/28/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
55
 
Briarwood Owners’ Corp.
 
1952
 
1995
 
234
 
Units
 
19,872
 
4,650,000
 
4,650,000
 
0.4%
 
4,195,195
 
N
 
8/28/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
56
 
Ives Dairy Self Storage
 
1973
     
71,750
 
Sq. Ft.
 
62
 
4,450,000
 
4,450,000
 
0.4%
 
3,390,198
 
N
 
8/26/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
57
 
Plaza De Oro - Santa Barbara
 
1978
     
47,195
 
Sq. Ft.
 
90
 
4,250,000
 
4,245,704
 
0.4%
 
3,517,723
 
N
 
7/25/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
58
 
Van Mall North Apartments
 
1995
     
52
 
Units
 
76,923
 
4,000,000
 
4,000,000
 
0.4%
 
3,497,218
 
N
 
8/22/2013
 
10/1/2013
 
9/1/2015
 
10/1/2015
 
9/1/2023
   
59
 
280 Wilson Avenue
 
1970
 
1997
 
81,082
 
Sq. Ft.
 
49
 
4,000,000
 
4,000,000
 
0.4%
 
3,279,537
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
60
 
Bethpage Apartment Corp.
 
1969
 
2008
 
73
 
Units
 
54,795
 
4,000,000
 
4,000,000
 
0.4%
 
2,794,710
 
N
 
8/22/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
61
 
Hampton Inn - Marysville
 
1999
 
2012
 
78
 
Rooms
 
51,282
 
4,000,000
 
4,000,000
 
0.4%
 
3,103,168
 
N
 
8/26/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
62
 
Twin City Estates
 
1975
     
277
 
Pads
 
14,420
 
4,000,000
 
3,994,221
 
0.4%
 
3,028,445
 
N
 
7/31/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
63
 
Walgreens - Birmingham
 
2003
     
14,560
 
Sq. Ft.
 
271
 
3,950,000
 
3,945,997
 
0.4%
 
3,268,367
 
N
 
7/11/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
64
 
Sleepy Valley
 
1982
     
504
 
Pads
 
7,440
 
3,750,000
 
3,750,000
 
0.4%
 
2,839,871
 
N
 
8/27/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
65
 
The Shops at West Village
 
1976
     
26,004
 
Sq. Ft.
 
144
 
3,750,000
 
3,744,663
 
0.4%
 
2,847,213
 
N
 
7/15/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
66
 
Shadow Ridge MHC
 
1975
     
123
 
Pads
 
30,081
 
3,700,000
 
3,700,000
 
0.4%
 
3,057,327
 
N
 
8/8/2013
 
10/5/2013
     
10/5/2013
 
9/5/2023
   
67
 
Cutting Edge Self Storage
 
2009
     
62,600
 
Sq. Ft.
 
59
 
3,700,000
 
3,693,288
 
0.4%
 
3,106,135
 
N
 
7/1/2013
 
8/5/2013
     
8/5/2013
 
7/5/2023
   
68
 
Baymont Inn & Suites - Walker
 
2001
 
2011
 
85
 
Rooms
 
42,883
 
3,650,000
 
3,645,044
 
0.3%
 
2,795,584
 
N
 
7/25/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
69
 
Albany Crossing Shopping Center
 
2010
     
36,000
 
Sq. Ft.
 
99
 
3,570,000
 
3,566,528
 
0.3%
 
2,969,912
 
N
 
7/26/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
70
 
Storage First
 
2008
 
2011
 
66,600
 
Sq. Ft.
 
50
 
3,350,000
 
3,350,000
 
0.3%
 
2,804,019
 
N
 
8/22/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
71
 
Jamestowne South Office Building
 
2002
     
33,689
 
Sq. Ft.
 
98
 
3,300,000
 
3,296,946
 
0.3%
 
2,762,433
 
N
 
7/17/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
72
 
Park Lane Terrace Apartments
 
1968
     
152
 
Units
 
20,395
 
3,100,000
 
3,100,000
 
0.3%
 
2,413,000
 
N
 
8/23/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
73
 
Greenhouse Road Self Storage
 
2007
     
72,120
 
Sq. Ft.
 
38
 
2,734,000
 
2,734,000
 
0.3%
 
2,501,306
 
N
 
6/26/2013
 
8/1/2013
 
1/1/2015
 
2/1/2015
 
7/1/2020
   
74
 
Baker Atrium Lofts
 
1928
 
2007
 
31
 
Units
 
87,097
 
2,700,000
 
2,700,000
 
0.3%
 
2,235,310
 
N
 
8/13/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
75
 
National Storage Center
 
1976
 
2001
 
75,398
 
Sq. Ft.
 
35
 
2,655,000
 
2,652,518
 
0.3%
 
2,219,762
 
N
 
7/31/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
76
 
Deer Valley Mini & RV Storage
 
1978
     
116,993
 
Sq. Ft.
 
21
 
2,500,000
 
2,500,000
 
0.2%
 
1,891,906
 
N
 
8/15/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
77
 
Parkside Apartments
 
1973
     
170
 
Units
 
14,706
 
2,500,000
 
2,500,000
 
0.2%
 
2,244,751
 
N
 
8/26/2013
 
10/1/2013
     
10/1/2013
 
9/1/2018
   
78
 
Wildwood MHC
 
1965
     
175
 
Pads
 
12,839
 
2,250,000
 
2,246,780
 
0.2%
 
1,706,520
 
N
 
7/16/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
79
 
Great Neck Horizon House, Inc.
 
1960
 
1997
 
80
 
Units
 
27,500
 
2,200,000
 
2,200,000
 
0.2%
 
1,359,679
 
N
 
8/21/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
80
 
Brookville MHC
 
1960
     
158
 
Pads
 
13,528
 
2,137,500
 
2,137,500
 
0.2%
 
1,776,366
 
N
 
8/29/2013
 
10/5/2013
     
10/5/2013
 
9/5/2023
   
81
 
77 Bronx River Road Owners, Inc.
 
1954
 
2005
 
60
 
Units
 
34,333
 
2,060,000
 
2,060,000
 
0.2%
 
1,856,522
 
N
 
8/28/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
82
 
Pinehurst Square Executive Office Building 
 
1987
 
1995
 
26,274
 
Sq. Ft.
 
72
 
1,900,000
 
1,898,242
 
0.2%
 
1,590,493
 
N
 
7/17/2013
 
9/1/2013
     
9/1/2013
 
8/1/2023
   
83
 
Oakwood MHC - CA
 
1975
     
57
 
Pads
 
31,579
 
1,800,000
 
1,800,000
 
0.2%
 
1,542,187
 
N
 
8/27/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
84
 
Thirty-Two West 20th Street, Inc.
 
1906
 
2008
 
16
 
Units
 
100,000
 
1,600,000
 
1,600,000
 
0.2%
 
1,306,613
 
N
 
8/28/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
85
 
70-80 Gibson Boulevard Owners, Inc.
 
1956
 
2006
 
49
 
Units
 
23,980
 
1,175,000
 
1,175,000
 
0.1%
 
962,095
 
N
 
8/20/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
86
 
735 Apartment Corp.
 
1941
     
30
 
Units
 
23,333
 
700,000
 
700,000
 
0.1%
 
532,170
 
N
 
8/27/2013
 
10/1/2013
     
10/1/2013
 
9/1/2023
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Gross
Mortgage
Rate(5)
 
Trust Advisor Fee
 
Trustee Fee
 
Master Servicing
Fee
 
CREFC® IP
Royalty License
Fee Rate
 
Net Mortgage Rate
 
Interest
Accrual Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest Accrual
Method During
IO
 
Original Term
to Maturity or
ARD (Mos.)(6)
 
Remaining
Term to
Maturity or ARD
(Mos.)(6)
 
Original IO
Period
(Mos.)(6)
 
Remaining IO
Period (Mos.)(6)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
1
 
Westfield Mission Valley
 
4.55400%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.52690%
 
Actual/360
 
384,770.83
 
Interest-only, Balloon
 
Actual/360
 
121
 
121
 
121
 
121
 
0
 
0
2
 
Brennan Industrial Portfolio III
 
4.53200%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.50490%
 
Actual/360
 
382,529.13
 
Interest-only, Balloon
 
Actual/360
 
60
 
59
 
60
 
59
 
0
 
0
2.01
 
Rowe Elliston
                                                               
2.02
 
Southeastern Aluminum
                                                               
2.03
 
Dorner
                                                               
2.04
 
KDM
                                                               
2.05
 
Ryko
                                                               
2.06
 
TS3
                                                               
2.07
 
DNA Diagnostic Center
                                                               
2.08
 
Accupac
                                                               
2.09
 
Oracle - Cunningham
                                                               
2.10
 
Chrysalis
                                                               
2.11
 
Rowe Salem
                                                               
2.12
 
Decorative Panels
                                                               
2.13
 
QSR
                                                               
2.14
 
Bacharach
                                                               
2.15
 
Halifax Media - University
                                                               
2.16
 
San Diego Union - Tribune
                                                               
2.17
 
V-S Industries
                                                               
2.18
 
Northern Stamping - Cuyahoga
                                                               
2.19
 
Northern Stamping - Valley
                                                               
2.20
 
Sigma - Texas
                                                               
2.21
 
LTI Boyd
                                                               
2.22
 
MF Lightwave
                                                               
2.23
 
Pratt Corrugated / EA Morse
                                                               
2.24
 
Halifax Media - Herald
                                                               
2.25
 
Sigma - Illinois
                                                               
3
 
Augusta Mall
 
4.36000%
 
0.00000%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.33500%
 
Actual/360
 
221,027.78
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
4
 
Hutton Hotel
 
5.25000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.22290%
 
Actual/360
 
242,969.63
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
82
 
36
 
34
 
360
 
360
5
 
David Drye Apartment Portfolio
 
5.18000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
5.11290%
 
Actual/360
 
202,796.31
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
5.01
 
Parkway Crossing
                                                               
5.02
 
Hampton Corners
                                                               
5.03
 
Coopers Ridge
                                                               
5.04
 
Crown Ridge
                                                               
5.05
 
Park Place
                                                               
6
 
Westin Richmond
 
4.93100%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.90390%
 
Actual/360
 
185,784.63
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
7
 
719 Griswold
 
4.80000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
4.73290%
 
Actual/360
 
162,121.59
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
8
 
Sherwood Distribution Center
 
5.15400%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.12690%
 
Actual/360
 
134,929.36
 
Amortizing ARD
     
120
 
120
 
0
 
0
 
360
 
360
9
 
Hilton Garden Inn - Issaquah
 
5.37000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.34290%
 
Actual/360
 
144,462.47
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
10
 
WP Carey Self Storage Portfolio II
 
4.93000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.90290%
 
Actual/360
 
120,207.57
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
10.01
 
College Park
                                                               
10.02
 
Kuawa Self Storage
                                                               
10.03
 
Quality Self Storage
                                                               
10.04
 
Bakersfield Central
                                                               
10.05
 
Peoria
                                                               
10.06
 
Apalachee
                                                               
10.07
 
East Peoria
                                                               
10.08
 
Borego
                                                               
10.09
 
Foxborough
                                                               
10.10
 
Forest Hills
                                                               
11
 
Thanksgiving Park III
 
5.05000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.02290%
 
Actual/360
 
120,663.53
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
12
 
Wolfenbarger Warehouse Portfolio
 
5.03000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
4.96290%
 
Actual/360
 
115,508.83
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
13
 
Gwinnett Marketfair
 
5.18100%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.15390%
 
Actual/360
 
98,628.79
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
24
 
22
 
360
 
360
14
 
Wyoming Hotel Portfolio
 
5.55000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.52290%
 
Actual/360
 
111,073.87
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
14.01
 
Hilton Garden Inn Casper
                                                               
14.02
 
La Quinta Inn Casper
                                                               
15
 
Sun Valley Village MHC
 
5.02500%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.99790%
 
Actual/360
 
96,364.75
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
16
 
CCPT IV Pool III
 
4.62000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.59290%
 
Actual/360
 
65,187.99
 
Interest-only, ARD
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
16.01
 
Wallace Commons Salisbury
                                                               
16.02
 
Academy Sports - Valdosta
                                                               
16.03
 
Walgreens - Huntsville
                                                               
17
 
564 West Randolph Street
 
5.18000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.15290%
 
Actual/360
 
88,755.92
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
18
 
Natural Grocers Portfolio
 
5.23000%
 
0.00210%
 
0.00450%
 
0.11000%
 
0.00050%
 
5.11290%
 
Actual/360
 
100,909.11
 
Amortizing ARD
     
120
 
118
 
0
 
0
 
240
 
238
18.01
 
Steamboat Springs CO
                                                               
18.02
 
Flagstaff AZ
                                                               
18.03
 
Sedona AZ
                                                               
18.04
 
Helena MT
                                                               
18.05
 
Missoula MT
                                                               
19
 
Market at Liberty Crossing
 
5.17000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
5.10290%
 
Actual/360
 
79,352.57
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
360
 
360
20
 
Holiday Inn & Suites Westway Park
 
5.65000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.62290%
 
Actual/360
 
89,411.63
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
21
 
Kingsley Square
 
4.84000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.81290%
 
Actual/360
 
72,737.85
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
22
 
24 Hour Fitness - Walnut Creek
 
4.43100%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.40390%
 
Actual/360
 
69,357.94
 
Amortizing ARD
     
120
 
119
 
0
 
0
 
360
 
359
23
 
Raleigh Office Portfolio
 
5.28000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.25290%
 
Actual/360
 
74,798.55
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
23.01
 
Centerview III
                                                               
23.02
 
Brook Forest I
                                                               
24
 
West Mall Office Park
 
5.51100%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.48390%
 
Actual/360
 
73,547.02
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
25
 
Flagship Carolina Portfolio
 
5.73000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.70290%
 
Actual/360
 
74,534.78
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
25.01
 
ExtraSpace Storage - Forestbrook
                                                               
25.02
 
ExtraSpace Storage - Socastee
                                                               
25.03
 
ExtraSpace Storage - Cary
                                                               
25.04
 
ExtraSpace Storage - East Raleigh
                                                               
25.05
 
ExtraSpace Storage - Carpenter Village
                                                               
26
 
Bethany & 16th Street
 
5.23000%
 
0.00210%
 
0.00450%
 
0.11000%
 
0.00050%
 
5.11290%
 
Actual/360
 
65,564.91
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
27
 
Element Houston
 
5.04000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.01290%
 
Actual/360
 
66,719.38
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
324
 
324
28
 
CCPT IV Pool II
 
4.62000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.59290%
 
Actual/360
 
45,670.63
 
Interest-only, ARD
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
28.01
 
Fourth Creek Landing Statesville
                                                               
28.02
 
CVS - Florence
                                                               
28.03
 
Tractor Supply - Spencer
                                                               
28.04
 
Tractor Supply - Stuttgart
                                                               
28.05
 
Advanced Auto - Lake Geneva
                                                               
29
 
CCPT IV Pool I
 
4.62000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.59290%
 
Actual/360
 
45,670.63
 
Interest-only, ARD
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
29.01
 
Walgreens - Cullman
                                                               
29.02
 
Earths Fare Supermarket - Huntersville
                                                               
29.03
 
PetSmart - Baton Rouge
                                                               
29.04
 
Walgreens - Blair
                                                               
30
 
Puritan Mill
 
5.47000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.44290%
 
Actual/360
 
65,079.44
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
31
 
Gregory Cove Apartments
 
5.36000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
5.29290%
 
Actual/360
 
58,698.83
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
32
 
Legacy Commons
 
5.66000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.63290%
 
Actual/360
 
57,786.81
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
33
 
Terraces at Park Place
 
5.46400%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.43690%
 
Actual/360
 
53,725.58
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
34
 
Greenoaks MHC
 
5.07000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.04290%
 
Actual/360
 
50,323.03
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
35
 
Westhaven Center
 
5.68000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.65290%
 
Actual/360
 
52,122.03
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
5.50000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.47290%
 
Actual/360
 
47,694.28
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
                 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                 
                   
Mortgage Loan
Number
 
Property Name
 
Gross
Mortgage
Rate(5)
 
Trust Advisor Fee
 
Trustee
Fee
 
Master Servicing
Fee
 
CREFC® IP
Royalty License
Fee Rate
 
Net Mortgage Rate
 
Interest
Accrual Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest Accrual
Method During
IO
 
Original Term
to Maturity or
ARD (Mos.)(6)
 
Remaining
Term to
Maturity or ARD
(Mos.)(6)
 
Original IO
Period
(Mos.)(6)
 
Remaining IO
Period (Mos.)(6)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
37
 
PTC Inc.
 
5.00000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
4.93290%
 
Actual/360
 
44,019.37
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
38
 
Holiday Inn Hammond
 
5.42000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
5.35290%
 
Actual/360
 
49,964.17
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
39
 
Joseph’s Plaza
 
5.43000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.40290%
 
Actual/360
 
45,072.39
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
40
 
California Self Storage Portfolio
 
5.90000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
5.83290%
 
Actual/360
 
45,671.51
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
40.01
 
2185 West Main Street
                                                               
40.02
 
1450 East Compton Boulevard
                                                               
40.03
 
12250 Ridgecrest Road
                                                               
41
 
Bentsen Grove Resort
 
5.37000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.34290%
 
Actual/360
 
39,176.17
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
42
 
Homewood Suites - Schaumburg, IL
 
5.26600%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.23890%
 
Actual/360
 
42,013.44
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
43
 
Fairfield Inn Suites - Frederick
 
5.27000%
 
0.00210%
 
0.00450%
 
0.07000%
 
0.00050%
 
5.19290%
 
Actual/360
 
38,741.02
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
44
 
Central Westchester Tenants Corp.
 
4.60000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
4.51290%
 
Actual/360
 
31,008.75
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
480
 
480
45
 
24 Hour Fitness
 
5.51000%
 
0.00210%
 
0.00450%
 
0.11000%
 
0.00050%
 
5.39290%
 
Actual/360
 
46,814.75
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
240
 
240
46
 
Rocky Point Owners, Inc.
 
4.66000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
4.57290%
 
Actual/360
 
29,893.44
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
480
 
480
47
 
Rivoli Crossing
 
5.24000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
5.17290%
 
Actual/360
 
35,852.99
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
48
 
Superior Self Storage
 
5.48000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.45290%
 
Actual/360
 
36,116.59
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
49
 
Comfort Inn El Paso
 
5.55000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.52290%
 
Actual/360
 
37,024.62
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
50
 
Hampton Inn Chesterfield
 
5.76000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
5.69290%
 
Actual/360
 
37,152.94
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
51
 
2 South Orange Avenue
 
5.50000%
 
0.00210%
 
0.00450%
 
0.11000%
 
0.00050%
 
5.38290%
 
Actual/360
 
33,160.72
 
Amortizing Balloon
     
120
 
106
 
0
 
0
 
300
 
286
52
 
Greystone Business Park
 
5.07000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.04290%
 
Actual/360
 
28,137.61
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
53
 
Highland Circle
 
5.15000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.12290%
 
Actual/360
 
27,301.31
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
54
 
Foxwood Apartments
 
5.68000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.65290%
 
Actual/360
 
28,377.55
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
55
 
Briarwood Owners’ Corp.
 
4.79000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
4.70290%
 
Actual/360
 
21,779.29
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
480
 
480
56
 
Ives Dairy Self Storage
 
5.53000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.50290%
 
Actual/360
 
27,406.68
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
57
 
Plaza De Oro - Santa Barbara
 
5.21000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.18290%
 
Actual/360
 
23,363.47
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
58
 
Van Mall North Apartments
 
5.42000%
 
0.00210%
 
0.00450%
 
0.05000%
 
0.00050%
 
5.36290%
 
Actual/360
 
22,511.20
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
59
 
280 Wilson Avenue
 
4.92000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
4.89290%
 
Actual/360
 
21,277.72
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
60
 
Bethpage Apartment Corp.
 
4.68000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
4.59290%
 
Actual/360
 
23,691.45
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
276
 
276
61
 
Hampton Inn - Marysville
 
6.06000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
6.03290%
 
Actual/360
 
25,918.96
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
62
 
Twin City Estates
 
5.35000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.32290%
 
Actual/360
 
24,206.48
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
63
 
Walgreens - Birmingham
 
5.20000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.17290%
 
Actual/360
 
21,689.88
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
64
 
Sleepy Valley
 
5.36000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.33290%
 
Actual/360
 
22,715.81
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
65
 
The Shops at West Village
 
5.43000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.40290%
 
Actual/360
 
22,871.78
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
66
 
Shadow Ridge MHC
 
5.16000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.13290%
 
Actual/360
 
20,225.77
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
67
 
Cutting Edge Self Storage
 
5.66000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.63290%
 
Actual/360
 
21,381.12
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
68
 
Baymont Inn & Suites - Walker
 
5.68000%
 
0.00210%
 
0.00450%
 
0.06000%
 
0.00050%
 
5.61290%
 
Actual/360
 
22,808.24
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
69
 
Albany Crossing Shopping Center
 
5.37000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.34290%
 
Actual/360
 
19,979.85
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
70
 
Storage First
 
5.57000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.54290%
 
Actual/360
 
19,168.32
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
71
 
Jamestowne South Office Building
 
5.57000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.54290%
 
Actual/360
 
18,882.23
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
72
 
Park Lane Terrace Apartments
 
6.16000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
6.13290%
 
Actual/360
 
20,277.63
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
73
 
Greenhouse Road Self Storage
 
5.11000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.08290%
 
Actual/360
 
14,861.05
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
82
 
18
 
16
 
360
 
360
74
 
Baker Atrium Lofts
 
5.22000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.19290%
 
Actual/360
 
14,859.37
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
75
 
National Storage Center
 
5.53000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.50290%
 
Actual/360
 
15,124.81
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
76
 
Deer Valley Mini & RV Storage
 
5.34000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.31290%
 
Actual/360
 
15,114.23
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
77
 
Parkside Apartments
 
5.56000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.53290%
 
Actual/360
 
15,441.90
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
300
 
300
78
 
Wildwood MHC
 
5.40000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.37290%
 
Actual/360
 
13,682.92
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
79
 
Great Neck Horizon House, Inc.
 
4.53000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
4.44290%
 
Actual/360
 
13,953.94
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
240
 
240
80
 
Brookville MHC
 
5.34000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.31290%
 
Actual/360
 
11,922.79
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
81
 
77 Bronx River Road Owners, Inc.
 
4.75000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
4.66290%
 
Actual/360
 
9,594.61
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
480
 
480
82
 
Pinehurst Square Executive Office Building 
 
5.57000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
5.54290%
 
Actual/360
 
10,871.58
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
83
 
Oakwood MHC - CA
 
6.36000%
 
0.00210%
 
0.00450%
 
0.02000%
 
0.00050%
 
6.33290%
 
Actual/360
 
11,212.00
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
84
 
Thirty-Two West 20th Street, Inc.
 
4.80000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
4.71290%
 
Actual/360
 
8,394.65
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
85
 
70-80 Gibson Boulevard Owners, Inc.
 
4.88000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
4.79290%
 
Actual/360
 
6,221.76
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
86
 
735 Apartment Corp.
 
5.47000%
 
0.00210%
 
0.00450%
 
0.08000%
 
0.00050%
 
5.38290%
 
Actual/360
 
4,286.08
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300

 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Seasoning
 
Prepayment Provisions(7)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)(8)
 
Appraised Value ($)(9)
 
Appraisal Date
 
Coop - Rental
Value(10)
 
Coop - LTV as
Rental(10)
 
Coop - Unsold
Percent(11)
 
Coop - Sponsor
Units(11)
 
Coop - Investor
Units(11)
 
Coop - Coop
Units(11)
 
Coop -
Sponsor/Investor
Carry(11)
 
UW NOI
DSCR (x)(2)(4)(12)
1
 
Westfield Mission Valley
 
0
 
L(24),D or GRTR 1% or YM(91),O(6)
 
5
 
0
 
352,800,000
 
8/13/2013
                             
3.24
2
 
Brennan Industrial Portfolio III
 
1
 
L(25),GRTR 1% or YM(31),O(4)
 
5
 
5
 
152,680,000
 
Various
                             
2.32
2.01
 
Rowe Elliston
                 
18,840,000
 
6/14/2013
                               
2.02
 
Southeastern Aluminum
                 
10,800,000
 
6/11/2013
                               
2.03
 
Dorner
                 
9,200,000
 
6/11/2013
                               
2.04
 
KDM
                 
8,400,000
 
6/6/2013
                               
2.05
 
Ryko
                 
8,000,000
 
6/6/2013
                               
2.06
 
TS3
                 
7,650,000
 
6/14/2013
                               
2.07
 
DNA Diagnostic Center
                 
7,300,000
 
6/6/2013
                               
2.08
 
Accupac
                 
7,250,000
 
6/7/2013
                               
2.09
 
Oracle - Cunningham
                 
6,850,000
 
6/7/2013
                               
2.10
 
Chrysalis
                 
6,100,000
 
6/13/2013
                               
2.11
 
Rowe Salem
                 
6,000,000
 
6/14/2013
                               
2.12
 
Decorative Panels
                 
5,900,000
 
6/6/2013
                               
2.13
 
QSR
                 
5,500,000
 
6/7/2013
                               
2.14
 
Bacharach
                 
5,400,000
 
6/10/2013
                               
2.15
 
Halifax Media - University
                 
5,300,000
 
6/12/2013
                               
2.16
 
San Diego Union - Tribune
                 
5,100,000
 
6/10/2013
                               
2.17
 
V-S Industries
                 
4,500,000
 
6/10/2013
                               
2.18
 
Northern Stamping - Cuyahoga
                 
3,600,000
 
6/7/2013
                               
2.19
 
Northern Stamping - Valley
                 
3,600,000
 
6/7/2013
                               
2.20
 
Sigma - Texas
                 
3,550,000
 
6/10/2013
                               
2.21
 
LTI Boyd
                 
3,100,000
 
6/10/2013
                               
2.22
 
MF Lightwave
                 
2,800,000
 
6/12/2013
                               
2.23
 
Pratt Corrugated / EA Morse
                 
2,750,000
 
6/6/2013
                               
2.24
 
Halifax Media - Herald
                 
2,690,000
 
6/11/2013
                               
2.25
 
Sigma - Illinois
                 
2,500,000
 
6/10/2013
                               
3
 
Augusta Mall
 
1
 
L(25),D(88),O(7)
 
5
 
5
 
250,000,000
 
6/25/2013
                             
2.35
4
 
Hutton Hotel
 
2
 
L(26),D(51),O(7)
 
5
 
5
 
74,000,000
 
5/31/2013
                             
2.00
5
 
David Drye Apartment Portfolio
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
49,400,000
 
6/25/2013
                             
1.38
5.01
 
Parkway Crossing
                 
15,250,000
 
6/25/2013
                               
5.02
 
Hampton Corners
                 
11,500,000
 
6/25/2013
                               
5.03
 
Coopers Ridge
                 
7,950,000
 
6/25/2013
                               
5.04
 
Crown Ridge
                 
7,400,000
 
6/25/2013
                               
5.05
 
Park Place
                 
7,300,000
 
6/25/2013
                               
6
 
Westin Richmond
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
55,600,000
 
5/28/2013
                             
2.20
7
 
719 Griswold
 
0
 
L(24),D(32),O(4)
 
5
 
5
 
51,500,000
 
12/20/2012
                             
2.07
8
 
Sherwood Distribution Center
 
0
 
L(24),GRTR 1% or YM(89),O(7)
 
0
 
0
 
38,300,000
 
8/1/2013
                             
2.06
9
 
Hilton Garden Inn - Issaquah
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
35,700,000
 
6/24/2013
                             
1.76
10
 
WP Carey Self Storage Portfolio II
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
36,050,000
 
Various
                             
1.67
10.01
 
College Park
                 
6,400,000
 
7/3/2013
                               
10.02
 
Kuawa Self Storage
                 
6,100,000
 
6/19/2013
                               
10.03
 
Quality Self Storage
                 
3,900,000
 
6/18/2013
                               
10.04
 
Bakersfield Central
                 
4,400,000
 
6/14/2013
                               
10.05
 
Peoria
                 
3,450,000
 
6/21/2013
                               
10.06
 
Apalachee
                 
2,900,000
 
Various
                               
10.07
 
East Peoria
                 
2,700,000
 
6/21/2013
                               
10.08
 
Borego
                 
2,450,000
 
6/19/2013
                               
10.09
 
Foxborough
                 
2,100,000
 
6/19/2013
                               
10.10
 
Forest Hills
                 
1,650,000
 
6/20/2013
                               
11
 
Thanksgiving Park III
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
29,800,000
 
6/12/2013
                             
1.70
12
 
Wolfenbarger Warehouse Portfolio
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
30,800,000
 
4/26/2013
                             
1.74
13
 
Gwinnett Marketfair
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
24,000,000
 
5/18/2013
                             
1.59
14
 
Wyoming Hotel Portfolio
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
28,500,000
 
5/29/2013
                             
1.82
14.01
 
Hilton Garden Inn Casper
                 
19,100,000
 
5/29/2013
                               
14.02
 
La Quinta Inn Casper
                 
9,400,000
 
5/29/2013
                               
15
 
Sun Valley Village MHC
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
24,800,000
 
4/19/2013
                             
1.34
16
 
CCPT IV Pool III
 
0
 
L(48),GRTR 1% or YM(68),O(4)
 
5
 
5
 
27,300,000
 
Various
                             
2.48
16.01
 
Wallace Commons Salisbury
                 
12,100,000
 
6/15/2013
                               
16.02
 
Academy Sports - Valdosta
                 
9,800,000
 
6/15/2013
                               
16.03
 
Walgreens - Huntsville
                 
5,400,000
 
6/12/2013
                               
17
 
564 West Randolph Street
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
21,100,000
 
5/29/2013
                             
1.49
18
 
Natural Grocers Portfolio
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
22,250,000
 
Various
                             
1.32
18.01
 
Steamboat Springs CO
                 
5,100,000
 
4/15/2013
                               
18.02
 
Flagstaff AZ
                 
4,850,000
 
4/2/2013
                               
18.03
 
Sedona AZ
                 
4,350,000
 
4/2/2013
                               
18.04
 
Helena MT
                 
4,200,000
 
4/10/2013
                               
18.05
 
Missoula MT
                 
3,750,000
 
4/10/2013
                               
19
 
Market at Liberty Crossing
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
19,950,000
 
6/13/2013
                             
1.47
20
 
Holiday Inn & Suites Westway Park
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
20,500,000
 
6/27/2013
                             
1.55
21
 
Kingsley Square
 
0
 
L(24),D(32),O(4)
 
5
 
5
 
18,700,000
 
4/17/2013
                             
1.46
22
 
24 Hour Fitness - Walnut Creek
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
23,100,000
 
5/17/2013
                             
1.70
23
 
Raleigh Office Portfolio
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
18,050,000
 
Various
                             
1.55
23.01
 
Centerview III
                 
9,390,000
 
6/24/2013
                               
23.02
 
Brook Forest I
                 
8,660,000
 
6/27/2013
                               
24
 
West Mall Office Park
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
17,500,000
 
6/28/2013
                             
1.66
25
 
Flagship Carolina Portfolio
 
0
 
L(24),GRTR 1% or YM(93),O(3)
 
0
 
0
 
21,120,000
 
7/31/2013
                             
1.54
25.01
 
ExtraSpace Storage - Forestbrook
                 
5,930,000
 
7/31/2013
                               
25.02
 
ExtraSpace Storage - Socastee
                 
5,260,000
 
7/31/2013
                               
25.03
 
ExtraSpace Storage - Cary
                 
4,050,000
 
7/31/2013
                               
25.04
 
ExtraSpace Storage - East Raleigh
                 
3,620,000
 
7/31/2013
                               
25.05
 
ExtraSpace Storage - Carpenter Village
                 
2,260,000
 
7/31/2013
                               
26
 
Bethany & 16th Street
 
1
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
5
 
16,725,000
 
4/22/2013
                             
1.58
27
 
Element Houston
 
0
 
L(24),D(34),O(2)
 
5
 
5
 
19,400,000
 
7/27/2013
                             
1.73
28
 
CCPT IV Pool II
 
0
 
L(48),GRTR 1% or YM(68),O(4)
 
5
 
5
 
20,950,000
 
Various
                             
2.49
28.01
 
Fourth Creek Landing Statesville
                 
10,400,000
 
6/14/2013
                               
28.02
 
CVS - Florence
                 
3,000,000
 
6/12/2013
                               
28.03
 
Tractor Supply - Spencer
                 
3,000,000
 
6/13/2013
                               
28.04
 
Tractor Supply - Stuttgart
                 
2,800,000
 
6/17/2013
                               
28.05
 
Advanced Auto - Lake Geneva
                 
1,750,000
 
6/18/2013
                               
29
 
CCPT IV Pool I
 
0
 
L(48),GRTR 1% or YM(68),O(4)
 
5
 
5
 
20,350,000
 
Various
                             
2.43
29.01
 
Walgreens - Cullman
                 
6,400,000
 
6/12/2013
                               
29.02
 
Earths Fare Supermarket - Huntersville
                 
5,450,000
 
6/17/2013
                               
29.03
 
PetSmart - Baton Rouge
                 
4,000,000
 
6/10/2013
                               
29.04
 
Walgreens - Blair
                 
4,500,000
 
6/7/2013
                               
30
 
Puritan Mill
 
0
 
L(24),D(93),O(3)
 
5
 
5
 
15,400,000
 
8/6/2013
                             
1.46
31
 
Gregory Cove Apartments
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
14,600,000
 
6/26/2013
                             
1.40
32
 
Legacy Commons
 
0
 
L(24),D(93),O(3)
 
5
 
5
 
15,800,000
 
7/25/2013
                             
1.53
33
 
Terraces at Park Place
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
13,525,000
 
7/16/2013
                             
1.58
34
 
Greenoaks MHC
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
14,030,000
 
4/19/2013
                             
1.42
35
 
Westhaven Center
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
16,100,000
 
1/31/2013
                             
1.61
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
12,200,000
 
3/31/2013
                             
1.87
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Seasoning
 
Prepayment Provisions(7)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)(8)
 
Appraised Value ($)(9)
 
Appraisal Date
 
Coop - Rental
Value(10)
 
Coop - LTV as
Rental(10)
 
Coop - Unsold
Percent(11)
 
Coop - Sponsor
Units(11)
 
Coop - Investor
Units(11)
 
Coop - Coop
Units(11)
 
Coop -
Sponsor/Investor
Carry(11)
 
UW NOI
DSCR (x)(2)(4)(12)
37
 
PTC Inc.
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
14,600,000
 
4/3/2013
                             
2.02
38
 
Holiday Inn Hammond
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
13,000,000
 
4/24/2013
                             
1.86
39
 
Joseph’s Plaza
 
0
 
L(24),D(93),O(3)
 
5
 
5
 
10,670,000
 
6/14/2013
                             
1.56
40
 
California Self Storage Portfolio
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
11,200,000
 
Various
                             
1.34
40.01
 
2185 West Main Street
                 
4,800,000
 
6/3/2013
                               
40.02
 
1450 East Compton Boulevard
                 
3,300,000
 
6/4/2013
                               
40.03
 
12250 Ridgecrest Road
                 
3,100,000
 
6/3/2013
                               
41
 
Bentsen Grove Resort
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
10,100,000
 
6/28/2013
                             
1.53
42
 
Homewood Suites - Schaumburg, IL
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
11,400,000
 
6/17/2013
                             
1.84
43
 
Fairfield Inn Suites - Frederick
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
13,300,000
 
6/3/2013
                             
2.24
44
 
Central Westchester Tenants Corp.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
58,970,000
 
6/12/2013
 
43,800,000
 
15.5%
 
0.4%
 
0
 
1
 
0
 
3,073
 
8.25
45
 
24 Hour Fitness
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
11,450,000
 
5/14/2013
                             
1.68
46
 
Rocky Point Owners, Inc.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
15,980,000
 
4/9/2013
 
18,900,000
 
34.4%
 
0.5%
 
0
 
0
 
1
     
3.96
47
 
Rivoli Crossing
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
9,250,000
 
5/26/2013
                             
1.53
48
 
Superior Self Storage
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
8,500,000
 
7/12/2013
                             
1.37
49
 
Comfort Inn El Paso
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
9,400,000
 
5/27/2013
                             
1.70
50
 
Hampton Inn Chesterfield
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
8,900,000
 
4/1/2013
                             
1.90
51
 
2 South Orange Avenue
 
14
 
L(38),D(79),O(3)
 
5
 
5
 
7,900,000
 
7/23/2013
                             
1.61
52
 
Greystone Business Park
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
7,710,000
 
6/13/2013
                             
1.57
53
 
Highland Circle
 
0
 
L(24),D(33),O(3)
 
5
 
5
 
7,400,000
 
7/30/2013
                             
1.50
54
 
Foxwood Apartments
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
7,600,000
 
5/27/2013
                             
1.69
55
 
Briarwood Owners’ Corp.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
38,120,261
 
11/30/2012
 
26,700,000
 
17.4%
 
21.8%
 
51
 
0
 
0
 
311,993
 
7.41
56
 
Ives Dairy Self Storage
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
7,500,000
 
7/31/2013
                             
1.43
57
 
Plaza De Oro - Santa Barbara
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
8,800,000
 
5/16/2013
                             
1.91
58
 
Van Mall North Apartments
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
5,810,000
 
5/14/2013
                             
1.44
59
 
280 Wilson Avenue
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
8,400,000
 
7/3/2013
                             
2.16
60
 
Bethpage Apartment Corp.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
14,550,000
 
7/14/2013
 
10,900,000
 
36.7%
 
1.4%
 
0
 
0
 
1
     
2.89
61
 
Hampton Inn - Marysville
 
0
 
L(24),D(94),O(2)
 
5
 
5
 
5,900,000
 
8/1/2013
                             
2.01
62
 
Twin City Estates
 
1
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
5
 
6,300,000
 
4/30/2013
                             
1.70
63
 
Walgreens - Birmingham
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
6,600,000
 
5/10/2013
                             
1.61
64
 
Sleepy Valley
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
5,250,000
 
7/15/2013
                             
1.40
65
 
The Shops at West Village
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
5,100,000
 
5/2/2013
                             
1.59
66
 
Shadow Ridge MHC
 
0
 
L(24),D(90),O(6)
 
0
 
0
 
5,000,000
 
5/16/2013
                             
1.40
67
 
Cutting Edge Self Storage
 
2
 
L(26),D(91),O(3)
 
0
 
0
 
5,380,000
 
4/5/2013
                             
1.38
68
 
Baymont Inn & Suites - Walker
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
5,700,000
 
4/1/2013
                             
1.81
69
 
Albany Crossing Shopping Center
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
5,100,000
 
6/14/2013
                             
1.78
70
 
Storage First
 
0
 
L(24),GRTR 1% or YM(93),O(3)
 
0
 
0
 
4,850,000
 
7/19/2013
                             
1.34
71
 
Jamestowne South Office Building
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
4,425,000
 
2/5/2013
                             
1.85
72
 
Park Lane Terrace Apartments
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
4,850,000
 
6/21/2013
                             
1.52
73
 
Greenhouse Road Self Storage
 
2
 
L(26),D(54),O(4)
 
5
 
5
 
4,180,000
 
6/5/2013
                             
1.43
74
 
Baker Atrium Lofts
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
4,000,000
 
7/10/2013
                             
1.49
75
 
National Storage Center
 
1
 
L(25),D(92),O(3)
 
0
 
0
 
3,700,000
 
6/21/2013
                             
1.45
76
 
Deer Valley Mini & RV Storage
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
6,400,000
 
7/5/2013
                             
2.12
77
 
Parkside Apartments
 
0
 
L(24),GRTR 1% or YM(33),O(3)
 
0
 
0
 
4,380,000
 
5/29/2013
                             
1.74
78
 
Wildwood MHC
 
1
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
5
 
4,380,000
 
4/30/2013
                             
2.09
79
 
Great Neck Horizon House, Inc.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
18,770,000
 
8/1/2013
 
18,300,000
 
12.0%
 
0.0%
 
0
 
0
 
0
     
7.66
80
 
Brookville MHC
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
2,900,000
 
6/5/2013
                             
1.81
81
 
77 Bronx River Road Owners, Inc.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
7,280,000
 
7/23/2013
 
6,100,000
 
33.8%
 
18.3%
 
11
 
0
 
0
 
707
 
3.96
82
 
Pinehurst Square Executive Office Building 
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
2,550,000
 
2/5/2013
                             
1.85
83
 
Oakwood MHC - CA
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
2,820,000
 
6/15/2013
                             
1.41
84
 
Thirty-Two West 20th Street, Inc.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
42,200,000
 
7/2/2013
 
17,200,000
 
9.3%
 
0.0%
 
0
 
0
 
0
     
11.51
85
 
70-80 Gibson Boulevard Owners, Inc.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
4,670,000
 
7/3/2013
 
4,900,000
 
24.0%
 
0.0%
 
0
 
0
 
0
     
4.91
86
 
735 Apartment Corp.
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
3,550,000
 
7/23/2013
 
3,220,000
 
21.7%
 
0.0%
 
0
 
0
 
0
     
4.69
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
UW NCF
DSCR (x)(2)(4)(12)
 
Cut-off Date
LTV
Ratio(2)(4)(9)
 
LTV Ratio at
Maturity or
ARD(2)(4)(9)
 
Cut-off Date UW
NOI Debt
Yield(2)(4)(12)
 
Cut-off Date
UW NCF Debt
Yield(2)(4)(12)
 
UW
Revenues ($)(12)
 
UW
Expenses ($)(12)
 
UW Net Operating
Income ($)(12)
 
UW
Replacement
($)(12)
 
UW
TI/LC ($)
 
UW
Net Cash Flow
($)(12)
 
Occupancy
Rate(3)(13)
 
Occupancy
as-of Date(13)
 
UW Hotel
ADR
 
UW Hotel
RevPAR
 
Most Recent Period(14)
1
 
Westfield Mission Valley
 
3.12
 
43.9%
 
43.9%
 
14.9%
 
14.4%
 
31,522,806
 
8,362,511
 
23,160,295
 
223,855
 
631,961
 
22,304,479
 
98.3%
 
8/13/2013
         
TTM 7/31/2013
2
 
Brennan Industrial Portfolio III
 
1.98
 
65.4%
 
65.4%
 
10.7%
 
9.1%
 
11,453,051
 
809,728
 
10,643,323
 
954,039
 
584,794
 
9,104,490
 
100.0%
 
9/1/2013
         
Actual 2012
2.01
 
Rowe Elliston
                     
1,386,361
 
58,770
 
1,327,590
 
105,914
 
64,904
 
1,156,772
 
100.0%
 
9/1/2013
         
Actual 2012
2.02
 
Southeastern Aluminum
                     
795,241
 
51,351
 
743,890
 
55,554
 
34,043
 
654,292
 
100.0%
 
9/1/2013
         
Actual 2012
2.03
 
Dorner
                     
686,406
 
41,424
 
644,982
 
41,956
 
25,710
 
577,316
 
100.0%
 
9/1/2013
         
Actual 2012
2.04
 
KDM
                     
627,811
 
39,707
 
588,103
 
42,422
 
25,996
 
519,686
 
100.0%
 
9/1/2013
         
Actual 2012
2.05
 
Ryko
                     
583,607
 
49,480
 
534,127
 
69,512
 
42,596
 
422,018
 
100.0%
 
9/1/2013
         
Actual 2012
2.06
 
TS3
                     
567,371
 
32,549
 
534,822
 
28,402
 
17,457
 
488,963
 
100.0%
 
9/1/2013
         
Actual 2012
2.07
 
DNA Diagnostic Center
                     
552,856
 
27,447
 
525,409
 
18,604
 
11,401
 
495,404
 
100.0%
 
9/1/2013
         
Actual 2012
2.08
 
Accupac
                     
536,371
 
32,722
 
503,649
 
31,431
 
19,261
 
452,957
 
100.0%
 
9/1/2013
         
Actual 2012
2.09
 
Oracle - Cunningham
                     
545,949
 
58,764
 
487,185
 
98,045
 
60,179
 
328,961
 
100.0%
 
9/1/2013
         
Actual 2012
2.10
 
Chrysalis
                     
448,024
 
20,575
 
427,449
 
9,153
 
5,609
 
412,688
 
100.0%
 
9/1/2013
         
Actual 2012
2.11
 
Rowe Salem
                     
469,406
 
77,786
 
391,620
 
88,800
 
54,416
 
248,403
 
100.0%
 
9/1/2013
         
Actual 2012
2.12
 
Decorative Panels
                     
447,650
 
43,785
 
403,864
 
66,555
 
40,785
 
296,524
 
100.0%
 
9/1/2013
         
Actual 2012
2.13
 
QSR
                     
409,939
 
28,448
 
381,491
 
32,200
 
19,761
 
329,530
 
100.0%
 
9/1/2013
         
Actual 2012
2.14
 
Bacharach
                     
399,633
 
22,310
 
377,323
 
17,303
 
10,603
 
349,417
 
100.0%
 
9/1/2013
         
Actual 2012
2.15
 
Halifax Media - University
                     
387,150
 
26,964
 
360,186
 
29,611
 
18,145
 
312,430
 
100.0%
 
9/1/2013
         
Actual 2012
2.16
 
San Diego Union - Tribune
                     
403,681
 
20,428
 
383,252
 
12,408
 
7,603
 
363,241
 
100.0%
 
9/1/2013
         
Actual 2012
2.17
 
V-S Industries
                     
330,891
 
21,631
 
309,259
 
21,253
 
13,024
 
274,983
 
100.0%
 
9/1/2013
         
Actual 2012
2.18
 
Northern Stamping - Cuyahoga
                     
273,272
 
28,899
 
244,373
 
44,226
 
27,101
 
173,045
 
100.0%
 
9/1/2013
         
Actual 2012
2.19
 
Northern Stamping - Valley
                     
273,268
 
20,296
 
252,971
 
23,353
 
14,311
 
215,308
 
100.0%
 
9/1/2013
         
Actual 2012
2.20
 
Sigma - Texas
                     
265,795
 
22,687
 
243,108
 
28,000
 
17,165
 
197,943
 
100.0%
 
9/1/2013
         
Actual 2012
2.21
 
LTI Boyd
                     
232,379
 
18,466
 
213,913
 
22,103
 
13,544
 
178,265
 
100.0%
 
9/1/2013
         
Actual 2012
2.22
 
MF Lightwave
                     
227,621
 
12,728
 
214,893
 
10,815
 
6,627
 
197,451
 
100.0%
 
9/1/2013
         
Actual 2012
2.23
 
Pratt Corrugated / EA Morse
                     
249,646
 
23,379
 
226,267
 
21,948
 
13,430
 
190,889
 
100.0%
 
9/1/2013
         
Actual 2012
2.24
 
Halifax Media - Herald
                     
172,070
 
13,902
 
158,168
 
15,433
 
9,457
 
133,277
 
100.0%
 
9/1/2013
         
Actual 2012
2.25
 
Sigma - Illinois
                     
180,652
 
15,222
 
165,430
 
19,039
 
11,667
 
134,725
 
100.0%
 
9/1/2013
         
Actual 2012
3
 
Augusta Mall
 
2.25
 
68.0%
 
68.0%
 
10.4%
 
9.9%
 
25,197,539
 
7,570,672
 
17,626,867
 
102,542
 
652,458
 
16,871,867
 
97.6%
 
5/31/2013
         
TTM 5/31/2013
4
 
Hutton Hotel
 
1.73
 
59.5%
 
56.0%
 
13.3%
 
11.5%
 
19,905,111
 
14,070,006
 
5,835,106
 
0
 
0
 
5,038,901
 
78.2%
 
4/30/2013
 
188
 
141
 
TTM 4/30/2013
5
 
David Drye Apartment Portfolio
 
1.30
 
74.9%
 
69.3%
 
9.1%
 
8.5%
 
6,358,109
 
2,989,465
 
3,368,644
 
213,570
 
0
 
3,155,074
 
95.3%
 
7/11/2013
         
TTM 6/30/2013
5.01
 
Parkway Crossing
                     
1,724,317
 
710,801
 
1,013,516
 
54,750
 
0
 
958,766
 
97.7%
 
7/11/2013
         
TTM 6/30/2013
5.02
 
Hampton Corners
                     
1,379,938
 
602,578
 
777,360
 
48,000
 
0
 
729,360
 
90.6%
 
7/11/2013
         
TTM 6/30/2013
5.03
 
Coopers Ridge
                     
1,142,127
 
575,119
 
567,008
 
38,250
 
0
 
528,758
 
97.4%
 
7/11/2013
         
TTM 6/30/2013
5.04
 
Crown Ridge
                     
892,415
 
430,113
 
462,302
 
30,000
 
0
 
432,302
 
95.8%
 
7/11/2013
         
TTM 6/30/2013
5.05
 
Park Place
                     
1,219,312
 
670,854
 
548,458
 
42,570
 
0
 
505,888
 
95.2%
 
7/11/2013
         
TTM 6/30/2013
6
 
Westin Richmond
 
1.96
 
57.6%
 
42.9%
 
15.3%
 
13.6%
 
13,297,122
 
8,398,215
 
4,898,907
 
0
 
0
 
4,367,022
 
66.6%
 
4/30/2013
 
138
 
92
 
TTM 4/30/2013
7
 
719 Griswold
 
1.85
 
60.0%
 
55.2%
 
13.0%
 
11.7%
 
8,708,977
 
4,678,701
 
4,030,276
 
86,903
 
336,896
 
3,606,477
 
94.4%
 
5/9/2013
         
TTM 4/30/2013
8
 
Sherwood Distribution Center
 
1.69
 
64.5%
 
53.3%
 
13.5%
 
11.1%
 
3,440,467
 
103,214
 
3,337,253
 
294,621
 
301,340
 
2,741,291
 
100.0%
 
9/1/2013
         
NAV
9
 
Hilton Garden Inn - Issaquah
 
1.57
 
66.7%
 
50.6%
 
12.8%
 
11.4%
 
8,240,071
 
5,185,863
 
3,054,208
 
0
 
0
 
2,724,605
 
74.9%
 
7/31/2013
 
142
 
106
 
TTM 7/31/2013
10
 
WP Carey Self Storage Portfolio II
 
1.60
 
62.6%
 
57.7%
 
10.7%
 
10.2%
 
4,734,413
 
2,325,594
 
2,408,819
 
96,152
 
0
 
2,312,667
 
78.4%
 
5/31/2013
         
Various
10.01
 
College Park
                     
680,224
 
306,921
 
373,303
 
11,275
 
0
 
362,028
 
85.1%
 
5/31/2013
         
TTM 4/30/2013
10.02
 
Kuawa Self Storage
                     
763,294
 
327,025
 
436,270
 
6,204
 
0
 
430,066
 
80.9%
 
5/31/2013
         
TTM 5/31/2013
10.03
 
Quality Self Storage
                     
502,506
 
282,212
 
220,294
 
7,976
 
0
 
212,319
 
88.7%
 
5/31/2013
         
TTM 5/31/2013
10.04
 
Bakersfield Central
                     
554,790
 
244,637
 
310,152
 
10,551
 
0
 
299,601
 
88.1%
 
5/31/2013
         
TTM 5/31/2013
10.05
 
Peoria
                     
546,824
 
243,804
 
303,020
 
13,806
 
0
 
289,214
 
76.4%
 
5/31/2013
         
TTM 5/31/2013
10.06
 
Apalachee
                     
419,265
 
212,275
 
206,989
 
10,555
 
0
 
196,434
 
67.4%
 
5/31/2013
         
TTM 5/31/2013
10.07
 
East Peoria
                     
446,934
 
196,546
 
250,389
 
10,832
 
0
 
239,557
 
82.5%
 
5/31/2013
         
TTM 5/31/2013
10.08
 
Borego
                     
249,130
 
160,696
 
88,434
 
8,093
 
0
 
80,340
 
60.3%
 
5/31/2013
         
TTM 5/31/2013
10.09
 
Foxborough
                     
252,045
 
158,293
 
93,751
 
8,117
 
0
 
85,634
 
68.9%
 
5/31/2013
         
TTM 5/31/2013
10.10
 
Forest Hills
                     
319,401
 
193,184
 
126,217
 
8,743
 
0
 
117,474
 
83.2%
 
5/31/2013
         
TTM 5/31/2013
11
 
Thanksgiving Park III
 
1.46
 
74.9%
 
61.8%
 
11.0%
 
9.5%
 
3,470,738
 
1,003,784
 
2,466,954
 
35,806
 
316,982
 
2,114,166
 
93.4%
 
6/21/2013
         
Annualized 9 5/31/2013
12
 
Wolfenbarger Warehouse Portfolio
 
1.38
 
63.8%
 
47.9%
 
12.3%
 
9.8%
 
3,641,730
 
1,227,866
 
2,413,864
 
274,590
 
219,772
 
1,919,502
 
88.1%
 
4/1/2013
         
TTM 3/31/2013
13
 
Gwinnett Marketfair
 
1.45
 
75.0%
 
65.2%
 
10.4%
 
9.5%
 
2,546,607
 
668,865
 
1,877,741
 
38,574
 
127,330
 
1,711,837
 
93.3%
 
4/30/2013
         
TTM 5/31/2013
14
 
Wyoming Hotel Portfolio
 
1.63
 
63.2%
 
48.1%
 
13.5%
 
12.0%
 
6,315,723
 
3,894,683
 
2,421,040
 
0
 
0
 
2,168,411
 
74.4%
 
5/31/2013
 
89
 
66
 
TTM 5/31/2013
14.01
 
Hilton Garden Inn Casper
                     
3,979,642
 
2,451,501
 
1,528,141
 
0
 
0
 
1,368,955
 
72.2%
 
5/31/2013
 
109
 
78
 
TTM 5/31/2013
14.02
 
La Quinta Inn Casper
                     
2,336,081
 
1,443,182
 
892,899
 
0
 
0
 
799,456
 
76.6%
 
5/31/2013
 
71
 
53
 
TTM 5/31/2013
15
 
Sun Valley Village MHC
 
1.33
 
72.1%
 
59.4%
 
8.7%
 
8.6%
 
2,709,309
 
1,155,012
 
1,554,297
 
13,150
 
0
 
1,541,147
 
95.8%
 
4/1/2013
         
TTM 3/31/2013
16
 
CCPT IV Pool III
 
2.34
 
61.2%
 
61.2%
 
11.6%
 
11.0%
 
2,352,362
 
410,783
 
1,941,579
 
39,543
 
70,056
 
1,831,981
 
99.3%
 
Various
         
NAV
16.01
 
Wallace Commons Salisbury
                     
1,080,949
 
210,473
 
870,476
 
20,447
 
18,815
 
831,214
 
98.7%
 
5/31/2013
         
NAV
16.02
 
Academy Sports - Valdosta
                     
839,943
 
149,430
 
690,512
 
15,770
 
33,810
 
640,933
 
100.0%
 
9/1/2013
         
NAV
16.03
 
Walgreens - Huntsville
                     
431,471
 
50,880
 
380,591
 
3,326
 
17,431
 
359,834
 
100.0%
 
9/1/2013
         
NAV
17
 
564 West Randolph Street
 
1.37
 
76.8%
 
63.5%
 
9.8%
 
9.0%
 
2,270,136
 
682,244
 
1,587,892
 
18,739
 
113,507
 
1,455,646
 
100.0%
 
6/19/2013
         
NAV
18
 
Natural Grocers Portfolio
 
1.27
 
67.1%
 
42.9%
 
10.7%
 
10.3%
 
1,836,254
 
241,952
 
1,594,302
 
10,679
 
48,315
 
1,535,307
 
100.0%
 
5/20/2013
         
NAV
18.01
 
Steamboat Springs CO
                     
420,894
 
55,459
 
365,436
 
2,448
 
11,074
 
351,913
 
100.0%
 
5/20/2013
         
NAV
18.02
 
Flagstaff AZ
                     
400,262
 
52,740
 
347,522
 
2,328
 
10,532
 
334,662
 
100.0%
 
5/20/2013
         
NAV
18.03
 
Sedona AZ
                     
358,998
 
47,303
 
311,695
 
2,088
 
9,446
 
300,161
 
100.0%
 
5/20/2013
         
NAV
18.04
 
Helena MT
                     
346,619
 
45,672
 
300,947
 
2,016
 
9,120
 
289,811
 
100.0%
 
5/20/2013
         
NAV
18.05
 
Missoula MT
                     
309,481
 
40,778
 
268,703
 
1,800
 
8,143
 
258,760
 
100.0%
 
5/20/2013
         
NAV
19
 
Market at Liberty Crossing
 
1.34
 
72.7%
 
64.6%
 
9.7%
 
8.8%
 
2,179,100
 
778,660
 
1,400,440
 
36,575
 
87,164
 
1,276,701
 
99.2%
 
6/19/2013
         
TTM 7/31/2013
20
 
Holiday Inn & Suites Westway Park
 
1.36
 
70.0%
 
53.6%
 
11.6%
 
10.2%
 
5,032,853
 
3,373,282
 
1,659,572
 
0
 
0
 
1,458,258
 
66.8%
 
7/31/2013
 
133
 
96
 
Annualized 10 7/31/2013
21
 
Kingsley Square
 
1.36
 
73.8%
 
67.9%
 
9.2%
 
8.6%
 
1,862,908
 
587,284
 
1,275,624
 
12,419
 
76,218
 
1,186,987
 
100.0%
 
3/31/2013
         
TTM 6/30/2013
22
 
24 Hour Fitness - Walnut Creek
 
1.66
 
59.7%
 
48.2%
 
10.3%
 
10.0%
 
1,490,508
 
77,191
 
1,413,317
 
8,720
 
25,581
 
1,379,016
 
100.0%
 
9/1/2013
         
NAV
23
 
Raleigh Office Portfolio
 
1.36
 
74.8%
 
65.2%
 
10.3%
 
9.0%
 
2,375,298
 
986,789
 
1,388,509
 
27,679
 
139,867
 
1,220,964
 
92.6%
 
5/31/2013
         
TTM 4/30/2013
23.01
 
Centerview III
                     
1,211,226
 
538,240
 
672,986
 
14,494
 
72,807
 
585,685
 
94.5%
 
5/31/2013
         
TTM 4/30/2013
23.02
 
Brook Forest I
                     
1,164,071
 
448,549
 
715,523
 
13,184
 
67,060
 
635,278
 
90.6%
 
5/31/2013
         
TTM 4/30/2013
24
 
West Mall Office Park
 
1.48
 
73.9%
 
61.8%
 
11.3%
 
10.1%
 
2,561,905
 
1,098,042
 
1,463,863
 
41,779
 
117,484
 
1,304,601
 
87.4%
 
8/1/2013
         
TTM 6/30/2013
25
 
Flagship Carolina Portfolio
 
1.45
 
60.6%
 
51.0%
 
10.8%
 
10.2%
 
2,341,334
 
961,584
 
1,379,749
 
78,680
 
0
 
1,301,069
 
83.3%
 
5/31/2013
         
TTM 6/30/2013
25.01
 
ExtraSpace Storage - Forestbrook
                     
609,546
 
259,968
 
349,578
 
19,215
 
0
 
330,363
 
75.0%
 
5/31/2013
         
TTM 6/30/2013
25.02
 
ExtraSpace Storage - Socastee
                     
592,609
 
241,112
 
351,497
 
18,089
 
0
 
333,408
 
87.3%
 
5/31/2013
         
TTM 6/30/2013
25.03
 
ExtraSpace Storage - Cary
                     
445,205
 
161,742
 
283,463
 
16,902
 
0
 
266,561
 
91.3%
 
5/31/2013
         
TTM 6/30/2013
25.04
 
ExtraSpace Storage - East Raleigh
                     
418,007
 
162,716
 
255,291
 
12,646
 
0
 
242,645
 
91.3%
 
5/31/2013
         
TTM 6/30/2013
25.05
 
ExtraSpace Storage - Carpenter Village
                     
275,967
 
136,046
 
139,921
 
11,828
 
0
 
128,093
 
74.1%
 
5/31/2013
         
TTM 6/30/2013
26
 
Bethany & 16th Street
 
1.50
 
71.1%
 
58.9%
 
10.5%
 
9.9%
 
1,633,485
 
390,227
 
1,243,258
 
16,306
 
49,860
 
1,177,092
 
90.2%
 
5/1/2013
         
Actual 2012
27
 
Element Houston
 
1.51
 
60.8%
 
55.0%
 
11.7%
 
10.2%
 
4,378,579
 
2,994,213
 
1,384,366
 
0
 
0
 
1,209,223
 
77.4%
 
7/31/2013
 
123
 
96
 
TTM 7/31/2013
28
 
CCPT IV Pool II
 
2.35
 
55.8%
 
55.8%
 
11.7%
 
11.0%
 
1,709,923
 
343,086
 
1,366,838
 
18,419
 
60,910
 
1,287,509
 
100.0%
 
Various
         
NAV
28.01
 
Fourth Creek Landing Statesville
                     
848,680
 
170,361
 
678,318
 
10,132
 
38,266
 
629,920
 
100.0%
 
5/31/2013
         
NAV
28.02
 
CVS - Florence
                     
222,346
 
30,633
 
191,712
 
1,519
 
0
 
190,194
 
100.0%
 
9/1/2013
         
NAV
28.03
 
Tractor Supply - Spencer
                     
261,102
 
64,844
 
196,258
 
2,869
 
11,519
 
181,870
 
100.0%
 
9/1/2013
         
NAV
28.04
 
Tractor Supply - Stuttgart
                     
226,146
 
43,048
 
183,098
 
2,865
 
11,125
 
169,108
 
100.0%
 
9/1/2013
         
NAV
28.05
 
Advanced Auto - Lake Geneva
                     
151,650
 
34,199
 
117,452
 
1,034
 
0
 
116,418
 
100.0%
 
9/1/2013
         
NAV
29
 
CCPT IV Pool I
 
2.34
 
57.5%
 
57.5%
 
11.4%
 
11.0%
 
1,564,560
 
233,549
 
1,331,011
 
15,925
 
32,618
 
1,282,469
 
100.0%
 
9/1/2013
         
NAV
29.01
 
Walgreens - Cullman
                     
435,023
 
43,901
 
391,122
 
2,910
 
0
 
388,212
 
100.0%
 
9/1/2013
         
NAV
29.02
 
Earths Fare Supermarket - Huntersville
                     
435,688
 
65,042
 
370,646
 
4,998
 
16,766
 
348,882
 
100.0%
 
9/1/2013
         
NAV
29.03
 
PetSmart - Baton Rouge
                     
365,203
 
69,253
 
295,950
 
5,053
 
15,852
 
275,045
 
100.0%
 
9/1/2013
         
NAV
29.04
 
Walgreens - Blair
                     
328,646
 
55,353
 
273,293
 
2,964
 
0
 
270,329
 
100.0%
 
9/1/2013
         
NAV
30
 
Puritan Mill
 
1.30
 
74.7%
 
62.3%
 
9.9%
 
8.8%
 
1,665,067
 
525,514
 
1,139,553
 
16,539
 
106,519
 
1,016,495
 
100.0%
 
8/1/2013
         
TTM 7/31/2013
31
 
Gregory Cove Apartments
 
1.28
 
71.9%
 
59.8%
 
9.4%
 
8.6%
 
2,064,932
 
1,076,980
 
987,952
 
85,343
 
0
 
902,609
 
96.1%
 
5/31/2013
         
TTM 5/31/2013
32
 
Legacy Commons
 
1.42
 
63.3%
 
53.1%
 
10.6%
 
9.9%
 
2,025,818
 
962,473
 
1,063,344
 
75,456
 
0
 
987,888
 
93.8%
 
7/29/2013
         
TTM 6/30/2013
33
 
Terraces at Park Place
 
1.45
 
70.2%
 
58.6%
 
10.7%
 
9.9%
 
1,428,753
 
411,927
 
1,016,826
 
17,102
 
62,437
 
937,287
 
96.6%
 
7/24/2013
         
TTM 6/30/2013
34
 
Greenoaks MHC
 
1.41
 
66.2%
 
54.6%
 
9.3%
 
9.1%
 
1,540,685
 
680,807
 
859,877
 
10,750
 
0
 
849,127
 
96.3%
 
7/31/2013
         
TTM 3/31/2013
35
 
Westhaven Center
 
1.47
 
55.9%
 
46.9%
 
11.2%
 
10.2%
 
1,560,167
 
552,598
 
1,007,569
 
9,236
 
76,994
 
921,340
 
98.9%
 
5/30/2013
         
Annualized 5 5/31/2013
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
1.69
 
68.9%
 
57.5%
 
12.7%
 
11.5%
 
2,586,846
 
1,516,796
 
1,070,049
 
0
 
0
 
966,575
 
72.7%
 
6/30/2013
 
108
 
77
 
TTM 6/30/2013
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
UW NCF
DSCR (x)(2)(4)(12)
 
Cut-off Date
LTV
Ratio(2)(4)(9)
 
LTV Ratio at
Maturity or
ARD(2)(4)(9)
 
Cut-off Date UW
NOI Debt
Yield(2)(4)(12)
 
Cut-off Date
UW NCF Debt
Yield(2)(4)(12)
 
UW
Revenues ($)(12)
 
UW
Expenses ($)(12)
 
UW Net Operating
Income ($)(12)
 
UW
Replacement
($)(12)
 
UW
TI/LC ($)
 
UW
Net Cash Flow
($)(12)
 
Occupancy
Rate(3)(13)
 
Occupancy
as-of Date(13)
 
UW Hotel
ADR
 
UW Hotel
RevPAR
 
Most Recent Period(14)
37
 
PTC Inc.
 
1.82
 
56.1%
 
46.2%
 
13.0%
 
11.7%
 
1,804,978
 
739,772
 
1,065,206
 
18,455
 
84,774
 
961,977
 
100.0%
 
9/1/2013
         
Actual 2012
38
 
Holiday Inn Hammond
 
1.66
 
62.9%
 
47.9%
 
13.7%
 
12.2%
 
3,003,966
 
1,886,171
 
1,117,795
 
0
 
0
 
997,636
 
67.0%
 
1/31/2013
 
114
 
77
 
TTM 3/31/2013
39
 
Joseph’s Plaza
 
1.44
 
75.0%
 
62.5%
 
10.5%
 
9.7%
 
1,075,277
 
231,656
 
843,621
 
7,068
 
60,379
 
776,174
 
89.9%
 
8/23/2013
         
Annualized 4 4/30/2013
40
 
California Self Storage Portfolio
 
1.29
 
68.8%
 
58.1%
 
9.5%
 
9.2%
 
1,419,947
 
685,841
 
734,107
 
27,976
 
0
 
706,131
 
83.5%
 
7/17/2013
         
Actual 2012
40.01
 
2185 West Main Street
                     
601,234
 
302,910
 
298,325
 
9,184
 
0
 
289,141
 
95.7%
 
7/17/2013
         
Actual 2012
40.02
 
1450 East Compton Boulevard
                     
400,229
 
190,385
 
209,844
 
3,274
 
0
 
206,569
 
92.6%
 
7/17/2013
         
Actual 2012
40.03
 
12250 Ridgecrest Road
                     
418,484
 
192,546
 
225,938
 
15,518
 
0
 
210,420
 
72.4%
 
7/17/2013
         
Actual 2012
41
 
Bentsen Grove Resort
 
1.45
 
69.3%
 
57.7%
 
10.3%
 
9.7%
 
1,721,935
 
1,003,630
 
718,305
 
38,800
 
0
 
679,505
 
74.2%
 
5/31/2013
         
TTM 5/31/2013
42
 
Homewood Suites - Schaumburg, IL
 
1.59
 
61.3%
 
46.4%
 
13.2%
 
11.5%
 
3,093,606
 
2,168,149
 
925,457
 
0
 
0
 
801,713
 
80.5%
 
5/31/2013
 
100
 
77
 
TTM 5/31/2013
43
 
Fairfield Inn Suites - Frederick
 
1.98
 
52.5%
 
43.7%
 
14.9%
 
13.2%
 
2,969,273
 
1,929,632
 
1,039,641
 
0
 
0
 
920,870
 
74.2%
 
5/31/2013
 
108
 
77
 
TTM 5/31/2013
44
 
Central Westchester Tenants Corp.
 
8.25
 
11.5%
 
10.3%
 
45.1%
 
45.1%
 
5,292,952
 
2,224,000
 
3,068,952
 
68,000
 
NAP
 
3,068,952
 
95.0%
 
6/12/2013
         
NAP
45
 
24 Hour Fitness
 
1.58
 
59.4%
 
38.2%
 
13.8%
 
13.1%
 
1,246,760
 
305,753
 
941,007
 
8,760
 
44,525
 
887,722
 
100.0%
 
9/1/2013
         
Actual 2012
46
 
Rocky Point Owners, Inc.
 
3.96
 
40.7%
 
36.6%
 
21.9%
 
21.9%
 
2,477,540
 
1,056,387
 
1,421,153
 
29,400
 
NAP
 
1,421,153
 
95.0%
 
4/9/2013
         
NAP
47
 
Rivoli Crossing
 
1.42
 
70.3%
 
61.2%
 
10.1%
 
9.4%
 
917,076
 
257,470
 
659,606
 
19,195
 
28,931
 
611,480
 
90.8%
 
7/18/2013
         
TTM 5/31/2013
48
 
Superior Self Storage
 
1.35
 
75.0%
 
62.6%
 
9.3%
 
9.2%
 
914,342
 
320,291
 
594,051
 
10,200
 
0
 
583,851
 
73.4%
 
5/31/2013
         
TTM 7/31/2013
49
 
Comfort Inn El Paso
 
1.52
 
63.8%
 
48.7%
 
12.6%
 
11.2%
 
2,021,069
 
1,266,839
 
754,230
 
0
 
0
 
673,387
 
66.0%
 
4/30/2013
 
82
 
54
 
TTM 4/30/2013
50
 
Hampton Inn Chesterfield
 
1.70
 
66.2%
 
50.9%
 
14.4%
 
12.9%
 
2,216,164
 
1,369,875
 
846,289
 
0
 
0
 
757,643
 
70.7%
 
3/31/2013
 
97
 
66
 
TTM 3/31/2013
51
 
2 South Orange Avenue
 
1.33
 
66.9%
 
52.0%
 
12.1%
 
10.0%
 
1,131,060
 
491,060
 
640,001
 
13,811
 
96,731
 
529,459
 
92.1%
 
7/31/2013
         
TTM 6/31/2013
52
 
Greystone Business Park
 
1.40
 
67.4%
 
55.6%
 
10.2%
 
9.1%
 
778,331
 
248,223
 
530,108
 
9,570
 
47,492
 
473,046
 
86.8%
 
7/31/2013
         
TTM 5/31/2013
53
 
Highland Circle
 
1.38
 
67.6%
 
62.5%
 
9.8%
 
9.0%
 
987,223
 
495,401
 
491,821
 
39,900
 
0
 
451,921
 
100.0%
 
7/30/2013
         
TTM 6/30/2013
54
 
Foxwood Apartments
 
1.51
 
64.5%
 
54.1%
 
11.8%
 
10.5%
 
1,412,560
 
835,567
 
576,993
 
64,400
 
0
 
512,593
 
92.9%
 
8/17/2013
         
TTM 6/30/2013
55
 
Briarwood Owners’ Corp.
 
7.41
 
12.2%
 
11.0%
 
41.6%
 
41.6%
 
3,927,417
 
1,990,800
 
1,936,617
 
51,000
 
NAP
 
1,936,617
 
95.0%
 
11/30/2012
         
NAP
56
 
Ives Dairy Self Storage
 
1.38
 
59.3%
 
45.2%
 
10.5%
 
10.2%
 
898,232
 
429,162
 
469,070
 
13,633
 
0
 
455,438
 
89.2%
 
7/24/2013
         
TTM 6/30/2013
57
 
Plaza De Oro - Santa Barbara
 
1.69
 
48.2%
 
40.0%
 
12.6%
 
11.1%
 
915,072
 
380,210
 
534,862
 
14,630
 
47,195
 
473,037
 
98.6%
 
7/16/2013
         
TTM 4/30/2013
58
 
Van Mall North Apartments
 
1.39
 
68.8%
 
60.2%
 
9.7%
 
9.4%
 
664,826
 
276,519
 
388,307
 
13,000
 
0
 
375,307
 
94.2%
 
7/10/2013
         
TTM 7/31/2013
59
 
280 Wilson Avenue
 
1.90
 
47.6%
 
39.0%
 
13.8%
 
12.1%
 
863,087
 
311,368
 
551,719
 
16,216
 
49,696
 
485,807
 
100.0%
 
5/31/2013
         
TTM 6/30/2013
60
 
Bethpage Apartment Corp.
 
2.89
 
27.5%
 
19.2%
 
20.5%
 
20.5%
 
1,461,040
 
640,374
 
820,666
 
13,100
 
NAP
 
820,666
 
95.0%
 
7/14/2013
         
NAP
61
 
Hampton Inn - Marysville
 
1.74
 
67.8%
 
52.6%
 
15.6%
 
13.5%
 
2,069,588
 
1,444,934
 
624,654
 
0
 
0
 
541,870
 
76.5%
 
6/30/2013
 
95
 
72
 
TTM 6/30/2013
62
 
Twin City Estates
 
1.65
 
63.4%
 
48.1%
 
12.4%
 
12.0%
 
992,529
 
497,295
 
495,233
 
15,512
 
0
 
479,721
 
98.9%
 
7/31/2013
         
TTM 6/30/2013
63
 
Walgreens - Birmingham
 
1.60
 
59.8%
 
49.5%
 
10.6%
 
10.5%
 
430,758
 
12,923
 
417,835
 
2,184
 
0
 
415,651
 
100.0%
 
9/1/2013
         
Actual 2012
64
 
Sleepy Valley
 
1.31
 
71.4%
 
54.1%
 
10.2%
 
9.5%
 
657,436
 
275,985
 
381,451
 
25,200
 
0
 
356,251
 
81.3%
 
7/1/2013
         
TTM 6/30/2013
65
 
The Shops at West Village
 
1.45
 
73.4%
 
55.8%
 
11.7%
 
10.7%
 
685,368
 
247,705
 
437,662
 
7,541
 
31,097
 
399,024
 
89.3%
 
4/29/2013
         
TTM 5/31/2013
66
 
Shadow Ridge MHC
 
1.37
 
74.0%
 
61.1%
 
9.2%
 
9.0%
 
545,446
 
206,380
 
339,066
 
6,150
 
0
 
332,916
 
85.4%
 
6/3/2013
         
Annualized 6 7/31/2013
67
 
Cutting Edge Self Storage
 
1.36
 
68.6%
 
57.7%
 
9.6%
 
9.4%
 
658,039
 
303,200
 
354,840
 
6,245
 
0
 
348,595
 
98.2%
 
6/8/2013
         
Annualized 6 4/30/2013
68
 
Baymont Inn & Suites - Walker
 
1.56
 
63.9%
 
49.0%
 
13.6%
 
11.7%
 
1,500,337
 
1,005,813
 
494,524
 
0
 
0
 
427,964
 
67.4%
 
3/31/2013
 
71
 
48
 
TTM 3/31/2013
69
 
Albany Crossing Shopping Center
 
1.56
 
69.9%
 
58.2%
 
12.0%
 
10.5%
 
535,416
 
108,676
 
426,741
 
7,200
 
45,000
 
374,541
 
100.0%
 
4/1/2013
         
TTM 5/31/2013
70
 
Storage First
 
1.31
 
69.1%
 
57.8%
 
9.2%
 
9.0%
 
492,708
 
184,447
 
308,260
 
6,660
 
0
 
301,600
 
78.5%
 
7/10/2013
         
TTM 6/30/2013
71
 
Jamestowne South Office Building
 
1.61
 
74.5%
 
62.4%
 
12.7%
 
11.0%
 
724,802
 
304,705
 
420,097
 
11,791
 
44,338
 
363,968
 
100.0%
 
6/21/2013
         
TTM 5/31/2013
72
 
Park Lane Terrace Apartments
 
1.33
 
63.9%
 
49.8%
 
11.9%
 
10.5%
 
1,166,765
 
796,405
 
370,360
 
45,600
 
0
 
324,760
 
92.1%
 
8/13/2013
         
TTM 6/30/2013
73
 
Greenhouse Road Self Storage
 
1.38
 
65.4%
 
59.8%
 
9.3%
 
9.0%
 
492,864
 
237,524
 
255,340
 
9,259
 
0
 
246,081
 
92.1%
 
8/22/2013
         
TTM 4/30/2013
74
 
Baker Atrium Lofts
 
1.44
 
67.5%
 
55.9%
 
9.8%
 
9.5%
 
415,184
 
150,096
 
265,088
 
7,750
 
0
 
257,338
 
96.8%
 
7/23/2013
         
TTM 5/31/2013
75
 
National Storage Center
 
1.32
 
71.7%
 
60.0%
 
9.9%
 
9.1%
 
413,993
 
150,607
 
263,386
 
23,008
 
0
 
240,378
 
98.3%
 
5/31/2013
         
TTM 5/31/2013
76
 
Deer Valley Mini & RV Storage
 
2.02
 
39.1%
 
29.6%
 
15.4%
 
14.7%
 
610,185
 
225,839
 
384,346
 
17,324
 
0
 
367,022
 
90.1%
 
7/3/2013
         
TTM 5/31/2013
77
 
Parkside Apartments
 
1.46
 
57.1%
 
51.3%
 
12.9%
 
10.8%
 
990,943
 
667,935
 
323,008
 
52,700
 
0
 
270,308
 
93.5%
 
5/13/2013
         
Annualized 6 7/31/2013
78
 
Wildwood MHC
 
2.04
 
51.3%
 
39.0%
 
15.3%
 
14.9%
 
605,666
 
262,329
 
343,337
 
8,750
 
0
 
334,587
 
98.3%
 
6/30/2013
         
TTM 6/30/2013
79
 
Great Neck Horizon House, Inc.
 
7.66
 
11.7%
 
7.2%
 
58.3%
 
58.3%
 
2,078,011
 
795,000
 
1,283,011
 
21,000
 
NAP
 
1,283,011
 
95.0%
 
8/1/2013
         
NAP
80
 
Brookville MHC
 
1.75
 
73.7%
 
61.3%
 
12.1%
 
11.7%
 
467,035
 
208,078
 
258,957
 
7,900
 
0
 
251,057
 
84.2%
 
5/29/2013
         
TTM 7/31/2013
81
 
77 Bronx River Road Owners, Inc.
 
3.96
 
28.3%
 
25.5%
 
22.2%
 
22.2%
 
866,396
 
410,000
 
456,396
 
14,000
 
NAP
 
456,396
 
95.0%
 
7/23/2013
         
NAP
82
 
Pinehurst Square Executive Office Building 
 
1.62
 
74.4%
 
62.4%
 
12.7%
 
11.1%
 
452,991
 
211,681
 
241,311
 
6,306
 
24,078
 
210,927
 
100.0%
 
6/21/2013
         
TTM 5/31/2013
83
 
Oakwood MHC - CA
 
1.39
 
63.8%
 
54.7%
 
10.5%
 
10.4%
 
332,207
 
142,987
 
189,220
 
2,850
 
0
 
186,370
 
98.2%
 
6/30/2013
         
TTM 6/30/2013
84
 
Thirty-Two West 20th Street, Inc.
 
11.51
 
3.8%
 
3.1%
 
72.5%
 
72.5%
 
1,705,201
 
546,000
 
1,159,201
 
9,000
 
NAP
 
1,159,201
 
95.0%
 
7/2/2013
         
NAP
85
 
70-80 Gibson Boulevard Owners, Inc.
 
4.91
 
25.2%
 
20.6%
 
31.2%
 
31.2%
 
820,250
 
453,757
 
366,493
 
7,500
 
NAP
 
366,493
 
95.0%
 
7/3/2013
         
NAP
86
 
735 Apartment Corp.
 
4.69
 
19.7%
 
15.0%
 
34.5%
 
34.5%
 
420,907
 
179,500
 
241,407
 
6,500
 
NAP
 
241,407
 
95.0%
 
7/23/2013
         
NAP
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Most Recent
Revenues ($)(14)
 
Most Recent
Expenses ($)(14)
 
Most
Recent
NOI ($)(14)
 
Most Recent
Capital
Expenditures(14)
 
Most Recent NCF
($)(14)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel RevPAR
 
Second Most Recent
Period(14)
 
Second Most
Recent Revenues
($)(14)
 
Second Most
Recent Expenses
($)(14)
 
Second Most
Recent NOI
($)(14)
 
Second Most
Recent Capital
Expenditures(14)
 
Second Most
Recent NCF
($)(14)
 
Second Most
Recent Hotel ADR
 
Second Most
Recent Hotel
RevPAR
1
 
Westfield Mission Valley
 
30,440,242
 
8,224,700
 
22,215,542
 
0
 
22,215,542
         
Actual 2012
 
29,351,206
 
8,379,574
 
20,971,632
 
0
 
20,971,632
       
2
 
Brennan Industrial Portfolio III
 
10,845,306
 
844,921
 
10,000,385
 
0
 
10,000,385
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.01
 
Rowe Elliston
 
1,476,525
 
50,156
 
1,426,369
 
0
 
1,426,369
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.02
 
Southeastern Aluminum
 
783,750
 
45,986
 
737,764
 
0
 
737,764
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.03
 
Dorner
 
401,800
 
24,886
 
376,914
 
0
 
376,914
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.04
 
KDM
 
284,879
 
22,884
 
261,995
 
0
 
261,995
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.05
 
Ryko
 
262,085
 
17,906
 
244,179
 
0
 
244,179
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.06
 
TS3
 
607,058
 
61,008
 
546,050
 
0
 
546,050
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.07
 
DNA Diagnostic Center
 
584,314
 
31,943
 
552,371
 
0
 
552,371
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.08
 
Accupac
 
442,414
 
27,277
 
415,137
 
0
 
415,137
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.09
 
Oracle - Cunningham
 
536,936
 
39,028
 
497,908
 
0
 
497,908
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.10
 
Chrysalis
 
534,514
 
101,969
 
432,545
 
0
 
432,545
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.11
 
Rowe Salem
 
499,927
 
50,051
 
449,876
 
0
 
449,876
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.12
 
Decorative Panels
 
468,448
 
31,899
 
436,549
 
0
 
436,549
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.13
 
QSR
 
433,940
 
26,649
 
407,291
 
0
 
407,291
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.14
 
Bacharach
 
429,660
 
25,883
 
403,777
 
0
 
403,777
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.15
 
Halifax Media - University
 
445,343
 
25,560
 
419,783
 
0
 
419,783
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.16
 
San Diego Union - Tribune
 
399,795
 
26,151
 
373,644
 
0
 
373,644
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.17
 
V-S Industries
 
355,764
 
19,526
 
336,238
 
0
 
336,238
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.18
 
Northern Stamping - Cuyahoga
 
285,965
 
21,736
 
264,229
 
0
 
264,229
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.19
 
Northern Stamping - Valley
 
285,965
 
20,656
 
265,309
 
0
 
265,309
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.20
 
Sigma - Texas
 
289,341
 
18,193
 
271,148
 
0
 
271,148
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.21
 
LTI Boyd
 
244,872
 
20,940
 
223,932
 
0
 
223,932
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.22
 
MF Lightwave
 
247,128
 
19,198
 
227,930
 
0
 
227,930
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.23
 
Pratt Corrugated / EA Morse
 
150,294
 
90,409
 
59,885
 
0
 
59,885
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.24
 
Halifax Media - Herald
 
197,930
 
12,516
 
185,414
 
0
 
185,414
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
2.25
 
Sigma - Illinois
 
196,659
 
12,511
 
184,148
 
0
 
184,148
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
3
 
Augusta Mall
 
24,563,827
 
7,224,293
 
17,339,534
 
0
 
17,339,534
         
Actual 2012
 
23,692,494
 
7,311,995
 
16,380,499
 
0
 
16,380,499
       
4
 
Hutton Hotel
 
20,743,821
 
14,336,019
 
6,407,802
 
829,753
 
5,578,049
 
188
 
147
 
Actual 2012
 
19,628,303
 
13,842,568
 
5,785,735
 
350,656
 
5,435,079
 
181
 
138
5
 
David Drye Apartment Portfolio
 
6,100,393
 
3,007,821
 
3,092,572
 
0
 
3,092,572
         
Actual 2012
 
6,031,530
 
2,962,934
 
3,104,596
 
0
 
3,104,596
       
5.01
 
Parkway Crossing
 
1,709,844
 
713,895
 
995,949
 
0
 
995,949
         
Actual 2012
 
1,656,349
 
704,751
 
951,598
 
0
 
951,598
       
5.02
 
Hampton Corners
 
1,306,421
 
607,275
 
699,146
 
0
 
699,146
         
Actual 2012
 
1,292,518
 
595,765
 
696,753
 
0
 
696,753
       
5.03
 
Coopers Ridge
 
1,083,433
 
571,287
 
512,146
 
0
 
512,146
         
Actual 2012
 
1,102,298
 
556,506
 
545,792
 
0
 
545,792
       
5.04
 
Crown Ridge
 
872,676
 
442,332
 
430,344
 
0
 
430,344
         
Actual 2012
 
908,721
 
448,183
 
460,538
 
0
 
460,538
       
5.05
 
Park Place
 
1,128,019
 
673,032
 
454,987
 
0
 
454,987
         
Actual 2012
 
1,071,644
 
621,729
 
449,915
 
0
 
449,915
       
6
 
Westin Richmond
 
13,309,426
 
8,265,355
 
5,044,071
 
0
 
5,044,071
 
138
 
92
 
Actual 2012
 
13,123,040
 
8,130,129
 
4,992,911
 
0
 
4,992,911
 
137
 
92
7
 
719 Griswold
 
9,551,686
 
4,585,140
 
4,966,546
 
0
 
4,966,546
         
Actual 2012
 
6,619,972
 
3,509,019
 
3,110,952
 
0
 
3,110,952
       
8
 
Sherwood Distribution Center
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
9
 
Hilton Garden Inn - Issaquah
 
8,240,071
 
5,107,518
 
3,132,553
 
0
 
3,132,553
 
142
 
106
 
Actual 2012
 
7,765,720
 
4,921,132
 
2,844,588
 
0
 
2,844,588
 
135
 
99
10
 
WP Carey Self Storage Portfolio II
 
4,708,453
 
2,072,757
 
2,635,696
 
6,000
 
2,629,696
         
Actual 2012
 
4,568,594
 
2,068,535
 
2,500,059
 
6,000
 
2,494,059
       
10.01
 
College Park
 
716,458
 
272,055
 
444,403
 
6,000
 
438,403
         
Actual 2012
 
704,272
 
277,743
 
426,529
 
6,000
 
420,529
       
10.02
 
Kuawa Self Storage
 
709,993
 
284,255
 
425,738
 
0
 
425,738
         
Actual 2012
 
679,140
 
281,879
 
397,261
 
0
 
397,261
       
10.03
 
Quality Self Storage
 
500,248
 
197,945
 
302,303
 
0
 
302,303
         
Actual 2012
 
500,845
 
218,837
 
282,008
 
0
 
282,008
       
10.04
 
Bakersfield Central
 
551,187
 
225,507
 
325,680
 
0
 
325,680
         
Actual 2012
 
527,255
 
217,532
 
309,723
 
0
 
309,723
       
10.05
 
Peoria
 
540,016
 
246,578
 
293,438
 
0
 
293,438
         
Actual 2012
 
523,302
 
246,784
 
276,518
 
0
 
276,518
       
10.06
 
Apalachee
 
404,247
 
130,477
 
273,770
 
0
 
273,770
         
Actual 2012
 
373,731
 
116,744
 
256,987
 
0
 
256,987
       
10.07
 
East Peoria
 
425,464
 
200,809
 
224,655
 
0
 
224,655
         
Actual 2012
 
416,791
 
191,467
 
225,324
 
0
 
225,324
       
10.08
 
Borego
 
281,847
 
161,158
 
120,689
 
0
 
120,689
         
Actual 2012
 
280,597
 
166,903
 
113,694
 
0
 
113,694
       
10.09
 
Foxborough
 
272,890
 
156,417
 
116,473
 
0
 
116,473
         
Actual 2012
 
274,711
 
153,392
 
121,319
 
0
 
121,319
       
10.10
 
Forest Hills
 
306,103
 
197,556
 
108,547
 
0
 
108,547
         
Actual 2012
 
287,950
 
197,254
 
90,696
 
0
 
90,696
       
11
 
Thanksgiving Park III
 
798,024
 
669,572
 
128,452
 
3,816,985
 
-3,688,533
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
12
 
Wolfenbarger Warehouse Portfolio
 
3,952,057
 
733,525
 
3,218,532
 
0
 
3,218,532
         
Actual 2012
 
4,071,698
 
739,981
 
3,331,717
 
0
 
3,331,717
       
13
 
Gwinnett Marketfair
 
2,641,438
 
661,975
 
1,979,463
 
0
 
1,979,463
         
Actual 2012
 
2,556,312
 
662,796
 
1,893,516
 
0
 
1,893,516
       
14
 
Wyoming Hotel Portfolio
 
6,365,323
 
3,770,270
 
2,595,053
 
0
 
2,595,053
 
89
 
66
 
Actual 2012
 
6,164,236
 
3,785,461
 
2,378,776
 
0
 
2,378,776
 
88
 
64
14.01
 
Hilton Garden Inn Casper
 
3,979,642
 
2,441,256
 
1,538,386
 
0
 
1,538,386
 
109
 
78
 
Actual 2012
 
3,863,263
 
2,309,865
 
1,553,398
 
0
 
1,553,398
 
105
 
76
14.02
 
La Quinta Inn Casper
 
2,385,681
 
1,329,014
 
1,056,667
 
0
 
1,056,667
 
71
 
54
 
Actual 2012
 
2,300,973
 
1,475,596
 
825,378
 
0
 
825,378
 
71
 
52
15
 
Sun Valley Village MHC
 
2,718,338
 
1,044,282
 
1,674,056
 
18,000
 
1,656,056
         
Actual 2012
 
2,706,692
 
1,028,284
 
1,678,408
 
42,345
 
1,636,063
       
16
 
CCPT IV Pool III
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.01
 
Wallace Commons Salisbury
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.02
 
Academy Sports - Valdosta
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.03
 
Walgreens - Huntsville
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
17
 
564 West Randolph Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
18
 
Natural Grocers Portfolio
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
18.01
 
Steamboat Springs CO
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
18.02
 
Flagstaff AZ
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
18.03
 
Sedona AZ
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
18.04
 
Helena MT
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
18.05
 
Missoula MT
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
19
 
Market at Liberty Crossing
 
2,083,474
 
789,709
 
1,293,766
 
14,908
 
1,278,858
         
Actual 2012
 
1,865,813
 
687,191
 
1,178,622
 
14,232
 
1,164,390
       
20
 
Holiday Inn & Suites Westway Park
 
4,987,324
 
2,862,365
 
2,124,959
 
0
 
2,124,959
 
133
 
94
 
TTM 7/31/2013
 
4,683,806
 
2,485,316
 
2,198,491
 
0
 
2,198,491
 
131
 
89
21
 
Kingsley Square
 
1,987,977
 
597,131
 
1,390,846
 
0
 
1,390,846
         
Actual 2012
 
1,934,759
 
574,107
 
1,360,653
 
0
 
1,360,653
       
22
 
24 Hour Fitness - Walnut Creek
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
23
 
Raleigh Office Portfolio
 
2,220,264
 
979,417
 
1,240,847
 
0
 
1,240,847
         
Actual 2012
 
2,140,654
 
887,011
 
1,253,643
 
0
 
1,253,643
       
23.01
 
Centerview III
 
1,223,067
 
532,407
 
690,660
 
0
 
690,660
         
Actual 2012
 
1,131,908
 
478,747
 
653,161
 
0
 
653,161
       
23.02
 
Brook Forest I
 
997,197
 
447,010
 
550,187
 
0
 
550,187
         
Actual 2012
 
1,008,746
 
408,264
 
600,482
 
0
 
600,482
       
24
 
West Mall Office Park
 
2,616,604
 
1,167,994
 
1,448,610
 
0
 
1,448,610
         
Actual 2012
 
2,433,448
 
1,190,405
 
1,243,043
 
0
 
1,243,043
       
25
 
Flagship Carolina Portfolio
 
2,380,379
 
835,658
 
1,544,721
 
0
 
1,544,721
         
Actual 2012
 
2,226,435
 
819,617
 
1,406,818
 
0
 
1,406,818
       
25.01
 
ExtraSpace Storage - Forestbrook
 
632,664
 
214,913
 
417,751
 
0
 
417,751
         
Actual 2012
 
578,479
 
217,409
 
361,070
 
0
 
361,070
       
25.02
 
ExtraSpace Storage - Socastee
 
600,654
 
203,110
 
397,544
 
0
 
397,544
         
Actual 2012
 
548,802
 
193,033
 
355,769
 
0
 
355,769
       
25.03
 
ExtraSpace Storage - Cary
 
445,205
 
145,594
 
299,611
 
0
 
299,611
         
Actual 2012
 
440,446
 
146,770
 
293,676
 
0
 
293,676
       
25.04
 
ExtraSpace Storage - East Raleigh
 
425,576
 
148,115
 
277,461
 
0
 
277,461
         
Actual 2012
 
378,189
 
141,025
 
237,164
 
0
 
237,164
       
25.05
 
ExtraSpace Storage - Carpenter Village
 
276,279
 
123,925
 
152,354
 
0
 
152,354
         
Actual 2012
 
280,519
 
121,380
 
159,139
 
0
 
159,139
       
26
 
Bethany & 16th Street
 
1,187,809
 
339,689
 
848,120
 
0
 
848,120
         
Actual 2011
 
469,486
 
216,361
 
253,125
 
0
 
253,125
       
27
 
Element Houston
 
4,378,626
 
3,049,885
 
1,328,741
 
175,145
 
1,153,596
 
123
 
96
 
Actual 2012
 
4,247,163
 
2,835,627
 
1,411,536
 
169,887
 
1,241,649
 
121
 
92
28
 
CCPT IV Pool II
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
28.01
 
Fourth Creek Landing Statesville
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
28.02
 
CVS - Florence
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
28.03
 
Tractor Supply - Spencer
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
28.04
 
Tractor Supply - Stuttgart
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
28.05
 
Advanced Auto - Lake Geneva
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
29
 
CCPT IV Pool I
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
29.01
 
Walgreens - Cullman
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
29.02
 
Earths Fare Supermarket - Huntersville
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
29.03
 
PetSmart - Baton Rouge
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
29.04
 
Walgreens - Blair
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
30
 
Puritan Mill
 
1,742,405
 
529,807
 
1,212,598
 
0
 
1,212,598
         
Actual 2012
 
1,673,819
 
524,985
 
1,148,834
 
0
 
1,148,834
       
31
 
Gregory Cove Apartments
 
2,021,933
 
1,040,351
 
981,582
 
0
 
981,582
         
Actual 2012
 
2,027,145
 
1,002,294
 
1,024,851
 
0
 
1,024,851
       
32
 
Legacy Commons
 
1,872,067
 
902,906
 
969,161
 
691,521
 
277,640
         
Actual 2012
 
1,585,604
 
887,465
 
698,138
 
530,239
 
167,899
       
33
 
Terraces at Park Place
 
1,381,799
 
488,376
 
893,423
 
0
 
893,423
         
Actual 2012
 
1,512,026
 
491,066
 
1,020,960
 
0
 
1,020,960
       
34
 
Greenoaks MHC
 
1,541,113
 
601,610
 
939,503
 
0
 
939,503
         
Actual 2012
 
1,544,949
 
581,044
 
963,905
 
0
 
963,905
       
35
 
Westhaven Center
 
1,574,011
 
358,980
 
1,215,031
 
0
 
1,215,031
         
Actual 2012
 
1,590,026
 
500,916
 
1,089,110
 
0
 
1,089,110
       
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
2,647,506
 
1,329,142
 
1,318,363
 
20,898
 
1,297,465
 
108
 
79
 
Actual 2012
 
2,371,285
 
1,247,541
 
1,123,744
 
23,716
 
1,100,028
 
101
 
70
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Most Recent
Revenues ($)(14)
 
Most Recent
Expenses ($)(14)
 
Most
Recent
NOI ($)(14)
 
Most Recent
Capital
Expenditures(14)
 
Most Recent NCF
($)(14)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel RevPAR
 
Second Most Recent
Period(14)
 
Second Most
Recent Revenues
($)(14)
 
Second Most
Recent Expenses
($)(14)
 
Second Most
Recent NOI
($)(14)
 
Second Most
Recent Capital
Expenditures(14)
 
Second Most
Recent NCF
($)(14)
 
Second Most
Recent Hotel ADR
 
Second Most
Recent Hotel
RevPAR
37
 
PTC Inc.
 
1,839,325
 
502,366
 
1,336,959
 
0
 
1,336,959
         
Actual 2011
 
1,758,184
 
515,429
 
1,242,755
 
0
 
1,242,755
       
38
 
Holiday Inn Hammond
 
2,966,891
 
1,721,028
 
1,245,863
 
0
 
1,245,863
 
115
 
76
 
Actual 2012
 
3,001,593
 
1,737,793
 
1,263,800
 
0
 
1,263,800
 
114
 
77
39
 
Joseph’s Plaza
 
1,098,966
 
192,447
 
906,519
 
0
 
906,519
         
Actual 2012
 
1,059,490
 
153,642
 
905,848
 
0
 
905,848
       
40
 
California Self Storage Portfolio
 
1,419,869
 
603,651
 
816,218
 
0
 
816,218
         
Actual 2011
 
1,346,947
 
549,261
 
797,686
 
0
 
797,686
       
40.01
 
2185 West Main Street
 
593,131
 
262,679
 
330,452
 
0
 
330,452
         
Actual 2011
 
597,674
 
257,321
 
340,353
 
0
 
340,353
       
40.02
 
1450 East Compton Boulevard
 
421,694
 
153,230
 
268,464
 
0
 
268,464
         
Actual 2011
 
380,224
 
111,569
 
268,655
 
0
 
268,655
       
40.03
 
12250 Ridgecrest Road
 
405,044
 
187,742
 
217,302
 
0
 
217,302
         
Actual 2011
 
369,049
 
180,371
 
188,678
 
0
 
188,678
       
41
 
Bentsen Grove Resort
 
1,732,824
 
982,120
 
750,704
 
0
 
750,704
         
Actual 2012
 
1,722,210
 
993,526
 
728,684
 
0
 
728,684
       
42
 
Homewood Suites - Schaumburg, IL
 
3,233,758
 
2,231,115
 
1,002,643
 
0
 
1,002,643
 
100
 
80
 
Actual 2012
 
3,155,676
 
2,213,610
 
942,066
 
0
 
942,066
 
97
 
78
43
 
Fairfield Inn Suites - Frederick
 
3,104,825
 
2,035,939
 
1,068,886
 
124,193
 
944,693
 
108
 
80
 
Actual 2012
 
3,334,355
 
1,974,630
 
1,359,725
 
133,374
 
1,226,351
 
106
 
86
44
 
Central Westchester Tenants Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
45
 
24 Hour Fitness
 
1,074,954
 
103,710
 
971,244
 
0
 
971,244
         
Actual 2011
 
1,074,954
 
96,601
 
978,353
 
0
 
978,353
       
46
 
Rocky Point Owners, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
47
 
Rivoli Crossing
 
882,204
 
227,344
 
654,860
 
0
 
654,860
         
Actual 2012
 
901,211
 
230,424
 
670,787
 
0
 
670,787
       
48
 
Superior Self Storage
 
901,598
 
315,559
 
586,039
 
0
 
586,039
         
Actual 2012
 
880,904
 
303,031
 
577,873
 
0
 
577,873
       
49
 
Comfort Inn El Paso
 
2,021,069
 
1,190,593
 
830,476
 
0
 
830,476
 
82
 
54
 
Actual 2012
 
1,892,234
 
1,166,726
 
725,508
 
0
 
725,508
 
82
 
50
50
 
Hampton Inn Chesterfield
 
2,342,004
 
1,176,848
 
1,165,156
 
0
 
1,165,156
 
97
 
69
 
Actual 2012
 
2,217,159
 
1,270,019
 
947,139
 
0
 
947,139
 
97
 
66
51
 
2 South Orange Avenue
 
1,399,989
 
541,842
 
858,147
 
0
 
858,147
         
Actual 2012
 
1,387,448
 
570,487
 
816,960
 
0
 
816,960
       
52
 
Greystone Business Park
 
876,436
 
265,773
 
610,663
 
0
 
610,663
         
Actual 2012
 
868,472
 
261,760
 
606,713
 
0
 
606,713
       
53
 
Highland Circle
 
991,290
 
480,935
 
510,355
 
39,900
 
470,455
         
Actual 2012
 
987,065
 
453,265
 
533,800
 
39,900
 
493,900
       
54
 
Foxwood Apartments
 
1,391,228
 
799,960
 
591,268
 
0
 
591,268
         
Actual 2012
 
1,236,747
 
783,051
 
453,696
 
0
 
453,696
       
55
 
Briarwood Owners’ Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
56
 
Ives Dairy Self Storage
 
907,033
 
410,883
 
496,150
 
0
 
496,150
         
Actual 2012
 
892,315
 
428,251
 
464,064
 
0
 
464,064
       
57
 
Plaza De Oro - Santa Barbara
 
908,104
 
400,047
 
508,057
 
0
 
508,057
         
Actual 2012
 
912,883
 
369,443
 
543,440
 
0
 
543,440
       
58
 
Van Mall North Apartments
 
633,092
 
275,999
 
357,093
 
111,465
 
245,628
         
Actual 2012
 
615,750
 
263,060
 
352,690
 
40,785
 
311,904
       
59
 
280 Wilson Avenue
 
885,678
 
278,789
 
606,889
 
0
 
606,889
         
Actual 2012
 
882,330
 
261,511
 
620,818
 
0
 
620,818
       
60
 
Bethpage Apartment Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
61
 
Hampton Inn - Marysville
 
2,071,112
 
1,513,080
 
558,032
 
0
 
558,032
 
95
 
73
 
Actual 2012
 
1,820,636
 
1,410,395
 
410,241
 
0
 
410,241
 
93
 
67
62
 
Twin City Estates
 
1,019,413
 
491,113
 
528,300
 
0
 
528,300
         
Actual 2012
 
990,454
 
474,056
 
516,397
 
0
 
516,397
       
63
 
Walgreens - Birmingham
 
445,000
 
0
 
445,000
 
0
 
445,000
         
Actual 2011
 
445,000
 
0
 
445,000
 
0
 
445,000
       
64
 
Sleepy Valley
 
632,855
 
267,823
 
365,032
 
0
 
365,032
         
Actual 2012
 
659,240
 
267,788
 
391,452
 
0
 
391,452
       
65
 
The Shops at West Village
 
751,375
 
218,788
 
532,587
 
13,404
 
519,183
         
Actual 2012
 
731,146
 
255,724
 
475,422
 
4,788
 
470,634
       
66
 
Shadow Ridge MHC
 
537,984
 
192,267
 
345,718
 
6,150
 
339,568
         
TTM 7/31/2013
 
521,837
 
191,775
 
330,063
 
0
 
330,063
       
67
 
Cutting Edge Self Storage
 
677,178
 
298,429
 
378,749
 
0
 
378,749
         
TTM 4/30/2013
 
654,543
 
297,095
 
357,448
 
0
 
357,448
       
68
 
Baymont Inn & Suites - Walker
 
1,523,627
 
815,888
 
707,738
 
0
 
707,738
 
72
 
49
 
Actual 2012
 
1,501,653
 
939,778
 
561,875
 
0
 
561,875
 
71
 
48
69
 
Albany Crossing Shopping Center
 
578,856
 
110,069
 
468,787
 
0
 
468,787
         
Actual 2012
 
567,399
 
101,132
 
466,267
 
0
 
466,267
       
70
 
Storage First
 
491,860
 
179,314
 
312,546
 
0
 
312,546
         
Actual 2012
 
485,238
 
177,594
 
307,644
 
6,530
 
301,114
       
71
 
Jamestowne South Office Building
 
758,677
 
304,048
 
454,629
 
0
 
454,629
         
Actual 2012
 
765,180
 
300,458
 
464,722
 
0
 
464,722
       
72
 
Park Lane Terrace Apartments
 
1,153,478
 
792,274
 
361,204
 
0
 
361,204
         
Actual 2012
 
1,116,402
 
778,347
 
338,055
 
0
 
338,055
       
73
 
Greenhouse Road Self Storage
 
492,726
 
228,950
 
263,776
 
0
 
263,776
         
Actual 2012
 
468,507
 
245,992
 
222,515
 
0
 
222,515
       
74
 
Baker Atrium Lofts
 
426,875
 
74,272
 
352,603
 
0
 
352,603
         
Actual 2012
 
408,246
 
78,148
 
330,098
 
0
 
330,098
       
75
 
National Storage Center
 
413,746
 
142,324
 
271,421
 
0
 
271,421
         
Actual 2012
 
407,288
 
154,429
 
252,859
 
0
 
252,859
       
76
 
Deer Valley Mini & RV Storage
 
694,388
 
257,983
 
436,405
 
0
 
436,405
         
Actual 2012
 
691,110
 
220,884
 
470,226
 
0
 
470,226
       
77
 
Parkside Apartments
 
990,801
 
475,839
 
514,962
 
100,822
 
414,140
         
TTM 7/31/2013
 
915,789
 
507,526
 
408,263
 
179,555
 
228,708
       
78
 
Wildwood MHC
 
605,774
 
295,001
 
310,774
 
0
 
310,774
         
Actual 2012
 
573,609
 
260,085
 
313,524
 
0
 
313,524
       
79
 
Great Neck Horizon House, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
80
 
Brookville MHC
 
469,065
 
175,065
 
294,000
 
0
 
294,000
         
Actual 2012
 
462,840
 
165,211
 
297,629
 
0
 
297,629
       
81
 
77 Bronx River Road Owners, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
82
 
Pinehurst Square Executive Office Building 
 
497,375
 
213,395
 
283,980
 
0
 
283,980
         
Actual 2012
 
491,735
 
210,112
 
281,623
 
25,425
 
256,198
       
83
 
Oakwood MHC - CA
 
332,207
 
127,224
 
204,982
 
0
 
204,982
         
Actual 2012
 
308,651
 
129,461
 
179,190
 
0
 
179,190
       
84
 
Thirty-Two West 20th Street, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
85
 
70-80 Gibson Boulevard Owners, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
86
 
735 Apartment Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Third Most Recent Period(14)
 
Third Most
Recent Revenues
($)(14)
 
Third Most
Recent Expenses
($)(14)
 
Third Most
Recent NOI
($)(14)
 
Third Most
Recent Capital
Expenditures(14)
 
Third Most
Recent NCF ($)(14)
 
Third Most
Recent Hotel ADR
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(15)(16)(17)(29)
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
1
 
Westfield Mission Valley
 
Actual 2011
 
29,673,536
 
8,353,464
 
21,320,072
 
0
 
21,320,072
         
N
 
Target
 
204,907
 
20.5%
2
 
Brennan Industrial Portfolio III
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Various
 
Various
 
Various
2.01
 
Rowe Elliston
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Rowe Elliston
 
378,266
 
100.0%
2.02
 
Southeastern Aluminum
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Southeastern Aluminum
 
198,408
 
100.0%
2.03
 
Dorner
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dorner
 
149,842
 
100.0%
2.04
 
KDM
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
KDM
 
151,506
 
100.0%
2.05
 
Ryko
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Ryko
 
248,257
 
100.0%
2.06
 
TS3
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
TS3
 
101,437
 
100.0%
2.07
 
DNA Diagnostic Center
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
DNA Diagnostic Center
 
66,444
 
100.0%
2.08
 
Accupac
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Accupac
 
112,253
 
100.0%
2.09
 
Oracle - Cunningham
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Oracle - Cunningham
 
350,159
 
100.0%
2.10
 
Chrysalis
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Chrysalis
 
32,688
 
100.0%
2.11
 
Rowe Salem
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Rowe Salem
 
317,144
 
100.0%
2.12
 
Decorative Panels
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Decorative Panels
 
237,698
 
100.0%
2.13
 
QSR
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
QSR
 
115,000
 
100.0%
2.14
 
Bacharach
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Bacharach
 
61,796
 
100.0%
2.15
 
Halifax Media - University
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Halifax Media - University
 
105,752
 
100.0%
2.16
 
San Diego Union - Tribune
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
San Diego Union-Tribune
 
44,313
 
100.0%
2.17
 
V-S Industries
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
V-S Industries
 
75,902
 
100.0%
2.18
 
Northern Stamping - Cuyahoga
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Northern Stamping-Cuyahoga
 
157,950
 
100.0%
2.19
 
Northern Stamping - Valley
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Northern Stamping-Valley
 
83,404
 
100.0%
2.20
 
Sigma - Texas
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Sigma-Texas
 
100,000
 
100.0%
2.21
 
LTI Boyd
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
LTI Boyd
 
78,938
 
100.0%
2.22
 
MF Lightwave
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
MF Lightwave
 
38,624
 
100.0%
2.23
 
Pratt Corrugated / EA Morse
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Pratt Corrugated
 
58,769
 
75.1%
2.24
 
Halifax Media - Herald
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Halifax Media - Herald
 
55,119
 
100.0%
2.25
 
Sigma - Illinois
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Sigma-Illinois
 
67,995
 
100.0%
3
 
Augusta Mall
 
Actual 2011
 
22,879,363
 
7,195,146
 
15,684,217
 
0
 
15,684,217
         
N
 
Dicks Sporting Goods
 
63,000
 
12.6%
4
 
Hutton Hotel
 
Actual 2011
 
18,082,633
 
13,373,253
 
4,709,380
 
394,000
 
4,315,380
 
165
 
121
 
N
           
5
 
David Drye Apartment Portfolio
 
Actual 2011
 
5,756,350
 
2,875,154
 
2,881,196
 
0
 
2,881,196
         
N
           
5.01
 
Parkway Crossing
 
Actual 2011
 
1,542,515
 
685,076
 
857,439
 
0
 
857,439
         
N
           
5.02
 
Hampton Corners
 
Actual 2011
 
1,174,822
 
564,571
 
610,251
 
0
 
610,251
         
N
           
5.03
 
Coopers Ridge
 
Actual 2011
 
1,051,803
 
569,236
 
482,567
 
0
 
482,567
         
N
           
5.04
 
Crown Ridge
 
Actual 2011
 
862,869
 
413,430
 
449,439
 
0
 
449,439
         
N
           
5.05
 
Park Place
 
Actual 2011
 
1,124,341
 
642,841
 
481,500
 
0
 
481,500
         
N
           
6
 
Westin Richmond
 
Actual 2011
 
11,851,589
 
7,754,043
 
4,097,546
 
0
 
4,097,546
 
135
 
85
 
N
           
7
 
719 Griswold
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Quicken Loans
 
180,817
 
52.0%
8
 
Sherwood Distribution Center
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Chrysler Group, LLC
 
1,178,485
 
100.0%
9
 
Hilton Garden Inn - Issaquah
 
Actual 2011
 
6,797,335
 
4,543,757
 
2,253,578
 
0
 
2,253,578
 
130
 
88
 
N
           
10
 
WP Carey Self Storage Portfolio II
 
Various
 
4,672,872
 
2,108,355
 
2,564,517
 
6,000
 
2,558,517
         
N
           
10.01
 
College Park
 
Actual 2011
 
728,344
 
296,732
 
431,612
 
6,000
 
425,612
         
N
           
10.02
 
Kuawa Self Storage
 
Actual 2011
 
623,665
 
302,564
 
321,101
 
0
 
321,101
         
N
           
10.03
 
Quality Self Storage
 
Actual 2011
 
456,386
 
217,257
 
239,129
 
0
 
239,129
         
N
           
10.04
 
Bakersfield Central
 
Annualized 10 10/31/2011
 
602,607
 
218,263
 
384,344
 
0
 
384,344
         
N
           
10.05
 
Peoria
 
Annualized 10 10/31/2011
 
549,616
 
260,641
 
288,975
 
0
 
288,975
         
N
           
10.06
 
Apalachee
 
Actual 2011
 
277,458
 
85,061
 
192,397
 
0
 
192,397
         
N
           
10.07
 
East Peoria
 
Annualized 10 10/31/2011
 
417,717
 
196,635
 
221,082
 
0
 
221,082
         
N
           
10.08
 
Borego
 
Annualized 10 10/31/2011
 
363,509
 
180,482
 
183,027
 
0
 
183,027
         
N
           
10.09
 
Foxborough
 
Annualized 10 10/31/2011
 
341,992
 
170,268
 
171,724
 
0
 
171,724
         
N
           
10.10
 
Forest Hills
 
Annualized 10 10/31/2011
 
311,578
 
180,452
 
131,126
 
0
 
131,126
         
N
           
11
 
Thanksgiving Park III
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Natures Sunshine Products
 
65,492
 
45.7%
12
 
Wolfenbarger Warehouse Portfolio
 
Actual 2011
 
4,160,604
 
1,082,843
 
3,077,761
 
0
 
3,077,761
         
N
 
Sears Logistic Services, Inc.
 
374,700
 
32.8%
13
 
Gwinnett Marketfair
 
Actual 2011
 
2,493,675
 
675,627
 
1,818,047
 
0
 
1,818,047
         
N
 
Bed Bath & Beyond
 
29,820
 
15.5%
14
 
Wyoming Hotel Portfolio
 
Actual 2011
 
5,521,921
 
3,554,367
 
1,967,554
 
0
 
1,967,554
 
87
 
58
 
N
           
14.01
 
Hilton Garden Inn Casper
 
Actual 2011
 
3,457,575
 
2,274,539
 
1,183,036
 
0
 
1,183,036
 
105
 
68
 
N
           
14.02
 
La Quinta Inn Casper
 
Actual 2011
 
2,064,346
 
1,279,828
 
784,518
 
0
 
784,518
 
69
 
47
 
N
           
15
 
Sun Valley Village MHC
 
Actual 2011
 
2,684,269
 
998,460
 
1,685,809
 
0
 
1,685,809
         
N
           
16
 
CCPT IV Pool III
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Various
 
Various
 
Various
16.01
 
Wallace Commons Salisbury
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Kohls
 
68,639
 
73.9%
16.02
 
Academy Sports - Valdosta
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Academy Sports
 
71,680
 
100.0%
16.03
 
Walgreens - Huntsville
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Walgreens
 
15,120
 
100.0%
17
 
564 West Randolph Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Prophet Brand Strategy
 
22,198
 
23.7%
18
 
Natural Grocers Portfolio
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Various
 
Various
 
Various
18.01
 
Steamboat Springs CO
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Natural Grocers-Steamboat
 
14,696
 
100.0%
18.02
 
Flagstaff AZ
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Natural Grocers-Flagstaff
 
15,000
 
100.0%
18.03
 
Sedona AZ
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Natural Grocers-Sedona
 
12,848
 
100.0%
18.04
 
Helena MT
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Natural Grocers-Helena
 
14,899
 
100.0%
18.05
 
Missoula MT
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Natural Grocers-Missoula
 
13,750
 
100.0%
19
 
Market at Liberty Crossing
 
Actual 2011
 
1,676,100
 
719,349
 
956,751
 
17,351
 
939,400
         
N
 
Giant Eagle
 
83,868
 
52.7%
20
 
Holiday Inn & Suites Westway Park
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
N
           
21
 
Kingsley Square
 
Actual 2010
 
1,872,787
 
553,186
 
1,319,601
 
0
 
1,319,601
         
N
 
Fitness International
 
45,000
 
72.5%
22
 
24 Hour Fitness - Walnut Creek
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
24 Hour Fitness
 
43,602
 
100.0%
23
 
Raleigh Office Portfolio
 
Actual 2011
 
1,897,376
 
920,845
 
976,531
 
0
 
976,531
         
N
 
Various
 
Various
 
Various
23.01
 
Centerview III
 
Actual 2011
 
826,144
 
515,115
 
311,029
 
0
 
311,029
         
N
 
Teradata Operations, Inc
 
22,368
 
30.9%
23.02
 
Brook Forest I
 
Actual 2011
 
1,071,232
 
405,730
 
665,502
 
0
 
665,502
         
N
 
Post Bukley Schuh & Jernigan
 
22,688
 
34.4%
24
 
West Mall Office Park
 
Actual 2011
 
1,706,353
 
1,135,684
 
570,669
 
0
 
570,669
         
N
 
Mildred Elley
 
56,352
 
28.3%
25
 
Flagship Carolina Portfolio
 
Actual 2011
 
2,080,838
 
839,270
 
1,241,568
 
0
 
1,241,568
         
N
           
25.01
 
ExtraSpace Storage - Forestbrook
 
Actual 2011
 
546,131
 
225,537
 
320,594
 
0
 
320,594
         
N
           
25.02
 
ExtraSpace Storage - Socastee
 
Actual 2011
 
490,434
 
187,401
 
303,033
 
0
 
303,033
         
N
           
25.03
 
ExtraSpace Storage - Cary
 
Actual 2011
 
417,293
 
151,324
 
265,969
 
0
 
265,969
         
N
           
25.04
 
ExtraSpace Storage - East Raleigh
 
Actual 2011
 
343,418
 
149,818
 
193,600
 
0
 
193,600
         
N
           
25.05
 
ExtraSpace Storage - Carpenter Village
 
Actual 2011
 
283,563
 
125,191
 
158,372
 
0
 
158,372
         
N
           
26
 
Bethany & 16th Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
You Fit Health Clubs
 
21,000
 
25.8%
27
 
Element Houston
 
Actual 2011
 
3,901,176
 
2,819,379
 
1,081,797
 
156,047
 
925,750
 
114
 
85
 
N
           
28
 
CCPT IV Pool II
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Various
 
Various
 
Various
28.01
 
Fourth Creek Landing Statesville
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
TJ Maxx
 
23,600
 
34.9%
28.02
 
CVS - Florence
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
CVS
 
10,125
 
100.0%
28.03
 
Tractor Supply - Spencer
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Tractor Supply
 
19,127
 
100.0%
28.04
 
Tractor Supply - Stuttgart
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Tractor Supply
 
19,097
 
100.0%
28.05
 
Advanced Auto - Lake Geneva
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
AdvancedAuto
 
6,895
 
100.0%
29
 
CCPT IV Pool I
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Various
 
Various
 
Various
29.01
 
Walgreens - Cullman
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Walgreens
 
14,550
 
100.0%
29.02
 
Earths Fare Supermarket - Huntersville
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Earth Fare
 
24,989
 
100.0%
29.03
 
PetSmart - Baton Rouge
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
PetSmart
 
25,265
 
100.0%
29.04
 
Walgreens - Blair
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Walgreens
 
14,820
 
100.0%
30
 
Puritan Mill
 
Actual 2011
 
1,668,004
 
512,958
 
1,155,046
 
0
 
1,155,046
         
N
 
The Foundry
 
15,559
 
18.8%
31
 
Gregory Cove Apartments
 
Actual 2011
 
2,036,673
 
1,018,911
 
1,017,762
 
0
 
1,017,762
         
N
           
32
 
Legacy Commons
 
Actual 2011
 
1,435,485
 
915,738
 
519,747
 
95,158
 
424,589
         
N
           
33
 
Terraces at Park Place
 
Actual 2011
 
1,314,439
 
431,411
 
883,028
 
0
 
883,028
         
N
 
Bi-Lo
 
44,128
 
54.2%
34
 
Greenoaks MHC
 
Actual 2011
 
1,502,839
 
599,142
 
903,697
 
0
 
903,697
         
N
           
35
 
Westhaven Center
 
Actual 2011
 
1,575,796
 
581,876
 
993,920
 
0
 
993,920
         
N
 
Paracel Restaurant
 
7,680
 
12.5%
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
Actual 2011
 
2,262,426
 
1,269,894
 
992,533
 
0
 
992,533
 
104
 
67
 
N
           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
                 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                 
                   
Mortgage Loan
Number
 
Property Name
 
Third Most Recent
Period(14)
 
Third Most
Recent Revenues
($)(14)
 
Third Most
Recent Expenses
($)(14)
 
Third Most
Recent NOI
($)(14)
 
Third Most
Recent Capital
Expenditures(14)
 
Third Most
Recent NCF
($)(14)
 
Third Most
Recent Hotel ADR
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(15)(16)(17)(29)
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
37
 
PTC Inc.
 
Actual 2010
 
1,393,831
 
155,913
 
1,237,918
 
0
 
1,237,918
         
N
 
Parametric Technology Corporation
 
92,275
 
100.0%
38
 
Holiday Inn Hammond
 
Actual 2011
 
2,909,507
 
1,805,148
 
1,104,359
 
0
 
1,104,359
 
107
 
73
 
N
           
39
 
Joseph’s Plaza
 
Actual 2011
 
876,425
 
158,381
 
718,044
 
0
 
718,044
         
N
 
Pet Supplies
 
10,300
 
19.2%
40
 
California Self Storage Portfolio
 
Actual 2010
 
1,391,999
 
614,969
 
777,030
 
0
 
777,030
         
N
           
40.01
 
2185 West Main Street
 
Actual 2010
 
626,710
 
310,546
 
316,164
 
0
 
316,164
         
N
           
40.02
 
1450 East Compton Boulevard
 
Actual 2010
 
377,044
 
109,200
 
267,844
 
0
 
267,844
         
N
           
40.03
 
12250 Ridgecrest Road
 
Actual 2010
 
388,245
 
195,223
 
193,022
 
0
 
193,022
         
N
           
41
 
Bentsen Grove Resort
 
Actual 2011
 
1,795,503
 
937,718
 
857,785
 
128,964
 
728,820
         
N
           
42
 
Homewood Suites - Schaumburg, IL
 
Actual 2011
 
2,865,485
 
2,115,254
 
750,231
 
0
 
750,231
 
90
 
72
 
N
           
43
 
Fairfield Inn Suites - Frederick
 
Actual 2011
 
3,085,910
 
1,925,017
 
1,160,893
 
123,436
 
1,037,457
 
100
 
80
 
N
           
44
 
Central Westchester Tenants Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
45
 
24 Hour Fitness
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
24 Hour Fitness
 
43,801
 
100.0%
46
 
Rocky Point Owners, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
47
 
Rivoli Crossing
 
Actual 2011
 
967,593
 
238,673
 
728,920
 
0
 
728,920
         
N
 
Steinmart
 
35,716
 
37.2%
48
 
Superior Self Storage
 
Actual 2011
 
842,778
 
305,019
 
537,759
 
0
 
537,759
         
N
           
49
 
Comfort Inn El Paso
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
N
           
50
 
Hampton Inn Chesterfield
 
Actual 2011
 
1,209,942
 
833,046
 
376,896
 
0
 
376,896
 
94
 
48
 
N
           
51
 
2 South Orange Avenue
 
Actual 2011
 
1,361,706
 
484,347
 
877,359
 
0
 
877,359
         
N
 
Conroy Simberg Gannon
 
16,433
 
33.8%
52
 
Greystone Business Park
 
Actual 2011
 
806,831
 
252,153
 
554,678
 
0
 
554,678
         
N
 
The Noble Group
 
9,000
 
18.8%
53
 
Highland Circle
 
Actual 2011
 
893,267
 
508,473
 
384,794
 
39,900
 
344,894
         
N
           
54
 
Foxwood Apartments
 
Actual 2011
 
1,007,469
 
670,570
 
336,899
 
0
 
336,899
         
N
           
55
 
Briarwood Owners’ Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
56
 
Ives Dairy Self Storage
 
Actual 2011
 
900,672
 
406,843
 
493,829
 
0
 
493,829
         
N
           
57
 
Plaza De Oro - Santa Barbara
 
Actual 2011
 
944,270
 
387,929
 
556,341
 
0
 
556,341
         
N
 
Metropolitan Theatres Corporation
 
7,500
 
15.9%
58
 
Van Mall North Apartments
 
Actual 2011
 
603,990
 
243,575
 
360,415
 
48,049
 
312,366
         
N
           
59
 
280 Wilson Avenue
 
Actual 2011
 
856,015
 
279,101
 
576,914
 
9,324
 
567,590
         
N
 
D’Artagnan, Inc
 
34,813
 
42.9%
60
 
Bethpage Apartment Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
61
 
Hampton Inn - Marysville
 
Actual 2011
 
1,543,087
 
1,193,993
 
349,094
 
0
 
349,094
 
88
 
55
 
N
           
62
 
Twin City Estates
 
Actual 2011
 
897,771
 
514,984
 
382,787
 
0
 
382,787
         
N
           
63
 
Walgreens - Birmingham
 
Actual 2010
 
445,000
 
0
 
445,000
 
0
 
445,000
         
N
 
Walgreens
 
14,560
 
100.0%
64
 
Sleepy Valley
 
Actual 2011
 
652,576
 
264,576
 
388,000
 
0
 
388,000
         
N
           
65
 
The Shops at West Village
 
Actual 2011
 
740,981
 
235,861
 
505,120
 
0
 
505,120
         
N
 
B.D’s Mongolian Barbeque
 
5,950
 
22.9%
66
 
Shadow Ridge MHC
 
Actual 2012
 
504,147
 
185,240
 
318,908
 
0
 
318,908
         
N
           
67
 
Cutting Edge Self Storage
 
Actual 2012
 
574,942
 
299,910
 
275,031
 
0
 
275,031
         
N
           
68
 
Baymont Inn & Suites - Walker
 
Actual 2011
 
1,380,560
 
839,605
 
540,955
 
0
 
540,955
 
68
 
44
 
N
           
69
 
Albany Crossing Shopping Center
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar Tree
 
10,000
 
27.8%
70
 
Storage First
 
Actual 2011
 
427,221
 
173,988
 
253,233
 
6,530
 
246,703
         
N
           
71
 
Jamestowne South Office Building
 
Actual 2011
 
821,726
 
322,418
 
499,308
 
0
 
499,308
         
N
 
Performance Orthopedics, PLLC
 
8,532
 
25.3%
72
 
Park Lane Terrace Apartments
 
Actual 2011
 
1,112,428
 
782,834
 
329,594
 
0
 
329,594
         
N
           
73
 
Greenhouse Road Self Storage
 
Actual 2011
 
437,821
 
194,300
 
243,521
 
0
 
243,521
         
N
           
74
 
Baker Atrium Lofts
 
Actual 2011
 
403,928
 
80,301
 
323,627
 
0
 
323,627
         
N
           
75
 
National Storage Center
 
Actual 2011
 
398,038
 
163,092
 
234,946
 
0
 
234,946
         
N
           
76
 
Deer Valley Mini & RV Storage
 
Actual 2011
 
646,727
 
213,402
 
433,325
 
0
 
433,325
         
N
           
77
 
Parkside Apartments
 
Actual 2012
 
735,410
 
489,714
 
245,696
 
157,466
 
88,230
         
N
           
78
 
Wildwood MHC
 
Actual 2011
 
540,593
 
244,026
 
296,568
 
0
 
296,568
         
N
           
79
 
Great Neck Horizon House, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
80
 
Brookville MHC
 
Actual 2011
 
454,046
 
164,498
 
289,548
 
0
 
289,548
         
N
           
81
 
77 Bronx River Road Owners, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
82
 
Pinehurst Square Executive Office Building 
 
Actual 2011
 
472,672
 
200,930
 
271,742
 
0
 
271,742
         
N
 
James K. Stevens, Coldwell Banker
 
11,058
 
42.1%
83
 
Oakwood MHC - CA
 
Actual 2011
 
247,407
 
135,926
 
111,481
 
0
 
111,481
         
N
           
84
 
Thirty-Two West 20th Street, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
85
 
70-80 Gibson Boulevard Owners, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
86
 
735 Apartment Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name(15)(16)(17)(29)
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant
Exp. Date
 
3rd Largest Tenant Name(15)(16)(29)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
1
 
Westfield Mission Valley
 
1/31/2022
 
Bed, Bath & Beyond
 
77,925
 
7.8%
 
1/31/2017
 
AMC
 
76,485
 
7.7%
2
 
Brennan Industrial Portfolio III
 
Various
 
Various
 
Various
 
Various
 
Various
           
2.01
 
Rowe Elliston
 
7/31/2028
                           
2.02
 
Southeastern Aluminum
 
2/28/2027
                           
2.03
 
Dorner
 
6/30/2032
                           
2.04
 
KDM
 
7/31/2025
                           
2.05
 
Ryko
 
8/31/2032
                           
2.06
 
TS3
 
2/28/2030
                           
2.07
 
DNA Diagnostic Center
 
7/31/2025
                           
2.08
 
Accupac
 
3/31/2032
                           
2.09
 
Oracle - Cunningham
 
7/31/2030
                           
2.10
 
Chrysalis
 
12/31/2027
                           
2.11
 
Rowe Salem
 
7/31/2028
                           
2.12
 
Decorative Panels
 
11/30/2030
                           
2.13
 
QSR
 
8/31/2028
                           
2.14
 
Bacharach
 
12/31/2024
                           
2.15
 
Halifax Media - University
 
1/31/2032
                           
2.16
 
San Diego Union - Tribune
 
12/31/2027
                           
2.17
 
V-S Industries
 
12/31/2027
                           
2.18
 
Northern Stamping - Cuyahoga
 
11/30/2031
                           
2.19
 
Northern Stamping - Valley
 
11/30/2031
                           
2.20
 
Sigma - Texas
 
7/31/2031
                           
2.21
 
LTI Boyd
 
10/31/2026
                           
2.22
 
MF Lightwave
 
7/31/2028
                           
2.23
 
Pratt Corrugated / EA Morse
 
7/31/2025
 
EA Morse
 
19,500
 
24.9%
 
1/31/2017
           
2.24
 
Halifax Media - Herald
 
1/31/2032
                           
2.25
 
Sigma - Illinois
 
7/31/2031
                           
3
 
Augusta Mall
 
1/31/2018
 
Barnes & Noble
 
29,495
 
5.9%
 
1/31/2019
 
H&M
 
23,241
 
4.6%
4
 
Hutton Hotel
                               
5
 
David Drye Apartment Portfolio
                               
5.01
 
Parkway Crossing
                               
5.02
 
Hampton Corners
                               
5.03
 
Coopers Ridge
                               
5.04
 
Crown Ridge
                               
5.05
 
Park Place
                               
6
 
Westin Richmond
                               
7
 
719 Griswold
 
8/31/2023
 
Chrysler
 
32,779
 
9.4%
 
9/20/2022
 
GSA-Social Security
 
15,433
 
4.4%
8
 
Sherwood Distribution Center
 
8/31/2023
                           
9
 
Hilton Garden Inn - Issaquah
                               
10
 
WP Carey Self Storage Portfolio II
                               
10.01
 
College Park
                               
10.02
 
Kuawa Self Storage
                               
10.03
 
Quality Self Storage
                               
10.04
 
Bakersfield Central
                               
10.05
 
Peoria
                               
10.06
 
Apalachee
                               
10.07
 
East Peoria
                               
10.08
 
Borego
                               
10.09
 
Foxborough
                               
10.10
 
Forest Hills
                               
11
 
Thanksgiving Park III
 
Multiple Leases -- 9,006 square feet expiring 11/30/2017; 56,486 square feet expiring 5/31/2018
 
Vivint, Inc.
 
29,585
 
20.7%
 
12/31/2018
 
Solarwinds Worldwide, Inc.
 
15,688
 
11.0%
12
 
Wolfenbarger Warehouse Portfolio
 
10/31/2015
 
CHEP
 
195,981
 
17.2%
 
12/31/2017
 
Ohio E-Waste Recycling, Inc
 
139,211
 
12.2%
13
 
Gwinnett Marketfair
 
1/31/2018
 
Marshalls
 
27,054
 
14.0%
 
1/31/2018
 
T.J. Maxx
 
24,300
 
12.6%
14
 
Wyoming Hotel Portfolio
                               
14.01
 
Hilton Garden Inn Casper
                               
14.02
 
La Quinta Inn Casper
                               
15
 
Sun Valley Village MHC
                               
16
 
CCPT IV Pool III
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
16.01
 
Wallace Commons Salisbury
 
1/31/2029
 
Dollar Tree
 
8,125
 
8.7%
 
2/28/2018
 
Hibbert Sports
 
5,000
 
5.4%
16.02
 
Academy Sports - Valdosta
 
1/31/2028
                           
16.03
 
Walgreens - Huntsville
 
5/31/2021
                           
17
 
564 West Randolph Street
 
2/28/2023
 
Olson + Co., Inc.
 
18,367
 
19.6%
 
3/31/2022
 
Starbucks
 
13,679
 
14.6%
18
 
Natural Grocers Portfolio
 
Various
                           
18.01
 
Steamboat Springs CO
 
9/30/2027
                           
18.02
 
Flagstaff AZ
 
7/31/2027
                           
18.03
 
Sedona AZ
 
9/30/2027
                           
18.04
 
Helena MT
 
12/31/2027
                           
18.05
 
Missoula MT
 
10/31/2027
                           
19
 
Market at Liberty Crossing
 
12/31/2021
 
Zone Personal Fitness, LLC
 
7,440
 
4.7%
 
6/30/2015
 
Trading Places Unlimited, LLC
 
6,186
 
3.9%
20
 
Holiday Inn & Suites Westway Park
                               
21
 
Kingsley Square
 
11/30/2021
 
Mi Cocina
 
4,934
 
7.9%
 
5/31/2016
 
Picasso’s Pizza
 
4,596
 
7.4%
22
 
24 Hour Fitness - Walnut Creek
 
6/13/2033
                           
23
 
Raleigh Office Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
23.01
 
Centerview III
 
6/30/2017
 
Stantec Consulting Services, Inc
 
17,507
 
24.2%
 
4/30/2016
 
Sageworks, Inc
 
15,354
 
21.2%
23.02
 
Brook Forest I
 
2/4/2016
 
Maffatt & Nichal, Inc.
 
16,735
 
25.4%
 
8/31/2019
 
Powersecure, Inc
 
9,450
 
14.3%
24
 
West Mall Office Park
 
2/28/2019
 
NYS Dept of Health
 
46,086
 
23.2%
 
3/31/2022
 
Upper Hudson Planned Parenthood
 
19,892
 
10.0%
25
 
Flagship Carolina Portfolio
                               
25.01
 
ExtraSpace Storage - Forestbrook
                               
25.02
 
ExtraSpace Storage - Socastee
                               
25.03
 
ExtraSpace Storage - Cary
                               
25.04
 
ExtraSpace Storage - East Raleigh
                               
25.05
 
ExtraSpace Storage - Carpenter Village
                               
26
 
Bethany & 16th Street
 
7/31/2021
 
Flip Dunk Sports, LLC
 
15,967
 
19.6%
 
12/31/2016
 
Desert Winds/SummerWinds Nursery
 
13,392
 
16.4%
27
 
Element Houston
                               
28
 
CCPT IV Pool II
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
28.01
 
Fourth Creek Landing Statesville
 
9/30/2022
 
Staples
 
15,764
 
23.3%
 
7/31/2023
 
Michaels
 
14,293
 
21.2%
28.02
 
CVS - Florence
 
3/31/2038
                           
28.03
 
Tractor Supply - Spencer
 
8/31/2027
                           
28.04
 
Tractor Supply - Stuttgart
 
1/31/2028
                           
28.05
 
Advanced Auto - Lake Geneva
 
10/31/2027
                           
29
 
CCPT IV Pool I
 
Various
                           
29.01
 
Walgreens - Cullman
 
9/30/2037
                           
29.02
 
Earths Fare Supermarket - Huntersville
 
8/31/2031
                           
29.03
 
PetSmart - Baton Rouge
 
4/30/2024
                           
29.04
 
Walgreens - Blair
 
9/30/2033
                           
30
 
Puritan Mill
 
2/28/2019
 
Herman Miller Inc.
 
15,172
 
18.3%
 
9/30/2016
 
Atlanta Police
 
10,469
 
12.7%
31
 
Gregory Cove Apartments
                               
32
 
Legacy Commons
                               
33
 
Terraces at Park Place
 
11/30/2021
 
Plato’s Closet
 
6,370
 
7.8%
 
11/30/2018
 
Mecklenburg Bridal Gallery
 
5,436
 
6.7%
34
 
Greenoaks MHC
                               
35
 
Westhaven Center
 
5/31/2021
 
Cali Rest & Bakery
 
4,300
 
7.0%
 
3/31/2014
 
US Bank
 
3,816
 
6.2%
36
 
Hampton Inn & Suites Cleveland-Mentor 
                               
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name(15)(16)(17)(29)
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant
Exp. Date
 
3rd Largest Tenant Name(15)(16)(29)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
37
 
PTC Inc.
 
3/31/2020
                           
38
 
Holiday Inn Hammond
                               
39
 
Joseph’s Plaza
 
4/30/2017
 
Joseph Beverage Center
 
9,753
 
18.2%
 
12/31/2025
 
Christian Bookstore
 
7,500
 
14.0%
40
 
California Self Storage Portfolio
                               
40.01
 
2185 West Main Street
                               
40.02
 
1450 East Compton Boulevard
                               
40.03
 
12250 Ridgecrest Road
                               
41
 
Bentsen Grove Resort
                               
42
 
Homewood Suites - Schaumburg, IL
                               
43
 
Fairfield Inn Suites - Frederick
                               
44
 
Central Westchester Tenants Corp.
                               
45
 
24 Hour Fitness
 
4/30/2024
                           
46
 
Rocky Point Owners, Inc.
                               
47
 
Rivoli Crossing
 
4/30/2020
 
The Fresh Market
 
21,192
 
22.1%
 
8/31/2019
 
Dollar Tree
 
10,265
 
10.7%
48
 
Superior Self Storage
                               
49
 
Comfort Inn El Paso
                               
50
 
Hampton Inn Chesterfield
                               
51
 
2 South Orange Avenue
 
9/30/2018
 
Banco Popular
 
12,265
 
25.2%
 
11/30/2016
 
Kilgore, Pearlman, Stamp, Ornstein, & Squires, PA
 
12,177
 
25.1%
52
 
Greystone Business Park
 
6/30/2017
 
Bloodsource, Merced County
 
7,000
 
14.6%
 
3/31/2020
 
Merced Heart Associates - (Dr. Mani - Dr. Lakireddy)
 
5,447
 
11.4%
53
 
Highland Circle
                               
54
 
Foxwood Apartments
                               
55
 
Briarwood Owners’ Corp.
                               
56
 
Ives Dairy Self Storage
                               
57
 
Plaza De Oro - Santa Barbara
 
12/31/2016
 
The Natural Café
 
5,600
 
11.9%
 
Multiple Leases -- 1,400 square feet expiring 05/31/2015; 4,200 square feet expiring 04/30/2017
 
Peri & Alvarado
 
4,523
 
9.6%
58
 
Van Mall North Apartments
                               
59
 
280 Wilson Avenue
 
4/30/2018
 
Trans ICO LLC
 
26,269
 
32.4%
 
10/31/2015
 
WB Law & Son, Inc.
 
20,000
 
24.7%
60
 
Bethpage Apartment Corp.
                               
61
 
Hampton Inn - Marysville
                               
62
 
Twin City Estates
                               
63
 
Walgreens - Birmingham
 
7/31/2078
                           
64
 
Sleepy Valley
                               
65
 
The Shops at West Village
 
9/16/2018
 
The Men’s Warehouse, Inc.
 
5,556
 
21.4%
 
3/28/2018
 
Mobile Eye Care, LLC
 
2,100
 
8.1%
66
 
Shadow Ridge MHC
                               
67
 
Cutting Edge Self Storage
                               
68
 
Baymont Inn & Suites - Walker
                               
69
 
Albany Crossing Shopping Center
 
6/30/2016
 
Pet Sense
 
5,200
 
14.4%
 
6/30/2016
 
Crazy Buffet
 
4,000
 
11.1%
70
 
Storage First
                               
71
 
Jamestowne South Office Building
 
2/28/2022
 
Lucido-Morris & Associates, LLC
 
7,709
 
22.9%
 
7/31/2014
 
DeCarolis Dental Associates
 
2,850
 
8.5%
72
 
Park Lane Terrace Apartments
                               
73
 
Greenhouse Road Self Storage
                               
74
 
Baker Atrium Lofts
                               
75
 
National Storage Center
                               
76
 
Deer Valley Mini & RV Storage
                               
77
 
Parkside Apartments
                               
78
 
Wildwood MHC
                               
79
 
Great Neck Horizon House, Inc.
                               
80
 
Brookville MHC
                               
81
 
77 Bronx River Road Owners, Inc.
                               
82
 
Pinehurst Square Executive Office Building 
 
6/30/2019
 
Alexander, Zelmanski & Lee, PLLC
 
6,279
 
23.9%
 
10/31/2014
 
Success Mortgage
 
2,318
 
8.8%
83
 
Oakwood MHC - CA
                               
84
 
Thirty-Two West 20th Street, Inc.
                               
85
 
70-80 Gibson Boulevard Owners, Inc.
                               
86
 
735 Apartment Corp.
                               
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
3rd Largest Tenant
Exp. Date
 
4th Largest Tenant Name(15)(16)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant
Exp. Date
 
5th Largest Tenant Name(15)(16)(17)(29)
 
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant
Exp. Date
 
Engineering
Report Date
1
 
Westfield Mission Valley
 
1/31/2026
 
Nordstrom Rack
 
52,876
 
5.3%
 
2/28/2017
 
Sport Chalet
 
47,000
 
4.7%
 
6/30/2018
 
8/23/2013
2
 
Brennan Industrial Portfolio III
                                     
Various
2.01
 
Rowe Elliston
                                     
6/24/2013
2.02
 
Southeastern Aluminum
                                     
6/20/2013
2.03
 
Dorner
                                     
7/8/2013
2.04
 
KDM
                                     
7/9/2013
2.05
 
Ryko
                                     
7/8/2013
2.06
 
TS3
                                     
7/10/2013
2.07
 
DNA Diagnostic Center
                                     
6/24/2013
2.08
 
Accupac
                                     
7/9/2013
2.09
 
Oracle - Cunningham
                                     
6/19/2013
2.10
 
Chrysalis
                                     
6/20/2013
2.11
 
Rowe Salem
                                     
6/24/2013
2.12
 
Decorative Panels
                                     
7/8/2013
2.13
 
QSR
                                     
6/21/2013
2.14
 
Bacharach
                                     
7/8/2013
2.15
 
Halifax Media - University
                                     
7/8/2013
2.16
 
San Diego Union - Tribune
                                     
6/21/2013
2.17
 
V-S Industries
                                     
7/9/2013
2.18
 
Northern Stamping - Cuyahoga
                                     
7/9/2013
2.19
 
Northern Stamping - Valley
                                     
7/9/2013
2.20
 
Sigma - Texas
                                     
7/9/2013
2.21
 
LTI Boyd
                                     
6/21/2013
2.22
 
MF Lightwave
                                     
6/18/2013
2.23
 
Pratt Corrugated / EA Morse
                                     
6/21/2013
2.24
 
Halifax Media - Herald
                                     
7/9/2013
2.25
 
Sigma - Illinois
                                     
7/9/2013
3
 
Augusta Mall
 
1/31/2025
 
Forever 21
 
16,101
 
3.2%
 
4/30/2020
 
Macys Junior
 
10,177
 
2.0%
 
10/12/2016
 
7/2/2013
4
 
Hutton Hotel
                                     
6/4/2013
5
 
David Drye Apartment Portfolio
                                     
6/19/2013
5.01
 
Parkway Crossing
                                     
6/19/2013
5.02
 
Hampton Corners
                                     
6/19/2013
5.03
 
Coopers Ridge
                                     
6/19/2013
5.04
 
Crown Ridge
                                     
6/19/2013
5.05
 
Park Place
                                     
6/19/2013
6
 
Westin Richmond
                                     
6/3/2013
7
 
719 Griswold
 
9/14/2016
 
TPG Holdings, LLC
 
15,197
 
4.4%
 
12/31/2019
 
Chapter 13 Trustee
 
14,609
 
4.2%
 
6/30/2014
 
5/2/2013
8
 
Sherwood Distribution Center
                                     
8/8/2013
9
 
Hilton Garden Inn - Issaquah
                                     
6/24/2013
10
 
WP Carey Self Storage Portfolio II
                                     
Various
10.01
 
College Park
                                     
7/10/2013
10.02
 
Kuawa Self Storage
                                     
6/20/2013
10.03
 
Quality Self Storage
                                     
6/20/2013
10.04
 
Bakersfield Central
                                     
6/20/2013
10.05
 
Peoria
                                     
6/20/2013
10.06
 
Apalachee
                                     
6/20/2013
10.07
 
East Peoria
                                     
6/20/2013
10.08
 
Borego
                                     
6/20/2013
10.09
 
Foxborough
                                     
6/20/2013
10.10
 
Forest Hills
                                     
6/20/2013
11
 
Thanksgiving Park III
 
12/31/2018
 
NetDocuments
 
14,564
 
10.2%
 
2/28/2019
 
Infusion Software, Inc.
 
8,394
 
5.9%
 
12/31/2018
 
6/18/2013
12
 
Wolfenbarger Warehouse Portfolio
 
5/31/2025
 
Specialized Transportation
 
77,778
 
6.8%
 
6/30/2016
 
Phoenix Concrete Inc
 
73,340
 
6.4%
 
5/31/2025
 
5/6/2013
13
 
Gwinnett Marketfair
 
1/31/2018
 
Party City
 
15,155
 
7.9%
 
5/31/2021
 
Rugged Wearhouse
 
14,945
 
7.7%
 
11/30/2018
 
5/30/2013
14
 
Wyoming Hotel Portfolio
                                     
5/28/2013
14.01
 
Hilton Garden Inn Casper
                                     
5/28/2013
14.02
 
La Quinta Inn Casper
                                     
5/28/2013
15
 
Sun Valley Village MHC
                                     
5/2/2013
16
 
CCPT IV Pool III
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
16.01
 
Wallace Commons Salisbury
 
5/31/2016
 
Glidden Paint
 
4,455
 
4.8%
 
11/30/2017
 
Los Arcos Mexican Restaurant
 
2,620
 
2.8%
 
3/31/2017
 
11/28/2012
16.02
 
Academy Sports - Valdosta
                                     
3/7/2013
16.03
 
Walgreens - Huntsville
                                     
2/12/2013
17
 
564 West Randolph Street
 
12/31/2022
 
Goldman Ismail Tomaselli Brennan & Baum, LLP
 
13,549
 
14.5%
 
11/30/2022
 
Regus
 
13,538
 
14.4%
 
7/31/2023
 
6/6/2013
18
 
Natural Grocers Portfolio
                                     
Various
18.01
 
Steamboat Springs CO
                                     
4/15/2013
18.02
 
Flagstaff AZ
                                     
4/18/2013
18.03
 
Sedona AZ
                                     
4/16/2013
18.04
 
Helena MT
                                     
4/15/2013
18.05
 
Missoula MT
                                     
4/15/2013
19
 
Market at Liberty Crossing
 
10/20/2017
 
PetPeople Enterprises
 
5,376
 
3.4%
 
9/30/2015
 
ATA Martial Arts Academy
 
4,194
 
2.6%
 
11/14/2017
 
6/18/2013
20
 
Holiday Inn & Suites Westway Park
                                     
7/8/2013
21
 
Kingsley Square
 
12/31/2016
 
Palm Beach Tan
 
2,878
 
4.6%
 
2/28/2019
 
Supercuts
 
1,280
 
2.1%
 
MTM
 
6/5/2013
22
 
24 Hour Fitness - Walnut Creek
                                     
5/28/2013
23
 
Raleigh Office Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
7/5/2013
23.01
 
Centerview III
 
12/31/2017
 
Asset Protectors & Advisors, Inc
 
9,284
 
12.8%
 
5/10/2016
 
First Financial Services, Inc
 
4,008
 
5.5%
 
4/30/2015
 
7/5/2013
23.02
 
Brook Forest I
 
2/28/2018
 
JRW Associates, Inc.
 
6,555
 
9.9%
 
2/29/2020
 
Net@Work-NC, Inc.
 
4,267
 
6.5%
 
9/30/2015
 
7/5/2013
24
 
West Mall Office Park
 
9/30/2032
 
American Red Cross
 
12,124
 
6.1%
 
6/30/2019
 
Wildwood Programs
 
11,820
 
5.9%
 
9/30/2019
 
6/28/2013
25
 
Flagship Carolina Portfolio
                                     
8/7/2013
25.01
 
ExtraSpace Storage - Forestbrook
                                     
8/7/2013
25.02
 
ExtraSpace Storage - Socastee
                                     
8/7/2013
25.03
 
ExtraSpace Storage - Cary
                                     
8/7/2013
25.04
 
ExtraSpace Storage - East Raleigh
                                     
8/7/2013
25.05
 
ExtraSpace Storage - Carpenter Village
                                     
8/7/2013
26
 
Bethany & 16th Street
 
11/30/2021
 
Zipps Sports Grill, Goldman Group
 
5,500
 
6.7%
 
4/30/2021
 
Phoenix City Grille
 
4,908
 
6.0%
 
3/31/2022
 
3/27/2013
27
 
Element Houston
                                     
8/2/2013
28
 
CCPT IV Pool II
 
Various
 
Various
 
Various
 
Various
 
Various
                 
Various
28.01
 
Fourth Creek Landing Statesville
 
2/28/2023
 
PetSmart
 
13,890
 
20.6%
 
7/31/2022
                 
2/4/2013
28.02
 
CVS - Florence
                                     
2/14/2013
28.03
 
Tractor Supply - Spencer
                                     
10/11/2012
28.04
 
Tractor Supply - Stuttgart
                                     
3/8/2013
28.05
 
Advanced Auto - Lake Geneva
                                     
12/31/2012
29
 
CCPT IV Pool I
                                     
Various
29.01
 
Walgreens - Cullman
                                     
2/5/2013
29.02
 
Earths Fare Supermarket - Huntersville
                                     
2/4/2013
29.03
 
PetSmart - Baton Rouge
                                     
9/11/2012
29.04
 
Walgreens - Blair
                                     
6/19/2013
30
 
Puritan Mill
 
8/31/2018
 
Blue Sky Design
 
7,359
 
8.9%
 
12/31/2016
 
Armchair Media
 
6,558
 
7.9%
 
5/31/2017
 
8/7/2013
31
 
Gregory Cove Apartments
                                     
6/27/2013
32
 
Legacy Commons
                                     
8/1/2013
33
 
Terraces at Park Place
 
6/30/2017
 
Duron Paints
 
5,202
 
6.4%
 
10/31/2018
 
Firehouse Subs
 
2,660
 
3.3%
 
10/31/2018
 
7/23/2013
34
 
Greenoaks MHC
                                     
5/2/2013
35
 
Westhaven Center
 
9/30/2015
 
Kentucky Fried Chicken
 
3,377
 
5.5%
 
5/31/2015
 
Inhous Orthopedics
 
3,200
 
5.2%
 
6/30/2016
 
1/28/2013
36
 
Hampton Inn & Suites Cleveland-Mentor 
                                     
2/27/2013
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
3rd Largest Tenant
Exp. Date
 
4th Largest Tenant Name(15)(16)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant
Exp. Date
 
5th Largest Tenant Name(15)(16)(17)(29)
 
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant
Exp. Date
 
Engineering
Report Date
37
 
PTC Inc.
                                     
4/18/2013
38
 
Holiday Inn Hammond
                                     
5/17/2013
39
 
Joseph’s Plaza
 
3/31/2020
 
Longhorn Steakhouse (Ground Lease)
 
6,605
 
12.3%
 
11/28/2015
 
Devauls
 
4,400
 
8.2%
 
7/1/2014
 
6/20/2013
40
 
California Self Storage Portfolio
                                     
Various
40.01
 
2185 West Main Street
                                     
6/14/2013
40.02
 
1450 East Compton Boulevard
                                     
6/7/2013
40.03
 
12250 Ridgecrest Road
                                     
6/10/2013
41
 
Bentsen Grove Resort
                                     
6/27/2013
42
 
Homewood Suites - Schaumburg, IL
                                     
6/24/2013
43
 
Fairfield Inn Suites - Frederick
                                     
6/7/2013
44
 
Central Westchester Tenants Corp.
                                     
6/24/2013
45
 
24 Hour Fitness
                                     
5/17/2013
46
 
Rocky Point Owners, Inc.
                                     
6/17/2013
47
 
Rivoli Crossing
 
12/17/2020
 
Medical Billing
 
8,948
 
9.3%
 
2/17/2023
 
Ameri-Life Health Services
 
2,760
 
2.9%
 
11/30/2015
 
6/25/2013
48
 
Superior Self Storage
                                     
7/24/2013
49
 
Comfort Inn El Paso
                                     
6/17/2013
50
 
Hampton Inn Chesterfield
                                     
4/5/2013
51
 
2 South Orange Avenue
 
12/31/2019
 
JT & Company Investments LLC
 
2,543
 
5.2%
 
6/30/2017
 
Traffic Monetize, LLC
 
1,726
 
3.6%
 
7/31/2014
 
7/31/2013
52
 
Greystone Business Park
 
4/30/2014
 
Interwest Insurance Center
 
5,441
 
11.4%
 
9/30/2015
 
Dr. Ilano & Ramos
 
3,374
 
7.1%
 
9/30/2017
 
7/5/2013
53
 
Highland Circle
                                     
8/1/2013
54
 
Foxwood Apartments
                                     
5/30/2013
55
 
Briarwood Owners’ Corp.
                                     
12/6/2012
56
 
Ives Dairy Self Storage
                                     
7/31/2013
57
 
Plaza De Oro - Santa Barbara
 
7/31/2016
 
Nicholas Araza
 
4,020
 
8.5%
 
2/28/2016
 
Visiting Nurses/Community Home Health
 
2,813
 
6.0%
 
10/31/2013
 
5/23/2013
58
 
Van Mall North Apartments
                                     
5/14/2013
59
 
280 Wilson Avenue
 
5/14/2020
                                 
7/15/2013
60
 
Bethpage Apartment Corp.
                                     
7/29/2013
61
 
Hampton Inn - Marysville
                                     
8/1/2013
62
 
Twin City Estates
                                     
5/1/2013
63
 
Walgreens - Birmingham
                                     
5/16/2013
64
 
Sleepy Valley
                                     
7/18/2013
65
 
The Shops at West Village
 
1/31/2017
 
Starbucks Corporation
 
1,992
 
7.7%
 
1/15/2018
 
Scottrade, Inc.
 
1,699
 
6.5%
 
4/30/2016
 
5/10/2013
66
 
Shadow Ridge MHC
                                     
5/23/2013
67
 
Cutting Edge Self Storage
                                     
4/16/2013
68
 
Baymont Inn & Suites - Walker
                                     
4/5/2013
69
 
Albany Crossing Shopping Center
 
4/30/2016
 
Shoe Show
 
3,440
 
9.6%
 
6/30/2016
 
Simply Fashions
 
2,800
 
7.8%
 
5/31/2016
 
6/17/2013
70
 
Storage First
                                     
7/31/2013
71
 
Jamestowne South Office Building
 
1/31/2017
 
Robert Dery, DDS
 
2,470
 
7.3%
 
5/31/2016
 
Grenadier Properties, LLC
 
2,457
 
7.3%
 
4/30/2015
 
2/15/2013
72
 
Park Lane Terrace Apartments
                                     
7/8/2013
73
 
Greenhouse Road Self Storage
                                     
6/7/2013
74
 
Baker Atrium Lofts
                                     
6/9/2013
75
 
National Storage Center
                                     
5/13/2013
76
 
Deer Valley Mini & RV Storage
                                     
7/9/2013
77
 
Parkside Apartments
                                     
5/31/2013
78
 
Wildwood MHC
                                     
5/1/2013
79
 
Great Neck Horizon House, Inc.
                                     
8/15/2013
80
 
Brookville MHC
                                     
6/7/2013
81
 
77 Bronx River Road Owners, Inc.
                                     
8/8/2013
82
 
Pinehurst Square Executive Office Building 
 
7/31/2014
 
Advanced Family Dentistry
 
2,094
 
8.0%
 
2/28/2023
 
JLB & Associates, Inc.
 
2,031
 
7.7%
 
7/31/2017
 
2/15/2013
83
 
Oakwood MHC - CA
                                     
6/18/2013
84
 
Thirty-Two West 20th Street, Inc.
                                     
7/15/2013
85
 
70-80 Gibson Boulevard Owners, Inc.
                                     
7/12/2013
86
 
735 Apartment Corp.
                                     
8/7/2013
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Environmental Report Date (Phase I)
 
Environmental
Report Date
(Phase II)
 
Seismic Report
Date
 
Seismic PML %
 
Seismic Insurance Required  (Y/N)
 
Terrorism
Insurance (Y/N)
 
Loan Purpose
 
Engineering Escrow
/ Deferred
Maintenance ($)(18)
 
Tax Escrow (Initial)
 
Monthly Tax
Escrow ($)
 
Tax Escrow - Cash
or LoC
 
Tax Escrow - LoC
Counterparty
1
 
Westfield Mission Valley
 
8/29/2013
     
8/23/2013
 
10.0%
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
       
2
 
Brennan Industrial Portfolio III
 
Various
     
Various
 
Various
 
N
 
Y
 
Acquisition
 
37,375
 
0
 
Springing
       
2.01
 
Rowe Elliston
 
6/21/2013
             
N
 
Y
                       
2.02
 
Southeastern Aluminum
 
6/20/2013
             
N
 
Y
                       
2.03
 
Dorner
 
7/8/2013
             
N
 
Y
                       
2.04
 
KDM
 
7/9/2013
             
N
 
Y
                       
2.05
 
Ryko
 
7/8/2013
             
N
 
Y
                       
2.06
 
TS3
 
7/10/2013
             
N
 
Y
                       
2.07
 
DNA Diagnostic Center
 
6/21/2013
             
N
 
Y
                       
2.08
 
Accupac
 
7/9/2013
             
N
 
Y
                       
2.09
 
Oracle - Cunningham
 
6/24/2013
             
N
 
Y
                       
2.10
 
Chrysalis
 
6/20/2013
             
N
 
Y
                       
2.11
 
Rowe Salem
 
6/24/2013
             
N
 
Y
                       
2.12
 
Decorative Panels
 
7/8/2013
             
N
 
Y
                       
2.13
 
QSR
 
6/24/2013
             
N
 
Y
                       
2.14
 
Bacharach
 
6/17/2013
             
N
 
Y
                       
2.15
 
Halifax Media - University
 
7/8/2013
             
N
 
Y
                       
2.16
 
San Diego Union - Tribune
 
6/21/2013
     
6/21/2013
 
8.0%
 
N
 
Y
                       
2.17
 
V-S Industries
 
7/9/2013
             
N
 
Y
                       
2.18
 
Northern Stamping - Cuyahoga
 
7/9/2013
             
N
 
Y
                       
2.19
 
Northern Stamping - Valley
 
7/9/2013
             
N
 
Y
                       
2.20
 
Sigma - Texas
 
7/9/2013
             
N
 
Y
                       
2.21
 
LTI Boyd
 
6/21/2013
             
N
 
Y
                       
2.22
 
MF Lightwave
 
6/24/2013
             
N
 
Y
                       
2.23
 
Pratt Corrugated / EA Morse
 
6/20/2013
             
N
 
Y
                       
2.24
 
Halifax Media - Herald
 
7/9/2013
             
N
 
Y
                       
2.25
 
Sigma - Illinois
 
7/10/2013
             
N
 
Y
                       
3
 
Augusta Mall
 
7/3/2013
             
N
 
Y
 
Refinance
 
9,550
 
0
 
Springing
       
4
 
Hutton Hotel
 
5/1/2013
             
N
 
Y
 
Acquisition
 
0
 
211,297
 
42,260
 
Cash
   
5
 
David Drye Apartment Portfolio
 
6/19/2013
             
N
 
Y
 
Refinance
 
0
 
471,188
 
42,835
 
Cash
   
5.01
 
Parkway Crossing
 
6/19/2013
             
N
 
Y
                       
5.02
 
Hampton Corners
 
6/19/2013
             
N
 
Y
                       
5.03
 
Coopers Ridge
 
6/19/2013
             
N
 
Y
                       
5.04
 
Crown Ridge
 
6/19/2013
             
N
 
Y
                       
5.05
 
Park Place
 
6/19/2013
             
N
 
Y
                       
6
 
Westin Richmond
 
6/4/2013
             
N
 
Y
 
Refinance
 
0
 
297,217
 
35,704
 
Cash
   
7
 
719 Griswold
 
6/19/2013
             
N
 
Y
 
Refinance
 
0
 
122,877
 
40,959
 
Cash
   
8
 
Sherwood Distribution Center
 
8/8/2013
 
7/19/2013
         
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
       
9
 
Hilton Garden Inn - Issaquah
 
6/24/2013
     
6/24/2013
 
9.0%
 
N
 
Y
 
Refinance
 
0
 
0
 
13,636
 
Cash
   
10
 
WP Carey Self Storage Portfolio II
 
Various
     
Various
 
Various
 
N
 
Y
 
Both
 
114,244
 
0
 
Springing
       
10.01
 
College Park
 
7/10/2013
             
N
 
Y
                       
10.02
 
Kuawa Self Storage
 
6/20/2013
     
6/20/2013
 
8.0%
 
N
 
Y
                       
10.03
 
Quality Self Storage
 
6/21/2013
             
N
 
Y
                       
10.04
 
Bakersfield Central
 
6/24/2013
     
6/20/2013
 
5.0%
 
N
 
Y
                       
10.05
 
Peoria
 
6/20/2013
             
N
 
Y
                       
10.06
 
Apalachee
 
Atlanta-6/17/2013; Loganville-6/19/2013
             
N
 
Y
                       
10.07
 
East Peoria
 
6/19/2013
             
N
 
Y
                       
10.08
 
Borego
 
6/21/2013
     
6/20/2013
 
8.0%
 
N
 
Y
                       
10.09
 
Foxborough
 
6/24/2013
     
6/20/2013
 
8.0%
 
N
 
Y
                       
10.10
 
Forest Hills
 
6/21/2013
             
N
 
Y
                       
11
 
Thanksgiving Park III
 
6/18/2013
     
6/19/2013
 
3.0%
 
N
 
Y
 
Refinance
 
0
 
236,317
 
21,483
 
Cash
   
12
 
Wolfenbarger Warehouse Portfolio
 
6/6/2013
             
N
 
Y
 
Refinance
 
216,125
 
151,516
 
50,505
 
Cash
   
13
 
Gwinnett Marketfair
 
5/28/2013
             
N
 
Y
 
Acquisition
 
0
 
226,481
 
22,648
 
Cash
   
14
 
Wyoming Hotel Portfolio
 
5/30/2013
             
N
 
Y
 
Refinance
 
0
 
41,215
 
8,243
 
Cash
   
14.01
 
Hilton Garden Inn Casper
 
5/30/2013
             
N
 
Y
                       
14.02
 
La Quinta Inn Casper
 
5/30/2013
             
N
 
Y
                       
15
 
Sun Valley Village MHC
 
5/2/2013
     
5/1/2013
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
130,455
 
26,091
 
Cash
   
16
 
CCPT IV Pool III
 
Various
             
N
 
Y
 
Acquisition
 
207,687
 
0
 
0
       
16.01
 
Wallace Commons Salisbury
 
11/28/2012
             
N
 
Y
                       
16.02
 
Academy Sports - Valdosta
 
3/5/2013
             
N
 
Y
                       
16.03
 
Walgreens - Huntsville
 
2/13/2013
             
N
 
Y
                       
17
 
564 West Randolph Street
 
6/6/2013
             
N
 
Y
 
Acquisition
 
376,947
 
46,919
 
15,641
 
Cash
   
18
 
Natural Grocers Portfolio
 
Various
     
Various
 
Various
 
N
 
Y
 
Refinance
 
0
 
110,760
 
Springing
 
Cash
   
18.01
 
Steamboat Springs CO
 
4/17/2013
             
N
 
Y
                       
18.02
 
Flagstaff AZ
 
4/17/2013
             
N
 
Y
                       
18.03
 
Sedona AZ
 
4/17/2013
             
N
 
Y
                       
18.04
 
Helena MT
 
4/18/2013
     
4/22/2013
 
7.0%
 
N
 
Y
                       
18.05
 
Missoula MT
 
4/18/2013
     
4/22/2013
 
6.0%
 
N
 
Y
                       
19
 
Market at Liberty Crossing
 
6/18/2013
 
8/12/2013
         
N
 
Y
 
Refinance
 
0
 
108,642
 
32,616
 
Cash
   
20
 
Holiday Inn & Suites Westway Park
 
7/8/2013
             
N
 
Y
 
Refinance
 
0
 
190,216
 
19,022
 
Cash
   
21
 
Kingsley Square
 
6/20/2013
 
8/20/2013
         
N
 
Y
 
Refinance
 
39,655
 
222,480
 
24,720; Springing
 
Cash
   
22
 
24 Hour Fitness - Walnut Creek
 
5/28/2013
     
5/28/2013
 
10.0%
 
N
 
Y
 
Acquisition
 
0
 
0
 
0
       
23
 
Raleigh Office Portfolio
 
7/5/2013
             
N
 
Y
 
Acquisition
 
0
 
121,711
 
14,440
 
Cash
   
23.01
 
Centerview III
 
7/5/2013
             
N
 
Y
                       
23.02
 
Brook Forest I
 
7/5/2013
             
N
 
Y
                       
24
 
West Mall Office Park
 
6/27/2013
             
N
 
Y
 
Refinance
 
20,825
 
19,649
 
19,649
 
Cash
   
25
 
Flagship Carolina Portfolio
 
8/8/2013
             
N
 
Y
 
Refinance
 
8,125
 
111,047
 
12,339
 
Cash
   
25.01
 
ExtraSpace Storage - Forestbrook
 
8/8/2013
             
N
 
Y
                       
25.02
 
ExtraSpace Storage - Socastee
 
8/8/2013
             
N
 
Y
                       
25.03
 
ExtraSpace Storage - Cary
 
8/8/2013
             
N
 
Y
                       
25.04
 
ExtraSpace Storage - East Raleigh
 
8/8/2013
             
N
 
Y
                       
25.05
 
ExtraSpace Storage - Carpenter Village
 
8/8/2013
             
N
 
Y
                       
26
 
Bethany & 16th Street
 
3/27/2013
             
N
 
Y
 
Refinance
 
182,234
 
72,917
 
10,417
 
Cash
   
27
 
Element Houston
 
8/2/2013
             
N
 
Y
 
Refinance
 
8,750
 
249,000
 
27,667
 
Cash
   
28
 
CCPT IV Pool II
 
Various
             
N
 
Y
 
Acquisition
 
0
 
0
 
0
       
28.01
 
Fourth Creek Landing Statesville
 
2/4/2013
             
N
 
Y
                       
28.02
 
CVS - Florence
 
2/14/2013
             
N
 
Y
                       
28.03
 
Tractor Supply - Spencer
 
10/10/2012
             
N
 
Y
                       
28.04
 
Tractor Supply - Stuttgart
 
3/6/2013
             
N
 
Y
                       
28.05
 
Advanced Auto - Lake Geneva
 
12/28/2012
             
N
 
Y
                       
29
 
CCPT IV Pool I
 
Various
             
N
 
Y
 
Acquisition
 
0
 
0
 
0
       
29.01
 
Walgreens - Cullman
 
2/5/2013
             
N
 
Y
                       
29.02
 
Earths Fare Supermarket - Huntersville
 
2/4/2013
             
N
 
Y
                       
29.03
 
PetSmart - Baton Rouge
 
9/11/2012
             
N
 
Y
                       
29.04
 
Walgreens - Blair
 
3/14/2012
             
N
 
Y
                       
30
 
Puritan Mill
 
8/7/2013
             
N
 
Y
 
Refinance
 
2,938
 
8,970
 
4,485
 
Cash
   
31
 
Gregory Cove Apartments
 
7/15/2013
             
N
 
Y
 
Refinance
 
0
 
114,686
 
9,557
 
Cash
   
32
 
Legacy Commons
 
8/1/2013
             
N
 
Y
 
Refinance
 
5,252
 
108,281
 
9,023
 
Cash
   
33
 
Terraces at Park Place
 
7/25/2013
             
N
 
Y
 
Refinance
 
425,356
 
131,885
 
13,189
 
Cash
   
34
 
Greenoaks MHC
 
5/2/2013
     
5/2/2013
 
10.0%
 
N
 
Y
 
Refinance
 
210,000
 
36,415
 
7,283
 
Cash
   
35
 
Westhaven Center
 
6/18/2013
 
6/22/2011
 
2/8/2013
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
119,009
 
17,001
 
Cash
   
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
2/27/2013
             
N
 
Y
 
Refinance
 
0
 
33,093
 
11,031
 
Cash
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Environmental Report Date (Phase I)
 
Environmental
Report Date
(Phase II)
 
Seismic Report
Date
 
Seismic PML %
 
Seismic
Insurance
Required  (Y/N)
 
Terrorism
Insurance (Y/N)
 
Loan Purpose
 
Engineering Escrow
/ Deferred
Maintenance ($)(18)
 
Tax Escrow (Initial)
 
Monthly Tax
Escrow ($)
 
Tax Escrow - Cash
or LoC
 
Tax Escrow - LoC
Counterparty
37
 
PTC Inc.
 
4/18/2013
             
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
       
38
 
Holiday Inn Hammond
 
5/15/2013
             
N
 
Y
 
Refinance
 
4,800
 
42,591
 
4,732
 
Cash
   
39
 
Joseph’s Plaza
 
6/20/2013
             
N
 
Y
 
Refinance
 
2,625
 
25,872
 
12,936
 
Cash
   
40
 
California Self Storage Portfolio
 
Various
     
Various
 
Various
 
N
 
Y
 
Acquisition
 
0
 
111,749
 
12,417
 
Cash
   
40.01
 
2185 West Main Street
 
6/14/2013
     
6/14/2013
 
10.0%
 
N
 
Y
                       
40.02
 
1450 East Compton Boulevard
 
6/11/2013
     
6/11/2013
 
12.0%
 
N
 
Y
                       
40.03
 
12250 Ridgecrest Road
 
6/11/2013
     
6/10/2013
 
11.0%
 
N
 
Y
                       
41
 
Bentsen Grove Resort
 
6/27/2013
             
N
 
Y
 
Acquisition
 
0
 
89,886
 
7,491
 
Cash
   
42
 
Homewood Suites - Schaumburg, IL
 
6/19/2013
             
N
 
Y
 
Refinance
 
0
 
19,150
 
19,150
 
Cash
   
43
 
Fairfield Inn Suites - Frederick
 
6/7/2013
             
N
 
Y
 
Refinance
 
0
 
3,851
 
6,423
 
Cash
   
44
 
Central Westchester Tenants Corp.
 
6/25/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
       
45
 
24 Hour Fitness
 
5/16/2013
             
N
 
Y
 
Acquisition
 
0
 
160,433
 
16,043
 
Cash
   
46
 
Rocky Point Owners, Inc.
 
6/13/2013
             
N
 
Y
 
Refinance
 
0
 
164,618
 
27,436
 
Cash
   
47
 
Rivoli Crossing
 
6/26/2013
             
N
 
Y
 
Acquisition
 
107,600
 
96,052
 
8,732
 
Cash
   
48
 
Superior Self Storage
 
7/24/2013
     
7/24/2013
 
7.0%
 
N
 
Y
 
Refinance
 
0
 
39,873
 
6,646
 
Cash
   
49
 
Comfort Inn El Paso
 
6/19/2013
             
N
 
Y
 
Refinance
 
0
 
82,859
 
9,207
 
Cash
   
50
 
Hampton Inn Chesterfield
 
4/8/2013
             
N
 
Y
 
Refinance
 
0
 
10,364
 
10,364
 
Cash
   
51
 
2 South Orange Avenue
 
8/1/2013
             
N
 
Y
 
Refinance
 
0
 
103,790
 
10,379
 
Cash
   
52
 
Greystone Business Park
 
7/3/2013
     
7/3/2013
 
7.0%
 
N
 
Y
 
Refinance
 
0
 
41,466
 
6,911
 
Cash
   
53
 
Highland Circle
 
8/1/2013
             
N
 
Y
 
Refinance
 
4,001
 
54,047
 
4,684
 
Cash
   
54
 
Foxwood Apartments
 
5/31/2013
             
N
 
Y
 
Refinance
 
156,458
 
158,302
 
15,830
 
Cash
   
55
 
Briarwood Owners’ Corp.
 
12/6/2012
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
       
56
 
Ives Dairy Self Storage
 
8/2/2013
             
N
 
Y
 
Refinance
 
2,438
 
78,241
 
7,113
 
Cash
   
57
 
Plaza De Oro - Santa Barbara
 
5/23/2013
     
5/21/2013
 
12.0%
 
N
 
Y
 
Refinance
 
137,437
 
23,970
 
4,794
 
Cash
   
58
 
Van Mall North Apartments
 
5/13/2013
     
5/14/2013
 
5.0%
 
N
 
Y
 
Refinance
 
12,438
 
0
 
5,534
 
Cash
   
59
 
280 Wilson Avenue
 
7/16/2013
             
N
 
Y
 
Refinance
 
13,790
 
0
 
Springing
       
60
 
Bethpage Apartment Corp.
 
7/26/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
       
61
 
Hampton Inn - Marysville
 
8/1/2013
             
N
 
Y
 
Refinance
 
0
 
25,182
 
6,295
 
Cash
   
62
 
Twin City Estates
 
5/1/2013
             
N
 
Y
 
Refinance
 
0
 
33,082
 
4,726
 
Cash
   
63
 
Walgreens - Birmingham
 
5/28/2013
             
N
 
N
 
Refinance
 
0
 
0
 
Springing
       
64
 
Sleepy Valley
 
7/19/2013
             
N
 
Y
 
Refinance
 
625
 
23,813
 
2,646
 
Cash
   
65
 
The Shops at West Village
 
5/10/2013
             
N
 
Y
 
Refinance
 
0
 
10,089
 
10,089
 
Cash
   
66
 
Shadow Ridge MHC
 
5/23/2013
             
N
 
Y
 
Refinance
 
10,981
 
13,650
 
1,950
 
Cash
   
67
 
Cutting Edge Self Storage
 
4/16/2013
             
N
 
Y
 
Refinance
 
0
 
6,489
 
6,489
 
Cash
   
68
 
Baymont Inn & Suites - Walker
 
4/8/2013
             
N
 
Y
 
Refinance
 
0
 
3,394
 
3,394
 
Cash
   
69
 
Albany Crossing Shopping Center
 
6/17/2013
             
N
 
Y
 
Acquisition
 
0
 
31,068
 
3,452
 
Cash
   
70
 
Storage First
 
7/31/2013
             
N
 
Y
 
Refinance
 
0
 
24,076
 
2,408
 
Cash
   
71
 
Jamestowne South Office Building
 
2/15/2013
             
N
 
Y
 
Refinance
 
38,750
 
7,202
 
7,202
 
Cash
   
72
 
Park Lane Terrace Apartments
 
8/2/2013
             
N
 
Y
 
Refinance
 
22,413
 
48,453
 
6,057
 
Cash
   
73
 
Greenhouse Road Self Storage
 
6/6/2013
             
N
 
Y
 
Acquisition
 
0
 
31,610
 
5,269
 
Cash
   
74
 
Baker Atrium Lofts
 
7/10/2013
             
N
 
Y
 
Acquisition
 
37,500
 
6,085
 
1,521
 
Cash
   
75
 
National Storage Center
 
6/27/2013
             
N
 
Y
 
Acquisition
 
43,250
 
15,382
 
1,923
 
Cash
   
76
 
Deer Valley Mini & RV Storage
 
7/9/2013
             
N
 
Y
 
Refinance
 
0
 
24,390
 
4,878
 
Cash
   
77
 
Parkside Apartments
 
5/29/2013
             
N
 
Y
 
Refinance
 
42,188
 
35,076
 
3,897
 
Cash
   
78
 
Wildwood MHC
 
5/1/2013
             
N
 
Y
 
Refinance
 
0
 
14,824
 
1,853
 
Cash
   
79
 
Great Neck Horizon House, Inc.
 
8/14/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
       
80
 
Brookville MHC
 
6/7/2013
 
7/23/2013
         
N
 
Y
 
Acquisition
 
33,125
 
12,977
 
1,854
 
Cash
   
81
 
77 Bronx River Road Owners, Inc.
 
8/2/2013
             
N
 
Y
 
Refinance
 
0
 
32,504
 
1,513
 
Cash
   
82
 
Pinehurst Square Executive Office Building 
 
2/15/2013
             
N
 
Y
 
Refinance
 
0
 
5,512
 
5,512
 
Cash
   
83
 
Oakwood MHC - CA
 
7/17/2013
     
8/21/2013
 
12.0%
 
N
 
Y
 
Refinance
 
13,125
 
12,370
 
2,062
 
Cash
   
84
 
Thirty-Two West 20th Street, Inc.
 
7/12/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
       
85
 
70-80 Gibson Boulevard Owners, Inc.
 
7/15/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
       
86
 
735 Apartment Corp.
 
8/1/2013
             
N
 
Y
 
Refinance
 
0
 
11,706
 
5,853
 
Cash
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Insurance Escrow
(Initial)
 
Monthly
Insurance
Escrow ($)
 
Insurance
Escrow - Cash
or LoC
 
Insurance
Escrow - LoC
Counterparty
 
Upfront Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)(19)
 
Replacement
Reserve Cap ($)(20)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow - LoC
Counterparty
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)
 
TI/LC Reserve Cap
($)
1
 
Westfield Mission Valley
 
0
 
Springing
         
0
 
Springing
 
249,387
         
0
 
Springing
 
412,799
2
 
Brennan Industrial Portfolio III
 
11,377
 
3,792
 
Cash
     
0
 
0
 
0
         
0
 
0
 
0
2.01
 
Rowe Elliston
                                               
2.02
 
Southeastern Aluminum
                                               
2.03
 
Dorner
                                               
2.04
 
KDM
                                               
2.05
 
Ryko
                                               
2.06
 
TS3
                                               
2.07
 
DNA Diagnostic Center
                                               
2.08
 
Accupac
                                               
2.09
 
Oracle - Cunningham
                                               
2.10
 
Chrysalis
                                               
2.11
 
Rowe Salem
                                               
2.12
 
Decorative Panels
                                               
2.13
 
QSR
                                               
2.14
 
Bacharach
                                               
2.15
 
Halifax Media - University
                                               
2.16
 
San Diego Union - Tribune
                                               
2.17
 
V-S Industries
                                               
2.18
 
Northern Stamping - Cuyahoga
                                               
2.19
 
Northern Stamping - Valley
                                               
2.20
 
Sigma - Texas
                                               
2.21
 
LTI Boyd
                                               
2.22
 
MF Lightwave
                                               
2.23
 
Pratt Corrugated / EA Morse
                                               
2.24
 
Halifax Media - Herald
                                               
2.25
 
Sigma - Illinois
                                               
3
 
Augusta Mall
 
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
 
0
4
 
Hutton Hotel
 
0
 
Springing
         
0
 
49,763
 
0
 
Cash
     
0
 
0
 
0
5
 
David Drye Apartment Portfolio
 
60,609
 
10,102
 
Cash
     
17,682
 
17,682
 
0
 
Cash
     
0
 
0
 
0
5.01
 
Parkway Crossing
                                               
5.02
 
Hampton Corners
                                               
5.03
 
Coopers Ridge
                                               
5.04
 
Crown Ridge
                                               
5.05
 
Park Place
                                               
6
 
Westin Richmond
 
70,290
 
7,810
 
Cash
     
0
 
44,360
 
0
 
Cash
     
0
 
0
 
0
7
 
719 Griswold
 
73,225
 
10,461
 
Cash
     
7,000
 
7,000
 
0
 
Cash
     
33,000
 
33,000
 
800,000
8
 
Sherwood Distribution Center
 
0
 
Springing
         
0
 
Springing
 
1,500,000
         
0
 
Springing
 
2,500,000
9
 
Hilton Garden Inn - Issaquah
 
0
 
Springing
         
0
 
27,110; Springing
 
1,500,000
 
Cash
     
0
 
0
 
0
10
 
WP Carey Self Storage Portfolio II
 
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
 
0
10.01
 
College Park
                                               
10.02
 
Kuawa Self Storage
                                               
10.03
 
Quality Self Storage
                                               
10.04
 
Bakersfield Central
                                               
10.05
 
Peoria
                                               
10.06
 
Apalachee
                                               
10.07
 
East Peoria
                                               
10.08
 
Borego
                                               
10.09
 
Foxborough
                                               
10.10
 
Forest Hills
                                               
11
 
Thanksgiving Park III
 
0
 
Springing
         
0
 
2,980
 
0
 
Cash
     
0
 
18,000; Springing
 
645,000
12
 
Wolfenbarger Warehouse Portfolio
 
80,887
 
16,177
 
Cash
     
22,883
 
22,883
 
0
 
Cash
     
270,000
 
20,000
 
600,000
13
 
Gwinnett Marketfair
 
0
 
Springing
         
0
 
4,018
 
0
 
Cash
     
0
 
8,040
 
0
14
 
Wyoming Hotel Portfolio
 
45,213
 
4,521
 
Cash
     
21,052
 
21,052
 
0
 
Cash
     
0
 
0
 
0
14.01
 
Hilton Garden Inn Casper
                                               
14.02
 
La Quinta Inn Casper
                                               
15
 
Sun Valley Village MHC
 
0
 
Springing
         
0
 
1,100
 
26,300
 
Cash
     
0
 
0
 
0
16
 
CCPT IV Pool III
 
0
 
0
         
0
 
0
 
0
         
0
 
0
 
0
16.01
 
Wallace Commons Salisbury
                                               
16.02
 
Academy Sports - Valdosta
                                               
16.03
 
Walgreens - Huntsville
                                               
17
 
564 West Randolph Street
 
11,821
 
1,314
 
Cash
     
0
 
1,562
 
0
 
Cash
     
0
 
7,808
 
0
18
 
Natural Grocers Portfolio
 
32,666
 
Springing
 
Cash
     
600
 
600
 
0
 
Cash
     
0
 
0
 
0
18.01
 
Steamboat Springs CO
                                               
18.02
 
Flagstaff AZ
                                               
18.03
 
Sedona AZ
                                               
18.04
 
Helena MT
                                               
18.05
 
Missoula MT
                                               
19
 
Market at Liberty Crossing
 
0
 
Springing
         
0
 
3,048
 
100,000
 
Cash
     
0
 
6,626
 
400,000
20
 
Holiday Inn & Suites Westway Park
 
57,599
 
9,600
 
Cash
     
0
 
16,776
 
0
 
Cash
     
0
 
0
 
0
21
 
Kingsley Square
 
8,808
 
1,101
 
Cash
     
0
 
1,035
 
0
 
Cash
     
186,279
 
6,351; Springing
 
186,279
22
 
24 Hour Fitness - Walnut Creek
 
1,766
 
1,766
 
Cash
     
0
 
908
 
0
 
Cash
     
0
 
2,132
 
0
23
 
Raleigh Office Portfolio
 
4,457
 
2,229
 
Cash
     
0
 
2,883
 
0
 
Cash
     
500,000
 
11,491
 
0
23.01
 
Centerview III
                                               
23.02
 
Brook Forest I
                                               
24
 
West Mall Office Park
 
21,440
 
4,288
 
Cash
     
4,145
 
4,145
 
0
 
Cash
     
9,782
 
9,782
 
0
25
 
Flagship Carolina Portfolio
 
4,294
 
4,294
 
Cash
     
106,557
 
6,557
 
0
 
Cash
     
0
 
0
 
0
25.01
 
ExtraSpace Storage - Forestbrook
                                               
25.02
 
ExtraSpace Storage - Socastee
                                               
25.03
 
ExtraSpace Storage - Cary
                                               
25.04
 
ExtraSpace Storage - East Raleigh
                                               
25.05
 
ExtraSpace Storage - Carpenter Village
                                               
26
 
Bethany & 16th Street
 
12,219
 
1,222
 
Cash
     
40,000
 
680
 
40,000
 
Cash
     
250,000
 
7,500
 
250,000
27
 
Element Houston
 
16,052
 
5,351
 
Cash
     
350,000
 
14,595
 
0
 
Cash
     
0
 
0
 
0
28
 
CCPT IV Pool II
 
0
 
0
         
0
 
0
 
0
         
0
 
0
 
0
28.01
 
Fourth Creek Landing Statesville
                                               
28.02
 
CVS - Florence
                                               
28.03
 
Tractor Supply - Spencer
                                               
28.04
 
Tractor Supply - Stuttgart
                                               
28.05
 
Advanced Auto - Lake Geneva
                                               
29
 
CCPT IV Pool I
 
0
 
0
         
0
 
0
 
0
         
0
 
0
 
0
29.01
 
Walgreens - Cullman
                                               
29.02
 
Earths Fare Supermarket - Huntersville
                                               
29.03
 
PetSmart - Baton Rouge
                                               
29.04
 
Walgreens - Blair
                                               
30
 
Puritan Mill
 
36,847
 
3,350
 
Cash
     
0
 
1,378
 
0
 
Cash
     
0
 
8,877; Springing
 
275,000
31
 
Gregory Cove Apartments
 
36,068
 
6,011
 
Cash
     
7,112
 
7,112
 
0
 
Cash
     
0
 
0
 
0
32
 
Legacy Commons
 
31,692
 
5,282
 
Cash
     
0
 
6,288
 
0
 
Cash
     
0
 
0
 
0
33
 
Terraces at Park Place
 
6,651
 
1,663
 
Cash
     
0
 
1,425
 
0
 
Cash
     
0
 
3,750
 
200,000
34
 
Greenoaks MHC
 
0
 
Springing
         
0
 
895
 
21,500
 
Cash
     
0
 
0
 
0
35
 
Westhaven Center
 
16,195
 
1,799
 
Cash
     
770
 
770
 
9,236
 
Cash
     
6,416
 
6,416
 
76,994
36
 
Hampton Inn & Suites Cleveland-Mentor 
 
15,693
 
2,242
 
Cash
     
556
 
8,623
 
0
 
Cash
     
0
 
0
 
0
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
               
                 
Mortgage Loan
Number
 
Property Name
 
Insurance Escrow
(Initial)
 
Monthly
Insurance
Escrow ($)
 
Insurance
Escrow - Cash
or LoC
 
Insurance
Escrow - LoC
Counterparty
 
Upfront Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)(19)
 
Replacement
Reserve Cap ($)(20)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow - LoC
Counterparty
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)
 
TI/LC Reserve Cap
($)
37
 
PTC Inc.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
38
 
Holiday Inn Hammond
 
30,931
 
4,419
 
Cash
     
10,000
 
10,000
 
0
 
Cash
     
0
 
0
 
0
39
 
Joseph’s Plaza
 
11,504
 
0
 
Cash
     
589
 
589
 
0
 
Cash
     
5,032
 
5,032
 
250,000
40
 
California Self Storage Portfolio
 
12,579
 
1,398
 
Cash
     
2,300
 
2,300
 
0
 
Cash
     
0
 
0
 
0
40.01
 
2185 West Main Street
                                               
40.02
 
1450 East Compton Boulevard
                                               
40.03
 
12250 Ridgecrest Road
                                               
41
 
Bentsen Grove Resort
 
34,801
 
2,900
 
Cash
     
3,233
 
3,233
 
0
 
Cash
     
0
 
0
 
0
42
 
Homewood Suites - Schaumburg, IL
 
19,242
 
1,924
 
Cash
     
10,312
 
10,312
 
0
 
Cash
     
0
 
0
 
0
43
 
Fairfield Inn Suites - Frederick
 
0
 
Springing
         
0
 
9,898
 
0
 
Cash
     
0
 
0
 
0
44
 
Central Westchester Tenants Corp.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
45
 
24 Hour Fitness
 
13,522
 
3,380
 
Cash
     
550
 
550
 
0
 
Cash
     
0
 
0
 
0
46
 
Rocky Point Owners, Inc.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
47
 
Rivoli Crossing
 
4,535
 
756
 
Cash
     
1,600
 
1,600
 
0
 
Cash
     
4,167
 
4,167; Springing
 
100,000
48
 
Superior Self Storage
 
9,465
 
789
 
Cash
     
850
 
850
 
0
 
Cash
     
0
 
0
 
0
49
 
Comfort Inn El Paso
 
6,921
 
2,307
 
Cash
     
6,737
 
6,737
 
0
 
Cash
     
0
 
0
 
0
50
 
Hampton Inn Chesterfield
 
0
 
Springing
         
0
 
6,400
 
0
 
Cash
     
0
 
0
 
0
51
 
2 South Orange Avenue
 
22,885
 
7,628
 
Cash
     
1,151
 
1,151
 
0
 
Cash
     
100,000
 
8,000
 
900,000
52
 
Greystone Business Park
 
6,185
 
562
 
Cash
     
0
 
798
 
19,140
 
Cash
     
25,000
 
3,958
 
178,000
53
 
Highland Circle
 
15,636
 
3,909
 
Cash
     
0
 
3,325
 
0
 
Cash
     
0
 
0
 
0
54
 
Foxwood Apartments
 
53,341
 
7,620
 
Cash
     
0
 
5,367
 
0
 
Cash
     
0
 
0
 
0
55
 
Briarwood Owners’ Corp.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
56
 
Ives Dairy Self Storage
 
29,351
 
4,892
 
Cash
     
0
 
2,093
 
0
 
Cash
     
0
 
0
 
0
57
 
Plaza De Oro - Santa Barbara
 
0
 
1,338
 
Cash
     
0
 
1,219
 
50,000
 
Cash
     
135,000
 
3,933
 
150,000
58
 
Van Mall North Apartments
 
4,324
 
1,081
 
Cash
     
154,634
 
1,083
 
0
 
Cash
     
0
 
0
 
0
59
 
280 Wilson Avenue
 
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
 
0
60
 
Bethpage Apartment Corp.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
61
 
Hampton Inn - Marysville
 
9,476
 
1,354
 
Cash
     
0
 
6,899
 
0
 
Cash
     
0
 
0
 
0
62
 
Twin City Estates
 
1,069
 
535
 
Cash
     
0
 
1,293
 
0
 
Cash
     
0
 
0
 
0
63
 
Walgreens - Birmingham
 
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
 
0
64
 
Sleepy Valley
 
5,961
 
1,987
 
Cash
     
15,120
 
1,260
 
15,120
 
Cash
     
0
 
0
 
0
65
 
The Shops at West Village
 
3,499
 
437
 
Cash
     
0
 
628
 
0
 
Cash
     
0
 
2,600
 
0
66
 
Shadow Ridge MHC
 
2,481
 
469
 
Cash
     
513
 
513
 
0
 
Cash
     
0
 
0
 
0
67
 
Cutting Edge Self Storage
 
543
 
543
 
Cash
     
520
 
520
 
12,486
 
Cash
     
0
 
0
 
0
68
 
Baymont Inn & Suites - Walker
 
0
 
0
         
0
 
5,547
 
0
 
Cash
     
0
 
0
 
0
69
 
Albany Crossing Shopping Center
 
0
 
516
 
Cash
     
0
 
600
 
0
 
Cash
     
0
 
3,750
 
225,000
70
 
Storage First
 
291
 
291
 
Cash
     
555
 
555
 
25,000
 
Cash
     
0
 
0
 
0
71
 
Jamestowne South Office Building
 
2,959
 
740
 
Cash
     
0
 
983
 
0
 
Cash
     
100,000
 
3,615
 
200,000
72
 
Park Lane Terrace Apartments
 
65,667
 
5,970
 
Cash
     
3,800
 
3,800
 
0
 
Cash
     
0
 
0
 
0
73
 
Greenhouse Road Self Storage
 
2,319
 
1,159
 
Cash
     
0
 
772
 
0
 
Cash
     
0
 
0
 
0
74
 
Baker Atrium Lofts
 
1,738
 
579
 
Cash
     
0
 
646
 
25,000
 
Cash
     
0
 
0
 
0
75
 
National Storage Center
 
1,528
 
306
 
Cash
     
1,917
 
1,917
 
0
 
Cash
     
0
 
0
 
0
76
 
Deer Valley Mini & RV Storage
 
0
 
426
 
Cash
     
0
 
1,444
 
0
 
Cash
     
0
 
0
 
0
77
 
Parkside Apartments
 
29,757
 
2,480
 
Cash
     
100,000
 
4,392
 
0
 
Cash
     
0
 
0
 
0
78
 
Wildwood MHC
 
512
 
256
 
Cash
     
0
 
729
 
0
 
Cash
     
0
 
0
 
0
79
 
Great Neck Horizon House, Inc.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
80
 
Brookville MHC
 
2,413
 
804
 
Cash
     
658
 
658
 
0
 
Cash
     
0
 
0
 
0
81
 
77 Bronx River Road Owners, Inc.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
82
 
Pinehurst Square Executive Office Building 
 
1,999
 
500
 
Cash
     
0
 
525
 
0
 
Cash
     
100,000
 
2,312
 
150,000
83
 
Oakwood MHC - CA
 
1,540
 
171
 
Cash
     
238
 
238
 
0
 
Cash
     
0
 
0
 
0
84
 
Thirty-Two West 20th Street, Inc.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
85
 
70-80 Gibson Boulevard Owners, Inc.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
86
 
735 Apartment Corp.
 
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
               
                 
Mortgage Loan
Number
 
Property Name
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow -
LoC Counterparty
 
Debt Service
Escrow (Initial)
($)
 
Debt Service
Escrow (Monthly)
($)
 
Debt Service
Escrow - Cash or
LoC
 
Debt Service
Escrow - LoC
Counterparty
 
Other Escrow I Reserve Description
 
Other Escrow I (Initial)
($)(15)(18)(21)
 
Other Escrow I (Monthly) ($)
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or
LoC
1
 
Westfield Mission Valley
         
0
 
0
             
0
 
0
 
0
   
2
 
Brennan Industrial Portfolio III
         
0
 
0
         
Tenant Reserve
 
2,860,000
 
0
 
0
 
Cash
2.01
 
Rowe Elliston
                                           
2.02
 
Southeastern Aluminum
                                           
2.03
 
Dorner
                                           
2.04
 
KDM
                                           
2.05
 
Ryko
                                           
2.06
 
TS3
                                           
2.07
 
DNA Diagnostic Center
                                           
2.08
 
Accupac
                                           
2.09
 
Oracle - Cunningham
                                           
2.10
 
Chrysalis
                                           
2.11
 
Rowe Salem
                                           
2.12
 
Decorative Panels
                                           
2.13
 
QSR
                                           
2.14
 
Bacharach
                                           
2.15
 
Halifax Media - University
                                           
2.16
 
San Diego Union - Tribune
                                           
2.17
 
V-S Industries
                                           
2.18
 
Northern Stamping - Cuyahoga
                                           
2.19
 
Northern Stamping - Valley
                                           
2.20
 
Sigma - Texas
                                           
2.21
 
LTI Boyd
                                           
2.22
 
MF Lightwave
                                           
2.23
 
Pratt Corrugated / EA Morse
                                           
2.24
 
Halifax Media - Herald
                                           
2.25
 
Sigma - Illinois
                                           
3
 
Augusta Mall
         
0
 
0
         
Tenant Specific TILC Reserve
 
1,798,660
 
0
 
0
 
Cash
4
 
Hutton Hotel
         
0
 
0
             
0
 
0
 
0
   
5
 
David Drye Apartment Portfolio
         
0
 
0
             
0
 
0
 
0
   
5.01
 
Parkway Crossing
                                           
5.02
 
Hampton Corners
                                           
5.03
 
Coopers Ridge
                                           
5.04
 
Crown Ridge
                                           
5.05
 
Park Place
                                           
6
 
Westin Richmond
         
0
 
0
             
0
 
0
 
0
   
7
 
719 Griswold
 
Cash
     
0
 
0
             
0
 
0
 
0
   
8
 
Sherwood Distribution Center
         
0
 
0
         
Prepaid Rent Reserve
 
7,275,482
 
0
 
0
 
Cash
9
 
Hilton Garden Inn - Issaquah
         
0
 
0
         
PIP Reserve
 
0
 
Springing
 
0
   
10
 
WP Carey Self Storage Portfolio II
         
0
 
0
             
0
 
0
 
0
   
10.01
 
College Park
                                           
10.02
 
Kuawa Self Storage
                                           
10.03
 
Quality Self Storage
                                           
10.04
 
Bakersfield Central
                                           
10.05
 
Peoria
                                           
10.06
 
Apalachee
                                           
10.07
 
East Peoria
                                           
10.08
 
Borego
                                           
10.09
 
Foxborough
                                           
10.10
 
Forest Hills
                                           
11
 
Thanksgiving Park III
 
Cash
     
0
 
0
         
Rent Concession Reserve
 
153,817
 
0
 
0
 
Cash
12
 
Wolfenbarger Warehouse Portfolio
 
Cash
     
0
 
0
             
0
 
0
 
0
   
13
 
Gwinnett Marketfair
 
Cash
     
0
 
0
         
Big Box TILC Reserve
 
150,000
 
0
 
0
 
Cash
14
 
Wyoming Hotel Portfolio
         
0
 
0
         
Driveway Easement Reserve
 
500,000
 
0
 
0
 
Cash
14.01
 
Hilton Garden Inn Casper
                                           
14.02
 
La Quinta Inn Casper
                                           
15
 
Sun Valley Village MHC
         
0
 
0
         
Deposit Account Reserve
 
5,000
 
0
 
0
 
Cash
16
 
CCPT IV Pool III
         
0
 
0
             
0
 
0
 
0
   
16.01
 
Wallace Commons Salisbury
                                           
16.02
 
Academy Sports - Valdosta
                                           
16.03
 
Walgreens - Huntsville
                                           
17
 
564 West Randolph Street
 
Cash
     
0
 
0
         
Tenant Specific TILC Reserve
 
412,513
 
0
 
0
 
Cash
18
 
Natural Grocers Portfolio
         
0
 
0
             
0
 
0
 
0
   
18.01
 
Steamboat Springs CO
                                           
18.02
 
Flagstaff AZ
                                           
18.03
 
Sedona AZ
                                           
18.04
 
Helena MT
                                           
18.05
 
Missoula MT
                                           
19
 
Market at Liberty Crossing
 
Cash
     
0
 
0
             
0
 
0
 
0
   
20
 
Holiday Inn & Suites Westway Park
         
0
 
0
         
Special Reserve
 
800,000
 
0
 
0
 
Cash
21
 
Kingsley Square
 
Cash
     
0
 
0
             
0
 
0
 
0
   
22
 
24 Hour Fitness - Walnut Creek
 
Cash
     
0
 
0
             
0
 
0
 
0
   
23
 
Raleigh Office Portfolio
 
Cash
     
0
 
0
         
Rent Concession Reserve
 
61,613
 
0
 
0
 
Cash
23.01
 
Centerview III
                                           
23.02
 
Brook Forest I
                                           
24
 
West Mall Office Park
 
Cash
     
0
 
0
             
0
 
0
 
0
   
25
 
Flagship Carolina Portfolio
         
0
 
0
             
0
 
0
 
0
   
25.01
 
ExtraSpace Storage - Forestbrook
                                           
25.02
 
ExtraSpace Storage - Socastee
                                           
25.03
 
ExtraSpace Storage - Cary
                                           
25.04
 
ExtraSpace Storage - East Raleigh
                                           
25.05
 
ExtraSpace Storage - Carpenter Village
                                           
26
 
Bethany & 16th Street
 
Cash
     
0
 
0
             
0
 
0
 
0
   
27
 
Element Houston
         
0
 
0
         
Seasonality Reserve
 
0
 
10,000
 
30,000
   
28
 
CCPT IV Pool II
         
0
 
0
             
0
 
0
 
0
   
28.01
 
Fourth Creek Landing Statesville
                                           
28.02
 
CVS - Florence
                                           
28.03
 
Tractor Supply - Spencer
                                           
28.04
 
Tractor Supply - Stuttgart
                                           
28.05
 
Advanced Auto - Lake Geneva
                                           
29
 
CCPT IV Pool I
         
0
 
0
             
0
 
0
 
0
   
29.01
 
Walgreens - Cullman
                                           
29.02
 
Earths Fare Supermarket - Huntersville
                                           
29.03
 
PetSmart - Baton Rouge
                                           
29.04
 
Walgreens - Blair
                                           
30
 
Puritan Mill
 
Cash
     
0
 
0
         
Tenant Improvement Reserve
 
35,000
 
0
 
0
 
Cash
31
 
Gregory Cove Apartments
         
0
 
0
         
Subordinate Debt Reserve
 
9,168
 
Springing
 
9,168
   
32
 
Legacy Commons
         
0
 
0
             
0
 
0
 
0
   
33
 
Terraces at Park Place
 
Cash
     
0
 
0
         
Firehouse Subs Reserve
 
65,000
 
0
 
0
 
Cash
34
 
Greenoaks MHC
         
0
 
0
         
Deposit Account Reserve
 
5,000
 
0
 
0
 
Cash
35
 
Westhaven Center
 
Cash
     
0
 
0
             
0
 
0
 
0
   
36
 
Hampton Inn & Suites Cleveland-Mentor 
         
0
 
0
             
0
 
0
 
0
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow -
LoC Counterparty
 
Debt Service
Escrow (Initial)
($)
 
Debt Service
Escrow (Monthly)
($)
 
Debt Service
Escrow - Cash or
LoC
 
Debt Service
Escrow - LoC
Counterparty
 
Other Escrow I Reserve Description
 
Other Escrow I (Initial)
($)(15)(18)(21)
 
Other Escrow I (Monthly) ($)
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or
LoC
37
 
PTC Inc.
         
0
 
0
             
0
 
0
 
0
   
38
 
Holiday Inn Hammond
         
0
 
0
             
0
 
0
 
0
   
39
 
Joseph’s Plaza
 
Cash
     
0
 
0
             
0
 
0
 
0
   
40
 
California Self Storage Portfolio
         
0
 
0
             
0
 
0
 
0
   
40.01
 
2185 West Main Street
                                           
40.02
 
1450 East Compton Boulevard
                                           
40.03
 
12250 Ridgecrest Road
                                           
41
 
Bentsen Grove Resort
         
0
 
0
         
Debt Service Reserve Fund
 
117,529
 
0
 
0
 
Cash
42
 
Homewood Suites - Schaumburg, IL
         
0
 
0
         
PIP Reserve
 
0
 
Springing
 
0
   
43
 
Fairfield Inn Suites - Frederick
         
0
 
0
         
PIP Reserve
 
1,000,000
 
0
 
0
 
Cash
44
 
Central Westchester Tenants Corp.
         
0
 
0
             
0
 
0
 
0
   
45
 
24 Hour Fitness
         
0
 
0
             
0
 
0
 
0
   
46
 
Rocky Point Owners, Inc.
         
0
 
0
         
Collateral Security Agreement for Capital Improvements
 
2,500,000
 
0
 
0
 
Cash
47
 
Rivoli Crossing
 
Cash
     
0
 
0
             
0
 
0
 
0
   
48
 
Superior Self Storage
         
0
 
0
             
0
 
0
 
0
   
49
 
Comfort Inn El Paso
         
0
 
0
         
El Paso CAD Tax Escrow
 
162,069
 
0
 
0
 
Cash
50
 
Hampton Inn Chesterfield
         
0
 
0
             
0
 
0
 
0
   
51
 
2 South Orange Avenue
 
Cash
     
0
 
0
         
Killgore lease reserve
 
13,000
 
13,000
 
0
 
Cash
52
 
Greystone Business Park
 
Cash
     
0
 
0
             
0
 
0
 
0
   
53
 
Highland Circle
         
0
 
0
             
0
 
0
 
0
   
54
 
Foxwood Apartments
         
0
 
0
             
0
 
0
 
0
   
55
 
Briarwood Owners’ Corp.
         
0
 
0
         
Collateral Security Agreement for Maintenance Arrears
 
250,000
 
0
 
0
 
Cash
56
 
Ives Dairy Self Storage
         
0
 
0
             
0
 
0
 
0
   
57
 
Plaza De Oro - Santa Barbara
 
Cash
     
0
 
0
         
Theatre Reserve
 
25,000
 
0
 
0
 
Cash
58
 
Van Mall North Apartments
         
0
 
0
         
Occupancy Reserve
 
58,000
 
0
 
0
 
Cash
59
 
280 Wilson Avenue
         
0
 
0
             
0
 
0
 
0
   
60
 
Bethpage Apartment Corp.
         
0
 
0
             
0
 
0
 
0
   
61
 
Hampton Inn - Marysville
         
0
 
0
         
Seasonality Reserve
 
85,000
 
0
 
0
 
Cash
62
 
Twin City Estates
         
0
 
0
             
0
 
0
 
0
   
63
 
Walgreens - Birmingham
         
0
 
0
             
0
 
0
 
0
   
64
 
Sleepy Valley
         
0
 
0
         
Seasonality Reserve
 
45,432
 
0
 
150,000
 
Cash
65
 
The Shops at West Village
 
Cash
     
0
 
0
             
0
 
0
 
0
   
66
 
Shadow Ridge MHC
         
0
 
0
             
0
 
0
 
0
   
67
 
Cutting Edge Self Storage
         
0
 
0
         
Prepaid Rent
 
7.5% of Total Annual Rent
 
0
 
0
   
68
 
Baymont Inn & Suites - Walker
         
0
 
0
             
0
 
0
 
0
   
69
 
Albany Crossing Shopping Center
 
Cash
     
0
 
0
         
Title Max TILC Reserve
 
8,000
 
0
 
0
 
Cash
70
 
Storage First
         
0
 
0
             
0
 
0
 
0
   
71
 
Jamestowne South Office Building
 
Cash
     
0
 
0
             
0
 
0
 
0
   
72
 
Park Lane Terrace Apartments
         
0
 
0
             
0
 
0
 
0
   
73
 
Greenhouse Road Self Storage
         
0
 
0
         
Earnout Reserve
 
175,000
 
0
 
0
 
Cash
74
 
Baker Atrium Lofts
         
0
 
0
             
0
 
0
 
0
   
75
 
National Storage Center
         
0
 
0
             
0
 
0
 
0
   
76
 
Deer Valley Mini & RV Storage
         
0
 
0
             
0
 
0
 
0
   
77
 
Parkside Apartments
         
0
 
0
             
0
 
0
 
0
   
78
 
Wildwood MHC
         
0
 
0
             
0
 
0
 
0
   
79
 
Great Neck Horizon House, Inc.
         
0
 
0
             
0
 
0
 
0
   
80
 
Brookville MHC
         
0
 
0
             
0
 
0
 
0
   
81
 
77 Bronx River Road Owners, Inc.
         
0
 
0
             
0
 
0
 
0
   
82
 
Pinehurst Square Executive Office Building 
 
Cash
     
0
 
0
             
0
 
0
 
0
   
83
 
Oakwood MHC - CA
         
0
 
0
             
0
 
0
 
0
   
84
 
Thirty-Two West 20th Street, Inc.
         
0
 
0
         
Collateral Security Agreement for Capital Improvements
 
175,000
 
0
 
0
 
Cash
85
 
70-80 Gibson Boulevard Owners, Inc.
         
0
 
0
             
0
 
0
 
0
   
86
 
735 Apartment Corp.
         
0
 
0
         
Collateral Security Agreement for Maintenance Arrears
 
25,000
 
0
 
0
 
Cash
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Other  Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II
(Initial) ($)
 
Other Escrow II
(Monthly) ($)
 
Other Escrow II
Cap ($)
 
Other Escrow II
Escrow - Cash or
LoC
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership
Interest(22)
 
Ground Lease Initial Expiration Date
1
 
Westfield Mission Valley
         
0
 
0
 
0
             
Fee
   
2
 
Brennan Industrial Portfolio III
     
Rowe Security Deposit
 
453,411
 
0
 
0
 
Cash
         
Fee
   
2.01
 
Rowe Elliston
                                 
Fee
   
2.02
 
Southeastern Aluminum
                                 
Fee
   
2.03
 
Dorner
                                 
Fee
   
2.04
 
KDM
                                 
Fee
   
2.05
 
Ryko
                                 
Fee
   
2.06
 
TS3
                                 
Fee
   
2.07
 
DNA Diagnostic Center
                                 
Fee
   
2.08
 
Accupac
                                 
Fee
   
2.09
 
Oracle - Cunningham
                                 
Fee
   
2.10
 
Chrysalis
                                 
Fee
   
2.11
 
Rowe Salem
                                 
Fee
   
2.12
 
Decorative Panels
                                 
Fee
   
2.13
 
QSR
                                 
Fee
   
2.14
 
Bacharach
                                 
Fee
   
2.15
 
Halifax Media - University
                                 
Fee
   
2.16
 
San Diego Union - Tribune
                                 
Fee
   
2.17
 
V-S Industries
                                 
Fee
   
2.18
 
Northern Stamping - Cuyahoga
                                 
Fee
   
2.19
 
Northern Stamping - Valley
                                 
Fee
   
2.20
 
Sigma - Texas
                                 
Fee
   
2.21
 
LTI Boyd
                                 
Fee
   
2.22
 
MF Lightwave
                                 
Fee
   
2.23
 
Pratt Corrugated / EA Morse
                                 
Fee
   
2.24
 
Halifax Media - Herald
                                 
Fee
   
2.25
 
Sigma - Illinois
                                 
Fee
   
3
 
Augusta Mall
     
Ground Rent Reserve
 
0
 
Springing
 
0
             
Fee and Leasehold
 
12/31/2043
4
 
Hutton Hotel
         
0
 
0
 
0
             
Fee
   
5
 
David Drye Apartment Portfolio
         
0
 
0
 
0
             
Fee
   
5.01
 
Parkway Crossing
                                 
Fee
   
5.02
 
Hampton Corners
                                 
Fee
   
5.03
 
Coopers Ridge
                                 
Fee
   
5.04
 
Crown Ridge
                                 
Fee
   
5.05
 
Park Place
                                 
Fee
   
6
 
Westin Richmond
         
0
 
0
 
0
             
Fee
   
7
 
719 Griswold
         
0
 
0
 
0
             
Fee
   
8
 
Sherwood Distribution Center
         
0
 
0
 
0
             
Fee
   
9
 
Hilton Garden Inn - Issaquah
     
Seasonality (1st Quarter) / Seasonality (4th Quarter) Reserve
 
0
 
Springing
 
0
             
Fee
   
10
 
WP Carey Self Storage Portfolio II
         
0
 
0
 
0
             
Fee
   
10.01
 
College Park
                                 
Fee
   
10.02
 
Kuawa Self Storage
                                 
Fee
   
10.03
 
Quality Self Storage
                                 
Fee
   
10.04
 
Bakersfield Central
                                 
Fee
   
10.05
 
Peoria
                                 
Fee
   
10.06
 
Apalachee
                                 
Fee
   
10.07
 
East Peoria
                                 
Fee
   
10.08
 
Borego
                                 
Fee
   
10.09
 
Foxborough
                                 
Fee
   
10.10
 
Forest Hills
                                 
Fee
   
11
 
Thanksgiving Park III
     
Nature’s Sunshine Reserve
 
0
 
Springing
 
0
             
Fee
   
12
 
Wolfenbarger Warehouse Portfolio
         
0
 
0
 
0
             
Fee
   
13
 
Gwinnett Marketfair
         
0
 
0
 
0
             
Fee
   
14
 
Wyoming Hotel Portfolio
         
0
 
0
 
0
             
Various
 
Various
14.01
 
Hilton Garden Inn Casper
                                 
Fee and Leasehold
 
2/19/2032
14.02
 
La Quinta Inn Casper
                                 
Fee
   
15
 
Sun Valley Village MHC
         
0
 
0
 
0
             
Fee
   
16
 
CCPT IV Pool III
         
0
 
0
 
0
             
Fee
   
16.01
 
Wallace Commons Salisbury
                                 
Fee
   
16.02
 
Academy Sports - Valdosta
                                 
Fee
   
16.03
 
Walgreens - Huntsville
                                 
Fee
   
17
 
564 West Randolph Street
     
Rent Concession Reserve
 
564,988
 
0
 
0
 
Cash
         
Fee
   
18
 
Natural Grocers Portfolio
         
0
 
0
 
0
             
Fee
   
18.01
 
Steamboat Springs CO
                                 
Fee
   
18.02
 
Flagstaff AZ
                                 
Fee
   
18.03
 
Sedona AZ
                                 
Fee
   
18.04
 
Helena MT
                                 
Fee
   
18.05
 
Missoula MT
                                 
Fee
   
19
 
Market at Liberty Crossing
         
0
 
0
 
0
             
Fee
   
20
 
Holiday Inn & Suites Westway Park
         
0
 
0
 
0
             
Fee
   
21
 
Kingsley Square
         
0
 
0
 
0
             
Fee
   
22
 
24 Hour Fitness - Walnut Creek
         
0
 
0
 
0
             
Fee
   
23
 
Raleigh Office Portfolio
         
0
 
0
 
0
             
Fee
   
23.01
 
Centerview III
                                 
Fee
   
23.02
 
Brook Forest I
                                 
Fee
   
24
 
West Mall Office Park
         
0
 
0
 
0
             
Fee
   
25
 
Flagship Carolina Portfolio
         
0
 
0
 
0
             
Fee
   
25.01
 
ExtraSpace Storage - Forestbrook
                                 
Fee
   
25.02
 
ExtraSpace Storage - Socastee
                                 
Fee
   
25.03
 
ExtraSpace Storage - Cary
                                 
Fee
   
25.04
 
ExtraSpace Storage - East Raleigh
                                 
Fee
   
25.05
 
ExtraSpace Storage - Carpenter Village
                                 
Fee
   
26
 
Bethany & 16th Street
         
0
 
0
 
0
             
Fee
   
27
 
Element Houston
         
0
 
0
 
0
             
Fee
   
28
 
CCPT IV Pool II
         
0
 
0
 
0
             
Fee
   
28.01
 
Fourth Creek Landing Statesville
                                 
Fee
   
28.02
 
CVS - Florence
                                 
Fee
   
28.03
 
Tractor Supply - Spencer
                                 
Fee
   
28.04
 
Tractor Supply - Stuttgart
                                 
Fee
   
28.05
 
Advanced Auto - Lake Geneva
                                 
Fee
   
29
 
CCPT IV Pool I
         
0
 
0
 
0
             
Fee
   
29.01
 
Walgreens - Cullman
                                 
Fee
   
29.02
 
Earths Fare Supermarket - Huntersville
                                 
Fee
   
29.03
 
PetSmart - Baton Rouge
                                 
Fee
   
29.04
 
Walgreens - Blair
                                 
Fee
   
30
 
Puritan Mill
         
0
 
0
 
0
             
Fee
   
31
 
Gregory Cove Apartments
         
0
 
0
 
0
             
Fee
   
32
 
Legacy Commons
         
0
 
0
 
0
             
Fee
   
33
 
Terraces at Park Place
     
Plato’s Closet Reserve
 
27,942
 
0
 
0
 
Cash
         
Fee
   
34
 
Greenoaks MHC
         
0
 
0
 
0
             
Fee
   
35
 
Westhaven Center
         
0
 
0
 
0
             
Fee
   
36
 
Hampton Inn & Suites Cleveland-Mentor 
         
0
 
0
 
0
             
Fee
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Other  Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II
(Initial) ($)
 
Other Escrow II
(Monthly) ($)
 
Other Escrow II
Cap ($)
 
Other Escrow II
Escrow - Cash or
LoC
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership
Interest(22)
 
Ground Lease Initial Expiration Date
37
 
PTC Inc.
         
0
 
0
 
0
             
Fee
   
38
 
Holiday Inn Hammond
         
0
 
0
 
0
             
Fee
   
39
 
Joseph’s Plaza
         
0
 
0
 
0
             
Fee
   
40
 
California Self Storage Portfolio
         
0
 
0
 
0
             
Fee
   
40.01
 
2185 West Main Street
                                 
Fee
   
40.02
 
1450 East Compton Boulevard
                                 
Fee
   
40.03
 
12250 Ridgecrest Road
                                 
Fee
   
41
 
Bentsen Grove Resort
         
0
 
0
 
0
             
Fee
   
42
 
Homewood Suites - Schaumburg, IL
         
0
 
0
 
0
             
Fee
   
43
 
Fairfield Inn Suites - Frederick
         
0
 
0
 
0
             
Fee
   
44
 
Central Westchester Tenants Corp.
         
0
 
0
 
0
             
Fee
   
45
 
24 Hour Fitness
         
0
 
0
 
0
             
Fee
   
46
 
Rocky Point Owners, Inc.
         
0
 
0
 
0
             
Fee
   
47
 
Rivoli Crossing
         
0
 
0
 
0
             
Fee
   
48
 
Superior Self Storage
         
0
 
0
 
0
             
Fee
   
49
 
Comfort Inn El Paso
         
0
 
0
 
0
             
Fee
   
50
 
Hampton Inn Chesterfield
         
0
 
0
 
0
             
Fee
   
51
 
2 South Orange Avenue
         
0
 
0
 
0
             
Fee
   
52
 
Greystone Business Park
         
0
 
0
 
0
             
Fee
   
53
 
Highland Circle
         
0
 
0
 
0
             
Fee
   
54
 
Foxwood Apartments
         
0
 
0
 
0
             
Fee
   
55
 
Briarwood Owners’ Corp.
         
0
 
0
 
0
             
Fee
   
56
 
Ives Dairy Self Storage
         
0
 
0
 
0
             
Fee
   
57
 
Plaza De Oro - Santa Barbara
         
0
 
0
 
0
             
Fee
   
58
 
Van Mall North Apartments
         
0
 
0
 
0
             
Fee
   
59
 
280 Wilson Avenue
         
0
 
0
 
0
             
Fee
   
60
 
Bethpage Apartment Corp.
         
0
 
0
 
0
             
Fee
   
61
 
Hampton Inn - Marysville
         
0
 
0
 
0
             
Fee
   
62
 
Twin City Estates
         
0
 
0
 
0
             
Fee
   
63
 
Walgreens - Birmingham
         
0
 
0
 
0
             
Fee
   
64
 
Sleepy Valley
         
0
 
0
 
0
             
Fee
   
65
 
The Shops at West Village
         
0
 
0
 
0
             
Fee
   
66
 
Shadow Ridge MHC
         
0
 
0
 
0
             
Fee
   
67
 
Cutting Edge Self Storage
         
0
 
0
 
0
             
Fee
   
68
 
Baymont Inn & Suites - Walker
         
0
 
0
 
0
             
Fee
   
69
 
Albany Crossing Shopping Center
         
0
 
0
 
0
             
Fee
   
70
 
Storage First
         
0
 
0
 
0
             
Fee
   
71
 
Jamestowne South Office Building
         
0
 
0
 
0
             
Fee
   
72
 
Park Lane Terrace Apartments
         
0
 
0
 
0
             
Fee
   
73
 
Greenhouse Road Self Storage
         
0
 
0
 
0
             
Fee
   
74
 
Baker Atrium Lofts
         
0
 
0
 
0
             
Fee
   
75
 
National Storage Center
         
0
 
0
 
0
             
Fee
   
76
 
Deer Valley Mini & RV Storage
         
0
 
0
 
0
             
Fee
   
77
 
Parkside Apartments
         
0
 
0
 
0
             
Fee
   
78
 
Wildwood MHC
         
0
 
0
 
0
             
Fee
   
79
 
Great Neck Horizon House, Inc.
         
0
 
0
 
0
             
Fee
   
80
 
Brookville MHC
         
0
 
0
 
0
             
Fee
   
81
 
77 Bronx River Road Owners, Inc.
         
0
 
0
 
0
             
Fee
   
82
 
Pinehurst Square Executive Office Building 
         
0
 
0
 
0
             
Fee
   
83
 
Oakwood MHC - CA
         
0
 
0
 
0
             
Fee
   
84
 
Thirty-Two West 20th Street, Inc.
         
0
 
0
 
0
             
Fee
   
85
 
70-80 Gibson Boulevard Owners, Inc.
         
0
 
0
 
0
             
Fee
   
86
 
735 Apartment Corp.
         
0
 
0
 
0
             
Fee
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
                     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                     
                       
Mortgage Loan
Number
 
Property Name
 
Annual Ground Rent Payment
 
Annual Ground Rent Increases
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)(23)(24)
 
Whole Loan Debt
Service
($)(12)(23)(25)
 
Subordinate Secured
Debt Original Balance
($)(23)(26)
 
Subordinate Secured
Debt Cut-off Date
Balance ($)(23)(27)
 
Whole Loan UW
NOI DSCR
(x)(12)(23)(25)
 
Whole Loan UW
NCF DSCR
(x)(12)(23)(25)
 
Whole Loan Cut-
off Date LTV
Ratio(9)(23)(28)
 
Whole Loan Cut-
off Date UW
NOI Debt
Yield(12)(23)(28)
 
Whole Loan Cut-
off Date UW
NCF Debt
Yield(12)(23)(28)
1
 
Westfield Mission Valley
         
Hard/Springing Cash Management
                                   
2
 
Brennan Industrial Portfolio III
         
Hard/Springing Cash Management
                                   
2.01
 
Rowe Elliston
                                               
2.02
 
Southeastern Aluminum
                                               
2.03
 
Dorner
                                               
2.04
 
KDM
                                               
2.05
 
Ryko
                                               
2.06
 
TS3
                                               
2.07
 
DNA Diagnostic Center
                                               
2.08
 
Accupac
                                               
2.09
 
Oracle - Cunningham
                                               
2.10
 
Chrysalis
                                               
2.11
 
Rowe Salem
                                               
2.12
 
Decorative Panels
                                               
2.13
 
QSR
                                               
2.14
 
Bacharach
                                               
2.15
 
Halifax Media - University
                                               
2.16
 
San Diego Union - Tribune
                                               
2.17
 
V-S Industries
                                               
2.18
 
Northern Stamping - Cuyahoga
                                               
2.19
 
Northern Stamping - Valley
                                               
2.20
 
Sigma - Texas
                                               
2.21
 
LTI Boyd
                                               
2.22
 
MF Lightwave
                                               
2.23
 
Pratt Corrugated / EA Morse
                                               
2.24
 
Halifax Media - Herald
                                               
2.25
 
Sigma - Illinois
                                               
3
 
Augusta Mall
 
Indenture-$92,388.73; Option Parcel-$10.00
     
Hard/Springing Cash Management
                                   
4
 
Hutton Hotel
         
Soft/Springing Cash Management
                                   
5
 
David Drye Apartment Portfolio
         
Hard/Springing Cash Management
                                   
5.01
 
Parkway Crossing
                                               
5.02
 
Hampton Corners
                                               
5.03
 
Coopers Ridge
                                               
5.04
 
Crown Ridge
                                               
5.05
 
Park Place
                                               
6
 
Westin Richmond
         
Springing (Without Established Account)
                                   
7
 
719 Griswold
         
Hard/Springing Cash Management
                                   
8
 
Sherwood Distribution Center
         
Hard/Springing Cash Management
                                   
9
 
Hilton Garden Inn - Issaquah
         
Springing (Without Established Account)
                                   
10
 
WP Carey Self Storage Portfolio II
         
Springing (Without Established Account)
                                   
10.01
 
College Park
                                               
10.02
 
Kuawa Self Storage
                                               
10.03
 
Quality Self Storage
                                               
10.04
 
Bakersfield Central
                                               
10.05
 
Peoria
                                               
10.06
 
Apalachee
                                               
10.07
 
East Peoria
                                               
10.08
 
Borego
                                               
10.09
 
Foxborough
                                               
10.10
 
Forest Hills
                                               
11
 
Thanksgiving Park III
         
Springing (Without Established Account)
                                   
12
 
Wolfenbarger Warehouse Portfolio
         
Hard/Springing Cash Management
                                   
13
 
Gwinnett Marketfair
         
Springing (Without Established Account)
                                   
14
 
Wyoming Hotel Portfolio
 
Various
 
Various
 
Soft/Springing Cash Management
                                   
14.01
 
Hilton Garden Inn Casper
 
$2,400
 
3.0%
                                       
14.02
 
La Quinta Inn Casper
                                               
15
 
Sun Valley Village MHC
         
Springing (Without Established Account)
                                   
16
 
CCPT IV Pool III
         
Hard/Upfront Cash Management
                                   
16.01
 
Wallace Commons Salisbury
                                               
16.02
 
Academy Sports - Valdosta
                                               
16.03
 
Walgreens - Huntsville
                                               
17
 
564 West Randolph Street
         
Hard/Springing Cash Management
                                   
18
 
Natural Grocers Portfolio
         
Hard/Springing Cash Management
                                   
18.01
 
Steamboat Springs CO
                                               
18.02
 
Flagstaff AZ
                                               
18.03
 
Sedona AZ
                                               
18.04
 
Helena MT
                                               
18.05
 
Missoula MT
                                               
19
 
Market at Liberty Crossing
         
Springing (Without Established Account)
                                   
20
 
Holiday Inn & Suites Westway Park
         
Springing (Without Established Account)
                                   
21
 
Kingsley Square
         
Hard/Springing Cash Management
                                   
22
 
24 Hour Fitness - Walnut Creek
         
Hard/Springing Cash Management
                                   
23
 
Raleigh Office Portfolio
         
Springing (Without Established Account)
                                   
23.01
 
Centerview III
                                               
23.02
 
Brook Forest I
                                               
24
 
West Mall Office Park
         
Hard/Springing Cash Management
                                   
25
 
Flagship Carolina Portfolio
         
Springing (Without Established Account)
                                   
25.01
 
ExtraSpace Storage - Forestbrook
                                               
25.02
 
ExtraSpace Storage - Socastee
                                               
25.03
 
ExtraSpace Storage - Cary
                                               
25.04
 
ExtraSpace Storage - East Raleigh
                                               
25.05
 
ExtraSpace Storage - Carpenter Village
                                               
26
 
Bethany & 16th Street
         
None
                                   
27
 
Element Houston
         
Hard/Springing Cash Management
     
105,881
                           
28
 
CCPT IV Pool II
         
Hard/Upfront Cash Management
                                   
28.01
 
Fourth Creek Landing Statesville
                                               
28.02
 
CVS - Florence
                                               
28.03
 
Tractor Supply - Spencer
                                               
28.04
 
Tractor Supply - Stuttgart
                                               
28.05
 
Advanced Auto - Lake Geneva
                                               
29
 
CCPT IV Pool I
         
Hard/Upfront Cash Management
                                   
29.01
 
Walgreens - Cullman
                                               
29.02
 
Earths Fare Supermarket - Huntersville
                                               
29.03
 
PetSmart - Baton Rouge
                                               
29.04
 
Walgreens - Blair
                                               
30
 
Puritan Mill
         
Hard/Springing Cash Management
                                   
31
 
Gregory Cove Apartments
         
Soft/Springing Cash Management
 
11,681,326
 
63,283
 
1,375,000
 
1,181,326
 
1.30
 
1.19
 
80.0%
 
8.5%
 
7.7%
32
 
Legacy Commons
         
None
                                   
33
 
Terraces at Park Place
         
Hard/Springing Cash Management
                                   
34
 
Greenoaks MHC
         
Springing (Without Established Account)
                                   
35
 
Westhaven Center
         
None
                                   
36
 
Hampton Inn & Suites Cleveland-Mentor 
         
Springing (Without Established Account)
                                   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Annual Ground Rent Payment
 
Annual Ground Rent Increases
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)(23)(24)
 
Whole Loan Debt
Service
($)(12)(23)(25)
 
Subordinate Secured
Debt Original Balance
($)(23)(26)
 
Subordinate Secured
Debt Cut-off Date
Balance ($)(23)(27)
 
Whole Loan UW
NOI DSCR
(x)(12)(23)(25)
 
Whole Loan UW
NCF DSCR
(x)(12)(23)(25)
 
Whole Loan Cut-
off Date LTV
Ratio(9)(23)(28)
 
Whole Loan Cut-
off Date UW
NOI Debt
Yield(12)(23)(28)
 
Whole Loan Cut-
off Date UW
NCF Debt
Yield(12)(23)(28)
37
 
PTC Inc.
         
Hard/Springing Cash Management
                                   
38
 
Holiday Inn Hammond
         
Soft/Springing Cash Management
                                   
39
 
Joseph’s Plaza
         
Springing (Without Established Account)
                                   
40
 
California Self Storage Portfolio
         
Soft/Springing Cash Management
                                   
40.01
 
2185 West Main Street
                                               
40.02
 
1450 East Compton Boulevard
                                               
40.03
 
12250 Ridgecrest Road
                                               
41
 
Bentsen Grove Resort
         
None
                                   
42
 
Homewood Suites - Schaumburg, IL
         
Springing (Without Established Account)
                                   
43
 
Fairfield Inn Suites - Frederick
         
Soft/Springing Cash Management
                                   
44
 
Central Westchester Tenants Corp.
         
None
 
7,300,000
 
32,899
 
500,000
 
0
 
7.77
 
7.77
 
12.4%
 
42.0%
 
42.0%
45
 
24 Hour Fitness
         
Hard/Springing Cash Management
                                   
46
 
Rocky Point Owners, Inc.
         
None
 
8,000,000
 
35,163
 
1,500,000
 
0
 
3.37
 
3.37
 
50.1%
 
17.8%
 
17.8%
47
 
Rivoli Crossing
         
None
                                   
48
 
Superior Self Storage
         
Springing (Without Established Account)
                                   
49
 
Comfort Inn El Paso
         
Springing (With Established Account)
                                   
50
 
Hampton Inn Chesterfield
         
None
                                   
51
 
2 South Orange Avenue
         
Hard/Springing Cash Management
                                   
52
 
Greystone Business Park
         
Springing (Without Established Account)
                                   
53
 
Highland Circle
         
None
                                   
54
 
Foxwood Apartments
         
Springing (Without Established Account)
                                   
55
 
Briarwood Owners’ Corp.
         
None
 
5,150,000
 
23,780
 
500,000
 
0
 
6.79
 
6.79
 
13.5%
 
37.6%
 
37.6%
56
 
Ives Dairy Self Storage
         
Hard/Springing Cash Management
                                   
57
 
Plaza De Oro - Santa Barbara
         
None
                                   
58
 
Van Mall North Apartments
         
Soft/Upfront Cash Management
                                   
59
 
280 Wilson Avenue
         
None
                                   
60
 
Bethpage Apartment Corp.
         
None
                                   
61
 
Hampton Inn - Marysville
         
Springing (Without Established Account)
                                   
62
 
Twin City Estates
         
None
                                   
63
 
Walgreens - Birmingham
         
Springing (Without Established Account)
                                   
64
 
Sleepy Valley
         
Springing (Without Established Account)
                                   
65
 
The Shops at West Village
         
None
                                   
66
 
Shadow Ridge MHC
         
Springing (Without Established Account)
                                   
67
 
Cutting Edge Self Storage
         
Springing (With Established Account)
                                   
68
 
Baymont Inn & Suites - Walker
         
None
                                   
69
 
Albany Crossing Shopping Center
         
Springing (Without Established Account)
                                   
70
 
Storage First
         
Springing (Without Established Account)
                                   
71
 
Jamestowne South Office Building
         
Soft/Springing Cash Management
                                   
72
 
Park Lane Terrace Apartments
         
Springing (Without Established Account)
                                   
73
 
Greenhouse Road Self Storage
         
Springing (With Established Account)
                                   
74
 
Baker Atrium Lofts
         
None
                                   
75
 
National Storage Center
         
Springing (Without Established Account)
                                   
76
 
Deer Valley Mini & RV Storage
         
None
                                   
77
 
Parkside Apartments
         
Springing (Without Established Account)
                                   
78
 
Wildwood MHC
         
None
                                   
79
 
Great Neck Horizon House, Inc.
         
None
 
3,200,000
 
17,461
 
1,000,000
 
0
 
6.12
 
6.12
 
17.0%
 
40.1%
 
40.1%
80
 
Brookville MHC
         
Springing (Without Established Account)
                                   
81
 
77 Bronx River Road Owners, Inc.
         
None
 
3,060,000
 
13,101
 
1,000,000
 
0
 
2.90
 
2.90
 
42.0%
 
14.9%
 
14.9%
82
 
Pinehurst Square Executive Office Building 
         
Soft/Springing Cash Management
                                   
83
 
Oakwood MHC - CA
         
Springing (Without Established Account)
                                   
84
 
Thirty-Two West 20th Street, Inc.
         
None
 
2,100,000
 
10,198
 
500,000
 
0
 
9.47
 
9.47
 
5.0%
 
55.2%
 
55.2%
85
 
70-80 Gibson Boulevard Owners, Inc.
         
None
                                   
86
 
735 Apartment Corp.
         
None
                                   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
   
     
Mortgage Loan
Number
 
Property Name
 
Mezzanine Debt
Cut-off Date
Balance($)
 
Sponsor(30)
 
Affiliated Sponsors
 
Mortgage Loan Number
1
 
Westfield Mission Valley
     
Westfield America, Inc.; Canada Pension Plan Investment Board
     
1
2
 
Brennan Industrial Portfolio III
     
USIP-Brennan Ventures III, LLC
     
2
2.01
 
Rowe Elliston
             
2.01
2.02
 
Southeastern Aluminum
             
2.02
2.03
 
Dorner
             
2.03
2.04
 
KDM
             
2.04
2.05
 
Ryko
             
2.05
2.06
 
TS3
             
2.06
2.07
 
DNA Diagnostic Center
             
2.07
2.08
 
Accupac
             
2.08
2.09
 
Oracle - Cunningham
             
2.09
2.10
 
Chrysalis
             
2.10
2.11
 
Rowe Salem
             
2.11
2.12
 
Decorative Panels
             
2.12
2.13
 
QSR
             
2.13
2.14
 
Bacharach
             
2.14
2.15
 
Halifax Media - University
             
2.15
2.16
 
San Diego Union - Tribune
             
2.16
2.17
 
V-S Industries
             
2.17
2.18
 
Northern Stamping - Cuyahoga
             
2.18
2.19
 
Northern Stamping - Valley
             
2.19
2.20
 
Sigma - Texas
             
2.20
2.21
 
LTI Boyd
             
2.21
2.22
 
MF Lightwave
             
2.22
2.23
 
Pratt Corrugated / EA Morse
             
2.23
2.24
 
Halifax Media - Herald
             
2.24
2.25
 
Sigma - Illinois
             
2.25
3
 
Augusta Mall
     
GGPLP L.L.C.
     
3
4
 
Hutton Hotel
     
Carey Watermark Investors Incorporated
 
Y-Group A
 
4
5
 
David Drye Apartment Portfolio
     
John E. Littlefield
     
5
5.01
 
Parkway Crossing
             
5.01
5.02
 
Hampton Corners
             
5.02
5.03
 
Coopers Ridge
             
5.03
5.04
 
Crown Ridge
             
5.04
5.05
 
Park Place
             
5.05
6
 
Westin Richmond
     
Chester W. Musselman
     
6
7
 
719 Griswold
     
Gilbert Ventures, LLC
     
7
8
 
Sherwood Distribution Center
     
AG Net Lease II, Corp.
     
8
9
 
Hilton Garden Inn - Issaquah
     
Rowley Properties, Inc.
     
9
10
 
WP Carey Self Storage Portfolio II
     
Corporate Property Associates 17 - Global Incorporated
 
Y-Group A
 
10
10.01
 
College Park
             
10.01
10.02
 
Kuawa Self Storage
             
10.02
10.03
 
Quality Self Storage
             
10.03
10.04
 
Bakersfield Central
             
10.04
10.05
 
Peoria
             
10.05
10.06
 
Apalachee
             
10.06
10.07
 
East Peoria
             
10.07
10.08
 
Borego
             
10.08
10.09
 
Foxborough
             
10.09
10.10
 
Forest Hills
             
10.10
11
 
Thanksgiving Park III
     
Nathan Ricks; Ron Lindorf
     
11
12
 
Wolfenbarger Warehouse Portfolio
     
Guy Wolfenbarger
     
12
13
 
Gwinnett Marketfair
     
Stanley Werb; Jonathan Gaines
     
13
14
 
Wyoming Hotel Portfolio
     
Narender Taneja
     
14
14.01
 
Hilton Garden Inn Casper
             
14.01
14.02
 
La Quinta Inn Casper
             
14.02
15
 
Sun Valley Village MHC
     
John D. Yohanan individually and as Trustee of the John D. Yohanan Revocable Trust
 
Y-Group C
 
15
16
 
CCPT IV Pool III
     
Cole Credit Property Trust IV, Inc.
 
Y-Group B
 
16
16.01
 
Wallace Commons Salisbury
             
16.01
16.02
 
Academy Sports - Valdosta
             
16.02
16.03
 
Walgreens - Huntsville
             
16.03
17
 
564 West Randolph Street
     
Andrew Gloor; Scott Goodman
     
17
18
 
Natural Grocers Portfolio
     
Michael H. Staenberg; Matthew J. Miles
     
18
18.01
 
Steamboat Springs CO
             
18.01
18.02
 
Flagstaff AZ
             
18.02
18.03
 
Sedona AZ
             
18.03
18.04
 
Helena MT
             
18.04
18.05
 
Missoula MT
             
18.05
19
 
Market at Liberty Crossing
     
Todd A. Wyett
     
19
20
 
Holiday Inn & Suites Westway Park
     
Karim R. Ali, Karim S. Karedia, Nizarali H. Manesia, Mustaqbhai K. Momin
     
20
21
 
Kingsley Square
     
William L. Hutchinson
     
21
22
 
24 Hour Fitness - Walnut Creek
     
Richard A. Bocci
     
22
23
 
Raleigh Office Portfolio
     
Donald Perry; Ted Sherman; Jeremy McLendon
     
23
23.01
 
Centerview III
             
23.01
23.02
 
Brook Forest I
             
23.02
24
 
West Mall Office Park
     
Pinchos D. Shemano
     
24
25
 
Flagship Carolina Portfolio
     
James E. Powers
     
25
25.01
 
ExtraSpace Storage - Forestbrook
             
25.01
25.02
 
ExtraSpace Storage - Socastee
             
25.02
25.03
 
ExtraSpace Storage - Cary
             
25.03
25.04
 
ExtraSpace Storage - East Raleigh
             
25.04
25.05
 
ExtraSpace Storage - Carpenter Village
             
25.05
26
 
Bethany & 16th Street
     
David Meyer
     
26
27
 
Element Houston
 
3,090,000
 
Billy L. Brown; William E. Becker Family Trust; Gary and Gail Hartstein Family Trust
     
27
28
 
CCPT IV Pool II
     
Cole Credit Property Trust IV, Inc.
 
Y-Group B
 
28
28.01
 
Fourth Creek Landing Statesville
             
28.01
28.02
 
CVS - Florence
             
28.02
28.03
 
Tractor Supply - Spencer
             
28.03
28.04
 
Tractor Supply - Stuttgart
             
28.04
28.05
 
Advanced Auto - Lake Geneva
             
28.05
29
 
CCPT IV Pool I
     
Cole Credit Property Trust IV, Inc.
 
Y-Group B
 
29
29.01
 
Walgreens - Cullman
             
29.01
29.02
 
Earths Fare Supermarket - Huntersville
             
29.02
29.03
 
PetSmart - Baton Rouge
             
29.03
29.04
 
Walgreens - Blair
             
29.04
30
 
Puritan Mill
     
Jay Weaver; David Woodbery; Mark Riley; John Reagan
     
30
31
 
Gregory Cove Apartments
     
John D. Rood
     
31
32
 
Legacy Commons
     
Gideon D. Levy
 
Y-Group D
 
32
33
 
Terraces at Park Place
     
MAB American Property REIT, Inc.
     
33
34
 
Greenoaks MHC
     
John D. Yohanan individually and as Trustee of the John D. Yohanan Revocable Trust
 
Y-Group C
 
34
35
 
Westhaven Center
     
Thomas Kwok Ping Wong & Hsiu Yu Hsu Wong
     
35
36
 
Hampton Inn & Suites Cleveland-Mentor 
     
Kapila Patel, Alpesh Patel, Kapila Patel, Natu Patel
     
36
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
Mezzanine Debt
Cut-off Date
Balance($)
 
Sponsor(30)
 
Affiliated Sponsors
 
Mortgage Loan Number
37
 
PTC Inc.
     
Gladstone Commercial Corporation
     
37
38
 
Holiday Inn Hammond
     
Gaurang Patel
     
38
39
 
Joseph’s Plaza
     
Joseph Brothers Company, LLC
     
39
40
 
California Self Storage Portfolio
     
Jamie Contreras
     
40
40.01
 
2185 West Main Street
             
40.01
40.02
 
1450 East Compton Boulevard
             
40.02
40.03
 
12250 Ridgecrest Road
             
40.03
41
 
Bentsen Grove Resort
     
Robert Laks, Gary Lieberman and Andrew Frieder
     
41
42
 
Homewood Suites - Schaumburg, IL
     
John Trivedi; Uma Trivedi
     
42
43
 
Fairfield Inn Suites - Frederick
     
Peter H. Plamondon, Jr.; James N. Plamondon
     
43
44
 
Central Westchester Tenants Corp.
     
NAP
     
44
45
 
24 Hour Fitness
     
Louis J. Rogers
     
45
46
 
Rocky Point Owners, Inc.
     
NAP
     
46
47
 
Rivoli Crossing
     
Coro Realty Advisors, LLC
     
47
48
 
Superior Self Storage
     
David Spiegel & Roy Allenstein
     
48
49
 
Comfort Inn El Paso
     
Bharat D. Bhakta; Bharat Patel; Ravi Bhakta
     
49
50
 
Hampton Inn Chesterfield
     
Akram Namou; Malik Abdulnoor
 
Y-Group E
 
50
51
 
2 South Orange Avenue
     
David Dix; Kurt von Besser
     
51
52
 
Greystone Business Park
     
Warren W. Wainwright; Warren W. Wainwright and Susan F. Wainwright, Trustees of the 1998 WSW Family Trust
     
52
53
 
Highland Circle
     
Gideon D. Levy
 
Y-Group D
 
53
54
 
Foxwood Apartments
     
Chowdary Yalamanchili
     
54
55
 
Briarwood Owners’ Corp.
     
NAP
     
55
56
 
Ives Dairy Self Storage
     
Robert Lansburgh
     
56
57
 
Plaza De Oro - Santa Barbara
     
Michael MacElhenny
     
57
58
 
Van Mall North Apartments
     
Thomas B. Brenneke; Joy E. Pruitt; Jay W. Minor; Duff M. Minor; George L. Nylen; Clarence O. Pruitt and Joy E. Pruitt Trust; McLellan Minor Restated Living Trust; George L. Nylen Living Trust
     
58
59
 
280 Wilson Avenue
     
Kenneth Cohen
     
59
60
 
Bethpage Apartment Corp.
     
NAP
     
60
61
 
Hampton Inn - Marysville
     
Amarnath Pandey
     
61
62
 
Twin City Estates
     
Bruce Simon
 
Y-Group F
 
62
63
 
Walgreens - Birmingham
     
Ray Lemme
     
63
64
 
Sleepy Valley
     
Matthias Baumueller
     
64
65
 
The Shops at West Village
     
Matthew Jonna
     
65
66
 
Shadow Ridge MHC
     
Angus Keith
     
66
67
 
Cutting Edge Self Storage
     
Bingham Family Alaska, LLC
     
67
68
 
Baymont Inn & Suites - Walker
     
Akram Namou, Malik Abdulnoor and Oudia Abdulnoor
 
Y-Group E
 
68
69
 
Albany Crossing Shopping Center
     
James J. Morrison, Jr.; Patricia P. Morrison
     
69
70
 
Storage First
     
Dale Eisenman and Heath Mulkey
     
70
71
 
Jamestowne South Office Building
     
James C. Beachum; James C. Beachum Revocable Trust; Richard A. Roeser Marital Trust
 
Y-Group G
 
71
72
 
Park Lane Terrace Apartments
     
John E. Autry
     
72
73
 
Greenhouse Road Self Storage
     
Stephen Benson; David Benson
     
73
74
 
Baker Atrium Lofts
     
Pradeep R. Adem; Madhumathi Garlanka; Sudhakar Garlanka
     
74
75
 
National Storage Center
     
Ronald L. Osborne
     
75
76
 
Deer Valley Mini & RV Storage
     
Irby K. Cain; Sue M. Cain
     
76
77
 
Parkside Apartments
     
Michael Halberstam
     
77
78
 
Wildwood MHC
     
Bruce Simon
 
Y-Group F
 
78
79
 
Great Neck Horizon House, Inc.
     
NAP
     
79
80
 
Brookville MHC
     
Jeffrey Salisbury, Richard Movsky, Richard Christian, Darci Christian
     
80
81
 
77 Bronx River Road Owners, Inc.
     
NAP
     
81
82
 
Pinehurst Square Executive Office Building 
     
James C. Beachum; James C. Beachum Revocable Trust; Richard A. Roeser Marital Trust
 
Y-Group G
 
82
83
 
Oakwood MHC - CA
     
Nelson Bahler
     
83
84
 
Thirty-Two West 20th Street, Inc.
     
NAP
     
84
85
 
70-80 Gibson Boulevard Owners, Inc.
     
NAP
     
85
86
 
735 Apartment Corp.
     
NAP
     
86
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
 
     
ANNEX A-1
 
     
   
See Annex B: Additional Mortgage Loan Information/Definitions in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3 —Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.
     
 
(1)
“WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “LIG I” denotes Liberty Island Group I LLC, “CIIICM” denotes C-III Commercial Mortgage LLC and  “Basis” denotes Basis Real Estate Capital II, LLC. RBSFP was the originator of mortgage loan #1 (Westfield Mission Valley) and mortgage loan #22 (24 Hour Fitness - Walnut Creek). The Royal Bank of Scotland plc was the sole originator of all other RBS loans.
     
 
(2)
Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable LTV, DSCR, Debt Yields or Cut-off Date Balance per Unit of Measure for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein.
     
 
(3)
For mortgage loan #39 (Joseph’s Plaza), the Number of Units and Occupancy Rate includes the fourth largest tenant, who owns their 6,605 square foot building and is on a ground lease.
     
   
For mortgage loan #41 (Bentsen Grove Resort), there are 30 RV spaces and 16 apartments also located on the subject property which were not included in the Number of Units. Of the 776 sites, 252 sites are utilized as transient RV sites.  Additionally, the Occupancy Rate reflects annual renters plus reservations of transient tenants as of the date of the rent roll. Transient tenants may occupy the property for a period ranging from a day to several months.
     
   
For mortgage loan #56 (Ives Dairy Self Storage), the Number of Units includes 485 self storage units (68,390 square feet) and 28 covered RV/Boat/Vehicle storage units (3,360 square feet) for a total of 513 units (71,750 square feet).
     
   
For mortgage loan #57 (Plaza De Oro – Santa Barbara), the Number of Units includes 35,495 square feet of office space, 7,500 square feet of theater space and 4,200 square feet of retail space.
     
   
For mortgage loan #64 (Sleepy Valley), there are 504 total available sites of which 233 are utilized as transient RV sites. Additionally, the Occupancy Rate reflects annual renters plus reservations of transient tenants as of the date of the rent roll. Transient tenants may occupy the property for a period ranging from a day to several months.
     
 
(4)
For mortgage loan #1 (Westfield Mission Valley), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $155,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yields and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Westfield Mission Valley Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Westfield Mission Valley Loan Combination.
     
   
For mortgage loan #3 (Augusta Mall), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $170,000,000.  Note A-1 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Augusta Mall Mortgage Loan Combination”).  The Note A-2 mortgage loan is the non-controlling interest in the Augusta Mall Mortgage Loan Combination.
     
 
(5)
For mortgage loan #18 (Natural Grocers Portfolio), at the lenders discretion, from and after the anticipated repayment date, interest shall accrue on the unpaid principal balance outstanding at a rate which is the greater of (i) 9.230% and (ii) the Treasury rate plus 400 basis points.
     
 
(6)
With respect to mortgage loan #1 (Westfield Mission Valley), due to the timing of the first payment of debt service on November 1, 2013, one month of interest will be deposited with the master servicer on the closing date and represents the interest accrued during the month of October. As such, the mortgage loan is shown as having a First Pay Date of interest-only of October 1, 2013 and Original Term to Maturity or ARD of 121 months.
     
 
(7)
For mortgage loans #16 (CCPT IV Pool III), #28 (CCPT IV Pool II) and #29 (CCPT IV Pool I), the yield maintenance premium is calculated based on an amount equal to the greater of: (i) 1% of any applicable prepayment; and (ii) the sum of the present values, using a discount rate equal to 25 basis points plus a periodic Treasury yield, of interest payments (assuming an interest rate equal to the difference (if such difference is greater than zero) of (x) the interest rate prior to the ARD and (y) a periodic Treasury yield plus 25 basis points) through the maturity date on the principal amount of the mortgage loan being prepaid.
     
 
(8)
For mortgage loan #3 (Augusta Mall), the borrower is entitled to an additional two business day late grace once every 12 months.
     
   
For mortgage loans #4 (Hutton Hotel) and #10 (WP Carey Self Storage Portfolio II), the borrower is not required to pay any late charge (i) with respect to the first two delinquent payments during any 12 month calendar period or (ii) with respect to the first two delinquent payments following any change by lender to the Monthly Debt Service Payment Amount following notice of such change, however, the borrower is subject to default interest for any delinquent payments.
     
 
(9)
With respect to the mortgage loans secured by residential cooperative properties, the “as-is appraised value” of each property is the appraised value of such property assuming such property is operated as a residential cooperative and, in general, equals the sum of (i) the gross sellout value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market,  plus (ii) the amount of the underlying debt encumbering such residential cooperative property.  The comparable sales considered in the appraisers’ estimates of gross sellout values may have occurred at properties where the cooperative entity’s underlying mortgage debt per cooperative unit was substantially more or less than that at the applicable Mortgaged Property. The appraisers generally made no adjustments to comparable sales statistics to account for any such differences, although monthly unit maintenance obligations may have been considered.
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
 
     
ANNEX A-1
 
     
 
(10)
The Coop - Rental Value of a residential cooperative property is the appraised value of such property assuming such property is operated as a multifamily rental property and, in general, is derived by applying an appropriate capitalization rate (as determined by the appraiser) to the underwritten net cash flow for such residential cooperative property. Such underwritten net cash flow is the projected net cash flow reflected in such appraisal and, in general, equals projected operating income at the property assuming such property is operated as a multifamily rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves, in each case as determined by the appraiser. However, the projected net cash flow used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend.
     
 
(11)
Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated.  Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available.
     
 
(12)
For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the UW Net Cash Flow and the UW Net Operating Income for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves, in each case as determined by the appraiser. However, the projected net cash flow used in such determinations may differ materially from the scheduled monthly maintenance payments from the tenant-stockholders upon which residential cooperatives depend. Accordingly, UW Revenues, UW Expenses, UW Replacement and are derived from the appraisal.
     
 
(13)
With respect to the residential cooperative mortgage loans, the Occupancy Rate reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related Mortgaged Property as a multifamily rental property (i.e., the Coop - Rental Value). Additionally, the Occupancy as-of Date reflects the appraisal valuation date for such loans.
     
 
(14)
The Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown for the mortgage loans secured by residential cooperative properties are “NAP”. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.
     
   
For mortgage loan #11 (Thanksgiving Park III), construction of the mortgaged property was completed in 2012. The mortgaged property was still in lease-up and tenant improvement build-out phases during the T-9 Annualized 5/31/2013 period.
     
 
(15)
In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.
     
   
For mortgage loan #3 (Augusta Mall), the third largest tenant (23,241 square feet), representing 4.6% of net rentable square feet, has executed a lease but is not in occupancy or commenced paying rent.  The third largest tenant is anticipated to be in occupancy and paying rent in May 2014.  A guaranty for $1,394,460 was taken at closing to cover all outstanding tenant improvement and leasing commissions.
     
   
For mortgage loan #8 (Sherwood Distribution Center), the Other Escrow I (Initial) includes $7,275,482 of funds held back for 24 months of abated rent in association with the tenants lease extension through August 31, 2023.
     
   
For mortgage loan #11 (Thanksgiving Park III), the second largest tenant (29,585 square feet), representing 20.7% of net rentable square feet, has executed a lease to occupy an additional 15,688 square feet (“Expansion Space”) commencing April 1, 2015.  Currently, the Expansion Space is occupied by the third largest tenant (15,688 square feet), representing 11.0% of net rentable square feet.  The Expansion Space is included in the second largest tenant’s square feet and is underwritten based on the third largest tenant’s current rent.  The fifth largest tenant (8,394 square feet), representing 5.9% of net rentable square feet, has abated rent through December 2013.  There is a $63,829 reserve to cover the outstanding rent abatement.
     
   
For mortgage loan #17 (564 West Randolph Street), the second largest tenant (18,367 square feet), representing 19.6% of net rentable square feet, has abated rent through October 2013 and in March 2014.  There is a $47,042 reserve to cover the outstanding rent abatement.  The third largest tenant (13,679 square feet), representing 14.6% of net rentable square feet, has abated rent through December 2013.  There is a $120,831 reserve to cover the outstanding rent abatement.  The fourth largest tenant (13,549 square feet), representing 14.5% of net rentable square feet, has abated rent on 3,500 square feet through December 2015.  The fifth largest tenant (13,538 square feet), representing 14.4% of net rentable square feet, has abated rent through October 2014.  There is a $397,115 reserve to cover the outstanding rent abatement.
     
   
For mortgage loan #23 (Raleigh Office Portfolio), the second largest tenant at the Centerview III mortgaged property (17,507 square feet), representing 12.7% of net rentable square feet of the mortgage loan, is not in occupancy of 6,416 square feet of expansion space.  The second largest tenant at the Brook Forest I mortgaged property (16,735 square feet), representing 12.1% of net rentable square feet of the mortgage loan, has a 50% rent abatement from September through December 2013.  There is a $61,613 reserve to cover the outstanding rent abatement.
     
   
For mortgage loan #33 (Terraces at Park Place), the second largest tenant (6,370 square feet), representing 7.8% of net rentable square feet, has executed a lease but has not commenced paying rent.  The second largest tenant has a five month rent abatement upon the commencement of the lease term and is anticipated to begin paying rent in December 2013.  A reserve of $27,942 was taken at closing to cover the outstanding rent abatement.
     
 
(16)
The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
 
     
ANNEX A-1
 
     
   
For mortgage loan #3 (Augusta Mall), the third largest tenant (23,241 square feet), representing 4.6% of net rentable square feet, may terminate its lease if net sales do not exceed $4,750,000 in the fourth lease year (anticipated to end January 2019), upon providing written notice within 90 days of the end of the fourth lease year and payment of a termination fee equal to 50% of all unamortized tenant improvements and leasing commissions.  The lease will terminate on the 365th day following the landlord’s receipt of such notice.  The fourth largest tenant (16,101 square feet), representing 3.2% of net rentable square feet, may pay reduced rent equal to 14% of net sales if annual net sales are less than $3,500,000 from May 2012 through April 2015.  Net sales for the trailing twelve month period ending April 2013 were $3,189,622.  If annual net sales are less than $3,150,000 from May 2013 through April 2015 (“Substitute Rent Period”), the fourth largest tenant may terminate its lease upon providing 180 days’ written notice within 30 days following the end of the Substitute Rent Period and payment of 55% of unamortized tenant improvements.  The fourth largest tenant will revert back to base rent if the early termination option is not exercised.
     
   
For mortgage loan #7 (719 Griswold), the second largest tenant (32,779 square feet), representing 9.4% of net rentable square feet, may terminate its lease on the 22nd floor (16,390 square feet) on August 11, 2020, upon providing six months written notice and payment of $159,256, all unamortized tenant improvements, leasing commissions and abated rent.
     
   
For mortgage loan #11 (Thanksgiving Park III), the fifth largest tenant (8,394 square feet), representing 5.9% of net rentable square feet, may terminate its lease on June 30, 2017, upon providing nine months written notice and payment of all unamortized tenant improvements, leasing commissions and abated rent.
     
   
For mortgage loan #16 (CCPT IV Pool III), the only tenant at the Walgreens – Huntsville mortgaged property (15,120 square feet), representing 8.4% of net rentable square feet of the mortgage loan, may terminate its lease on May 31, 2021 and every five years thereafter upon providing six months written notice.
     
   
For mortgage loan #17 (564 West Randolph Street), the largest tenant (22,198 square feet), representing 23.7% of net rentable square feet, may terminate its lease on April 30, 2019, upon providing 12 months written notice and payment of $974,849.   The second largest tenant (18,367 square feet), representing 19.6% of net rentable square feet, may terminate its lease on March 31, 2019, upon providing nine months written notice and payment of a termination fee estimated to be $534,152.  The third largest tenant (13,679 square feet), representing 14.6% of net rentable square feet, may terminate its lease on December 31, 2019, upon providing nine months written notice and payment of $550,806.  The fourth largest tenant (13,549 square feet), representing 14.5% of net rentable square feet, may terminate its lease on November 30, 2019, upon providing nine months written notice and payment of $551,914.  The fifth largest tenant (13,538 square feet), representing 14.4% of net rentable square feet, may terminate its lease on July 31, 2020 following the commencement date upon providing six months written notice and payment of $520,062.
     
   
For mortgage loan #21 (Kingsley Square), the fourth largest tenant (2,878 square feet), representing 4.6% of net rentable square feet, may terminate its lease at any time after February 28, 2014 if gross revenue is less than $500,000, upon providing 90 days written notice and payment of all unamortized tenant improvement and leasing commission costs.
     
   
For mortgage loan #23 (Raleigh Office Portfolio), the second largest tenant at the Brook Forest I mortgaged property (16,735 square feet), representing 12.1% of net rentable square feet of the mortgage loan, may terminate its lease on July 31, 2016 upon providing written notice by July 31, 2015 and payment of all unamortized tenant improvements, leasing commissions and abated rent.   The third largest tenant at the Brook Forest I mortgaged property (9,450 square feet), representing 6.8% of net rentable square feet of the mortgage loan, may terminate its lease on October 31, 2015, upon providing 12 months written notice and payment of all unamortized tenant improvements, leasing commissions and abated rent.
     
   
For mortgage loan #29 (CCPT IV Pool I), the only tenant at the Walgreens – Cullman mortgaged property (14,550 square feet), representing 18.3% of net rentable square feet of the mortgage loan, may terminate its lease on or after September 30, 2037 upon providing 12 months written notice.  The only tenant at the Walgreens – Blair mortgaged property (14,820 square feet), representing 18.6% of net rentable square feet of the mortgage loan, may terminate its lease on or after September 30, 2033 upon providing 12 months written notice.
     
   
For mortgage loan #39 (Joseph’s Plaza), the third largest tenant (7,500 square feet), representing 14.0% of net rentable square feet, has a one-time termination option effective February 28, 2015 if sales are less than $1,200,000 for the trailing 12 month period.
     
   
For mortgage loan #63 (Walgreens – Birmingham), the only tenant (14,560 square feet), representing 100% of net rentable square feet, may terminate its lease on July 31, 2028 and every five years thereafter upon providing six months written notice.
     
   
For mortgage loan #69 (Albany Crossing Shopping Center), the second largest tenant (5,200 square feet), representing 14.4% of net rentable square feet, may terminate its lease on September 30, 2014 if annual sales as of June 30, 2013 and 2014 do not exceed $800,000.  The second largest tenant would be required to provide three months written notice and pay a cancellation fee as defined in the lease.  The fourth largest tenant (3,440 square feet), representing 9.6% of net rentable square feet may terminate its lease if gross sales are less than $600,000 for the lease year ending June 30, 2014 upon providing 30 days written notice.  The fifth largest tenant (2,800 square feet), representing 7.8% of net rentable square feet may terminate its lease if sales for the lease year ending May 31, 2014 are less than $560,000 upon providing 60 days written notice.
     
   
For mortgage loan #71 (Jamestowne South Office Building), the largest tenant (8,532 square feet), representing 25.3% of net rentable square feet, may terminate 2,397 square feet on February 28, 2019 upon providing notice on or before September 28, 2018.  The second largest tenant (7,709 square feet), representing 22.9% of net rentable square feet, may terminate 2,379 square feet at any time upon payment of 75% of base rent from the termination date to the lease expiration date.
     
   
For mortgage loan #82 (Pinehurst Square Executive Office Building), the largest tenant (11,058 square feet), representing 42.1% of net rentable square feet, may terminate its lease on 1,478 square feet as of June 1, 2015 and every year thereafter upon providing 60 days written notice.
     
 
(17)
For mortgage loan #11 (Thanksgiving Park III), the largest tenant (65,492 square feet), representing 45.7% of net rentable square feet, has multiple leases that expire as follows: 9,006 square feet expiring November 30, 2017 and 56,486 square feet expiring May 31, 2018.
     
   
For mortgage loan #12 (Wolfenbarger Warehouse Portfolio), the fifth largest tenant (73,340 square feet), representing 6.4% of net rentable square feet, has multiple leases that expire as follows: 11,667 square feet is month to month and 61,673 square feet expire on May 31, 2025.
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
 
     
ANNEX A-1
 
         
   
For mortgage loan #57 (Plaza De Oro – Santa Barbara), the second largest tenant (5,600 square feet), representing 11.9% of net rentable square feet, has multiple leases that expire as follows: 1,400 square feet expiring May 31, 2015 and 4,200 square feet expiring April 30, 2017.
     
 
(18)
For mortgage loan #3 (Augusta Mall), the Engineering Escrow/Deferred Maintenance and Other Escrow I (Initial) reserves are both secured by a guaranty.
     
 
(19)
For mortgage loan #4 (Hutton Hotel), the Monthly Replacement Reserve is equal to a percentage of the operating income for the immediately preceding month (3% through December 2015 and 4% from January 2016 through the end of the loan term).
     
   
For mortgage loan #6 (Westin Richmond), the Monthly Replacement Reserve is equal to 1/12th of 4.0% of gross revenue for the previous 12 month period.
     
   
For mortgage loan #9 (Hilton Garden Inn – Issaquah), the Monthly Replacement Reserve is equal to the greater of 1/12th of 4% of total revenue for the preceding calendar year and the amount of the deposit required by the franchisor under the franchise agreement.
     
   
For mortgage loan #20 (Holiday Inn & Suites Westway Park), the Monthly Replacement Reserve was waived for the first year, will be 1/12th of 2.0% of underwritten gross income for the following four years, and then 1/12th of 4.0% of underwritten gross income for each year thereafter.
     
   
For mortgage loan #42 (Homewood Suites - Schaumburg, IL), the Monthly Replacement Reserve are equal to the greater of (i) 1/12th of 4% of gross revenue for the previous 12 month period and (ii) the monthly amount required to be reserved pursuant to the franchise agreement.
     
   
For mortgage loan #43 (Fairfield Inn Suites – Frederick), the Monthly Replacement Reserve is equal to 1/12th of 4% of gross revenue for the immediately preceding month.
     
 
(20)
For mortgage loan #9 (Hilton Garden Inn – Issaquah), the Replacement Reserve Cap is in effect so long as the borrower maintains a quality assurance index score of at least 80% on each franchisor quality assurance report.
     
 
(21)
For mortgage loan #20 (Holiday Inn & Suites Westway Park), all LTVs, DSCRs and Debt Yields are calculated assuming the full loan amount of $14,350,000.  The Special Reserve can be disbursed in whole or in part provided that i) there is no event of default, ii) the released amount is at least $250,000 (excluding the last release) and iii) the debt yield (calculated in accordance with the related loan documents) is at least 10.75%.
     
   
For mortgage loan #41 (Bentsen Grove Resort), the Other Escrow I (Initial) represents an annual debt service reserve to be paid in full each December and released monthly during the year.
     
   
For mortgage loan #51 (2 South Orange Avenue), the Other Escrow I (Initial) represents a reserve for future landlord obligations under the Killgore tenant lease. Other Escrow I includes an initial deposit of $13,000 and monthly payments of $13,000 continuing for a total of seven payment dates.
     
   
For mortgage loan #64 (Sleepy Valley), the Other Escrow I (Initial) represents a seasonal debt service reserve whereby the borrower is required to deposit five months of debt service in February of each year and one month of debt service in October of each year. Releases are capped at $30,000 per month during off season months (December and March through August).
     
 
(22)
For mortgage loan #14 (Wyoming Hotel Portfolio), a portion of the Hilton Garden Inn Casper property, specifically the rear parking (50 spaces), is held by the borrower under a ground lease with the City of Casper. The current term of the lease expires in February 2032 and is subject to two 25-year extension options on the part of the borrower that, if exercised, would extend the term through 2082.
     
 
(23)
For mortgage loan #31 (Gregory Cove Apartments), the first mortgage and the subordinate second mortgage are cross-defaulted. The subordinate second mortgage loan carries no interest and is based on scheduled payments throughout its term. From months 1-60 following the stabilization date the principal reduction is set at $2,292. From months 61-120 following the stabilization date the principal reduction is set at $3,438. From months 121-180 following the stabilization date the principal reduction is set at $4,584. The whole loan metrics, including the subordinate second mortgage loan, are calculated using the maximum possible scheduled payment under the subordinate second mortgage loan of $4,584. The subordinate second mortgage loan has a remaining term of 118 months as a payment is due on June 1, 2023. The final payment of the balloon balance is due no later than June 30, 2023.
     
 
(24)
With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the WFRBS-C16 Trust mortgage loan plus the balance of the existing subordinate loan, assuming the existing subordinate loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.
     
 
(25)
The Whole Loan Debt Service, Whole Loan UW NOI DSCR and Whole Loan UW NCF DSCR for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using 1 month LIBOR in effect as of August 28, 2013 and giving effect to any applicable interest rate floor), (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such subordinate secured indebtedness has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note.
     
 
(26)
The Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness indicates as if the existing subordinate loan amount is fully advanced on the date of closing of said subordinate loan.
     
 
(27)
With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the subordinate secured indebtedness as of August 28, 2013.
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C16
 
     
ANNEX A-1
 
         
 
(28)
The Whole Loan Cut-Off Date LTV Ratio, Whole Loan Cut-Off Date UW NOI Debt Yield and Whole Loan Cut-Off Date UW NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness are calculated assuming that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.
     
 
(29)
For mortgage loan #7 (719 Griswold), the principal of the sponsor for the mortgage loan also has an ownership interest in the largest tenant (180,817 square feet), representing 52.0% of net rentable square feet.
     
   
For mortgage loan #12 (Wolfenbarger Warehouse Portfolio), the third largest tenant (139,211 square feet), representing 12.2% of net rentable square feet and the fifth largest tenant (73,340 square feet), representing 6.4% of net rentable square feet, are majority owned by a sponsor-affiliate.
     
   
For mortgage loan #39 (Joseph’s Plaza), the subject property is occupied by two borrower-affiliated tenants, the second largest tenant (9,753 square feet), representing 18.2% of net rentable square feet, and another tenant (1,344 square feet), representing 2.5% of net rentable square feet.
     
 
(30)
With respect to the mortgage loans secured by residential cooperative properties, each property is owned by the borrower, which is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity.