FWP 1 n213_fwpx6.htm FREE WRITING PROSPECTUS Unassociated Document
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-172366-07
     
 
WFRBS Commercial Mortgage Trust 2013-C14 Disclaimer
 
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.
 
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.  Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI.  Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates.  Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates.  RBSSI is a member of SIPC, FINRA and the NYSE.
 
IRS CIRCULAR 230 NOTICE
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES.  THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN.  INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
 
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.  Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
 
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan
Seller(1)
 
Cross Collateralized and Cross
Defaulted Loan Flag(2)
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
 
Year
Built
1
 
RHP Portfolio III
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Manufactured Housing Community
 
Manufactured Housing Community
 
Various
1.01
 
Portside
 
RBS
     
14001 Beach Boulevard
 
Jacksonville
 
FL
 
32250
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1982
1.02
 
Crescentwood Village
 
RBS
     
11352 South Crescentwood Drive
 
Sandy
 
UT
 
84070
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1985
1.03
 
Spring Valley Village
 
RBS
     
1 Elise Drive
 
Nanuet
 
NY
 
10954
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1980
1.04
 
Riverside (UT)
 
RBS
     
1232 West Rock River Road
 
West Valley City
 
UT
 
84119
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1998
1.05
 
Springdale Lake
 
RBS
     
5 Springdale Drive
 
Belton
 
MO
 
64012
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1954
1.06
 
Sundown
 
RBS
     
1219 West 450 North
 
Clearfield
 
UT
 
84015
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1971
1.07
 
Oak Park Village
 
RBS
     
4000 Southwest 47th Street
 
Gainesville
 
FL
 
32608
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1972
1.08
 
River Oaks
 
RBS
     
7301 Buttonwood Lane
 
Kansas City
 
KS
 
66111
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1976
1.09
 
Riverside (KS)
 
RBS
     
420 North Street
 
Lawrence
 
KS
 
66044
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1969
1.10
 
Sherwood Acres
 
RBS
     
1928 East 47th Street South
 
Wichita
 
KS
 
67216
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1986
1.11
 
Glen Acres
 
RBS
     
500 East 50th Street South
 
Wichita
 
KS
 
67216
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1990
1.12
 
Connie Jean
 
RBS
     
5570 Connie Jean Road
 
Jacksonville
 
FL
 
32222
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1975
2
 
Midtown I & II
 
RBS
     
754 Peachtree Street, Northeast & 725 West Peachtree Street, Northeast
 
Atlanta
 
GA
 
30308
 
Office
 
CBD
 
2001
3
 
The Plant San Jose
 
WFB
     
2189 Monterey Road
 
San Jose
 
CA
 
95125
 
Retail
 
Anchored
 
2008
4
 
White Marsh Mall
 
WFB
     
8200 Perry Hall Boulevard
 
Baltimore
 
MD
 
21236
 
Retail
 
Regional Mall
 
1981
5
 
301 South College Street
 
WFB
     
301 South College Street
 
Charlotte
 
NC
 
28202
 
Office
 
CBD
 
1988
6
 
Cheeca Lodge & Spa
 
WFB
     
81801 Overseas Highway
 
Islamorada
 
FL
 
33036
 
Hospitality
 
Full Service
 
1946
7
 
Cumberland Mall
 
RBS
     
1000 Cumberland Mall
 
Atlanta
 
GA
 
30339
 
Retail
 
Regional Mall
 
1973
8
 
100 & 150 South Wacker Drive
 
WFB
     
100 & 150 South Wacker Drive
 
Chicago
 
IL
 
60606
 
Office
 
CBD
 
1961
9
 
Brambleton Town Center
 
WFB
     
42415 Ryan Road
 
Ashburn
 
VA
 
20148
 
Retail
 
Anchored
 
2005
10
 
Rehoboth Bay MHC
 
RBS
     
21707 B Street
 
Rehoboth Beach
 
DE
 
19971
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
11
 
RHP Portfolio IV
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Manufactured Housing Community
 
Manufactured Housing Community
 
Various
11.01
 
Brookside
 
RBS
     
8155 Redwood Road
 
West Jordan
 
UT
 
84088
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
11.02
 
Overpass Point MHC
 
RBS
     
99 Green Pines Drive
 
Tooele
 
UT
 
84074
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1998
11.03
 
Havenwood
 
RBS
     
106 Havenwood Drive
 
Pompano Beach
 
FL
 
33064
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1971
11.04
 
The Woodlands
 
RBS
     
4480 South Meridian Avenue
 
Wichita
 
KS
 
67217
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1969
11.05
 
Pine Haven MHC
 
RBS
     
1 Pine Haven Circle
 
Blossvale
 
NY
 
13308
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1940
12
 
Heron Bay III, IV & Waterway Shoppes
 
LIG I
     
Various
 
Coral Springs
 
FL
 
33076
 
Various
 
Various
 
Various
12.01
 
Heron Bay III, IV
 
LIG I
     
5810-5830 Coral Ridge Drive
 
Coral Springs
 
FL
 
33076
 
Office
 
Suburban
 
2007
12.02
 
Waterway Shoppes
 
LIG I
     
6230 Coral Ridge Drive
 
Coral Springs
 
FL
 
33076
 
Retail
 
Unanchored
 
2006
13
 
Brentwood Gateway Office Building
 
RBS
     
11611 San Vicente Boulevard
 
Los Angeles
 
CA
 
90049
 
Office
 
Suburban
 
1977
14
 
Continental Plaza - Columbus
 
RBS
     
180 East Broad Street
 
Columbus
 
OH
 
43215
 
Office
 
CBD
 
1974
15
 
Orchard Pointe
 
LIG I
     
6227-6291 McKee Road
 
Fitchburg
 
WI
 
53711
 
Retail
 
Shadow Anchored
 
2008
16
 
Mobile Festival Centre
 
Basis
     
3725 Airport Boulevard
 
Mobile
 
AL
 
36608
 
Retail
 
Anchored
 
1986
17
 
HIE Washington Portfolio
 
RBS
     
Various
 
Various
 
WA
 
Various
 
Hospitality
 
Limited Service
 
Various
17.01
 
Holiday Inn Express Marysville
 
RBS
     
8606 36th Avenue Northeast
 
Marysville
 
WA
 
98270
 
Hospitality
 
Limited Service
 
2007
17.02
 
Holiday Inn Express Sumner
 
RBS
     
2500 136th Avenue Court East
 
Sumner
 
WA
 
98390
 
Hospitality
 
Limited Service
 
2008
18
 
Residence Inn San Juan Capistrano
 
RBS
     
33711 Camino Capistrano
 
San Juan Capistrano
 
CA
 
92675
 
Hospitality
 
Extended Stay
 
2012
19
 
Hilton Norfolk
 
Basis
     
1500 North Military Highway
 
Norfolk
 
VA
 
23502
 
Hospitality
 
Full Service
 
1985
20
 
Lake Cable Apartments
 
LIG I
     
4784 South Boulevard NW
 
Canton
 
OH
 
44718
 
Multifamily
 
Garden
 
1969
21
 
One Harbour Place
 
WFB
     
One Harbour Place
 
Portsmouth
 
NH
 
03801
 
Office
 
Suburban
 
1916
22
 
540 Atlantic Ave
 
Basis
     
540 Atlantic Avenue
 
Brooklyn
 
NY
 
11217
 
Office
 
CBD
 
1924
23
 
Union Square New Hope
 
WFB
     
100 Union Square Drive
 
New Hope
 
PA
 
18938
 
Mixed Use
 
Office/Retail
 
2004
24
 
RiverPark XI
 
LIG I
     
10894 South River Front Parkway
 
South Jordan
 
UT
 
84095
 
Office
 
Single Tenant
 
2011
25
 
Atascocita Town Center
 
Basis
     
6900-7072 FM 1960 East
 
Humble
 
TX
 
77346
 
Retail
 
Anchored
 
1984
26
 
Continental Shopping Plaza - Green Valley
 
RBS
     
180-260 West Continental Road
 
Green Valley
 
AZ
 
85614
 
Retail
 
Anchored
 
1980
27
 
Hilton Garden Inn Concord
 
RBS
     
7831 Gateway Lane Northwest
 
Concord
 
NC
 
28027
 
Hospitality
 
Limited Service
 
2010
28
 
808 Broadway
 
RBS
     
808 Broadway
 
New York
 
NY
 
10003
 
Retail
 
Single Tenant
 
1888
29
 
Residence Inn Harrisonburg
 
WFB
     
1945 Deyerle Avenue
 
Harrisonburg
 
VA
 
22801
 
Hospitality
 
Extended Stay
 
2009
30
 
BSG Texas Hotel Portfolio
 
RBS
     
Various
 
Various
 
TX
 
Various
 
Hospitality
 
Limited Service
 
2009
30.01
 
La Quinta Inn and Suites - Big Spring
 
RBS
     
1102 IH 20 West
 
Big Spring
 
TX
 
79720
 
Hospitality
 
Limited Service
 
2009
30.02
 
Holiday Inn Express - Graham
 
RBS
     
1581 Highway 380 Bypass
 
Graham
 
TX
 
76450
 
Hospitality
 
Limited Service
 
2009
31
 
7220 Wisconsin Avenue
 
WFB
     
7220 Wisconsin Avenue
 
Bethesda
 
MD
 
20814
 
Mixed Use
 
Office/Retail
 
1959
32
 
Millerville Center
 
WFB
     
1977 Millerville Road
 
Baton Rouge
 
LA
 
70816
 
Retail
 
Anchored
 
2007
33
 
CubeSmart Self Storage Portfolio
 
LIG I
     
Various
 
Various
 
VA
 
Various
 
Self Storage
 
Self Storage
 
Various
33.01
 
Culpeper
 
LIG I
     
791 Germanna Highway
 
Culpeper
 
VA
 
22701
 
Self Storage
 
Self Storage
 
1995
33.02
 
South Wales
 
LIG I
     
1429 Old Bridge Road
 
Amissville
 
VA
 
20106
 
Self Storage
 
Self Storage
 
1996
33.03
 
Hilltop Remote
 
LIG I
     
614 Old Brandy Road
 
Culpeper
 
VA
 
22701
 
Self Storage
 
Self Storage
 
1954
33.04
 
Hilltop
 
LIG I
     
510 Germanna Highway
 
Culpeper
 
VA
 
22701
 
Self Storage
 
Self Storage
 
1954
34
 
Flats at Campus Pointe
 
LIG I
     
1201 Campus Pointe Court
 
Charlotte
 
NC
 
28262
 
Multifamily
 
Student Housing
 
2012
35
 
Vista Plaza Shopping Center- Torrance
 
WFB
     
4220, 4230, 4240, 4310 and 4330 Pacific Coast Highway
 
Torrance
 
CA
 
90505
 
Retail
 
Anchored
 
1972
36
 
Corte Madera Business Center
 
WFB
     
45-65 Koch Road
 
Corte Madera
 
CA
 
94925
 
Office
 
Suburban
 
1987
37
 
Parc De Maison
 
WFB
     
1700 Colorado Street
 
Carson City
 
NV
 
89701
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1987
38
 
First Commercial Realty Portfolio
 
Basis
     
Various
 
Various
 
MI
 
Various
 
Retail
 
Various
 
Various
38.01
 
Royal Town Center
 
Basis
     
8888-8918 Eight Mile Road
 
Royal Oak Township
 
MI
 
48220
 
Retail
 
Shadow Anchored
 
1996
38.02
 
Mt Morris Commons
 
Basis
     
7168-7220 North Saginaw Street
 
Genesee Township
 
MI
 
48458
 
Retail
 
Anchored
 
1978
39
 
Towneplace Suites - Mooresville
 
WFB
     
139 Gateway Boulevard
 
Mooresville
 
NC
 
28117
 
Hospitality
 
Extended Stay
 
2009
40
 
Villas at Granville
 
CIIICM
     
8616 North 72nd Street
 
Milwaukee
 
WI
 
53223
 
Multifamily
 
Garden
 
1989
41
 
Pines of Newpointe
 
LIG I
     
104 Summit Arch
 
Virginia Beach
 
VA
 
23462
 
Multifamily
 
Garden
 
1991
42
 
Stor N More
 
RBS
     
1505 South US Highway 301
 
Tampa
 
FL
 
33619
 
Self Storage
 
Self Storage
 
2007
43
 
Southern Plaza
 
Basis
     
2003 Southern Boulevard Southeast
 
Rio Rancho
 
NM
 
87124
 
Retail
 
Shadow Anchored
 
1986
44
 
Heartland Inn
 
RBS
     
87 2nd Street
 
Coralville
 
IA
 
52241
 
Hospitality
 
Limited Service
 
1989
45
 
Mays Crossing
 
LIG I
     
31 Georgia Highway 138
 
Stockbridge
 
GA
 
30281
 
Retail
 
Anchored
 
1984
46
 
Meadow Central
 
WFB
     
10260 & 10300 North Central Expressway
 
Dallas
 
TX
 
75231
 
Office
 
Suburban
 
1974
47
 
Country Club Park
 
CIIICM
 
Crossed Portfolio A
 
1855 West Wickenbrug Way
 
Wickenburg
 
AZ
 
85390
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1975
48
 
Lincoln MHC
 
CIIICM
 
Crossed Portfolio A
 
6368 Lincoln Boulevard
 
Oroville
 
CA
 
95966
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1974
49
 
Hidden Creek MHC
 
CIIICM
     
1 Sandy Brook Drive
 
Hamlin
 
NY
 
14464
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1972
50
 
Colony Plaza
 
CIIICM
     
4811 State Highway 6 South
 
Missouri City
 
TX
 
77459
 
Retail
 
Anchored
 
1996
51
 
AZ MHC Portfolio
 
Basis
     
Various
 
Tuscon
 
AZ
 
Various
 
Manufactured Housing Community
 
Manufactured Housing Community
 
Various
51.01
 
Park Plaza MHC
 
Basis
     
6001 South Park Avenue
 
Tuscon
 
AZ
 
85706
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1947
51.02
 
Aloha MHC
 
Basis
     
810 West Limberlost Drive
 
Tuscon
 
AZ
 
85705
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1962
51.03
 
Emery MHC
 
Basis
     
6002 South Fontana Avenue
 
Tuscon
 
AZ
 
85706
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1947
51.04
 
Las Palmas MHC
 
Basis
     
415 East Corona Road
 
Tuscon
 
AZ
 
85706
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1975
51.05
 
Alvord MHC
 
Basis
     
3419 East Alvord Road
 
Tuscon
 
AZ
 
85706
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1960
52
 
Corona Hills Town Center
 
CIIICM
     
107-131 North McKinley Street
 
Corona
 
CA
 
92879
 
Retail
 
Shadow Anchored
 
1989
53
 
Cimarron MHC
 
CIIICM
     
2700 Rawhide Drive
 
Irving
 
TX
 
75060
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
54
 
McGee’s Crossing
 
RBS
     
12330 NC Highway 210
 
Benson
 
NC
 
27504
 
Retail
 
Anchored
 
2002
55
 
Woodland Plaza
 
Basis
     
2320-2478 US Highway 421
 
Harlan
 
KY
 
40831
 
Retail
 
Anchored
 
1974
56
 
Mizner Place
 
CIIICM
     
12300 South Shore Boulevard
 
Wellington
 
FL
 
33483
 
Office
 
Suburban
 
2001
57
 
Yorktown Self Storage
 
WFB
     
2360 Hampton Highway
 
Yorktown
 
VA
 
23693
 
Self Storage
 
Self Storage
 
2004
58
 
Palm Shadows MHC
 
CIIICM
     
200 North Val Verde Road
 
Donna
 
TX
 
78537
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1977
59
 
Sunrise Pass Estates MHC
 
CIIICM
     
1000 Windy Pass
 
Barstow
 
CA
 
92311
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1972
60
 
Lake Ridge Shopping Center
 
RBS
 
Crossed Portfolio B
 
5115 & 5145 Lake Ridge Parkway
 
Grand Prairie
 
TX
 
75052
 
Retail
 
Unanchored
 
2007
61
 
River Hills Plaza
 
RBS
 
Crossed Portfolio B
 
6100-6148 Bryant Irvin Road
 
Fort Worth
 
TX
 
76132
 
Retail
 
Unanchored
 
2004
62
 
American Mini Storage Norco
 
CIIICM
     
2059 Second Street
 
Norco
 
CA
 
92860
 
Self Storage
 
Self Storage
 
2001
63
 
Crystal Lake Plaza
 
Basis
     
3000 Curry Ford Road
 
Orlando
 
FL
 
32806
 
Retail
 
Anchored
 
1963
64
 
Ramey’s MHC
 
CIIICM
     
1600 Lynchburg Turnpike
 
Salem
 
VA
 
24153
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1953
65
 
The Store Room
 
CIIICM
     
4401 Village Boulevard
 
West Palm Beach
 
FL
 
33407
 
Self Storage
 
Self Storage
 
1996
66
 
Falconview MHC
 
WFB
     
9645 Meadowlark Court
 
Freeland
 
MI
 
48623
 
Manufactured Housing Community
 
Manufactured Housing Community
 
2003
67
 
Silo Self Storage
 
CIIICM
     
425 Swiss Avenue
 
Nashville
 
TN
 
37211
 
Self Storage
 
Self Storage
 
1996
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan
Seller(1)
 
Cross Collateralized and Cross
Defaulted Loan Flag(2)
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
 
Year
Built
68
 
160 West 72nd Street
 
WFB
     
160 West 72nd Street
 
New York
 
NY
 
10023
 
Mixed Use
 
Multifamily/Retail
 
1910
69
 
Los Arboles Community
 
CIIICM
     
17200 South La Villita Road
 
Sahuarita
 
AZ
 
85264
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1972
70
 
Emerald Lake MHC
 
CIIICM
     
200 Jeremy Drive
 
Davenport
 
FL
 
33837
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1982
71
 
Little Texas MHC
 
CIIICM
     
7501 Bluff Springs Road
 
Austin
 
TX
 
78744
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
72
 
Try Mor MHC
 
CIIICM
     
5624 14th Street West
 
Bradenton
 
FL
 
34207
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
73
 
Lyndon Lawn MHC
 
CIIICM
     
1208 U.S. Route 11
 
Central Square
 
NY
 
13076
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1965
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Year
Renovated
 
Number of
Units(3)
 
Unit of
Measure
 
Cut-off Date Balance
Per Unit/SF(3)
 
Original Balance
($)(4)
 
Cut-off Date Balance
($)(4)
 
% of Aggregate
Cut-off Date
Balance
 
Maturity Date or
ARD Balloon
Payment ($)
 
ARD
Loan
 
Origination
Date
 
First Pay
Date
 
Last IO Pay
Date
 
First P&I
Pay Date
 
Maturity Date or
Anticipated
Repayment Date
 
ARD Loan Maturity
Date
 
Gross
Mortgage
Rate
1
 
RHP Portfolio III
     
3,321
 
Pads
 
38,761
 
128,723,897
 
128,723,897
 
8.8%
 
110,897,973
 
N
 
4/5/2013
 
6/1/2013
 
3/1/2016
 
4/1/2016
 
5/1/2023
     
4.01100%
1.01
 
Portside
     
931
 
Pads
     
43,640,216
 
43,640,216
 
3.0%
                                   
1.02
 
Crescentwood Village
     
273
 
Pads
     
18,576,579
 
18,576,579
 
1.3%
                                   
1.03
 
Spring Valley Village
     
136
 
Pads
     
12,089,520
 
12,089,520
 
0.8%
                                   
1.04
 
Riverside (UT)
     
200
 
Pads
     
11,720,937
 
11,720,937
 
0.8%
                                   
1.05
 
Springdale Lake
     
443
 
Pads
     
11,617,733
 
11,617,733
 
0.8%
                                   
1.06
 
Sundown
     
200
 
Pads
     
10,342,437
 
10,342,437
 
0.7%
                                   
1.07
 
Oak Park Village
     
343
 
Pads
     
7,961,390
 
7,961,390
 
0.5%
                                   
1.08
 
River Oaks
     
397
 
Pads
     
7,489,605
 
7,489,605
 
0.5%
                                   
1.09
 
Riverside (KS)
     
93
 
Pads
     
2,071,436
 
2,071,436
 
0.1%
                                   
1.10
 
Sherwood Acres
     
110
 
Pads
     
1,238,439
 
1,238,439
 
0.1%
                                   
1.11
 
Glen Acres
     
133
 
Pads
     
1,017,289
 
1,017,289
 
0.1%
                                   
1.12
 
Connie Jean
     
62
 
Pads
     
958,316
 
958,316
 
0.1%
                                   
2
 
Midtown I & II
     
794,110
 
Sq. Ft.
 
157
 
124,300,000
 
124,300,000
 
8.5%
 
124,300,000
 
Y
 
4/25/2013
 
6/1/2013
 
5/1/2023
     
5/1/2023
 
5/1/2043
 
3.84000%
3
 
The Plant San Jose
     
485,895
 
Sq. Ft.
 
253
 
123,000,000
 
123,000,000
 
8.4%
 
123,000,000
 
Y
 
4/15/2013
 
6/1/2013
 
5/1/2023
     
5/1/2023
 
5/1/2033
 
3.81500%
4
 
White Marsh Mall
 
2012
 
702,317
 
Sq. Ft.
 
271
 
110,000,000
 
110,000,000
 
7.5%
 
110,000,000
 
N
 
5/1/2013
 
6/1/2013
 
5/1/2021
     
5/1/2021
     
3.65800%
5
 
301 South College Street
 
2012
 
988,646
 
Sq. Ft.
 
177
 
90,000,000
 
90,000,000
 
6.1%
 
81,590,155
 
N
 
4/11/2013
 
6/1/2013
 
5/1/2018
 
6/1/2018
 
5/1/2023
     
3.93500%
6
 
Cheeca Lodge & Spa
 
2009
 
214
 
Rooms
 
397,196
 
85,000,000
 
85,000,000
 
5.8%
 
71,912,956
 
N
 
5/1/2013
 
6/1/2013
 
5/1/2015
 
6/1/2015
 
5/1/2023
     
4.15000%
7
 
Cumberland Mall
 
2006
 
541,527
 
Sq. Ft.
 
295
 
70,000,000
 
70,000,000
 
4.8%
 
70,000,000
 
N
 
4/26/2013
 
6/1/2013
 
5/1/2023
     
5/1/2023
     
3.67000%
8
 
100 & 150 South Wacker Drive
 
2008
 
1,095,653
 
Sq. Ft.
 
128
 
69,000,000
 
69,000,000
 
4.7%
 
62,581,992
 
N
 
4/30/2013
 
6/1/2013
 
5/1/2018
 
6/1/2018
 
5/1/2023
     
3.96250%
9
 
Brambleton Town Center
     
295,628
 
Sq. Ft.
 
203
 
60,000,000
 
60,000,000
 
4.1%
 
50,548,928
 
N
 
5/1/2013
 
6/1/2013
 
5/1/2015
 
6/1/2015
 
5/1/2023
     
4.00000%
10
 
Rehoboth Bay MHC
 
2012
 
525
 
Pads
 
62,857
 
33,000,000
 
33,000,000
 
2.2%
 
29,933,717
 
N
 
5/3/2013
 
7/1/2013
 
6/1/2018
 
7/1/2018
 
6/1/2023
     
3.97000%
11
 
RHP Portfolio IV
     
860
 
Pads
 
35,607
 
30,621,868
 
30,621,868
 
2.1%
 
26,381,295
 
N
 
4/5/2013
 
6/1/2013
 
3/1/2016
 
4/1/2016
 
5/1/2023
     
4.01100%
11.01
 
Brookside
     
170
 
Pads
     
10,615,188
 
10,615,188
 
0.7%
                                   
11.02
 
Overpass Point MHC
     
193
 
Pads
     
7,445,375
 
7,445,375
 
0.5%
                                   
11.03
 
Havenwood
     
120
 
Pads
     
6,560,775
 
6,560,775
 
0.4%
                                   
11.04
 
The Woodlands
     
244
 
Pads
     
3,051,867
 
3,051,867
 
0.2%
                                   
11.05
 
Pine Haven MHC
     
133
 
Pads
     
2,948,663
 
2,948,663
 
0.2%
                                   
12
 
Heron Bay III, IV & Waterway Shoppes
     
130,985
 
Sq. Ft.
 
175
 
23,000,000
 
22,970,518
 
1.6%
 
18,382,304
 
N
 
4/26/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.17000%
12.01
 
Heron Bay III, IV
     
90,727
 
Sq. Ft.
     
15,031,496
 
15,012,228
 
1.0%
                                   
12.02
 
Waterway Shoppes
     
40,258
 
Sq. Ft.
     
7,968,504
 
7,958,290
 
0.5%
                                   
13
 
Brentwood Gateway Office Building
 
2007
 
100,304
 
Sq. Ft.
 
224
 
22,500,000
 
22,500,000
 
1.5%
 
17,972,033
 
N
 
5/6/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.15500%
14
 
Continental Plaza - Columbus
 
2009
 
568,740
 
Sq. Ft.
 
39
 
22,000,000
 
21,972,166
 
1.5%
 
17,620,514
 
N
 
4/9/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.23000%
15
 
Orchard Pointe
     
114,709
 
Sq. Ft.
 
188
 
21,600,000
 
21,574,141
 
1.5%
 
17,451,769
 
N
 
4/26/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.48000%
16
 
Mobile Festival Centre
 
1992
 
380,619
 
Sq. Ft.
 
54
 
20,718,750
 
20,718,750
 
1.4%
 
17,257,958
 
N
 
5/9/2013
 
7/1/2013
 
6/1/2015
 
7/1/2015
 
6/1/2023
     
4.45000%
17
 
HIE Washington Portfolio
     
212
 
Rooms
 
82,417
 
17,500,000
 
17,472,436
 
1.2%
 
15,537,540
 
N
 
4/16/2013
 
6/1/2013
     
6/1/2013
 
5/1/2018
     
4.87600%
17.01
 
Holiday Inn Express Marysville
     
100
 
Rooms
     
12,250,000
 
12,230,705
 
0.8%
                                   
17.02
 
Holiday Inn Express Sumner
     
112
 
Rooms
     
5,250,000
 
5,241,731
 
0.4%
                                   
18
 
Residence Inn San Juan Capistrano
     
130
 
Rooms
 
131,923
 
17,150,000
 
17,150,000
 
1.2%
 
14,889,141
 
N
 
5/9/2013
 
7/1/2013
     
7/1/2013
 
6/1/2020
     
4.14900%
19
 
Hilton Norfolk
 
2007
 
247
 
Rooms
 
68,707
 
17,000,000
 
16,970,629
 
1.2%
 
12,406,006
 
N
 
4/24/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.35000%
20
 
Lake Cable Apartments
     
586
 
Units
 
28,108
 
16,500,000
 
16,471,395
 
1.1%
 
12,031,887
 
N
 
4/30/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.33000%
21
 
One Harbour Place
 
1984
 
68,597
 
Sq. Ft.
 
226
 
15,500,000
 
15,500,000
 
1.1%
 
12,316,548
 
N
 
5/3/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.01000%
22
 
540 Atlantic Ave
 
1989
 
68,932
 
Sq. Ft.
 
218
 
15,000,000
 
15,000,000
 
1.0%
 
13,620,059
 
N
 
5/9/2013
 
7/1/2013
     
7/1/2013
 
6/1/2018
     
4.03000%
23
 
Union Square New Hope
     
117,245
 
Sq. Ft.
 
124
 
14,500,000
 
14,500,000
 
1.0%
 
11,538,552
 
N
 
5/3/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.05000%
24
 
RiverPark XI
     
125,000
 
Sq. Ft.
 
116
 
14,500,000
 
14,472,274
 
1.0%
 
10,335,486
 
Y
 
4/17/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
 
5/1/2038
 
3.75000%
25
 
Atascocita Town Center
 
2005
 
157,555
 
Sq. Ft.
 
89
 
14,000,000
 
14,000,000
 
1.0%
 
11,922,297
 
N
 
5/6/2013
 
7/1/2013
 
6/1/2015
 
7/1/2015
 
6/1/2023
     
4.39000%
26
 
Continental Shopping Plaza - Green Valley
 
1999
 
155,909
 
Sq. Ft.
 
89
 
13,875,000
 
13,875,000
 
0.9%
 
11,722,366
 
N
 
4/30/2013
 
6/1/2013
 
5/1/2015
 
6/1/2015
 
5/1/2023
     
4.10000%
27
 
Hilton Garden Inn Concord
     
118
 
Rooms
 
110,593
 
13,050,000
 
13,050,000
 
0.9%
 
9,606,260
 
N
 
5/2/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.58000%
28
 
808 Broadway
 
1981
 
24,548
 
Sq. Ft.
 
509
 
12,500,000
 
12,500,000
 
0.9%
 
12,500,000
 
Y
 
5/6/2013
 
7/1/2013
 
6/1/2023
     
6/1/2023
 
6/1/2043
 
4.08000%
29
 
Residence Inn Harrisonburg
     
108
 
Rooms
 
114,619
 
12,400,000
 
12,378,834
 
0.8%
 
9,073,343
 
N
 
4/26/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.42000%
30
 
BSG Texas Hotel Portfolio
     
144
 
Rooms
 
83,333
 
12,000,000
 
12,000,000
 
0.8%
 
7,605,105
 
N
 
5/8/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
5.14000%
30.01
 
La Quinta Inn and Suites - Big Spring
     
73
 
Rooms
     
7,260,000
 
7,260,000
 
0.5%
                                   
30.02
 
Holiday Inn Express - Graham
     
71
 
Rooms
     
4,740,000
 
4,740,000
 
0.3%
                                   
31
 
7220 Wisconsin Avenue
 
1986
 
40,325
 
Sq. Ft.
 
291
 
11,750,000
 
11,735,199
 
0.8%
 
9,417,604
 
N
 
4/23/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.25000%
32
 
Millerville Center
     
79,189
 
Sq. Ft.
 
138
 
10,900,000
 
10,900,000
 
0.7%
 
8,251,378
 
N
 
4/12/2013
 
6/1/2013
 
5/1/2014
 
6/1/2014
 
5/1/2023
     
4.14000%
33
 
CubeSmart Self Storage Portfolio
 
Various
 
236,213
 
Sq. Ft.
 
45
 
10,750,000
 
10,736,130
 
0.7%
 
8,582,556
 
N
 
4/29/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.14000%
33.01
 
Culpeper
 
2003
 
94,800
 
Sq. Ft.
     
5,098,000
 
5,091,422
 
0.3%
                                   
33.02
 
South Wales
 
2001
 
70,500
 
Sq. Ft.
     
3,879,000
 
3,873,995
 
0.3%
                                   
33.03
 
Hilltop Remote
 
1980
 
46,603
 
Sq. Ft.
     
1,034,000
 
1,032,666
 
0.1%
                                   
33.04
 
Hilltop
 
1994
 
24,310
 
Sq. Ft.
     
739,000
 
738,047
 
0.1%
                                   
34
 
Flats at Campus Pointe
     
183
 
Units
 
50,546
 
9,250,000
 
9,250,000
 
0.6%
 
7,806,151
 
N
 
4/26/2013
 
6/1/2013
 
5/1/2015
 
6/1/2015
 
5/1/2023
     
4.06000%
35
 
Vista Plaza Shopping Center- Torrance
 
1993
 
75,732
 
Sq. Ft.
 
112
 
8,500,000
 
8,488,552
 
0.6%
 
6,737,493
 
N
 
5/1/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
3.94000%
36
 
Corte Madera Business Center
     
38,190
 
Sq. Ft.
 
222
 
8,500,000
 
8,484,385
 
0.6%
 
6,116,812
 
N
 
4/30/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
3.99000%
37
 
Parc De Maison
     
168
 
Pads
 
49,695
 
8,360,000
 
8,348,740
 
0.6%
 
6,626,523
 
N
 
5/1/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
3.94000%
38
 
First Commercial Realty Portfolio
 
Various
 
124,352
 
Sq. Ft.
 
67
 
8,325,000
 
8,315,255
 
0.6%
 
6,749,309
 
N
 
5/1/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.58000%
38.01
 
Royal Town Center
 
1998
 
52,704
 
Sq. Ft.
     
4,933,000
 
4,927,225
 
0.3%
                                   
38.02
 
Mt Morris Commons
 
2001
 
71,648
 
Sq. Ft.
     
3,392,000
 
3,388,029
 
0.2%
                                   
39
 
Towneplace Suites - Mooresville
     
116
 
Rooms
 
68,878
 
8,000,000
 
7,989,812
 
0.5%
 
6,400,659
 
N
 
4/30/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.20000%
40
 
Villas at Granville
 
1997
 
107
 
Units
 
72,333
 
7,750,000
 
7,739,673
 
0.5%
 
6,154,165
 
N
 
5/3/2013
 
6/5/2013
     
6/5/2013
 
5/5/2023
     
3.99000%
41
 
Pines of Newpointe
     
104
 
Units
 
74,181
 
7,725,000
 
7,714,859
 
0.5%
 
6,149,823
 
N
 
4/11/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.06000%
42
 
Stor N More
     
130,868
 
Sq. Ft.
 
59
 
7,700,000
 
7,690,300
 
0.5%
 
7,017,650
 
N
 
4/17/2013
 
6/1/2013
     
6/1/2013
 
5/1/2018
     
4.25000%
43
 
Southern Plaza
     
130,431
 
Sq. Ft.
 
52
 
6,800,000
 
6,800,000
 
0.5%
 
5,748,228
 
N
 
5/1/2013
 
6/1/2013
 
5/1/2015
 
6/1/2015
 
5/1/2023
     
4.12000%
44
 
Heartland Inn
 
1992
 
169
 
Rooms
 
39,878
 
6,750,000
 
6,739,414
 
0.5%
 
5,028,713
 
N
 
4/30/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.90000%
45
 
Mays Crossing
 
2007
 
138,274
 
Sq. Ft.
 
47
 
6,500,000
 
6,491,467
 
0.4%
 
5,174,609
 
N
 
4/9/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.06000%
46
 
Meadow Central
 
2011
 
170,131
 
Sq. Ft.
 
38
 
6,400,000
 
6,388,943
 
0.4%
 
4,670,497
 
N
 
4/25/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.35000%
47
 
Country Club Park
     
150
 
Pads
 
24,948
 
4,275,000
 
4,269,472
 
0.3%
 
3,411,845
 
N
 
5/1/2013
 
6/5/2013
     
6/5/2013
 
5/5/2023
     
4.13000%
48
 
Lincoln MHC
     
101
 
Pads
 
24,948
 
1,995,000
 
1,992,487
 
0.1%
 
1,598,989
 
N
 
5/3/2013
 
6/5/2013
     
6/5/2013
 
5/5/2023
     
4.25000%
49
 
Hidden Creek MHC
     
272
 
Pads
 
21,324
 
5,800,000
 
5,800,000
 
0.4%
 
4,685,812
 
N
 
5/8/2013
 
7/5/2013
     
7/5/2013
 
6/5/2023
     
4.48000%
50
 
Colony Plaza
     
55,022
 
Sq. Ft.
 
102
 
5,600,000
 
5,600,000
 
0.4%
 
4,930,588
 
N
 
5/9/2013
 
7/5/2013
     
7/5/2013
 
6/5/2018
     
4.40000%
51
 
AZ MHC Portfolio
     
258
 
Pads
 
21,318
 
5,500,000
 
5,500,000
 
0.4%
 
4,008,784
 
N
 
5/3/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.32000%
51.01
 
Park Plaza MHC
     
58
 
Pads
     
1,485,000
 
1,485,000
 
0.1%
                                   
51.02
 
Aloha MHC
     
50
 
Pads
     
1,255,800
 
1,255,800
 
0.1%
                                   
51.03
 
Emery MHC
     
64
 
Pads
     
1,182,500
 
1,182,500
 
0.1%
                                   
51.04
 
Las Palmas MHC
     
52
 
Pads
     
1,164,200
 
1,164,200
 
0.1%
                                   
51.05
 
Alvord MHC
     
34
 
Pads
     
412,500
 
412,500
 
0.0%
                                   
52
 
Corona Hills Town Center
     
54,379
 
Sq. Ft.
 
101
 
5,500,000
 
5,500,000
 
0.4%
 
4,454,131
 
N
 
5/9/2013
 
7/5/2013
     
7/5/2013
 
6/5/2023
     
4.55000%
53
 
Cimarron MHC
     
215
 
Pads
 
23,226
 
5,000,000
 
4,993,674
 
0.3%
 
4,004,662
 
N
 
5/1/2013
 
6/5/2013
     
6/5/2013
 
5/5/2023
     
4.23000%
54
 
McGee’s Crossing
     
65,307
 
Sq. Ft.
 
76
 
5,000,000
 
4,991,060
 
0.3%
 
3,620,741
 
N
 
4/22/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.15000%
55
 
Woodland Plaza
 
2011
 
87,855
 
Sq. Ft.
 
54
 
4,777,500
 
4,777,500
 
0.3%
 
3,835,662
 
N
 
5/2/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.30000%
56
 
Mizner Place
     
36,599
 
Sq. Ft.
 
126
 
4,600,000
 
4,600,000
 
0.3%
 
3,667,078
 
N
 
5/9/2013
 
7/5/2013
     
7/5/2013
 
6/5/2023
     
4.10000%
57
 
Yorktown Self Storage
     
73,470
 
Sq. Ft.
 
62
 
4,525,000
 
4,525,000
 
0.3%
 
3,806,831
 
N
 
4/30/2013
 
6/1/2013
 
5/1/2015
 
6/1/2015
 
5/1/2023
     
3.95000%
58
 
Palm Shadows MHC
     
425
 
Pads
 
10,576
 
4,500,000
 
4,494,697
 
0.3%
 
3,644,537
 
N
 
4/22/2013
 
6/5/2013
     
6/5/2013
 
5/5/2023
     
4.55000%
59
 
Sunrise Pass Estates MHC
     
161
 
Pads
 
27,296
 
4,400,000
 
4,394,709
 
0.3%
 
4,023,888
 
N
 
4/26/2013
 
6/5/2013
     
6/5/2013
 
5/5/2018
     
4.46000%
60
 
Lake Ridge Shopping Center
     
26,869
 
Sq. Ft.
 
88
 
2,700,000
 
2,696,744
 
0.2%
 
2,178,987
 
N
 
4/25/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.44700%
61
 
River Hills Plaza
     
20,000
 
Sq. Ft.
 
88
 
1,425,000
 
1,423,281
 
0.1%
 
1,150,021
 
N
 
4/25/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.44700%
62
 
American Mini Storage Norco
     
84,626
 
Sq. Ft.
 
47
 
4,000,000
 
3,994,806
 
0.3%
 
3,190,089
 
N
 
4/30/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.11000%
63
 
Crystal Lake Plaza
 
2013
 
54,441
 
Sq. Ft.
 
70
 
3,825,000
 
3,825,000
 
0.3%
 
3,076,315
 
N
 
5/6/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.35000%
64
 
Ramey’s MHC
     
140
 
Pads
 
25,000
 
3,500,000
 
3,500,000
 
0.2%
 
2,544,177
 
N
 
5/8/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.25000%
65
 
The Store Room
     
44,300
 
Sq. Ft.
 
73
 
3,250,000
 
3,250,000
 
0.2%
 
2,616,596
 
N
 
5/9/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.38000%
66
 
Falconview MHC
     
169
 
Pads
 
16,420
 
2,775,000
 
2,775,000
 
0.2%
 
2,229,497
 
N
 
5/3/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.32000%
67
 
Silo Self Storage
     
58,910
 
Sq. Ft.
 
44
 
2,600,000
 
2,600,000
 
0.2%
 
2,117,762
 
N
 
5/9/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
4.72000%
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Year
Renovated
 
Number of
Units(3)
 
Unit of
Measure
 
Cut-off Date Balance
Per Unit/SF(3)
 
Original Balance
($)(4)
 
Cut-off Date Balance
($)(4)
 
% of Aggregate
Cut-off Date
Balance
 
Maturity Date or
ARD Balloon
Payment ($)
 
ARD
Loan
 
Origination
Date
 
First Pay
Date
 
Last IO Pay
Date
 
First P&I
Pay Date
 
Maturity Date or
Anticipated
Repayment Date
 
ARD Loan Maturity
Date
 
Gross
Mortgage
Rate
68
 
160 West 72nd Street
     
7,500
 
Sq. Ft.
 
293
 
2,200,000
 
2,197,168
 
0.1%
 
1,757,057
 
N
 
5/1/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
     
4.15000%
69
 
Los Arboles Community
     
101
 
Pads
 
19,802
 
2,000,000
 
2,000,000
 
0.1%
 
1,501,298
 
N
 
5/6/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
     
5.11000%
70
 
Emerald Lake MHC
     
108
 
Pads
 
18,496
 
2,000,000
 
1,997,552
 
0.1%
 
1,610,316
 
N
 
5/1/2013
 
6/5/2013
     
6/5/2013
 
5/5/2023
     
4.38000%
71
 
Little Texas MHC
     
73
 
Pads
 
25,658
 
1,875,000
 
1,873,063
 
0.1%
 
1,547,615
 
N
 
4/16/2013
 
6/5/2013
     
6/5/2013
 
5/5/2023
     
5.12000%
72
 
Try Mor MHC
     
67
 
Pads
 
26,772
 
1,800,000
 
1,793,733
 
0.1%
 
1,322,529
 
N
 
3/28/2013
 
5/1/2013
     
5/1/2013
 
4/1/2023
     
4.53000%
73
 
Lyndon Lawn MHC
     
85
 
Pads
 
19,349
 
1,650,000
 
1,644,658
 
0.1%
 
1,232,761
 
N
 
3/25/2013
 
5/1/2013
     
5/1/2013
 
4/1/2023
     
4.98000%
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Trust Advisor Fee
 
Trustee
Fee
 
Servicing Fee
 
Net Mortgage
Rate
 
Interest
Accrual
Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest Accrual
Method During
IO
 
Original Term
to Maturity
or ARD
(Mos.)
 
Remaining
Term to
Maturity or
ARD (Mos.)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
1
 
RHP Portfolio III
 
0.00155%
 
0.00310%
 
0.02000%
 
3.98635%
 
Actual/360
 
615,364.17
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
34
 
33
 
360
 
360
 
1
1.01
 
Portside
                                                           
1.02
 
Crescentwood Village
                                                           
1.03
 
Spring Valley Village
                                                           
1.04
 
Riverside (UT)
                                                           
1.05
 
Springdale Lake
                                                           
1.06
 
Sundown
                                                           
1.07
 
Oak Park Village
                                                           
1.08
 
River Oaks
                                                           
1.09
 
Riverside (KS)
                                                           
1.10
 
Sherwood Acres
                                                           
1.11
 
Glen Acres
                                                           
1.12
 
Connie Jean
                                                           
2
 
Midtown I & II
 
0.00155%
 
0.00310%
 
0.02000%
 
3.81535%
 
Actual/360
 
403,284.44
 
Interest-only, ARD
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
3
 
The Plant San Jose
 
0.00155%
 
0.00310%
 
0.02000%
 
3.79035%
 
Actual/360
 
396,468.58
 
Interest-only, ARD
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
4
 
White Marsh Mall
 
0.00155%
 
0.00310%
 
0.02000%
 
3.63335%
 
Actual/360
 
339,973.84
 
Interest-only, Balloon
 
Actual/360
 
96
 
95
 
96
 
95
 
0
 
0
 
1
5
 
301 South College Street
 
0.00155%
 
0.00310%
 
0.03000%
 
3.90035%
 
Actual/360
 
426,308.02
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
6
 
Cheeca Lodge & Spa
 
0.00155%
 
0.00310%
 
0.03000%
 
4.11535%
 
Actual/360
 
413,187.82
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
7
 
Cumberland Mall
 
0.00000%
 
0.00310%
 
0.02000%
 
3.64690%
 
Actual/360
 
217,056.71
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
8
 
100 & 150 South Wacker Drive
 
0.00000%
 
0.00310%
 
0.02000%
 
3.93940%
 
Actual/360
 
327,926.57
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
9
 
Brambleton Town Center
 
0.00155%
 
0.00310%
 
0.02000%
 
3.97535%
 
Actual/360
 
286,449.18
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
10
 
Rehoboth Bay MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
3.94535%
 
Actual/360
 
156,976.83
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
11
 
RHP Portfolio IV
 
0.00155%
 
0.00310%
 
0.02000%
 
3.98635%
 
Actual/360
 
146,387.74
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
34
 
33
 
360
 
360
 
1
11.01
 
Brookside
                                                           
11.02
 
Overpass Point MHC
                                                           
11.03
 
Havenwood
                                                           
11.04
 
The Woodlands
                                                           
11.05
 
Pine Haven MHC
                                                           
12
 
Heron Bay III, IV & Waterway Shoppes
 
0.00155%
 
0.00310%
 
0.06000%
 
4.10535%
 
Actual/360
 
112,071.59
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
12.01
 
Heron Bay III, IV
                                                           
12.02
 
Waterway Shoppes
                                                           
13
 
Brentwood Gateway Office Building
 
0.00155%
 
0.00310%
 
0.05000%
 
4.10035%
 
Actual/360
 
109,438.72
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
14
 
Continental Plaza - Columbus
 
0.00155%
 
0.00310%
 
0.02000%
 
4.20535%
 
Actual/360
 
107,969.34
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
15
 
Orchard Pointe
 
0.00155%
 
0.00310%
 
0.16000%
 
4.31535%
 
Actual/360
 
109,187.49
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
16
 
Mobile Festival Centre
 
0.00155%
 
0.00310%
 
0.02000%
 
4.42535%
 
Actual/360
 
107,958.19
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
336
 
336
 
0
17
 
HIE Washington Portfolio
 
0.00155%
 
0.00310%
 
0.02000%
 
4.85135%
 
Actual/360
 
101,042.95
 
Amortizing Balloon
     
60
 
59
 
0
 
0
 
300
 
299
 
1
17.01
 
Holiday Inn Express Marysville
                                                           
17.02
 
Holiday Inn Express Sumner
                                                           
18
 
Residence Inn San Juan Capistrano
 
0.00155%
 
0.00310%
 
0.02000%
 
4.12435%
 
Actual/360
 
83,356.74
 
Amortizing Balloon
     
84
 
84
 
0
 
0
 
360
 
360
 
0
19
 
Hilton Norfolk
 
0.00155%
 
0.00310%
 
0.02000%
 
4.32535%
 
Actual/360
 
93,049.98
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
20
 
Lake Cable Apartments
 
0.00155%
 
0.00310%
 
0.11000%
 
4.21535%
 
Actual/360
 
90,127.52
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
21
 
One Harbour Place
 
0.00155%
 
0.00310%
 
0.02000%
 
3.98535%
 
Actual/360
 
74,088.76
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
22
 
540 Atlantic Ave
 
0.00155%
 
0.00310%
 
0.02000%
 
4.00535%
 
Actual/360
 
71,871.97
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
23
 
Union Square New Hope
 
0.00155%
 
0.00310%
 
0.02000%
 
4.02535%
 
Actual/360
 
69,643.84
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
24
 
RiverPark XI
 
0.00155%
 
0.00310%
 
0.11000%
 
3.63535%
 
Actual/360
 
74,549.02
 
Amortizing ARD
     
120
 
119
 
0
 
0
 
300
 
299
 
1
25
 
Atascocita Town Center
 
0.00155%
 
0.00310%
 
0.02000%
 
4.36535%
 
Actual/360
 
70,023.85
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
26
 
Continental Shopping Plaza - Green Valley
 
0.00155%
 
0.00310%
 
0.06000%
 
4.03535%
 
Actual/360
 
67,043.77
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
27
 
Hilton Garden Inn Concord
 
0.00155%
 
0.00310%
 
0.06000%
 
4.51535%
 
Actual/360
 
73,129.99
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
28
 
808 Broadway
 
0.00155%
 
0.00310%
 
0.06000%
 
4.01535%
 
Actual/360
 
43,090.28
 
Interest-only, ARD
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
29
 
Residence Inn Harrisonburg
 
0.00155%
 
0.00310%
 
0.02000%
 
4.39535%
 
Actual/360
 
68,361.38
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
30
 
BSG Texas Hotel Portfolio
 
0.00155%
 
0.00310%
 
0.02000%
 
5.11535%
 
Actual/360
 
80,125.69
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
240
 
240
 
0
30.01
 
La Quinta Inn and Suites - Big Spring
                                                           
30.02
 
Holiday Inn Express - Graham
                                                           
31
 
7220 Wisconsin Avenue
 
0.00155%
 
0.00310%
 
0.02000%
 
4.22535%
 
Actual/360
 
57,802.94
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
32
 
Millerville Center
 
0.00155%
 
0.00310%
 
0.02000%
 
4.11535%
 
Actual/360
 
58,380.14
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
12
 
11
 
300
 
300
 
1
33
 
CubeSmart Self Storage Portfolio
 
0.00155%
 
0.00310%
 
0.11000%
 
4.02535%
 
Actual/360
 
52,193.57
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
33.01
 
Culpeper
                                                           
33.02
 
South Wales
                                                           
33.03
 
Hilltop Remote
                                                           
33.04
 
Hilltop
                                                           
34
 
Flats at Campus Pointe
 
0.00155%
 
0.00310%
 
0.06000%
 
3.99535%
 
Actual/360
 
44,481.48
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
35
 
Vista Plaza Shopping Center- Torrance
 
0.00155%
 
0.00310%
 
0.02000%
 
3.91535%
 
Actual/360
 
40,286.83
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
36
 
Corte Madera Business Center
 
0.00155%
 
0.00310%
 
0.02000%
 
3.96535%
 
Actual/360
 
44,819.21
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
37
 
Parc De Maison
 
0.00155%
 
0.00310%
 
0.02000%
 
3.91535%
 
Actual/360
 
39,623.28
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
38
 
First Commercial Realty Portfolio
 
0.00155%
 
0.00310%
 
0.07000%
 
4.50535%
 
Actual/360
 
42,578.20
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
38.01
 
Royal Town Center
                                                           
38.02
 
Mt Morris Commons
                                                           
39
 
Towneplace Suites - Mooresville
 
0.00155%
 
0.00310%
 
0.05000%
 
4.14535%
 
Actual/360
 
39,121.37
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
40
 
Villas at Granville
 
0.00155%
 
0.00310%
 
0.02000%
 
3.96535%
 
Actual/360
 
36,955.02
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
41
 
Pines of Newpointe
 
0.00155%
 
0.00310%
 
0.06000%
 
3.99535%
 
Actual/360
 
37,148.04
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
42
 
Stor N More
 
0.00155%
 
0.00310%
 
0.06000%
 
4.18535%
 
Actual/360
 
37,879.37
 
Amortizing Balloon
     
60
 
59
 
0
 
0
 
360
 
359
 
1
43
 
Southern Plaza
 
0.00155%
 
0.00310%
 
0.02000%
 
4.09535%
 
Actual/360
 
32,936.43
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
44
 
Heartland Inn
 
0.00155%
 
0.00310%
 
0.02000%
 
4.87535%
 
Actual/360
 
39,067.56
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
45
 
Mays Crossing
 
0.00155%
 
0.00310%
 
0.06000%
 
3.99535%
 
Actual/360
 
31,257.25
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
46
 
Meadow Central
 
0.00155%
 
0.00310%
 
0.02000%
 
4.32535%
 
Actual/360
 
35,030.58
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
47
 
Country Club Park
 
0.00155%
 
0.00310%
 
0.02000%
 
4.10535%
 
Actual/360
 
20,731.20
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
48
 
Lincoln MHC
 
0.00155%
 
0.00310%
 
0.07000%
 
4.17535%
 
Actual/360
 
9,814.20
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
49
 
Hidden Creek MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.45535%
 
Actual/360
 
29,318.86
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
50
 
Colony Plaza
 
0.00155%
 
0.00310%
 
0.02000%
 
4.37535%
 
Actual/360
 
30,809.62
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
300
 
300
 
0
51
 
AZ MHC Portfolio
 
0.00155%
 
0.00310%
 
0.02000%
 
4.29535%
 
Actual/360
 
30,011.58
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
51.01
 
Park Plaza MHC
                                                           
51.02
 
Aloha MHC
                                                           
51.03
 
Emery MHC
                                                           
51.04
 
Las Palmas MHC
                                                           
51.05
 
Alvord MHC
                                                           
52
 
Corona Hills Town Center
 
0.00155%
 
0.00310%
 
0.02000%
 
4.52535%
 
Actual/360
 
28,031.33
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
53
 
Cimarron MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.20535%
 
Actual/360
 
24,538.49
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
54
 
McGee’s Crossing
 
0.00155%
 
0.00310%
 
0.02000%
 
4.12535%
 
Actual/360
 
26,807.71
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
55
 
Woodland Plaza
 
0.00155%
 
0.00310%
 
0.02000%
 
4.27535%
 
Actual/360
 
23,642.48
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
56
 
Mizner Place
 
0.00155%
 
0.00310%
 
0.02000%
 
4.07535%
 
Actual/360
 
22,227.13
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
57
 
Yorktown Self Storage
 
0.00155%
 
0.00310%
 
0.02000%
 
3.92535%
 
Actual/360
 
21,472.81
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
58
 
Palm Shadows MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.52535%
 
Actual/360
 
22,934.72
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
59
 
Sunrise Pass Estates MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.43535%
 
Actual/360
 
22,189.70
 
Amortizing Balloon
     
60
 
59
 
0
 
0
 
360
 
359
 
1
60
 
Lake Ridge Shopping Center
 
0.00155%
 
0.00310%
 
0.02000%
 
4.42235%
 
Actual/360
 
13,595.61
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
61
 
River Hills Plaza
 
0.00155%
 
0.00310%
 
0.02000%
 
4.42235%
 
Actual/360
 
7,175.46
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
62
 
American Mini Storage Norco
 
0.00155%
 
0.00310%
 
0.02000%
 
4.08535%
 
Actual/360
 
19,351.15
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
63
 
Crystal Lake Plaza
 
0.00155%
 
0.00310%
 
0.02000%
 
4.32535%
 
Actual/360
 
19,041.30
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
64
 
Ramey’s MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.22535%
 
Actual/360
 
18,960.83
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
65
 
The Store Room
 
0.00155%
 
0.00310%
 
0.02000%
 
4.35535%
 
Actual/360
 
16,236.36
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
66
 
Falconview MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.29535%
 
Actual/360
 
13,765.29
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
67
 
Silo Self Storage
 
0.00155%
 
0.00310%
 
0.02000%
 
4.69535%
 
Actual/360
 
13,515.86
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Trust Advisor Fee
 
Trustee
Fee
 
Servicing Fee
 
Net Mortgage
Rate
 
Interest
Accrual
Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest Accrual
Method During
IO
 
Original Term
to Maturity
or ARD
(Mos.)
 
Remaining
Term to
Maturity or
ARD (Mos.)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
68
 
160 West 72nd Street
 
0.00155%
 
0.00310%
 
0.02000%
 
4.12535%
 
Actual/360
 
10,694.27
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
69
 
Los Arboles Community
 
0.00155%
 
0.00310%
 
0.02000%
 
5.08535%
 
Actual/360
 
11,820.34
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
70
 
Emerald Lake MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.35535%
 
Actual/360
 
9,991.60
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
71
 
Little Texas MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
5.09535%
 
Actual/360
 
10,203.36
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
72
 
Try Mor MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.50535%
 
Actual/360
 
10,035.66
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
73
 
Lyndon Lawn MHC
 
0.00155%
 
0.00310%
 
0.02000%
 
4.95535%
 
Actual/360
 
9,626.52
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Prepayment Provisions(5)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)(6)
 
Appraised Value
($)(7)
 
Appraisal Date
 
UW NOI
DSCR (x)(4)
 
UW NCF
DSCR (x)(4)
 
Cut-off Date
LTV
Ratio(4)(7)
 
LTV Ratio at
Maturity or
ARD(4)(7)
 
Cut-off Date
UW NOI Debt
Yield(4)
 
Cut-off Date
UW NCF Debt
Yield(4)
 
UW
Revenues ($)
 
UW
Expenses ($)
 
UW Net Operating
Income ($)
1
 
RHP Portfolio III
 
L(25),GRTR 1% or YM(90),O(5)
 
5
 
5
 
174,620,000
 
Various
 
1.42
 
1.40
 
73.7%
 
63.5%
 
8.2%
 
8.0%
 
16,802,127
 
6,306,023
 
10,496,104
1.01
 
Portside
             
59,200,000
 
2/27/2013
                         
5,237,493
 
1,839,772
 
3,397,722
1.02
 
Crescentwood Village
             
25,200,000
 
3/1/2013
                         
1,997,473
 
473,266
 
1,524,207
1.03
 
Spring Valley Village
             
16,400,000
 
3/2/2013
                         
1,550,071
 
585,671
 
964,401
1.04
 
Riverside (UT)
             
15,900,000
 
3/1/2013
                         
1,295,858
 
324,427
 
971,431
1.05
 
Springdale Lake
             
15,760,000
 
3/5/2013
                         
1,969,962
 
883,724
 
1,086,238
1.06
 
Sundown
             
14,030,000
 
3/1/2013
                         
1,103,729
 
304,170
 
799,559
1.07
 
Oak Park Village
             
10,800,000
 
2/27/2013
                         
1,213,390
 
604,218
 
609,172
1.08
 
River Oaks
             
10,160,000
 
3/5/2013
                         
1,418,517
 
726,189
 
692,328
1.09
 
Riverside (KS)
             
2,810,000
 
3/5/2013
                         
355,761
 
146,418
 
209,343
1.10
 
Sherwood Acres
             
1,680,000
 
3/6/2013
                         
238,817
 
151,971
 
86,846
1.11
 
Glen Acres
             
1,380,000
 
3/6/2013
                         
217,875
 
132,934
 
84,941
1.12
 
Connie Jean
             
1,300,000
 
2/27/2013
                         
203,180
 
133,263
 
69,917
2
 
Midtown I & II
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
0
 
210,000,000
 
4/1/2013
 
3.09
 
2.92
 
59.2%
 
59.2%
 
12.0%
 
11.4%
 
15,433,600
 
463,008
 
14,970,592
3
 
The Plant San Jose
 
L(48),GRTR 1% or YM(72)
 
5
 
0
 
205,000,000
 
2/7/2013
 
2.75
 
2.64
 
60.0%
 
60.0%
 
10.7%
 
10.2%
 
18,986,162
 
5,883,368
 
13,102,793
4
 
White Marsh Mall
 
L(25),D(64),O(7)
 
5
 
5
 
300,000,000
 
4/11/2013
 
2.77
 
2.66
 
63.3%
 
63.3%
 
10.3%
 
9.9%
 
27,159,676
 
7,664,488
 
19,495,188
5
 
301 South College Street
 
L(25),D or GRTR 1% or YM(88),O(7)
 
5
 
5
 
250,000,000
 
2/8/2013
 
1.87
 
1.80
 
70.0%
 
63.5%
 
10.6%
 
10.2%
 
28,389,920
 
9,772,926
 
18,616,994
6
 
Cheeca Lodge & Spa
 
L(25),D(91),O(4)
 
5
 
5
 
134,000,000
 
4/5/2013
 
2.09
 
1.89
 
63.4%
 
53.7%
 
12.2%
 
11.0%
 
34,399,963
 
24,047,405
 
10,352,558
7
 
Cumberland Mall
 
L(25),D(91),O(4)
 
5
 
5
 
254,000,000
 
4/12/2013
 
2.60
 
2.49
 
63.0%
 
63.0%
 
9.7%
 
9.3%
 
21,794,267
 
6,312,264
 
15,482,004
8
 
100 & 150 South Wacker Drive
 
L(25),D(91),O(4)
 
5
 
5
 
211,000,000
 
3/14/2013
 
1.88
 
1.56
 
66.4%
 
60.2%
 
10.7%
 
8.9%
 
29,126,843
 
14,089,796
 
15,037,047
9
 
Brambleton Town Center
 
L(25),D(91),O(4)
 
5
 
5
 
87,600,000
 
3/22/2013
 
1.62
 
1.51
 
68.5%
 
57.7%
 
9.3%
 
8.7%
 
7,889,461
 
2,325,542
 
5,563,919
10
 
Rehoboth Bay MHC
 
L(24),D(92),O(4)
 
2
 
5
 
48,000,000
 
1/30/2013
 
1.53
 
1.51
 
68.8%
 
62.4%
 
8.7%
 
8.6%
 
3,486,156
 
607,991
 
2,878,166
11
 
RHP Portfolio IV
 
L(25),GRTR 1% or YM(90),O(5)
 
5
 
5
 
41,540,000
 
Various
 
1.42
 
1.40
 
73.7%
 
63.5%
 
8.2%
 
8.0%
 
3,853,722
 
1,352,559
 
2,501,164
11.01
 
Brookside
             
14,400,000
 
3/1/2013
                         
1,141,211
 
260,841
 
880,370
11.02
 
Overpass Point MHC
             
10,100,000
 
3/1/2013
                         
833,729
 
267,729
 
566,000
11.03
 
Havenwood
             
8,900,000
 
2/27/2013
                         
832,004
 
339,159
 
492,846
11.04
 
The Woodlands
             
4,140,000
 
3/6/2013
                         
555,135
 
239,890
 
315,246
11.05
 
Pine Haven MHC
             
4,000,000
 
3/1/2013
                         
491,642
 
244,941
 
246,701
12
 
Heron Bay III, IV & Waterway Shoppes
 
L(25),D(91),O(4)
 
5
 
5
 
31,750,000
 
2/13/2013
 
1.64
 
1.50
 
72.3%
 
57.9%
 
9.6%
 
8.8%
 
3,531,515
 
1,326,014
 
2,205,501
12.01
 
Heron Bay III, IV
             
20,750,000
 
2/13/2013
                         
2,307,998
 
866,608
 
1,441,390
12.02
 
Waterway Shoppes
             
11,000,000
 
2/13/2013
                         
1,223,517
 
459,406
 
764,111
13
 
Brentwood Gateway Office Building
 
L(24),D(92),O(4)
 
5
 
5
 
30,000,000
 
3/25/2013
 
1.61
 
1.41
 
75.0%
 
59.9%
 
9.4%
 
8.2%
 
4,488,153
 
2,375,722
 
2,112,431
14
 
Continental Plaza - Columbus
 
L(25),D(91),O(4)
 
5
 
5
 
42,400,000
 
2/19/2013
 
2.65
 
2.12
 
51.8%
 
41.6%
 
15.6%
 
12.5%
 
9,580,941
 
6,152,106
 
3,428,836
15
 
Orchard Pointe
 
L(25),D(91),O(4)
 
5
 
5
 
28,800,000
 
11/2/2012
 
1.51
 
1.44
 
74.9%
 
60.6%
 
9.2%
 
8.7%
 
2,710,633
 
727,700
 
1,982,933
16
 
Mobile Festival Centre
 
L(24),D(94),O(2)
 
5
 
5
 
31,000,000
 
1/10/2013
 
1.91
 
1.66
 
66.8%
 
55.7%
 
11.9%
 
10.4%
 
3,484,346
 
1,011,783
 
2,472,563
17
 
HIE Washington Portfolio
 
L(25),D(31),O(4)
 
0
 
0
 
27,000,000
 
3/11/2013
 
1.75
 
1.55
 
64.7%
 
57.5%
 
12.1%
 
10.8%
 
5,892,890
 
3,772,614
 
2,120,277
17.01
 
Holiday Inn Express Marysville
             
16,700,000
 
3/11/2013
                         
3,663,785
 
2,162,694
 
1,501,091
17.02
 
Holiday Inn Express Sumner
             
10,300,000
 
3/11/2013
                         
2,229,105
 
1,609,920
 
619,185
18
 
Residence Inn San Juan Capistrano
 
L(24),D(56),O(4)
 
0
 
5
 
24,500,000
 
3/8/2013
 
1.91
 
1.71
 
70.0%
 
60.8%
 
11.1%
 
10.0%
 
5,065,171
 
3,155,536
 
1,909,635
19
 
Hilton Norfolk
 
L(25),D(92),O(3)
 
5
 
5
 
26,000,000
 
3/14/2013
 
1.91
 
1.60
 
65.3%
 
47.7%
 
12.5%
 
10.5%
 
8,630,839
 
6,503,230
 
2,127,609
20
 
Lake Cable Apartments
 
L(25),D(91),O(4)
 
5
 
5
 
24,000,000
 
1/28/2013
 
1.70
 
1.55
 
68.6%
 
50.1%
 
11.2%
 
10.2%
 
3,604,826
 
1,767,610
 
1,837,216
21
 
One Harbour Place
 
L(24),D(92),O(4)
 
5
 
5
 
20,900,000
 
3/11/2013
 
1.69
 
1.54
 
74.2%
 
58.9%
 
9.7%
 
8.8%
 
2,306,650
 
807,549
 
1,499,101
22
 
540 Atlantic Ave
 
L(24),D(33),O(3)
 
5
 
5
 
22,600,000
 
4/2/2013
 
1.58
 
1.48
 
66.4%
 
60.3%
 
9.1%
 
8.5%
 
2,012,514
 
647,318
 
1,365,196
23
 
Union Square New Hope
 
L(24),D(92),O(4)
 
5
 
5
 
27,000,000
 
3/26/2013
 
2.02
 
1.82
 
53.7%
 
42.7%
 
11.6%
 
10.5%
 
2,601,026
 
915,768
 
1,685,258
24
 
RiverPark XI
 
L(25),D(91),O(4)
 
5
 
5
 
29,000,000
 
3/14/2013
 
2.60
 
2.38
 
49.9%
 
35.6%
 
16.1%
 
14.7%
 
3,073,873
 
745,566
 
2,328,307
25
 
Atascocita Town Center
 
L(25),D(93),O(2)
 
5
 
5
 
19,110,000
 
11/11/2012
 
1.66
 
1.50
 
72.7%
 
61.9%
 
10.0%
 
9.0%
 
1,897,276
 
500,333
 
1,396,943
26
 
Continental Shopping Plaza - Green Valley
 
L(25),D(91),O(4)
 
5
 
5
 
18,600,000
 
2/22/2013
 
1.74
 
1.57
 
74.6%
 
63.0%
 
10.1%
 
9.1%
 
2,216,729
 
814,873
 
1,401,856
27
 
Hilton Garden Inn Concord
 
L(24),D(92),O(4)
 
0
 
0
 
20,300,000
 
4/8/2013
 
1.69
 
1.51
 
64.3%
 
47.3%
 
11.4%
 
10.2%
 
3,997,528
 
2,511,738
 
1,485,790
28
 
808 Broadway
 
L(24),GRTR 1% or YM(92),O(4)
 
5
 
5
 
23,400,000
 
3/27/2013
 
1.96
 
1.90
 
53.4%
 
53.4%
 
8.1%
 
7.8%
 
1,313,841
 
301,214
 
1,012,626
29
 
Residence Inn Harrisonburg
 
L(25),D(91),O(4)
 
5
 
5
 
18,200,000
 
2/8/2013
 
1.82
 
1.66
 
68.0%
 
49.9%
 
12.1%
 
11.0%
 
3,288,038
 
1,794,527
 
1,493,511
30
 
BSG Texas Hotel Portfolio
 
L(24),D(92),O(4)
 
0
 
0
 
18,700,000
 
3/1/2013
 
1.83
 
1.66
 
64.2%
 
40.7%
 
14.6%
 
13.3%
 
3,961,256
 
2,205,748
 
1,755,508
30.01
 
La Quinta Inn and Suites - Big Spring
             
11,300,000
 
3/1/2013
                         
2,323,511
 
1,163,613
 
1,159,898
30.02
 
Holiday Inn Express - Graham
             
7,400,000
 
3/1/2013
                         
1,637,745
 
1,042,135
 
595,610
31
 
7220 Wisconsin Avenue
 
L(25),D(91),O(4)
 
5
 
5
 
16,500,000
 
3/1/2013
 
1.47
 
1.36
 
71.1%
 
57.1%
 
8.7%
 
8.0%
 
1,552,267
 
530,891
 
1,021,376
32
 
Millerville Center
 
L(25),D(91),O(4)
 
5
 
5
 
16,500,000
 
2/19/2013
 
1.57
 
1.48
 
66.1%
 
50.0%
 
10.1%
 
9.5%
 
1,406,215
 
304,840
 
1,101,374
33
 
CubeSmart Self Storage Portfolio
 
L(25),D(91),O(4)
 
5
 
5
 
14,550,000
 
2/22/2013
 
1.70
 
1.65
 
73.8%
 
59.0%
 
9.9%
 
9.6%
 
1,694,254
 
627,059
 
1,067,195
33.01
 
Culpeper
             
6,900,000
 
2/22/2013
                         
780,020
 
266,712
 
513,308
33.02
 
South Wales
             
5,250,000
 
2/22/2013
                         
589,098
 
212,463
 
376,635
33.03
 
Hilltop Remote
             
1,400,000
 
2/22/2013
                         
189,561
 
90,306
 
99,255
33.04
 
Hilltop
             
1,000,000
 
2/22/2013
                         
135,575
 
57,578
 
77,997
34
 
Flats at Campus Pointe
 
L(25),D(76),O(19)
 
5
 
5
 
12,420,000
 
3/21/2013
 
1.59
 
1.52
 
74.5%
 
62.9%
 
9.2%
 
8.8%
 
1,442,507
 
594,346
 
848,161
35
 
Vista Plaza Shopping Center- Torrance
 
L(25),D(91),O(4)
 
5
 
5
 
22,300,000
 
3/15/2013
 
2.65
 
2.44
 
38.1%
 
30.2%
 
15.1%
 
13.9%
 
1,763,221
 
482,621
 
1,280,600
36
 
Corte Madera Business Center
 
L(25),D(91),O(4)
 
5
 
5
 
13,860,000
 
3/6/2013
 
1.66
 
1.52
 
61.2%
 
44.1%
 
10.5%
 
9.6%
 
1,180,018
 
287,532
 
892,486
37
 
Parc De Maison
 
L(25),D(91),O(4)
 
5
 
5
 
12,500,000
 
3/13/2013
 
1.52
 
1.51
 
66.8%
 
53.0%
 
8.7%
 
8.6%
 
992,427
 
267,788
 
724,639
38
 
First Commercial Realty Portfolio
 
L(25),D(93),O(2)
 
7
 
7
 
11,100,000
 
3/26/2013
 
1.84
 
1.63
 
74.9%
 
60.8%
 
11.3%
 
10.0%
 
1,453,916
 
511,721
 
942,195
38.01
 
Royal Town Center
             
6,200,000
 
3/26/2013
                         
895,780
 
318,700
 
577,080
38.02
 
Mt Morris Commons
             
4,900,000
 
3/26/2013
                         
558,137
 
193,021
 
365,116
39
 
Towneplace Suites - Mooresville
 
L(25),D(91),O(4)
 
5
 
5
 
12,700,000
 
3/8/2013
 
2.34
 
2.11
 
62.9%
 
50.4%
 
13.7%
 
12.4%
 
2,657,138
 
1,560,650
 
1,096,488
40
 
Villas at Granville
 
L(25),D(91),O(4)
 
0
 
0
 
11,700,000
 
4/10/2013
 
1.67
 
1.61
 
66.2%
 
52.6%
 
9.6%
 
9.2%
 
1,485,485
 
745,194
 
740,290
41
 
Pines of Newpointe
 
L(25),D(91),O(4)
 
5
 
5
 
10,600,000
 
2/20/2013
 
1.67
 
1.55
 
72.8%
 
58.0%
 
9.6%
 
9.0%
 
1,320,487
 
577,726
 
742,761
42
 
Stor N More
 
L(25),D(31),O(4)
 
5
 
5
 
13,470,000
 
3/5/2013
 
1.95
 
1.91
 
57.1%
 
52.1%
 
11.5%
 
11.3%
 
1,646,284
 
760,756
 
885,528
43
 
Southern Plaza
 
L(25),D(91),O(4)
 
5
 
5
 
11,500,000
 
2/11/2013
 
2.39
 
2.07
 
59.1%
 
50.0%
 
13.9%
 
12.1%
 
1,361,271
 
416,654
 
944,617
44
 
Heartland Inn
 
L(25),D(91),O(4)
 
0
 
0
 
10,500,000
 
3/12/2013
 
1.82
 
1.55
 
64.2%
 
47.9%
 
12.7%
 
10.8%
 
3,106,188
 
2,253,195
 
852,993
45
 
Mays Crossing
 
L(25),D(91),O(4)
 
5
 
5
 
9,000,000
 
2/17/2013
 
2.16
 
1.82
 
72.1%
 
57.5%
 
12.5%
 
10.5%
 
1,156,338
 
346,525
 
809,813
46
 
Meadow Central
 
L(25),D(91),O(4)
 
5
 
5
 
9,300,000
 
2/19/2013
 
2.11
 
1.52
 
68.7%
 
50.2%
 
13.9%
 
10.0%
 
2,096,082
 
1,207,682
 
888,400
47
 
Country Club Park
 
L(25),D(89),O(6)
 
0
 
0
 
5,700,000
 
3/29/2013
 
1.71
 
1.67
 
73.2%
 
58.6%
 
10.0%
 
9.8%
 
702,958
 
277,932
 
425,025
48
 
Lincoln MHC
 
L(25),D(89),O(6)
 
0
 
0
 
2,850,000
 
4/10/2013
 
1.71
 
1.67
 
73.2%
 
58.6%
 
10.0%
 
9.8%
 
368,209
 
167,696
 
200,513
49
 
Hidden Creek MHC
 
L(24),D(93),O(3)
 
0
 
0
 
8,150,000
 
4/8/2013
 
1.54
 
1.50
 
71.2%
 
57.5%
 
9.4%
 
9.1%
 
1,130,236
 
587,499
 
542,737
50
 
Colony Plaza
 
L(24),D(32),O(4)
 
0
 
0
 
8,350,000
 
3/8/2013
 
1.81
 
1.60
 
67.1%
 
59.0%
 
11.9%
 
10.6%
 
928,553
 
260,571
 
667,982
51
 
AZ MHC Portfolio
 
L(24),D(93),O(3)
 
5
 
5
 
8,100,000
 
4/3/2013
 
1.76
 
1.71
 
67.9%
 
49.5%
 
11.5%
 
11.2%
 
1,115,359
 
480,138
 
635,221
51.01
 
Park Plaza MHC
             
1,900,000
 
4/3/2013
                         
292,730
 
130,406
 
162,324
51.02
 
Aloha MHC
             
2,050,000
 
4/3/2013
                         
241,792
 
99,318
 
142,474
51.03
 
Emery MHC
             
1,780,000
 
4/3/2013
                         
244,102
 
99,945
 
144,157
51.04
 
Las Palmas MHC
             
1,650,000
 
4/3/2013
                         
241,129
 
110,589
 
130,540
51.05
 
Alvord MHC
             
720,000
 
4/3/2013
                         
95,606
 
39,880
 
55,726
52
 
Corona Hills Town Center
 
L(24),D(93),O(3)
 
0
 
0
 
9,000,000
 
3/1/2013
 
1.96
 
1.80
 
61.1%
 
49.5%
 
12.0%
 
11.0%
 
1,006,160
 
347,289
 
658,871
53
 
Cimarron MHC
 
L(25),D(91),O(4)
 
0
 
0
 
8,550,000
 
1/18/2013
 
2.25
 
2.21
 
58.4%
 
46.8%
 
13.3%
 
13.1%
 
1,014,572
 
351,827
 
662,745
54
 
McGee’s Crossing
 
L(25),D(91),O(4)
 
0
 
0
 
7,375,000
 
2/25/2013
 
1.88
 
1.70
 
67.7%
 
49.1%
 
12.1%
 
10.9%
 
763,350
 
158,621
 
604,729
55
 
Woodland Plaza
 
L(24),D(93),O(3)
 
5
 
5
 
6,375,000
 
4/12/2013
 
1.74
 
1.51
 
74.9%
 
60.2%
 
10.4%
 
9.0%
 
632,114
 
137,492
 
494,622
56
 
Mizner Place
 
L(24),D(92),O(4)
 
0
 
0
 
6,900,000
 
4/1/2013
 
1.82
 
1.63
 
66.7%
 
53.1%
 
10.6%
 
9.4%
 
798,993
 
312,401
 
486,592
57
 
Yorktown Self Storage
 
L(25),D(91),O(4)
 
5
 
5
 
6,750,000
 
3/15/2013
 
1.92
 
1.88
 
67.0%
 
56.4%
 
10.9%
 
10.7%
 
697,133
 
201,926
 
495,207
58
 
Palm Shadows MHC
 
L(25),D(92),O(3)
 
0
 
0
 
6,300,000
 
3/15/2013
 
1.58
 
1.50
 
71.3%
 
57.8%
 
9.7%
 
9.2%
 
998,563
 
563,201
 
435,362
59
 
Sunrise Pass Estates MHC
 
L(25),D(31),O(4)
 
0
 
0
 
6,350,000
 
3/21/2013
 
1.63
 
1.59
 
69.2%
 
63.4%
 
9.8%
 
9.7%
 
837,654
 
404,918
 
432,736
60
 
Lake Ridge Shopping Center
 
L(25),D(91),O(4)
 
0
 
0
 
4,150,000
 
1/7/2013
 
1.98
 
1.80
 
63.9%
 
51.6%
 
12.0%
 
10.9%
 
495,626
 
167,344
 
328,282
61
 
River Hills Plaza
 
L(25),D(91),O(4)
 
0
 
0
 
2,300,000
 
1/7/2013
 
1.98
 
1.80
 
63.9%
 
51.6%
 
12.0%
 
10.9%
 
282,099
 
116,830
 
165,269
62
 
American Mini Storage Norco
 
L(25),D(92),O(3)
 
0
 
0
 
6,360,000
 
3/12/2013
 
1.89
 
1.85
 
62.8%
 
50.2%
 
11.0%
 
10.8%
 
737,959
 
298,780
 
439,179
63
 
Crystal Lake Plaza
 
L(24),D(93),O(3)
 
5
 
0
 
4,900,000
 
3/29/2013
 
1.77
 
1.56
 
75.0%
 
60.3%
 
10.6%
 
9.3%
 
585,372
 
181,247
 
404,125
64
 
Ramey’s MHC
 
L(24),D(93),O(3)
 
0
 
0
 
5,000,000
 
3/20/2013
 
1.73
 
1.70
 
70.0%
 
50.9%
 
11.2%
 
11.0%
 
543,040
 
150,209
 
392,831
65
 
The Store Room
 
L(24),D(93),O(3)
 
0
 
0
 
5,230,000
 
3/28/2013
 
1.70
 
1.68
 
62.1%
 
50.0%
 
10.2%
 
10.0%
 
628,186
 
297,132
 
331,053
66
 
Falconview MHC
 
L(24),D(92),O(4)
 
5
 
5
 
4,250,000
 
3/2/2013
 
2.02
 
1.97
 
65.3%
 
52.5%
 
12.0%
 
11.7%
 
582,905
 
249,156
 
333,749
67
 
Silo Self Storage
 
L(24),D(93),O(3)
 
5
 
5
 
3,710,000
 
4/15/2013
 
1.77
 
1.71
 
70.1%
 
57.1%
 
11.0%
 
10.7%
 
563,706
 
276,726
 
286,980
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Prepayment Provisions(5)
 
Grace Period
Default (Days)
 
Grace Period
Late (Days)(6)
 
Appraised Value
($)(7)
 
Appraisal Date
 
UW NOI
DSCR (x)(4)
 
UW NCF
DSCR (x)(4)
 
Cut-off Date
LTV
Ratio(4)(7)
 
LTV Ratio at
Maturity or
ARD(4)(7)
 
Cut-off Date
UW NOI Debt
Yield(4)
 
Cut-off Date
UW NCF Debt
Yield(4)
 
UW
Revenues ($)
 
UW
Expenses ($)
 
UW Net Operating
Income ($)
68
 
160 West 72nd Street
 
L(25),D(91),O(4)
 
5
 
5
 
8,150,000
 
3/1/2013
 
3.01
 
2.94
 
27.0%
 
21.6%
 
17.6%
 
17.1%
 
558,687
 
172,327
 
386,360
69
 
Los Arboles Community
 
L(24),D(92),O(4)
 
0
 
0
 
3,200,000
 
3/27/2013
 
1.55
 
1.52
 
62.5%
 
46.9%
 
11.0%
 
10.8%
 
379,740
 
159,299
 
220,441
70
 
Emerald Lake MHC
 
L(25),D(91),O(4)
 
0
 
0
 
3,150,000
 
3/25/2013
 
1.91
 
1.87
 
63.4%
 
51.1%
 
11.5%
 
11.2%
 
396,698
 
167,471
 
229,227
71
 
Little Texas MHC
 
L(25),D(91),O(4)
 
0
 
0
 
2,800,000
 
3/18/2013
 
1.52
 
1.49
 
66.9%
 
55.3%
 
9.9%
 
9.7%
 
312,106
 
125,868
 
186,238
72
 
Try Mor MHC
 
L(26),D(91),O(3)
 
5
 
5
 
2,400,000
 
2/1/2013
 
1.61
 
1.58
 
74.7%
 
55.1%
 
10.8%
 
10.6%
 
307,755
 
113,776
 
193,979
73
 
Lyndon Lawn MHC
 
L(26),D(91),O(3)
 
0
 
0
 
2,470,000
 
12/27/2012
 
1.65
 
1.62
 
66.6%
 
49.9%
 
11.6%
 
11.4%
 
319,110
 
128,186
 
190,924
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
UW
Replacement ($)
 
UW
TI/LC ($)
 
UW
Net Cash Flow
($)
 
Occupancy
Rate(8)
 
Occupancy
as-of Date
 
UW Hotel
ADR
 
UW Hotel
RevPAR
 
Most Recent Period(9)
 
Most Recent
Revenues ($)
 
Most Recent
Expenses ($)
 
Most
Recent
NOI ($)
 
Most Recent
Capital
Expenditures
 
Most Recent NCF
($)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel RevPAR
1
 
RHP Portfolio III
 
166,051
 
0
 
10,330,053
 
85.0%
 
2/14/2013
         
Actual 2012
 
16,251,321
 
5,667,241
 
10,584,080
 
0
 
10,584,080
       
1.01
 
Portside
 
46,551
 
0
 
3,351,171
 
92.7%
 
2/14/2013
         
Actual 2012
 
5,143,385
 
1,616,974
 
3,526,411
 
0
 
3,526,411
       
1.02
 
Crescentwood Village
 
13,650
 
0
 
1,510,557
 
99.3%
 
2/14/2013
         
Actual 2012
 
1,925,667
 
393,733
 
1,531,934
 
0
 
1,531,934
       
1.03
 
Spring Valley Village
 
6,800
 
0
 
957,601
 
98.5%
 
2/14/2013
         
Actual 2012
 
1,439,686
 
526,603
 
913,083
 
0
 
913,083
       
1.04
 
Riverside (UT)
 
10,000
 
0
 
961,431
 
99.5%
 
2/14/2013
         
Actual 2012
 
1,248,639
 
272,355
 
976,284
 
0
 
976,284
       
1.05
 
Springdale Lake
 
22,150
 
0
 
1,064,088
 
81.5%
 
2/14/2013
         
Actual 2012
 
1,906,948
 
806,775
 
1,100,173
 
0
 
1,100,173
       
1.06
 
Sundown
 
10,000
 
0
 
789,559
 
94.0%
 
2/14/2013
         
Actual 2012
 
1,066,505
 
260,698
 
805,807
 
0
 
805,807
       
1.07
 
Oak Park Village
 
17,150
 
0
 
592,022
 
78.1%
 
2/14/2013
         
Actual 2012
 
1,219,227
 
555,642
 
663,585
 
0
 
663,585
       
1.08
 
River Oaks
 
19,850
 
0
 
672,478
 
72.3%
 
2/14/2013
         
Actual 2012
 
1,342,865
 
665,964
 
676,901
 
0
 
676,901
       
1.09
 
Riverside (KS)
 
4,650
 
0
 
204,693
 
80.6%
 
2/14/2013
         
Actual 2012
 
346,072
 
138,926
 
207,146
 
0
 
207,146
       
1.10
 
Sherwood Acres
 
5,500
 
0
 
81,346
 
64.5%
 
2/14/2013
         
Actual 2012
 
214,282
 
165,689
 
48,593
 
0
 
48,593
       
1.11
 
Glen Acres
 
6,650
 
0
 
78,291
 
46.6%
 
2/14/2013
         
Actual 2012
 
209,535
 
122,560
 
86,975
 
0
 
86,975
       
1.12
 
Connie Jean
 
3,100
 
0
 
66,817
 
69.4%
 
2/14/2013
         
Actual 2012
 
188,510
 
141,322
 
47,188
 
0
 
47,188
       
2
 
Midtown I & II
 
158,822
 
671,268
 
14,140,502
 
100.0%
 
6/1/2013
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
3
 
The Plant San Jose
 
97,179
 
422,638
 
12,582,976
 
95.6%
 
12/17/2012
         
Actual 2012
 
18,005,689
 
5,499,972
 
12,505,717
 
0
 
12,505,717
       
4
 
White Marsh Mall
 
140,463
 
638,819
 
18,715,906
 
96.6%
 
2/28/2013
         
Actual 2012
 
24,403,246
 
7,149,734
 
17,253,512
 
0
 
17,253,512
       
5
 
301 South College Street
 
197,729
 
557,691
 
17,861,574
 
97.6%
 
2/1/2013
         
Actual 2012
 
26,049,630
 
9,698,537
 
16,351,093
 
0
 
16,351,093
       
6
 
Cheeca Lodge & Spa
 
0
 
0
 
9,354,136
 
76.1%
 
3/25/2013
 
373
 
283
 
TTM 3/25/2013
 
34,322,143
 
23,955,474
 
10,366,669
 
0
 
10,366,669
 
371
 
283
7
 
Cumberland Mall
 
108,305
 
539,322
 
14,834,376
 
85.7%
 
2/28/2013
         
TTM 2/28/2013
 
21,593,949
 
5,923,389
 
15,670,560
 
0
 
15,670,560
       
8
 
100 & 150 South Wacker Drive
 
164,348
 
2,401,817
 
12,470,882
 
82.0%
 
4/23/2013
         
Actual 2012
 
27,920,577
 
14,113,211
 
13,807,366
 
0
 
13,807,366
       
9
 
Brambleton Town Center
 
44,892
 
328,920
 
5,190,107
 
93.1%
 
2/14/2013
         
Actual 2012
 
8,092,897
 
2,180,372
 
5,912,525
 
0
 
5,912,525
       
10
 
Rehoboth Bay MHC
 
32,950
 
0
 
2,845,216
 
98.9%
 
3/28/2013
         
TTM 2/28/2013
 
3,529,915
 
460,011
 
3,069,904
 
0
 
3,069,904
       
11
 
RHP Portfolio IV
 
43,000
 
0
 
2,458,164
 
83.1%
 
2/14/2013
         
Actual 2012
 
3,696,216
 
1,182,999
 
2,513,217
 
0
 
2,513,217
       
11.01
 
Brookside
 
8,500
 
0
 
871,870
 
100.0%
 
2/14/2013
         
Actual 2012
 
1,087,800
 
214,890
 
872,910
 
0
 
872,910
       
11.02
 
Overpass Point MHC
 
9,650
 
0
 
556,350
 
88.1%
 
2/14/2013
         
Actual 2012
 
784,964
 
234,106
 
550,858
 
0
 
550,858
       
11.03
 
Havenwood
 
6,000
 
0
 
486,846
 
91.7%
 
2/14/2013
         
Actual 2012
 
802,540
 
305,253
 
497,287
 
0
 
497,287
       
11.04
 
The Woodlands
 
12,200
 
0
 
303,046
 
61.1%
 
2/14/2013
         
Actual 2012
 
529,031
 
216,545
 
312,486
 
0
 
312,486
       
11.05
 
Pine Haven MHC
 
6,650
 
0
 
240,051
 
87.2%
 
2/14/2013
         
Actual 2012
 
491,881
 
212,205
 
279,676
 
0
 
279,676
       
12
 
Heron Bay III, IV & Waterway Shoppes
 
26,197
 
167,913
 
2,011,391
 
98.1%
 
3/31/2013
         
TTM 3/31/2013
 
3,574,322
 
1,286,438
 
2,287,884
 
0
 
2,287,884
       
12.01
 
Heron Bay III, IV
 
17,121
 
109,738
 
1,314,531
 
100.0%
 
3/31/2013
         
TTM 3/31/2013
 
2,335,974
 
840,743
 
1,495,231
 
0
 
1,495,231
       
12.02
 
Waterway Shoppes
 
9,076
 
58,175
 
696,860
 
93.9%
 
3/31/2013
         
TTM 3/31/2013
 
1,238,348
 
445,695
 
792,653
 
0
 
792,653
       
13
 
Brentwood Gateway Office Building
 
25,076
 
231,187
 
1,856,168
 
100.0%
 
4/1/2013
         
TTM 3/31/2013
 
4,507,048
 
2,328,913
 
2,178,135
 
0
 
2,178,135
       
14
 
Continental Plaza - Columbus
 
113,748
 
565,864
 
2,749,224
 
93.6%
 
4/9/2013
         
Actual 2012
 
9,530,684
 
4,737,793
 
4,792,891
 
0
 
4,792,891
       
15
 
Orchard Pointe
 
22,942
 
74,592
 
1,885,399
 
100.0%
 
3/19/2013
         
Actual 2012
 
1,943,389
 
562,360
 
1,381,029
 
0
 
1,381,029
       
16
 
Mobile Festival Centre
 
64,705
 
252,825
 
2,155,033
 
79.8%
 
4/1/2013
         
Actual 2012
 
3,343,594
 
847,013
 
2,496,581
 
0
 
2,496,581
       
17
 
HIE Washington Portfolio
 
0
 
0
 
1,884,561
 
61.9%
 
1/31/2013
 
120
 
74
 
TTM 1/31/2013
 
5,909,225
 
3,735,913
 
2,173,312
 
0
 
2,173,312
 
120
 
74
17.01
 
Holiday Inn Express Marysville
 
0
 
0
 
1,354,540
 
74.1%
 
1/31/2013
 
131
 
97
 
TTM 1/31/2013
 
3,674,080
 
2,124,195
 
1,549,885
 
0
 
1,549,885
 
131
 
97
17.02
 
Holiday Inn Express Sumner
 
0
 
0
 
530,021
 
51.0%
 
1/31/2013
 
105
 
53
 
TTM 1/31/2013
 
2,235,145
 
1,611,718
 
623,427
 
0
 
623,427
 
105
 
53
18
 
Residence Inn San Juan Capistrano
 
0
 
0
 
1,707,028
 
70.0%
 
3/31/2013
 
142
 
99
 
TTM 3/31/2013
 
5,064,952
 
3,172,667
 
1,892,285
 
0
 
1,892,285
 
142
 
99
19
 
Hilton Norfolk
 
0
 
0
 
1,782,375
 
68.6%
 
12/31/2012
 
97
 
66
 
Actual 2012
 
8,645,714
 
6,508,333
 
2,137,381
 
345,829
 
1,791,552
 
97
 
66
20
 
Lake Cable Apartments
 
164,080
 
0
 
1,673,136
 
91.0%
 
2/21/2013
         
T3M Annualized 2/28/2013
 
3,701,013
 
2,178,573
 
1,522,441
 
0
 
1,522,441
       
21
 
One Harbour Place
 
13,720
 
116,034
 
1,369,347
 
90.9%
 
2/25/2013
         
Actual 2012
 
2,238,662
 
836,206
 
1,402,456
 
0
 
1,402,456
       
22
 
540 Atlantic Ave
 
13,786
 
75,278
 
1,276,132
 
100.0%
 
5/8/2013
         
Actual 2012
 
996,919
 
570,672
 
426,247
 
0
 
426,247
       
23
 
Union Square New Hope
 
44,238
 
119,980
 
1,521,040
 
98.6%
 
4/1/2013
         
TTM 3/31/2013
 
2,769,308
 
875,516
 
1,893,792
 
0
 
1,893,792
       
24
 
RiverPark XI
 
25,000
 
171,858
 
2,131,449
 
100.0%
 
3/1/2013
         
TTM 1/31/2012
 
2,910,908
 
656,601
 
2,254,307
 
0
 
2,254,307
       
25
 
Atascocita Town Center
 
31,509
 
102,299
 
1,263,135
 
91.7%
 
4/1/2013
         
TTM 2/28/2013
 
1,730,255
 
450,407
 
1,279,848
 
0
 
1,279,848
       
26
 
Continental Shopping Plaza - Green Valley
 
56,127
 
84,972
 
1,260,756
 
92.9%
 
4/20/2013
         
TTM 1/31/2013
 
2,284,123
 
818,941
 
1,465,182
 
0
 
1,465,182
       
27
 
Hilton Garden Inn Concord
 
0
 
0
 
1,325,889
 
66.9%
 
2/28/2013
 
117
 
78
 
TTM 2/28/2013
 
3,997,412
 
2,558,533
 
1,438,879
 
0
 
1,438,879
 
117
 
78
28
 
808 Broadway
 
4,910
 
26,934
 
980,783
 
100.0%
 
6/1/2013
         
TTM 2/28/2013
 
1,082,794
 
266,868
 
815,926
 
0
 
815,926
       
29
 
Residence Inn Harrisonburg
 
0
 
0
 
1,361,990
 
88.4%
 
2/28/2013
 
99
 
81
 
TTM 2/28/2013
 
3,411,732
 
1,781,856
 
1,629,876
 
0
 
1,629,876
 
95
 
84
30
 
BSG Texas Hotel Portfolio
 
0
 
0
 
1,597,057
 
77.6%
 
3/31/2013
 
105
 
75
 
TTM 3/31/2013
 
4,328,397
 
2,189,064
 
2,139,333
 
0
 
2,139,333
 
106
 
82
30.01
 
La Quinta Inn and Suites - Big Spring
 
0
 
0
 
1,066,957
 
86.8%
 
3/31/2013
 
116
 
87
 
TTM 3/31/2013
 
2,689,596
 
1,192,837
 
1,496,759
 
0
 
1,496,759
 
116
 
101
30.02
 
Holiday Inn Express - Graham
 
0
 
0
 
530,100
 
68.1%
 
3/31/2013
 
93
 
63
 
TTM 3/31/2013
 
1,638,801
 
996,227
 
642,574
 
0
 
642,574
 
93
 
63
31
 
7220 Wisconsin Avenue
 
11,291
 
70,045
 
940,040
 
95.2%
 
2/5/2013
         
Actual 2012
 
1,447,784
 
509,431
 
938,353
 
0
 
938,353
       
32
 
Millerville Center
 
15,838
 
63,181
 
1,036,355
 
100.0%
 
4/8/2013
         
Actual 2012
 
1,519,315
 
280,360
 
1,238,954
 
0
 
1,238,954
       
33
 
CubeSmart Self Storage Portfolio
 
35,762
 
0
 
1,031,433
 
82.9%
 
4/25/2013
         
Actual 2012
 
1,724,329
 
563,659
 
1,160,670
 
0
 
1,160,670
       
33.01
 
Culpeper
 
14,340
 
0
 
498,968
 
84.2%
 
4/25/2013
         
Actual 2012
 
782,338
 
243,260
 
539,078
 
0
 
539,078
       
33.02
 
South Wales
 
10,755
 
0
 
365,880
 
87.0%
 
4/25/2013
         
Actual 2012
 
594,351
 
188,348
 
406,003
 
0
 
406,003
       
33.03
 
Hilltop Remote
 
6,927
 
0
 
92,328
 
77.1%
 
4/25/2013
         
Actual 2012
 
208,584
 
81,390
 
127,194
 
0
 
127,194
       
33.04
 
Hilltop
 
3,740
 
0
 
74,257
 
77.1%
 
4/25/2013
         
Actual 2012
 
139,056
 
50,661
 
88,395
 
0
 
88,395
       
34
 
Flats at Campus Pointe
 
38,721
 
0
 
809,440
 
99.5%
 
3/14/2013
         
T7M Annualized 2/28/2013
 
1,441,601
 
580,173
 
861,428
 
0
 
861,428
       
35
 
Vista Plaza Shopping Center- Torrance
 
15,146
 
84,467
 
1,180,986
 
100.0%
 
4/1/2013
         
TTM 2/28/2013
 
1,960,018
 
521,393
 
1,438,625
 
0
 
1,438,625
       
36
 
Corte Madera Business Center
 
15,276
 
58,807
 
818,404
 
100.0%
 
4/25/2013
         
Actual 2012
 
1,285,628
 
278,943
 
1,006,685
 
62,179
 
944,506
       
37
 
Parc De Maison
 
8,400
 
0
 
716,239
 
99.4%
 
4/1/2013
         
Actual 2012
 
1,005,530
 
329,609
 
675,921
 
0
 
675,921
       
38
 
First Commercial Realty Portfolio
 
38,170
 
71,025
 
833,000
 
98.8%
 
Various
         
TTM 3/31/2013
 
1,400,361
 
495,110
 
905,251
 
56,879
 
848,372
       
38.01
 
Royal Town Center
 
17,392
 
37,783
 
521,905
 
97.1%
 
4/1/2013
         
TTM 3/31/2013
 
865,988
 
337,434
 
528,554
 
0
 
528,554
       
38.02
 
Mt Morris Commons
 
20,778
 
33,242
 
311,096
 
100.0%
 
3/26/2013
         
TTM 3/31/2013
 
534,373
 
157,676
 
376,697
 
56,879
 
319,818
       
39
 
Towneplace Suites - Mooresville
 
0
 
0
 
990,202
 
70.8%
 
2/28/2013
 
87
 
62
 
TTM 2/28/2013
 
2,664,385
 
1,482,340
 
1,182,045
 
0
 
1,182,045
 
87
 
62
40
 
Villas at Granville
 
28,034
 
0
 
712,256
 
100.0%
 
5/1/2013
         
T-3 3/31/2013
 
1,485,485
 
751,308
 
734,177
 
5,436
 
728,741
       
41
 
Pines of Newpointe
 
50,676
 
0
 
692,085
 
97.1%
 
3/8/2013
         
TTM 1/31/2013
 
1,326,512
 
553,923
 
772,589
 
0
 
772,589
       
42
 
Stor N More
 
17,650
 
0
 
867,878
 
90.0%
 
2/25/2013
         
TTM 1/31/2013
 
1,646,284
 
723,786
 
922,498
 
0
 
922,498
       
43
 
Southern Plaza
 
19,565
 
105,287
 
819,765
 
96.9%
 
2/11/2013
         
Actual 2012
 
1,406,134
 
413,119
 
993,015
 
21,061
 
971,954
       
44
 
Heartland Inn
     
0
 
728,746
 
73.8%
 
2/28/2013
 
68
 
50
 
TTM 2/28/2013
 
3,106,269
 
1,955,349
 
1,150,920
 
0
 
1,150,920
 
68
 
50
45
 
Mays Crossing
 
27,655
 
97,939
 
684,219
 
95.7%
 
4/2/2013
         
Actual 2012
 
1,290,339
 
366,844
 
923,495
 
0
 
93,495
       
46
 
Meadow Central
 
40,963
 
209,861
 
637,577
 
89.3%
 
3/28/2013
         
Actual 2012
 
1,857,140
 
1,190,207
 
666,933
 
1,381,249
 
-714,316
       
47
 
Country Club Park
 
7,500
 
0
 
417,525
 
88.0%
 
3/1/2013
         
Actual 2012
 
702,958
 
266,974
 
435,984
 
0
 
435,984
       
48
 
Lincoln MHC
 
5,050
 
0
 
195,463
 
86.1%
 
3/1/2013
         
Actual 2012
 
368,209
 
127,280
 
240,929
 
0
 
240,929
       
49
 
Hidden Creek MHC
 
13,500
 
0
 
529,237
 
85.7%
 
1/11/2013
         
TTM 3/31/2013
 
1,127,264
 
579,544
 
547,720
 
0
 
547,720
       
50
 
Colony Plaza
 
21,459
 
55,022
 
591,501
 
100.0%
 
4/17/2013
         
TTM 3/31/2013
 
935,422
 
247,243
 
688,179
 
0
 
688,179
       
51
 
AZ MHC Portfolio
 
19,350
 
0
 
615,871
 
89.9%
 
Various
         
Actual 2012
 
1,151,735
 
471,685
 
680,050
 
0
 
680,050
       
51.01
 
Park Plaza MHC
 
4,350
 
0
 
157,974
 
98.3%
 
2/1/2013
         
Actual 2012
 
302,217
 
124,069
 
178,148
 
0
 
178,148
       
51.02
 
Aloha MHC
 
3,750
 
0
 
138,724
 
96.0%
 
2/1/2013
         
Actual 2012
 
270,754
 
94,384
 
176,370
 
0
 
176,370
       
51.03
 
Emery MHC
 
4,800
 
0
 
139,357
 
84.4%
 
3/27/2013
         
Actual 2012
 
243,792
 
105,430
 
138,362
 
0
 
138,362
       
51.04
 
Las Palmas MHC
 
3,900
 
0
 
126,640
 
94.2%
 
3/27/2013
         
Actual 2012
 
235,997
 
104,053
 
131,944
 
0
 
131,944
       
51.05
 
Alvord MHC
 
2,550
 
0
 
53,176
 
70.6%
 
3/27/2013
         
Actual 2012
 
98,976
 
43,749
 
55,227
 
0
 
55,227
       
52
 
Corona Hills Town Center
 
9,244
 
43,334
 
606,293
 
90.1%
 
5/9/2013
         
Actual 2012
 
961,863
 
315,185
 
646,678
 
0
 
646,678
       
53
 
Cimarron MHC
 
10,550
 
0
 
652,195
 
99.5%
 
1/1/2013
         
Actual 2012
 
1,050,898
 
347,358
 
703,540
 
18,034
 
685,506
       
54
 
McGee’s Crossing
 
13,061
 
45,168
 
546,500
 
100.0%
 
4/17/2013
         
TTM 2/28/2013
 
741,371
 
156,840
 
584,531
 
0
 
584,531
       
55
 
Woodland Plaza
 
16,692
 
48,315
 
429,615
 
84.9%
 
4/8/2013
         
TTM 3/31/2013
 
645,944
 
118,817
 
527,127
 
0
 
527,127
       
56
 
Mizner Place
 
9,882
 
42,743
 
433,967
 
98.0%
 
3/22/2013
         
Actual 2012
 
723,494
 
313,244
 
410,250
 
0
 
410,250
       
57
 
Yorktown Self Storage
 
10,526
 
0
 
484,682
 
93.4%
 
3/20/2013
         
TTM 2/28/2013
 
697,133
 
151,343
 
545,790
 
0
 
545,790
       
58
 
Palm Shadows MHC
 
21,250
 
0
 
414,112
 
90.4%
 
3/22/2013
         
TTM 1/31/2013
 
998,563
 
552,155
 
446,408
 
0
 
446,408
       
59
 
Sunrise Pass Estates MHC
 
8,050
 
0
 
424,686
 
93.8%
 
3/1/2013
         
TTM 2/28/2013
 
820,804
 
381,369
 
439,435
 
0
 
439,435
       
60
 
Lake Ridge Shopping Center
 
5,374
 
19,253
 
303,655
 
100.0%
 
4/17/2013
         
Actual 2012
 
414,887
 
160,551
 
254,336
 
0
 
254,336
       
61
 
River Hills Plaza
 
4,000
 
16,886
 
144,383
 
77.5%
 
4/17/2013
         
Actual 2012
 
312,630
 
117,507
 
195,123
 
0
 
195,123
       
62
 
American Mini Storage Norco
 
8,463
 
0
 
430,716
 
77.9%
 
3/11/2013
         
TTM 2/28/2013
 
738,695
 
293,846
 
444,849
 
13,000
 
431,849
       
63
 
Crystal Lake Plaza
 
8,166
 
40,532
 
355,427
 
100.0%
 
4/8/2013
         
Actual 2012
 
403,066
 
135,365
 
267,701
 
94,325
 
173,376
       
64
 
Ramey’s MHC
 
7,000
 
0
 
385,831
 
97.1%
 
2/1/2013
         
Actual 2012
 
560,155
 
127,828
 
432,327
 
0
 
432,327
       
65
 
The Store Room
 
4,430
 
0
 
326,623
 
77.5%
 
4/3/2013
         
TTM 2/28/2013
 
633,447
 
286,434
 
347,013
 
40,519
 
306,494
       
66
 
Falconview MHC
 
8,450
 
0
 
325,299
 
80.5%
 
3/1/2013
         
TTM 3/31/2013
 
554,155
 
223,514
 
330,641
 
0
 
330,641
       
67
 
Silo Self Storage
 
8,837
 
0
 
278,143
 
87.8%
 
4/22/2013
         
TTM 2/28/2013
 
566,243
 
268,452
 
297,790
 
7,068
 
290,722
       
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
UW
Replacement ($)
 
UW
TI/LC ($)
 
UW
Net Cash Flow
($)
 
Occupancy
Rate(8)
 
Occupancy
as-of Date
 
UW Hotel
ADR
 
UW Hotel
RevPAR
 
Most Recent Period(9)
 
Most Recent
Revenues ($)
 
Most Recent
Expenses ($)
 
Most
Recent
NOI ($)
 
Most Recent
Capital
Expenditures
 
Most Recent NCF
($)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel RevPAR
68
 
160 West 72nd Street
 
4,200
 
5,400
 
376,760
 
100.0%
 
4/1/2013
         
Actual 2012
 
616,551
 
152,105
 
464,446
 
0
 
464,446
       
69
 
Los Arboles Community
 
5,050
 
0
 
215,391
 
98.0%
 
4/15/2013
         
TTM 3/31/2013
 
373,472
 
163,188
 
210,284
 
12,317
 
197,967
       
70
 
Emerald Lake MHC
 
5,400
 
0
 
223,827
 
98.1%
 
4/17/2013
         
TTM 3/31/2013
 
431,206
 
131,269
 
299,937
 
757
 
299,180
       
71
 
Little Texas MHC
 
3,650
 
0
 
182,588
 
98.6%
 
1/31/2013
         
TTM 1/31/2013
 
325,179
 
115,480
 
209,699
 
11,861
 
197,838
       
72
 
Try Mor MHC
 
3,350
 
0
 
190,629
 
98.5%
 
1/31/2013
         
Actual 2012
 
311,875
 
100,963
 
210,912
 
0
 
210,912
       
73
 
Lyndon Lawn MHC
 
4,250
 
0
 
186,674
 
92.9%
 
12/1/2012
         
TTM 11/30/2012
 
327,218
 
110,564
 
216,654
 
0
 
216,654
       
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Second Most Recent Period(9)
 
Second Most
Recent
Revenues ($)
 
Second Most
Recent Expenses
($)
 
Second Most
Recent NOI ($)
 
Second Most
Recent Capital
Expenditures
 
Second Most
Recent NCF ($)
 
Second Most
Recent Hotel
ADR
 
Second Most
Recent Hotel
RevPAR
 
Third Most
Recent Period
 
Third Most
Recent
Revenues ($)
 
Third Most
Recent Expenses
($)
 
Third Most
Recent NOI ($)
 
Third Most
Recent Capital
Expenditures
 
Third Most
Recent NCF ($)
 
Third Most
Recent Hotel
ADR
1
 
RHP Portfolio III
 
Actual 2011
 
15,687,293
 
5,421,996
 
10,265,297
 
0
 
10,265,297
         
Actual 2010
 
15,069,160
 
5,276,576
 
9,792,584
 
0
 
9,792,584
   
1.01
 
Portside
 
Actual 2011
 
4,985,145
 
1,585,159
 
3,399,986
 
0
 
3,399,986
         
Actual 2010
 
4,707,887
 
1,641,008
 
3,066,879
 
0
 
3,066,879
   
1.02
 
Crescentwood Village
 
Actual 2011
 
1,834,029
 
371,331
 
1,462,698
 
0
 
1,462,698
         
Actual 2010
 
1,748,772
 
369,064
 
1,379,708
 
0
 
1,379,708
   
1.03
 
Spring Valley Village
 
Actual 2011
 
1,346,702
 
493,403
 
853,299
 
0
 
853,299
         
Actual 2010
 
1,283,591
 
483,854
 
799,737
 
0
 
799,737
   
1.04
 
Riverside (UT)
 
Actual 2011
 
1,191,769
 
279,637
 
912,132
 
0
 
912,132
         
Actual 2010
 
1,145,946
 
271,451
 
874,495
 
0
 
874,495
   
1.05
 
Springdale Lake
 
Actual 2011
 
1,826,802
 
750,484
 
1,076,318
 
0
 
1,076,318
         
Actual 2010
 
1,731,941
 
768,544
 
963,397
 
0
 
963,397
   
1.06
 
Sundown
 
Actual 2011
 
1,051,639
 
256,353
 
795,286
 
0
 
795,286
         
Actual 2010
 
998,527
 
229,414
 
769,113
 
0
 
769,113
   
1.07
 
Oak Park Village
 
Actual 2011
 
1,245,274
 
474,118
 
771,156
 
0
 
771,156
         
Actual 2010
 
1,269,016
 
480,946
 
788,070
 
0
 
788,070
   
1.08
 
River Oaks
 
Actual 2011
 
1,306,166
 
683,839
 
622,327
 
0
 
622,327
         
Actual 2010
 
1,286,798
 
557,344
 
729,454
 
0
 
729,454
   
1.09
 
Riverside (KS)
 
Actual 2011
 
315,108
 
138,729
 
176,379
 
0
 
176,379
         
Actual 2010
 
327,483
 
131,443
 
196,040
 
0
 
196,040
   
1.10
 
Sherwood Acres
 
Actual 2011
 
198,981
 
135,840
 
63,141
 
0
 
63,141
         
Actual 2010
 
186,462
 
123,506
 
62,956
 
0
 
62,956
   
1.11
 
Glen Acres
 
Actual 2011
 
211,891
 
108,426
 
103,465
 
0
 
103,465
         
Actual 2010
 
205,017
 
100,423
 
104,594
 
0
 
104,594
   
1.12
 
Connie Jean
 
Actual 2011
 
173,787
 
144,677
 
29,110
 
0
 
29,110
         
Actual 2010
 
177,720
 
119,579
 
58,141
 
0
 
58,141
   
2
 
Midtown I & II
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
3
 
The Plant San Jose
 
Actual 2011
 
17,545,021
 
5,070,689
 
12,474,332
 
0
 
12,474,332
         
Actual 2010
 
17,110,447
 
5,558,337
 
11,552,110
 
0
 
11,552,110
   
4
 
White Marsh Mall
 
Actual 2011
 
24,129,343
 
7,064,102
 
17,065,240
 
0
 
17,065,240
         
Actual 2010
 
23,542,162
 
6,723,241
 
16,818,921
 
0
 
16,818,921
   
5
 
301 South College Street
 
Actual 2011
 
26,126,259
 
10,114,539
 
16,011,720
 
0
 
16,011,720
         
Actual 2010
 
24,847,393
 
9,380,075
 
15,467,318
 
0
 
15,467,318
   
6
 
Cheeca Lodge & Spa
 
Actual 2012
 
33,180,965
 
23,299,326
 
9,881,639
 
0
 
9,881,639
 
356
 
268
 
Actual 2011
 
32,123,118
 
22,679,649
 
9,443,469
 
0
 
9,443,469
 
351
7
 
Cumberland Mall
 
Actual 2012
 
21,432,809
 
5,845,295
 
15,587,514
 
0
 
15,587,514
         
Actual 2011
 
19,837,593
 
5,349,866
 
14,487,727
 
0
 
14,487,727
   
8
 
100 & 150 South Wacker Drive
 
Actual 2011
 
27,331,799
 
14,448,223
 
12,883,576
 
0
 
12,883,576
         
Actual 2010
 
28,738,640
 
13,570,505
 
15,168,135
 
0
 
15,168,135
   
9
 
Brambleton Town Center
 
Actual 2011
 
7,204,975
 
1,966,737
 
5,238,238
 
0
 
5,238,238
         
Actual 2010
 
5,575,510
 
1,958,085
 
3,617,425
 
0
 
3,617,425
   
10
 
Rehoboth Bay MHC
 
Actual 2012
 
3,504,314
 
454,340
 
3,049,974
 
0
 
3,049,974
         
Actual 2011
 
3,390,569
 
448,047
 
2,942,522
 
0
 
2,942,522
   
11
 
RHP Portfolio IV
 
Actual 2011
 
3,545,353
 
1,251,618
 
2,293,735
 
0
 
2,293,735
         
Actual 2010
 
3,349,570
 
1,192,806
 
2,156,764
 
0
 
2,156,764
   
11.01
 
Brookside
 
Actual 2011
 
1,020,603
 
281,528
 
739,075
 
0
 
739,075
         
Actual 2010
 
995,041
 
237,501
 
757,540
 
0
 
757,540
   
11.02
 
Overpass Point MHC
 
Actual 2011
 
732,799
 
216,611
 
516,188
 
0
 
516,188
         
Actual 2010
 
675,185
 
210,703
 
464,482
 
0
 
464,482
   
11.03
 
Havenwood
 
Actual 2011
 
799,280
 
301,920
 
497,360
 
0
 
497,360
         
Actual 2010
 
728,909
 
299,969
 
428,940
 
0
 
428,940
   
11.04
 
The Woodlands
 
Actual 2011
 
502,675
 
239,024
 
263,651
 
0
 
263,651
         
Actual 2010
 
493,943
 
231,026
 
262,917
 
0
 
262,917
   
11.05
 
Pine Haven MHC
 
Actual 2011
 
489,996
 
212,535
 
277,461
 
0
 
277,461
         
Actual 2010
 
456,492
 
213,607
 
242,885
 
0
 
242,885
   
12
 
Heron Bay III, IV & Waterway Shoppes
 
Actual 2012
 
3,513,606
 
1,319,278
 
2,194,328
 
0
 
2,194,328
         
Actual 2011
 
3,597,843
 
1,316,373
 
2,281,470
 
0
 
2,281,470
   
12.01
 
Heron Bay III, IV
 
Actual 2012
 
2,296,294
 
862,205
 
1,434,088
 
0
 
1,434,088
         
Actual 2011
 
2,351,346
 
860,307
 
1,491,039
 
0
 
1,491,039
   
12.02
 
Waterway Shoppes
 
Actual 2012
 
1,217,312
 
457,073
 
760,240
 
0
 
760,240
         
Actual 2011
 
1,246,497
 
456,066
 
790,431
 
0
 
790,431
   
13
 
Brentwood Gateway Office Building
 
Actual 2012
 
4,453,152
 
2,277,330
 
2,175,822
 
0
 
2,175,822
         
Actual 2011
 
3,565,028
 
2,057,489
 
1,507,539
 
0
 
1,507,539
   
14
 
Continental Plaza - Columbus
 
Actual 2011
 
9,645,051
 
4,833,092
 
4,811,959
 
0
 
4,811,959
         
Actual 2010
 
9,206,298
 
4,608,551
 
4,597,747
 
0
 
4,597,747
   
15
 
Orchard Pointe
 
Actual 2011
 
1,773,874
 
585,965
 
1,187,909
 
0
 
1,187,909
         
Actual 2010
 
1,155,055
 
391,085
 
763,970
 
0
 
763,970
   
16
 
Mobile Festival Centre
 
Actual 2011
 
3,615,703
 
949,338
 
2,666,365
 
0
 
2,666,365
         
Actual 2010
 
3,177,824
 
969,464
 
2,208,360
 
0
 
2,208,360
   
17
 
HIE Washington Portfolio
 
Actual 2012
 
5,885,735
 
3,740,495
 
2,145,240
 
0
 
2,145,240
 
119
 
74
 
Actual 2011
 
5,815,388
 
3,773,195
 
2,042,193
 
0
 
2,042,193
 
114
17.01
 
Holiday Inn Express Marysville
 
Actual 2012
 
3,620,955
 
2,122,106
 
1,498,849
 
0
 
1,498,849
 
131
 
96
 
Actual 2011
 
3,173,438
 
1,978,269
 
1,195,169
 
0
 
1,195,169
 
122
17.02
 
Holiday Inn Express Sumner
 
Actual 2012
 
2,264,780
 
1,618,389
 
646,391
 
0
 
646,391
 
105
 
54
 
Actual 2011
 
2,641,950
 
1,794,926
 
847,024
 
0
 
847,024
 
107
18
 
Residence Inn San Juan Capistrano
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
19
 
Hilton Norfolk
 
Actual 2011
 
8,784,955
 
6,801,056
 
1,983,899
 
351,398
 
1,632,501
 
98
 
67
 
Actual 2010
 
8,826,708
 
6,668,795
 
2,157,913
 
353,068
 
1,804,845
 
100
20
 
Lake Cable Apartments
 
T6M Annualized 2/28/2013
 
3,670,795
 
1,907,265
 
1,763,530
 
0
 
1,763,530
         
Actual 2012
 
3,445,132
 
2,033,957
 
1,411,175
     
1,411,175
   
21
 
One Harbour Place
 
Actual 2011
 
2,100,884
 
952,305
 
1,148,579
 
0
 
1,148,579
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
22
 
540 Atlantic Ave
 
Actual 2011
 
1,302,609
 
727,232
 
575,377
 
0
 
575,377
         
Actual 2010
 
1,038,820
 
761,962
 
276,858
 
0
 
276,858
   
23
 
Union Square New Hope
 
Actual 2012
 
2,616,108
 
882,859
 
1,733,249
 
0
 
1,733,249
         
Actual 2011
 
2,150,913
 
786,998
 
1,363,915
 
0
 
1,363,915
   
24
 
RiverPark XI
 
Actual 2012
 
2,831,654
 
651,522
 
2,180,132
 
0
 
2,180,132
         
Actual 2011
 
519,948
 
132,922
 
387,026
 
0
 
387,026
   
25
 
Atascocita Town Center
 
Actual 2011
 
1,601,410
 
444,455
 
1,156,955
 
0
 
1,156,955
         
Actual 2010
 
1,601,741
 
568,094
 
1,033,647
 
0
 
1,033,647
   
26
 
Continental Shopping Plaza - Green Valley
 
Actual 2012
 
2,240,582
 
823,819
 
1,416,763
 
0
 
1,416,763
         
Actual 2011
 
2,230,580
 
842,200
 
1,388,380
 
0
 
1,388,380
   
27
 
Hilton Garden Inn Concord
 
Actual 2012
 
4,020,186
 
2,586,651
 
1,433,535
 
0
 
1,433,535
 
115
 
78
 
Actual 2011
 
3,443,623
 
2,360,717
 
1,082,906
 
0
 
1,082,906
 
108
28
 
808 Broadway
 
Actual 2012
 
1,074,148
 
258,561
 
815,587
 
0
 
815,587
         
Actual 2011
 
1,031,942
 
236,657
 
795,285
 
0
 
795,285
   
29
 
Residence Inn Harrisonburg
 
Actual 2012
 
3,439,094
 
1,767,815
 
1,671,279
 
0
 
1,671,279
 
94
 
84
 
Actual 2011
 
3,205,346
 
1,622,673
 
1,582,672
 
128,214
 
1,454,458
 
91
30
 
BSG Texas Hotel Portfolio
 
Actual 2012
 
4,165,583
 
2,246,541
 
1,919,042
 
0
 
1,919,042
 
100
 
79
 
Actual 2011
 
3,299,870
 
1,857,982
 
1,441,888
 
0
 
1,441,888
 
81
30.01
 
La Quinta Inn and Suites - Big Spring
 
Actual 2012
 
2,497,233
 
1,208,120
 
1,289,113
 
0
 
1,289,113
 
106
 
93
 
Actual 2011
 
1,715,842
 
946,801
 
769,041
 
0
 
769,041
 
77
30.02
 
Holiday Inn Express - Graham
 
Actual 2012
 
1,668,350
 
1,038,421
 
629,929
 
0
 
629,929
 
92
 
64
 
Actual 2011
 
1,584,028
 
911,181
 
672,847
 
0
 
672,847
 
86
31
 
7220 Wisconsin Avenue
 
Actual 2011
 
1,427,003
 
520,912
 
906,091
 
0
 
906,091
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
32
 
Millerville Center
 
Actual 2011
 
1,519,705
 
268,050
 
1,251,655
 
0
 
1,251,655
         
Actual 2010
 
1,497,944
 
316,907
 
1,181,037
 
0
 
1,181,037
   
33
 
CubeSmart Self Storage Portfolio
 
Actual 2011
 
1,627,970
 
564,680
 
1,063,290
 
0
 
1,063,290
         
Actual 2010
 
1,569,282
 
567,697
 
1,001,585
 
0
 
1,001,585
   
33.01
 
Culpeper
 
Actual 2011
 
742,172
 
250,106
 
492,066
 
0
 
492,066
         
Actual 2010
 
699,027
 
240,343
 
458,684
 
0
 
458,684
   
33.02
 
South Wales
 
Actual 2011
 
543,910
 
199,797
 
344,113
 
0
 
344,113
         
Actual 2010
 
533,444
 
207,848
 
325,596
 
0
 
325,596
   
33.03
 
Hilltop Remote
 
Actual 2011
 
205,132
 
71,026
 
134,106
 
0
 
134,106
         
Actual 2010
 
202,087
 
71,704
 
130,383
 
0
 
130,383
   
33.04
 
Hilltop
 
Actual 2011
 
136,756
 
43,751
 
93,005
 
0
 
93,005
         
Actual 2010
 
134,724
 
47,802
 
86,922
 
0
 
86,922
   
34
 
Flats at Campus Pointe
                                                           
35
 
Vista Plaza Shopping Center- Torrance
 
Actual 2012
 
1,945,120
 
525,554
 
1,419,567
 
0
 
1,419,567
         
Actual 2011
 
1,833,267
 
414,820
 
1,418,447
 
0
 
1,418,447
   
36
 
Corte Madera Business Center
 
Actual 2011
 
1,248,183
 
267,865
 
980,318
 
70,395
 
909,923
         
Actual 2010
 
1,260,459
 
234,049
 
1,026,410
 
26,559
 
999,851
   
37
 
Parc De Maison
 
Actual 2011
 
950,629
 
333,745
 
616,884
 
0
 
616,884
         
Actual 2010
 
898,967
 
327,818
 
571,149
 
0
 
571,149
   
38
 
First Commercial Realty Portfolio
 
Actual 2012
 
1,405,588
 
512,042
 
893,546
 
56,879
 
836,667
         
Actual 2011
 
1,456,592
 
588,968
 
867,624
 
0
 
867,624
   
38.01
 
Royal Town Center
 
Actual 2012
 
883,960
 
316,938
 
567,022
 
0
 
567,022
         
Actual 2011
 
928,522
 
402,848
 
525,674
 
0
 
525,674
   
38.02
 
Mt Morris Commons
 
Actual 2012
 
521,628
 
195,104
 
326,524
 
56,879
 
269,645
         
Actual 2011
 
528,070
 
186,120
 
341,950
 
0
 
341,950
   
39
 
Towneplace Suites - Mooresville
 
Actual 2012
 
2,743,505
 
1,522,080
 
1,221,425
 
0
 
1,221,425
 
85
 
63
 
Actual 2011
 
2,496,945
 
1,433,797
 
1,063,148
 
0
 
1,063,148
 
78
40
 
Villas at Granville
 
T-11 3/31/2013
 
1,221,645
 
744,749
 
476,895
 
64,705
 
412,190
         
NAV
 
0
 
0
 
0
 
0
 
0
   
41
 
Pines of Newpointe
 
Actual 2012
 
1,318,686
 
557,076
 
761,610
 
0
 
761,610
         
Actual 2011
 
1,344,344
 
564,104
 
780,240
 
0
 
780,240
   
42
 
Stor N More
 
Actual 2012
 
1,636,732
 
725,471
 
911,261
 
0
 
911,261
         
Actual 2011
 
1,448,187
 
681,574
 
766,613
 
0
 
766,613
   
43
 
Southern Plaza
 
Actual 2011
 
1,328,206
 
403,105
 
925,101
 
11,089
 
914,012
         
Actual 2010
 
1,275,267
 
373,921
 
901,346
 
18,700
 
882,646
   
44
 
Heartland Inn
 
Actual 2011
 
2,958,679
 
2,061,812
 
896,867
 
0
 
896,867
 
71
 
48
 
Actual 2010
 
2,828,428
 
1,959,939
 
868,489
 
0
 
868,489
 
70
45
 
Mays Crossing
 
Actual 2011
 
1,158,836
 
340,504
 
818,332
 
0
 
818,332
         
Actual 2010
 
1,127,409
 
296,994
 
830,415
 
0
 
830,415
   
46
 
Meadow Central
 
Actual 2011
 
1,499,242
 
1,121,218
 
378,024
 
1,016,860
 
-638,836
         
NAV
 
0
 
0
 
0
 
0
 
0
   
47
 
Country Club Park
 
Actual 2011
 
682,804
 
265,264
 
417,540
 
0
 
417,540
         
Actual 2010
 
676,752
 
268,789
 
407,963
 
0
 
407,963
   
48
 
Lincoln MHC
 
Actual 2011
 
363,789
 
152,710
 
211,079
 
0
 
211,079
         
Actual 2010
 
366,932
 
162,715
 
204,217
 
0
 
204,217
   
49
 
Hidden Creek MHC
 
Actual 2012
 
1,151,320
 
583,394
 
567,926
 
0
 
567,926
         
Actual 2011
 
1,090,467
 
523,478
 
566,988
 
0
 
566,988
   
50
 
Colony Plaza
 
Actual 2012
 
883,349
 
243,450
 
639,900
 
0
 
639,900
         
Actual 2011
 
500,581
 
173,274
 
327,307
 
0
 
327,307
   
51
 
AZ MHC Portfolio
 
Actual 2011
 
759,266
 
321,629
 
437,637
 
0
 
437,637
                                   
51.01
 
Park Plaza MHC
 
Actual 2011
 
287,395
 
116,798
 
170,597
 
0
 
170,597
                                   
51.02
 
Aloha MHC
 
Actual 2011
 
233,175
 
102,175
 
131,000
 
0
 
131,000
                                   
51.03
 
Emery MHC
 
Actual 2011
 
238,696
 
102,656
 
136,040
 
0
 
136,040
                                   
51.04
 
Las Palmas MHC
                                                           
51.05
 
Alvord MHC
                                                           
52
 
Corona Hills Town Center
 
Actual 2011
 
958,009
 
347,953
 
610,056
 
7,750
 
602,306
         
Actual 2010
 
942,140
 
318,054
 
624,086
 
500
 
623,586
   
53
 
Cimarron MHC
 
Actual 2011
 
1,018,794
 
333,188
 
685,606
 
5,450
 
680,156
         
Actual 2010
 
1,043,290
 
310,295
 
732,995
 
1,200
 
731,795
   
54
 
McGee’s Crossing
 
Actual 2012
 
731,221
 
148,981
 
582,240
 
0
 
582,240
         
Actual 2011
 
730,215
 
152,851
 
577,364
 
0
 
577,364
   
55
 
Woodland Plaza
 
Actual 2012
 
633,655
 
114,545
 
519,110
 
0
 
519,110
         
Actual 2011
 
693,850
 
114,169
 
579,681
 
0
 
579,681
   
56
 
Mizner Place
 
Actual 2011
 
714,998
 
293,364
 
421,634
 
0
 
421,634
         
Actual 2010
 
762,960
 
295,515
 
467,445
 
0
 
467,445
   
57
 
Yorktown Self Storage
 
Actual 2012
 
695,115
 
147,768
 
547,347
 
0
 
547,347
         
Actual 2011
 
659,576
 
141,094
 
518,482
 
0
 
518,482
   
58
 
Palm Shadows MHC
 
Actual 2012
 
999,678
 
554,362
 
445,316
 
0
 
445,316
         
Actual 2011
 
1,046,986
 
603,070
 
443,916
 
0
 
443,916
   
59
 
Sunrise Pass Estates MHC
 
Actual 2012
 
792,541
 
379,674
 
412,867
 
0
 
412,867
         
Actual 2011
 
792,190
 
331,588
 
460,602
 
0
 
460,602
   
60
 
Lake Ridge Shopping Center
 
Actual 2011
 
311,207
 
136,396
 
174,811
 
0
 
174,811
         
Actual 2010
 
171,810
 
129,409
 
42,401
 
0
 
42,401
   
61
 
River Hills Plaza
 
Actual 2011
 
309,391
 
115,334
 
194,057
 
0
 
194,057
         
Actual 2010
 
315,357
 
108,727
 
206,630
 
0
 
206,630
   
62
 
American Mini Storage Norco
 
Actual 2012
 
740,401
 
252,431
 
487,970
 
0
 
487,970
         
Actual 2011
 
717,891
 
249,237
 
468,654
 
0
 
468,654
   
63
 
Crystal Lake Plaza
 
Actual 2011
 
179,118
 
65,764
 
113,354
 
29,391
 
83,963
                                   
64
 
Ramey’s MHC
 
Actual 2011
 
518,107
 
113,791
 
404,316
 
0
 
404,316
         
Actual 2010
 
534,429
 
131,924
 
402,505
 
0
 
402,505
   
65
 
The Store Room
 
Actual 2012
 
618,723
 
291,306
 
327,417
 
40,519
 
286,898
         
Actual 2011
 
597,810
 
272,445
 
325,365
 
0
 
325,365
   
66
 
Falconview MHC
 
Actual 2012
 
563,543
 
230,548
 
332,995
 
0
 
332,995
         
Actual 2011
 
574,825
 
216,648
 
358,177
 
0
 
358,177
   
67
 
Silo Self Storage
 
Actual 2012
 
556,467
 
270,210
 
286,256
 
7,068
 
279,188
         
Actual 2011
 
494,879
 
254,389
 
240,490
 
0
 
240,490
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Second Most Recent Period(9)
 
Second Most
Recent
Revenues ($)
 
Second Most
Recent Expenses
($)
 
Second Most
Recent NOI ($)
 
Second Most
Recent Capital
Expenditures
 
Second Most
Recent NCF ($)
 
Second Most
Recent Hotel
ADR
 
Second Most
Recent Hotel
RevPAR
 
Third Most
Recent Period
 
Third Most
Recent
Revenues ($)
 
Third Most
Recent Expenses
($)
 
Third Most
Recent NOI ($)
 
Third Most
Recent Capital
Expenditures
 
Third Most
Recent NCF ($)
 
Third Most
Recent Hotel
ADR
68
 
160 West 72nd Street
 
Actual 2011
 
574,042
 
141,145
 
432,897
 
0
 
432,897
         
Actual 2010
 
535,765
 
146,887
 
388,878
 
0
 
388,878
   
69
 
Los Arboles Community
 
Actual 2012
 
367,267
 
161,451
 
205,816
 
16,101
 
189,715
         
Actual 2011
 
354,653
 
152,179
 
202,474
 
10,505
 
191,969
   
70
 
Emerald Lake MHC
 
Actual 2012
 
434,323
 
139,921
 
294,402
 
1,957
 
292,445
         
Actual 2011
 
397,539
 
147,205
 
250,334
 
7,157
 
243,177
   
71
 
Little Texas MHC
 
Actual 2012
 
324,776
 
126,659
 
198,117
 
10,716
 
187,401
         
Actual 2011
 
322,198
 
122,230
 
199,968
 
22,924
 
177,044
   
72
 
Try Mor MHC
 
Actual 2011
 
305,909
 
109,398
 
196,511
 
0
 
196,511
         
Actual 2010
 
308,243
 
98,704
 
209,539
 
0
 
209,539
   
73
 
Lyndon Lawn MHC
 
Actual 2011
 
286,791
 
116,295
 
170,496
 
0
 
170,496
         
Actual 2010
 
291,685
 
116,140
 
175,545
 
0
 
175,545
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(10)(12)(13)
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name(11)(12)(13)
1
 
RHP Portfolio III
     
N
                   
1.01
 
Portside
     
N
                   
1.02
 
Crescentwood Village
     
N
                   
1.03
 
Spring Valley Village
     
N
                   
1.04
 
Riverside (UT)
     
N
                   
1.05
 
Springdale Lake
     
N
                   
1.06
 
Sundown
     
N
                   
1.07
 
Oak Park Village
     
N
                   
1.08
 
River Oaks
     
N
                   
1.09
 
Riverside (KS)
     
N
                   
1.10
 
Sherwood Acres
     
N
                   
1.11
 
Glen Acres
     
N
                   
1.12
 
Connie Jean
     
N
                   
2
 
Midtown I & II
     
N
 
AT&T, Inc.
 
794,110
 
100.0%
 
4/30/2024
   
3
 
The Plant San Jose
     
N
 
Home Depot
 
141,021
 
29.0%
 
1/31/2034
 
Toys “R Us
4
 
White Marsh Mall
     
N
 
BOSCOV’S
 
197,345
 
28.1%
 
1/31/2028
 
Macy’s Home Store
5
 
301 South College Street
     
N
 
Wells Fargo
 
686,834
 
69.5%
 
Multiple Leases -- 20,392 square feet expiring 4/30/2014; 666,442 square feet expiring 12/31/2021
 
Womble, Carlyle
6
 
Cheeca Lodge & Spa
 
245
 
N
                   
7
 
Cumberland Mall
     
N
 
COSTCO
 
147,409
 
27.2%
 
11/30/2026
 
FOREVER 21
8
 
100 & 150 South Wacker Drive
     
N
 
NYSE Euronext
 
73,552
 
6.7%
 
5/31/2014
 
URS Corporation
9
 
Brambleton Town Center
     
N
 
Regal Cinemas
 
63,514
 
21.5%
 
7/31/2027
 
Harris Teeter - Leased Fee
10
 
Rehoboth Bay MHC
     
N
                   
11
 
RHP Portfolio IV
     
N
                   
11.01
 
Brookside
     
N
                   
11.02
 
Overpass Point MHC
     
N
                   
11.03
 
Havenwood
     
N
                   
11.04
 
The Woodlands
     
N
                   
11.05
 
Pine Haven MHC
     
N
                   
12
 
Heron Bay III, IV & Waterway Shoppes
     
N
 
Various
 
Various
 
Various
 
Various
 
Various
12.01
 
Heron Bay III, IV
     
N
 
Tenet Healthcare Corp.
 
15,866
 
17.5%
 
10/31/2017
 
Strayer University
12.02
 
Waterway Shoppes
     
N
 
The Pizza & Pasta Factory
 
4,000
 
9.9%
 
12/31/2022
 
MD Now
13
 
Brentwood Gateway Office Building
     
N
 
Los Angeles Training
 
10,820
 
10.8%
 
4/4/2021
 
Buter, Buzard, Fishbein & Royce LLP
14
 
Continental Plaza - Columbus
     
N
 
Momentive Specialty Chemicals
 
126,992
 
22.3%
 
8/31/2018
 
Public Utilities Commission of Ohio
15
 
Orchard Pointe
     
N
 
Gold’s Gym
 
45,000
 
39.2%
 
5/31/2035
 
ALDI, Inc.
16
 
Mobile Festival Centre
     
N
 
Academy Sports & Outdoors
 
84,464
 
22.2%
 
8/31/2021
 
Virginia College
17
 
HIE Washington Portfolio
 
74
 
N
                   
17.01
 
Holiday Inn Express Marysville
 
85
 
N
                   
17.02
 
Holiday Inn Express Sumner
 
64
 
N
                   
18
 
Residence Inn San Juan Capistrano
 
NAV
 
N
                   
19
 
Hilton Norfolk
 
67
 
N
                   
20
 
Lake Cable Apartments
     
N
                   
21
 
One Harbour Place
     
N
 
Morgan Stanley Smith Barney Financing, LLC
 
9,487
 
13.8%
 
4/30/2015
 
Optima Bank and Trust Company
22
 
540 Atlantic Ave
     
N
 
Graham Wingham
 
16,500
 
23.9%
 
3/31/2022
 
Van Dam Restaurant Corp
23
 
Union Square New Hope
     
N
 
INC Research Inc.
 
21,820
 
18.6%
 
12/31/2013
 
MeetMe/Insider Guides
24
 
RiverPark XI
     
N
 
Roseman University of Health Sciences
 
125,000
 
100.0%
 
6/30/2026
   
25
 
Atascocita Town Center
     
N
 
Aldi
 
21,891
 
13.9%
 
1/31/2023
 
Dollar Tree Stores, Inc. #2709
26
 
Continental Shopping Plaza - Green Valley
     
N
 
Safeway Store
 
48,660
 
31.2%
 
2/28/2015
 
Arizona CVS Stores LLC
27
 
Hilton Garden Inn Concord
 
67
 
N
                   
28
 
808 Broadway
     
N
 
Masquerade, LLC
 
24,548
 
100.0%
 
1/31/2024
   
29
 
Residence Inn Harrisonburg
 
79
 
N
                   
30
 
BSG Texas Hotel Portfolio
 
63
 
N
                   
30.01
 
La Quinta Inn and Suites - Big Spring
 
64
 
N
                   
30.02
 
Holiday Inn Express - Graham
 
61
 
N
                   
31
 
7220 Wisconsin Avenue
     
N
 
Branch Banking and Trust Company
 
20,353
 
50.5%
 
2/29/2016
 
American College of Medical Genetics
32
 
Millerville Center
     
N
 
Best Buy
 
30,000
 
37.9%
 
1/31/2017
 
Office Depot
33
 
CubeSmart Self Storage Portfolio
     
N
                   
33.01
 
Culpeper
     
N
                   
33.02
 
South Wales
     
N
                   
33.03
 
Hilltop Remote
     
N
                   
33.04
 
Hilltop
     
N
                   
34
 
Flats at Campus Pointe
     
N
                   
35
 
Vista Plaza Shopping Center- Torrance
     
N
 
Sprouts
 
23,172
 
30.6%
 
5/31/2022
 
Michaels Stores
36
 
Corte Madera Business Center
     
N
 
Restoration Hardware Inc.
 
36,420
 
95.4%
 
7/31/2020
 
Telischak & Company
37
 
Parc De Maison
     
N
                   
38
 
First Commercial Realty Portfolio
     
N
 
Various
 
Various
 
Various
 
Various
 
Various
38.01
 
Royal Town Center
     
N
 
Rite Aid Corporation
 
10,004
 
19.0%
 
6/20/2016
 
AutoZone, Inc.
38.02
 
Mt Morris Commons
     
N
 
The Kroger Company
 
46,968
 
65.6%
 
11/30/2020
 
Dollar Tree #5035
39
 
Towneplace Suites - Mooresville
 
58
 
N
                   
40
 
Villas at Granville
     
N
                   
41
 
Pines of Newpointe
     
N
                   
42
 
Stor N More
     
N
                   
43
 
Southern Plaza
     
N
 
Dollar Tree #2823
 
25,482
 
19.5%
 
7/31/2016
 
The Sports Clubs of New Mexico
44
 
Heartland Inn
 
46
 
N
                   
45
 
Mays Crossing
     
N
 
Big Lots
 
53,399
 
38.6%
 
1/31/2019
 
Value Village
46
 
Meadow Central
     
N
 
HHS - State
 
17,083
 
10.0%
 
9/30/2014
 
Endocrine Associates
47
 
Country Club Park
     
N
                   
48
 
Lincoln MHC
     
N
                   
49
 
Hidden Creek MHC
     
N
                   
50
 
Colony Plaza
     
N
 
SCGM, Inc.
 
42,183
 
76.7%
 
9/30/2026
 
Tuscany Village Salon
51
 
AZ MHC Portfolio
     
N
                   
51.01
 
Park Plaza MHC
     
N
                   
51.02
 
Aloha MHC
     
N
                   
51.03
 
Emery MHC
     
N
                   
51.04
 
Las Palmas MHC
     
N
                   
51.05
 
Alvord MHC
     
N
                   
52
 
Corona Hills Town Center
     
N
 
Dollar Tree
 
8,775
 
16.1%
 
6/30/2017
 
Unlimited Moda Apparel
53
 
Cimarron MHC
     
N
                   
54
 
McGee’s Crossing
     
N
 
Food Lion
 
33,807
 
51.8%
 
10/22/2022
 
CNRG Hardware Store
55
 
Woodland Plaza
     
N
 
Food City #437
 
34,222
 
39.0%
 
10/1/2017
 
Shoe Show
56
 
Mizner Place
     
N
 
Coldwell Banker
 
5,309
 
14.5%
 
10/31/2014
 
Juanito’s Restaurant
57
 
Yorktown Self Storage
     
N
                   
58
 
Palm Shadows MHC
     
N
                   
59
 
Sunrise Pass Estates MHC
     
N
                   
60
 
Lake Ridge Shopping Center
     
N
 
Beauty For U
 
4,000
 
14.9%
 
12/31/2015
 
Euphoria Salon
61
 
River Hills Plaza
     
N
 
Polka Dot Presents
 
2,750
 
13.8%
 
7/31/2014
 
Lesia Fancy Nails
62
 
American Mini Storage Norco
     
N
                   
63
 
Crystal Lake Plaza
     
N
 
Winn Dixie
 
31,900
 
58.6%
 
1/7/2017
 
Danrup Group
64
 
Ramey’s MHC
     
N
                   
65
 
The Store Room
     
N
                   
66
 
Falconview MHC
     
N
                   
67
 
Silo Self Storage
     
N
                   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(10)(12)(13)
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name(11)(12)(13)
68
 
160 West 72nd Street
     
N
 
Acker Merrall & Condit
 
3,600
 
48.0%
 
11/30/2030
   
69
 
Los Arboles Community
     
N
                   
70
 
Emerald Lake MHC
     
N
                   
71
 
Little Texas MHC
     
N
                   
72
 
Try Mor MHC
     
N
                   
73
 
Lyndon Lawn MHC
     
N
                   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
2nd Largest
Tenant Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant Exp. Date
 
3rd Largest Tenant
Name(11)(12)(13)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant Exp. Date
1
 
RHP Portfolio III
                           
1.01
 
Portside
                           
1.02
 
Crescentwood Village
                           
1.03
 
Spring Valley Village
                           
1.04
 
Riverside (UT)
                           
1.05
 
Springdale Lake
                           
1.06
 
Sundown
                           
1.07
 
Oak Park Village
                           
1.08
 
River Oaks
                           
1.09
 
Riverside (KS)
                           
1.10
 
Sherwood Acres
                           
1.11
 
Glen Acres
                           
1.12
 
Connie Jean
                           
2
 
Midtown I & II
                           
3
 
The Plant San Jose
 
64,850
 
13.3%
 
1/31/2023
 
Best Buy
 
45,168
 
9.3%
 
1/31/2018
4
 
White Marsh Mall
 
60,000
 
8.5%
 
1/31/2018
 
Sports Authority
 
53,634
 
7.6%
 
1/31/2022
5
 
301 South College Street
 
92,815
 
9.4%
 
5/31/2018
 
YMCA
 
42,039
 
4.3%
 
1/31/2022
6
 
Cheeca Lodge & Spa
                           
7
 
Cumberland Mall
 
25,748
 
4.8%
 
1/31/2019
 
H&M
 
24,655
 
4.6%
 
1/31/2020
8
 
100 & 150 South Wacker Drive
 
60,938
 
5.6%
 
12/31/2017
 
ConvergEx
 
50,820
 
4.6%
 
Multiple Leases -- 1,280 square feet expiring 5/31/2014; 49,540 square feet expiring 8/31/2022
9
 
Brambleton Town Center
 
56,000
 
18.9%
 
10/18/2025
 
Brambleton Sport & Health
 
38,000
 
12.9%
 
5/31/2020
10
 
Rehoboth Bay MHC
                           
11
 
RHP Portfolio IV
                           
11.01
 
Brookside
                           
11.02
 
Overpass Point MHC
                           
11.03
 
Havenwood
                           
11.04
 
The Woodlands
                           
11.05
 
Pine Haven MHC
                           
12
 
Heron Bay III, IV & Waterway Shoppes
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
12.01
 
Heron Bay III, IV
 
15,866
 
17.5%
 
8/20/2015
 
S. Broward Hospital Dist.
 
10,833
 
11.9%
 
6/14/2021
12.02
 
Waterway Shoppes
 
3,418
 
8.5%
 
4/30/2017
 
Hurricane Wings
 
3,249
 
8.1%
 
9/30/2015
13
 
Brentwood Gateway Office Building
 
10,666
 
10.6%
 
2/1/2016
 
Vintage Capital Group, LLC
 
9,479
 
9.5%
 
5/31/2021
14
 
Continental Plaza - Columbus
 
107,330
 
18.9%
 
6/30/2015
 
Ohio Health
 
90,120
 
15.8%
 
11/30/2017
15
 
Orchard Pointe
 
16,697
 
14.6%
 
1/31/2026
 
Goodwill
 
12,800
 
11.2%
 
12/31/2022
16
 
Mobile Festival Centre
 
60,293
 
15.8%
 
3/31/2020
 
Ross Dress for Less
 
31,500
 
8.3%
 
1/31/2015
17
 
HIE Washington Portfolio
                           
17.01
 
Holiday Inn Express Marysville
                           
17.02
 
Holiday Inn Express Sumner
                           
18
 
Residence Inn San Juan Capistrano
                           
19
 
Hilton Norfolk
                           
20
 
Lake Cable Apartments
                           
21
 
One Harbour Place
 
9,060
 
13.2%
 
10/31/2017
 
Sentient Decision Science, LLC
 
6,096
 
8.9%
 
Multiple Leases -- 3,465 square feet expire 12/31/2016; 2,631 square feet expire 12/31/2017
22
 
540 Atlantic Ave
 
10,000
 
14.5%
 
12/31/2022
 
Brooklyn Bureau
 
6,814
 
9.9%
 
4/30/2016
23
 
Union Square New Hope
 
16,426
 
14.0%
 
3/31/2017
 
Triumph Brewery
 
12,132
 
10.3%
 
4/30/2023
24
 
RiverPark XI
                           
25
 
Atascocita Town Center
 
21,600
 
13.7%
 
1/31/2015
 
Goodwill Industries of Houston
 
17,000
 
10.8%
 
11/6/2013
26
 
Continental Shopping Plaza - Green Valley
 
17,640
 
11.3%
 
5/31/2015
 
Green Valley True Hardware
 
10,851
 
7.0%
 
4/15/2018
27
 
Hilton Garden Inn Concord
                           
28
 
808 Broadway
                           
29
 
Residence Inn Harrisonburg
                           
30
 
BSG Texas Hotel Portfolio
                           
30.01
 
La Quinta Inn and Suites - Big Spring
                           
30.02
 
Holiday Inn Express - Graham
                           
31
 
7220 Wisconsin Avenue
 
8,333
 
20.7%
 
7/31/2016
 
S.A. Goldberg Company
 
4,220
 
10.5%
 
12/31/2019
32
 
Millerville Center
 
21,017
 
26.5%
 
8/31/2018
 
PetSmart
 
20,022
 
25.3%
 
3/31/2018
33
 
CubeSmart Self Storage Portfolio
                           
33.01
 
Culpeper
                           
33.02
 
South Wales
                           
33.03
 
Hilltop Remote
                           
33.04
 
Hilltop
                           
34
 
Flats at Campus Pointe
                           
35
 
Vista Plaza Shopping Center- Torrance
 
20,020
 
26.4%
 
3/31/2017
 
Salvation Army
 
14,976
 
19.8%
 
1/31/2014
36
 
Corte Madera Business Center
 
1,770
 
4.6%
 
7/31/2016
               
37
 
Parc De Maison
                           
38
 
First Commercial Realty Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
38.01
 
Royal Town Center
 
7,500
 
14.2%
 
12/31/2018
 
Laundromat Palace
 
4,355
 
8.3%
 
10/31/2015
38.02
 
Mt Morris Commons
 
8,919
 
12.4%
 
10/31/2017
 
Reliant Renal Care
 
7,761
 
10.8%
 
12/31/2014
39
 
Towneplace Suites - Mooresville
                           
40
 
Villas at Granville
                           
41
 
Pines of Newpointe
                           
42
 
Stor N More
                           
43
 
Southern Plaza
 
17,500
 
13.4%
 
MTM
 
Goodwill Industries
 
15,540
 
11.9%
 
8/31/2017
44
 
Heartland Inn
                           
45
 
Mays Crossing
 
27,200
 
19.7%
 
7/31/2016
 
Dollar Tree
 
20,710
 
15.0%
 
6/30/2018
46
 
Meadow Central
 
14,867
 
8.7%
 
4/30/2018
 
OAG- State
 
9,767
 
5.7%
 
6/30/2014
47
 
Country Club Park
                           
48
 
Lincoln MHC
                           
49
 
Hidden Creek MHC
                           
50
 
Colony Plaza
 
7,598
 
13.8%
 
12/15/2015
 
Title Boxing Club
 
5,241
 
9.5%
 
11/30/2019
51
 
AZ MHC Portfolio
                           
51.01
 
Park Plaza MHC
                           
51.02
 
Aloha MHC
                           
51.03
 
Emery MHC
                           
51.04
 
Las Palmas MHC
                           
51.05
 
Alvord MHC
                           
52
 
Corona Hills Town Center
 
4,750
 
8.7%
 
7/31/2016
 
Video Shores
 
4,180
 
7.7%
 
12/31/2013
53
 
Cimarron MHC
                           
54
 
McGee’s Crossing
 
7,200
 
11.0%
 
2/28/2018
 
Fit 4 Life
 
4,800
 
7.3%
 
10/31/2015
55
 
Woodland Plaza
 
13,200
 
15.0%
 
3/31/2018
 
Family Dollar #1943
 
8,700
 
9.9%
 
12/31/2016
56
 
Mizner Place
 
5,104
 
13.9%
 
8/31/2016
 
Quorum Management Company
 
3,423
 
9.4%
 
5/31/2017
57
 
Yorktown Self Storage
                           
58
 
Palm Shadows MHC
                           
59
 
Sunrise Pass Estates MHC
                           
60
 
Lake Ridge Shopping Center
 
2,500
 
9.3%
 
1/31/2014
 
Lynn Creek Family Dentistry
 
2,446
 
9.1%
 
3/31/2019
61
 
River Hills Plaza
 
2,500
 
12.5%
 
12/31/2015
 
Texas Black Belt Academy
 
2,000
 
10.0%
 
1/31/2015
62
 
American Mini Storage Norco
                           
63
 
Crystal Lake Plaza
 
9,164
 
16.8%
 
12/15/2017
 
Rogue Pub
 
2,530
 
4.6%
 
10/31/2016
64
 
Ramey’s MHC
                           
65
 
The Store Room
                           
66
 
Falconview MHC
                           
67
 
Silo Self Storage
                           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
2nd Largest
Tenant Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant Exp. Date
 
3rd Largest Tenant
Name(11)(12)(13)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant Exp. Date
68
 
160 West 72nd Street
                           
69
 
Los Arboles Community
                           
70
 
Emerald Lake MHC
                           
71
 
Little Texas MHC
                           
72
 
Try Mor MHC
                           
73
 
Lyndon Lawn MHC
                           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
4th Largest Tenant Name(11)(12)(13)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant Exp. Date
 
5th Largest Tenant Name(8)(11)(12)
1
 
RHP Portfolio III
                   
1.01
 
Portside
                   
1.02
 
Crescentwood Village
                   
1.03
 
Spring Valley Village
                   
1.04
 
Riverside (UT)
                   
1.05
 
Springdale Lake
                   
1.06
 
Sundown
                   
1.07
 
Oak Park Village
                   
1.08
 
River Oaks
                   
1.09
 
Riverside (KS)
                   
1.10
 
Sherwood Acres
                   
1.11
 
Glen Acres
                   
1.12
 
Connie Jean
                   
2
 
Midtown I & II
                   
3
 
The Plant San Jose
 
Ross Dress for Less
 
25,821
 
5.3%
 
1/31/2019
 
Off Broadway Shoe Warehouse
4
 
White Marsh Mall
 
Forever XXI
 
14,959
 
2.1%
 
8/31/2023
 
Victoria’s Secret
5
 
301 South College Street
 
Poyner Spruill
 
36,682
 
3.7%
 
6/30/2017
 
Horack, Talley
6
 
Cheeca Lodge & Spa
                   
7
 
Cumberland Mall
 
MAGGIANO’S LITTLE ITALY
 
16,375
 
3.0%
 
11/30/2016
 
DSW SHOE WAREHOUSE
8
 
100 & 150 South Wacker Drive
 
Greeley and Hansen
 
36,583
 
3.3%
 
Multiple Leases -- 251 square feet expiring 8/31/2013; 36,332 square feet expiring 5/31/2022
 
Charles Schwab & Co
9
 
Brambleton Town Center
 
Brambleton Group, LLC
 
21,471
 
7.3%
 
Multiple Leases --7,927 square feet expiring 7/31/2013; 7,123 square feet expiring 12/31/2016; 6,421 square feet expiring 6/30/2018
 
Fairfax Family Practice
10
 
Rehoboth Bay MHC
                   
11
 
RHP Portfolio IV
                   
11.01
 
Brookside
                   
11.02
 
Overpass Point MHC
                   
11.03
 
Havenwood
                   
11.04
 
The Woodlands
                   
11.05
 
Pine Haven MHC
                   
12
 
Heron Bay III, IV & Waterway Shoppes
 
Various
 
Various
 
Various
 
Various
 
Various
12.01
 
Heron Bay III, IV
 
P2P Staffing (Tek) Partners
 
10,697
 
11.8%
 
3/23/2020
 
All Source Recruiting
12.02
 
Waterway Shoppes
 
Waterways Preschool
 
3,187
 
7.9%
 
2/28/2017
 
Orange Theory Fitness
13
 
Brentwood Gateway Office Building
 
Armbruster Goldsmith
 
5,322
 
5.3%
 
7/15/2015
 
Oaktree Capital Management
14
 
Continental Plaza - Columbus
 
Glimcher Realty
 
53,450
 
9.4%
 
5/31/2018
 
Ohio Office of the Secretary of State
15
 
Orchard Pointe
 
Firestone
 
8,256
 
7.2%
 
2/29/2028
 
Buffalo Wild Wings
16
 
Mobile Festival Centre
 
hhgregg
 
31,478
 
8.3%
 
5/31/2021
 
Bed Bath & Beyond
17
 
HIE Washington Portfolio
                   
17.01
 
Holiday Inn Express Marysville
                   
17.02
 
Holiday Inn Express Sumner
                   
18
 
Residence Inn San Juan Capistrano
                   
19
 
Hilton Norfolk
                   
20
 
Lake Cable Apartments
                   
21
 
One Harbour Place
 
Wells Fargo Advisors, LLC
 
5,783
 
8.4%
 
3/31/2014
 
Brodeur and Coville, LLC
22
 
540 Atlantic Ave
 
World Martial Arts
 
6,814
 
9.9%
 
8/31/2022
 
American Foreclosure Network Systems
23
 
Union Square New Hope
 
Occasions
 
8,400
 
7.2%
 
3/31/2018
 
Roger Green & Assoc.
24
 
RiverPark XI
                   
25
 
Atascocita Town Center
 
Spec’s Liquor
 
15,000
 
9.5%
 
12/31/2016
 
FINS of Kingwood LLC
26
 
Continental Shopping Plaza - Green Valley
 
NRT Arizona Inc.
 
5,648
 
3.6%
 
2/28/2014
 
Christopher J. Macauley
27
 
Hilton Garden Inn Concord
                   
28
 
808 Broadway
                   
29
 
Residence Inn Harrisonburg
                   
30
 
BSG Texas Hotel Portfolio
                   
30.01
 
La Quinta Inn and Suites - Big Spring
                   
30.02
 
Holiday Inn Express - Graham
                   
31
 
7220 Wisconsin Avenue
 
Estoril Construction Inc
 
3,343
 
8.3%
 
9/30/2014
 
Current Boutique LLC
32
 
Millerville Center
 
Chili’s - Leased Fee
 
5,447
 
6.9%
 
1/31/2018
 
Mattress Firm
33
 
CubeSmart Self Storage Portfolio
                   
33.01
 
Culpeper
                   
33.02
 
South Wales
                   
33.03
 
Hilltop Remote
                   
33.04
 
Hilltop
                   
34
 
Flats at Campus Pointe
                   
35
 
Vista Plaza Shopping Center- Torrance
 
Csk/O’Reilly
 
6,464
 
8.5%
 
1/31/2019
 
Post Office
36
 
Corte Madera Business Center
                   
37
 
Parc De Maison
                   
38
 
First Commercial Realty Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
38.01
 
Royal Town Center
 
Blue Print Clothing
 
4,000
 
7.6%
 
6/30/2014
 
Simply Fashion Stores, LTD
38.02
 
Mt Morris Commons
 
Rent-A-Center, Inc
 
3,500
 
4.9%
 
6/30/2017
 
Mega Spinners
39
 
Towneplace Suites - Mooresville
                   
40
 
Villas at Granville
                   
41
 
Pines of Newpointe
                   
42
 
Stor N More
                   
43
 
Southern Plaza
 
El Mezquite Market
 
13,930
 
10.7%
 
4/30/2021
 
Slate Street Billards
44
 
Heartland Inn
                   
45
 
Mays Crossing
 
Aaron Rents
 
8,640
 
6.2%
 
12/31/2014
 
Alliance Ortho
46
 
Meadow Central
 
Refocus Ocular Inc.
 
7,854
 
4.6%
 
1/31/2015
 
Superior Medical Manage
47
 
Country Club Park
                   
48
 
Lincoln MHC
                   
49
 
Hidden Creek MHC
                   
50
 
Colony Plaza
                   
51
 
AZ MHC Portfolio
                   
51.01
 
Park Plaza MHC
                   
51.02
 
Aloha MHC
                   
51.03
 
Emery MHC
                   
51.04
 
Las Palmas MHC
                   
51.05
 
Alvord MHC
                   
52
 
Corona Hills Town Center
 
Steven’s Place (KYJ Venture Inc.)
 
2,800
 
5.1%
 
9/30/2014
 
Mariscolandia Mexican Restaurant
53
 
Cimarron MHC
                   
54
 
McGee’s Crossing
 
Riccobene & Assoc.
 
4,500
 
6.9%
 
6/30/2016
 
Subway
55
 
Woodland Plaza
 
Advance Auto #08030
 
8,400
 
9.6%
 
1/31/2022
 
Hibbett Sporting Goods Inc.
56
 
Mizner Place
 
Ecology and Environment
 
3,138
 
8.6%
 
8/31/2016
 
Morris, Laing, Evans
57
 
Yorktown Self Storage
                   
58
 
Palm Shadows MHC
                   
59
 
Sunrise Pass Estates MHC
                   
60
 
Lake Ridge Shopping Center
 
Bolsa Food Market
 
2,105
 
7.8%
 
8/31/2018
 
A+ Catering
61
 
River Hills Plaza
 
Visual Eyes
 
2,000
 
10.0%
 
6/30/2016
 
Mira Vista Chiropractor
62
 
American Mini Storage Norco
                   
63
 
Crystal Lake Plaza
 
Nature’s Market
 
1,627
 
3.0%
 
11/30/2016
 
Marco’s Pizza
64
 
Ramey’s MHC
                   
65
 
The Store Room
                   
66
 
Falconview MHC
                   
67
 
Silo Self Storage
                   

 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
                 
Mortgage Loan
Number
 
Property Name
 
4th Largest Tenant Name(11)(12)(13)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant Exp. Date
 
5th Largest Tenant Name(8)(11)(12)
68
 
160 West 72nd Street
                   
69
 
Los Arboles Community
                   
70
 
Emerald Lake MHC
                   
71
 
Little Texas MHC
                   
72
 
Try Mor MHC
                   
73
 
Lyndon Lawn MHC
                   

 

 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant Exp. Date
 
Engineering
Report Date
 
Environmental
Report Date
(Phase I)
 
Environmental
Report Date
(Phase II)
 
Seismic Report
Date
 
Seismic PML %
 
Seismic
Insurance
Required  (Y/N)
 
Terrorism
Insurance (Y/N)
 
Loan Purpose
 
Engineering Escrow
/ Deferred
Maintenance ($)
 
Tax Escrow (Initial)
1
 
RHP Portfolio III
             
4/3/2013
 
Various
     
Various
 
Various
 
N
 
Y
 
Acquisition
 
104,575
 
674,551
1.01
 
Portside
             
4/3/2013
 
4/7/2013
             
N
 
Y
           
1.02
 
Crescentwood Village
             
4/3/2013
 
4/7/2013
     
4/4/2013
 
9.0%
 
N
 
Y
           
1.03
 
Spring Valley Village
             
4/3/2013
 
4/4/2013
             
N
 
Y
           
1.04
 
Riverside (UT)
             
4/3/2013
 
4/7/2013
     
4/4/2013
 
10.0%
 
N
 
Y
           
1.05
 
Springdale Lake
             
4/3/2013
 
4/4/2013
             
N
 
Y
           
1.06
 
Sundown
             
4/3/2013
 
4/4/2013
     
4/4/2013
 
10.0%
 
N
 
Y
           
1.07
 
Oak Park Village
             
4/3/2013
 
4/7/2013
             
N
 
Y
           
1.08
 
River Oaks
             
4/3/2013
 
4/4/2013
             
N
 
Y
           
1.09
 
Riverside (KS)
             
4/3/2013
 
4/4/2013
             
N
 
Y
           
1.10
 
Sherwood Acres
             
4/3/2013
 
4/4/2013
             
N
 
Y
           
1.11
 
Glen Acres
             
4/3/2013
 
4/4/2013
             
N
 
Y
           
1.12
 
Connie Jean
             
4/3/2013
 
4/7/2013
             
N
 
Y
           
2
 
Midtown I & II
             
4/5/2013
 
3/25/2013
             
N
 
Y
 
Acquisition
 
0
 
0
3
 
The Plant San Jose
 
20,472
 
4.2%
 
3/7/2018
 
1/18/2013
 
1/18/2013
     
1/18/2013
 
6.0%
 
N
 
Y
 
Acquisition
 
0
 
0
4
 
White Marsh Mall
 
9,500
 
1.4%
 
1/31/2023
 
4/17/2013
 
4/17/2013
             
N
 
Y
 
Refinance
 
0
 
0
5
 
301 South College Street
 
22,991
 
2.3%
 
2/28/2014
 
1/24/2013
 
1/25/2013
             
N
 
Y
 
Acquisition
 
0
 
1,016,861
6
 
Cheeca Lodge & Spa
             
4/4/2013
 
4/8/2013
             
N
 
Y
 
Refinance
 
0
 
251,380
7
 
Cumberland Mall
 
14,664
 
2.7%
 
1/31/2019
 
4/15/2013
 
4/18/2013
             
N
 
Y
 
Refinance
 
0
 
0
8
 
100 & 150 South Wacker Drive
 
34,142
 
3.1%
 
12/31/2018
 
3/29/2013
 
3/29/2013
             
N
 
Y
 
Refinance
 
0
 
2,018,032
9
 
Brambleton Town Center
 
12,625
 
4.3%
 
2/28/2018
 
3/26/2013
 
3/26/2013
             
N
 
Y
 
Refinance
 
0
 
401,710
10
 
Rehoboth Bay MHC
             
2/7/2013
 
4/24/2013
             
N
 
Y
 
Refinance
 
27,687
 
16,069
11
 
RHP Portfolio IV
             
4/3/2013
 
Various
     
Various
 
Various
 
N
 
Y
 
Acquisition
 
41,158
 
115,248
11.01
 
Brookside
             
4/3/2013
 
4/7/2013
     
4/4/2013
 
12.0%
 
N
 
Y
           
11.02
 
Overpass Point MHC
             
4/3/2013
 
4/7/2013
     
4/4/2013
 
6.0%
 
N
 
Y
           
11.03
 
Havenwood
             
4/3/2013
 
4/7/2013
             
N
 
Y
           
11.04
 
The Woodlands
             
4/3/2013
 
4/4/2013
             
N
 
Y
           
11.05
 
Pine Haven MHC
             
4/3/2013
 
4/7/2013
             
N
 
Y
           
12
 
Heron Bay III, IV & Waterway Shoppes
 
Various
 
Various
 
Various
 
Various
 
2/27/2013
             
N
 
Y
 
Refinance
 
0
 
297,928
12.01
 
Heron Bay III, IV
 
9,183
 
10.1%
 
11/30/2014
 
2/28/2013
 
2/27/2013
             
N
 
Y
           
12.02
 
Waterway Shoppes
 
2,640
 
6.6%
 
2/28/2017
 
2/27/2013
 
2/27/2013
             
N
 
Y
           
13
 
Brentwood Gateway Office Building
 
5,028
 
5.0%
 
4/30/2018
 
4/8/2013
 
4/19/2013
     
4/8/2013
 
18.0%
 
N
 
Y
 
Refinance
 
2,000
 
22,309
14
 
Continental Plaza - Columbus
 
51,527
 
9.1%
 
6/30/2015
 
2/15/2013
 
2/21/2013
             
N
 
Y
 
Acquisition
 
0
 
574,945
15
 
Orchard Pointe
 
6,490
 
5.7%
 
1/31/2019
 
12/12/2012
 
12/19/2012
             
N
 
Y
 
Refinance
 
0
 
207,055
16
 
Mobile Festival Centre
 
24,800
 
6.5%
 
1/31/2019
 
1/18/2013
 
1/23/2013
             
N
 
Y
 
Acquisition
 
323,875
 
219,600
17
 
HIE Washington Portfolio
             
3/26/2013
 
3/26/2013
             
N
 
Y
 
Refinance
 
0
 
14,132
17.01
 
Holiday Inn Express Marysville
             
3/26/2013
 
3/26/2013
             
N
 
Y
           
17.02
 
Holiday Inn Express Sumner
             
3/26/2013
 
3/26/2013
             
N
 
Y
           
18
 
Residence Inn San Juan Capistrano
             
3/11/2013
 
3/11/2013
     
3/11/2013
 
9.0%
 
N
 
Y
 
Refinance
 
0
 
0
19
 
Hilton Norfolk
             
3/22/2013
 
3/25/2013
             
N
 
Y
 
Refinance
 
0
 
16,372
20
 
Lake Cable Apartments
             
1/31/2013
 
2/4/2013
             
N
 
Y
 
Refinance
 
378,750
 
164,598
21
 
One Harbour Place
 
5,573
 
8.1%
 
11/30/2015
 
3/13/2013
 
3/13/2013
             
N
 
Y
 
Refinance
 
109,375
 
14,442
22
 
540 Atlantic Ave
 
6,814
 
9.9%
 
2/28/2018
 
4/9/2013
 
4/18/2013
             
N
 
Y
 
Refinance
 
11,113
 
145,576
23
 
Union Square New Hope
 
7,514
 
6.4%
 
5/31/2014
 
4/1/2013
 
4/1/2013
             
N
 
Y
 
Refinance
 
0
 
84,794
24
 
RiverPark XI
             
3/19/2013
 
3/19/2013
     
3/18/2013
 
5.0%
 
N
 
Y
 
Refinance
 
0
 
0
25
 
Atascocita Town Center
 
8,110
 
5.1%
 
5/31/2021
 
8/23/2012
 
12/7/2012
             
N
 
Y
 
Refinance
 
0
 
121,796
26
 
Continental Shopping Plaza - Green Valley
 
3,654
 
2.3%
 
12/31/2017
 
1/15/2013
 
1/15/2013
             
N
 
Y
 
Acquisition
 
3,000
 
33,599
27
 
Hilton Garden Inn Concord
             
4/10/2013
 
4/11/2013
             
N
 
Y
 
Refinance
 
0
 
59,884
28
 
808 Broadway
             
4/4/2013
 
4/4/2013
             
N
 
Y
 
Refinance
 
0
 
121,072
29
 
Residence Inn Harrisonburg
             
3/22/2013
 
3/22/2013
             
N
 
Y
 
Refinance
 
0
 
48,001
30
 
BSG Texas Hotel Portfolio
             
5/6/2013
 
5/6/2013
             
N
 
Y
 
Refinance
 
26,695
 
77,983
30.01
 
La Quinta Inn and Suites - Big Spring
             
5/6/2013
 
5/6/2013
             
N
 
Y
           
30.02
 
Holiday Inn Express - Graham
             
5/6/2013
 
5/6/2013
             
N
 
Y
           
31
 
7220 Wisconsin Avenue
 
2,150
 
5.3%
 
6/30/2022
 
3/14/2013
 
3/14/2013
             
N
 
Y
 
Acquisition
 
0
 
11,104
32
 
Millerville Center
 
5,000
 
6.3%
 
5/31/2015
 
3/8/2013
 
3/8/2013
             
N
 
Y
 
Refinance
 
0
 
44,039
33
 
CubeSmart Self Storage Portfolio
             
Various
 
Various
 
Various
         
N
 
Y
 
Refinance
 
18,600
 
42,787
33.01
 
Culpeper
             
2/26/2013
 
2/27/2013
             
N
 
Y
           
33.02
 
South Wales
             
2/28/2013
 
2/28/2013
             
N
 
Y
           
33.03
 
Hilltop Remote
             
2/28/2013
 
2/27/2013
 
4/9/2013
         
N
 
Y
           
33.04
 
Hilltop
             
2/27/2013
 
3/1/2013
             
N
 
Y
           
34
 
Flats at Campus Pointe
             
3/13/2013
 
3/29/2013
             
N
 
Y
 
Refinance
 
0
 
58,005
35
 
Vista Plaza Shopping Center- Torrance
 
2,100
 
2.8%
 
7/31/2014
 
3/22/2013
 
3/22/2013
     
3/22/2013
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
0
36
 
Corte Madera Business Center
             
3/18/2013
 
3/18/2013
     
3/18/2013
 
14.0%
 
N
 
Y
 
Refinance
 
83,594
 
25,899
37
 
Parc De Maison
             
3/25/2013
 
3/25/2013
     
3/25/2013
 
8.0%
 
N
 
Y
 
Acquisition
 
0
 
11,865
38
 
First Commercial Realty Portfolio
 
Various
 
Various
 
Various
 
4/5/2013
 
Various
             
N
 
Y
 
Refinance
 
287,545
 
72,034
38.01
 
Royal Town Center
 
3,613
 
6.9%
 
MTM
 
4/5/2013
 
4/17/2013
             
N
 
Y
           
38.02
 
Mt Morris Commons
 
1,500
 
2.1%
 
2/28/2018
 
4/5/2013
 
4/11/2013
             
N
 
Y
           
39
 
Towneplace Suites - Mooresville
             
3/15/2013
 
3/14/2013
             
N
 
Y
 
Refinance
 
0
 
37,945
40
 
Villas at Granville
             
4/10/2013
 
4/10/2013
             
N
 
Y
 
Refinance
 
10,625
 
17,640
41
 
Pines of Newpointe
             
3/14/2013
 
3/14/2013
             
N
 
Y
 
Refinance
 
31,460
 
8,390
42
 
Stor N More
             
3/7/2013
 
3/8/2013
             
N
 
Y
 
Refinance
 
0
 
52,046
43
 
Southern Plaza
 
7,140
 
5.5%
 
7/31/2018
 
2/21/2013
 
2/25/2013
             
N
 
Y
 
Refinance
 
310,469
 
16,867
44
 
Heartland Inn
             
3/14/2013
 
3/14/2013
             
N
 
Y
 
Refinance
 
8,673
 
64,162
45
 
Mays Crossing
 
2,800
 
2.0%
 
7/31/2021
 
2/22/2013
 
2/27/2013
             
N
 
Y
 
Acquisition
 
3,000
 
81,404
46
 
Meadow Central
 
7,367
 
4.3%
 
2/28/2019
 
2/27/2013
 
3/12/2013
             
N
 
Y
 
Refinance
 
28,250
 
47,645
47
 
Country Club Park
             
3/28/2013
 
3/26/2013
     
TBD
     
N
 
Y
 
Acquisition
 
0
 
4,722
48
 
Lincoln MHC
             
4/12/2013
 
4/12/2013
     
4/26/2013
 
8.0%
 
N
 
Y
 
Acquisition
 
21,688
 
5,269
49
 
Hidden Creek MHC
             
4/11/2013
 
4/10/2013
             
N
 
Y
 
Refinance
 
14,063
 
142,656
50
 
Colony Plaza
             
3/24/2013
 
3/20/2013
             
N
 
Y
 
Refinance
 
0
 
54,358
51
 
AZ MHC Portfolio
             
Various
 
Various
             
N
 
Y
 
Refinance
 
22,034
 
12,026
51.01
 
Park Plaza MHC
             
4/8/2013
 
4/4/2013
             
N
 
Y
           
51.02
 
Aloha MHC
             
4/8/2013
 
4/8/2013
             
N
 
Y
           
51.03
 
Emery MHC
             
4/8/2013
 
4/8/2013
             
N
 
Y
           
51.04
 
Las Palmas MHC
             
4/9/2013
 
4/8/2013
             
N
 
Y
           
51.05
 
Alvord MHC
             
4/9/2013
 
4/8/2013
             
N
 
Y
           
52
 
Corona Hills Town Center
 
2,623
 
4.8%
 
4/30/2015
 
6/26/2012
 
3/6/2013
     
6/26/2012
 
14.0%
 
N
 
Y
 
Refinance
 
42,313
 
28,648
53
 
Cimarron MHC
             
3/18/2013
 
1/23/2013
             
N
 
Y
 
Refinance
 
0
 
30,039
54
 
McGee’s Crossing
 
1,500
 
2.3%
 
2/28/2018
 
3/12/2013
 
3/12/2013
             
N
 
Y
 
Refinance
 
0
 
22,450
55
 
Woodland Plaza
 
5,192
 
5.9%
 
2/28/2017
 
4/19/2013
 
4/18/2013
             
N
 
Y
 
Refinance
 
0
 
49,097
56
 
Mizner Place
 
2,820
 
7.7%
 
11/30/2013
 
4/3/2013
 
4/3/2013
             
N
 
Y
 
Refinance
 
0
 
60,529
57
 
Yorktown Self Storage
             
3/22/2013
 
3/22/2013
             
N
 
Y
 
Acquisition
 
0
 
16,364
58
 
Palm Shadows MHC
             
3/15/2013
 
3/13/2013
             
N
 
Y
 
Acquisition
 
0
 
23,806
59
 
Sunrise Pass Estates MHC
             
4/18/2013
 
3/25/2013
     
3/27/2013
 
12.0%
 
N
 
Y
 
Refinance
 
15,169
 
4,179
60
 
Lake Ridge Shopping Center
 
2,000
 
7.4%
 
3/31/2015
 
1/24/2013
 
1/24/2013
             
N
 
Y
 
Refinance
 
0
 
31,902
61
 
River Hills Plaza
 
1,500
 
7.5%
 
5/31/2014
 
1/17/2013
 
1/24/2013
             
N
 
Y
 
Refinance
 
0
 
27,907
62
 
American Mini Storage Norco
             
3/19/2013
 
3/19/2013
     
3/19/2013
 
14.0%
 
N
 
Y
 
Refinance
 
0
 
14,309
63
 
Crystal Lake Plaza
 
1,400
 
2.6%
 
3/31/2023
 
4/8/2013
 
4/10/2013
             
N
 
Y
 
Refinance
 
9,500
 
39,468
64
 
Ramey’s MHC
             
4/8/2013
 
4/30/2013
 
4/23/2013
         
N
 
Y
 
Refinance
 
14,508
 
12,380
65
 
The Store Room
             
4/11/2013
 
4/12/2013
             
N
 
Y
 
Refinance
 
0
 
9,279
66
 
Falconview MHC
             
4/10/2013
 
4/10/2013
             
N
 
Y
 
Refinance
 
0
 
20,830
67
 
Silo Self Storage
             
4/23/2013
 
4/18/2013
             
N
 
Y
 
Refinance
 
0
 
27,130
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant Exp. Date
 
Engineering
Report Date
 
Environmental
Report Date
(Phase I)
 
Environmental
Report Date
(Phase II)
 
Seismic Report
Date
 
Seismic PML %
 
Seismic
Insurance
Required  (Y/N)
 
Terrorism
Insurance (Y/N)
 
Loan Purpose
 
Engineering Escrow
/ Deferred
Maintenance ($)
 
Tax Escrow (Initial)
68
 
160 West 72nd Street
             
3/12/2013
 
3/12/2013
             
N
 
Y
 
Refinance
 
0
 
47,125
69
 
Los Arboles Community
             
4/5/2013
 
4/19/2013
             
N
 
Y
 
Refinance
 
67,034
 
4,431
70
 
Emerald Lake MHC
             
4/30/2013
 
3/28/2013
             
N
 
Y
 
Refinance
 
0
 
20,925
71
 
Little Texas MHC
             
3/29/2013
 
3/25/2013
             
N
 
Y
 
Acquisition
 
93,200
 
3,977
72
 
Try Mor MHC
             
3/8/2013
 
3/7/2013
             
N
 
Y
 
Refinance
 
2,500
 
1,725
73
 
Lyndon Lawn MHC
             
12/31/2012
 
12/28/2012
             
N
 
Y
 
Refinance
 
3,750
 
19,418
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Monthly Tax
Escrow ($)
 
Tax Escrow - Cash
or LoC
 
Tax Escrow - LoC
Counterparty
 
Insurance Escrow
(Initial)
 
Monthly
Insurance
Escrow ($)
 
Insurance
Escrow - Cash
or LoC
 
Insurance
Escrow - LoC
Counterparty
 
Upfront
Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)(14)
 
Replacement
Reserve Cap ($)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow -
LoC Counterparty
 
Upfront TI/LC Reserve ($)
1
 
RHP Portfolio III
 
107,877
 
Cash
     
207,060
 
29,580
 
Cash
     
2,828,359
 
Springing
 
531,360
 
Cash
     
0
1.01
 
Portside
                                                   
1.02
 
Crescentwood Village
                                                   
1.03
 
Spring Valley Village
                                                   
1.04
 
Riverside (UT)
                                                   
1.05
 
Springdale Lake
                                                   
1.06
 
Sundown
                                                   
1.07
 
Oak Park Village
                                                   
1.08
 
River Oaks
                                                   
1.09
 
Riverside (KS)
                                                   
1.10
 
Sherwood Acres
                                                   
1.11
 
Glen Acres
                                                   
1.12
 
Connie Jean
                                                   
2
 
Midtown I & II
 
Springing
         
0
 
Springing
         
0
 
Springing
 
0
         
0
3
 
The Plant San Jose
 
0
         
0
 
0
         
0
 
0
 
0
         
0
4
 
White Marsh Mall
 
Springing
         
0
 
Springing
         
0
 
Springing
 
0
         
0
5
 
301 South College Street
 
203,373
 
Cash
     
0
 
Springing
         
0
 
16,477
 
0
 
Cash
     
0
6
 
Cheeca Lodge & Spa
 
41,896
 
Cash
     
0
 
Springing
         
0
 
83,202
 
0
 
Cash
     
0
7
 
Cumberland Mall
 
Springing
         
0
 
Springing
         
0
 
Springing
 
135,382
         
0
8
 
100 & 150 South Wacker Drive
 
543,317
 
Cash
     
60,425
 
6,042
 
Cash
     
0
 
18,261
 
0
 
Cash
     
0
9
 
Brambleton Town Center
 
66,952
 
Cash
     
0
 
Springing
         
0
 
4,988
 
0
 
Cash
     
0
10
 
Rehoboth Bay MHC
 
1,607
 
Cash
     
0
 
Springing
         
2,746
 
2,746
 
0
 
Cash
     
0
11
 
RHP Portfolio IV
 
18,629
 
Cash
     
42,034
 
6,005
 
Cash
     
655,214
 
Springing
 
137,600
 
Cash
     
0
11.01
 
Brookside
                                                   
11.02
 
Overpass Point MHC
                                                   
11.03
 
Havenwood
                                                   
11.04
 
The Woodlands
                                                   
11.05
 
Pine Haven MHC
                                                   
12
 
Heron Bay III, IV & Waterway Shoppes
 
37,241
 
Cash
     
231,733
 
16,552
 
Cash
     
2,183
 
2,183
 
0
 
Cash
     
500,000
12.01
 
Heron Bay III, IV
                                                   
12.02
 
Waterway Shoppes
                                                   
13
 
Brentwood Gateway Office Building
 
11,155
 
Cash
     
0
 
2,189
 
Cash
     
2,090
 
2,090
 
0
 
Cash
     
300,000
14
 
Continental Plaza - Columbus
 
95,824
 
Cash
     
25,282
 
8,427
 
Cash
     
0
 
9,479
 
0
 
Cash
     
0
15
 
Orchard Pointe
 
34,509
 
Cash
     
7,746
 
1,937
 
Cash
     
1,912
 
1,912
 
0
 
Cash
     
6,500
16
 
Mobile Festival Centre
 
27,450
 
Cash
     
36,533
 
12,178
 
Cash
     
0
 
5,392
 
0
 
Cash
     
0
17
 
HIE Washington Portfolio
 
14,135
 
Cash
     
8,901
 
4,452
 
Cash
     
0
 
16,602
 
0
 
Cash
     
0
17.01
 
Holiday Inn Express Marysville
                                                   
17.02
 
Holiday Inn Express Sumner
                                                   
18
 
Residence Inn San Juan Capistrano
 
Springing
         
0
 
Springing
         
0
 
0
 
0
         
0
19
 
Hilton Norfolk
 
16,372
 
Cash
     
17,944
 
Springing
 
Cash
     
2,176,445
 
0
 
0
 
Cash
     
0
20
 
Lake Cable Apartments
 
23,514
 
Cash
     
102,044
 
9,277
 
Cash
     
19,533
 
19,533
 
0
 
Cash
     
0
21
 
One Harbour Place
 
14,445
 
Cash
     
0
 
Springing
         
0
 
1,143
 
0
 
Cash
     
200,000
22
 
540 Atlantic Ave
 
20,797
 
Cash
     
31,699
 
2,642
 
Cash
     
0
 
1,149
 
0
 
Cash
     
0
23
 
Union Square New Hope
 
19,006
 
Cash
     
27,899
 
2,790
 
Cash
     
0
 
3,686
 
0
 
Cash
     
360,000
24
 
RiverPark XI
 
Springing
         
0
 
Springing
         
0
 
0
 
0
         
0
25
 
Atascocita Town Center
 
17,399
 
Cash
     
12,990
 
4,330
 
Cash
     
0
 
2,626
 
0
 
Cash
     
0
26
 
Continental Shopping Plaza - Green Valley
 
11,200
 
Cash
     
12,020
 
1,717
 
Cash
     
0
 
4,677
 
0
 
Cash
     
250,000
27
 
Hilton Garden Inn Concord
 
9,981
 
Cash
     
6,600
 
2,200
 
Cash
     
0
 
13,320
 
0
 
Cash
     
0
28
 
808 Broadway
 
20,449
 
Cash
     
0
 
0
         
511
 
511
 
0
 
Cash
     
0
29
 
Residence Inn Harrisonburg
 
8,301
 
Cash
     
24,214
 
2,201
 
Cash
     
0
 
10,960
 
0
 
Cash
     
0
30
 
BSG Texas Hotel Portfolio
 
12,997
 
Cash
     
28,543
 
4,757
 
Cash
     
12,755
 
12,755
 
0
 
Cash
     
0
30.01
 
La Quinta Inn and Suites - Big Spring
                                                   
30.02
 
Holiday Inn Express - Graham
                                                   
31
 
7220 Wisconsin Avenue
 
11,104
 
Cash
     
4,822
 
2,412
 
Cash
     
0
 
941
 
45,000
 
Cash
     
0
32
 
Millerville Center
 
8,807
 
Cash
     
0
 
Springing
         
0
 
1,141
 
0
 
Cash
     
140,000
33
 
CubeSmart Self Storage Portfolio
 
6,112
 
Cash
     
21,404
 
1,753
 
Cash
     
2,980
 
2,980
 
106,465
 
Cash
     
0
33.01
 
Culpeper
                                                   
33.02
 
South Wales
                                                   
33.03
 
Hilltop Remote
                                                   
33.04
 
Hilltop
                                                   
34
 
Flats at Campus Pointe
 
9,668
 
Cash
     
33,520
 
2,394
 
Cash
     
3,227
 
3,227
 
59,400
 
Cash
     
0
35
 
Vista Plaza Shopping Center- Torrance
 
Springing
         
0
 
Springing
         
0
 
Springing
 
0
         
0
36
 
Corte Madera Business Center
 
8,633
 
Cash
     
13,056
 
2,176
 
Cash
     
0
 
1,273
 
30,552
 
Cash
     
0
37
 
Parc De Maison
 
2,964
 
Cash
     
2,220
 
444
 
Cash
     
0
 
700
 
0
 
Cash
     
0
38
 
First Commercial Realty Portfolio
 
18,008
 
Cash
     
3,921
 
Springing
 
Cash
     
0
 
3,181
 
0
 
Cash
     
0
38.01
 
Royal Town Center
                                                   
38.02
 
Mt Morris Commons
                                                   
39
 
Towneplace Suites - Mooresville
 
7,590
 
Cash
     
0
 
Springing
         
0
 
8,857
 
0
 
Cash
     
0
40
 
Villas at Granville
 
17,640
 
Cash
     
465
 
465
 
Cash
     
2,336
 
2,336
 
0
 
Cash
     
0
41
 
Pines of Newpointe
 
8,390
 
Cash
     
15,090
 
2,515
 
Cash
     
4,223
 
4,223
 
0
 
Cash
     
0
42
 
Stor N More
 
8,674
 
Cash
     
40,608
 
3,384
 
Cash
     
0
 
1,471
 
0
 
Cash
     
0
43
 
Southern Plaza
 
8,433
 
Cash
     
8,726
 
Springing
 
Cash
     
0
 
1,630
 
0
 
Cash
     
0
44
 
Heartland Inn
 
16,102
 
Cash
     
23,461
 
8,430
 
Cash
     
0
 
12,943
 
0
 
Cash
     
0
45
 
Mays Crossing
 
10,175
 
Cash
     
9,848
 
1,231
 
Cash
     
980
 
980
 
0
 
Cash
     
5,000
46
 
Meadow Central
 
9,529
 
Cash
     
0
 
Springing
         
0
 
3,414
 
0
 
Cash
     
100,000
47
 
Country Club Park
 
1,181
 
Cash
     
1,359
 
1,359
 
Cash
     
625
 
625
 
0
 
Cash
     
0
48
 
Lincoln MHC
 
2,635
 
Cash
     
385
 
385
 
Cash
     
421
 
421
 
0
 
Cash
     
0
49
 
Hidden Creek MHC
 
20,379
 
Cash
     
5,923
 
987
 
Cash
     
1,125
 
1,125
 
0
 
Cash
     
0
50
 
Colony Plaza
 
10,872
 
Cash
     
0
 
0
 
Cash
     
1,788
 
1,788
 
0
 
Cash
     
4,585
51
 
AZ MHC Portfolio
 
4,009
 
Cash
     
2,779
 
1,390
 
Cash
     
0
 
1,613
 
0
 
Cash
     
0
51.01
 
Park Plaza MHC
                                                   
51.02
 
Aloha MHC
                                                   
51.03
 
Emery MHC
                                                   
51.04
 
Las Palmas MHC
                                                   
51.05
 
Alvord MHC
                                                   
52
 
Corona Hills Town Center
 
9,549
 
Cash
     
18,648
 
1,865
 
Cash
     
770
 
770
 
0
 
Cash
     
3,611
53
 
Cimarron MHC
 
10,013
 
Cash
     
1,426
 
713
 
Cash
     
896
 
896
 
0
 
Cash
     
0
54
 
McGee’s Crossing
 
4,490
 
Cash
     
3,704
 
617
 
Cash
     
0
 
1,088
 
50,000
 
Cash
     
0
55
 
Woodland Plaza
 
6,137
 
Cash
     
7,411
 
1,059
 
Cash
     
0
 
1,391
 
0
 
Cash
     
0
56
 
Mizner Place
 
8,647
 
Cash
     
2,703
 
2,703
 
Cash
     
833
 
833
 
0
 
Cash
     
3,562
57
 
Yorktown Self Storage
 
2,728
 
Cash
     
0
 
Springing
         
0
 
877
 
0
 
Cash
     
0
58
 
Palm Shadows MHC
 
3,968
 
Cash
     
3,070
 
3,070
 
Cash
     
1,738
 
1,738
 
0
 
Cash
     
0
59
 
Sunrise Pass Estates MHC
 
2,089
 
Cash
     
2,173
 
724
 
Cash
     
671
 
671
 
0
 
Cash
     
0
60
 
Lake Ridge Shopping Center
 
6,380
 
Cash
     
6,582
 
1,097
 
Cash
     
0
 
224
 
8,061
 
Cash
     
0
61
 
River Hills Plaza
 
5,581
 
Cash
     
4,024
 
671
 
Cash
     
0
 
167
 
6,000
 
Cash
     
0
62
 
American Mini Storage Norco
 
4,770
 
Cash
     
5,534
 
553
 
Cash
     
705
 
705
 
16,925
 
Cash
     
0
63
 
Crystal Lake Plaza
 
4,933
 
Cash
     
41,443
 
3,188
 
Cash
     
0
 
681
 
0
 
Cash
     
0
64
 
Ramey’s MHC
 
1,769
 
Cash
     
1,237
 
619
 
Cash
     
583
 
583
 
0
 
Cash
     
0
65
 
The Store Room
 
4,640
 
Cash
     
39,446
 
3,586
 
Cash
     
554
 
554
 
0
 
Cash
     
0
66
 
Falconview MHC
 
4,166
 
Cash
     
0
 
348
 
Cash
     
0
 
Springing
 
0
         
0
67
 
Silo Self Storage
 
5,426
 
Cash
     
2,600
 
371
 
Cash
     
736
 
736
 
0
 
Cash
     
0

 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Monthly Tax
Escrow ($)
 
Tax Escrow - Cash
or LoC
 
Tax Escrow - LoC
Counterparty
 
Insurance Escrow
(Initial)
 
Monthly
Insurance
Escrow ($)
 
Insurance
Escrow - Cash
or LoC
 
Insurance
Escrow - LoC
Counterparty
 
Upfront
Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)(14)
 
Replacement
Reserve Cap ($)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow -
LoC Counterparty
 
Upfront TI/LC Reserve ($)
68
 
160 West 72nd Street
 
9,425
 
Cash
     
0
 
1,297
 
Cash
     
0
 
350
 
0
 
Cash
     
90,000
69
 
Los Arboles Community
 
1,477
 
Cash
     
4,329
 
394
 
Cash
     
421
 
421
 
0
 
Cash
     
0
70
 
Emerald Lake MHC
 
2,989
 
Cash
     
6,767
 
1,692
 
Cash
     
450
 
450
 
0
 
Cash
     
0
71
 
Little Texas MHC
 
795
 
Cash
     
990
 
330
 
Cash
     
304
 
304
 
0
 
Cash
     
0
72
 
Try Mor MHC
 
1,725
 
Cash
     
1,247
 
1,247
 
Cash
     
279
 
279
 
0
 
Cash
     
0
73
 
Lyndon Lawn MHC
 
4,854
 
Cash
     
3,648
 
365
 
Cash
     
354
 
354
 
0
 
Cash
     
0
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Monthly TI/LC Reserve
($)(15)
 
TI/LC Reserve
Cap ($)
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow -
LoC Counterparty
 
Debt Service
Escrow (Initial)
($)
 
Debt Service
Escrow (Monthly)
($)
 
Debt Service
Escrow - Cash or
LoC
 
Debt Service
Escrow - LoC
Counterparty
 
Other Escrow I Reserve Description(16)
 
Other Escrow I (Initial) ($)(16)
1
 
RHP Portfolio III
 
0
 
0
         
0
 
0
             
0
1.01
 
Portside
                                       
1.02
 
Crescentwood Village
                                       
1.03
 
Spring Valley Village
                                       
1.04
 
Riverside (UT)
                                       
1.05
 
Springdale Lake
                                       
1.06
 
Sundown
                                       
1.07
 
Oak Park Village
                                       
1.08
 
River Oaks
                                       
1.09
 
Riverside (KS)
                                       
1.10
 
Sherwood Acres
                                       
1.11
 
Glen Acres
                                       
1.12
 
Connie Jean
                                       
2
 
Midtown I & II
 
Springing
 
0
         
0
 
0
             
0
3
 
The Plant San Jose
 
0
 
0
         
0
 
0
             
0
4
 
White Marsh Mall
 
Springing
 
0
         
0
 
0
         
Tenant Specific TILC Reserve
 
1,215,290
5
 
301 South College Street
 
0
 
0
         
0
 
0
         
Wells Fargo Rollover Reserve
 
0
6
 
Cheeca Lodge & Spa
 
0
 
0
         
0
 
0
         
Seasonality Reserve
 
550,000
7
 
Cumberland Mall
 
Springing
 
394,118
         
0
 
0
             
0
8
 
100 & 150 South Wacker Drive
 
100,000
 
5,000,000
 
Cash
     
0
 
0
         
Tenant Specific TILC Reserve
 
885,587
9
 
Brambleton Town Center
 
0
 
0
         
0
 
0
         
Additional Collateral Reserve
 
2,000,000
10
 
Rehoboth Bay MHC
 
0
 
0
         
0
 
0
             
0
11
 
RHP Portfolio IV
 
0
 
0
         
0
 
0
             
0
11.01
 
Brookside
                                       
11.02
 
Overpass Point MHC
                                       
11.03
 
Havenwood
                                       
11.04
 
The Woodlands
                                       
11.05
 
Pine Haven MHC
                                       
12
 
Heron Bay III, IV & Waterway Shoppes
 
9,500
 
500,000
 
Cash
     
0
 
0
             
0
12.01
 
Heron Bay III, IV
                                       
12.02
 
Waterway Shoppes
                                       
13
 
Brentwood Gateway Office Building
 
25,494; Springing
 
300,000
 
Cash
     
0
 
0
         
Tenant Reserve
 
231,638
14
 
Continental Plaza - Columbus
 
47,395
 
1,706,220
 
Cash
     
0
 
0
         
Ground Rent Reserve
 
108,333
15
 
Orchard Pointe
 
6,500; Springing
 
95,000
 
Cash
     
0
 
0
         
Topper’s Pizza Escrow
 
56,995
16
 
Mobile Festival Centre
 
21,069
 
500,000
 
Cash
     
0
 
0
         
Jo-Anne Fabrics Reserve
 
636,946
17
 
HIE Washington Portfolio
 
0
 
0
         
0
 
0
             
0
17.01
 
Holiday Inn Express Marysville
                                       
17.02
 
Holiday Inn Express Sumner
                                       
18
 
Residence Inn San Juan Capistrano
 
0
 
0
         
0
 
0
             
0
19
 
Hilton Norfolk
 
0
 
0
         
0
 
0
         
Seasonality Reserve
 
100,000
20
 
Lake Cable Apartments
 
0
 
0
         
0
 
0
         
Radon Remediation
 
4,375
21
 
One Harbour Place
 
14,291
 
342,990
 
Cash
     
0
 
0
         
McKesson / Morgan Stanley Reserves
 
McKesson - $136,920 / Morgan Stanley - $13,284
22
 
540 Atlantic Ave
 
6,843
 
200,000
 
Cash
     
0
 
0
         
Van Dam Restaurant Reserve
 
800,000
23
 
Union Square New Hope
 
0
 
0
 
LoC
 
0
 
0
 
0
             
0
24
 
RiverPark XI
 
0
 
0
         
0
 
0
             
0
25
 
Atascocita Town Center
 
8,525
 
365,000
 
Cash
     
0
 
0
         
Anchor Tenant Reserve
 
0
26
 
Continental Shopping Plaza - Green Valley
 
6,496
 
500,000
 
Cash
     
0
 
0
             
0
27
 
Hilton Garden Inn Concord
 
0
 
0
         
0
 
0
         
Seasonality Reserve
 
80,000
28
 
808 Broadway
 
Springing
 
0
         
0
 
0
             
0
29
 
Residence Inn Harrisonburg
 
0
 
0
         
0
 
0
             
0
30
 
BSG Texas Hotel Portfolio
 
0
 
0
         
0
 
0
         
PIP Reserve
 
957
30.01
 
La Quinta Inn and Suites - Big Spring
                                       
30.02
 
Holiday Inn Express - Graham
                                       
31
 
7220 Wisconsin Avenue
 
5,000
 
180,000
 
Cash
     
0
 
0
             
0
32
 
Millerville Center
 
30,000
 
750,000
 
Cash
     
0
 
0
             
0
33
 
CubeSmart Self Storage Portfolio
 
0
 
0
         
0
 
0
         
Environmental Reserve
 
53,750
33.01
 
Culpeper
                                       
33.02
 
South Wales
                                       
33.03
 
Hilltop Remote
                                       
33.04
 
Hilltop
                                       
34
 
Flats at Campus Pointe
 
0
 
0
         
0
 
0
             
0
35
 
Vista Plaza Shopping Center- Torrance
 
Springing
 
0
         
0
 
0
             
0
36
 
Corte Madera Business Center
 
0
 
0
         
0
 
0
         
Restoration Hardware Reserve
 
152,062
37
 
Parc De Maison
 
0
 
0
         
0
 
0
         
Deposit Account Reserve
 
5,000
38
 
First Commercial Realty Portfolio
 
5,919
 
0
 
Cash
     
0
 
0
             
0
38.01
 
Royal Town Center
                                       
38.02
 
Mt Morris Commons
                                       
39
 
Towneplace Suites - Mooresville
 
0
 
0
         
0
 
0
             
0
40
 
Villas at Granville
 
0
 
0
         
0
 
0
             
0
41
 
Pines of Newpointe
 
0
 
0
         
0
 
0
             
0
42
 
Stor N More
 
0
 
0
         
0
 
0
             
0
43
 
Southern Plaza
 
8,780
 
275,000
 
Cash
     
0
 
0
             
0
44
 
Heartland Inn
 
0
 
0
         
0
 
0
             
0
45
 
Mays Crossing
 
5,000; Springing
 
150,000
 
Cash
     
0
 
0
         
ADA Reserve
 
20,000
46
 
Meadow Central
 
17,698; Springing
 
500,000
 
Cash
     
0
 
0
             
0
47
 
Country Club Park
 
0
 
0
         
0
 
0
             
0
48
 
Lincoln MHC
 
0
 
0
         
0
 
0
             
0
49
 
Hidden Creek MHC
 
0
 
0
         
0
 
0
             
0
50
 
Colony Plaza
 
4,585
 
0
         
0
 
0
             
0
51
 
AZ MHC Portfolio
 
0
 
0
         
0
 
0
             
0
51.01
 
Park Plaza MHC
                                       
51.02
 
Aloha MHC
                                       
51.03
 
Emery MHC
                                       
51.04
 
Las Palmas MHC
                                       
51.05
 
Alvord MHC
                                       
52
 
Corona Hills Town Center
 
3,611
 
200,000
 
Cash
     
0
 
0
         
Earnout Reserve
 
300,000
53
 
Cimarron MHC
 
0
 
0
         
0
 
0
             
0
54
 
McGee’s Crossing
 
3,750
 
135,000
 
Cash
     
0
 
0
         
Tenant Reserve
 
17,912
55
 
Woodland Plaza
 
2,875; Springing
 
85,000
 
Cash
     
0
 
0
             
0
56
 
Mizner Place
 
3,562
 
128,229
 
Cash
     
0
 
0
             
0
57
 
Yorktown Self Storage
 
0
 
0
         
0
 
0
             
0
58
 
Palm Shadows MHC
 
0
 
0
         
0
 
0
         
Seasonality Reserve
 
250,000
59
 
Sunrise Pass Estates MHC
 
0
 
0
         
0
 
0
             
0
60
 
Lake Ridge Shopping Center
 
1,667
 
60,000
 
Cash
     
0
 
0
             
0
61
 
River Hills Plaza
 
1,250
 
45,000
 
Cash
     
0
 
0
             
0
62
 
American Mini Storage Norco
 
0
 
0
         
0
 
0
             
0
63
 
Crystal Lake Plaza
 
3,375
 
55,000
 
Cash
     
0
 
0
         
Rent Reserve
 
50,000
64
 
Ramey’s MHC
 
0
 
0
         
0
 
0
             
0
65
 
The Store Room
 
0
 
0
         
0
 
0
             
0
66
 
Falconview MHC
 
0
 
0
         
0
 
0
             
0
67
 
Silo Self Storage
 
0
 
0
         
0
 
0
             
0

 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Monthly TI/LC Reserve
($)(15)
 
TI/LC Reserve
Cap ($)
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow -
LoC Counterparty
 
Debt Service
Escrow (Initial)
($)
 
Debt Service
Escrow (Monthly)
($)
 
Debt Service
Escrow - Cash or
LoC
 
Debt Service
Escrow - LoC
Counterparty
 
Other Escrow I Reserve Description(16)
 
Other Escrow I (Initial) ($)(16)
68
 
160 West 72nd Street
 
450
 
90,000
 
Cash
     
0
 
0
             
0
69
 
Los Arboles Community
 
0
 
0
         
0
 
0
             
0
70
 
Emerald Lake MHC
 
0
 
0
         
0
 
0
             
0
71
 
Little Texas MHC
 
0
 
0
         
0
 
0
             
0
72
 
Try Mor MHC
 
0
 
0
         
0
 
0
             
0
73
 
Lyndon Lawn MHC
 
0
 
0
         
0
 
0
         
Public Water Reserve
 
46,250
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Other Escrow I (Monthly) ($)
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or
LoC
 
Other  Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II (Initial) ($)
 
Other Escrow II
(Monthly) ($)
 
Other Escrow II
Cap ($)
 
Other Escrow II
Escrow - Cash or
LoC
1
 
RHP Portfolio III
 
0
 
0
             
0
 
0
 
0
   
1.01
 
Portside
                                   
1.02
 
Crescentwood Village
                                   
1.03
 
Spring Valley Village
                                   
1.04
 
Riverside (UT)
                                   
1.05
 
Springdale Lake
                                   
1.06
 
Sundown
                                   
1.07
 
Oak Park Village
                                   
1.08
 
River Oaks
                                   
1.09
 
Riverside (KS)
                                   
1.10
 
Sherwood Acres
                                   
1.11
 
Glen Acres
                                   
1.12
 
Connie Jean
                                   
2
 
Midtown I & II
 
0
 
0
             
0
 
0
 
0
   
3
 
The Plant San Jose
 
0
 
0
             
0
 
0
 
0
   
4
 
White Marsh Mall
 
0
 
0
 
Cash
         
0
 
0
 
0
   
5
 
301 South College Street
 
Springing
 
0
             
0
 
0
 
0
   
6
 
Cheeca Lodge & Spa
 
75,000
 
550,000
 
Cash
         
0
 
0
 
0
   
7
 
Cumberland Mall
 
0
 
0
             
0
 
0
 
0
   
8
 
100 & 150 South Wacker Drive
 
0
 
0
 
Cash
     
Rent Concession Reserve
 
394,933
 
0
 
0
 
Cash
9
 
Brambleton Town Center
 
0
 
0
 
Cash
     
Rent Concession Reserve
 
0
 
Springing
 
0
   
10
 
Rehoboth Bay MHC
 
0
 
0
             
0
 
0
 
0
   
11
 
RHP Portfolio IV
 
0
 
0
             
0
 
0
 
0
   
11.01
 
Brookside
                                   
11.02
 
Overpass Point MHC
                                   
11.03
 
Havenwood
                                   
11.04
 
The Woodlands
                                   
11.05
 
Pine Haven MHC
                                   
12
 
Heron Bay III, IV & Waterway Shoppes
 
0
 
0
             
0
 
0
 
0
   
12.01
 
Heron Bay III, IV
                                   
12.02
 
Waterway Shoppes
                                   
13
 
Brentwood Gateway Office Building
 
0
 
0
 
Cash
         
0
 
0
 
0
   
14
 
Continental Plaza - Columbus
 
108,333
 
0
 
Cash
     
Tenant Reserve
 
1,000,000
 
0
 
0
   
15
 
Orchard Pointe
 
0
 
0
 
Cash
         
0
 
0
 
0
   
16
 
Mobile Festival Centre
 
0
 
0
 
Cash
     
Ross Dress for Less Reserve
 
106,853
 
0
 
0
 
Cash
17
 
HIE Washington Portfolio
 
0
 
0
             
0
 
0
 
0
   
17.01
 
Holiday Inn Express Marysville
                                   
17.02
 
Holiday Inn Express Sumner
                                   
18
 
Residence Inn San Juan Capistrano
 
0
 
0
             
0
 
0
 
0
   
19
 
Hilton Norfolk
 
50,000
 
250,000
 
Cash
     
FF&E Reserve
 
0
 
2,397
 
0
 
Cash
20
 
Lake Cable Apartments
 
0
 
0
 
Cash
     
Performance Reserve
 
1,000,000
 
0
 
0
 
Cash
21
 
One Harbour Place
 
0
 
0
 
Cash
     
Groundwater Monitoring Reserve
 
0
 
438
 
0
 
Cash
22
 
540 Atlantic Ave
 
0
 
0
 
Cash
     
Free Rent Reserve
 
566,355
 
0
 
0
 
Cash
23
 
Union Square New Hope
 
0
 
0
             
0
 
0
 
0
   
24
 
RiverPark XI
 
0
 
0
             
0
 
0
 
0
   
25
 
Atascocita Town Center
 
Springing
 
0
             
0
 
0
 
0
   
26
 
Continental Shopping Plaza - Green Valley
 
0
 
0
             
0
 
0
 
0
   
27
 
Hilton Garden Inn Concord
 
15,000
 
125,000
 
Cash
         
0
 
0
 
0
   
28
 
808 Broadway
 
0
 
0
             
0
 
0
 
0
   
29
 
Residence Inn Harrisonburg
 
0
 
0
             
0
 
0
 
0
   
30
 
BSG Texas Hotel Portfolio
 
Springing
 
0
 
Cash
     
Seasonality Reserve
 
21,573
 
Springing
 
0
 
Cash
30.01
 
La Quinta Inn and Suites - Big Spring
                                   
30.02
 
Holiday Inn Express - Graham
                                   
31
 
7220 Wisconsin Avenue
 
0
 
0
             
0
 
0
 
0
   
32
 
Millerville Center
 
0
 
0
             
0
 
0
 
0
   
33
 
CubeSmart Self Storage Portfolio
 
0
 
0
 
Cash
         
0
 
0
 
0
   
33.01
 
Culpeper
                                   
33.02
 
South Wales
                                   
33.03
 
Hilltop Remote
                                   
33.04
 
Hilltop
                                   
34
 
Flats at Campus Pointe
 
0
 
0
             
0
 
0
 
0
   
35
 
Vista Plaza Shopping Center- Torrance
 
0
 
0
             
0
 
0
 
0
   
36
 
Corte Madera Business Center
 
0
 
0
 
Cash
         
0
 
0
 
0
   
37
 
Parc De Maison
 
0
 
0
 
Cash
         
0
 
0
 
0
   
38
 
First Commercial Realty Portfolio
 
0
 
0
             
0
 
0
 
0
   
38.01
 
Royal Town Center
                                   
38.02
 
Mt Morris Commons
                                   
39
 
Towneplace Suites - Mooresville
 
0
 
0
             
0
 
0
 
0
   
40
 
Villas at Granville
 
0
 
0
             
0
 
0
 
0
   
41
 
Pines of Newpointe
 
0
 
0
             
0
 
0
 
0
   
42
 
Stor N More
 
0
 
0
             
0
 
0
 
0
   
43
 
Southern Plaza
 
0
 
0
             
0
 
0
 
0
   
44
 
Heartland Inn
 
0
 
0
             
0
 
0
 
0
   
45
 
Mays Crossing
 
0
 
0
 
Cash
         
0
 
0
 
0
   
46
 
Meadow Central
 
0
 
0
             
0
 
0
 
0
   
47
 
Country Club Park
 
0
 
0
             
0
 
0
 
0
   
48
 
Lincoln MHC
 
0
 
0
             
0
 
0
 
0
   
49
 
Hidden Creek MHC
 
0
 
0
             
0
 
0
 
0
   
50
 
Colony Plaza
 
0
 
0
             
0
 
0
 
0
   
51
 
AZ MHC Portfolio
 
0
 
0
             
0
 
0
 
0
   
51.01
 
Park Plaza MHC
                                   
51.02
 
Aloha MHC
                                   
51.03
 
Emery MHC
                                   
51.04
 
Las Palmas MHC
                                   
51.05
 
Alvord MHC
                                   
52
 
Corona Hills Town Center
 
0
 
0
 
Cash
         
0
 
0
 
0
   
53
 
Cimarron MHC
 
0
 
0
             
0
 
0
 
0
   
54
 
McGee’s Crossing
 
0
 
0
 
Cash
         
0
 
0
 
0
   
55
 
Woodland Plaza
 
0
 
0
             
0
 
0
 
0
   
56
 
Mizner Place
 
0
 
0
             
0
 
0
 
0
   
57
 
Yorktown Self Storage
 
0
 
0
             
0
 
0
 
0
   
58
 
Palm Shadows MHC
 
0
 
255,425
 
Cash
         
0
 
0
 
0
   
59
 
Sunrise Pass Estates MHC
 
0
 
0
             
0
 
0
 
0
   
60
 
Lake Ridge Shopping Center
 
0
 
0
             
0
 
0
 
0
   
61
 
River Hills Plaza
 
0
 
0
             
0
 
0
 
0
   
62
 
American Mini Storage Norco
 
0
 
0
             
0
 
0
 
0
   
63
 
Crystal Lake Plaza
 
0
 
0
 
Cash
         
0
 
0
 
0
   
64
 
Ramey’s MHC
 
0
 
0
             
0
 
0
 
0
   
65
 
The Store Room
 
0
 
0
             
0
 
0
 
0
   
66
 
Falconview MHC
 
0
 
0
             
0
 
0
 
0
   
67
 
Silo Self Storage
 
0
 
0
             
0
 
0
 
0
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Other Escrow I (Monthly) ($)
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or
LoC
 
Other  Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II (Initial) ($)
 
Other Escrow II
(Monthly) ($)
 
Other Escrow II
Cap ($)
 
Other Escrow II
Escrow - Cash or
LoC
68
 
160 West 72nd Street
 
0
 
0
             
0
 
0
 
0
   
69
 
Los Arboles Community
 
0
 
0
             
0
 
0
 
0
   
70
 
Emerald Lake MHC
 
0
 
0
             
0
 
0
 
0
   
71
 
Little Texas MHC
 
0
 
0
             
0
 
0
 
0
   
72
 
Try Mor MHC
 
0
 
0
             
0
 
0
 
0
   
73
 
Lyndon Lawn MHC
 
0
 
0
 
Cash
         
0
 
0
 
0
   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership
Interest(17)
 
Ground Lease Initial Expiration Date
 
Annual Ground Rent Payment
1
 
RHP Portfolio III
         
Fee
       
1.01
 
Portside
         
Fee
       
1.02
 
Crescentwood Village
         
Fee
       
1.03
 
Spring Valley Village
         
Fee
       
1.04
 
Riverside (UT)
         
Fee
       
1.05
 
Springdale Lake
         
Fee
       
1.06
 
Sundown
         
Fee
       
1.07
 
Oak Park Village
         
Fee
       
1.08
 
River Oaks
         
Fee
       
1.09
 
Riverside (KS)
         
Fee
       
1.10
 
Sherwood Acres
         
Fee
       
1.11
 
Glen Acres
         
Fee
       
1.12
 
Connie Jean
         
Fee
       
2
 
Midtown I & II
         
Fee
       
3
 
The Plant San Jose
         
Fee
       
4
 
White Marsh Mall
         
Fee
       
5
 
301 South College Street
         
Fee and Leasehold
 
12/31/2067
 
$90,100
6
 
Cheeca Lodge & Spa
         
Fee and Leasehold
 
12/13/2016
 
$3,589
7
 
Cumberland Mall
         
Fee
       
8
 
100 & 150 South Wacker Drive
         
Fee
       
9
 
Brambleton Town Center
         
Fee
       
10
 
Rehoboth Bay MHC
         
Fee
       
11
 
RHP Portfolio IV
         
Fee
       
11.01
 
Brookside
         
Fee
       
11.02
 
Overpass Point MHC
         
Fee
       
11.03
 
Havenwood
         
Fee
       
11.04
 
The Woodlands
         
Fee
       
11.05
 
Pine Haven MHC
         
Fee
       
12
 
Heron Bay III, IV & Waterway Shoppes
         
Fee
       
12.01
 
Heron Bay III, IV
         
Fee
       
12.02
 
Waterway Shoppes
         
Fee
       
13
 
Brentwood Gateway Office Building
         
Leasehold
 
9/30/2061
 
$735,750
14
 
Continental Plaza - Columbus
         
Leasehold
 
3/31/2112
 
$953,333
15
 
Orchard Pointe
         
Fee
       
16
 
Mobile Festival Centre
         
Fee
       
17
 
HIE Washington Portfolio
         
Fee
       
17.01
 
Holiday Inn Express Marysville
         
Fee
       
17.02
 
Holiday Inn Express Sumner
         
Fee
       
18
 
Residence Inn San Juan Capistrano
         
Leasehold
 
3/1/2042
 
$0
19
 
Hilton Norfolk
         
Fee
       
20
 
Lake Cable Apartments
         
Fee
       
21
 
One Harbour Place
         
Fee
       
22
 
540 Atlantic Ave
         
Fee
       
23
 
Union Square New Hope
         
Fee
       
24
 
RiverPark XI
         
Fee
       
25
 
Atascocita Town Center
         
Fee
       
26
 
Continental Shopping Plaza - Green Valley
         
Fee
       
27
 
Hilton Garden Inn Concord
         
Fee
       
28
 
808 Broadway
         
Fee
       
29
 
Residence Inn Harrisonburg
         
Fee
       
30
 
BSG Texas Hotel Portfolio
         
Fee
       
30.01
 
La Quinta Inn and Suites - Big Spring
         
Fee
       
30.02
 
Holiday Inn Express - Graham
         
Fee
       
31
 
7220 Wisconsin Avenue
         
Fee
       
32
 
Millerville Center
         
Fee
       
33
 
CubeSmart Self Storage Portfolio
         
Fee
       
33.01
 
Culpeper
         
Fee
       
33.02
 
South Wales
         
Fee
       
33.03
 
Hilltop Remote
         
Fee
       
33.04
 
Hilltop
         
Fee
       
34
 
Flats at Campus Pointe
         
Fee
       
35
 
Vista Plaza Shopping Center- Torrance
         
Fee
       
36
 
Corte Madera Business Center
         
Fee
       
37
 
Parc De Maison
         
Fee
       
38
 
First Commercial Realty Portfolio
         
Fee
       
38.01
 
Royal Town Center
         
Fee
       
38.02
 
Mt Morris Commons
         
Fee
       
39
 
Towneplace Suites - Mooresville
         
Fee
       
40
 
Villas at Granville
         
Fee
       
41
 
Pines of Newpointe
         
Fee
       
42
 
Stor N More
         
Fee
       
43
 
Southern Plaza
         
Fee
       
44
 
Heartland Inn
         
Fee
       
45
 
Mays Crossing
         
Fee
       
46
 
Meadow Central
         
Fee
       
47
 
Country Club Park
         
Fee
       
48
 
Lincoln MHC
         
Fee
       
49
 
Hidden Creek MHC
         
Fee
       
50
 
Colony Plaza
         
Fee
       
51
 
AZ MHC Portfolio
         
Fee
       
51.01
 
Park Plaza MHC
         
Fee
       
51.02
 
Aloha MHC
         
Fee
       
51.03
 
Emery MHC
         
Fee
       
51.04
 
Las Palmas MHC
         
Fee
       
51.05
 
Alvord MHC
         
Fee
       
52
 
Corona Hills Town Center
         
Fee
       
53
 
Cimarron MHC
         
Fee
       
54
 
McGee’s Crossing
         
Fee
       
55
 
Woodland Plaza
         
Fee
       
56
 
Mizner Place
         
Fee
       
57
 
Yorktown Self Storage
         
Fee
       
58
 
Palm Shadows MHC
         
Fee
       
59
 
Sunrise Pass Estates MHC
         
Fee
       
60
 
Lake Ridge Shopping Center
         
Fee
       
61
 
River Hills Plaza
         
Fee
       
62
 
American Mini Storage Norco
         
Fee
       
63
 
Crystal Lake Plaza
         
Fee
       
64
 
Ramey’s MHC
         
Fee
       
65
 
The Store Room
         
Fee
       
66
 
Falconview MHC
         
Fee
       
67
 
Silo Self Storage
         
Fee
       
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership
Interest(17)
 
Ground Lease Initial Expiration Date
 
Annual Ground Rent Payment
68
 
160 West 72nd Street
         
Fee
       
69
 
Los Arboles Community
         
Fee
       
70
 
Emerald Lake MHC
         
Fee
       
71
 
Little Texas MHC
         
Fee
       
72
 
Try Mor MHC
         
Fee
       
73
 
Lyndon Lawn MHC
         
Fee
       
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Annual Ground Rent Increases(18)
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)
 
Whole Loan
Debt Service ($)
 
Subordinate Secured
Debt Original Balance
($)
1
 
RHP Portfolio III
     
Soft/Springing Cash Management
           
1.01
 
Portside
                   
1.02
 
Crescentwood Village
                   
1.03
 
Spring Valley Village
                   
1.04
 
Riverside (UT)
                   
1.05
 
Springdale Lake
                   
1.06
 
Sundown
                   
1.07
 
Oak Park Village
                   
1.08
 
River Oaks
                   
1.09
 
Riverside (KS)
                   
1.10
 
Sherwood Acres
                   
1.11
 
Glen Acres
                   
1.12
 
Connie Jean
                   
2
 
Midtown I & II
     
Hard/Springing Cash Management
           
3
 
The Plant San Jose
     
Hard/Upfront Cash Management
           
4
 
White Marsh Mall
     
Hard/Springing Cash Management
           
5
 
301 South College Street
 
Beginning 1/1/2019, rent shall be 6% of ground leased parcel value
 
Hard/Upfront Cash Management
           
6
 
Cheeca Lodge & Spa
     
Soft/Upfront Cash Management
           
7
 
Cumberland Mall
     
Hard/Springing Cash Management
           
8
 
100 & 150 South Wacker Drive
     
Hard/Upfront Cash Management
           
9
 
Brambleton Town Center
     
Hard/Springing Cash Management
           
10
 
Rehoboth Bay MHC
     
Hard/Springing Cash Management
           
11
 
RHP Portfolio IV
     
Soft/Springing Cash Management
           
11.01
 
Brookside
                   
11.02
 
Overpass Point MHC
                   
11.03
 
Havenwood
                   
11.04
 
The Woodlands
                   
11.05
 
Pine Haven MHC
                   
12
 
Heron Bay III, IV & Waterway Shoppes
     
Soft/Springing Cash Management
           
12.01
 
Heron Bay III, IV
                   
12.02
 
Waterway Shoppes
                   
13
 
Brentwood Gateway Office Building
 
See Footnote
 
Hard/Springing Cash Management
           
14
 
Continental Plaza - Columbus
 
See Footnote
 
Hard/Springing Cash Management
           
15
 
Orchard Pointe
     
Soft/Springing Cash Management
           
16
 
Mobile Festival Centre
     
Hard/Springing Cash Management
           
17
 
HIE Washington Portfolio
     
Soft/Springing Cash Management
           
17.01
 
Holiday Inn Express Marysville
                   
17.02
 
Holiday Inn Express Sumner
                   
18
 
Residence Inn San Juan Capistrano
 
Every three years, monthly rent increases by an amount equal to 3% per annum cumulative and compounded over the monthly rent for the preceding year
 
Hard/Springing Cash Management
           
19
 
Hilton Norfolk
     
Hard/Springing Cash Management
           
20
 
Lake Cable Apartments
     
None
           
21
 
One Harbour Place
     
Soft/Springing Cash Management
           
22
 
540 Atlantic Ave
     
Hard/Springing Cash Management
           
23
 
Union Square New Hope
     
None
           
24
 
RiverPark XI
     
None
           
25
 
Atascocita Town Center
     
Hard/Springing Cash Management
           
26
 
Continental Shopping Plaza - Green Valley
     
Hard/Springing Cash Management
           
27
 
Hilton Garden Inn Concord
     
Springing (Without Established Account)
           
28
 
808 Broadway
     
Hard/Springing Cash Management
           
29
 
Residence Inn Harrisonburg
     
None
           
30
 
BSG Texas Hotel Portfolio
     
Hard/Springing Cash Management
           
30.01
 
La Quinta Inn and Suites - Big Spring
                   
30.02
 
Holiday Inn Express - Graham
                   
31
 
7220 Wisconsin Avenue
     
Springing (Without Established Account)
           
32
 
Millerville Center
     
None
           
33
 
CubeSmart Self Storage Portfolio
     
None
           
33.01
 
Culpeper
                   
33.02
 
South Wales
                   
33.03
 
Hilltop Remote
                   
33.04
 
Hilltop
                   
34
 
Flats at Campus Pointe
     
Soft/Springing Cash Management
           
35
 
Vista Plaza Shopping Center- Torrance
     
Springing (Without Established Account)
           
36
 
Corte Madera Business Center
     
Soft/Springing Cash Management
           
37
 
Parc De Maison
     
Springing (Without Established Account)
           
38
 
First Commercial Realty Portfolio
     
Soft/Springing Cash Management
           
38.01
 
Royal Town Center
                   
38.02
 
Mt Morris Commons
                   
39
 
Towneplace Suites - Mooresville
     
Springing (Without Established Account)
           
40
 
Villas at Granville
     
Springing (Without Established Account)
           
41
 
Pines of Newpointe
     
None
           
42
 
Stor N More
     
Springing (Without Established Account)
           
43
 
Southern Plaza
     
None
           
44
 
Heartland Inn
     
Hard/Springing Cash Management
           
45
 
Mays Crossing
     
None
           
46
 
Meadow Central
     
Soft/Springing Cash Management
           
47
 
Country Club Park
     
Springing (Without Established Account)
           
48
 
Lincoln MHC
     
Springing (Without Established Account)
           
49
 
Hidden Creek MHC
     
Soft/Springing Cash Management
           
50
 
Colony Plaza
     
Springing (With Established Account)
           
51
 
AZ MHC Portfolio
     
Hard/Springing Cash Management
           
51.01
 
Park Plaza MHC
                   
51.02
 
Aloha MHC
                   
51.03
 
Emery MHC
                   
51.04
 
Las Palmas MHC
                   
51.05
 
Alvord MHC
                   
52
 
Corona Hills Town Center
     
Hard/Springing Cash Management
           
53
 
Cimarron MHC
     
None
           
54
 
McGee’s Crossing
     
Springing (Without Established Account)
           
55
 
Woodland Plaza
     
None
           
56
 
Mizner Place
     
Springing (Without Established Account)
           
57
 
Yorktown Self Storage
     
None
           
58
 
Palm Shadows MHC
     
Hard/Springing Cash Management
           
59
 
Sunrise Pass Estates MHC
     
Soft/Springing Cash Management
           
60
 
Lake Ridge Shopping Center
     
Springing (Without Established Account)
           
61
 
River Hills Plaza
     
Springing (Without Established Account)
           
62
 
American Mini Storage Norco
     
Springing (Without Established Account)
           
63
 
Crystal Lake Plaza
     
Hard/Springing Cash Management
           
64
 
Ramey’s MHC
     
Soft/Springing Cash Management
           
65
 
The Store Room
     
Springing (Without Established Account)
           
66
 
Falconview MHC
     
None
           
67
 
Silo Self Storage
     
Soft/Springing Cash Management
           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Annual Ground Rent Increases(18)
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)
 
Whole Loan
Debt Service ($)
 
Subordinate Secured
Debt Original Balance
($)
68
 
160 West 72nd Street
     
None
           
69
 
Los Arboles Community
     
Soft/Springing Cash Management
           
70
 
Emerald Lake MHC
     
Springing (Without Established Account)
           
71
 
Little Texas MHC
     
Soft/Springing Cash Management
           
72
 
Try Mor MHC
     
Springing (Without Established Account)
           
73
 
Lyndon Lawn MHC
     
Springing (Without Established Account)
           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Subordinate
Secured Debt Cut-
off Date Balance ($)
 
Whole Loan
UW NOI DSCR
(x)
 
Whole Loan
UW NCF DSCR
(x)
 
Whole Loan Cut-
off Date LTV
Ratio
 
Whole Loan Cut-
off Date UW
NOI Debt Yield
 
Whole Loan Cut-
off Date UW
NCF Debt Yield
 
Mezzanine Debt
Cut-off Date
Balance($)
 
Sponsor
1
 
RHP Portfolio III
                             
RHP Properties Inc.; NorthStar Realty Finance Corporation
1.01
 
Portside
                               
1.02
 
Crescentwood Village
                               
1.03
 
Spring Valley Village
                               
1.04
 
Riverside (UT)
                               
1.05
 
Springdale Lake
                               
1.06
 
Sundown
                               
1.07
 
Oak Park Village
                               
1.08
 
River Oaks
                               
1.09
 
Riverside (KS)
                               
1.10
 
Sherwood Acres
                               
1.11
 
Glen Acres
                               
1.12
 
Connie Jean
                               
2
 
Midtown I & II
                             
Cole Credit Property Trust III, Inc.; Macfarlan Capital Partners, L.P.
3
 
The Plant San Jose
                             
Cole Credit Property Trust IV, Inc.
4
 
White Marsh Mall
                             
GGPLP Real Estate Inc.; White Marsh Mall, LLC
5
 
301 South College Street
                             
Starwood Distressed Opportunity Fund IX-1 U.S., L.P.; Starwood Distressed Opportunity Fund IX Global, L.P.
6
 
Cheeca Lodge & Spa
                             
Northwood Investors LLC
7
 
Cumberland Mall
                             
GGPLP Real Estate, Inc.
8
 
100 & 150 South Wacker Drive
                             
Marvin J. Herb
9
 
Brambleton Town Center
                             
Anthony Soave
10
 
Rehoboth Bay MHC
                             
Hometown America Corporation
11
 
RHP Portfolio IV
                             
RHP Properties Inc.; NorthStar Realty Finance Corporation
11.01
 
Brookside
                               
11.02
 
Overpass Point MHC
                               
11.03
 
Havenwood
                               
11.04
 
The Woodlands
                               
11.05
 
Pine Haven MHC
                               
12
 
Heron Bay III, IV & Waterway Shoppes
                             
William D. Matz, Barry Ross
12.01
 
Heron Bay III, IV
                               
12.02
 
Waterway Shoppes
                               
13
 
Brentwood Gateway Office Building
                             
Fred Sands
14
 
Continental Plaza - Columbus
                             
The Shidler Group
15
 
Orchard Pointe
                             
Timothy Neitzel
16
 
Mobile Festival Centre
                             
Menashe Frankel and Yecheskel Frankel
17
 
HIE Washington Portfolio
                             
Dan Mitzell, Dave Allegre, John Graham
17.01
 
Holiday Inn Express Marysville
                               
17.02
 
Holiday Inn Express Sumner
                               
18
 
Residence Inn San Juan Capistrano
                             
Robert D. Olson
19
 
Hilton Norfolk
                             
Mark F. Garcea and Page S. Johnson, II
20
 
Lake Cable Apartments
                             
Michael Gibbons
21
 
One Harbour Place
                             
Daniel L. Plummer; Cyrus W. Gregg; Cyrus W. Gregg Revocable Trust
22
 
540 Atlantic Ave
                             
Steve Pappas, Helen Pappas, James Pappas, Patricia Pappas, Luigi Silvestri, Gus Papadimitriou,  and Vanessa Houiris
23
 
Union Square New Hope
                             
George E. Michael; Janet Michael
24
 
RiverPark XI
                             
Jeffrey C. Flamm, William H. Child, David S. Layton
25
 
Atascocita Town Center
                             
Gregory A. Fowler
26
 
Continental Shopping Plaza - Green Valley
                             
Kenneth Levy
27
 
Hilton Garden Inn Concord
                             
Douglas L. Stafford; Joel B. Griffin
28
 
808 Broadway
                             
SPI Holdings LLC
29
 
Residence Inn Harrisonburg
                             
Scott A. Goldenberg; Thomas P. Dahl; Allen Dahl
30
 
BSG Texas Hotel Portfolio
                             
Sunil Patel
30.01
 
La Quinta Inn and Suites - Big Spring
                               
30.02
 
Holiday Inn Express - Graham
                               
31
 
7220 Wisconsin Avenue
                             
William Peel
32
 
Millerville Center
                             
Martin A. Mayer; Gerald Songy; James Maurin; Lewis W. Stirling III
33
 
CubeSmart Self Storage Portfolio
                             
Alan Jacobs
33.01
 
Culpeper
                               
33.02
 
South Wales
                               
33.03
 
Hilltop Remote
                               
33.04
 
Hilltop
                               
34
 
Flats at Campus Pointe
                             
John D. Rood
35
 
Vista Plaza Shopping Center- Torrance
                             
Snjezana Nives Rees; Daniel George Rees
36
 
Corte Madera Business Center
                             
John C. Telischak; Christine Lee Telischak
37
 
Parc De Maison
                             
Edward F. Biggs, Sr.; Loretta D. Biggs
38
 
First Commercial Realty Portfolio
                             
William Watch and Warren Terrace
38.01
 
Royal Town Center
                               
38.02
 
Mt Morris Commons
                               
39
 
Towneplace Suites - Mooresville
                             
William C. Warden; T. Cameron Finley; Martin D. Koon; Dale L. Isom
40
 
Villas at Granville
                             
James Glikin
41
 
Pines of Newpointe
                             
Joseph W. Boyd
42
 
Stor N More
                             
Daryl Brown
43
 
Southern Plaza
                             
Mark Cytrynbaum
44
 
Heartland Inn
                             
Kunal Harish Dave; Rameshchanda Dabhi; Prateek V. Dalal; Aakash Patel; Jamnadas Mahidas Kothadia; Hardik Mansukhlal Viroja; Ketan Vitthal Patel
45
 
Mays Crossing
                             
RCG Ventures Distressed Real Estate Opportunity Fund LP
46
 
Meadow Central
                             
Moses S. Libitzky
47
 
Country Club Park
                             
Charles Keith & Elizabeth Keith
48
 
Lincoln MHC
                             
Charles Keith & Elizabeth Keith
49
 
Hidden Creek MHC
                             
Robert Morgan
50
 
Colony Plaza
                             
John Meador Jr., Todd Jurek, Chris Janse
51
 
AZ MHC Portfolio
                             
Jack Einbinder and Jason Kaplan
51.01
 
Park Plaza MHC
                               
51.02
 
Aloha MHC
                               
51.03
 
Emery MHC
                               
51.04
 
Las Palmas MHC
                               
51.05
 
Alvord MHC
                               
52
 
Corona Hills Town Center
                             
Chang Hee Kim
53
 
Cimarron MHC
                             
Granite Cimarron Meadows, LLC
54
 
McGee’s Crossing
                             
Barnett Properties
55
 
Woodland Plaza
                             
Michael A. Klump and Michael C. McMillen, Jr.
56
 
Mizner Place
                             
Norman Weinstein
57
 
Yorktown Self Storage
                             
Stephen Benson; David Benson
58
 
Palm Shadows MHC
                             
Michael Gottlieb
59
 
Sunrise Pass Estates MHC
                             
Jerome A. Fink & John F. Croce
60
 
Lake Ridge Shopping Center
                             
Jay Schuminsky
61
 
River Hills Plaza
                             
Jay Schuminsky
62
 
American Mini Storage Norco
                             
Donald E. Bowers; Richard M. Fell; Epstein Compined Holdings, LLC
63
 
Crystal Lake Plaza
                             
Robert Zarin
64
 
Ramey’s MHC
                             
Gary Williams & Andrew Reisinger
65
 
The Store Room
                             
Kent Haeger
66
 
Falconview MHC
                             
David Reid; Anna Reid
67
 
Silo Self Storage
                             
Marc Barmazel
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Subordinate
Secured Debt Cut-
off Date Balance ($)
 
Whole Loan
UW NOI DSCR
(x)
 
Whole Loan
UW NCF DSCR
(x)
 
Whole Loan Cut-
off Date LTV
Ratio
 
Whole Loan Cut-
off Date UW
NOI Debt Yield
 
Whole Loan Cut-
off Date UW
NCF Debt Yield
 
Mezzanine Debt
Cut-off Date
Balance($)
 
Sponsor
68
 
160 West 72nd Street
                             
Michael B. Kapon
69
 
Los Arboles Community
                             
Philip Amos, Kirk Saunders, Joel Landon
70
 
Emerald Lake MHC
                             
Charles Stevens
71
 
Little Texas MHC
                             
Daniel Weissman; David Shlachter
72
 
Try Mor MHC
                             
Michael P. Hickmann & William Hickmann
73
 
Lyndon Lawn MHC
                             
Jeffrey N. Cohen
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Affiliated Sponsors
 
Mortgage Loan Number
1
 
RHP Portfolio III
 
Y - Group B
 
1
1.01
 
Portside
     
1.01
1.02
 
Crescentwood Village
     
1.02
1.03
 
Spring Valley Village
     
1.03
1.04
 
Riverside (UT)
     
1.04
1.05
 
Springdale Lake
     
1.05
1.06
 
Sundown
     
1.06
1.07
 
Oak Park Village
     
1.07
1.08
 
River Oaks
     
1.08
1.09
 
Riverside (KS)
     
1.09
1.10
 
Sherwood Acres
     
1.10
1.11
 
Glen Acres
     
1.11
1.12
 
Connie Jean
     
1.12
2
 
Midtown I & II
     
2
3
 
The Plant San Jose
     
3
4
 
White Marsh Mall
 
Y - Group A
 
4
5
 
301 South College Street
     
5
6
 
Cheeca Lodge & Spa
     
6
7
 
Cumberland Mall
 
Y - Group A
 
7
8
 
100 & 150 South Wacker Drive
     
8
9
 
Brambleton Town Center
     
9
10
 
Rehoboth Bay MHC
     
10
11
 
RHP Portfolio IV
 
Y - Group B
 
11
11.01
 
Brookside
     
11.01
11.02
 
Overpass Point MHC
     
11.02
11.03
 
Havenwood
     
11.03
11.04
 
The Woodlands
     
11.04
11.05
 
Pine Haven MHC
     
11.05
12
 
Heron Bay III, IV & Waterway Shoppes
     
12
12.01
 
Heron Bay III, IV
     
12.01
12.02
 
Waterway Shoppes
     
12.02
13
 
Brentwood Gateway Office Building
     
13
14
 
Continental Plaza - Columbus
     
14
15
 
Orchard Pointe
     
15
16
 
Mobile Festival Centre
     
16
17
 
HIE Washington Portfolio
     
17
17.01
 
Holiday Inn Express Marysville
     
17.01
17.02
 
Holiday Inn Express Sumner
     
17.02
18
 
Residence Inn San Juan Capistrano
     
18
19
 
Hilton Norfolk
     
19
20
 
Lake Cable Apartments
     
20
21
 
One Harbour Place
     
21
22
 
540 Atlantic Ave
     
22
23
 
Union Square New Hope
     
23
24
 
RiverPark XI
     
24
25
 
Atascocita Town Center
     
25
26
 
Continental Shopping Plaza - Green Valley
     
26
27
 
Hilton Garden Inn Concord
     
27
28
 
808 Broadway
     
28
29
 
Residence Inn Harrisonburg
     
29
30
 
BSG Texas Hotel Portfolio
     
30
30.01
 
La Quinta Inn and Suites - Big Spring
     
30.01
30.02
 
Holiday Inn Express - Graham
     
30.02
31
 
7220 Wisconsin Avenue
     
31
32
 
Millerville Center
     
32
33
 
CubeSmart Self Storage Portfolio
     
33
33.01
 
Culpeper
     
33.01
33.02
 
South Wales
     
33.02
33.03
 
Hilltop Remote
     
33.03
33.04
 
Hilltop
     
33.04
34
 
Flats at Campus Pointe
     
34
35
 
Vista Plaza Shopping Center- Torrance
     
35
36
 
Corte Madera Business Center
     
36
37
 
Parc De Maison
     
37
38
 
First Commercial Realty Portfolio
     
38
38.01
 
Royal Town Center
     
38.01
38.02
 
Mt Morris Commons
     
38.02
39
 
Towneplace Suites - Mooresville
     
39
40
 
Villas at Granville
     
40
41
 
Pines of Newpointe
     
41
42
 
Stor N More
     
42
43
 
Southern Plaza
     
43
44
 
Heartland Inn
     
44
45
 
Mays Crossing
     
45
46
 
Meadow Central
     
46
47
 
Country Club Park
 
Y - Group C
 
47
48
 
Lincoln MHC
 
Y - Group C
 
48
49
 
Hidden Creek MHC
     
49
50
 
Colony Plaza
     
50
51
 
AZ MHC Portfolio
     
51
51.01
 
Park Plaza MHC
     
51.01
51.02
 
Aloha MHC
     
51.02
51.03
 
Emery MHC
     
51.03
51.04
 
Las Palmas MHC
     
51.04
51.05
 
Alvord MHC
     
51.05
52
 
Corona Hills Town Center
     
52
53
 
Cimarron MHC
     
53
54
 
McGee’s Crossing
     
54
55
 
Woodland Plaza
     
55
56
 
Mizner Place
     
56
57
 
Yorktown Self Storage
     
57
58
 
Palm Shadows MHC
     
58
59
 
Sunrise Pass Estates MHC
     
59
60
 
Lake Ridge Shopping Center
 
Y - Group D
 
60
61
 
River Hills Plaza
 
Y - Group D
 
61
62
 
American Mini Storage Norco
     
62
63
 
Crystal Lake Plaza
     
63
64
 
Ramey’s MHC
     
64
65
 
The Store Room
     
65
66
 
Falconview MHC
     
66
67
 
Silo Self Storage
     
67

 
 

 
 
WFRBS Commercial Mortgage Trust 2013-C14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Affiliated Sponsors
 
Mortgage Loan Number
68
 
160 West 72nd Street
     
68
69
 
Los Arboles Community
     
69
70
 
Emerald Lake MHC
     
70
71
 
Little Texas MHC
     
71
72
 
Try Mor MHC
     
72
73
 
Lyndon Lawn MHC
     
73
 
 
 

 
 
 
WFRBS Commercial Mortgage Trust 2013-C14
                 
                             
             
ANNEX A-1
         
                             
   
See Annex B: Additional Mortgage Loan Information/Definitions in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Free Writing Prospectus.
                             
 
(1)
“WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “LIG I” denotes Liberty Island Group I LLC, “Basis” denotes Basis Real Estate Capital II, LLC and “CIIICM” denotes C-III Commercial Mortgage LLC.  RBSFP was the originator of mortgage loan #13 (Brentwood Gateway Office Building) and mortgage loan #18 (Residence Inn San Juan Capistrano). The Royal Bank of Scotland plc was the sole originator of all other RBS loans.
                             
 
(2)
Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein.
                             
 
(3)
Certain of the mortgage loans that are secured by retail properties do not include parcels ground leased to tenants in the calculation of the total number of square feet of the mortgage loan.
                             
   
For mortgage loan #9 (Brambleton Town Center), the Number of Units and Occupancy % include the second largest tenant, who owns the improvements built on the pad site.
                             
   
For mortgage loan #23 (Union Square New Hope), the Number of Units includes 74,331 square feet of office and 42,914 square feet of retail space.
                             
   
For mortgage loan #31 (7220 Wisconsin Avenue), the Number of Units includes 24,675 square feet of office and 15,650 square feet of retail space.
                             
   
For mortgage loan #32 (Millerville Center), the Number of Units excludes the fourth largest tenant (5,447 square feet) as the improvements built on the pad site are owned by the tenant.
                             
   
For Mortgage Loan #58 (Palm Shadows MHC), the Number of Units consists of 249 manufactured home sites, 152 RV sites, and 24 free-standing homes.
                             
   
For mortgage loan #68 (160 West 72nd Street), the Number of Units includes 3,900 square feet of multifamily (6 units) and 3,600 square feet of retail space.
                             
 
(4)
For mortgage loan #4 (White Marsh Mall), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $190,000,000.  Note A-2 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“White Marsh Mall Loan Combination”).  The Note A-1 mortgage loan is the controlling interest in the White Marsh Mall Loan Combination.
                             
   
For mortgage loan #5 (301 South College Street), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $175,000,000.  Note A-2 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“301 South College Street Loan Combination”).  The Note A-1 mortgage loan is the controlling interest in the 301 South College Street Loan Combination.
                             
   
For mortgage loan #7 (Cumberland Mall), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $160,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“Cumberland Mall Loan Combination”). The Note A-2 mortgage loan is the non-controlling interest in the Cumberland Mall Loan Combination.
                             
   
For mortgage loan #8 (100 & 150 South Wacker Drive), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off date principal balance of $140,000,000.  Note A-1 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit/SF presented are based on Note A-1 and Note A-2 in the aggregate (“100 & 150 South Wacker Drive Loan Combination”).  The Note A-2 mortgage loan is the non-controlling interest in the 100 & 150 South Wacker Drive Loan Combination.
                             
 
(5)
For mortgage loan #3 (The Plant San Jose), the yield maintenance premium is calculated based on an amount equal to the greater of: (i) 1% of any applicable prepayment; and (ii) the sum of the present values, using a discount rate equal to 25 basis points plus a periodic Treasury yield, of interest payments (assuming an interest rate equal to the difference (if such difference is greater than zero) of (x) the interest rate prior to the ARD and (y) a periodic Treasury yield plus 25 basis points) through the maturity date on the principal amount of the mortgage loan being prepaid.
                             
 
(6)
For mortgage loan #4 (White Marsh Mall), the borrower is entitled to an additional two business day grace period once every 12 months.
                             
 
(7)
For mortgage loan #25 (Atascocita Town Center), the Cut-off Date LTV Ratio and the LTV Ratio at Maturity or ARD were calculated using the as-stabilized appraised value. The “as-stabilized” value date is January 11, 2013 and assumes the occupancy of the largest tenant at the mortgaged property. The largest tenant (21,891 square feet), representing 13.9% of net rentable square feet, took occupancy on April 11, 2013 and the conditions of the as-stabilized value are now in place.
                             
   
For mortgage loan #63 (Crystal Lake Plaza), the Cut-off Date LTV Ratio and the LTV Ratio at Maturity or ARD were calculated using the as-stabilized appraised value. The “as-stabilized” value is $200,000 higher than the “as-is” value and according to the appraiser reflects the cost to complete the development of 2,400 square feet of expansion space. The expansion space has been leased to two tenants that will be taking occupancy by July 1, 2013. Both tenants have executed leases and taken possession of their respective spaces and will start paying rent by July 1, 2013.  A rent reserve of $10,900 was taken at closing. The sponsor has provided a completion guaranty, which will be released once a certificate of occupancy has been issued for the expansion space and the tenants are open for business and paying rent.
                             
 
(8)
For mortgage loan #38 (First Commercial Realty Portfolio), the fifth largest tenant (3,613 square feet) at the Royal Town Center mortgaged property, representing 6.9% of the portfolio net rentable square feet, is a month-to-month tenant.  This tenant is included in the occupancy figures presented but income from this tenant was not included in the underwriting of this mortgage loan.
 
 
 

 
 
   
For Mortgage Loan #52 (Corona Hills Town Center), the Mortgaged Property is 90.1% leased, however three tenants (7,007 square feet), representing 12.9% of net rentable square feet and 10.6% of underwritten revenues have executed leases but are not yet open for business. Excluding these tenants, the occupancy at the mortgaged property is 77.2%.
                             
 
(9)
For Mortgage Loan #40 (Villas at Granville), the Most Recent Period and Second Most Recent Period figures are based on a trailing-3 months annualized and a trailing-11 month annualized period, respectively.
                             
 
(10)
For mortgage loan #24 (RiverPark XI), the only tenant, representing 100% of net rentable square feet, has the option to purchase the mortgaged property at any time on or after the fifth anniversary of the lease commencement date (July 1, 2016), provided that (i) the tenant gives the landlord written notice of the exercise of such option on or before the date that is at least one year prior to the closing date and (ii) no default exists.
                             
 
(11)
In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.
                             
   
For mortgage loan #4 (White Marsh Mall), the fourth largest tenant (14,959 square feet), representing 2.1% of net rentable square feet, currently leases 4,996 square feet through August 31, 2013.  The borrower has a lease out for signature for the tenant’s new space, which is anticipated to have a rent commencement date of September 2013.
                             
   
For mortgage loan #8 (100 & 150 South Wacker Drive), the fifth largest tenant (34,142 square feet), representing 3.1% of net rentable square feet, has a 12 month, 50% rent abatement for 8,026 square feet.  It is anticipated that the rent abatement period will end July 31, 2013.
                             
   
For mortgage loan #16 (Mobile Festival Centre), the third largest tenant (31,500 square feet), representing 8.3% of the net rentable square feet, is paying percentage rent in lieu of its base rent due to a co-tenancy provision that will be resolved when Jo-Ann’s Fabric takes occupancy (expected August 2013).  A rent reserve of $106,853 was taken at closing, which is equal to six months of the difference in rental payments between the 2.0% of sales this tenant is now paying versus unabated base rent when the co-tenancy condition is resolved.  For purposes of sizing the rent reserve, percentage rent was based off of preliminary 2012 annual sales.
                             
   
For mortgage loan #22 (540 Atlantic Avenue), the second largest tenant (10,000 square feet), representing 14.5% of net rentable square feet, has executed a lease but has not taken occupancy or began paying rent.  The tenant will begin paying rent at the earlier of completion of build-out of the space and July 1, 2014.  There is a $484,524 reserve to cover the unpaid rent during this period. In addition, $800,000 was deposited into a reserve account at closing to cover the property improvements to be made for this tenant.
                             
   
For mortgage loan #23 (Union Square New Hope), the largest tenant (21,820 square feet), representing 18.6% of net rentable square feet, has 7,820 square feet underwritten as vacant due to the tenant’s anticipated space reduction upon lease renewal.
                             
   
For mortgage loan #32 (Millerville Center), the fifth largest tenant (5,000 square feet), representing 6.3% of net rentable square feet, has been underwritten as vacant.
                             
   
For Mortgage Loan #52 (Corona Hills Town Center), the second largest tenant (4,750 square feet), representing 8.7% of net rentable square feet, has executed a lease but has not yet taken occupancy nor begun paying rent. The tenant has a rent commencement date of July 1, 2013 or the date on which the tenant opens for business, whichever is earlier. A $150,000 Earnout Reserve was taken at loan closing with respect to this tenant, which will be released upon tenants rent commencement and occupancy.
                             
   
For mortgage loan #63 (Crystal Lake Plaza), the second largest tenant (9,164 square feet), representing 16.8% of net rentable square feet, is paying abated rent through June 2013. Thereafter, full rent is collected. An upfront rent reserve of $39,100 was taken at closing.  The fifth largest tenant (1,400 square feet), representing 2.6% of net rentable square feet, has signed a lease and taken possession of its premises, but is not yet in occupancy or paying rent.  The tenant is expected to complete the build out of its space, open for business and start paying rent by July 1, 2013.  A rent reserve of $5,900 was taken at closing to cover the outstanding free rent period.
                             
 
(12)
The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
                             
   
For mortgage loan #7 (Cumberland Mall), the second largest tenant (25,748 square feet), representing 4.8% of net rentable square feet, may terminate its lease (a) within 30 days following the day the tenant’s net sales do not exceed $5,000,000 or (b) on November 6, 2014 if the tenant’s net sales do not exceed $4,500,000 and with 180 days notice to the landlord and payment to the landlord of 55% of the then-unamortized portion of Construction Allowance.  The third largest tenant (24,655 square feet), representing 4.6% of net rentable square feet, may terminate its lease by providing notice to the landlord at any time between October 3, 2013 and April 2, 2014 if the tenant’s gross sales are under $6,174,845 in the immediately preceding 12 months, with payment of a termination fee equal to the unamortized portion of the construction allowance actually paid to the tenant. The tenant may subsequently terminate its lease at any time if less than three anchors, one of which must be Macy’s or a suitable replacement, are open for business at the mall or less than 85% of the leasable non-anchor area of the mall is leased and occupied for a consecutive 12-month period or within 90 days of each anniversary of such date.
                             
   
For mortgage loan #8 (100 & 150 South Wacker Drive), the second largest tenant (53,790 square feet), representing 4.9% of net rentable square feet, may terminate its lease on December 31, 2014 upon providing 12 months written notice and payment of all unamortized tenant improvement and leasing commission costs.  The fourth largest tenant (36,332 square feet), representing 3.3% of net rentable square feet, may terminate its lease of 4,025 square feet as of May 31, 2017 upon providing 12 months written notice and payment of a termination fee equal to $31,507, four months of direct taxes and expenses and all unamortized abated rent, tenant improvement and leasing commission costs.  The fifth largest tenant (34,142 square feet), representing 3.1% of net rentable square feet, may terminate its lease for 5,711 square feet on December 31, 2014 upon providing nine months written notice and payment of a termination fee equal to $148,228 plus four months base rent and direct expenses.  The fifth largest tenant may terminate its lease for 1,604 square feet on December 31, 2014 upon providing nine months written notice and payment of a termination fee equal to $79,434 plus six months base rent and direct expenses and taxes.
                             
   
For mortgage loan #14 (Continental Plaza - Columbus), the largest tenant (126,992 square feet), representing 22.3% of net rentable square feet, may terminate its lease upon 120 days written notice if a merger or consolidation of tenant, the tenant’s board of directors determines to move the tenant’s corporate headquarters outside of Columbus, Ohio SMDA or the tenant reasonably determines the premises are too small to accommodate the tenant’s operations. The second largest tenant (107,330 square feet), representing 18.9% of net rentable square feet, may terminate its lease for any reason upon 30 days notice to landlord by the tenant. The fifth largest tenant (51,527 square feet), representing 9.1% of net rentable square feet, may terminate its lease for any reason upon 30 days notice to landlord by tenant.
                             
   
For mortgage loan #15 (Orchard Pointe), the second largest tenant (16,697 square feet), representing 14.6% of net rentable square feet, has the right to terminate its lease after January 20, 2021 provided that tenant provides at least six months written notice to the landlord and pays a termination fee of $192,016.
 
 
 

 
 
   
For mortgage loan #22 (540 Atlantic Ave), the largest tenant (16,500 square feet), representing 23.9% of net rentable square feet, may terminate its lease upon four months notice and delivery to owner of reasonably satisfactory proof that such tenant has lost more than 50% of all funding sources available for the programs currently being operated by such tenant at the premises. The fourth largest tenant (6,814 square feet), representing 9.9% of net rentable square feet, has a termination option on September 1, 2015, September 1, 2018 and September 1, 2012 with six months notice.
                             
   
For mortgage loan #23 (Union Square New Hope), the second largest tenant (16,426 square feet), representing 14.0% of net rentable square feet, may terminate its lease on March 31, 2015 or March 31, 2016 upon providing six months written notice and payment of a termination fee equal to $186,961 or $153,308, respectively.
                             
   
For mortgage loan #31 (7220 Wisconsin Avenue), the third largest tenant (4,220 square feet), representing 10.5% of net rentable square feet, may terminate its lease on or after January 1, 2015 upon providing 180 days written notice and payment of a $100,000 termination fee.
                             
   
For mortgage loan #46 (Meadow Central), the largest tenant (17,083 square feet), representing 10.0% of net rentable square feet, may terminate its lease upon providing 180 days written notice if the tenant loses federal or state funding and cannot find another state agency to assign the leased premises.  The fourth largest tenant (7,854 square feet), representing 4.6% of net rentable square feet, may terminate its lease as of January 31, 2014 upon providing 90 days written notice and payment of ½ of tenant improvement costs.
                             
   
For mortgage loan #55 (Woodland Plaza), the second largest tenant (13,200 square feet), representing 15.0% of net rentable square feet, has the one-time right to  terminate its lease if its gross sales are below $600,000 for the 12 months ending February 29, 2016, upon 30 days notice given by April 29, 2016.
                             
   
For mortgage loan #56 (Mizner Place), the third largest tenant (3,423 square feet), representing 9.4% of net rentable square feet, has a one-time termination option in May 2015 upon providing notice prior to November 2014 and paying a termination fee equal to three months of the then-current total rent.
                             
   
For mortgage loan #68 (160 West 72nd Street), the only retail tenant (3,600 square feet), representing 48.0% of net rentable square feet, may terminate its lease on any lease year anniversary after December 1, 2013 upon providing 12 months written notice and payment of a $500,000 termination fee.
                             
 
(13)
For mortgage loan #2 (Midtown I & II), the only tenant (794,110 square feet), representing 100.0% of net rentable square feet, subleases its space to 10 subtenants occupying 22,706 square feet of retail ground space, but the only tenant is responsible for the rent on this space.
                             
   
For mortgage loan #5 (301 South College Street), the largest tenant (686,834 square feet), representing 69.5% of net rentable square feet, has multiple leases that expire as follows: 20,392 square feet expiring April 30, 2014 and 666,442 square feet expiring December 31, 2021.  The largest tenant also subleases 3,056 square feet of its space for a total annual base rent of $65,580 ($21.46 per square foot) expiring May 31, 2013.  The second largest tenant (92,815 square feet), representing 9.4% of net rentable square feet, subleases 18,563 square feet for a total annual base rent of $454,788 ($24.50 per square foot) expiring May 31, 2014 and 5,613 square feet for a total annual base rent of $120,679 ($21.50 per square foot) expiring July 31, 2014.
                             
   
For mortgage loan #8 (100 & 150 South Wacker Drive), the third largest tenant (50,820 square feet), representing 4.6% of net rentable square feet has multiple leases that expire as follows: 1,280 square feet expiring May 31, 2014 and 49,540 square feet expiring August 31, 2022.
                             
   
For mortgage loan #9 (Brambleton Town Center), the fourth largest tenant (21,471 square feet), representing 7.3% of net rentable square feet, has multiple leases that expire as follows: 7,927 square feet expiring July 31, 2013; 7,123 square feet expiring December 31, 2016; and 6,421 square feet expiring June 30, 2018.  The fourth largest tenant is a borrower affiliate.  The fourth largest tenant is subleasing 5,316 square feet for a total annual base rent of $89,600 ($16.85 per square foot) and 2,611 square feet for a total annual base rent of $45,000 ($17.23 per square foot), with both subleases expiring July 31, 2013.  The sub lessee of the 2,611 square feet subleased from the fourth largest tenant is also a borrower affiliate.
                             
   
For mortgage loan #21 (One Harbour Place), the third largest tenant (6,096 square feet), representing 8.9% of net rentable square feet, has multiple leases that expire as follows: 3,465 square feet expiring December 31, 2016 and 2,631 square feet expiring December 31, 2017.
                             
   
For mortgage loan #31 (7220 Wisconsin Avenue), the second largest tenant (8,333 square feet), representing 20.7% of net rentable square feet, is subleasing 926 square feet on a month to month basis.
                             
   
For mortgage loan #36 (Corte Madera Business Center), the second largest tenant (1,770 square feet), representing 4.6% of net rentable square feet, is a borrower affiliate.
                             
   
For mortgage loan #43 (Southern Plaza), the second largest tenant at the mortgaged property (17,500 square feet), representing 13.4% of the net rentable square feet, is a month-to-month tenant. The tenant agreed to change to a month-to-month tenancy in exchange for a reduction in rent.  This tenant is included in the occupancy figures presented and income from this tenant was included in the underwriting of this loan.
                             
 
(14)
For mortgage loan #6 (Cheeca Lodge & Spa), the Monthly Replacement Reserve will be adjusted based on 4% of total revenue from the mortgaged property, excluding room revenue from units owned by residential unit owners.
                             
   
For mortgage loan #17 (HIE Washington Portfolio), the Monthly Replacement Reserve is equal to 1/12th of 4% of the prior year’s gross operating income.
                             
   
For mortgage loan #18 (Residence Inn San Juan Capistrano), the Monthly Replacement Reserve is equal to 0%, 1%, 2%, 3% during years 1-4 respectively then 4% of total property revenue thereafter.
                             
   
For mortgage loan #27 (Hilton Garden Inn Concord), the Monthly Replacement Reserve is equal to 1/12th of 4% of the actual annual gross revenue.
                             
   
For mortgage loans #29 (Residence Inn Harrisonburg) and #39 (Towneplace Suites – Mooresville), the Monthly Replacement Reserve will be adjusted based on the annual operating statements for each mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12 of 4% of room revenue from the prior fiscal year.
                             
   
For mortgage loan #30 (BSG Texas Hotel Portfolio), the Monthly Replacement Reserve is equal to 1/12th of 4% of the prior year’s total annual revenue.
                             
   
For mortgage loan #32 (Millerville Center), the Monthly Replacement Reserve begins on the monthly payment date occurring in June 2014.
 
 
 

 
 
   
For mortgage loan #44 (Heartland Inn), the Monthly Replacement Reserve is equal to 1/12th of 5% of the prior year’s gross operating income.
                             
 
(15)
For mortgage loan #7 (Cumberland Mall), no Monthly TI/LC Reserve is required; however, the sponsor has entered into a separate guaranty agreement in favor of lender pursuant to which the sponsor guarantees certain upcoming tenant improvement and leasing costs in the amount of $832,305.  The upcoming tenant improvement and leasing costs are associated with the following tenants: Charming Charlie’s ($512,775), P.S. from Aeropostale ($100,000), Teavana ($75,000), Vans ($71,250), Athlete’s Foot ($28,280), Sunglass Hut ($25,000) and Torrid ($20,000).
                             
   
For mortgage loan #32 (Millerville Center), the Monthly TI/LC Reserve will decrease to $10,000 on the monthly payment date occurring in June 2014.
                             
 
(16)
For mortgage loan #4 (White Marsh Mall), the Other Escrow I (Initial) is secured by a guaranty.
                             
   
For mortgage loan #33 (CubeSmart Self Storage Portfolio), the borrower shall cause each of the items of investigation and remediation described in Exhibit C-1 of the loan agreement to be performed and completed to the satisfaction of the lender and as recommended in the environmental report on or before the expiration of ninety (90) days after the loan closing. The borrower must continue its ongoing efforts to receive a no-further action letter from the Virginia Department of Environmental Quality within one (1) year of the loan closing with respect to the Environmental Work.
                             
 
(17)
For mortgage loan #5 (301 South College Street), a portion of the mortgaged property is subject to a ground lease and sub-ground leases.  The 301 South College Street borrower owns the fee interest in approximately 90.3% of the land area and has a sub-leasehold interest in the balance of the mortgaged property. The initial ground lease expires on December 31, 2067.
                             
 
(18)
For mortgage loan #13 (Brentwood Gateway Office Building), the Annual Ground Rent Increases every 10 years beginning on October 1, 2021 by an amount equal to 125% of the monthly base rent that was in effect for the last month of the preceding rental period.
                             
   
For mortgage loan #14 (Continental Plaza - Columbus), the Annual Ground Rent Increases for the first 20 years are 3% every five years; for year 21 - greater of (a) $2,347,945 and (b) an amount equal to the annual ground rent as of the commencement date increased by the total percentage increase in the CPI; for years 22-40 - greater of (a) 103% of the annual ground rent for the preceding year and (b) the annual ground rent for the preceding year increased by the CPI; for years 41-99 - greater of (a) the annual ground rent for the preceding year and (b) annual ground rent for the preceding year increased by 75% of the CPI.