0001539497-13-000600.txt : 20130709 0001539497-13-000600.hdr.sgml : 20130709 20130709171020 ACCESSION NUMBER: 0001539497-13-000600 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20130709 DATE AS OF CHANGE: 20130709 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Commercial Mortgage Trust 2013-LC12 CENTRAL INDEX KEY: 0001580013 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-172366-08 FILM NUMBER: 13960247 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: WELLS FARGO COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0000850779 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 561643598 STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FORMER COMPANY: FORMER CONFORMED NAME: WACHOVIA COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 20020304 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19960520 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19951013 FWP 1 n227_fwpx5.htm FREE WRITING PROSPECTUS Unassociated Document
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-172366-08
 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12 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”), Citigroup Global Markets 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.
 
 
 
 

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
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
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
 
Year
Built
 
Year
Renovated
1
 
Innsbrook Office Portfolio
 
LCF
     
Various
 
Various
 
VA
 
Various
 
Office
 
Suburban/Flex
 
Various
 
Various
1.01
 
Westgate I
 
LCF
     
100 Westgate Parkway
 
Richmond
 
VA
 
23233
 
Office
 
Suburban
 
2001
   
1.02
 
Liberty Plaza II
 
LCF
     
10800 Nuckols Road
 
Glen Allen
 
VA
 
23060
 
Office
 
Suburban
 
2000
   
1.03
 
Westerre IV
 
LCF
     
3901 Westerre Parkway
 
Richmond
 
VA
 
23233
 
Office
 
Suburban
 
2008
   
1.04
 
Westerre III
 
LCF
     
3900 Westerre Parkway
 
Richmond
 
VA
 
23233
 
Office
 
Suburban
 
2006
   
1.05
 
Technology Pointe I & II
 
LCF
     
5000 & 5550  Cox Road
 
Glen Allen
 
VA
 
23060
 
Office
 
Flex
 
1990 & 1998
   
1.06
 
Liberty Plaza I
 
LCF
     
4801 Cox Road
 
Glen Allen
 
VA
 
23060
 
Office
 
Suburban
 
1998
   
1.07
 
Glen Forest
 
LCF
     
7130 Glen Forest Avenue
 
Richmond
 
VA
 
23226
 
Office
 
Suburban
 
1985
   
1.08
 
Rowe Plaza
 
LCF
     
4510 Cox Road
 
Glen Allen
 
VA
 
23060
 
Office
 
Suburban
 
1990
 
2012
1.09
 
Westgate II
 
LCF
     
200 Westgate Parkway
 
Richmond
 
VA
 
23233
 
Office
 
Suburban
 
2001
   
1.10
 
4880 Cox Road
 
LCF
     
4880 Cox Road
 
Glen Allen
 
VA
 
23060
 
Office
 
Suburban
 
1995
 
2011
1.11
 
Innsbrook Commons
 
LCF
     
4121 Cox Road
 
Glen Allen
 
VA
 
23060
 
Office
 
Suburban
 
1986
 
2012
1.12
 
4198 Cox Road
 
LCF
     
4198 Cox Road
 
Glen Allen
 
VA
 
23060
 
Office
 
Suburban
 
1984
   
1.13
 
Gaskins
 
LCF
     
3829-3855 Gaskins Road
 
Richmond
 
VA
 
23233
 
Office
 
Suburban
 
1988
 
2011
2
 
Carolina Place
 
RBS
     
11025 Carolina Place Parkway
 
Pineville
 
NC
 
28134
 
Retail
 
Regional Mall
 
1991
 
2006
3
 
Cumberland Mall
 
RBS
     
1000 Cumberland Mall
 
Atlanta
 
GA
 
30339
 
Retail
 
Regional Mall
 
1973
 
2006
4
 
RHP Portfolio V
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Manufactured Housing Community
 
Manufactured Housing Community
 
Various
 
Various
4.01
 
Country Club Mobile Estates
 
RBS
     
5100 South 1300 East
 
Holladay
 
UT
 
84117
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
   
4.02
 
Chalet North
 
RBS
     
1800 Alpine
 
Apopka
 
FL
 
32703
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1973
   
4.03
 
Lakeview Estates
 
RBS
     
2600 North Hill Field Road
 
Layton
 
UT
 
84041
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1971
   
4.04
 
Evergreen Village
 
RBS
     
2491 North Highway 89
 
Ogden
 
UT
 
84404
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1975
   
4.05
 
Colonial Gardens
 
RBS
     
3000 Tuttle Creek Boulevard
 
Manhattan
 
KS
 
66502
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1974
 
1994
4.06
 
Washingtonville Manor
 
RBS
     
18 Park Circle
 
Washingtonville
 
NY
 
10992
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
   
4.07
 
Magnolia Circle
 
RBS
     
7915 103rd Street
 
Jacksonville
 
FL
 
32210
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1977
   
4.08
 
Towneship at Clifton
 
RBS
     
3232 South Cliton Avenue
 
Wichita
 
KS
 
67216
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1967
   
4.09
 
Wheel Estates
 
RBS
     
5225 South Orange Blossom
 
Orlando
 
FL
 
32839
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1966
   
4.10
 
Brittany Place
 
RBS
     
1735 Northwest Lyman Road
 
Topeka
 
KS
 
66608
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1987
   
5
 
White Marsh Mall
 
WFB
     
8200 Perry Hall Boulevard
 
Baltimore
 
MD
 
21236
 
Retail
 
Regional Mall
 
1981
 
2012
6
 
Rimrock Mall
 
RBS
     
300 South 24th Street West
 
Billings
 
MT
 
59102
 
Retail
 
Regional Mall
 
1975
 
2011
7
 
Grace Lake Corporate Center
 
LCF
     
1 Village Center Drive
 
Van Buren Township
 
MI
 
48111
 
Office
 
Suburban
 
2004
   
8
 
RHP Portfolio VI
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Manufactured Housing Community
 
Manufactured Housing Community
 
Various
   
8.01
 
Western Hills
 
RBS
     
13000 Southwest 5th Court
 
Davie
 
FL
 
33325
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1971
   
8.02
 
Villa West
 
RBS
     
8400 South 4000 West
 
West Jordan
 
UT
 
84088
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1973
   
8.03
 
Northland
 
RBS
     
11819 North College Avenue
 
Kansas City
 
MO
 
64156
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1965
   
8.04
 
Forest Park
 
RBS
     
183 Pitcher Road
 
Queensbury
 
NY
 
12804
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1972
   
8.05
 
Cypress Shores
 
RBS
     
200 Bass Circle
 
Winter Haven
 
FL
 
33881
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1971
   
8.06
 
Ortega Village
 
RBS
     
5515 118th Street
 
Jacksonville
 
FL
 
32244
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1971
   
8.07
 
Blue Valley
 
RBS
     
730 Allen Road
 
Manhattan
 
KS
 
66502
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1953
   
8.08
 
El Caudillo
 
RBS
     
4960 South Seneca Street
 
Wichita
 
KS
 
67217
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
   
9
 
100 & 150 South Wacker Drive
 
WFB
     
100 & 150 South Wacker Drive
 
Chicago
 
IL
 
60606
 
Office
 
CBD
 
1961
 
2008
10
 
One Eleven Magnolia
 
LCF
     
111 North Magnolia Avenue and 111 East Washington Street
 
Orlando
 
FL
 
32801
 
Mixed Use
 
Office/Retail/Multifamily
 
2008
   
11
 
Storage Zone Portfolio
 
RBS
     
Various
 
Various
 
OH
 
Various
 
Self Storage
 
Self Storage
 
Various
 
Various
11.01
 
Brecksville
 
RBS
     
10117 Brecksville Road
 
Brecksville
 
OH
 
44141
 
Self Storage
 
Self Storage
 
1988
   
11.02
 
Avon
 
RBS
     
998 Center Road
 
Avon
 
OH
 
44011
 
Self Storage
 
Self Storage
 
1982
 
1998
11.03
 
Ravenna & Annex
 
RBS
     
111 Loomis Parkway & 2445 State Route 59
 
Ravenna
 
OH
 
44266
 
Self Storage
 
Self Storage
 
1988
 
1996
11.04
 
Medina
 
RBS
     
1955 Medina Road
 
Medina
 
OH
 
44256
 
Self Storage
 
Self Storage
 
1992
 
2008
11.05
 
Hudson
 
RBS
     
70 West Streetsboro Street
 
Hudson
 
OH
 
44236
 
Self Storage
 
Self Storage
 
1986
   
11.06
 
Streetsboro
 
RBS
     
1446 Frost Road
 
Streetsboro
 
OH
 
44241
 
Self Storage
 
Self Storage
 
1970
 
1990
11.07
 
Warren & Cortland
 
RBS
     
3055 North River Road NE and 2500 Niles Cortland Road
 
Warren
 
OH
 
44483
 
Self Storage
 
Self Storage
 
1985
 
2005
11.08
 
West Market
 
RBS
     
1897 West Market Street
 
Akron
 
OH
 
44313
 
Self Storage
 
Self Storage
 
1990
 
1991
11.09
 
Chenoweth
 
RBS
     
2939 Chenoweth Road
 
Akron
 
OH
 
44312
 
Self Storage
 
Self Storage
 
1999
 
2000
11.10
 
Shanafelt
 
RBS
     
1259 Shanafelt Avenue
 
Akron
 
OH
 
44312
 
Self Storage
 
Self Storage
 
1929
 
1998
11.11
 
Elyria
 
RBS
     
901 Leona Road
 
Elyria
 
OH
 
44035
 
Self Storage
 
Self Storage
 
1979
   
11.12
 
Peninsula
 
RBS
     
5352 Akron Cleveland Road
 
Peninsula (Boston Township)
 
OH
 
44223
 
Self Storage
 
Self Storage
 
1988
   
11.13
 
Sandusky
 
RBS
     
5018 Milan Road
 
Sandusky
 
OH
 
44870
 
Self Storage
 
Self Storage
 
1992
   
11.14
 
Cuyahoga Falls
 
RBS
     
4133 State Road
 
Cuyahoga Falls
 
OH
 
44223
 
Self Storage
 
Self Storage
 
1999
 
2005
11.15
 
East Liverpool
 
RBS
     
15031 Strader Road
 
East Liverpool
 
OH
 
43920
 
Self Storage
 
Self Storage
 
1976
 
1993
12
 
Durban Retail Portfolio
 
LCF
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Anchored
 
Various
 
Various
12.01
 
Waterford Shoppes
 
LCF
     
7306 Highway 21
 
Port Wentworth
 
GA
 
31407
 
Retail
 
Anchored
 
2007
   
12.02
 
Mebane Oaks Village
 
LCF
     
1020 Mebane Oaks Road
 
Mebane
 
NC
 
27302
 
Retail
 
Anchored
 
1999
 
2012
12.03
 
Magnolia Oaks Village
 
LCF
     
2389 West Highway 196
 
Hinesville
 
GA
 
31313
 
Retail
 
Anchored
 
2008
   
12.04
 
Hyde Park Shopping Center
 
LCF
     
284 Hyde Park Commons Drive
 
Brunswick
 
GA
 
31523
 
Retail
 
Anchored
 
2008
   
13
 
Queens Tower
 
LCF
     
88-11 165th Street
 
Jamaica
 
NY
 
11432
 
Office
 
CBD
 
1972
 
2005
14
 
Starwood Schulte Hotel Portfolio
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Hospitality
 
Various
 
Various
 
Various
14.01
 
Sheraton - St. Paul Woodbury
 
WFB
     
676 Bielenberg Drive
 
Woodbury
 
MN
 
55125
 
Hospitality
 
Full Service
 
2008
 
2012
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
 
WFB
     
26 Radcliffe Drive
 
Moosic
 
PA
 
18507
 
Hospitality
 
Extended Stay
 
2009
   
15
 
Gatlin Jacksonville Portfolio
 
LCF
     
Various
 
Various
 
FL
 
Various
 
Retail
 
Anchored
 
2012
 
2013
15.01
 
Crossroads at Mandarin
 
LCF
     
10550 Old St. Augustine Road
 
Jacksonville
 
FL
 
32259
 
Retail
 
Anchored
 
1987
 
2013
15.02
 
Merrill Station
 
LCF
     
8011 Merrill Road
 
Jacksonville
 
FL
 
32277
 
Retail
 
Anchored
 
1985
 
2013
15.03
 
Village Shoppes
 
LCF
     
2574 County Road 220
 
Middleburg
 
FL
 
32068
 
Retail
 
Anchored
 
2001
 
2013
16
 
300 & 390 Union
 
LCF
     
300 & 390 Union Boulevard
 
Lakewood
 
CO
 
80228
 
Office
 
Suburban
 
1981
   
17
 
Doubletree Hotel - Los Angeles Norwalk
 
WFB
     
13111 Sycamore Drive
 
Norwalk
 
CA
 
90650
 
Hospitality
 
Full Service
 
1990
 
2013
18
 
Plaza De Oro Shopping Center
 
WFB
     
23751, 23761, 23771, 23781, 23791-23801 & 23811 Washington Avenue
 
Murrieta
 
CA
 
92562
 
Retail
 
Anchored
 
2003
   
19
 
Oaks at Broad River
 
LCF
     
100 Riverchase Boulevard
 
Beaufort
 
SC
 
29906
 
Multifamily
 
Garden
 
2002
   
20
 
Paseo Place
 
LCF
     
5655, 5665 and 5675 Lindo Paseo Avenue
 
San Diego
 
CA
 
92115
 
Multifamily
 
Student Housing
 
2011
   
21
 
Shops at Bruckner
 
LCF
     
1906-1910 Story Avenue
 
Bronx
 
NY
 
10473
 
Retail
 
Anchored
 
1995
   
22
 
Residence Inn Melbourne
 
LCF
     
1430 South Babcock Street
 
Melbourne
 
FL
 
32901
 
Hospitality
 
Extended Stay
 
2008
   
23
 
Residence Inn - Hartford
 
WFB
     
920-942 Main Street
 
Hartford
 
CT
 
06103
 
Hospitality
 
Extended Stay
 
1979
 
2000
24
 
Crowne Plaza Madison
 
LCF
     
4402 East Washington Avenue
 
Madison
 
WI
 
53704
 
Hospitality
 
Full Service
 
1987
 
2011
25
 
The Vineyards Apartments
 
LCF
     
4227 Drambuie Lane
 
St. Louis
 
MO
 
63129
 
Multifamily
 
Garden
 
1973
   
26
 
Grand Forks Market Place
 
WFB
     
3501, 3551, 3700, 3701, 3751, 3801 32nd Avenue South
 
Grand Forks
 
ND
 
58201
 
Retail
 
Anchored
 
2001
 
2006
27
 
24 Hour Fitness - Fremont
 
WFB
     
4500 Auto Mall Parkway
 
Fremont
 
CA
 
94538
 
Retail
 
Single Tenant
 
2002
 
2012
28
 
Holiday Inn Westchase
 
LCF
     
10609 Westpark Drive
 
Houston
 
TX
 
77042
 
Hospitality
 
Full Service
 
2011
   
29
 
Hampstead Marketplace
 
WFB
     
2309-2327 Hanover Pike
 
Hampstead
 
MD
 
21074
 
Retail
 
Anchored
 
2008
   
30
 
Fairway Portfolio
 
RBS
     
Various
 
Ellensburg
 
WA
 
98926
 
Multifamily
 
Student Housing
 
Various
   
30.01
 
Mercer Creek Meadows
 
RBS
     
1508 North B Street
 
Ellensburg
 
WA
 
98926
 
Multifamily
 
Student Housing
 
2001
   
30.02
 
Walnut Meadows
 
RBS
     
1902 North Walnut Street
 
Ellensburg
 
WA
 
98926
 
Multifamily
 
Student Housing
 
1995
   
30.03
 
Alder Meadows
 
RBS
     
1015 East 18th Avenue
 
Ellensburg
 
WA
 
98926
 
Multifamily
 
Student Housing
 
1997
   
31
 
Hampton Inn & Suites - Westgate
 
WFB
     
801 Spartan Boulevard
 
Spartanburg
 
SC
 
29301
 
Hospitality
 
Limited Service
 
2004
   
32
 
Carriage Way MHP
 
WFB
     
29792 24 Mile Road
 
Chesterfield Township
 
MI
 
48051
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1978
   
33
 
321 Santa Monica
 
WFB
     
321 Santa Monica Boulevard
 
Santa Monica
 
CA
 
90401
 
Retail
 
Unanchored
 
1997
   
34
 
Holiday Inn Express - Greenville
 
WFB
     
1036 Woodruff Road
 
Greenville
 
SC
 
29607
 
Hospitality
 
Limited Service
 
2001
   
35
 
Ruta Hotel Portfolio
 
LCF
     
Various
 
Sandusky
 
OH
 
44870
 
Hospitality
 
Various
 
Various
 
Various
35.01
 
Best Western Plus Sandusky
 
LCF
     
6011 Milan Road
 
Sandusky
 
OH
 
44870
 
Hospitality
 
Limited Service
 
2005
 
2010
35.02
 
Comfort Inn Sandusky
 
LCF
     
5909 Milan Road
 
Sandusky
 
OH
 
44870
 
Hospitality
 
Full Service
 
1994
 
2012
36
 
Seaport Storage Center
 
WFB
     
1703 & 1711 East Bayshore Road
 
Redwood City
 
CA
 
94063
 
Self Storage
 
Self Storage
 
2008
   
37
 
Dicesare MHP Portfolio
 
RBS
     
Various
 
Various
 
PA
 
Various
 
Manufactured Housing Community
 
Manufactured Housing Community
 
Various
   
37.01
 
Independence Park
 
RBS
     
355 Route 30
 
Clinton
 
PA
 
15026
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1987
   
37.02
 
Hillside Estates
 
RBS
     
1033 Marguerite Lake Road
 
Greensburg
 
PA
 
15601
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1980
   
37.03
 
Valley High
 
RBS
     
32 Valley High Lane
 
Ruffs Dale
 
PA
 
15679
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1974
   
37.04
 
Rostraver Estates
 
RBS
     
1198 Rostraver Road
 
Belle Vernon
 
PA
 
15012
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
   
38
 
The Shops at Cape Coral Parkway
 
WFB
     
1004-1016 Cape Coral Parkway; 4817-4827 Milton Street
 
Cape Coral
 
FL
 
33904
 
Retail
 
Anchored
 
1967
 
2010
39
 
Candlewood Suites - Flowood (Jackson)
 
RBS
     
3810 Flowood Drive
 
Flowood
 
MS
 
39232
 
Hospitality
 
Limited Service
 
2009
   
40
 
Hotel Vetiver
 
LCF
     
29-11 39th Avenue
 
Long Island City
 
NY
 
11101
 
Hospitality
 
Limited Service
 
2011
   
41
 
Julington Square
 
LCF
     
445 State Road 13
 
Jacksonville
 
FL
 
32259
 
Retail
 
Anchored
 
1988
 
2013
42
 
Hyatt Place Germantown
 
LCF
     
9161 Winchester Road
 
Germantown
 
TN
 
38138
 
Hospitality
 
Limited Service
 
2009
   
43
 
The Shops at Church Square
 
LCF
     
7901-8101 Euclid Avenue
 
Cleveland
 
OH
 
44103
 
Retail
 
Anchored
 
1993
   
 
 
A-1-2

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
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
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
 
Year
Built
 
Year
Renovated
44
 
Inland Family Dollar/Dollar General Pool
 
LCF
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Single Tenant
 
Various
   
44.01
 
Family Dollar - Lorain, OH
 
LCF
     
1556 East 28th Street
 
Lorain
 
OH
 
44055
 
Retail
 
Single Tenant
 
2012
   
44.02
 
Dollar General - Spooner, WI
 
LCF
     
102 East Maple Street
 
City of Spooner
 
WI
 
54801
 
Retail
 
Single Tenant
 
2012
   
44.03
 
Dollar General - Baldwin, WI
 
LCF
     
880 Spruce Street
 
Village of Baldwin
 
WI
 
54002
 
Retail
 
Single Tenant
 
2011
   
44.04
 
Family Dollar - Abilene TX
 
LCF
     
866 Grape Street
 
Abilene
 
TX
 
79601
 
Retail
 
Single Tenant
 
2012
   
44.05
 
Dollar General - Oxford, WI
 
LCF
     
546 West Ormsby Street
 
Village of Oxford
 
WI
 
53952
 
Retail
 
Single Tenant
 
2012
   
44.06
 
Family Dollar - Colorado City, TX
 
LCF
     
432 Hickory Street
 
Colorado City
 
TX
 
79512
 
Retail
 
Single Tenant
 
2013
   
44.07
 
Dollar General - Nekoosa, WI
 
LCF
     
961 Market Street
 
City of Nekoosa
 
WI
 
54457
 
Retail
 
Single Tenant
 
2012
   
44.08
 
Dollar General - Wittenberg, WI
 
LCF
     
309 North Genessee Street
 
Village of Wittenberg
 
WI
 
54499
 
Retail
 
Single Tenant
 
2012
   
44.09
 
Family Dollar - Cisco, TX
 
LCF
     
1106 Conrad Hilton Avenue
 
Cisco
 
TX
 
76437
 
Retail
 
Single Tenant
 
2012
   
44.10
 
Dollar General - Mercer, WI
 
LCF
     
5088 North Highway 51
 
Mercer
 
WI
 
54547
 
Retail
 
Single Tenant
 
2012
   
45
 
Greenville-Augusta Apartment Portfolio
 
LCF
     
Various
 
Various
 
SC
 
Various
 
Multifamily
 
Garden
 
Various
   
45.01
 
Pine Crest Apartments
 
LCF
     
400 Swiss Street
 
North Augusta
 
SC
 
29841
 
Multifamily
 
Garden
 
1973
   
45.02
 
Willow Wick Apartments
 
LCF
     
1200 West Martintown Road
 
North Augusta
 
SC
 
29841
 
Multifamily
 
Garden
 
1974
   
45.03
 
Broadway Apartments
 
LCF
     
11 Broadway Drive
 
Greenville
 
SC
 
29611
 
Multifamily
 
Garden
 
1972
   
46
 
North Reno Plaza
 
LCF
     
1901 Silverada Boulevard
 
Reno
 
NV
 
89512
 
Retail
 
Anchored
 
1960
 
2011
47
 
Ravenswood Professional Office Building
 
LCF
     
1945 West Wilson Avenue
 
Chicago
 
IL
 
60640
 
Office
 
Medical Office
 
1977
   
48
 
Chateau Avalon Apartments
 
LCF
     
833 Fairfield Drive
 
Austin
 
TX
 
78758
 
Multifamily
 
Garden
 
1983
 
2012
49
 
Holiday Inn Express Webster
 
LCF
     
900 Rogers Court
 
Webster
 
TX
 
77598
 
Hospitality
 
Limited Service
 
2010
   
50
 
Holiday Inn Express - Vernal
 
WFB
     
1515 West US Highway 40
 
Vernal
 
UT
 
84078
 
Hospitality
 
Limited Service
 
2007
   
51
 
Holiday Inn Express - Westgate
 
WFB
     
895 Spartan Boulevard
 
Spartanburg
 
SC
 
29301
 
Hospitality
 
Limited Service
 
2002
   
52
 
Academy Sports + Outdoors Kannapolis
 
LCF
     
2211 Elder Lane
 
Kannapolis
 
NC
 
28083
 
Retail
 
Single Tenant
 
2013
   
53
 
Hampton Inn  Syracuse
 
LCF
     
3017 Erie Boulevard East
 
Syracuse
 
NY
 
13224
 
Hospitality
 
Limited Service
 
2010
   
54
 
Willow Festival Annex
 
RBS
     
1122-1150 Willow Road
 
Northbrook
 
IL
 
60062
 
Retail
 
Shadow Anchored
 
2007
   
55
 
Ashford Club Apartments
 
LCF
     
2055 Thomasville Road
 
Tallahassee
 
FL
 
32308
 
Multifamily
 
Garden
 
1988
 
2011
56
 
Hampton Inn - Easley
 
WFB
     
8 Southern Center Court
 
Easley
 
SC
 
29642
 
Hospitality
 
Limited Service
 
2006
   
57
 
Oakland Mall Apartments
 
WFB
     
301 East Edmund Avenue; 31300 John R Road
 
Madison Heights
 
MI
 
48071
 
Multifamily
 
Garden
 
1968
   
58
 
Shoppes of Deerwood Lake
 
WFB
     
4352-4372 Southside Boulevard
 
Jacksonville
 
FL
 
32216
 
Retail
 
Unanchored
 
2003
   
59
 
Wal-Mart Calaveras Square
 
LCF
     
1189 East March Lane
 
Stockton
 
CA
 
95210
 
Retail
 
Anchored
 
1991
 
2012
60
 
Crestwind Apartments
 
LCF
     
8835 Willmon Way
 
Windcrest
 
TX
 
78239
 
Multifamily
 
Garden
 
1968
 
2012
61
 
Creekside Shopping Center
 
WFB
     
1511 & 1611 Sycamore Avenue
 
Hercules
 
CA
 
94547
 
Retail
 
Shadow Anchored
 
1984
   
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
WFB
     
Various
 
Various
 
TX
 
Various
 
Self Storage
 
Self Storage
 
Various
   
62.01
 
Mission
 
WFB
     
304 West Griffin Parkway
 
Mission
 
TX
 
78572
 
Self Storage
 
Self Storage
 
2001
   
62.02
 
Sunshine
 
WFB
     
216 North 77 Sunshine Strip
 
Harlingen
 
TX
 
78550
 
Self Storage
 
Self Storage
 
1993
   
62.03
 
Alta Mesa
 
WFB
     
3351 Altamesa Boulevard
 
Fort Worth
 
TX
 
76133
 
Self Storage
 
Self Storage
 
2000
   
63
 
Rock Island Building
 
LCF
     
1614 E. 15th Street
 
Denver
 
CO
 
80202
 
Office
 
CBD
 
1890
 
2007
64
 
Shoppes at North Augusta
 
WFB
     
1215 Knox Avenue
 
North Augusta
 
SC
 
29841
 
Retail
 
Shadow Anchored
 
2003
   
65
 
Premium Self Storage
 
WFB
     
22901 Industrial Drive West
 
Saint Clair Shores
 
MI
 
48080
 
Self Storage
 
Self Storage
 
2004
   
66
 
Mountain View Village
 
LCF
     
19773 US Highway 24
 
Leadville
 
CO
 
80461
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1960
   
67
 
Marlboro Industrial Park
 
WFB
     
224-238 Boundary Road
 
Marlboro Township
 
NJ
 
07746
 
Industrial
 
Flex
 
1963
   
68
 
Walgreens Aiken
 
LCF
     
2191 Whiskey Road
 
Aiken
 
SC
 
29803
 
Retail
 
Single Tenant
 
2008
   
69
 
The Center at Skibo
 
LCF
     
1918 Skibo Road
 
Fayetteville
 
NC
 
28314
 
Retail
 
Unanchored
 
2011
   
70
 
Walgreens Gray
 
LCF
     
5104 Bobby Hicks Highway
 
Johnson City
 
TN
 
37615
 
Retail
 
Single Tenant
 
2007
   
71
 
Walgreens Gallatin
 
LCF
     
914 Greenlea Boulevard
 
Gallatin
 
TN
 
37066
 
Retail
 
Single Tenant
 
2007
   
72
 
Walgreens Durant
 
LCF
     
302 University Place
 
Durant
 
OK
 
74701
 
Retail
 
Single Tenant
 
2007
   
73
 
Bear Creek Storage Beaumont
 
WFB
     
32575 Clinton Keith Road
 
Wildomar
 
CA
 
92595
 
Self Storage
 
Self Storage
 
2006
   
74
 
Walgreens - Taylorsville
 
WFB
     
4668 South Redwood Road
 
Taylorsville
 
UT
 
84123
 
Retail
 
Single Tenant
 
2002
   
75
 
Walgreens Mount Airy
 
LCF
     
2069 Rockford Street
 
Mount Airy
 
NC
 
27030
 
Retail
 
Single Tenant
 
2007
   
76
 
Walgreens - Dickinson
 
WFB
     
100 FM 646 North
 
Dickinson
 
TX
 
77539
 
Retail
 
Single Tenant
 
2002
   
77
 
Berkshire Pointe
 
WFB
     
1040 Berkshire Boulevard
 
Reading
 
PA
 
19610
 
Retail
 
Unanchored
 
1997
   
78
 
1401 Central Avenue
 
WFB
     
1401 Central Avenue
 
Charlotte
 
NC
 
28205
 
Mixed Use
 
Office/Retail
 
1962
 
2008
79
 
The Shops at Midtown Commons
 
LCF
     
206 Hinton Oaks Boulevard
 
Knightdale
 
NC
 
27545
 
Retail
 
Shadow Anchored
 
2012
   
80
 
Cedar Lake MHC
 
WFB
     
880 Cedar Lake Road
 
Biloxi
 
MS
 
39532
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
   
81
 
Spruce Grove
 
WFB
     
11360 Spruce Grove Road
 
Lower Lake
 
CA
 
95457
 
Self Storage
 
Self Storage
 
1985
   
82
 
Capstone Commons
 
WFB
     
16051 Lancaster Highway
 
Charlotte
 
NC
 
28277
 
Retail
 
Unanchored
 
2012
   
83
 
Dollar General - Satsuma
 
LCF
     
1149 South Highway 17
 
Satsuma
 
FL
 
32189
 
Retail
 
Single Tenant
 
2011
   
 
 
A-1-3

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Number of
Units(2)
 
Unit of
Measure
 
Cut-off Date Balance
Per Unit/SF(3)
 
Original Balance
($)(3)
 
Cut-off Date Balance
($)(3)
 
% 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
1
 
Innsbrook Office Portfolio
 
994,040
 
Sq. Ft.
 
104
 
103,500,000
 
103,500,000
 
7.3%
 
88,271,820
 
Y
 
6/7/2013
 
8/6/2013
 
7/6/2015
 
8/6/2015
 
7/6/2023
 
7/6/2043
1.01
 
Westgate I
 
91,752
 
Sq. Ft.
     
12,725,000
 
12,725,000
 
0.9%
                               
1.02
 
Liberty Plaza II
 
135,375
 
Sq. Ft.
     
11,550,000
 
11,550,000
 
0.8%
                               
1.03
 
Westerre IV
 
78,120
 
Sq. Ft.
     
10,950,000
 
10,950,000
 
0.8%
                               
1.04
 
Westerre III
 
76,128
 
Sq. Ft.
     
9,850,000
 
9,850,000
 
0.7%
                               
1.05
 
Technology Pointe I & II
 
112,230
 
Sq. Ft.
     
8,850,000
 
8,850,000
 
0.6%
                               
1.06
 
Liberty Plaza I
 
80,397
 
Sq. Ft.
     
8,450,000
 
8,450,000
 
0.6%
                               
1.07
 
Glen Forest
 
80,323
 
Sq. Ft.
     
8,200,000
 
8,200,000
 
0.6%
                               
1.08
 
Rowe Plaza
 
72,655
 
Sq. Ft.
     
7,550,000
 
7,550,000
 
0.5%
                               
1.09
 
Westgate II
 
60,266
 
Sq. Ft.
     
6,425,000
 
6,425,000
 
0.5%
                               
1.10
 
4880 Cox Road
 
58,726
 
Sq. Ft.
     
5,825,000
 
5,825,000
 
0.4%
                               
1.11
 
Innsbrook Commons
 
59,053
 
Sq. Ft.
     
5,175,000
 
5,175,000
 
0.4%
                               
1.12
 
4198 Cox Road
 
44,089
 
Sq. Ft.
     
4,325,000
 
4,325,000
 
0.3%
                               
1.13
 
Gaskins
 
44,926
 
Sq. Ft.
     
3,625,000
 
3,625,000
 
0.3%
                               
2
 
Carolina Place
 
647,511
 
Sq. Ft.
 
270
 
90,000,000
 
90,000,000
 
6.4%
 
77,536,243
 
N
 
5/13/2013
 
7/1/2013
 
6/1/2016
 
7/1/2016
 
6/1/2023
   
3
 
Cumberland Mall
 
541,527
 
Sq. Ft.
 
295
 
90,000,000
 
90,000,000
 
6.4%
 
90,000,000
 
N
 
4/26/2013
 
6/1/2013
 
5/1/2023
     
5/1/2023
   
4
 
RHP Portfolio V
 
2,416
 
Pads
 
34,524
 
83,410,313
 
83,410,313
 
5.9%
 
71,859,498
 
N
 
4/5/2013
 
6/1/2013
 
3/1/2016
 
4/1/2016
 
5/1/2023
   
4.01
 
Country Club Mobile Estates
 
323
 
Pads
     
21,672,675
 
21,672,675
 
1.5%
                               
4.02
 
Chalet North
 
404
 
Pads
     
17,028,530
 
17,028,530
 
1.2%
                               
4.03
 
Lakeview Estates
 
209
 
Pads
     
11,919,971
 
11,919,971
 
0.8%
                               
4.04
 
Evergreen Village
 
238
 
Pads
     
9,678,987
 
9,678,987
 
0.7%
                               
4.05
 
Colonial Gardens
 
342
 
Pads
     
9,435,723
 
9,435,723
 
0.7%
                               
4.06
 
Washingtonville Manor
 
82
 
Pads
     
4,754,720
 
4,754,720
 
0.3%
                               
4.07
 
Magnolia Circle
 
127
 
Pads
     
3,612,113
 
3,612,113
 
0.3%
                               
4.08
 
Towneship at Clifton
 
550
 
Pads
     
2,248,356
 
2,248,356
 
0.2%
                               
4.09
 
Wheel Estates
 
54
 
Pads
     
1,695,481
 
1,695,481
 
0.1%
                               
4.10
 
Brittany Place
 
87
 
Pads
     
1,363,757
 
1,363,757
 
0.1%
                               
5
 
White Marsh Mall
 
702,317
 
Sq. Ft.
 
271
 
80,000,000
 
80,000,000
 
5.7%
 
80,000,000
 
N
 
5/1/2013
 
6/1/2013
 
5/1/2021
     
5/1/2021
   
6
 
Rimrock Mall
 
428,661
 
Sq. Ft.
 
180
 
77,000,000
 
77,000,000
 
5.5%
 
70,218,503
 
N
 
6/4/2013
 
8/1/2013
 
7/1/2018
 
8/1/2018
 
7/1/2023
   
7
 
Grace Lake Corporate Center
 
882,949
 
Sq. Ft.
 
86
 
76,000,000
 
75,528,409
 
5.4%
 
52,268,762
 
N
 
3/22/2013
 
5/6/2013
     
5/6/2013
 
4/6/2023
   
8
 
RHP Portfolio VI
 
1,769
 
Pads
 
41,851
 
74,033,564
 
74,033,564
 
5.3%
 
63,781,258
 
N
 
4/5/2013
 
6/1/2013
 
3/1/2016
 
4/1/2016
 
5/1/2023
   
8.01
 
Western Hills
 
395
 
Pads
     
29,486,633
 
29,486,633
 
2.1%
                               
8.02
 
Villa West
 
211
 
Pads
     
13,121,552
 
13,121,552
 
0.9%
                               
8.03
 
Northland
 
281
 
Pads
     
8,256,257
 
8,256,257
 
0.6%
                               
8.04
 
Forest Park
 
183
 
Pads
     
7,666,525
 
7,666,525
 
0.5%
                               
8.05
 
Cypress Shores
 
199
 
Pads
     
5,749,893
 
5,749,893
 
0.4%
                               
8.06
 
Ortega Village
 
288
 
Pads
     
5,455,027
 
5,455,027
 
0.4%
                               
8.07
 
Blue Valley
 
146
 
Pads
     
3,044,495
 
3,044,495
 
0.2%
                               
8.08
 
El Caudillo
 
66
 
Pads
     
1,253,182
 
1,253,182
 
0.1%
                               
9
 
100 & 150 South Wacker Drive
 
1,095,653
 
Sq. Ft.
 
128
 
71,000,000
 
71,000,000
 
5.0%
 
64,395,962
 
N
 
4/30/2013
 
6/1/2013
 
5/1/2018
 
6/1/2018
 
5/1/2023
   
10
 
One Eleven Magnolia
 
316,959
 
Sq. Ft.
 
148
 
46,900,000
 
46,900,000
 
3.3%
 
40,190,063
 
N
 
6/10/2013
 
8/6/2013
 
7/6/2015
 
8/6/2015
 
7/6/2023
   
11
 
Storage Zone Portfolio
 
786,577
 
Sq. Ft.
 
39
 
30,768,679
 
30,768,679
 
2.2%
 
24,873,802
 
N
 
6/27/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
11.01
 
Brecksville
 
58,212
 
Sq. Ft.
     
3,297,983
 
3,297,983
 
0.2%
                               
11.02
 
Avon
 
65,388
 
Sq. Ft.
     
2,848,258
 
2,848,258
 
0.2%
                               
11.03
 
Ravenna & Annex
 
95,980
 
Sq. Ft.
     
2,848,258
 
2,848,258
 
0.2%
                               
11.04
 
Medina
 
64,680
 
Sq. Ft.
     
2,735,827
 
2,735,827
 
0.2%
                               
11.05
 
Hudson
 
64,375
 
Sq. Ft.
     
2,585,918
 
2,585,918
 
0.2%
                               
11.06
 
Streetsboro
 
59,494
 
Sq. Ft.
     
2,585,918
 
2,585,918
 
0.2%
                               
11.07
 
Warren & Cortland
 
57,768
 
Sq. Ft.
     
2,061,239
 
2,061,239
 
0.1%
                               
11.08
 
West Market
 
38,320
 
Sq. Ft.
     
2,023,762
 
2,023,762
 
0.1%
                               
11.09
 
Chenoweth
 
60,075
 
Sq. Ft.
     
2,023,762
 
2,023,762
 
0.1%
                               
11.10
 
Shanafelt
 
56,350
 
Sq. Ft.
     
1,798,900
 
1,798,900
 
0.1%
                               
11.11
 
Elyria
 
48,955
 
Sq. Ft.
     
1,499,083
 
1,499,083
 
0.1%
                               
11.12
 
Peninsula
 
33,000
 
Sq. Ft.
     
1,311,698
 
1,311,698
 
0.1%
                               
11.13
 
Sandusky
 
25,015
 
Sq. Ft.
     
1,274,221
 
1,274,221
 
0.1%
                               
11.14
 
Cuyahoga Falls
 
30,010
 
Sq. Ft.
     
1,049,358
 
1,049,358
 
0.1%
                               
11.15
 
East Liverpool
 
28,955
 
Sq. Ft.
     
824,496
 
824,496
 
0.1%
                               
12
 
Durban Retail Portfolio
 
295,002
 
Sq. Ft.
 
101
 
29,775,000
 
29,741,369
 
2.1%
 
24,741,326
 
N
 
5/31/2013
 
7/6/2013
     
7/6/2013
 
6/6/2023
   
12.01
 
Waterford Shoppes
 
75,958
 
Sq. Ft.
     
8,475,000
 
8,465,428
 
0.6%
                               
12.02
 
Mebane Oaks Village
 
92,417
 
Sq. Ft.
     
8,325,000
 
8,315,597
 
0.6%
                               
12.03
 
Magnolia Oaks Village
 
63,308
 
Sq. Ft.
     
7,125,000
 
7,116,952
 
0.5%
                               
12.04
 
Hyde Park Shopping Center
 
63,319
 
Sq. Ft.
     
5,850,000
 
5,843,392
 
0.4%
                               
13
 
Queens Tower
 
175,459
 
Sq. Ft.
 
160
 
28,000,000
 
28,000,000
 
2.0%
 
25,469,875
 
N
 
6/4/2013
 
7/6/2013
 
6/6/2018
 
7/6/2018
 
6/6/2023
   
14
 
Starwood Schulte Hotel Portfolio
 
260
 
Rooms
 
75,769
 
19,700,000
 
19,700,000
 
1.4%
 
18,317,685
 
N
 
6/7/2013
 
8/1/2013
 
7/1/2014
 
8/1/2014
 
7/1/2018
   
14.01
 
Sheraton - St. Paul Woodbury
 
150
 
Rooms
     
11,250,000
 
11,250,000
 
0.8%
                               
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
 
110
 
Rooms
     
8,450,000
 
8,450,000
 
0.6%
                               
15
 
Gatlin Jacksonville Portfolio
 
204,922
 
Sq. Ft.
 
91
 
18,750,000
 
18,677,172
 
1.3%
 
15,753,116
 
N
 
2/21/2013
 
3/6/2013
 
3/6/2013
 
4/6/2013
 
4/6/2023
   
15.01
 
Crossroads at Mandarin
 
76,000
 
Sq. Ft.
     
7,275,000
 
7,246,743
 
0.5%
                               
15.02
 
Merrill Station
 
77,422
 
Sq. Ft.
     
6,825,000
 
6,798,491
 
0.5%
                               
15.03
 
Village Shoppes
 
51,500
 
Sq. Ft.
     
4,650,000
 
4,631,939
 
0.3%
                               
16
 
300 & 390 Union
 
168,538
 
Sq. Ft.
 
109
 
18,300,000
 
18,300,000
 
1.3%
 
15,662,725
 
N
 
6/12/2013
 
8/6/2013
 
7/6/2015
 
8/6/2015
 
7/6/2023
   
17
 
Doubletree Hotel - Los Angeles Norwalk
 
171
 
Rooms
 
93,567
 
16,000,000
 
16,000,000
 
1.1%
 
14,110,335
 
N
 
6/27/2013
 
8/1/2013
     
8/1/2013
 
7/1/2018
   
18
 
Plaza De Oro Shopping Center
 
99,102
 
Sq. Ft.
 
161
 
16,000,000
 
16,000,000
 
1.1%
 
13,528,451
 
N
 
5/13/2013
 
7/1/2013
 
6/1/2015
 
7/1/2015
 
6/1/2023
   
19
 
Oaks at Broad River
 
248
 
Units
 
63,569
 
15,765,000
 
15,765,000
 
1.1%
 
13,505,757
 
N
 
5/31/2013
 
7/6/2013
 
12/6/2014
 
1/6/2015
 
6/6/2023
   
20
 
Paseo Place
 
246
 
Beds
 
60,896
 
15,000,000
 
14,980,344
 
1.1%
 
12,138,066
 
N
 
6/4/2013
 
7/6/2013
     
7/6/2013
 
6/6/2023
   
21
 
Shops at Bruckner
 
115,945
 
Sq. Ft.
 
124
 
14,500,000
 
14,421,486
 
1.0%
 
8,727,729
 
N
 
4/11/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
   
22
 
Residence Inn Melbourne
 
133
 
Rooms
 
101,305
 
13,500,000
 
13,473,622
 
1.0%
 
11,347,274
 
N
 
4/30/2013
 
6/6/2013
     
6/6/2013
 
5/6/2023
   
23
 
Residence Inn - Hartford
 
120
 
Rooms
 
110,833
 
13,300,000
 
13,300,000
 
0.9%
 
9,915,503
 
N
 
6/10/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
24
 
Crowne Plaza Madison
 
226
 
Rooms
 
53,530
 
12,300,000
 
12,097,763
 
0.9%
 
10,960,444
 
N
 
9/6/2012
 
10/6/2012
     
10/6/2012
 
9/6/2017
   
25
 
The Vineyards Apartments
 
424
 
Units
 
27,638
 
11,755,000
 
11,718,430
 
0.8%
 
8,859,795
 
N
 
4/29/2013
 
6/6/2013
     
6/6/2013
 
5/6/2023
   
26
 
Grand Forks Market Place
 
182,671
 
Sq. Ft.
 
63
 
11,500,000
 
11,500,000
 
0.8%
 
9,386,412
 
N
 
6/28/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
27
 
24 Hour Fitness - Fremont
 
44,684
 
Sq. Ft.
 
239
 
10,700,000
 
10,700,000
 
0.8%
 
7,091,872
 
N
 
6/11/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
28
 
Holiday Inn Westchase
 
130
 
Rooms
 
82,022
 
10,700,000
 
10,662,846
 
0.8%
 
7,866,955
 
N
 
4/16/2013
 
6/6/2013
     
6/6/2013
 
5/6/2023
   
29
 
Hampstead Marketplace
 
43,585
 
Sq. Ft.
 
241
 
10,500,000
 
10,485,059
 
0.7%
 
8,361,508
 
N
 
5/14/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
30
 
Fairway Portfolio
 
182
 
Beds
 
55,971
 
10,200,000
 
10,186,740
 
0.7%
 
8,266,317
 
N
 
5/23/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
30.01
 
Mercer Creek Meadows
 
73
 
Beds
     
4,274,148
 
4,268,592
 
0.3%
                               
30.02
 
Walnut Meadows
 
52
 
Beds
     
3,013,636
 
3,009,719
 
0.2%
                               
30.03
 
Alder Meadows
 
57
 
Beds
     
2,912,216
 
2,908,430
 
0.2%
                               
31
 
Hampton Inn & Suites - Westgate
 
126
 
Rooms
 
80,801
 
10,200,000
 
10,180,896
 
0.7%
 
7,417,322
 
N
 
5/6/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
32
 
Carriage Way MHP
 
798
 
Pads
 
12,531
 
10,000,000
 
10,000,000
 
0.7%
 
10,000,000
 
N
 
6/3/2013
 
8/1/2013
 
7/1/2023
     
7/1/2023
   
33
 
321 Santa Monica
 
27,350
 
Sq. Ft.
 
366
 
10,000,000
 
10,000,000
 
0.7%
 
8,137,464
 
N
 
6/11/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
34
 
Holiday Inn Express - Greenville
 
155
 
Rooms
 
64,395
 
10,000,000
 
9,981,270
 
0.7%
 
7,271,883
 
N
 
5/6/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
35
 
Ruta Hotel Portfolio
 
294
 
Rooms
 
33,163
 
9,750,000
 
9,750,000
 
0.7%
 
7,545,580
 
N
 
6/13/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
35.01
 
Best Western Plus Sandusky
 
89
 
Rooms
     
5,250,000
 
5,250,000
 
0.4%
                               
35.02
 
Comfort Inn Sandusky
 
205
 
Rooms
     
4,500,000
 
4,500,000
 
0.3%
                               
36
 
Seaport Storage Center
 
70,202
 
Sq. Ft.
 
134
 
9,400,000
 
9,373,864
 
0.7%
 
7,464,407
 
N
 
4/24/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
   
37
 
Dicesare MHP Portfolio
 
332
 
Pads
 
26,145
 
8,680,200
 
8,680,200
 
0.6%
 
7,130,742
 
N
 
6/4/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
37.01
 
Independence Park
 
93
 
Pads
     
2,680,200
 
2,680,200
 
0.2%
                               
37.02
 
Hillside Estates
 
90
 
Pads
     
2,437,500
 
2,437,500
 
0.2%
                               
37.03
 
Valley High
 
78
 
Pads
     
1,800,000
 
1,800,000
 
0.1%
                               
37.04
 
Rostraver Estates
 
71
 
Pads
     
1,762,500
 
1,762,500
 
0.1%
                               
38
 
The Shops at Cape Coral Parkway
 
82,231
 
Sq. Ft.
 
105
 
8,645,000
 
8,620,776
 
0.6%
 
6,854,919
 
N
 
4/12/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
   
39
 
Candlewood Suites - Flowood (Jackson)
 
113
 
Rooms
 
72,888
 
8,250,000
 
8,236,340
 
0.6%
 
6,189,273
 
N
 
5/30/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
40
 
Hotel Vetiver
 
62
 
Rooms
 
128,810
 
8,000,000
 
7,986,232
 
0.6%
 
5,945,157
 
N
 
6/3/2013
 
7/6/2013
     
7/6/2013
 
6/6/2023
   
41
 
Julington Square
 
80,139
 
Sq. Ft.
 
99
 
8,000,000
 
7,968,927
 
0.6%
 
6,721,331
 
N
 
9/20/2012
 
11/6/2012
 
3/6/2013
 
4/6/2013
 
4/6/2023
   
42
 
Hyatt Place Germantown
 
127
 
Rooms
 
61,257
 
7,800,000
 
7,779,597
 
0.6%
 
6,262,695
 
N
 
4/9/2013
 
6/6/2013
     
6/6/2013
 
5/6/2023
   
43
 
The Shops at Church Square
 
109,446
 
Sq. Ft.
 
66
 
7,250,000
 
7,184,826
 
0.5%
 
6,712,698
 
N
 
10/17/2012
 
12/6/2012
     
12/6/2012
 
11/6/2017
   
 
 
A-1-4

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Number of
Units(2)
 
Unit of
Measure
 
Cut-off Date Balance
Per Unit/SF(3)
 
Original Balance
($)(3)
 
Cut-off Date Balance
($)(3)
 
% 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
44
 
Inland Family Dollar/Dollar General Pool
 
88,130
 
Sq. Ft.
 
78
 
6,900,000
 
6,874,914
 
0.5%
 
5,017,392
 
Y
 
4/29/2013
 
6/6/2013
     
6/6/2013
 
5/6/2023
 
5/6/2038
44.01
 
Family Dollar - Lorain, OH
 
8,400
 
Sq. Ft.
     
790,000
 
787,128
 
0.1%
                               
44.02
 
Dollar General - Spooner, WI
 
9,026
 
Sq. Ft.
     
760,000
 
757,237
 
0.1%
                               
44.03
 
Dollar General - Baldwin, WI
 
9,026
 
Sq. Ft.
     
730,000
 
727,346
 
0.1%
                               
44.04
 
Family Dollar - Abilene TX
 
9,180
 
Sq. Ft.
     
720,000
 
717,382
 
0.1%
                               
44.05
 
Dollar General - Oxford, WI
 
9,026
 
Sq. Ft.
     
700,000
 
697,455
 
0.0%
                               
44.06
 
Family Dollar - Colorado City, TX
 
8,320
 
Sq. Ft.
     
680,000
 
677,528
 
0.0%
                               
44.07
 
Dollar General - Nekoosa, WI
 
9,026
 
Sq. Ft.
     
660,000
 
657,601
 
0.0%
                               
44.08
 
Dollar General - Wittenberg, WI
 
9,100
 
Sq. Ft.
     
630,000
 
627,710
 
0.0%
                               
44.09
 
Family Dollar - Cisco, TX
 
8,000
 
Sq. Ft.
     
630,000
 
627,710
 
0.0%
                               
44.10
 
Dollar General - Mercer, WI
 
9,026
 
Sq. Ft.
     
600,000
 
597,819
 
0.0%
                               
45
 
Greenville-Augusta Apartment Portfolio
 
288
 
Units
 
23,534
 
6,800,000
 
6,777,883
 
0.5%
 
5,075,269
 
N
 
5/1/2013
 
6/6/2013
     
6/6/2013
 
5/6/2023
   
45.01
 
Pine Crest Apartments
 
120
 
Units
     
2,983,000
 
2,973,298
 
0.2%
                               
45.02
 
Willow Wick Apartments
 
104
 
Units
     
2,496,000
 
2,487,882
 
0.2%
                               
45.03
 
Broadway Apartments
 
64
 
Units
     
1,321,000
 
1,316,703
 
0.1%
                               
46
 
North Reno Plaza
 
126,907
 
Sq. Ft.
 
51
 
6,500,000
 
6,445,942
 
0.5%
 
5,334,573
 
N
 
11/9/2012
 
1/6/2013
     
1/6/2013
 
12/6/2022
   
47
 
Ravenswood Professional Office Building
 
58,416
 
Sq. Ft.
 
110
 
6,450,000
 
6,418,521
 
0.5%
 
5,244,402
 
N
 
2/26/2013
 
4/6/2013
     
4/6/2013
 
3/6/2023
   
48
 
Chateau Avalon Apartments
 
156
 
Units
 
40,385
 
6,300,000
 
6,300,000
 
0.4%
 
4,874,238
 
N
 
6/14/2013
 
8/6/2013
 
7/6/2014
 
8/6/2014
 
7/6/2023
   
49
 
Holiday Inn Express Webster
 
101
 
Rooms
 
62,162
 
6,300,000
 
6,278,410
 
0.4%
 
4,646,271
 
N
 
4/11/2013
 
6/6/2013
     
6/6/2013
 
5/6/2023
   
50
 
Holiday Inn Express - Vernal
 
69
 
Rooms
 
90,000
 
6,210,000
 
6,210,000
 
0.4%
 
3,845,250
 
N
 
6/3/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
51
 
Holiday Inn Express - Westgate
 
88
 
Rooms
 
68,621
 
6,050,000
 
6,038,668
 
0.4%
 
4,399,490
 
N
 
5/6/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
52
 
Academy Sports + Outdoors Kannapolis
 
71,840
 
Sq. Ft.
 
83
 
6,000,000
 
5,991,954
 
0.4%
 
4,833,998
 
N
 
5/17/2013
 
7/6/2013
     
7/6/2013
 
6/6/2023
   
53
 
Hampton Inn  Syracuse
 
80
 
Rooms
 
74,871
 
6,000,000
 
5,989,649
 
0.4%
 
4,456,232
 
N
 
5/31/2013
 
7/6/2013
     
7/6/2013
 
6/6/2023
   
54
 
Willow Festival Annex
 
49,543
 
Sq. Ft.
 
119
 
5,880,000
 
5,872,258
 
0.4%
 
4,753,877
 
N
 
5/29/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
55
 
Ashford Club Apartments
 
102
 
Units
 
57,353
 
5,850,000
 
5,850,000
 
0.4%
 
5,052,618
 
N
 
5/31/2013
 
7/6/2013
 
6/6/2015
 
7/6/2015
 
6/6/2023
   
56
 
Hampton Inn - Easley
 
81
 
Rooms
 
70,864
 
5,750,000
 
5,739,964
 
0.4%
 
4,258,064
 
N
 
5/16/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
57
 
Oakland Mall Apartments
 
221
 
Units
 
25,271
 
5,600,000
 
5,584,910
 
0.4%
 
4,472,506
 
N
 
4/30/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
   
58
 
Shoppes of Deerwood Lake
 
32,749
 
Sq. Ft.
 
168
 
5,525,000
 
5,517,711
 
0.4%
 
4,465,177
 
N
 
5/2/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
59
 
Wal-Mart Calaveras Square
 
54,159
 
Sq. Ft.
 
99
 
5,400,000
 
5,385,799
 
0.4%
 
4,331,598
 
N
 
5/3/2013
 
6/6/2013
     
6/6/2013
 
5/6/2023
   
60
 
Crestwind Apartments
 
150
 
Units
 
33,333
 
5,000,000
 
5,000,000
 
0.4%
 
3,342,851
 
N
 
6/14/2013
 
8/6/2013
 
7/6/2014
 
8/6/2014
 
7/6/2023
   
61
 
Creekside Shopping Center
 
25,164
 
Sq. Ft.
 
198
 
5,000,000
 
4,993,617
 
0.4%
 
4,065,762
 
N
 
5/29/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
130,070
 
Sq. Ft.
 
38
 
4,905,000
 
4,891,913
 
0.3%
 
3,924,404
 
N
 
5/1/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
   
62.01
 
Mission
 
75,895
 
Sq. Ft.
     
2,830,000
 
2,822,449
 
0.2%
                               
62.02
 
Sunshine
 
23,800
 
Sq. Ft.
     
1,050,000
 
1,047,198
 
0.1%
                               
62.03
 
Alta Mesa
 
30,375
 
Sq. Ft.
     
1,025,000
 
1,022,265
 
0.1%
                               
63
 
Rock Island Building
 
23,728
 
Sq. Ft.
 
177
 
4,200,000
 
4,194,823
 
0.3%
 
3,437,250
 
N
 
6/3/2013
 
7/6/2013
     
7/6/2013
 
6/6/2023
   
64
 
Shoppes at North Augusta
 
45,160
 
Sq. Ft.
 
93
 
4,200,000
 
4,188,683
 
0.3%
 
3,354,380
 
N
 
5/1/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
   
65
 
Premium Self Storage
 
68,884
 
Sq. Ft.
 
60
 
4,125,000
 
4,114,964
 
0.3%
 
3,353,357
 
N
 
4/29/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
   
66
 
Mountain View Village
 
250
 
Pads
 
16,200
 
4,050,000
 
4,050,000
 
0.3%
 
3,313,367
 
N
 
6/14/2013
 
8/6/2013
     
8/6/2013
 
7/6/2023
   
67
 
Marlboro Industrial Park
 
107,575
 
Sq. Ft.
 
37
 
4,000,000
 
3,994,519
 
0.3%
 
3,209,184
 
N
 
5/14/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
68
 
Walgreens Aiken
 
14,550
 
Sq. Ft.
 
267
 
3,885,000
 
3,885,000
 
0.3%
 
3,885,000
 
Y
 
12/21/2012
 
2/6/2013
 
1/6/2023
     
1/6/2023
 
1/6/2038
69
 
The Center at Skibo
 
10,284
 
Sq. Ft.
 
360
 
3,700,000
 
3,700,000
 
0.3%
 
2,736,585
 
N
 
6/7/2013
 
8/6/2013
     
8/6/2013
 
7/6/2023
   
70
 
Walgreens Gray
 
14,550
 
Sq. Ft.
 
237
 
3,453,000
 
3,453,000
 
0.2%
 
3,453,000
 
Y
 
12/21/2012
 
2/6/2013
 
1/6/2023
     
1/6/2023
 
1/6/2038
71
 
Walgreens Gallatin
 
14,820
 
Sq. Ft.
 
224
 
3,322,000
 
3,322,000
 
0.2%
 
3,322,000
 
Y
 
12/28/2012
 
2/6/2013
 
1/6/2023
     
1/6/2023
 
1/6/2038
72
 
Walgreens Durant
 
14,550
 
Sq. Ft.
 
223
 
3,250,000
 
3,250,000
 
0.2%
 
3,250,000
 
Y
 
1/28/2013
 
3/6/2013
 
2/6/2023
     
2/6/2023
 
2/6/2038
73
 
Bear Creek Storage Beaumont
 
67,221
 
Sq. Ft.
 
48
 
3,200,000
 
3,200,000
 
0.2%
 
2,630,937
 
N
 
6/26/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
74
 
Walgreens - Taylorsville
 
14,490
 
Sq. Ft.
 
215
 
3,120,000
 
3,120,000
 
0.2%
 
1,319,785
 
N
 
6/12/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
75
 
Walgreens Mount Airy
 
14,820
 
Sq. Ft.
 
199
 
2,950,000
 
2,950,000
 
0.2%
 
2,950,000
 
Y
 
12/27/2012
 
2/6/2013
 
1/6/2023
     
1/6/2023
 
1/6/2038
76
 
Walgreens - Dickinson
 
13,650
 
Sq. Ft.
 
216
 
2,950,000
 
2,950,000
 
0.2%
 
2,393,240
 
N
 
6/11/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
77
 
Berkshire Pointe
 
21,832
 
Sq. Ft.
 
125
 
2,725,000
 
2,721,527
 
0.2%
 
2,216,589
 
N
 
5/13/2013
 
7/1/2013
     
7/1/2013
 
6/1/2023
   
78
 
1401 Central Avenue
 
18,447
 
Sq. Ft.
 
130
 
2,400,000
 
2,400,000
 
0.2%
 
1,962,172
 
N
 
6/13/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
79
 
The Shops at Midtown Commons
 
7,500
 
Sq. Ft.
 
280
 
2,100,000
 
2,100,000
 
0.1%
 
1,558,982
 
N
 
6/7/2013
 
8/6/2013
     
8/6/2013
 
7/6/2023
   
80
 
Cedar Lake MHC
 
200
 
Pads
 
10,250
 
2,050,000
 
2,050,000
 
0.1%
 
1,536,161
 
N
 
6/21/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
81
 
Spruce Grove
 
59,860
 
Sq. Ft.
 
26
 
1,550,000
 
1,544,967
 
0.1%
 
1,157,286
 
N
 
4/30/2013
 
6/1/2013
     
6/1/2013
 
5/1/2023
   
82
 
Capstone Commons
 
7,523
 
Sq. Ft.
 
199
 
1,500,000
 
1,500,000
 
0.1%
 
1,227,580
 
N
 
6/12/2013
 
8/1/2013
     
8/1/2013
 
7/1/2023
   
83
 
Dollar General - Satsuma
 
9,026
 
Sq. Ft.
 
80
 
721,500
 
721,500
 
0.1%
 
721,500
 
Y
 
4/19/2012
 
6/6/2012
 
5/6/2022
     
5/6/2022
 
5/6/2037
 
 
A-1-5

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Mortgage
Rate
 
Trust Advisor Fee
 
Trustee Fee
 
Master Servicing
Fee Rate
 
CREFC® IP
Royalty License
Fee Rate
 
Net Mortgage
Rate
 
Interest
Accrual
Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest Accrual
Method During
IO
 
Original Term
to Maturity or
ARD (Mos.)
 
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
 
Innsbrook Office Portfolio
 
4.444000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.418670%
 
Actual/360
 
520,981.08
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
1.01
 
Westgate I
                                                                   
1.02
 
Liberty Plaza II
                                                                   
1.03
 
Westerre IV
                                                                   
1.04
 
Westerre III
                                                                   
1.05
 
Technology Pointe I & II
                                                                   
1.06
 
Liberty Plaza I
                                                                   
1.07
 
Glen Forest
                                                                   
1.08
 
Rowe Plaza
                                                                   
1.09
 
Westgate II
                                                                   
1.10
 
4880 Cox Road
                                                                   
1.11
 
Innsbrook Commons
                                                                   
1.12
 
4198 Cox Road
                                                                   
1.13
 
Gaskins
                                                                   
2
 
Carolina Place
 
3.839000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.813670%
 
Actual/360
 
421,362.23
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
3
 
Cumberland Mall
 
3.670000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.644670%
 
Actual/360
 
279,072.92
 
Interest-only, Balloon
 
Actual/360
 
120
 
118
 
120
 
118
 
0
 
0
 
2
4
 
RHP Portfolio V
 
4.011000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.985670%
 
Actual/360
 
398,742.73
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
34
 
32
 
360
 
360
 
2
4.01
 
Country Club Mobile Estates
                                                                   
4.02
 
Chalet North
                                                                   
4.03
 
Lakeview Estates
                                                                   
4.04
 
Evergreen Village
                                                                   
4.05
 
Colonial Gardens
                                                                   
4.06
 
Washingtonville Manor
                                                                   
4.07
 
Magnolia Circle
                                                                   
4.08
 
Towneship at Clifton
                                                                   
4.09
 
Wheel Estates
                                                                   
4.10
 
Brittany Place
                                                                   
5
 
White Marsh Mall
 
3.658000%
 
0.000000%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.634100%
 
Actual/360
 
247,253.71
 
Interest-only, Balloon
 
Actual/360
 
96
 
94
 
96
 
94
 
0
 
0
 
2
6
 
Rimrock Mall
 
4.286000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.260670%
 
Actual/360
 
380,418.28
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
7
 
Grace Lake Corporate Center
 
4.542143%
 
0.001430%
 
0.003400%
 
0.030000%
 
0.000500%
 
4.506813%
 
30/360
 
444,272.65
 
Amortizing Balloon
     
120
 
117
 
0
 
0
 
276
 
273
 
3
8
 
RHP Portfolio VI
 
4.011000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.985670%
 
Actual/360
 
353,917.21
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
34
 
32
 
360
 
360
 
2
8.01
 
Western Hills
                                                                   
8.02
 
Villa West
                                                                   
8.03
 
Northland
                                                                   
8.04
 
Forest Park
                                                                   
8.05
 
Cypress Shores
                                                                   
8.06
 
Ortega Village
                                                                   
8.07
 
Blue Valley
                                                                   
8.08
 
El Caudillo
                                                                   
9
 
100 & 150 South Wacker Drive
 
3.962500%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.937170%
 
Actual/360
 
337,431.69
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
60
 
58
 
360
 
360
 
2
10
 
One Eleven Magnolia
 
4.622000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.596670%
 
Actual/360
 
241,047.23
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
11
 
Storage Zone Portfolio
 
4.497000%
 
0.001430%
 
0.003400%
 
0.070000%
 
0.000500%
 
4.421670%
 
Actual/360
 
155,845.54
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
11.01
 
Brecksville
                                                                   
11.02
 
Avon
                                                                   
11.03
 
Ravenna & Annex
                                                                   
11.04
 
Medina
                                                                   
11.05
 
Hudson
                                                                   
11.06
 
Streetsboro
                                                                   
11.07
 
Warren & Cortland
                                                                   
11.08
 
West Market
                                                                   
11.09
 
Chenoweth
                                                                   
11.10
 
Shanafelt
                                                                   
11.11
 
Elyria
                                                                   
11.12
 
Peninsula
                                                                   
11.13
 
Sandusky
                                                                   
11.14
 
Cuyahoga Falls
                                                                   
11.15
 
East Liverpool
                                                                   
12
 
Durban Retail Portfolio
 
5.332500%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.307170%
 
Actual/360
 
165,943.40
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
12.01
 
Waterford Shoppes
                                                                   
12.02
 
Mebane Oaks Village
                                                                   
12.03
 
Magnolia Oaks Village
                                                                   
12.04
 
Hyde Park Shopping Center
                                                                   
13
 
Queens Tower
 
4.136000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.110670%
 
Actual/360
 
135,880.93
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
14
 
Starwood Schulte Hotel Portfolio
 
4.180000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.154670%
 
Actual/360
 
96,106.56
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
60
 
12
 
12
 
360
 
360
 
0
14.01
 
Sheraton - St. Paul Woodbury
                                                                   
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
                                                                   
15
 
Gatlin Jacksonville Portfolio
 
5.750000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.724670%
 
Actual/360
 
109,419.93
 
Interest-only, Amortizing Balloon
 
Actual/360
 
122
 
117
 
1
 
0
 
360
 
356
 
5
15.01
 
Crossroads at Mandarin
                                                                   
15.02
 
Merrill Station
                                                                   
15.03
 
Village Shoppes
                                                                   
16
 
300 & 390 Union
 
4.576000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.550670%
 
Actual/360
 
93,551.62
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
17
 
Doubletree Hotel - Los Angeles Norwalk
 
4.490000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.464670%
 
Actual/360
 
88,842.40
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
300
 
300
 
0
18
 
Plaza De Oro Shopping Center
 
4.130000%
 
0.001430%
 
0.003400%
 
0.040000%
 
0.000500%
 
4.084670%
 
Actual/360
 
77,590.44
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
19
 
Oaks at Broad River
 
5.081000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.055670%
 
Actual/360
 
85,412.07
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
18
 
17
 
360
 
360
 
1
20
 
Paseo Place
 
4.527000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.501670%
 
Actual/360
 
76,243.63
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
21
 
Shops at Bruckner
 
3.900000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.874670%
 
Actual/360
 
87,104.98
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
240
 
238
 
2
22
 
Residence Inn Melbourne
 
5.700000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.674670%
 
Actual/360
 
78,354.06
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
23
 
Residence Inn - Hartford
 
4.920000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.894670%
 
Actual/360
 
77,131.82
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
24
 
Crowne Plaza Madison
 
5.096000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.070670%
 
Actual/360
 
72,594.21
 
Amortizing Balloon
     
60
 
50
 
0
 
0
 
300
 
290
 
10
25
 
The Vineyards Apartments
 
5.220000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.194670%
 
Actual/360
 
70,233.67
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
26
 
Grand Forks Market Place
 
4.780000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.754670%
 
Actual/360
 
60,197.57
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
27
 
24 Hour Fitness - Fremont
 
4.200000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.174670%
 
Actual/360
 
62,164.80
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
264
 
264
 
0
28
 
Holiday Inn Westchase
 
4.546000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.520670%
 
Actual/360
 
59,753.79
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
29
 
Hampstead Marketplace
 
4.070000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.044670%
 
Actual/360
 
50,553.27
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
30
 
Fairway Portfolio
 
4.571000%
 
0.001430%
 
0.003400%
 
0.060000%
 
0.000500%
 
4.505670%
 
Actual/360
 
52,113.09
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
30.01
 
Mercer Creek Meadows
                                                                   
30.02
 
Walnut Meadows
                                                                   
30.03
 
Alder Meadows
                                                                   
31
 
Hampton Inn & Suites - Westgate
 
4.260000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.234670%
 
Actual/360
 
55,314.41
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
32
 
Carriage Way MHP
 
3.680000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.654670%
 
Actual/360
 
31,092.59
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
33
 
321 Santa Monica
 
4.690000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.664670%
 
Actual/360
 
51,803.69
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
34
 
Holiday Inn Express - Greenville
 
4.260000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.234670%
 
Actual/360
 
54,229.82
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
35
 
Ruta Hotel Portfolio
 
5.980000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.954670%
 
Actual/360
 
62,700.24
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
35.01
 
Best Western Plus Sandusky
                                                                   
35.02
 
Comfort Inn Sandusky
                                                                   
36
 
Seaport Storage Center
 
3.990000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
3.964670%
 
Actual/360
 
44,822.86
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
37
 
Dicesare MHP Portfolio
 
4.975000%
 
0.001430%
 
0.003400%
 
0.060000%
 
0.000500%
 
4.909670%
 
Actual/360
 
46,464.66
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
37.01
 
Independence Park
                                                                   
37.02
 
Hillside Estates
                                                                   
37.03
 
Valley High
                                                                   
37.04
 
Rostraver Estates
                                                                   
38
 
The Shops at Cape Coral Parkway
 
3.950000%
 
0.001430%
 
0.003400%
 
0.050000%
 
0.000500%
 
3.894670%
 
Actual/360
 
41,023.74
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
39
 
Candlewood Suites - Flowood (Jackson)
 
5.094000%
 
0.001430%
 
0.003400%
 
0.070000%
 
0.000500%
 
5.018670%
 
Actual/360
 
48,681.58
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
40
 
Hotel Vetiver
 
4.835000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.809670%
 
Actual/360
 
46,001.37
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
41
 
Julington Square
 
5.750000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.724670%
 
Actual/360
 
46,685.83
 
Interest-only, Amortizing Balloon
 
Actual/360
 
126
 
117
 
5
 
0
 
360
 
356
 
9
42
 
Hyatt Place Germantown
 
4.300000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.274670%
 
Actual/360
 
38,599.97
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
43
 
The Shops at Church Square
 
5.269000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.243670%
 
Actual/360
 
40,120.13
 
Amortizing Balloon
     
60
 
52
 
0
 
0
 
360
 
352
 
8
 
 
A-1-6

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Mortgage
Rate
 
Trust Advisor Fee
 
Trustee Fee
 
Master Servicing
Fee Rate
 
CREFC® IP
Royalty License
Fee Rate
 
Net Mortgage
Rate
 
Interest
Accrual
Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest Accrual
Method During
IO
 
Original Term
to Maturity or
ARD (Mos.)
 
Remaining
Term to
Maturity or
ARD (Mos.)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
44
 
Inland Family Dollar/Dollar General Pool
 
4.257000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.231670%
 
Actual/360
 
37,406.98
 
Amortizing Balloon, ARD
     
120
 
118
 
0
 
0
 
300
 
298
 
2
44.01
 
Family Dollar - Lorain, OH
                                                                   
44.02
 
Dollar General - Spooner, WI
                                                                   
44.03
 
Dollar General - Baldwin, WI
                                                                   
44.04
 
Family Dollar - Abilene TX
                                                                   
44.05
 
Dollar General - Oxford, WI
                                                                   
44.06
 
Family Dollar - Colorado City, TX
                                                                   
44.07
 
Dollar General - Nekoosa, WI
                                                                   
44.08
 
Dollar General - Wittenberg, WI
                                                                   
44.09
 
Family Dollar - Cisco, TX
                                                                   
44.10
 
Dollar General - Mercer, WI
                                                                   
45
 
Greenville-Augusta Apartment Portfolio
 
4.950000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.924670%
 
Actual/360
 
39,554.28
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
45.01
 
Pine Crest Apartments
                                                                   
45.02
 
Willow Wick Apartments
                                                                   
45.03
 
Broadway Apartments
                                                                   
46
 
North Reno Plaza
 
4.950000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.924670%
 
Actual/360
 
34,695.05
 
Amortizing Balloon
     
120
 
113
 
0
 
0
 
360
 
353
 
7
47
 
Ravenswood Professional Office Building
 
4.665000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.639670%
 
Actual/360
 
33,316.59
 
Amortizing Balloon
     
120
 
116
 
0
 
0
 
360
 
356
 
4
48
 
Chateau Avalon Apartments
 
4.786000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.760670%
 
Actual/360
 
36,047.97
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
300
 
300
 
0
49
 
Holiday Inn Express Webster
 
4.628000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.602670%
 
Actual/360
 
35,476.73
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
50
 
Holiday Inn Express - Vernal
 
4.570000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.544670%
 
Actual/360
 
39,522.56
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
240
 
240
 
0
51
 
Holiday Inn Express - Westgate
 
4.260000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.234670%
 
Actual/360
 
32,809.04
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
52
 
Academy Sports + Outdoors Kannapolis
 
4.400000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.374670%
 
Actual/360
 
30,045.66
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
53
 
Hampton Inn  Syracuse
 
4.819000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.793670%
 
Actual/360
 
34,445.59
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
54
 
Willow Festival Annex
 
4.501000%
 
0.001430%
 
0.003400%
 
0.060000%
 
0.000500%
 
4.435670%
 
Actual/360
 
29,796.59
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
55
 
Ashford Club Apartments
 
4.926000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.900670%
 
Actual/360
 
31,140.03
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
56
 
Hampton Inn - Easley
 
4.740000%
 
0.001430%
 
0.003400%
 
0.050000%
 
0.000500%
 
4.684670%
 
Actual/360
 
32,748.68
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
57
 
Oakland Mall Apartments
 
4.150000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.124670%
 
Actual/360
 
27,221.79
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
58
 
Shoppes of Deerwood Lake
 
4.490000%
 
0.001430%
 
0.003400%
 
0.070000%
 
0.000500%
 
4.414670%
 
Actual/360
 
27,961.54
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
59
 
Wal-Mart Calaveras Square
 
4.273000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.247670%
 
Actual/360
 
26,637.52
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
60
 
Crestwind Apartments
 
4.686000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.660670%
 
Actual/360
 
32,136.68
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
240
 
240
 
0
61
 
Creekside Shopping Center
 
4.670000%
 
0.001430%
 
0.003400%
 
0.070000%
 
0.000500%
 
4.594670%
 
Actual/360
 
25,841.81
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
4.200000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.174670%
 
Actual/360
 
23,986.29
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
62.01
 
Mission
                                                                   
62.02
 
Sunshine
                                                                   
62.03
 
Alta Mesa
                                                                   
63
 
Rock Island Building
 
4.862000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.836670%
 
Actual/360
 
22,193.62
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
64
 
Shoppes at North Augusta
 
4.150000%
 
0.001430%
 
0.003400%
 
0.060000%
 
0.000500%
 
4.084670%
 
Actual/360
 
20,416.34
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
65
 
Premium Self Storage
 
4.660000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.634670%
 
Actual/360
 
21,294.75
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
66
 
Mountain View Village
 
4.850000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.824670%
 
Actual/360
 
21,371.52
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
67
 
Marlboro Industrial Park
 
4.280000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.254670%
 
Actual/360
 
19,747.91
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
68
 
Walgreens Aiken
 
4.250000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.224670%
 
Actual/360
 
13,950.48
 
Interest-only, ARD
 
Actual/360
 
120
 
114
 
120
 
114
 
0
 
0
 
6
69
 
The Center at Skibo
 
4.705000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.679670%
 
Actual/360
 
20,998.69
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
70
 
Walgreens Gray
 
4.250000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.224670%
 
Actual/360
 
12,399.23
 
Interest-only, ARD
 
Actual/360
 
120
 
114
 
120
 
114
 
0
 
0
 
6
71
 
Walgreens Gallatin
 
4.250000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.224670%
 
Actual/360
 
11,928.83
 
Interest-only, ARD
 
Actual/360
 
120
 
114
 
120
 
114
 
0
 
0
 
6
72
 
Walgreens Durant
 
4.300000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.274670%
 
Actual/360
 
11,807.58
 
Interest-only, ARD
 
Actual/360
 
120
 
115
 
120
 
115
 
0
 
0
 
5
73
 
Bear Creek Storage Beaumont
 
5.000000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.974670%
 
Actual/360
 
17,178.29
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
74
 
Walgreens - Taylorsville
 
4.830000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.804670%
 
Actual/360
 
24,397.35
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
180
 
180
 
0
75
 
Walgreens Mount Airy
 
4.250000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.224670%
 
Actual/360
 
10,593.03
 
Interest-only, ARD
 
Actual/360
 
120
 
114
 
120
 
114
 
0
 
0
 
6
76
 
Walgreens - Dickinson
 
4.600000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.574670%
 
Actual/360
 
15,123.01
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
77
 
Berkshire Pointe
 
4.680000%
 
0.001430%
 
0.003400%
 
0.070000%
 
0.000500%
 
4.604670%
 
Actual/360
 
14,100.14
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
78
 
1401 Central Avenue
 
4.830000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.804670%
 
Actual/360
 
12,635.53
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
79
 
The Shops at Midtown Commons
 
4.805000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.779670%
 
Actual/360
 
12,038.99
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
80
 
Cedar Lake MHC
 
5.060000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.034670%
 
Actual/360
 
12,055.87
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
81
 
Spruce Grove
 
4.960000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.934670%
 
Actual/360
 
9,025.06
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
82
 
Capstone Commons
 
4.860000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
4.834670%
 
Actual/360
 
7,924.47
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
83
 
Dollar General - Satsuma
 
5.350000%
 
0.001430%
 
0.003400%
 
0.020000%
 
0.000500%
 
5.324670%
 
Actual/360
 
3,261.36
 
Interest-only, ARD
 
Actual/360
 
120
 
106
 
120
 
106
 
0
 
0
 
14
 
 
A-1-7

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
 Number
 
Property Name
 
Prepayment Provisions(4)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)(5)
 
Appraised Value
($)(6)
 
Appraisal Date
 
U/W NOI DSCR
(x)(3)
 
U/W NCF DSCR
(x)(3)
 
Cut-off Date
LTV
Ratio(3)(6)
 
LTV Ratio at
Maturity or
ARD(3)(6)
 
Cut-off Date
U/W NOI Debt
Yield(3)
 
Cut-off Date
U/W NCF
Debt Yield(3)
1
 
Innsbrook Office Portfolio
 
GRTR 1% or YM(24),D or GRTR 1% or YM(92),O(4)
 
0
 
0
 
138,300,000
 
4/16/2013
 
1.78
 
1.59
 
74.8%
 
63.8%
 
10.8%
 
9.6%
1.01
 
Westgate I
             
17,000,000
 
4/16/2013
                       
1.02
 
Liberty Plaza II
             
15,300,000
 
4/16/2013
                       
1.03
 
Westerre IV
             
14,600,000
 
4/16/2013
                       
1.04
 
Westerre III
             
13,100,000
 
4/16/2013
                       
1.05
 
Technology Pointe I & II
             
11,700,000
 
4/16/2013
                       
1.06
 
Liberty Plaza I
             
11,500,000
 
4/16/2013
                       
1.07
 
Glen Forest
             
10,900,000
 
4/16/2013
                       
1.08
 
Rowe Plaza
             
10,000,000
 
4/16/2013
                       
1.09
 
Westgate II
             
8,800,000
 
4/16/2013
                       
1.10
 
4880 Cox Road
             
7,800,000
 
4/16/2013
                       
1.11
 
Innsbrook Commons
             
7,000,000
 
4/16/2013
                       
1.12
 
4198 Cox Road
             
5,700,000
 
4/16/2013
                       
1.13
 
Gaskins
             
4,900,000
 
4/16/2013
                       
2
 
Carolina Place
 
L(25),D(91),O(4)
 
5
 
5
 
263,000,000
 
4/29/2013
 
1.80
 
1.71
 
66.5%
 
57.3%
 
10.1%
 
9.6%
3
 
Cumberland Mall
 
L(26),D(90),O(4)
 
5
 
5
 
254,000,000
 
4/12/2013
 
2.60
 
2.49
 
63.0%
 
63.0%
 
9.7%
 
9.3%
4
 
RHP Portfolio V
 
L(26),GRTR 1% or YM(89),O(5)
 
5
 
5
 
113,150,000
 
Various
 
1.46
 
1.43
 
73.7%
 
63.5%
 
8.4%
 
8.2%
4.01
 
Country Club Mobile Estates
             
29,400,000
 
3/1/2013
                       
4.02
 
Chalet North
             
23,100,000
 
2/27/2013
                       
4.03
 
Lakeview Estates
             
16,170,000
 
3/1/2013
                       
4.04
 
Evergreen Village
             
13,130,000
 
3/1/2013
                       
4.05
 
Colonial Gardens
             
12,800,000
 
3/5/2013
                       
4.06
 
Washingtonville Manor
             
6,450,000
 
3/2/2013
                       
4.07
 
Magnolia Circle
             
4,900,000
 
2/27/2013
                       
4.08
 
Towneship at Clifton
             
3,050,000
 
3/6/2013
                       
4.09
 
Wheel Estates
             
2,300,000
 
2/27/2013
                       
4.10
 
Brittany Place
             
1,850,000
 
3/5/2013
                       
5
 
White Marsh Mall
 
L(26),D(63),O(7)
 
5
 
5
 
300,000,000
 
4/11/2013
 
2.77
 
2.66
 
63.3%
 
63.3%
 
10.3%
 
9.9%
6
 
Rimrock Mall
 
L(18),GRTR 1% or YM(6),D or GRTR 1% or YM(89),O(7)
 
0
 
0
 
112,000,000
 
5/10/2013
 
1.79
 
1.70
 
68.8%
 
62.7%
 
10.6%
 
10.1%
7
 
Grace Lake Corporate Center
 
L(27),D(89),O(4)
 
0
 
0
 
122,750,000
 
2/26/2013
 
1.71
 
1.60
 
61.5%
 
42.6%
 
12.1%
 
11.3%
8
 
RHP Portfolio VI
 
L(26),GRTR 1% or YM(89),O(5)
 
5
 
5
 
100,430,000
 
Various
 
1.47
 
1.45
 
73.7%
 
63.5%
 
8.4%
 
8.3%
8.01
 
Western Hills
             
40,000,000
 
2/27/2013
                       
8.02
 
Villa West
             
17,800,000
 
3/1/2013
                       
8.03
 
Northland
             
11,200,000
 
3/5/2013
                       
8.04
 
Forest Park
             
10,400,000
 
3/1/2013
                       
8.05
 
Cypress Shores
             
7,800,000
 
2/27/2013
                       
8.06
 
Ortega Village
             
7,400,000
 
2/27/2013
                       
8.07
 
Blue Valley
             
4,130,000
 
3/5/2013
                       
8.08
 
El Caudillo
             
1,700,000
 
3/6/2013
                       
9
 
100 & 150 South Wacker Drive
 
L(26),D(90),O(4)
 
5
 
5
 
211,000,000
 
3/14/2013
 
1.88
 
1.56
 
66.4%
 
60.2%
 
10.7%
 
8.9%
10
 
One Eleven Magnolia
 
L(24),D(92),O(4)
 
0
 
0
 
63,500,000
 
4/15/2013
 
1.38
 
1.30
 
73.9%
 
63.3%
 
8.5%
 
8.0%
11
 
Storage Zone Portfolio
 
L(24),D(92),O(4)
 
5
 
5
 
41,050,000
 
4/22/2013
 
1.58
 
1.49
 
75.0%
 
60.6%
 
9.6%
 
9.0%
11.01
 
Brecksville
             
4,450,000
 
4/22/2013
                       
11.02
 
Avon
             
3,750,000
 
4/22/2013
                       
11.03
 
Ravenna & Annex
             
3,800,000
 
4/22/2013
                       
11.04
 
Medina
             
3,650,000
 
4/22/2013
                       
11.05
 
Hudson
             
3,450,000
 
4/22/2013
                       
11.06
 
Streetsboro
             
3,450,000
 
4/22/2013
                       
11.07
 
Warren & Cortland
             
2,750,000
 
4/22/2013
                       
11.08
 
West Market
             
2,700,000
 
4/22/2013
                       
11.09
 
Chenoweth
             
2,700,000
 
4/22/2013
                       
11.10
 
Shanafelt
             
2,400,000
 
4/22/2013
                       
11.11
 
Elyria
             
2,000,000
 
4/22/2013
                       
11.12
 
Peninsula
             
1,750,000
 
4/22/2013
                       
11.13
 
Sandusky
             
1,700,000
 
4/22/2013
                       
11.14
 
Cuyahoga Falls
             
1,400,000
 
4/22/2013
                       
11.15
 
East Liverpool
             
1,100,000
 
4/22/2013
                       
12
 
Durban Retail Portfolio
 
L(25),D(93),O(2)
 
0
 
0
 
39,700,000
 
Various
 
1.53
 
1.45
 
74.9%
 
62.3%
 
10.2%
 
9.7%
12.01
 
Waterford Shoppes
             
11,300,000
 
4/25/2013
                       
12.02
 
Mebane Oaks Village
             
11,100,000
 
4/25/2013
                       
12.03
 
Magnolia Oaks Village
             
9,500,000
 
4/26/2013
                       
12.04
 
Hyde Park Shopping Center
             
7,800,000
 
4/26/2013
                       
13
 
Queens Tower
 
L(25),D(91),O(4)
 
0
 
0
 
49,000,000
 
4/25/2013
 
2.15
 
1.99
 
57.1%
 
52.0%
 
12.5%
 
11.6%
14
 
Starwood Schulte Hotel Portfolio
 
L(24),D or GRTR 1% or YM(29),O(7)
 
5
 
5
 
33,900,000
 
Various
 
2.37
 
2.07
 
58.1%
 
54.0%
 
13.8%
 
12.1%
14.01
 
Sheraton - St. Paul Woodbury
             
20,900,000
 
4/1/2013
                       
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
             
13,000,000
 
4/16/2013
                       
15
 
Gatlin Jacksonville Portfolio
 
L(29),D(91),O(2)
 
0
 
0
 
26,700,000
 
7/19/2012
 
1.36
 
1.27
 
70.0%
 
59.0%
 
9.6%
 
8.9%
15.01
 
Crossroads at Mandarin
             
9,700,000
 
7/19/2012
                       
15.02
 
Merrill Station
             
10,100,000
 
7/19/2012
                       
15.03
 
Village Shoppes
             
6,900,000
 
7/19/2012
                       
16
 
300 & 390 Union
 
L(24),GRTR 1% or YM(92),O(4)
 
0
 
0
 
24,800,000
 
4/29/2013
 
1.66
 
1.44
 
73.8%
 
63.2%
 
10.2%
 
8.8%
17
 
Doubletree Hotel - Los Angeles Norwalk
 
L(24),D(32),O(4)
 
5
 
5
 
23,900,000
 
4/9/2013
 
1.82
 
1.53
 
66.9%
 
59.0%
 
12.1%
 
10.2%
18
 
Plaza De Oro Shopping Center
 
L(25),D(91),O(4)
 
5
 
5
 
23,500,000
 
4/17/2013
 
1.71
 
1.61
 
68.1%
 
57.6%
 
10.0%
 
9.4%
19
 
Oaks at Broad River
 
L(25),D(93),O(2)
 
0
 
0
 
22,350,000
 
4/19/2013
 
1.30
 
1.25
 
70.5%
 
60.4%
 
8.5%
 
8.1%
20
 
Paseo Place
 
L(25),D(93),O(2)
 
0
 
0
 
24,300,000
 
3/18/2013
 
1.34
 
1.30
 
61.6%
 
50.0%
 
8.2%
 
8.0%
21
 
Shops at Bruckner
 
GRTR 1% or YM(26),D or GRTR 1% or YM(90),O(4)
 
5
 
5
 
32,600,000
 
3/15/2013
 
1.84
 
1.70
 
44.2%
 
26.8%
 
13.3%
 
12.3%
22
 
Residence Inn Melbourne
 
L(26),D(90),O(4)
 
0
 
0
 
19,300,000
 
3/1/2013
 
1.65
 
1.45
 
69.8%
 
58.8%
 
11.5%
 
10.1%
23
 
Residence Inn - Hartford
 
L(24),D(92),O(4)
 
5
 
5
 
19,000,000
 
3/29/2013
 
1.91
 
1.65
 
70.0%
 
52.2%
 
13.3%
 
11.5%
24
 
Crowne Plaza Madison
 
L(34),D(22),O(4)
 
0
 
0
 
19,600,000
 
9/1/2012
 
1.94
 
1.60
 
61.7%
 
55.9%
 
14.0%
 
11.6%
25
 
The Vineyards Apartments
 
L(26),D(92),O(2)
 
0
 
0
 
20,300,000
 
3/12/2013
 
1.77
 
1.62
 
57.7%
 
43.6%
 
12.8%
 
11.6%
26
 
Grand Forks Market Place
 
L(24),D(92),O(4)
 
5
 
5
 
21,500,000
 
4/11/2013
 
2.30
 
2.08
 
53.5%
 
43.7%
 
14.5%
 
13.1%
27
 
24 Hour Fitness - Fremont
 
L(24),D(92),O(4)
 
5
 
5
 
17,000,000
 
4/23/2013
 
1.61
 
1.51
 
62.9%
 
41.7%
 
11.2%
 
10.5%
28
 
Holiday Inn Westchase
 
L(26),D(91),O(3)
 
0
 
0
 
16,900,000
 
3/13/2013
 
1.83
 
1.61
 
63.1%
 
46.6%
 
12.3%
 
10.8%
29
 
Hampstead Marketplace
 
L(25),D(91),O(4)
 
5
 
5
 
16,200,000
 
3/12/2013
 
1.85
 
1.74
 
64.7%
 
51.6%
 
10.7%
 
10.1%
30
 
Fairway Portfolio
 
L(25),D(91),O(4)
 
0
 
0
 
14,080,000
 
4/3/2013
 
1.38
 
1.30
 
72.3%
 
58.7%
 
8.5%
 
8.0%
30.01
 
Mercer Creek Meadows
             
5,900,000
 
4/3/2013
                       
30.02
 
Walnut Meadows
             
4,160,000
 
4/3/2013
                       
30.03
 
Alder Meadows
             
4,020,000
 
4/3/2013
                       
31
 
Hampton Inn & Suites - Westgate
 
L(25),D(91),O(4)
 
5
 
5
 
13,600,000
 
2/7/2013
 
1.99
 
1.77
 
74.9%
 
54.5%
 
12.9%
 
11.6%
32
 
Carriage Way MHP
 
L(24),D(92),O(4)
 
5
 
5
 
26,000,000
 
3/5/2013
 
5.97
 
5.86
 
38.5%
 
38.5%
 
22.3%
 
21.9%
33
 
321 Santa Monica
 
L(24),D(92),O(4)
 
5
 
5
 
18,000,000
 
2/12/2013
 
1.45
 
1.37
 
55.6%
 
45.2%
 
9.0%
 
8.5%
34
 
Holiday Inn Express - Greenville
 
L(25),D(91),O(4)
 
5
 
5
 
14,000,000
 
2/5/2013
 
2.01
 
1.79
 
71.3%
 
51.9%
 
13.1%
 
11.7%
35
 
Ruta Hotel Portfolio
 
L(24),D(93),O(3)
 
5
 
5
 
15,700,000
 
5/3/2013
 
2.15
 
1.91
 
62.1%
 
48.1%
 
16.6%
 
14.7%
35.01
 
Best Western Plus Sandusky
             
8,100,000
 
5/3/2013
                       
35.02
 
Comfort Inn Sandusky
             
7,600,000
 
5/3/2013
                       
36
 
Seaport Storage Center
 
L(26),D(90),O(4)
 
5
 
5
 
16,800,000
 
2/25/2013
 
2.02
 
2.00
 
55.8%
 
44.4%
 
11.6%
 
11.5%
37
 
Dicesare MHP Portfolio
 
L(24),D(92),O(4)
 
5
 
5
 
11,730,000
 
1/29/2013
 
1.43
 
1.40
 
74.0%
 
60.8%
 
9.2%
 
9.0%
37.01
 
Independence Park
             
3,730,000
 
1/29/2013
                       
37.02
 
Hillside Estates
             
3,250,000
 
1/29/2013
                       
37.03
 
Valley High
             
2,400,000
 
1/29/2013
                       
37.04
 
Rostraver Estates
             
2,350,000
 
1/29/2013
                       
38
 
The Shops at Cape Coral Parkway
 
L(26),D(90),O(4)
 
5
 
5
 
12,250,000
 
3/28/2013
 
1.71
 
1.60
 
70.4%
 
56.0%
 
9.8%
 
9.1%
39
 
Candlewood Suites - Flowood (Jackson)
 
L(25),D(91),O(4)
 
0
 
5
 
12,000,000
 
5/1/2013
 
1.67
 
1.51
 
68.6%
 
51.6%
 
11.9%
 
10.7%
40
 
Hotel Vetiver
 
L(25),D(92),O(3)
 
0
 
0
 
14,000,000
 
4/1/2013
 
2.01
 
1.80
 
57.0%
 
42.5%
 
13.9%
 
12.5%
41
 
Julington Square
 
L(33),D(91),O(2)
 
0
 
0
 
12,300,000
 
7/27/2012
 
1.57
 
1.49
 
64.8%
 
54.6%
 
11.0%
 
10.5%
42
 
Hyatt Place Germantown
 
L(26),D(90),O(4)
 
0
 
0
 
11,600,000
 
2/27/2013
 
2.15
 
1.86
 
67.1%
 
54.0%
 
12.8%
 
11.1%
43
 
The Shops at Church Square
 
L(32),D(26),O(2)
 
0
 
0
 
11,200,000
 
8/28/2012
 
1.94
 
1.72
 
64.2%
 
59.9%
 
13.0%
 
11.6%
 
 
A-1-8

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Prepayment Provisions(4)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)(5)
 
Appraised Value
($)(6)
 
Appraisal Date
 
U/W NOI DSCR
(x)(3)
 
U/W NCF DSCR
(x)(3)
 
Cut-off Date
LTV
Ratio(3)(6)
 
LTV Ratio at
Maturity or
ARD(3)(6)
 
Cut-off Date
U/W NOI Debt
Yield(3)
 
Cut-off Date
U/W NCF
Debt Yield(3)
44
 
Inland Family Dollar/Dollar General Pool
 
L(26),GRTR 1% or YM(90),O(4)
 
0
 
0
 
10,915,000
 
Various
 
1.73
 
1.67
 
63.0%
 
46.0%
 
11.3%
 
10.9%
44.01
 
Family Dollar - Lorain, OH
             
1,250,000
 
3/15/2013
                       
44.02
 
Dollar General - Spooner, WI
             
1,200,000
 
3/18/2013
                       
44.03
 
Dollar General - Baldwin, WI
             
1,150,000
 
3/18/2013
                       
44.04
 
Family Dollar - Abilene TX
             
1,145,000
 
3/19/2013
                       
44.05
 
Dollar General - Oxford, WI
             
1,110,000
 
3/19/2013
                       
44.06
 
Family Dollar - Colorado City, TX
             
1,070,000
 
3/19/2013
                       
44.07
 
Dollar General - Nekoosa, WI
             
1,050,000
 
3/17/2013
                       
44.08
 
Dollar General - Wittenberg, WI
             
990,000
 
3/17/2013
                       
44.09
 
Family Dollar - Cisco, TX
             
1,000,000
 
3/19/2013
                       
44.10
 
Dollar General - Mercer, WI
             
950,000
 
3/17/2013
                       
45
 
Greenville-Augusta Apartment Portfolio
 
L(26),D(90),O(4)
 
0
 
0
 
10,450,000
 
Various
 
1.70
 
1.51
 
64.9%
 
48.6%
 
11.9%
 
10.6%
45.01
 
Pine Crest Apartments
             
4,400,000
 
4/2/2013
                       
45.02
 
Willow Wick Apartments
             
4,100,000
 
4/2/2013
                       
45.03
 
Broadway Apartments
             
1,950,000
 
4/3/2013
                       
46
 
North Reno Plaza
 
L(31),D(86),O(3)
 
0
 
0
 
10,100,000
 
9/17/2012
 
1.70
 
1.47
 
63.8%
 
52.8%
 
11.0%
 
9.5%
47
 
Ravenswood Professional Office Building
 
L(28),D(88),O(4)
 
0
 
0
 
9,150,000
 
12/10/2012
 
1.73
 
1.58
 
70.1%
 
57.3%
 
10.8%
 
9.9%
48
 
Chateau Avalon Apartments
 
L(24),D(94),O(2)
 
0
 
0
 
8,510,000
 
5/8/2013
 
1.56
 
1.44
 
74.0%
 
57.3%
 
10.7%
 
9.9%
49
 
Holiday Inn Express Webster
 
L(26),D(91),O(3)
 
0
 
0
 
10,400,000
 
3/14/2013
 
1.91
 
1.72
 
60.4%
 
44.7%
 
13.0%
 
11.6%
50
 
Holiday Inn Express - Vernal
 
L(24),D(92),O(4)
 
5
 
5
 
9,000,000
 
4/22/2013
 
2.17
 
1.97
 
69.0%
 
42.7%
 
16.6%
 
15.0%
51
 
Holiday Inn Express - Westgate
 
L(25),D(91),O(4)
 
5
 
5
 
8,500,000
 
2/7/2013
 
2.09
 
1.86
 
71.0%
 
51.8%
 
13.6%
 
12.1%
52
 
Academy Sports + Outdoors Kannapolis
 
L(25),D(92),O(3)
 
0
 
0
 
9,850,000
 
3/21/2013
 
1.93
 
1.81
 
60.8%
 
49.1%
 
11.6%
 
10.9%
53
 
Hampton Inn  Syracuse
 
L(25),D(93),O(2)
 
0
 
0
 
10,100,000
 
4/3/2013
 
2.40
 
2.13
 
59.3%
 
44.1%
 
16.6%
 
14.7%
54
 
Willow Festival Annex
 
L(25),D(91),O(4)
 
5
 
5
 
8,500,000
 
4/25/2013
 
1.60
 
1.58
 
69.1%
 
55.9%
 
9.7%
 
9.6%
55
 
Ashford Club Apartments
 
L(25),D(92),O(3)
 
0
 
0
 
8,000,000
 
4/24/2013
 
1.38
 
1.30
 
73.1%
 
63.2%
 
8.8%
 
8.3%
56
 
Hampton Inn - Easley
 
L(25),D(88),O(7)
 
5
 
5
 
8,250,000
 
2/12/2013
 
1.99
 
1.80
 
69.6%
 
51.6%
 
13.6%
 
12.3%
57
 
Oakland Mall Apartments
 
L(26),D(90),O(4)
 
5
 
5
 
7,800,000
 
3/12/2013
 
2.14
 
1.93
 
71.6%
 
57.3%
 
12.5%
 
11.3%
58
 
Shoppes of Deerwood Lake
 
L(25),D(91),O(4)
 
5
 
5
 
7,675,000
 
1/22/2013
 
1.82
 
1.72
 
71.9%
 
58.2%
 
11.0%
 
10.5%
59
 
Wal-Mart Calaveras Square
 
L(26),D(90),O(4)
 
0
 
0
 
8,575,000
 
1/28/2013
 
1.45
 
1.36
 
62.8%
 
50.5%
 
8.6%
 
8.0%
60
 
Crestwind Apartments
 
L(24),D(94),O(2)
 
0
 
0
 
7,800,000
 
5/3/2013
 
1.57
 
1.44
 
64.1%
 
42.9%
 
12.1%
 
11.1%
61
 
Creekside Shopping Center
 
L(25),D(91),O(4)
 
5
 
5
 
7,250,000
 
3/29/2013
 
1.76
 
1.67
 
68.9%
 
56.1%
 
10.9%
 
10.4%
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
L(26),D(90),O(4)
 
5
 
5
 
6,850,000
 
Various
 
1.60
 
1.54
 
71.4%
 
57.3%
 
9.4%
 
9.0%
62.01
 
Mission
             
4,190,000
 
4/29/2013
                       
62.02
 
Sunshine
             
1,330,000
 
3/15/2013
                       
62.03
 
Alta Mesa
             
1,330,000
 
3/6/2013
                       
63
 
Rock Island Building
 
L(25),D(91),O(4)
 
0
 
5
 
6,025,000
 
5/2/2013
 
1.48
 
1.37
 
69.6%
 
57.0%
 
9.4%
 
8.7%
64
 
Shoppes at North Augusta
 
L(26),D(87),O(7)
 
5
 
5
 
5,750,000
 
4/4/2013
 
1.96
 
1.80
 
72.8%
 
58.3%
 
11.5%
 
10.5%
65
 
Premium Self Storage
 
L(26),GRTR 1% or YM(90),O(4)
 
5
 
5
 
7,700,000
 
3/26/2013
 
2.31
 
2.27
 
53.4%
 
43.6%
 
14.3%
 
14.1%
66
 
Mountain View Village
 
L(24),D(92),O(4)
 
0
 
0
 
5,490,000
 
5/6/2013
 
1.56
 
1.51
 
73.8%
 
60.4%
 
9.9%
 
9.6%
67
 
Marlboro Industrial Park
 
L(25),D(91),O(4)
 
5
 
5
 
5,890,000
 
3/13/2013
 
1.87
 
1.67
 
67.8%
 
54.5%
 
11.1%
 
9.9%
68
 
Walgreens Aiken
 
YM(30),D or YM(86),O(4)
 
0
 
0
 
6,150,000
 
11/30/2012
 
2.16
 
2.15
 
63.2%
 
63.2%
 
9.3%
 
9.3%
69
 
The Center at Skibo
 
L(24),D(92),O(4)
 
0
 
0
 
5,300,000
 
4/16/2013
 
1.69
 
1.64
 
69.8%
 
51.6%
 
11.5%
 
11.2%
70
 
Walgreens Gray
 
YM(30),D or YM(86),O(4)
 
0
 
0
 
5,375,000
 
11/26/2012
 
2.16
 
2.15
 
64.2%
 
64.2%
 
9.3%
 
9.2%
71
 
Walgreens Gallatin
 
YM(30),D or YM(86),O(4)
 
0
 
0
 
5,200,000
 
11/26/2012
 
2.16
 
2.15
 
63.9%
 
63.9%
 
9.3%
 
9.3%
72
 
Walgreens Durant
 
YM(29),D or YM(87),O(4)
 
0
 
0
 
5,000,000
 
11/28/2012
 
2.15
 
2.14
 
65.0%
 
65.0%
 
9.4%
 
9.3%
73
 
Bear Creek Storage Beaumont
 
L(24),GRTR 1% or YM(92),O(4)
 
5
 
5
 
6,900,000
 
4/25/2013
 
2.20
 
2.15
 
46.4%
 
38.1%
 
14.2%
 
13.9%
74
 
Walgreens - Taylorsville
 
L(24),D(92),O(4)
 
5
 
5
 
6,130,000
 
4/15/2013
 
1.23
 
1.22
 
50.9%
 
21.5%
 
11.6%
 
11.5%
75
 
Walgreens Mount Airy
 
YM(30),D or YM(86),O(4)
 
0
 
0
 
4,675,000
 
12/1/2012
 
2.16
 
2.15
 
63.1%
 
63.1%
 
9.3%
 
9.3%
76
 
Walgreens - Dickinson
 
L(24),D(92),O(4)
 
5
 
5
 
5,060,000
 
4/3/2013
 
1.72
 
1.71
 
58.3%
 
47.3%
 
10.6%
 
10.5%
77
 
Berkshire Pointe
 
L(25),D(91),O(4)
 
5
 
5
 
3,900,000
 
4/16/2013
 
1.84
 
1.71
 
69.8%
 
56.8%
 
11.5%
 
10.6%
78
 
1401 Central Avenue
 
L(24),D(92),O(4)
 
5
 
5
 
3,370,000
 
4/19/2013
 
1.73
 
1.61
 
71.2%
 
58.2%
 
10.9%
 
10.2%
79
 
The Shops at Midtown Commons
 
L(24),D(92),O(4)
 
0
 
0
 
2,900,000
 
4/16/2013
 
1.50
 
1.43
 
72.4%
 
53.8%
 
10.3%
 
9.8%
80
 
Cedar Lake MHC
 
L(24),GRTR 1% or YM(92),O(4)
 
5
 
15
 
3,190,000
 
4/23/2013
 
1.78
 
1.71
 
64.3%
 
48.2%
 
12.6%
 
12.1%
81
 
Spruce Grove
 
L(26),D(90),O(4)
 
5
 
5
 
2,750,000
 
3/26/2013
 
1.72
 
1.63
 
56.2%
 
42.1%
 
12.0%
 
11.4%
82
 
Capstone Commons
 
L(24),D(92),O(4)
 
5
 
5
 
2,590,000
 
4/19/2013
 
2.05
 
1.91
 
57.9%
 
47.4%
 
13.0%
 
12.1%
83
 
Dollar General - Satsuma
 
YM(38),D or YM(78),O(4)
 
0
 
0
 
1,110,000
 
3/8/2012
 
2.10
 
1.97
 
65.0%
 
65.0%
 
11.4%
 
10.7%
 
 
A-1-9

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
U/W
Revenues ($)(2)
 
U/W
Expenses ($)
 
U/W Net
Operating Income
($)
 
U/W
Replacement ($)
 
U/W
TI/LC ($)
 
U/W
Net Cash Flow
($)
 
Occupancy
Rate(2)
 
Occupancy
as-of Date
 
U/W Hotel
ADR
 
U/W Hotel
RevPAR
1
 
Innsbrook Office Portfolio
 
16,991,353
 
5,852,561
 
11,138,792
 
248,510
 
935,303
 
9,954,978
 
95.8%
 
6/11/2013
       
1.01
 
Westgate I
 
1,785,032
 
517,147
 
1,267,885
 
22,938
 
86,330
 
1,158,616
 
100.0%
 
6/11/2013
       
1.02
 
Liberty Plaza II
 
2,039,950
 
927,368
 
1,112,583
 
33,844
 
127,376
 
951,363
 
100.0%
 
6/11/2013
       
1.03
 
Westerre IV
 
1,686,565
 
497,400
 
1,189,165
 
19,530
 
73,504
 
1,096,131
 
100.0%
 
6/11/2013
       
1.04
 
Westerre III
 
1,564,475
 
479,366
 
1,085,110
 
19,032
 
71,630
 
994,448
 
100.0%
 
6/11/2013
       
1.05
 
Technology Pointe I & II
 
1,374,907
 
334,254
 
1,040,652
 
28,058
 
105,598
 
906,996
 
100.0%
 
6/11/2013
       
1.06
 
Liberty Plaza I
 
1,486,414
 
586,557
 
899,857
 
20,099
 
75,646
 
804,111
 
97.5%
 
6/11/2013
       
1.07
 
Glen Forest
 
1,394,521
 
535,217
 
859,304
 
20,081
 
75,577
 
763,646
 
88.7%
 
6/11/2013
       
1.08
 
Rowe Plaza
 
1,477,624
 
473,411
 
1,004,213
 
18,164
 
68,362
 
917,687
 
98.2%
 
6/11/2013
       
1.09
 
Westgate II
 
1,001,336
 
424,870
 
576,466
 
15,067
 
56,705
 
504,695
 
85.5%
 
6/11/2013
       
1.10
 
4880 Cox Road
 
1,237,759
 
347,042
 
890,717
 
14,682
 
55,256
 
820,780
 
94.2%
 
6/11/2013
       
1.11
 
Innsbrook Commons
 
820,336
 
384,631
 
435,704
 
14,763
 
55,564
 
365,377
 
83.8%
 
6/11/2013
       
1.12
 
4198 Cox Road
 
677,858
 
280,544
 
397,314
 
11,022
 
41,484
 
344,808
 
82.3%
 
6/11/2013
       
1.13
 
Gaskins
 
444,576
 
64,754
 
379,822
 
11,232
 
42,271
 
326,319
 
100.0%
 
6/11/2013
       
2
 
Carolina Place
 
24,662,207
 
6,968,607
 
17,693,600
 
194,253
 
695,975
 
16,803,371
 
94.4%
 
3/31/2013
       
3
 
Cumberland Mall
 
21,794,267
 
6,312,264
 
15,482,004
 
108,305
 
539,322
 
14,834,376
 
85.7%
 
2/28/2013
       
4
 
RHP Portfolio V
 
11,102,453
 
4,117,801
 
6,984,652
 
120,800
 
0
 
6,863,852
 
78.5%
 
2/14/2013
       
4.01
 
Country Club Mobile Estates
 
2,553,549
 
784,554
 
1,768,994
 
16,150
 
0
 
1,752,844
 
100.0%
 
2/14/2013
       
4.02
 
Chalet North
 
2,097,630
 
742,993
 
1,354,637
 
20,200
 
0
 
1,334,437
 
86.9%
 
2/14/2013
       
4.03
 
Lakeview Estates
 
1,274,438
 
364,996
 
909,443
 
10,450
 
0
 
898,993
 
96.7%
 
2/14/2013
       
4.04
 
Evergreen Village
 
1,067,615
 
299,888
 
767,727
 
11,900
 
0
 
755,827
 
82.4%
 
2/14/2013
       
4.05
 
Colonial Gardens
 
1,571,164
 
633,937
 
937,227
 
17,100
 
0
 
920,127
 
95.9%
 
2/14/2013
       
4.06
 
Washingtonville Manor
 
768,943
 
301,839
 
467,105
 
4,100
 
0
 
463,005
 
85.4%
 
2/14/2013
       
4.07
 
Magnolia Circle
 
539,600
 
290,932
 
248,668
 
6,350
 
0
 
242,318
 
86.6%
 
2/14/2013
       
4.08
 
Towneship at Clifton
 
740,406
 
480,588
 
259,818
 
27,500
 
0
 
232,318
 
35.8%
 
2/14/2013
       
4.09
 
Wheel Estates
 
229,548
 
69,667
 
159,881
 
2,700
 
0
 
157,181
 
92.6%
 
2/14/2013
       
4.10
 
Brittany Place
 
259,558
 
148,406
 
111,152
 
4,350
 
0
 
106,802
 
79.3%
 
2/14/2013
       
5
 
White Marsh Mall
 
27,159,676
 
7,664,488
 
19,495,188
 
140,463
 
638,819
 
18,715,906
 
96.6%
 
2/28/2013
       
6
 
Rimrock Mall
 
11,839,035
 
3,647,352
 
8,191,683
 
85,732
 
363,006
 
7,742,945
 
97.3%
 
4/30/2013
       
7
 
Grace Lake Corporate Center
 
14,019,518
 
4,910,552
 
9,108,966
 
176,590
 
394,089
 
8,538,288
 
100.0%
 
2/1/2013
       
8
 
RHP Portfolio VI
 
9,517,334
 
3,290,030
 
6,227,304
 
88,450
 
0
 
6,138,854
 
87.7%
 
2/14/2013
       
8.01
 
Western Hills
 
3,270,088
 
904,807
 
2,365,282
 
19,750
 
0
 
2,345,532
 
95.7%
 
2/14/2013
       
8.02
 
Villa West
 
1,455,175
 
360,181
 
1,094,994
 
10,550
 
0
 
1,084,444
 
100.0%
 
2/14/2013
       
8.03
 
Northland
 
1,243,168
 
377,826
 
865,342
 
14,050
 
0
 
851,292
 
90.0%
 
2/14/2013
       
8.04
 
Forest Park
 
1,087,586
 
518,093
 
569,492
 
9,150
 
0
 
560,342
 
95.6%
 
2/14/2013
       
8.05
 
Cypress Shores
 
751,499
 
259,680
 
491,819
 
9,950
 
0
 
481,869
 
80.9%
 
2/14/2013
       
8.06
 
Ortega Village
 
941,463
 
542,407
 
399,056
 
14,400
 
0
 
384,656
 
67.4%
 
2/14/2013
       
8.07
 
Blue Valley
 
572,815
 
252,675
 
320,140
 
7,300
 
0
 
312,840
 
87.0%
 
2/14/2013
       
8.08
 
El Caudillo
 
195,541
 
74,362
 
121,179
 
3,300
 
0
 
117,879
 
80.3%
 
2/14/2013
       
9
 
100 & 150 South Wacker Drive
 
29,126,843
 
14,089,796
 
15,037,047
 
164,348
 
2,401,817
 
12,470,882
 
82.0%
 
4/23/2013
       
10
 
One Eleven Magnolia
 
7,401,368
 
3,411,815
 
3,989,554
 
73,652
 
163,678
 
3,752,223
 
94.9%
 
4/15/2013
       
11
 
Storage Zone Portfolio
 
5,248,864
 
2,293,441
 
2,955,423
 
175,329
 
0
 
2,780,094
 
89.3%
 
4/15/2013
       
11.01
 
Brecksville
 
534,667
 
214,396
 
320,271
 
13,023
 
0
 
307,248
 
86.8%
 
4/15/2013
       
11.02
 
Avon
 
471,980
 
170,996
 
300,984
 
14,853
 
0
 
286,131
 
95.4%
 
4/15/2013
       
11.03
 
Ravenna & Annex
 
521,083
 
234,723
 
286,360
 
22,000
 
0
 
264,360
 
80.8%
 
4/15/2013
       
11.04
 
Medina
 
411,964
 
149,241
 
262,723
 
14,703
 
0
 
248,020
 
95.8%
 
4/15/2013
       
11.05
 
Hudson
 
516,113
 
239,950
 
276,163
 
11,362
 
0
 
264,802
 
84.7%
 
4/15/2013
       
11.06
 
Streetsboro
 
430,294
 
170,730
 
259,564
 
13,727
 
0
 
245,837
 
85.5%
 
4/15/2013
       
11.07
 
Warren & Cortland
 
360,519
 
158,615
 
201,904
 
13,116
 
0
 
188,788
 
87.6%
 
4/15/2013
       
11.08
 
West Market
 
298,404
 
141,661
 
156,743
 
8,430
 
0
 
148,313
 
99.2%
 
4/15/2013
       
11.09
 
Chenoweth
 
356,362
 
146,659
 
209,703
 
14,476
 
0
 
195,227
 
93.7%
 
4/15/2013
       
11.10
 
Shanafelt
 
334,021
 
171,762
 
162,259
 
12,942
 
0
 
149,317
 
83.3%
 
4/15/2013
       
11.11
 
Elyria
 
247,535
 
127,438
 
120,097
 
10,500
 
0
 
109,597
 
97.1%
 
4/15/2013
       
11.12
 
Peninsula
 
221,507
 
112,545
 
108,962
 
7,810
 
0
 
101,152
 
72.9%
 
4/15/2013
       
11.13
 
Sandusky
 
195,653
 
84,332
 
111,321
 
5,514
 
0
 
105,807
 
94.2%
 
4/15/2013
       
11.14
 
Cuyahoga Falls
 
185,833
 
86,742
 
99,091
 
6,314
 
0
 
92,777
 
95.9%
 
4/15/2013
       
11.15
 
East Liverpool
 
162,929
 
83,651
 
79,278
 
6,560
 
0
 
72,718
 
98.9%
 
4/15/2013
       
12
 
Durban Retail Portfolio
 
3,954,115
 
912,964
 
3,041,150
 
59,000
 
100,381
 
2,881,769
 
93.6%
 
3/31/2013
       
12.01
 
Waterford Shoppes
 
1,052,435
 
249,293
 
803,141
 
15,192
 
28,587
 
759,363
 
92.1%
 
3/31/2013
       
12.02
 
Mebane Oaks Village
 
1,131,174
 
240,713
 
890,461
 
18,483
 
32,684
 
839,294
 
89.4%
 
3/31/2013
       
12.03
 
Magnolia Oaks Village
 
942,806
 
226,702
 
716,103
 
12,662
 
19,926
 
683,516
 
100.0%
 
3/31/2013
       
12.04
 
Hyde Park Shopping Center
 
827,700
 
196,255
 
631,445
 
12,664
 
19,184
 
599,597
 
95.1%
 
3/31/2013
       
13
 
Queens Tower
 
4,868,673
 
1,366,409
 
3,502,264
 
43,865
 
215,214
 
3,243,185
 
98.2%
 
4/18/2013
       
14
 
Starwood Schulte Hotel Portfolio
 
8,528,884
 
5,800,825
 
2,728,058
 
0
 
0
 
2,386,903
 
70.9%
 
4/30/2013
 
111.03
 
77.84
14.01
 
Sheraton - St. Paul Woodbury
 
5,800,420
 
4,241,903
 
1,558,517
 
0
 
0
 
1,326,500
 
68.6%
 
4/30/2013
 
125.54
 
86.07
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
 
2,728,464
 
1,558,922
 
1,169,542
 
0
 
0
 
1,060,403
 
74.1%
 
4/30/2013
 
91.24
 
66.61
15
 
Gatlin Jacksonville Portfolio
 
2,623,765
 
836,877
 
1,786,887
 
52,141
 
64,151
 
1,670,596
 
91.2%
 
2/14/2013
       
15.01
 
Crossroads at Mandarin
 
963,714
 
260,621
 
703,092
 
11,400
 
29,786
 
661,906
 
93.1%
 
2/14/2013
       
15.02
 
Merrill Station
 
987,584
 
339,867
 
647,717
 
24,775
 
26,236
 
596,706
 
89.6%
 
2/14/2013
       
15.03
 
Village Shoppes
 
672,467
 
236,389
 
436,078
 
15,965
 
8,129
 
411,984
 
90.7%
 
2/14/2013
       
16
 
300 & 390 Union
 
3,472,264
 
1,612,310
 
1,859,954
 
47,191
 
195,275
 
1,617,488
 
89.1%
 
4/30/2013
       
17
 
Doubletree Hotel - Los Angeles Norwalk
 
7,744,711
 
5,800,948
 
1,943,763
 
0
 
0
 
1,633,974
 
80.0%
 
4/17/2013
 
111.43
 
89.14
18
 
Plaza De Oro Shopping Center
 
2,080,964
 
488,667
 
1,592,297
 
19,797
 
73,331
 
1,499,169
 
96.6%
 
5/8/2013
       
19
 
Oaks at Broad River
 
2,412,870
 
1,079,408
 
1,333,462
 
55,800
 
0
 
1,277,662
 
96.0%
 
4/23/2013
       
20
 
Paseo Place
 
2,021,763
 
793,360
 
1,228,403
 
37,305
 
0
 
1,191,098
 
92.7%
 
3/13/2013
       
21
 
Shops at Bruckner
 
4,290,225
 
2,370,952
 
1,919,274
 
23,189
 
117,857
 
1,778,228
 
95.3%
 
4/4/2013
       
22
 
Residence Inn Melbourne
 
3,747,331
 
2,200,240
 
1,547,091
 
0
 
0
 
1,359,724
 
75.7%
 
2/28/2013
 
99.82
 
75.54
23
 
Residence Inn - Hartford
 
5,799,357
 
4,028,119
 
1,771,237
 
14,766
 
35,975
 
1,523,536
 
79.1%
 
4/30/2013
 
145.50
 
109.12
24
 
Crowne Plaza Madison
 
7,311,973
 
5,621,501
 
1,690,473
 
0
 
0
 
1,397,994
 
70.4%
 
12/31/2012
 
87.98
 
61.98
25
 
The Vineyards Apartments
 
2,835,973
 
1,340,160
 
1,495,813
 
133,560
 
0
 
1,362,253
 
90.1%
 
3/11/2013
       
26
 
Grand Forks Market Place
 
2,591,982
 
927,094
 
1,664,888
 
58,455
 
103,679
 
1,502,754
 
100.0%
 
3/31/2013
       
27
 
24 Hour Fitness - Fremont
 
1,521,500
 
322,220
 
1,199,280
 
10,717
 
62,622
 
1,125,941
 
100.0%
 
7/1/2013
       
28
 
Holiday Inn Westchase
 
4,024,210
 
2,709,518
 
1,314,691
 
0
 
0
 
1,153,723
 
61.6%
 
5/31/2013
 
119.42
 
73.55
29
 
Hampstead Marketplace
 
1,425,971
 
304,501
 
1,121,470
 
8,717
 
57,039
 
1,055,714
 
100.0%
 
2/1/2013
       
30
 
Fairway Portfolio
 
1,510,182
 
647,337
 
862,845
 
51,688
 
0
 
811,157
 
96.2%
 
4/30/2013
       
30.01
 
Mercer Creek Meadows
 
633,041
 
258,042
 
374,998
 
20,732
 
0
 
354,266
 
95.9%
 
4/30/2013
       
30.02
 
Walnut Meadows
 
441,288
 
192,187
 
249,101
 
14,768
 
0
 
234,333
 
96.2%
 
4/30/2013
       
30.03
 
Alder Meadows
 
435,854
 
197,108
 
238,746
 
16,188
 
0
 
222,558
 
96.5%
 
4/30/2013
       
31
 
Hampton Inn & Suites - Westgate
 
3,504,069
 
2,186,422
 
1,317,647
 
0
 
0
 
1,177,484
 
68.4%
 
2/28/2013
 
110.18
 
75.31
32
 
Carriage Way MHP
 
3,220,807
 
995,049
 
2,225,758
 
39,900
 
0
 
2,185,858
 
90.7%
 
3/1/2013
       
33
 
321 Santa Monica
 
1,180,794
 
278,353
 
902,440
 
5,470
 
48,265
 
848,706
 
100.0%
 
2/1/2013
       
34
 
Holiday Inn Express - Greenville
 
3,636,149
 
2,325,340
 
1,310,809
 
0
 
0
 
1,165,363
 
70.8%
 
2/28/2013
 
87.38
 
61.83
35
 
Ruta Hotel Portfolio
 
4,501,398
 
2,883,850
 
1,617,548
 
0
 
0
 
1,437,492
 
41.9%
 
4/30/2013
 
89.10
 
37.30
35.01
 
Best Western Plus Sandusky
 
1,723,641
 
878,609
 
845,032
 
0
 
0
 
776,086
 
53.1%
 
4/30/2013
 
99.72
 
52.98
35.02
 
Comfort Inn Sandusky
 
2,777,757
 
2,005,241
 
772,516
 
0
 
0
 
661,406
 
37.0%
 
4/30/2013
 
82.48
 
30.49
36
 
Seaport Storage Center
 
1,605,548
 
518,038
 
1,087,510
 
10,380
 
0
 
1,077,130
 
98.0%
 
4/19/2013
       
37
 
Dicesare MHP Portfolio
 
1,244,942
 
445,155
 
799,787
 
16,932
 
0
 
782,855
 
91.2%
 
3/21/2013
       
37.01
 
Independence Park
 
399,232
 
98,016
 
301,216
 
4,743
 
0
 
296,473
 
91.4%
 
3/21/2013
       
37.02
 
Hillside Estates
 
325,531
 
51,125
 
274,406
 
4,590
 
0
 
269,816
 
94.4%
 
3/21/2013
       
37.03
 
Valley High
 
201,091
 
90,899
 
110,192
 
3,978
 
0
 
106,214
 
91.0%
 
3/21/2013
       
37.04
 
Rostraver Estates
 
319,088
 
205,115
 
113,973
 
3,621
 
0
 
110,352
 
87.3%
 
3/21/2013
       
38
 
The Shops at Cape Coral Parkway
 
1,202,032
 
359,698
 
842,334
 
16,446
 
38,988
 
786,900
 
100.0%
 
4/9/2013
       
39
 
Candlewood Suites - Flowood (Jackson)
 
2,053,468
 
1,076,612
 
976,856
 
82,139
 
0
 
884,450
 
62.5%
 
3/31/2013
 
74.47
 
49.67
40
 
Hotel Vetiver
 
2,826,987
 
1,718,605
 
1,108,382
 
0
 
0
 
995,303
 
84.8%
 
5/31/2013
 
147.33
 
124.92
41
 
Julington Square
 
1,172,137
 
293,908
 
878,229
 
12,021
 
31,885
 
834,323
 
95.2%
 
6/1/2013
       
42
 
Hyatt Place Germantown
 
3,394,924
 
2,397,823
 
997,101
 
0
 
0
 
861,304
 
68.5%
 
2/28/2013
 
101.45
 
69.48
43
 
The Shops at Church Square
 
1,512,135
 
577,288
 
934,847
 
21,889
 
82,545
 
830,413
 
93.5%
 
12/31/2012
       
 
 
A-1-10

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
U/W
Revenues ($)(2)
 
U/W
Expenses ($)
 
U/W Net
Operating Income
($)
 
U/W
Replacement ($)
 
U/W
TI/LC ($)
 
U/W
Net Cash Flow
($)
 
Occupancy
Rate(2)
 
Occupancy as-of Date
 
U/W Hotel
ADR
 
U/W Hotel
 RevPAR
44
 
Inland Family Dollar/Dollar General Pool
 
801,783
 
24,053
 
777,729
 
13,198
 
12,681
 
751,851
 
100.0%
 
3/12/2013
       
44.01
 
Family Dollar - Lorain, OH
 
97,660
 
2,930
 
94,730
 
1,260
 
3,142
 
90,328
 
100.0%
 
3/12/2013
       
44.02
 
Dollar General - Spooner, WI
 
85,415
 
2,562
 
82,852
 
1,352
 
0
 
81,500
 
100.0%
 
3/12/2013
       
44.03
 
Dollar General - Baldwin, WI
 
82,261
 
2,468
 
79,793
 
1,352
 
0
 
78,441
 
100.0%
 
3/12/2013
       
44.04
 
Family Dollar - Abilene TX
 
86,794
 
2,604
 
84,190
 
1,377
 
3,434
 
79,379
 
100.0%
 
3/12/2013
       
44.05
 
Dollar General - Oxford, WI
 
78,991
 
2,370
 
76,621
 
1,352
 
0
 
75,269
 
100.0%
 
3/12/2013
       
44.06
 
Family Dollar - Colorado City, TX
 
81,515
 
2,445
 
79,069
 
1,248
 
3,112
 
74,709
 
100.0%
 
3/12/2013
       
44.07
 
Dollar General - Nekoosa, WI
 
75,107
 
2,253
 
72,854
 
1,352
 
0
 
71,502
 
100.0%
 
3/12/2013
       
44.08
 
Dollar General - Wittenberg, WI
 
70,625
 
2,119
 
68,506
 
1,352
 
0
 
67,154
 
100.0%
 
3/12/2013
       
44.09
 
Family Dollar - Cisco, TX
 
75,858
 
2,276
 
73,582
 
1,200
 
2,993
 
69,389
 
100.0%
 
3/12/2013
       
44.10
 
Dollar General - Mercer, WI
 
67,559
 
2,027
 
65,532
 
1,352
 
0
 
64,180
 
100.0%
 
3/12/2013
       
45
 
Greenville-Augusta Apartment Portfolio
 
1,661,292
 
854,641
 
806,651
 
88,832
 
0
 
717,819
 
97.9%
 
Various
       
45.01
 
Pine Crest Apartments
 
700,715
 
363,586
 
337,129
 
39,360
 
0
 
297,769
 
98.3%
 
4/11/2013
       
45.02
 
Willow Wick Apartments
 
642,047
 
364,087
 
277,959
 
32,448
 
0
 
245,511
 
99.0%
 
4/24/2013
       
45.03
 
Broadway Apartments
 
318,530
 
126,968
 
191,562
 
17,024
 
0
 
174,538
 
95.3%
 
4/24/2013
       
46
 
North Reno Plaza
 
1,093,866
 
386,133
 
707,733
 
31,727
 
63,266
 
612,740
 
87.4%
 
3/31/2013
       
47
 
Ravenswood Professional Office Building
 
1,252,798
 
559,365
 
693,433
 
14,604
 
46,278
 
632,551
 
85.4%
 
2/6/2013
       
48
 
Chateau Avalon Apartments
 
1,357,758
 
684,690
 
673,068
 
50,375
 
0
 
622,693
 
95.5%
 
6/6/2013
       
49
 
Holiday Inn Express Webster
 
2,090,552
 
1,276,016
 
814,535
 
0
 
0
 
730,913
 
58.9%
 
2/28/2013
 
93.85
 
55.25
50
 
Holiday Inn Express - Vernal
 
2,427,275
 
1,397,176
 
1,030,099
 
0
 
0
 
933,008
 
75.4%
 
3/31/2013
 
133.46
 
95.95
51
 
Holiday Inn Express - Westgate
 
2,273,028
 
1,451,238
 
821,790
 
0
 
0
 
730,868
 
69.0%
 
2/28/2013
 
100.42
 
69.25
52
 
Academy Sports + Outdoors Kannapolis
 
835,103
 
140,106
 
694,997
 
7,184
 
35,920
 
651,893
 
100.0%
 
7/6/2013
       
53
 
Hampton Inn  Syracuse
 
2,765,310
 
1,773,767
 
991,543
 
0
 
0
 
880,931
 
76.4%
 
3/31/2013
 
122.87
 
93.86
54
 
Willow Festival Annex
 
1,404,387
 
834,075
 
570,312
 
1,682
 
3,968
 
564,662
 
100.0%
 
5/20/2013
       
55
 
Ashford Club Apartments
 
972,648
 
456,358
 
516,290
 
31,212
 
0
 
485,078
 
99.0%
 
5/14/2013
       
56
 
Hampton Inn - Easley
 
1,864,349
 
1,082,922
 
781,428
 
0
 
0
 
706,854
 
62.7%
 
2/28/2013
 
99.43
 
62.32
57
 
Oakland Mall Apartments
 
1,619,230
 
919,453
 
699,777
 
69,173
 
0
 
630,604
 
95.9%
 
3/18/2013
       
58
 
Shoppes of Deerwood Lake
 
779,073
 
169,842
 
609,231
 
6,550
 
25,745
 
576,937
 
93.9%
 
1/31/2013
       
59
 
Wal-Mart Calaveras Square
 
654,659
 
191,556
 
463,103
 
8,124
 
21,618
 
433,361
 
100.0%
 
7/6/2013
       
60
 
Crestwind Apartments
 
1,232,613
 
628,785
 
603,828
 
48,750
 
0
 
555,078
 
84.0%
 
6/7/2013
       
61
 
Creekside Shopping Center
 
745,539
 
200,643
 
544,896
 
6,789
 
18,800
 
519,307
 
93.0%
 
4/1/2013
       
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
780,986
 
319,423
 
461,563
 
19,577
 
0
 
441,986
 
79.3%
 
Various
       
62.01
 
Mission
 
414,653
 
156,682
 
257,971
 
11,360
 
0
 
246,611
 
73.0%
 
5/31/2013
       
62.02
 
Sunshine
 
165,343
 
62,499
 
102,844
 
3,570
 
0
 
99,274
 
96.0%
 
3/31/2013
       
62.03
 
Alta Mesa
 
200,991
 
100,242
 
100,748
 
4,646
 
0
 
96,102
 
82.1%
 
3/31/2013
       
63
 
Rock Island Building
 
608,756
 
214,729
 
394,027
 
3,559
 
25,850
 
364,618
 
100.0%
 
4/30/2013
       
64
 
Shoppes at North Augusta
 
641,671
 
161,719
 
479,952
 
12,645
 
25,667
 
441,640
 
97.3%
 
4/15/2013
       
65
 
Premium Self Storage
 
963,819
 
374,562
 
589,256
 
10,113
 
0
 
579,144
 
87.9%
 
3/31/2013
       
66
 
Mountain View Village
 
902,024
 
501,177
 
400,848
 
12,500
 
0
 
388,348
 
81.2%
 
4/13/2013
       
67
 
Marlboro Industrial Park
 
667,271
 
224,277
 
442,994
 
21,515
 
26,894
 
394,585
 
100.0%
 
4/1/2013
       
68
 
Walgreens Aiken
 
372,480
 
11,174
 
361,306
 
1,455
 
0
 
359,851
 
100.0%
 
7/6/2013
       
69
 
The Center at Skibo
 
492,240
 
66,695
 
425,546
 
1,543
 
10,177
 
413,826
 
100.0%
 
4/29/2013
       
70
 
Walgreens Gray
 
330,770
 
9,923
 
320,847
 
1,455
 
0
 
319,392
 
100.0%
 
7/6/2013
       
71
 
Walgreens Gallatin
 
319,421
 
9,583
 
309,838
 
1,482
 
0
 
308,356
 
100.0%
 
7/6/2013
       
72
 
Walgreens Durant
 
313,698
 
9,411
 
304,287
 
1,455
 
0
 
302,832
 
100.0%
 
7/6/2013
       
73
 
Bear Creek Storage Beaumont
 
653,141
 
199,141
 
454,000
 
10,083
 
0
 
443,917
 
89.2%
 
5/21/2013
       
74
 
Walgreens - Taylorsville
 
371,510
 
11,145
 
360,365
 
2,174
 
0
 
358,191
 
100.0%
 
7/1/2013
       
75
 
Walgreens Mount Airy
 
283,240
 
8,497
 
274,743
 
1,482
 
0
 
273,261
 
100.0%
 
7/6/2013
       
76
 
Walgreens - Dickinson
 
321,555
 
9,647
 
311,908
 
2,048
 
0
 
309,861
 
100.0%
 
7/1/2013
       
77
 
Berkshire Pointe
 
466,682
 
154,682
 
312,000
 
8,514
 
14,750
 
288,736
 
100.0%
 
2/1/2013
       
78
 
1401 Central Avenue
 
329,156
 
67,397
 
261,758
 
4,058
 
13,836
 
243,865
 
100.0%
 
5/9/2013
       
79
 
The Shops at Midtown Commons
 
259,829
 
43,049
 
216,780
 
1,125
 
9,025
 
206,630
 
100.0%
 
5/2/2013
       
80
 
Cedar Lake MHC
 
471,332
 
213,923
 
257,408
 
10,050
 
0
 
247,358
 
90.0%
 
4/30/2013
       
81
 
Spruce Grove
 
330,295
 
144,426
 
185,869
 
9,009
 
0
 
176,860
 
93.9%
 
4/11/2013
       
82
 
Capstone Commons
 
246,311
 
51,471
 
194,839
 
1,505
 
11,358
 
181,976
 
100.0%
 
4/9/2013
       
83
 
Dollar General - Satsuma
 
83,155
 
832
 
82,324
 
903
 
4,513
 
76,908
 
100.0%
 
7/6/2013
       
 
 
A-1-11

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Most Recent Period(7)
 
Most Recent
 Revenues ($)
 
Most Recent
Expenses ($)
 
Most
Recent
NOI ($)
 
Most Recent
Capital
Expenditures
 
Most Recent NCF
($)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel RevPAR
 
Second Most Recent Period
 
Second Most
Recent Revenues
($)
 
Second Most
Recent Expenses
($)
 
Second Most
Recent NOI ($)
 
Second Most
Recent Capital
Expenditures
 
Second Most
Recent NCF ($)
 
Second Most
Recent Hotel
ADR
 
Second Most
Recent Hotel
RevPAR
1
 
Innsbrook Office Portfolio
 
TTM 4/30/2013
 
16,421,169
 
5,862,783
 
10,558,386
 
0
 
10,558,386
         
Actual 2012
 
16,380,647
 
5,670,845
 
10,709,802
 
0
 
10,709,802
       
1.01
 
Westgate I
 
TTM 4/30/2013
 
1,838,181
 
519,718
 
1,318,463
 
0
 
1,318,463
         
Actual 2012
 
1,794,603
 
496,218
 
1,298,385
 
0
 
1,298,385
       
1.02
 
Liberty Plaza II
 
TTM 4/30/2013
 
2,045,993
 
928,338
 
1,117,655
 
0
 
1,117,655
         
Actual 2012
 
2,055,671
 
880,973
 
1,174,698
 
0
 
1,174,698
       
1.03
 
Westerre IV
 
TTM 4/30/2013
 
1,649,139
 
497,710
 
1,151,429
 
0
 
1,151,429
         
Actual 2012
 
1,644,791
 
483,282
 
1,161,509
 
0
 
1,161,509
       
1.04
 
Westerre III
 
TTM 4/30/2013
 
1,451,942
 
477,619
 
974,323
 
0
 
974,323
         
Actual 2012
 
1,436,351
 
464,860
 
971,491
 
0
 
971,491
       
1.05
 
Technology Pointe I & II
 
TTM 4/30/2013
 
1,435,882
 
341,147
 
1,094,735
 
0
 
1,094,735
         
Actual 2012
 
1,419,156
 
323,890
 
1,095,266
 
0
 
1,095,266
       
1.06
 
Liberty Plaza I
 
TTM 4/30/2013
 
1,309,450
 
584,417
 
725,033
 
0
 
725,033
         
Actual 2012
 
1,298,703
 
570,276
 
728,427
 
0
 
728,427
       
1.07
 
Glen Forest
 
TTM 4/30/2013
 
1,523,502
 
536,797
 
986,705
 
0
 
986,705
         
Actual 2012
 
1,529,023
 
527,145
 
1,001,878
 
0
 
1,001,878
       
1.08
 
Rowe Plaza
 
TTM 4/30/2013
 
1,475,177
 
477,601
 
997,576
 
0
 
997,576
         
Actual 2012
 
1,395,869
 
507,240
 
888,629
 
0
 
888,629
       
1.09
 
Westgate II
 
TTM 4/30/2013
 
1,058,124
 
427,176
 
630,948
 
0
 
630,948
         
Actual 2012
 
1,020,143
 
406,117
 
614,026
 
0
 
614,026
       
1.10
 
4880 Cox Road
 
TTM 4/30/2013
 
993,808
 
347,563
 
646,245
 
0
 
646,245
         
Actual 2012
 
1,109,027
 
331,312
 
777,715
 
0
 
777,715
       
1.11
 
Innsbrook Commons
 
TTM 4/30/2013
 
834,079
 
384,748
 
449,332
 
0
 
449,332
         
Actual 2012
 
827,595
 
368,366
 
459,229
 
0
 
459,229
       
1.12
 
4198 Cox Road
 
TTM 4/30/2013
 
415,824
 
276,769
 
139,055
 
0
 
139,055
         
Actual 2012
 
462,816
 
248,061
 
214,755
 
0
 
214,755
       
1.13
 
Gaskins
 
TTM 4/30/2013
 
390,068
 
63,179
 
326,889
 
0
 
326,889
         
Actual 2012
 
386,899
 
63,105
 
323,794
 
0
 
323,794
       
2
 
Carolina Place
 
TTM 3/31/2013
 
23,833,923
 
6,009,114
 
17,824,809
 
0
 
17,824,809
         
Actual 2012
 
23,829,593
 
6,021,742
 
17,807,851
 
0
 
17,807,851
       
3
 
Cumberland Mall
 
TTM 2/28/2013
 
21,593,949
 
5,923,389
 
15,670,560
 
0
 
15,670,560
         
Actual 2012
 
21,432,809
 
5,845,295
 
15,587,514
 
0
 
15,587,514
       
4
 
RHP Portfolio V
 
Actual 2012
 
10,669,595
 
3,596,113
 
7,073,482
 
0
 
7,073,482
         
Actual 2011
 
10,331,027
 
3,603,256
 
6,727,771
 
0
 
6,727,771
       
4.01
 
Country Club Mobile Estates
 
Actual 2012
 
2,452,238
 
682,521
 
1,769,717
 
0
 
1,769,717
         
Actual 2011
 
2,426,309
 
753,214
 
1,673,095
 
0
 
1,673,095
       
4.02
 
Chalet North
 
Actual 2012
 
2,092,811
 
656,802
 
1,436,009
 
0
 
1,436,009
         
Actual 2011
 
2,007,601
 
644,607
 
1,362,994
 
0
 
1,362,994
       
4.03
 
Lakeview Estates
 
Actual 2012
 
1,243,433
 
316,461
 
926,972
 
0
 
926,972
         
Actual 2011
 
1,199,202
 
294,777
 
904,425
 
0
 
904,425
       
4.04
 
Evergreen Village
 
Actual 2012
 
1,051,670
 
256,427
 
795,243
 
0
 
795,243
         
Actual 2011
 
978,845
 
252,010
 
726,835
 
0
 
726,835
       
4.05
 
Colonial Gardens
 
Actual 2012
 
1,492,776
 
568,146
 
924,630
 
0
 
924,630
         
Actual 2011
 
1,396,212
 
529,932
 
866,280
 
0
 
866,280
       
4.06
 
Washingtonville Manor
 
Actual 2012
 
644,608
 
199,925
 
444,683
 
0
 
444,683
         
Actual 2011
 
660,266
 
250,820
 
409,446
 
0
 
409,446
       
4.07
 
Magnolia Circle
 
Actual 2012
 
484,643
 
271,801
 
212,842
 
0
 
212,842
         
Actual 2011
 
459,406
 
292,223
 
167,183
 
0
 
167,183
       
4.08
 
Towneship at Clifton
 
Actual 2012
 
745,875
 
446,508
 
299,367
 
0
 
299,367
         
Actual 2011
 
747,443
 
413,402
 
334,041
 
0
 
334,041
       
4.09
 
Wheel Estates
 
Actual 2012
 
222,485
 
59,886
 
162,599
 
0
 
162,599
         
Actual 2011
 
212,228
 
57,682
 
154,546
 
0
 
154,546
       
4.10
 
Brittany Place
 
Actual 2012
 
239,056
 
137,636
 
101,420
 
0
 
101,420
         
Actual 2011
 
243,515
 
114,589
 
128,926
 
0
 
128,926
       
5
 
White Marsh Mall
 
Actual 2012
 
24,403,246
 
7,149,734
 
17,253,512
 
0
 
17,253,512
         
Actual 2011
 
24,129,343
 
7,064,102
 
17,065,240
 
0
 
17,065,240
       
6
 
Rimrock Mall
 
TTM 3/31/2013
 
11,525,752
 
3,401,461
 
8,124,291
 
0
 
8,124,291
         
Actual 2012
 
11,255,884
 
3,323,565
 
7,932,319
 
0
 
7,932,319
       
7
 
Grace Lake Corporate Center
 
Annualized 10 2/28/2013
 
15,926,912
 
4,364,090
 
11,562,822
 
0
 
11,562,822
         
Annualized 8 12/31/2012
 
14,948,576
 
3,761,890
 
11,186,687
 
0
 
11,186,687
       
8
 
RHP Portfolio VI
 
Actual 2012
 
9,171,799
 
2,929,576
 
6,242,223
 
0
 
6,242,223
         
Actual 2011
 
8,825,711
 
2,832,102
 
5,993,609
 
0
 
5,993,609
       
8.01
 
Western Hills
 
Actual 2012
 
3,138,946
 
769,642
 
2,369,304
 
0
 
2,369,304
         
Actual 2011
 
2,998,596
 
738,848
 
2,259,748
 
0
 
2,259,748
       
8.02
 
Villa West
 
Actual 2012
 
1,394,671
 
301,332
 
1,093,339
 
0
 
1,093,339
         
Actual 2011
 
1,316,542
 
279,728
 
1,036,814
 
0
 
1,036,814
       
8.03
 
Northland
 
Actual 2012
 
1,210,276
 
330,843
 
879,433
 
0
 
879,433
         
Actual 2011
 
1,170,243
 
332,487
 
837,756
 
0
 
837,756
       
8.04
 
Forest Park
 
Actual 2012
 
1,023,130
 
475,902
 
547,228
 
0
 
547,228
         
Actual 2011
 
1,002,764
 
482,274
 
520,490
 
0
 
520,490
       
8.05
 
Cypress Shores
 
Actual 2012
 
738,940
 
226,285
 
512,655
 
0
 
512,655
         
Actual 2011
 
733,237
 
225,999
 
507,238
 
0
 
507,238
       
8.06
 
Ortega Village
 
Actual 2012
 
920,713
 
502,207
 
418,506
 
0
 
418,506
         
Actual 2011
 
892,755
 
475,669
 
417,086
 
0
 
417,086
       
8.07
 
Blue Valley
 
Actual 2012
 
555,854
 
243,280
 
312,574
 
0
 
312,574
         
Actual 2011
 
530,356
 
237,804
 
292,552
 
0
 
292,552
       
8.08
 
El Caudillo
 
Actual 2012
 
189,269
 
80,085
 
109,184
 
0
 
109,184
         
Actual 2011
 
181,218
 
59,293
 
121,925
 
0
 
121,925
       
9
 
100 & 150 South Wacker Drive
 
Actual 2012
 
27,920,577
 
14,113,211
 
13,807,366
 
0
 
13,807,366
         
Actual 2011
 
27,331,799
 
14,448,223
 
12,883,576
 
0
 
12,883,576
       
10
 
One Eleven Magnolia
 
TTM 4/30/2013
 
6,910,546
 
3,325,717
 
3,584,829
 
0
 
3,584,829
         
Actual 2012
 
6,659,962
 
3,271,041
 
3,388,921
 
0
 
3,388,921
       
11
 
Storage Zone Portfolio
 
TTM 3/31/2013
 
5,277,814
 
2,236,146
 
3,041,668
 
0
 
3,041,668
         
Actual 2012
 
5,205,040
 
2,236,839
 
2,968,201
 
0
 
2,968,201
       
11.01
 
Brecksville
 
TTM 3/31/2013
 
529,266
 
207,957
 
321,309
 
0
 
321,309
         
Actual 2012
 
519,498
 
201,904
 
317,594
 
0
 
317,594
       
11.02
 
Avon
 
TTM 3/31/2013
 
461,499
 
168,672
 
292,827
 
0
 
292,827
         
Actual 2012
 
445,004
 
167,895
 
277,109
 
0
 
277,109
       
11.03
 
Ravenna & Annex
 
TTM 3/31/2013
 
522,787
 
226,340
 
296,447
 
0
 
296,447
         
Actual 2012
 
521,886
 
223,551
 
298,335
 
0
 
298,335
       
11.04
 
Medina
 
TTM 3/31/2013
 
426,874
 
144,680
 
282,194
 
0
 
282,194
         
Actual 2012
 
409,115
 
148,245
 
260,870
 
0
 
260,870
       
11.05
 
Hudson
 
TTM 3/31/2013
 
501,964
 
238,776
 
263,188
 
0
 
263,188
         
Actual 2012
 
497,711
 
235,582
 
262,129
 
0
 
262,129
       
11.06
 
Streetsboro
 
TTM 3/31/2013
 
426,214
 
164,330
 
261,884
 
0
 
261,884
         
Actual 2012
 
422,696
 
171,869
 
250,827
 
0
 
250,827
       
11.07
 
Warren & Cortland
 
TTM 3/31/2013
 
352,188
 
156,323
 
195,865
 
0
 
195,865
         
Actual 2012
 
350,244
 
157,645
 
192,599
 
0
 
192,599
       
11.08
 
West Market
 
TTM 3/31/2013
 
330,885
 
142,932
 
187,953
 
0
 
187,953
         
Actual 2012
 
337,077
 
142,573
 
194,504
 
0
 
194,504
       
11.09
 
Chenoweth
 
TTM 3/31/2013
 
347,017
 
146,096
 
200,921
 
0
 
200,921
         
Actual 2012
 
340,953
 
146,973
 
193,980
 
0
 
193,980
       
11.10
 
Shanafelt
 
TTM 3/31/2013
 
329,665
 
171,349
 
158,316
 
0
 
158,316
         
Actual 2012
 
330,625
 
172,146
 
158,479
 
0
 
158,479
       
11.11
 
Elyria
 
TTM 3/31/2013
 
272,187
 
125,720
 
146,467
 
0
 
146,467
         
Actual 2012
 
259,045
 
126,780
 
132,265
 
0
 
132,265
       
11.12
 
Peninsula
 
TTM 3/31/2013
 
216,991
 
111,721
 
105,270
 
0
 
105,270
         
Actual 2012
 
214,936
 
110,367
 
104,569
 
0
 
104,569
       
11.13
 
Sandusky
 
TTM 3/31/2013
 
207,879
 
86,300
 
121,579
 
0
 
121,579
         
Actual 2012
 
208,548
 
88,787
 
119,761
 
0
 
119,761
       
11.14
 
Cuyahoga Falls
 
TTM 3/31/2013
 
187,871
 
61,859
 
126,012
 
0
 
126,012
         
Actual 2012
 
185,024
 
59,403
 
125,621
 
0
 
125,621
       
11.15
 
East Liverpool
 
TTM 3/31/2013
 
164,527
 
83,093
 
81,434
 
0
 
81,434
         
Actual 2012
 
162,678
 
83,119
 
79,559
 
0
 
79,559
       
12
 
Durban Retail Portfolio
 
TTM 3/31/2013
 
3,723,926
 
870,998
 
2,852,928
 
0
 
2,852,928
         
Actual 2012
 
3,736,895
 
896,962
 
2,839,933
 
0
 
2,839,933
       
12.01
 
Waterford Shoppes
 
TTM 3/31/2013
 
1,022,043
 
222,873
 
799,170
 
0
 
799,170
         
Actual 2012
 
1,016,970
 
245,568
 
771,402
 
0
 
771,402
       
12.02
 
Mebane Oaks Village
 
TTM 3/31/2013
 
1,134,920
 
247,781
 
887,139
 
0
 
887,139
         
Actual 2012
 
1,126,029
 
238,472
 
887,557
 
0
 
887,557
       
12.03
 
Magnolia Oaks Village
 
TTM 3/31/2013
 
858,216
 
211,817
 
646,399
 
0
 
646,399
         
Actual 2012
 
851,289
 
221,939
 
629,350
 
0
 
629,350
       
12.04
 
Hyde Park Shopping Center
 
TTM 3/31/2013
 
708,747
 
188,527
 
520,220
 
0
 
520,220
         
Actual 2012
 
742,607
 
190,983
 
551,624
 
0
 
551,624
       
13
 
Queens Tower
 
TTM 3/31/2013
 
4,087,760
 
1,346,182
 
2,741,578
 
0
 
2,741,578
         
Actual 2012
 
3,970,384
 
1,240,965
 
2,729,419
 
0
 
2,729,419
       
14
 
Starwood Schulte Hotel Portfolio
 
TTM 4/30/2013
 
8,568,484
 
5,683,289
 
2,885,195
 
343,471
 
2,541,724
 
111.03
 
78.25
 
Actual 2012
 
8,521,870
 
5,953,823
 
2,568,047
 
341,605
 
2,226,442
 
109.04
 
76.85
14.01
 
Sheraton - St. Paul Woodbury
 
TTM 4/30/2013
 
5,800,490
 
4,286,666
 
1,513,824
 
232,751
 
1,281,073
 
125.54
 
86.07
 
Actual 2012
 
5,611,227
 
4,413,598
 
1,197,629
 
225,179
 
972,450
 
122.52
 
81.08
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
 
TTM 4/30/2013
 
2,767,994
 
1,396,623
 
1,371,371
 
110,720
 
1,260,651
 
91.24
 
67.59
 
Actual 2012
 
2,910,643
 
1,540,225
 
1,370,418
 
116,426
 
1,253,992
 
90.66
 
71.07
15
 
Gatlin Jacksonville Portfolio
 
Various
 
2,113,533
 
786,201
 
1,327,332
 
9,741
 
1,317,592
         
Actual 2011
 
2,246,432
 
764,490
 
1,481,942
 
14,816
 
1,467,126
       
15.01
 
Crossroads at Mandarin
 
TTM 7/31/2012
 
661,360
 
223,874
 
437,486
 
0
 
437,486
         
Actual 2011
 
700,878
 
220,931
 
479,947
 
0
 
479,947
       
15.02
 
Merrill Station
 
TTM 8/31/2012
 
653,451
 
337,497
 
315,954
 
0
 
315,954
         
Actual 2011
 
740,233
 
308,192
 
432,041
 
0
 
432,041
       
15.03
 
Village Shoppes
 
TTM 6/30/2012
 
798,722
 
224,830
 
573,892
 
9,741
 
564,151
         
Actual 2011
 
805,321
 
235,367
 
569,954
 
14,816
 
555,138
       
16
 
300 & 390 Union
 
TTM 4/30/2013
 
3,457,292
 
1,630,940
 
1,826,353
 
0
 
1,826,353
         
Actual 2012
 
3,383,315
 
1,563,726
 
1,819,588
 
0
 
1,819,588
       
17
 
Doubletree Hotel - Los Angeles Norwalk
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
18
 
Plaza De Oro Shopping Center
 
Actual 2012
 
2,039,614
 
462,472
 
1,577,142
 
3,951
 
1,573,191
         
Actual 2011
 
1,989,377
 
396,196
 
1,593,181
 
0
 
1,593,181
       
19
 
Oaks at Broad River
 
TTM 4/30/2013
 
2,410,758
 
1,082,379
 
1,328,379
 
0
 
1,328,379
         
Actual 2012
 
2,413,481
 
1,038,262
 
1,375,219
 
0
 
1,375,219
       
20
 
Paseo Place
 
TTM 3/31/2013
 
1,722,665
 
814,851
 
907,814
 
0
 
907,814
         
Actual 2012
 
1,676,562
 
768,482
 
908,080
 
0
 
908,080
       
21
 
Shops at Bruckner
 
TTM 2/28/2013
 
4,030,894
 
1,801,745
 
2,229,149
 
0
 
2,229,149
         
Actual 2012
 
4,042,690
 
1,771,175
 
2,271,515
 
0
 
2,271,515
       
22
 
Residence Inn Melbourne
 
TTM 2/28/2013
 
3,798,664
 
2,234,634
 
1,564,030
 
190,010
 
1,374,020
 
99.82
 
75.54
 
Actual 2012
 
3,738,525
 
2,243,570
 
1,494,955
 
186,926
 
1,308,029
 
99.76
 
75.54
23
 
Residence Inn - Hartford
 
Various
 
5,769,894
 
4,168,592
 
1,601,302
 
196,946
 
1,404,356
 
137.94
 
109.12
 
Actual 2012
 
5,781,197
 
4,283,542
 
1,497,655
 
197,433
 
1,300,222
 
137.67
 
109.01
24
 
Crowne Plaza Madison
 
Actual 2012
 
7,332,006
 
5,490,543
 
1,841,463
 
293,280
 
1,548,183
 
87.98
 
61.98
 
Actual 2011
 
6,976,656
 
5,336,959
 
1,639,697
 
279,066
 
1,360,631
 
88.78
 
58.01
25
 
The Vineyards Apartments
 
TTM 3/31/2013
 
2,836,275
 
1,252,443
 
1,583,832
 
67,715
 
1,516,117
         
Actual 2012
 
2,823,425
 
1,247,659
 
1,575,766
 
67,369
 
1,508,397
       
26
 
Grand Forks Market Place
 
Actual 2012
 
2,558,637
 
479,864
 
2,078,773
 
0
 
2,078,773
         
Actual 2011
 
2,475,873
 
538,387
 
1,937,487
 
0
 
1,937,487
       
27
 
24 Hour Fitness - Fremont
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
28
 
Holiday Inn Westchase
 
TTM 5/31/2013
 
4,024,210
 
2,574,739
 
1,449,470
 
160,968
 
1,288,502
 
119.42
 
73.55
 
Actual 2012
 
3,876,075
 
2,632,858
 
1,243,217
 
155,043
 
1,088,174
 
114.87
 
69.40
29
 
Hampstead Marketplace
 
Actual 2012
 
1,391,172
 
319,709
 
1,071,463
 
0
 
1,071,463
         
Actual 2011
 
1,327,242
 
294,931
 
1,032,311
 
0
 
1,032,311
       
30
 
Fairway Portfolio
 
TTM 2/28/2013
 
1,434,826
 
547,037
 
887,789
 
0
 
887,789
         
Actual 2012
 
1,444,792
 
556,678
 
888,114
 
0
 
888,114
       
30.01
 
Mercer Creek Meadows
 
TTM 2/28/2013
 
594,934
 
225,148
 
369,786
 
0
 
369,786
         
Actual 2012
 
603,836
 
229,341
 
374,495
 
0
 
374,495
       
30.02
 
Walnut Meadows
 
TTM 2/28/2013
 
413,731
 
179,677
 
234,054
 
0
 
234,054
         
Actual 2012
 
412,988
 
180,270
 
232,718
 
0
 
232,718
       
30.03
 
Alder Meadows
 
TTM 2/28/2013
 
426,161
 
142,212
 
283,949
 
0
 
283,949
         
Actual 2012
 
427,968
 
147,067
 
280,901
 
0
 
280,901
       
31
 
Hampton Inn & Suites - Westgate
 
TTM 2/28/2013
 
3,513,773
 
2,214,737
 
1,299,036
 
0
 
1,299,036
 
110.18
 
75.31
 
Actual 2012
 
3,485,472
 
2,203,300
 
1,282,172
 
0
 
1,282,172
 
109.38
 
74.93
32
 
Carriage Way MHP
 
TTM 3/31/2013
 
3,318,597
 
1,002,759
 
2,315,838
 
0
 
2,315,838
         
Actual 2012
 
3,303,993
 
973,812
 
2,330,181
 
0
 
2,330,181
       
33
 
321 Santa Monica
 
Actual 2012
 
1,123,271
 
200,724
 
922,546
 
0
 
922,546
         
Actual 2011
 
1,014,066
 
227,662
 
786,404
 
0
 
786,404
       
34
 
Holiday Inn Express - Greenville
 
TTM 2/28/2013
 
3,645,979
 
2,301,724
 
1,344,255
 
0
 
1,344,255
 
87.38
 
61.83
 
Actual 2012
 
3,555,934
 
2,261,357
 
1,294,577
 
0
 
1,294,577
 
86.95
 
60.40
35
 
Ruta Hotel Portfolio
 
TTM 4/30/2013
 
4,501,398
 
2,836,175
 
1,665,223
 
180,056
 
1,485,167
 
89.10
 
37.30
 
Actual 2012
 
4,363,506
 
2,874,958
 
1,488,548
 
174,540
 
1,314,008
 
88.97
 
36.29
35.01
 
Best Western Plus Sandusky
 
TTM 4/30/2013
 
1,723,641
 
862,460
 
861,181
 
68,946
 
792,236
 
99.72
 
52.98
 
Actual 2012
 
1,703,676
 
836,745
 
866,932
 
68,147
 
798,785
 
97.76
 
52.20
35.02
 
Comfort Inn Sandusky
 
TTM 4/30/2013
 
2,777,757
 
1,973,716
 
804,042
 
111,110
 
692,931
 
82.48
 
30.49
 
Actual 2012
 
2,659,830
 
2,038,214
 
621,616
 
106,393
 
515,223
 
83.21
 
29.38
36
 
Seaport Storage Center
 
TTM 2/28/2013
 
1,605,451
 
539,018
 
1,066,433
 
0
 
1,066,433
         
Actual 2012
 
1,605,786
 
506,839
 
1,098,948
 
0
 
1,098,948
       
37
 
Dicesare MHP Portfolio
 
TTM 4/30/2013
 
1,196,033
 
412,536
 
783,497
 
0
 
783,497
         
Actual 2012
 
1,159,052
 
389,893
 
769,159
 
0
 
769,159
       
37.01
 
Independence Park
 
TTM 4/30/2013
 
336,358
 
86,479
 
249,879
 
0
 
249,879
         
Actual 2012
 
322,003
 
76,014
 
245,989
 
0
 
245,989
       
37.02
 
Hillside Estates
 
TTM 4/30/2013
 
275,995
 
40,333
 
235,662
 
0
 
235,662
         
Actual 2012
 
271,562
 
39,615
 
231,947
 
0
 
231,947
       
37.03
 
Valley High
 
TTM 4/30/2013
 
250,671
 
93,240
 
157,431
 
0
 
157,431
         
Actual 2012
 
230,623
 
70,684
 
159,939
 
0
 
159,939
       
37.04
 
Rostraver Estates
 
TTM 4/30/2013
 
333,009
 
192,484
 
140,525
 
0
 
140,525
         
Actual 2012
 
336,068
 
203,580
 
132,488
 
0
 
132,488
       
38
 
The Shops at Cape Coral Parkway
 
Actual 2012
 
1,129,618
 
228,417
 
901,201
 
0
 
901,201
         
Actual 2011
 
1,060,649
 
230,740
 
829,909
 
0
 
829,909
       
39
 
Candlewood Suites - Flowood (Jackson)
 
TTM 4/30/2013
 
2,052,633
 
1,063,057
 
989,576
 
0
 
989,576
 
74.47
 
49.67
 
Actual 2012
 
1,864,427
 
1,039,325
 
825,102
 
0
 
825,102
 
73.45
 
44.95
40
 
Hotel Vetiver
 
TTM 5/31/2013
 
2,826,987
 
1,710,944
 
1,116,043
 
113,079
 
1,002,964
 
147.33
 
124.92
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
41
 
Julington Square
 
TTM 2/28/2013
 
452,572
 
321,285
 
131,288
 
0
 
131,288
         
Actual 2012
 
688,901
 
282,327
 
406,574
 
0
 
406,574
       
42
 
Hyatt Place Germantown
 
TTM 2/28/2013
 
3,394,924
 
2,443,434
 
951,490
 
135,797
 
815,693
 
101.45
 
69.48
 
Actual 2012
 
3,357,113
 
2,416,243
 
940,870
 
134,285
 
806,585
 
100.49
 
68.49
43
 
The Shops at Church Square
 
Actual 2012
 
1,605,297
 
599,173
 
1,006,124
 
0
 
1,006,124
         
Actual 2011
 
1,614,508
 
608,078
 
1,006,431
 
0
 
1,006,431
       
 
 
A-1-12

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Most Recent Period(7)
 
Most Recent
Revenues ($)
 
Most Recent
Expenses ($)
 
Most
Recent
NOI ($)
 
Most Recent
Capital
Expenditures
 
Most Recent NCF
($)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel RevPAR
 
Second Most Recent Period
 
Second Most
Recent Revenues
($)
 
Second Most
Recent Expenses
($)
 
Second Most
Recent NOI ($)
 
Second Most
Recent Capital
Expenditures
 
Second Most
Recent NCF ($)
 
Second Most
Recent Hotel
ADR
 
Second Most
Recent Hotel
RevPAR
44
 
Inland Family Dollar/Dollar General Pool
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.01
 
Family Dollar - Lorain, OH
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.02
 
Dollar General - Spooner, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.03
 
Dollar General - Baldwin, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.04
 
Family Dollar - Abilene TX
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.05
 
Dollar General - Oxford, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.06
 
Family Dollar - Colorado City, TX
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.07
 
Dollar General - Nekoosa, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.08
 
Dollar General - Wittenberg, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.09
 
Family Dollar - Cisco, TX
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
44.10
 
Dollar General - Mercer, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
45
 
Greenville-Augusta Apartment Portfolio
 
TTM 3/31/2013
 
1,690,384
 
821,500
 
868,884
 
0
 
868,884
         
Actual 2012
 
1,689,933
 
795,269
 
894,665
 
0
 
894,665
       
45.01
 
Pine Crest Apartments
 
TTM 3/31/2013
 
721,827
 
342,558
 
379,269
 
0
 
379,269
         
Actual 2012
 
721,651
 
321,816
 
399,835
 
0
 
399,835
       
45.02
 
Willow Wick Apartments
 
TTM 3/31/2013
 
647,247
 
354,645
 
292,602
 
0
 
292,602
         
Actual 2012
 
649,777
 
357,490
 
292,287
 
0
 
292,287
       
45.03
 
Broadway Apartments
 
TTM 3/31/2013
 
321,310
 
124,297
 
197,013
 
0
 
197,013
         
Actual 2012
 
318,505
 
115,962
 
202,543
 
0
 
202,543
       
46
 
North Reno Plaza
 
TTM 1/31/2013
 
1,277,629
 
416,281
 
861,348
 
0
 
861,348
         
Actual 2012
 
1,175,759
 
391,106
 
784,652
 
0
 
784,652
       
47
 
Ravenswood Professional Office Building
 
Actual 2012
 
1,114,053
 
536,340
 
577,713
 
0
 
577,713
         
Actual 2011
 
1,028,792
 
489,375
 
539,417
 
0
 
539,417
       
48
 
Chateau Avalon Apartments
 
Annualized 3 5/31/2013
 
1,316,656
 
718,804
 
597,852
 
0
 
597,852
         
Annualized 6 5/31/2013
 
1,281,196
 
772,296
 
508,900
 
0
 
508,900
       
49
 
Holiday Inn Express Webster
 
TTM 2/28/2013
 
2,090,552
 
1,218,682
 
871,869
 
83,622
 
788,247
 
93.85
 
55.25
 
Actual 2012
 
2,021,659
 
1,233,786
 
787,873
 
80,866
 
707,007
 
93.22
 
53.24
50
 
Holiday Inn Express - Vernal
 
TTM 3/31/2013
 
2,549,863
 
1,429,647
 
1,120,216
 
0
 
1,120,216
 
133.46
 
100.63
 
Actual 2012
 
2,619,585
 
1,388,217
 
1,231,368
 
0
 
1,231,368
 
134.33
 
103.13
51
 
Holiday Inn Express - Westgate
 
TTM 2/28/2013
 
2,272,978
 
1,465,283
 
807,695
 
0
 
807,695
 
100.42
 
69.25
 
Actual 2012
 
2,270,142
 
1,470,225
 
799,917
 
0
 
799,917
 
99.58
 
68.89
52
 
Academy Sports + Outdoors Kannapolis
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
53
 
Hampton Inn  Syracuse
 
TTM 3/31/2013
 
2,765,310
 
1,752,623
 
1,012,687
 
110,612
 
902,075
 
122.87
 
93.86
 
Actual 2012
 
2,703,153
 
1,701,043
 
1,002,110
 
108,126
 
893,984
 
121.22
 
91.49
54
 
Willow Festival Annex
 
Actual 2012
 
1,368,408
 
761,864
 
606,544
 
0
 
606,544
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
55
 
Ashford Club Apartments
 
TTM 3/31/2013
 
970,732
 
484,698
 
486,034
 
0
 
486,034
         
Actual 2012
 
974,360
 
475,869
 
498,491
 
0
 
498,491
       
56
 
Hampton Inn - Easley
 
TTM 2/28/2013
 
1,864,261
 
1,084,390
 
779,871
 
0
 
779,871
 
99.43
 
62.32
 
Actual 2012
 
1,844,376
 
1,077,024
 
767,352
 
0
 
767,352
 
98.79
 
61.50
57
 
Oakland Mall Apartments
 
TTM 3/31/2013
 
1,619,746
 
903,446
 
716,300
 
0
 
716,300
         
Actual 2012
 
1,605,044
 
911,942
 
693,102
 
0
 
693,102
       
58
 
Shoppes of Deerwood Lake
 
TTM 2/28/2013
 
760,977
 
156,442
 
604,535
 
0
 
604,535
         
Actual 2012
 
763,691
 
157,215
 
606,477
 
0
 
606,477
       
59
 
Wal-Mart Calaveras Square
 
Actual 2012
 
605,296
 
102,891
 
502,405
 
0
 
502,405
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
60
 
Crestwind Apartments
 
Annualized 3 5/31/2013
 
1,100,173
 
498,433
 
601,739
 
0
 
601,739
         
Annualized 6 5/31/2013
 
1,049,400
 
528,798
 
520,602
 
0
 
520,602
       
61
 
Creekside Shopping Center
 
TTM 3/31/2013
 
706,125
 
143,750
 
562,375
 
10,270
 
552,105
         
Actual 2012
 
723,676
 
177,027
 
546,649
 
10,270
 
536,379
       
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
TTM 4/30/2013
 
784,528
 
291,040
 
493,488
 
0
 
493,488
         
Actual 2012
 
771,262
 
282,903
 
488,360
 
0
 
488,360
       
62.01
 
Mission
 
TTM 4/30/2013
 
414,018
 
129,476
 
284,542
 
0
 
284,542
         
Actual 2012
 
406,051
 
120,048
 
286,003
 
0
 
286,003
       
62.02
 
Sunshine
 
TTM 4/30/2013
 
166,788
 
63,046
 
103,742
 
0
 
103,742
         
Actual 2012
 
165,746
 
61,503
 
104,243
 
0
 
104,243
       
62.03
 
Alta Mesa
 
TTM 4/30/2013
 
203,722
 
98,518
 
105,204
 
0
 
105,204
         
Actual 2012
 
199,465
 
101,352
 
98,114
 
0
 
98,114
       
63
 
Rock Island Building
 
TTM 3/31/2013
 
588,698
 
217,885
 
370,813
 
0
 
370,813
         
Actual 2012
 
553,247
 
214,679
 
338,568
 
0
 
338,568
       
64
 
Shoppes at North Augusta
 
Actual 2012
 
729,921
 
168,605
 
561,316
 
35,107
 
526,209
         
Actual 2011
 
719,123
 
167,043
 
552,080
 
5,800
 
546,280
       
65
 
Premium Self Storage
 
TTM 3/31/2013
 
964,148
 
376,001
 
588,147
 
0
 
588,147
         
Actual 2012
 
979,440
 
383,332
 
596,108
 
0
 
596,108
       
66
 
Mountain View Village
 
TTM 3/31/2013
 
884,218
 
495,481
 
388,736
 
0
 
388,736
         
Actual 2012
 
878,000
 
479,658
 
398,342
 
0
 
398,342
       
67
 
Marlboro Industrial Park
 
TTM 3/31/2013
 
749,152
 
182,076
 
567,076
 
28,137
 
538,939
         
Actual 2012
 
742,829
 
180,485
 
562,345
 
34,241
 
528,104
       
68
 
Walgreens Aiken
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
69
 
The Center at Skibo
 
Actual 2012
 
509,496
 
59,302
 
450,194
 
0
 
450,194
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
70
 
Walgreens Gray
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
71
 
Walgreens Gallatin
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
72
 
Walgreens Durant
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
73
 
Bear Creek Storage Beaumont
 
TTM 4/30/2013
 
672,211
 
189,881
 
482,330
 
0
 
482,330
         
Actual 2012
 
689,269
 
191,015
 
498,254
 
0
 
498,254
       
74
 
Walgreens - Taylorsville
 
Actual 2012
 
383,000
 
0
 
383,000
 
0
 
383,000
         
Actual 2011
 
383,000
 
0
 
383,000
 
0
 
383,000
       
75
 
Walgreens Mount Airy
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
76
 
Walgreens - Dickinson
 
Actual 2012
 
331,500
 
0
 
331,500
 
0
 
331,500
         
Actual 2011
 
331,500
 
0
 
331,500
 
819
 
330,681
       
77
 
Berkshire Pointe
 
TTM 3/31/2013
 
498,319
 
153,974
 
344,345
 
29,727
 
314,618
         
Actual 2012
 
487,794
 
141,501
 
346,293
 
29,727
 
316,566
       
78
 
1401 Central Avenue
 
TTM 5/31/2013
 
253,695
 
64,280
 
189,415
 
0
 
189,415
         
Actual 2012
 
205,029
 
57,819
 
147,210
 
0
 
147,210
       
79
 
The Shops at Midtown Commons
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
80
 
Cedar Lake MHC
 
TTM 4/30/2013
 
469,224
 
195,157
 
274,067
 
13,040
 
261,027
         
Actual 2012
 
485,080
 
177,663
 
307,417
 
13,040
 
294,377
       
81
 
Spruce Grove
 
TTM 5/31/2013
 
330,455
 
129,955
 
200,500
 
0
 
200,500
         
Actual 2012
 
331,307
 
122,075
 
209,231
 
0
 
209,231
       
82
 
Capstone Commons
 
Annualized 5 5/31/2013
 
226,873
 
55,060
 
171,813
 
0
 
171,813
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
83
 
Dollar General - Satsuma
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
 
 
A-1-13

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
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
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(8)(9)(10)
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
1
 
Innsbrook Office Portfolio
 
Various
 
15,865,384
 
5,432,651
 
10,432,733
 
0
 
10,432,733
         
N
 
Various
 
Various
 
Various
 
Various
1.01
 
Westgate I
 
Annualized 8 12/31/2011
 
1,883,485
 
489,773
 
1,393,712
 
0
 
1,393,712
         
N
 
Suncom Wireless (T-Mobile)
 
91,752
 
100.0%
 
8/31/2020
1.02
 
Liberty Plaza II
 
Annualized 8 12/31/2011
 
1,621,315
 
769,635
 
851,680
 
0
 
851,680
         
N
 
Capital One Services, LLC
 
135,375
 
100.0%
 
7/31/2016
1.03
 
Westerre IV
 
Annualized 8 12/31/2011
 
1,743,294
 
498,202
 
1,245,093
 
0
 
1,245,093
         
N
 
John F. VanDer Hyde & Assoc
 
47,428
 
60.7%
 
8/31/2018
1.04
 
Westerre III
 
Annualized 8 12/31/2011
 
1,617,786
 
479,501
 
1,138,285
 
0
 
1,138,285
         
N
 
Stellar One Bank.
 
25,905
 
34.0%
 
5/31/2019
1.05
 
Technology Pointe I & II
 
Annualized 8 12/31/2011
 
1,241,435
 
310,611
 
930,824
 
0
 
930,824
         
N
 
Patient First Corporation
 
69,121
 
61.6%
 
4/30/2016
1.06
 
Liberty Plaza I
 
Annualized 8 12/31/2011
 
1,343,472
 
587,677
 
755,795
 
0
 
755,795
         
N
 
New Cingular Wireless PCS
 
31,450
 
39.1%
 
7/31/2016
1.07
 
Glen Forest
 
Annualized 5 12/31/2011
 
775,240
 
326,723
 
448,517
 
0
 
448,517
         
N
 
The Hanover Insurance Company
 
20,872
 
26.0%
 
2/28/2015
1.08
 
Rowe Plaza
 
Annualized 8 12/31/2011
 
1,306,202
 
464,219
 
841,982
 
0
 
841,982
         
N
 
Goodman & Company, LLP
 
25,567
 
35.2%
 
10/31/2015
1.09
 
Westgate II
 
Annualized 8 12/31/2011
 
1,055,418
 
384,291
 
671,126
 
0
 
671,126
         
N
 
Progressive Casualty Ins.
 
20,049
 
33.3%
 
12/31/2015
1.10
 
4880 Cox Road
 
Annualized 8 12/31/2011
 
1,381,971
 
430,942
 
951,029
 
0
 
951,029
         
N
 
General Electric Company
 
30,535
 
52.0%
 
9/30/2017
1.11
 
Innsbrook Commons
 
Annualized 8 12/31/2011
 
827,493
 
358,776
 
468,717
 
0
 
468,717
         
N
 
Dominion Environmental Group
 
29,893
 
50.6%
 
1/31/2017
1.12
 
4198 Cox Road
 
Annualized 8 12/31/2011
 
659,949
 
262,768
 
397,181
 
0
 
397,181
         
N
 
Commonwealth Commercial
 
15,680
 
35.6%
 
8/31/2018
1.13
 
Gaskins
 
Annualized 8 12/31/2011
 
408,325
 
69,533
 
338,792
 
0
 
338,792
         
N
 
Wells Fargo Bank, NA
 
44,926
 
100.0%
 
4/30/2016
2
 
Carolina Place
 
Actual 2011
 
24,069,118
 
5,885,142
 
18,183,976
 
0
 
18,183,976
         
N
 
Sears
 
157,752
 
24.4%
 
7/23/2016
3
 
Cumberland Mall
 
Actual 2011
 
19,837,593
 
5,349,866
 
14,487,727
 
0
 
14,487,727
         
N
 
Costco
 
147,409
 
27.2%
 
11/30/2026
4
 
RHP Portfolio V
 
Actual 2010
 
10,020,493
 
3,522,898
 
6,497,595
 
0
 
6,497,595
         
N
               
4.01
 
Country Club Mobile Estates
 
Actual 2010
 
2,396,993
 
726,769
 
1,670,224
 
0
 
1,670,224
         
N
               
4.02
 
Chalet North
 
Actual 2010
 
1,970,673
 
643,800
 
1,326,873
 
0
 
1,326,873
         
N
               
4.03
 
Lakeview Estates
 
Actual 2010
 
1,148,860
 
279,372
 
869,488
 
0
 
869,488
         
N
               
4.04
 
Evergreen Village
 
Actual 2010
 
894,478
 
251,693
 
642,785
 
0
 
642,785
         
N
               
4.05
 
Colonial Gardens
 
Actual 2010
 
1,344,955
 
512,932
 
832,023
 
0
 
832,023
         
N
               
4.06
 
Washingtonville Manor
 
Actual 2010
 
638,654
 
246,685
 
391,969
 
0
 
391,969
         
N
               
4.07
 
Magnolia Circle
 
Actual 2010
 
433,995
 
278,571
 
155,424
 
0
 
155,424
         
N
               
4.08
 
Towneship at Clifton
 
Actual 2010
 
753,490
 
419,964
 
333,526
 
0
 
333,526
         
N
               
4.09
 
Wheel Estates
 
Actual 2010
 
208,226
 
59,272
 
148,954
 
0
 
148,954
         
N
               
4.10
 
Brittany Place
 
Actual 2010
 
230,169
 
103,840
 
126,329
 
0
 
126,329
         
N
               
5
 
White Marsh Mall
 
Actual 2010
 
23,542,162
 
6,723,241
 
16,818,921
 
0
 
16,818,921
         
N
 
BOSCOV’S
 
197,345
 
28.1%
 
1/31/2028
6
 
Rimrock Mall
 
Actual 2011
 
10,839,164
 
3,070,777
 
7,768,387
 
0
 
7,768,387
         
N
 
JCPenney
 
96,800
 
22.6%
 
1/31/2016
7
 
Grace Lake Corporate Center
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Visteon Corporation
 
527,857
 
59.8%
 
4/16/2027
8
 
RHP Portfolio VI
 
Actual 2010
 
8,493,422
 
2,729,292
 
5,764,130
 
0
 
5,764,130
         
N
               
8.01
 
Western Hills
 
Actual 2010
 
2,871,809
 
836,346
 
2,035,463
 
0
 
2,035,463
         
N
               
8.02
 
Villa West
 
Actual 2010
 
1,236,575
 
265,349
 
971,226
 
0
 
971,226
         
N
               
8.03
 
Northland
 
Actual 2010
 
1,159,822
 
316,173
 
843,649
 
0
 
843,649
         
N
               
8.04
 
Forest Park
 
Actual 2010
 
1,022,613
 
330,888
 
691,725
 
0
 
691,725
         
N
               
8.05
 
Cypress Shores
 
Actual 2010
 
721,580
 
220,106
 
501,474
 
0
 
501,474
         
N
               
8.06
 
Ortega Village
 
Actual 2010
 
810,621
 
458,288
 
352,333
 
0
 
352,333
         
N
               
8.07
 
Blue Valley
 
Actual 2010
 
494,478
 
233,774
 
260,704
 
0
 
260,704
         
N
               
8.08
 
El Caudillo
 
Actual 2010
 
175,924
 
68,368
 
107,556
 
0
 
107,556
         
N
               
9
 
100 & 150 South Wacker Drive
 
Actual 2010
 
28,738,640
 
13,570,505
 
15,168,135
 
0
 
15,168,135
         
N
 
NYSE Euronext
 
73,552
 
6.7%
 
5/31/2014
10
 
One Eleven Magnolia
 
Actual 2011
 
5,716,110
 
3,162,208
 
2,553,902
 
0
 
2,553,902
         
N
 
Kaufman, Englett & Lynd, LLC
 
42,757
 
13.5%
 
7/31/2014
11
 
Storage Zone Portfolio
 
Actual 2011
 
5,063,181
 
2,172,200
 
2,890,981
 
0
 
2,890,981
         
N
               
11.01
 
Brecksville
 
Actual 2011
 
529,096
 
189,474
 
339,622
 
0
 
339,622
         
N
               
11.02
 
Avon
 
Actual 2011
 
426,283
 
172,231
 
254,052
 
0
 
254,052
         
N
               
11.03
 
Ravenna & Annex
 
Actual 2011
 
511,940
 
216,690
 
295,250
 
0
 
295,250
         
N
               
11.04
 
Medina
 
Actual 2011
 
390,959
 
149,943
 
241,016
 
0
 
241,016
         
N
               
11.05
 
Hudson
 
Actual 2011
 
467,420
 
219,703
 
247,717
 
0
 
247,717
         
N
               
11.06
 
Streetsboro
 
Actual 2011
 
411,904
 
168,748
 
243,156
 
0
 
243,156
         
N
               
11.07
 
Warren & Cortland
 
Actual 2011
 
349,414
 
146,918
 
202,496
 
0
 
202,496
         
N
               
11.08
 
West Market
 
Actual 2011
 
332,465
 
146,495
 
185,970
 
0
 
185,970
         
N
               
11.09
 
Chenoweth
 
Actual 2011
 
350,389
 
140,103
 
210,286
 
0
 
210,286
         
N
               
11.10
 
Shanafelt
 
Actual 2011
 
316,682
 
167,729
 
148,953
 
0
 
148,953
         
N
               
11.11
 
Elyria
 
Actual 2011
 
259,234
 
128,289
 
130,945
 
0
 
130,945
         
N
               
11.12
 
Peninsula
 
Actual 2011
 
198,547
 
114,182
 
84,365
 
0
 
84,365
         
N
               
11.13
 
Sandusky
 
Actual 2011
 
183,646
 
83,685
 
99,961
 
0
 
99,961
         
N
               
11.14
 
Cuyahoga Falls
 
Actual 2011
 
175,152
 
55,390
 
119,762
 
0
 
119,762
         
N
               
11.15
 
East Liverpool
 
Actual 2011
 
160,050
 
72,622
 
87,428
 
0
 
87,428
         
N
               
12
 
Durban Retail Portfolio
 
Actual 2011
 
3,647,276
 
844,236
 
2,803,039
 
0
 
2,803,039
         
N
 
Various
 
Various
 
Various
 
Various
12.01
 
Waterford Shoppes
 
Actual 2011
 
981,563
 
233,848
 
747,715
 
0
 
747,715
         
N
 
Food Lion
 
34,928
 
46.0%
 
12/11/2027
12.02
 
Mebane Oaks Village
 
Actual 2011
 
1,166,082
 
210,883
 
955,199
 
0
 
955,199
         
N
 
Lowe’s Food Stores Inc.
 
46,891
 
50.7%
 
5/13/2028
12.03
 
Magnolia Oaks Village
 
Actual 2011
 
797,957
 
218,535
 
579,422
 
0
 
579,422
         
N
 
Food Lion
 
34,928
 
55.2%
 
9/23/2033
12.04
 
Hyde Park Shopping Center
 
Actual 2011
 
701,674
 
180,970
 
520,704
 
0
 
520,704
         
N
 
Harvey’s
 
35,989
 
56.8%
 
10/23/2027
13
 
Queens Tower
 
Actual 2011
 
4,175,161
 
1,322,814
 
2,852,347
 
0
 
2,852,347
         
N
 
NYC DCAS
 
102,669
 
58.5%
 
11/14/2026
14
 
Starwood Schulte Hotel Portfolio
 
Actual 2011
 
8,562,925
 
5,908,491
 
2,654,434
 
125,974
 
2,528,460
 
102.98
 
78.51
 
N
               
14.01
 
Sheraton - St. Paul Woodbury
 
Actual 2011
 
5,413,570
 
4,302,324
 
1,111,246
 
0
 
1,111,246
 
112.06
 
79.79
 
N
               
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
 
Actual 2011
 
3,149,355
 
1,606,167
 
1,543,188
 
125,974
 
1,417,214
 
90.60
 
76.77
 
N
               
15
 
Gatlin Jacksonville Portfolio
 
Actual 2010
 
2,543,966
 
755,420
 
1,788,546
 
30,053
 
1,758,493
         
N
 
Wal-Mart Neighborhood Market
 
117,965
 
57.6%
 
2/28/2028
15.01
 
Crossroads at Mandarin
 
Actual 2010
 
794,893
 
215,341
 
579,552
 
0
 
579,552
         
N
 
Wal-Mart Neighborhood Market
 
39,600
 
52.1%
 
2/28/2028
15.02
 
Merrill Station
 
Actual 2010
 
896,744
 
309,453
 
587,291
 
0
 
587,291
         
N
 
Wal-Mart Neighborhood Market
 
39,665
 
51.2%
 
2/28/2028
15.03
 
Village Shoppes
 
Actual 2010
 
852,330
 
230,627
 
621,703
 
30,053
 
591,650
         
N
 
Wal-Mart Neighborhood Market
 
38,700
 
75.1%
 
2/28/2028
16
 
300 & 390 Union
 
Actual 2011
 
3,133,331
 
1,574,414
 
1,558,918
 
0
 
1,558,918
         
N
 
The Assist Group Inc.
 
12,203
 
7.2%
 
8/31/2014
17
 
Doubletree Hotel - Los Angeles Norwalk
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
N
               
18
 
Plaza De Oro Shopping Center
 
Actual 2010
 
2,024,249
 
475,290
 
1,548,959
 
7,331
 
1,541,628
         
N
 
Ralph’s Grocery
 
52,696
 
53.2%
 
2/1/2022
19
 
Oaks at Broad River
 
Actual 2011
 
2,404,476
 
1,034,374
 
1,370,102
 
0
 
1,370,102
         
N
               
20
 
Paseo Place
 
School Year Sept. 2011-Aug. 2012
 
1,660,807
 
638,391
 
1,022,416
 
0
 
1,022,416
         
N
               
21
 
Shops at Bruckner
 
Actual 2011
 
3,938,071
 
1,767,232
 
2,170,839
 
0
 
2,170,839
         
N
 
Conway Stores, Inc.
 
38,637
 
33.3%
 
10/31/2016
22
 
Residence Inn Melbourne
 
Actual 2011
 
3,548,146
 
2,231,904
 
1,316,242
 
177,407
 
1,138,835
 
95.65
 
71.87
 
N
               
23
 
Residence Inn - Hartford
 
Actual 2011
 
5,614,521
 
4,202,363
 
1,412,158
 
193,033
 
1,219,125
 
133.47
 
106.50
 
N
               
24
 
Crowne Plaza Madison
 
Actual 2010
 
6,440,176
 
5,178,906
 
1,261,270
 
257,607
 
1,003,663
 
88.89
 
53.20
 
N
               
25
 
The Vineyards Apartments
 
Actual 2011
 
2,697,564
 
1,181,013
 
1,516,551
 
0
 
1,516,551
         
N
               
26
 
Grand Forks Market Place
 
Actual 2010
 
2,455,981
 
595,215
 
1,860,766
 
0
 
1,860,766
         
N
 
Gordman’s
 
55,125
 
30.2%
 
3/1/2021
27
 
24 Hour Fitness - Fremont
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
24 Hour Fitness
 
44,684
 
100.0%
 
6/30/2033
28
 
Holiday Inn Westchase
 
Actual 2011
 
1,724,199
 
1,714,328
 
9,870
 
68,968
 
-59,097
 
180.12
 
38.64
 
N
               
29
 
Hampstead Marketplace
 
Actual 2010
 
1,396,036
 
336,437
 
1,059,599
 
0
 
1,059,599
         
N
 
CVS - Leased Fee
 
12,900
 
29.6%
 
1/31/2033
30
 
Fairway Portfolio
 
Actual 2011
 
1,358,767
 
552,552
 
806,215
 
0
 
806,215
         
N
               
30.01
 
Mercer Creek Meadows
 
Actual 2011
 
570,598
 
227,078
 
343,520
 
0
 
343,520
         
N
               
30.02
 
Walnut Meadows
 
Actual 2011
 
398,481
 
181,530
 
216,951
 
0
 
216,951
         
N
               
30.03
 
Alder Meadows
 
Actual 2011
 
389,688
 
143,944
 
245,744
 
0
 
245,744
         
N
               
31
 
Hampton Inn & Suites - Westgate
 
Actual 2011
 
3,280,845
 
2,131,278
 
1,149,567
 
0
 
1,149,567
 
106.78
 
70.40
 
N
               
32
 
Carriage Way MHP
 
Actual 2011
 
3,287,129
 
876,620
 
2,410,509
 
0
 
2,410,509
         
N
               
33
 
321 Santa Monica
 
Actual 2010
 
1,025,975
 
215,605
 
810,370
 
0
 
810,370
         
N
 
Sassoon
 
15,270
 
55.8%
 
10/31/2021
34
 
Holiday Inn Express - Greenville
 
Actual 2011
 
2,825,337
 
2,009,146
 
816,191
 
113,013
 
703,178
 
84.36
 
47.59
 
N
               
35
 
Ruta Hotel Portfolio
 
Actual 2011
 
4,317,220
 
2,896,830
 
1,420,389
 
172,689
 
1,247,701
 
82.24
 
34.49
 
N
               
35.01
 
Best Western Plus Sandusky
 
Actual 2011
 
1,607,805
 
813,809
 
793,996
 
64,312
 
729,684
 
91.44
 
47.57
 
N
               
35.02
 
Comfort Inn Sandusky
 
Actual 2011
 
2,709,415
 
2,083,021
 
626,393
 
108,377
 
518,017
 
76.80
 
28.90
 
N
               
36
 
Seaport Storage Center
 
Actual 2011
 
1,399,654
 
434,667
 
964,987
 
0
 
964,987
         
N
               
37
 
Dicesare MHP Portfolio
 
Actual 2011
 
1,253,442
 
356,455
 
896,987
 
0
 
896,987
         
N
               
37.01
 
Independence Park
 
Actual 2011
 
352,471
 
66,967
 
285,504
 
0
 
285,504
         
N
               
37.02
 
Hillside Estates
 
Actual 2011
 
302,344
 
24,706
 
277,638
 
0
 
277,638
         
N
               
37.03
 
Valley High
 
Actual 2011
 
196,906
 
35,834
 
161,072
 
0
 
161,072
         
N
               
37.04
 
Rostraver Estates
 
Actual 2011
 
401,721
 
228,948
 
172,773
 
0
 
172,773
         
N
               
38
 
The Shops at Cape Coral Parkway
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Sweetbay Supermarket
 
36,320
 
44.2%
 
8/31/2030
39
 
Candlewood Suites - Flowood (Jackson)
 
Actual 2011
 
1,872,033
 
1,050,390
 
821,643
 
0
 
821,643
 
67.80
 
45.22
 
N
               
40
 
Hotel Vetiver
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
               
41
 
Julington Square
 
Actual 2011
 
786,510
 
286,161
 
500,349
 
0
 
500,349
         
N
 
Wal-Mart Neighborhood Market
 
45,054
 
56.2%
 
2/28/2028
42
 
Hyatt Place Germantown
 
Actual 2011
 
3,070,222
 
2,334,942
 
735,280
 
122,809
 
612,471
 
94.61
 
61.92
 
N
               
43
 
The Shops at Church Square
 
Actual 2010
 
1,489,682
 
592,360
 
897,322
 
0
 
897,322
         
N
 
Church Square Market 7973 Foods, Inc.
 
25,000
 
22.8%
 
5/31/2022
 
 
A-1-14

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
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
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(8)(9)(10)
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
44
 
Inland Family Dollar/Dollar General Pool
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Various
 
Various
 
Various
 
Various
44.01
 
Family Dollar - Lorain, OH
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Family Dollar
 
8,400
 
100.0%
 
6/30/2022
44.02
 
Dollar General - Spooner, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
 
9,026
 
100.0%
 
5/31/2027
44.03
 
Dollar General - Baldwin, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
 
9,026
 
100.0%
 
12/31/2026
44.04
 
Family Dollar - Abilene TX
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Family Dollar
 
9,180
 
100.0%
 
3/31/2023
44.05
 
Dollar General - Oxford, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
 
9,026
 
100.0%
 
9/30/2027
44.06
 
Family Dollar - Colorado City, TX
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Family Dollar
 
8,320
 
100.0%
 
6/30/2023
44.07
 
Dollar General - Nekoosa, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
 
9,026
 
100.0%
 
8/31/2027
44.08
 
Dollar General - Wittenberg, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
 
9,100
 
100.0%
 
9/30/2027
44.09
 
Family Dollar - Cisco, TX
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Family Dollar
 
8,000
 
100.0%
 
3/31/2023
44.10
 
Dollar General - Mercer, WI
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
 
9,026
 
100.0%
 
7/31/2027
45
 
Greenville-Augusta Apartment Portfolio
 
Actual 2011
 
1,667,329
 
817,687
 
849,642
 
0
 
849,642
         
N
               
45.01
 
Pine Crest Apartments
 
Actual 2011
 
721,658
 
351,118
 
370,540
 
0
 
370,540
         
N
               
45.02
 
Willow Wick Apartments
 
Actual 2011
 
646,457
 
360,290
 
286,167
 
0
 
286,167
         
N
               
45.03
 
Broadway Apartments
 
Actual 2011
 
299,213
 
106,278
 
192,935
 
0
 
192,935
         
N
               
46
 
North Reno Plaza
 
Actual 2011
 
1,132,978
 
409,562
 
723,416
 
0
 
723,416
         
N
 
Sak N Save
 
78,632
 
62.0%
 
12/31/2022
47
 
Ravenswood Professional Office Building
 
Actual 2010
 
1,258,585
 
543,997
 
714,588
 
0
 
714,588
         
N
 
Ravenswood Medical Professional Group
 
10,584
 
18.1%
 
12/31/2015
48
 
Chateau Avalon Apartments
 
TTM 5/31/2013
 
1,196,637
 
824,950
 
371,687
 
0
 
371,687
         
N
               
49
 
Holiday Inn Express Webster
 
Actual 2011
 
1,979,512
 
1,253,199
 
726,313
 
79,180
 
647,132
 
90.33
 
52.25
 
N
               
50
 
Holiday Inn Express - Vernal
 
Actual 2011
 
2,117,239
 
1,223,122
 
894,117
 
0
 
894,117
 
122.19
 
83.55
 
N
               
51
 
Holiday Inn Express - Westgate
 
Actual 2011
 
1,997,720
 
1,403,722
 
593,998
 
0
 
593,998
 
96.98
 
61.14
 
N
               
52
 
Academy Sports + Outdoors Kannapolis
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Academy, LTD.
 
71,840
 
100.0%
 
3/31/2028
53
 
Hampton Inn  Syracuse
 
Actual 2011
 
2,458,905
 
1,719,801
 
739,104
 
98,356
 
640,748
 
119.83
 
83.46
 
N
               
54
 
Willow Festival Annex
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
30 West Pershing LLC
 
38,070
 
76.8%
 
8/31/2066
55
 
Ashford Club Apartments
 
Actual 2011
 
975,065
 
460,720
 
514,345
 
0
 
514,345
         
N
               
56
 
Hampton Inn - Easley
 
Actual 2011
 
1,654,656
 
987,560
 
667,096
 
0
 
667,096
 
94.52
 
55.33
 
N
               
57
 
Oakland Mall Apartments
 
Actual 2011
 
1,529,859
 
901,759
 
628,100
 
0
 
628,100
         
N
               
58
 
Shoppes of Deerwood Lake
 
Actual 2011
 
711,031
 
163,189
 
547,842
 
0
 
547,842
         
N
 
Tinseltown Cigar Co. Inc.
 
5,120
 
15.6%
 
12/31/2017
59
 
Wal-Mart Calaveras Square
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Wal-Mart
 
54,159
 
100.0%
 
1/6/2022
60
 
Crestwind Apartments
 
TTM 5/31/2013
 
887,818
 
574,563
 
313,255
 
0
 
313,255
         
N
               
61
 
Creekside Shopping Center
 
Actual 2011
 
736,948
 
170,455
 
566,492
 
9,874
 
556,618
         
N
 
Bank of America
 
4,619
 
18.4%
 
2/12/2014
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
Actual 2011
 
767,678
 
291,875
 
475,803
 
0
 
475,803
         
N
               
62.01
 
Mission
 
Actual 2011
 
415,388
 
123,321
 
292,067
 
0
 
292,067
         
N
               
62.02
 
Sunshine
 
Actual 2011
 
164,548
 
62,498
 
102,050
 
0
 
102,050
         
N
               
62.03
 
Alta Mesa
 
Actual 2011
 
187,742
 
106,056
 
81,686
 
0
 
81,686
         
N
               
63
 
Rock Island Building
 
Actual 2011
 
553,865
 
203,441
 
350,424
 
0
 
350,424
         
N
 
Ingather Research
 
8,900
 
37.5%
 
7/31/2018
64
 
Shoppes at North Augusta
 
Actual 2010
 
685,778
 
161,769
 
524,009
 
20,625
 
503,384
         
N
 
Dollar Tree
 
10,000
 
22.1%
 
3/31/2023
65
 
Premium Self Storage
 
Actual 2011
 
979,767
 
378,181
 
601,586
 
0
 
601,586
         
N
               
66
 
Mountain View Village
 
Actual 2011
 
850,949
 
501,230
 
349,719
 
0
 
349,719
         
N
               
67
 
Marlboro Industrial Park
 
Actual 2011
 
623,073
 
193,700
 
429,373
 
43,224
 
386,149
         
N
 
The Main of America, Inc.
 
20,700
 
19.2%
 
3/31/2017
68
 
Walgreens Aiken
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Walgreens
 
14,550
 
100.0%
 
8/31/2033
69
 
The Center at Skibo
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
AT&T
 
5,300
 
51.5%
 
6/30/2021
70
 
Walgreens Gray
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Walgreens
 
14,550
 
100.0%
 
10/31/2032
71
 
Walgreens Gallatin
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Walgreens
 
14,820
 
100.0%
 
8/31/2032
72
 
Walgreens Durant
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Walgreens
 
14,550
 
100.0%
 
1/31/2033
73
 
Bear Creek Storage Beaumont
 
Actual 2011
 
664,154
 
196,080
 
468,074
 
0
 
468,074
         
N
               
74
 
Walgreens - Taylorsville
 
Actual 2010
 
383,000
 
0
 
383,000
 
0
 
383,000
         
N
 
Walgreens
 
14,490
 
100.0%
 
9/30/2077
75
 
Walgreens Mount Airy
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Walgreens
 
14,820
 
100.0%
 
7/31/2032
76
 
Walgreens - Dickinson
 
Actual 2010
 
331,500
 
0
 
331,500
 
819
 
330,681
         
N
 
Walgreens
 
13,650
 
100.0%
 
2/28/2078
77
 
Berkshire Pointe
 
Actual 2011
 
473,104
 
146,105
 
326,999
 
4,594
 
322,405
         
N
 
Pier 1 Imports
 
9,057
 
41.5%
 
2/28/2018
78
 
1401 Central Avenue
 
Actual 2011
 
156,997
 
64,214
 
92,783
 
0
 
92,783
         
N
 
Slate Interiors
 
6,413
 
34.8%
 
12/1/2022
79
 
The Shops at Midtown Commons
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Mattress Firm
 
4,000
 
53.3%
 
12/31/2022
80
 
Cedar Lake MHC
 
Actual 2011
 
501,321
 
190,863
 
310,458
 
0
 
310,458
         
N
               
81
 
Spruce Grove
 
Actual 2011
 
314,627
 
132,556
 
182,071
 
0
 
182,071
         
N
               
82
 
Capstone Commons
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
IHOP
 
4,100
 
54.5%
 
9/30/2022
83
 
Dollar General - Satsuma
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
 
9,026
 
100.0%
 
11/30/2026
 
 
A-1-15

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
 Number
 
Property Name
 
2nd Largest Tenant Name(8)(9)(10)
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant Exp. Date
 
3rd Largest Tenant Name(8)(9)(10)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant Exp. Date
1
 
Innsbrook Office Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
1.01
 
Westgate I
                               
1.02
 
Liberty Plaza II
                               
1.03
 
Westerre IV
 
Community Group, Inc.
 
13,521
 
17.3%
 
1/31/2018
 
VACO Richmond, LLC
 
6,800
 
8.7%
 
1/31/2014
1.04
 
Westerre III
 
Dominion Capital Mortgage
 
16,258
 
21.4%
 
1/31/2018
 
JP Morgan Chase Bank, NA
 
13,118
 
17.2%
 
5/31/2017
1.05
 
Technology Pointe I & II
 
Richmond Olympiad, Inc.
 
9,679
 
8.6%
 
8/31/2013
 
New Cingular Wireless PCS, LLC
 
9,576
 
8.5%
 
7/31/2016
1.06
 
Liberty Plaza I
 
Pennsylvania Manufacturers
 
11,733
 
14.6%
 
11/30/2016
 
Comsys Information Technology
 
10,246
 
12.7%
 
5/31/2015
1.07
 
Glen Forest
 
Fidelity National Title Insurance
 
19,850
 
24.7%
 
3/31/2014
 
Virginia Women’s Center, Inc
 
8,094
 
10.1%
 
10/31/2019
1.08
 
Rowe Plaza
 
Capital Center, LLC
 
14,615
 
20.1%
 
Various
 
EdgeMark Partners, Inc
 
5,750
 
7.9%
 
6/30/2014
1.09
 
Westgate II
 
Edelman Financial Services
 
13,246
 
22.0%
 
11/30/2018
 
Circuit City Stores
 
5,962
 
9.9%
 
12/31/2014
1.10
 
4880 Cox Road
 
Averett University of Danville
 
10,328
 
17.6%
 
10/31/2013
 
Henderson & Phillips, Inc.
 
7,224
 
12.3%
 
8/31/2017
1.11
 
Innsbrook Commons
 
Bon Secours Richmond Health
 
7,025
 
11.9%
 
2/28/2015
 
Medco Health Services, Inc.
 
4,719
 
8.0%
 
5/31/2017
1.12
 
4198 Cox Road
 
GAI Consultants, Inc
 
6,460
 
14.7%
 
1/31/2014
 
Cosmetic Medical Services
 
2,551
 
5.8%
 
7/31/2014
1.13
 
Gaskins
                               
2
 
Carolina Place
 
JCPenney
 
119,652
 
18.5%
 
5/31/2016
 
Barnes & Noble
 
31,414
 
4.9%
 
1/31/2017
3
 
Cumberland Mall
 
Forever 21
 
25,748
 
4.8%
 
1/31/2019
 
H&M
 
24,655
 
4.6%
 
1/31/2020
4
 
RHP Portfolio V
                               
4.01
 
Country Club Mobile Estates
                               
4.02
 
Chalet North
                               
4.03
 
Lakeview Estates
                               
4.04
 
Evergreen Village
                               
4.05
 
Colonial Gardens
                               
4.06
 
Washingtonville Manor
                               
4.07
 
Magnolia Circle
                               
4.08
 
Towneship at Clifton
                               
4.09
 
Wheel Estates
                               
4.10
 
Brittany Place
                               
5
 
White Marsh Mall
 
Macy’s Home Store
 
60,000
 
8.5%
 
1/31/2018
 
Sports Authority
 
53,634
 
7.6%
 
1/31/2022
6
 
Rimrock Mall
 
Herberger’s
 
53,317
 
12.4%
 
12/31/2017
 
Scheels All Sports
 
41,785
 
9.7%
 
9/30/2014
7
 
Grace Lake Corporate Center
 
General Electric Company
 
286,060
 
32.4%
 
Various
 
Dana Limited
 
67,589
 
7.7%
 
7/31/2020
8
 
RHP Portfolio VI
                               
8.01
 
Western Hills
                               
8.02
 
Villa West
                               
8.03
 
Northland
                               
8.04
 
Forest Park
                               
8.05
 
Cypress Shores
                               
8.06
 
Ortega Village
                               
8.07
 
Blue Valley
                               
8.08
 
El Caudillo
                               
9
 
100 & 150 South Wacker Drive
 
URS Corporation
 
60,938
 
5.6%
 
12/31/2017
 
ConvergEx
 
50,820
 
4.6%
 
Various
10
 
One Eleven Magnolia
 
Latham, Shuker, Eden & Beaudine, LLP
 
17,513
 
5.5%
 
4/30/2021
 
Skanska
 
15,954
 
5.0%
 
2/28/2016
11
 
Storage Zone Portfolio
                               
11.01
 
Brecksville
                               
11.02
 
Avon
                               
11.03
 
Ravenna & Annex
                               
11.04
 
Medina
                               
11.05
 
Hudson
                               
11.06
 
Streetsboro
                               
11.07
 
Warren & Cortland
                               
11.08
 
West Market
                               
11.09
 
Chenoweth
                               
11.10
 
Shanafelt
                               
11.11
 
Elyria
                               
11.12
 
Peninsula
                               
11.13
 
Sandusky
                               
11.14
 
Cuyahoga Falls
                               
11.15
 
East Liverpool
                               
12
 
Durban Retail Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
12.01
 
Waterford Shoppes
 
Family Dollar
 
9,180
 
12.1%
 
6/30/2018
 
Effingham Hospital
 
4,800
 
6.3%
 
3/31/2023
12.02
 
Mebane Oaks Village
 
La Fiesta
 
6,100
 
6.6%
 
3/31/2014
 
Hunt Golf Shop
 
3,200
 
3.5%
 
6/30/2018
12.03
 
Magnolia Oaks Village
 
Family Dollar
 
9,180
 
14.5%
 
6/30/2018
 
Total Renal Care Inc
 
7,200
 
11.4%
 
6/30/2020
12.04
 
Hyde Park Shopping Center
 
Family Dollar
 
9,180
 
14.5%
 
6/30/2018
 
Wyn-Ever Fitness
 
7,200
 
11.4%
 
Various
13
 
Queens Tower
 
GSA- Department of Agriculture
 
18,500
 
10.5%
 
6/3/2020
 
NYC Health & Hospitals Corporation
 
18,500
 
10.5%
 
2/1/2015
14
 
Starwood Schulte Hotel Portfolio
                               
14.01
 
Sheraton - St. Paul Woodbury
                               
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
                               
15
 
Gatlin Jacksonville Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
15.01
 
Crossroads at Mandarin
 
Family Dollar
 
9,737
 
12.8%
 
6/30/2018
 
Fascinatin’ Rhythm
 
4,487
 
5.9%
 
6/30/2014
15.02
 
Merrill Station
 
Dollar Tree
 
10,430
 
13.5%
 
6/30/2018
 
Bono’s Bar-B-Q
 
3,200
 
4.1%
 
7/31/2017
15.03
 
Village Shoppes
 
Plantation Dental
 
2,000
 
3.9%
 
7/31/2015
 
First Wok
 
1,200
 
2.3%
 
12/31/2016
16
 
300 & 390 Union
 
Collins, Cockrel & Cole P.C.
 
9,522
 
5.6%
 
12/31/2018
 
International Reservoir Technologies Inc.
 
9,477
 
5.6%
 
6/30/2015
17
 
Doubletree Hotel - Los Angeles Norwalk
                               
18
 
Plaza De Oro Shopping Center
 
CVS
 
18,907
 
19.1%
 
2/28/2028
 
Bank of America
 
4,750
 
4.8%
 
7/3/2018
19
 
Oaks at Broad River
                               
20
 
Paseo Place
                               
21
 
Shops at Bruckner
 
Old Navy, LLC
 
31,775
 
27.4%
 
8/31/2021
 
Marshall’s of MA, Inc.
 
22,730
 
19.6%
 
4/30/2019
22
 
Residence Inn Melbourne
                               
23
 
Residence Inn - Hartford
                               
24
 
Crowne Plaza Madison
                               
25
 
The Vineyards Apartments
                               
26
 
Grand Forks Market Place
 
Best Buy
 
30,000
 
16.4%
 
1/1/2017
 
Michael’s
 
20,667
 
11.3%
 
2/28/2017
27
 
24 Hour Fitness - Fremont
                               
28
 
Holiday Inn Westchase
                               
29
 
Hampstead Marketplace
 
Celebree Learning Center
 
7,215
 
16.6%
 
1/31/2018
 
Sleepy’s
 
6,804
 
15.6%
 
11/30/2013
30
 
Fairway Portfolio
                               
30.01
 
Mercer Creek Meadows
                               
30.02
 
Walnut Meadows
                               
30.03
 
Alder Meadows
                               
31
 
Hampton Inn & Suites - Westgate
                               
32
 
Carriage Way MHP
                               
33
 
321 Santa Monica
 
Hooters
 
7,300
 
26.7%
 
10/31/2018
 
SurfMyAds
 
4,700
 
17.2%
 
7/31/2015
34
 
Holiday Inn Express - Greenville
                               
35
 
Ruta Hotel Portfolio
                               
35.01
 
Best Western Plus Sandusky
                               
35.02
 
Comfort Inn Sandusky
                               
36
 
Seaport Storage Center
                               
37
 
Dicesare MHP Portfolio
                               
37.01
 
Independence Park
                               
37.02
 
Hillside Estates
                               
37.03
 
Valley High
                               
37.04
 
Rostraver Estates
                               
38
 
The Shops at Cape Coral Parkway
 
Vision Ace Hardware
 
22,775
 
27.7%
 
12/31/2016
 
West Marine Productions
 
12,857
 
15.6%
 
10/31/2017
39
 
Candlewood Suites - Flowood (Jackson)
                               
40
 
Hotel Vetiver
                               
41
 
Julington Square
 
Safety Shelter of St. Johns
 
8,400
 
10.5%
 
5/31/2016
 
Brickstone Pizza & Subs Inc.
 
3,600
 
4.5%
 
12/31/2015
42
 
Hyatt Place Germantown
                               
43
 
The Shops at Church Square
 
Family Dollar Stores
 
8,450
 
7.7%
 
6/30/2017
 
Ocean Dental Corporation
 
6,600
 
6.0%
 
2/29/2016
 
 
A-1-16

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
2nd Largest Tenant Name(8)(9)(10)
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant Exp. Date
 
3rd Largest Tenant Name(8)(9)(10)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant Exp. Date
44
 
Inland Family Dollar/Dollar General Pool
                               
44.01
 
Family Dollar - Lorain, OH
                               
44.02
 
Dollar General - Spooner, WI
                               
44.03
 
Dollar General - Baldwin, WI
                               
44.04
 
Family Dollar - Abilene TX
                               
44.05
 
Dollar General - Oxford, WI
                               
44.06
 
Family Dollar - Colorado City, TX
                               
44.07
 
Dollar General - Nekoosa, WI
                               
44.08
 
Dollar General - Wittenberg, WI
                               
44.09
 
Family Dollar - Cisco, TX
                               
44.10
 
Dollar General - Mercer, WI
                               
45
 
Greenville-Augusta Apartment Portfolio
                               
45.01
 
Pine Crest Apartments
                               
45.02
 
Willow Wick Apartments
                               
45.03
 
Broadway Apartments
                               
46
 
North Reno Plaza
 
Rock Sport
 
8,489
 
6.7%
 
10/31/2014
 
Silver State Property Maintenance
 
4,634
 
3.7%
 
5/31/2015
47
 
Ravenswood Professional Office Building
 
Albany Park Community Center
 
8,000
 
13.7%
 
12/31/2022
 
Rehabilitation Institute of Chicago
 
6,145
 
10.5%
 
4/30/2018
48
 
Chateau Avalon Apartments
                               
49
 
Holiday Inn Express Webster
                               
50
 
Holiday Inn Express - Vernal
                               
51
 
Holiday Inn Express - Westgate
                               
52
 
Academy Sports + Outdoors Kannapolis
                               
53
 
Hampton Inn  Syracuse
                               
54
 
Willow Festival Annex
 
Harris N.A.
 
5,467
 
11.0%
 
6/30/2030
 
Athletic and Theraputic Institute of Naperville, LLC
 
3,300
 
6.7%
 
5/31/2023
55
 
Ashford Club Apartments
                               
56
 
Hampton Inn - Easley
                               
57
 
Oakland Mall Apartments
                               
58
 
Shoppes of Deerwood Lake
 
Snap Fitness
 
4,100
 
12.5%
 
5/23/2018
 
Aura Salon Inc.
 
3,586
 
10.9%
 
8/27/2017
59
 
Wal-Mart Calaveras Square
                               
60
 
Crestwind Apartments
                               
61
 
Creekside Shopping Center
 
Round Table Pizza
 
3,000
 
11.9%
 
9/30/2014
 
 US Post Office Rodeo
 
2,920
 
11.6%
 
10/31/2015
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
                               
62.01
 
Mission
                               
62.02
 
Sunshine
                               
62.03
 
Alta Mesa
                               
63
 
Rock Island Building
 
American Midstream, LLC
 
4,947
 
20.8%
 
8/31/2015
 
Melnke Barnhart, LLC
 
4,946
 
20.8%
 
3/31/2015
64
 
Shoppes at North Augusta
 
Household Rentals & Sales
 
6,000
 
13.3%
 
MTM
 
Shoe Dept.
 
4,800
 
10.6%
 
4/30/2018
65
 
Premium Self Storage
                               
66
 
Mountain View Village
                               
67
 
Marlboro Industrial Park
 
Boundary Line Auto, Inc.
 
11,000
 
10.2%
 
6/30/2017
 
Babyshop LLC
 
9,100
 
8.5%
 
12/31/2017
68
 
Walgreens Aiken
                               
69
 
The Center at Skibo
 
Chipotle Mexican Grill of Colorado
 
2,400
 
23.3%
 
7/31/2021
 
Carolina JJ’s (Jimmy John’s Sandwiches)
 
1,597
 
15.5%
 
7/31/2021
70
 
Walgreens Gray
                               
71
 
Walgreens Gallatin
                               
72
 
Walgreens Durant
                               
73
 
Bear Creek Storage Beaumont
                               
74
 
Walgreens - Taylorsville
                               
75
 
Walgreens Mount Airy
                               
76
 
Walgreens - Dickinson
                               
77
 
Berkshire Pointe
 
Sleepy’s
 
4,600
 
21.1%
 
11/30/2016
 
MSW Sports
 
3,750
 
17.2%
 
11/30/2013
78
 
1401 Central Avenue
 
Midwood Smokehouse
 
3,838
 
20.8%
 
7/31/2022
 
Direct Home Loans
 
1,725
 
9.4%
 
1/31/2015
79
 
The Shops at Midtown Commons
 
Sprint
 
3,500
 
46.7%
 
12/31/2022
               
80
 
Cedar Lake MHC
                               
81
 
Spruce Grove
                               
82
 
Capstone Commons
 
Chien Nhiep and Tien Nguyen
 
1,200
 
16.0%
 
1/31/2020
 
Jimmy John’s
 
1,200
 
16.0%
 
1/3/2023
83
 
Dollar General - Satsuma
                               
 
 
A-1-17

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
4th Largest Tenant Name(8)(9)(10)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant Exp. Date
 
5th Largest Tenant Name(8)(9)(10)
 
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant Exp. Date
1
 
Innsbrook Office Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
1.01
 
Westgate I
                               
1.02
 
Liberty Plaza II
                               
1.03
 
Westerre IV
 
Canon Solutions America, Inc.
 
4,543
 
5.8%
 
4/30/2014
 
Teng & Associates
 
3,805
 
4.9%
 
9/30/2015
1.04
 
Westerre III
 
Businesssuites (Texas) LLC
 
13,017
 
17.1%
 
10/31/2015
 
Elliot Davis, LLC
 
3,894
 
5.1%
 
6/30/2014
1.05
 
Technology Pointe I & II
 
DPR Construction
 
8,305
 
7.4%
 
10/31/2015
 
WellAWARE Systems, Inc.
 
5,814
 
5.2%
 
8/31/2015
1.06
 
Liberty Plaza I
 
Colonial Life & Accident Insur
 
5,022
 
6.2%
 
11/30/2015
 
Kasch Levitch McAleer & Assoc
 
3,632
 
4.5%
 
2/28/2015
1.07
 
Glen Forest
 
Cantor, Stoneburner, Ford, Gra
 
7,319
 
9.1%
 
3/31/2016
 
KLMK Group, Inc.
 
6,856
 
8.5%
 
1/31/2019
1.08
 
Rowe Plaza
 
The Main Street Group, Ltd
 
4,694
 
6.5%
 
9/30/2015
 
Synergy Systems, Inc
 
3,997
 
5.5%
 
12/31/2014
1.09
 
Westgate II
 
T-Mobile Northeast
 
4,335
 
7.2%
 
8/31/2016
 
Thomas N. Innes (REMAX)
 
3,976
 
6.6%
 
3/31/2015
1.10
 
4880 Cox Road
 
Robert Half International
 
4,716
 
8.0%
 
8/31/2018
 
Atlantic Resource Group, Inc.
 
2,503
 
4.3%
 
2/28/2014
1.11
 
Innsbrook Commons
 
Sentel Corporation
 
3,828
 
6.5%
 
4/30/2016
 
Billy & Seli, PC
 
2,017
 
3.4%
 
10/31/2015
1.12
 
4198 Cox Road
 
PrimeLending
 
2,471
 
5.6%
 
1/31/2016
 
Signature Consultants, LLC
 
1,765
 
4.0%
 
4/30/2015
1.13
 
Gaskins
                               
2
 
Carolina Place
 
REI
 
26,500
 
4.1%
 
8/31/2016
 
H&M
 
14,631
 
2.3%
 
1/31/2024
3
 
Cumberland Mall
 
Maggiano’s Little Italy
 
16,375
 
3.0%
 
11/30/2016
 
DSW Shoe Warehouse
 
14,664
 
2.7%
 
1/31/2019
4
 
RHP Portfolio V
                               
4.01
 
Country Club Mobile Estates
                               
4.02
 
Chalet North
                               
4.03
 
Lakeview Estates
                               
4.04
 
Evergreen Village
                               
4.05
 
Colonial Gardens
                               
4.06
 
Washingtonville Manor
                               
4.07
 
Magnolia Circle
                               
4.08
 
Towneship at Clifton
                               
4.09
 
Wheel Estates
                               
4.10
 
Brittany Place
                               
5
 
White Marsh Mall
 
Forever XXI
 
14,959
 
2.1%
 
8/31/2023
 
Victoria’s Secret
 
9,500
 
1.4%
 
1/31/2023
6
 
Rimrock Mall
 
Wynnsong 10 (Theater)
 
32,000
 
7.5%
 
6/30/2024
 
Dress Barn
 
10,608
 
2.5%
 
6/30/2022
7
 
Grace Lake Corporate Center
 
Parda Federal Credit Union
 
1,443
 
0.2%
 
3/31/2016
               
8
 
RHP Portfolio VI
                               
8.01
 
Western Hills
                               
8.02
 
Villa West
                               
8.03
 
Northland
                               
8.04
 
Forest Park
                               
8.05
 
Cypress Shores
                               
8.06
 
Ortega Village
                               
8.07
 
Blue Valley
                               
8.08
 
El Caudillo
                               
9
 
100 & 150 South Wacker Drive
 
Greeley and Hansen
 
36,583
 
3.3%
 
Various
 
Charles Schwab & Co
 
34,142
 
3.1%
 
12/31/2018
10
 
One Eleven Magnolia
 
McDonald Toole Wiggins, P.A.
 
14,313
 
4.5%
 
2/28/2020
 
Comerica Bank
 
13,467
 
4.2%
 
6/30/2018
11
 
Storage Zone Portfolio
                               
11.01
 
Brecksville
                               
11.02
 
Avon
                               
11.03
 
Ravenna & Annex
                               
11.04
 
Medina
                               
11.05
 
Hudson
                               
11.06
 
Streetsboro
                               
11.07
 
Warren & Cortland
                               
11.08
 
West Market
                               
11.09
 
Chenoweth
                               
11.10
 
Shanafelt
                               
11.11
 
Elyria
                               
11.12
 
Peninsula
                               
11.13
 
Sandusky
                               
11.14
 
Cuyahoga Falls
                               
11.15
 
East Liverpool
                               
12
 
Durban Retail Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
12.01
 
Waterford Shoppes
 
El Ranchito Restaurant
 
3,600
 
4.7%
 
1/31/2015
 
Hong Cam Nguyen d/b/a Diva Nails & Spa
 
2,400
 
3.2%
 
7/31/2017
12.02
 
Mebane Oaks Village
 
Mebane Pet Clinic
 
2,800
 
3.0%
 
7/31/2014
 
Crosslink Community Church
 
2,786
 
3.0%
 
2/28/2015
12.03
 
Magnolia Oaks Village
 
Seven Family Fitness
 
4,800
 
7.6%
 
5/31/2018
 
Le Jolie Tanning Salon
 
2,400
 
3.8%
 
Various
12.04
 
Hyde Park Shopping Center
 
Satilla Family Dentistry
 
2,400
 
3.8%
 
4/30/2017
 
Larry’s Subs
 
1,875
 
3.0%
 
5/31/2013
13
 
Queens Tower
 
Con Edison Company of NY
 
15,145
 
8.6%
 
6/30/2017
 
America Works of New York
 
9,386
 
5.3%
 
1/31/2023
14
 
Starwood Schulte Hotel Portfolio
                               
14.01
 
Sheraton - St. Paul Woodbury
                               
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
                               
15
 
Gatlin Jacksonville Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
15.01
 
Crossroads at Mandarin
 
Harmonious Monk (Klee Inc.)
 
3,626
 
4.8%
 
1/31/2016
 
Mandarin Bar
 
3,150
 
4.1%
 
2/28/2015
15.02
 
Merrill Station
 
Ira’s Trophies
 
2,415
 
3.1%
 
2/28/2018
 
The Consumer Law Firm
 
2,405
 
3.1%
 
4/30/2015
15.03
 
Village Shoppes
 
Salon @ 220
 
1,200
 
2.3%
 
4/30/2014
 
Top 10 Nails
 
1,200
 
2.3%
 
11/30/2016
16
 
300 & 390 Union
 
Professionals Investments Group, Inc. (Re/MAX)
 
7,478
 
4.4%
 
6/30/2017
 
Academy Mortgage
 
7,448
 
4.4%
 
10/31/2018
17
 
Doubletree Hotel - Los Angeles Norwalk
                               
18
 
Plaza De Oro Shopping Center
 
Carls Jr.
 
3,177
 
3.2%
 
7/31/2028
 
Smiles Dental
 
1,700
 
1.7%
 
10/31/2013
19
 
Oaks at Broad River
                               
20
 
Paseo Place
                               
21
 
Shops at Bruckner
 
AutoZone
 
7,370
 
6.4%
 
8/31/2025
 
Jimmy Jazz
 
5,200
 
4.5%
 
11/30/2016
22
 
Residence Inn Melbourne
                               
23
 
Residence Inn - Hartford
                               
24
 
Crowne Plaza Madison
                               
25
 
The Vineyards Apartments
                               
26
 
Grand Forks Market Place
 
Old Navy
 
20,198
 
11.1%
 
9/1/2016
 
Bed Bath & Beyond
 
20,110
 
11.0%
 
1/1/2020
27
 
24 Hour Fitness - Fremont
                               
28
 
Holiday Inn Westchase
                               
29
 
Hampstead Marketplace
 
Fratelli’s
 
4,209
 
9.7%
 
3/31/2023
 
China Manor
 
3,500
 
8.0%
 
3/31/2023
30
 
Fairway Portfolio
                               
30.01
 
Mercer Creek Meadows
                               
30.02
 
Walnut Meadows
                               
30.03
 
Alder Meadows
                               
31
 
Hampton Inn & Suites - Westgate
                               
32
 
Carriage Way MHP
                               
33
 
321 Santa Monica
 
Promenade Café
 
80
 
0.3%
 
8/16/2018
               
34
 
Holiday Inn Express - Greenville
                               
35
 
Ruta Hotel Portfolio
                               
35.01
 
Best Western Plus Sandusky
                               
35.02
 
Comfort Inn Sandusky
                               
36
 
Seaport Storage Center
                               
37
 
Dicesare MHP Portfolio
                               
37.01
 
Independence Park
                               
37.02
 
Hillside Estates
                               
37.03
 
Valley High
                               
37.04
 
Rostraver Estates
                               
38
 
The Shops at Cape Coral Parkway
 
Quest Diagnostics Clinical
 
2,166
 
2.6%
 
7/31/2017
 
Bistro in Vivo
 
1,586
 
1.9%
 
5/31/2016
39
 
Candlewood Suites - Flowood (Jackson)
                               
40
 
Hotel Vetiver
                               
41
 
Julington Square
 
L&L Cleaners, Inc.
 
2,485
 
3.1%
 
1/31/2018
 
Moe’s Southwestern Grill
 
2,450
 
3.1%
 
12/31/2013
42
 
Hyatt Place Germantown
                               
43
 
The Shops at Church Square
 
Dollar & Under
 
6,400
 
5.8%
 
1/31/2017
 
City Blue, Inc.
 
5,100
 
4.7%
 
9/30/2016
 
 
A-1-18

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
4th Largest Tenant Name(8)(9)(10)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant Exp. Date
 
5th Largest Tenant Name(8)(9)(10)
 
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant Exp. Date
44
 
Inland Family Dollar/Dollar General Pool
                               
44.01
 
Family Dollar - Lorain, OH
                               
44.02
 
Dollar General - Spooner, WI
                               
44.03
 
Dollar General - Baldwin, WI
                               
44.04
 
Family Dollar - Abilene TX
                               
44.05
 
Dollar General - Oxford, WI
                               
44.06
 
Family Dollar - Colorado City, TX
                               
44.07
 
Dollar General - Nekoosa, WI
                               
44.08
 
Dollar General - Wittenberg, WI
                               
44.09
 
Family Dollar - Cisco, TX
                               
44.10
 
Dollar General - Mercer, WI
                               
45
 
Greenville-Augusta Apartment Portfolio
                               
45.01
 
Pine Crest Apartments
                               
45.02
 
Willow Wick Apartments
                               
45.03
 
Broadway Apartments
                               
46
 
North Reno Plaza
 
Carl’s Jr.
 
4,176
 
3.3%
 
12/31/2014
 
KFC
 
3,010
 
2.4%
 
10/31/2014
47
 
Ravenswood Professional Office Building
 
Erie Family Health Center, Inc.
 
5,166
 
8.8%
 
3/31/2015
 
Advocate North Side Health Network
 
3,380
 
5.8%
 
12/31/2015
48
 
Chateau Avalon Apartments
                               
49
 
Holiday Inn Express Webster
                               
50
 
Holiday Inn Express - Vernal
                               
51
 
Holiday Inn Express - Westgate
                               
52
 
Academy Sports + Outdoors Kannapolis
                               
53
 
Hampton Inn  Syracuse
                               
54
 
Willow Festival Annex
 
Sudhir Malhotra d/b/a/ Zenmark LLC
 
2,706
 
5.5%
 
4/30/2020
               
55
 
Ashford Club Apartments
                               
56
 
Hampton Inn - Easley
                               
57
 
Oakland Mall Apartments
                               
58
 
Shoppes of Deerwood Lake
 
Kalyn Huang D/B/A Yummy Sushi
 
2,490
 
7.6%
 
10/12/2013
 
Chase Bank
 
2,400
 
7.3%
 
2/7/2023
59
 
Wal-Mart Calaveras Square
                               
60
 
Crestwind Apartments
                               
61
 
Creekside Shopping Center
 
Creekside Cleaners
 
1,500
 
6.0%
 
3/31/2016
 
Ish Turner Gentlemen Barber
 
1,200
 
4.8%
 
10/31/2013
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
                               
62.01
 
Mission
                               
62.02
 
Sunshine
                               
62.03
 
Alta Mesa
                               
63
 
Rock Island Building
 
Shareholder Representative Services
 
4,935
 
20.8%
 
7/31/2014
               
64
 
Shoppes at North Augusta
 
CATO
 
4,160
 
9.2%
 
1/31/2014
 
Gamestop
 
3,300
 
7.3%
 
11/30/2015
65
 
Premium Self Storage
                               
66
 
Mountain View Village
                               
67
 
Marlboro Industrial Park
 
Amazing Amusements, Inc.
 
8,000
 
7.4%
 
12/31/2017
 
Sine-Tru Tool Co., Inc.
 
7,000
 
6.5%
 
6/30/2017
68
 
Walgreens Aiken
                               
69
 
The Center at Skibo
 
Great Sky (Great Clips)
 
987
 
9.6%
 
7/31/2021
               
70
 
Walgreens Gray
                               
71
 
Walgreens Gallatin
                               
72
 
Walgreens Durant
                               
73
 
Bear Creek Storage Beaumont
                               
74
 
Walgreens - Taylorsville
                               
75
 
Walgreens Mount Airy
                               
76
 
Walgreens - Dickinson
                               
77
 
Berkshire Pointe
 
Moe’s Southwest Grille
 
2,675
 
12.3%
 
12/31/2019
 
Bao Trong Dao
 
1,750
 
8.0%
 
4/30/2017
78
 
1401 Central Avenue
 
Advanced PT Systems
 
1,056
 
5.7%
 
5/31/2015
 
Vonn Interior Design
 
953
 
5.2%
 
5/1/2014
79
 
The Shops at Midtown Commons
                               
80
 
Cedar Lake MHC
                               
81
 
Spruce Grove
                               
82
 
Capstone Commons
 
Papa Murphy’s
 
1,023
 
13.6%
 
1/13/2018
               
83
 
Dollar General - Satsuma
                               
 
 
A-1-19

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
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)
 
Monthly Tax
Escrow ($)(11)
1
 
Innsbrook Office Portfolio
 
4/23/2013
 
Various
             
N
 
Y
 
Acquisition
 
0
 
164,523
 
82,262
1.01
 
Westgate I
 
4/23/2013
 
4/22/2013
             
N
 
Y
               
1.02
 
Liberty Plaza II
 
4/23/2013
 
4/19/2013
             
N
 
Y
               
1.03
 
Westerre IV
 
4/23/2013
 
4/23/2013
             
N
 
Y
               
1.04
 
Westerre III
 
4/23/2013
 
4/23/2013
             
N
 
Y
               
1.05
 
Technology Pointe I & II
 
4/23/2013
 
4/23/2013
             
N
 
Y
               
1.06
 
Liberty Plaza I
 
4/23/2013
 
4/19/2013
             
N
 
Y
               
1.07
 
Glen Forest
 
4/23/2013
 
4/19/2013
             
N
 
Y
               
1.08
 
Rowe Plaza
 
4/23/2013
 
4/22/2013
             
N
 
Y
               
1.09
 
Westgate II
 
4/23/2013
 
4/22/2013
             
N
 
Y
               
1.10
 
4880 Cox Road
 
4/23/2013
 
4/22/2013
             
N
 
Y
               
1.11
 
Innsbrook Commons
 
4/23/2013
 
4/19/2013
             
N
 
Y
               
1.12
 
4198 Cox Road
 
4/23/2013
 
4/19/2013
             
N
 
Y
               
1.13
 
Gaskins
 
4/23/2013
 
4/23/2013
             
N
 
Y
               
2
 
Carolina Place
 
5/3/2013
 
5/3/2013
             
N
 
Y
 
Refinance
 
0
     
Springing
3
 
Cumberland Mall
 
4/15/2013
 
4/18/2013
             
N
 
Y
 
Refinance
 
0
     
Springing
4
 
RHP Portfolio V
 
4/3/2013
 
Various
     
Various
 
Various
 
N
 
Y
 
Acquisition
 
255,330
 
349,566
 
60,536
4.01
 
Country Club Mobile Estates
 
4/3/2013
 
4/7/2013
     
4/4/2013
 
16.0%
 
N
 
Y
               
4.02
 
Chalet North
 
4/3/2013
 
4/7/2013
             
N
 
Y
               
4.03
 
Lakeview Estates
 
4/3/2013
 
4/4/2013
     
4/4/2013
 
10.0%
 
N
 
Y
               
4.04
 
Evergreen Village
 
4/3/2013
 
4/7/2013
     
4/4/2013
 
11.0%
 
N
 
Y
               
4.05
 
Colonial Gardens
 
4/3/2013
 
4/4/2013
             
N
 
Y
               
4.06
 
Washingtonville Manor
 
4/3/2013
 
4/4/2013
             
N
 
Y
               
4.07
 
Magnolia Circle
 
4/3/2013
 
4/7/2013
             
N
 
Y
               
4.08
 
Towneship at Clifton
 
4/3/2013
 
4/4/2013
             
N
 
Y
               
4.09
 
Wheel Estates
 
4/3/2013
 
4/7/2013
             
N
 
Y
               
4.10
 
Brittany Place
 
4/3/2013
 
4/4/2013
             
N
 
Y
               
5
 
White Marsh Mall
 
4/17/2013
 
4/17/2013
             
N
 
Y
 
Refinance
 
0
     
Springing
6
 
Rimrock Mall
 
5/15/2013
 
5/31/2013
             
N
 
Y
 
Acquisition
 
0
     
Springing
7
 
Grace Lake Corporate Center
 
4/5/2013
 
3/6/2013
             
N
 
Y
 
Refinance
 
265,000
 
591,261
 
84,466
8
 
RHP Portfolio VI
 
4/3/2013
 
Various
 
Various
 
Various
 
Various
 
N
 
Y
 
Acquisition
 
135,544
 
445,603
 
68,096
8.01
 
Western Hills
 
4/3/2013
 
4/7/2013
             
N
 
Y
               
8.02
 
Villa West
 
4/3/2013
 
4/7/2013
     
4/4/2013
 
11.0%
 
N
 
Y
               
8.03
 
Northland
 
4/3/2013
 
4/4/2013
             
N
 
Y
               
8.04
 
Forest Park
 
4/3/2013
 
4/4/2013
 
4/4/2013
         
N
 
Y
               
8.05
 
Cypress Shores
 
4/3/2013
 
4/7/2013
             
N
 
Y
               
8.06
 
Ortega Village
 
4/3/2013
 
4/7/2013
             
N
 
Y
               
8.07
 
Blue Valley
 
4/3/2013
 
4/4/2013
             
N
 
Y
               
8.08
 
El Caudillo
 
4/3/2013
 
4/4/2013
             
N
 
Y
               
9
 
100 & 150 South Wacker Drive
 
3/29/2013
 
3/29/2013
             
N
 
Y
 
Refinance
 
0
 
2,018,032
 
543,317
10
 
One Eleven Magnolia
 
4/26/2013
 
4/26/2013
             
N
 
Y
 
Refinance
 
0
 
520,391
 
65,049
11
 
Storage Zone Portfolio
 
5/1/2013
 
5/1/2013
             
N
 
Y
 
Refinance
 
532,333
 
118,980
 
51,608
11.01
 
Brecksville
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.02
 
Avon
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.03
 
Ravenna & Annex
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.04
 
Medina
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.05
 
Hudson
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.06
 
Streetsboro
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.07
 
Warren & Cortland
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.08
 
West Market
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.09
 
Chenoweth
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.10
 
Shanafelt
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.11
 
Elyria
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.12
 
Peninsula
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.13
 
Sandusky
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.14
 
Cuyahoga Falls
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
11.15
 
East Liverpool
 
5/1/2013
 
5/1/2013
             
N
 
Y
               
12
 
Durban Retail Portfolio
 
Various
 
Various
             
N
 
Y
 
Refinance
 
9,944
 
102,937
 
26,661
12.01
 
Waterford Shoppes
 
4/30/2013
 
5/3/2013
             
N
 
Y
               
12.02
 
Mebane Oaks Village
 
4/30/2013
 
5/6/2013
             
N
 
Y
               
12.03
 
Magnolia Oaks Village
 
4/30/2013
 
5/3/2013
             
N
 
Y
               
12.04
 
Hyde Park Shopping Center
 
5/3/2013
 
5/3/2013
             
N
 
Y
               
13
 
Queens Tower
 
6/6/2013
 
6/6/2013
             
N
 
Y
 
Refinance
 
0
 
25,333
 
8,444
14
 
Starwood Schulte Hotel Portfolio
 
Various
 
Various
             
N
 
Y
 
Acquisition
 
0
 
100,774
 
47,409
14.01
 
Sheraton - St. Paul Woodbury
 
4/24/2013
 
5/4/2013
             
N
 
Y
               
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
 
12/14/2012
 
5/9/2013
             
N
 
Y
               
15
 
Gatlin Jacksonville Portfolio
 
Various
 
8/7/2012
             
N
 
Y
 
Acquisition
 
151,872
 
268,301
 
17,887
15.01
 
Crossroads at Mandarin
 
8/7/2012
 
8/7/2012
             
N
 
Y
               
15.02
 
Merrill Station
 
8/1/2012
 
8/7/2012
             
N
 
Y
               
15.03
 
Village Shoppes
 
8/7/2012
 
8/7/2012
             
N
 
Y
               
16
 
300 & 390 Union
 
5/6/2013
 
5/6/2013
             
N
 
Y
 
Acquisition
 
86,250
 
61,935
 
30,967
17
 
Doubletree Hotel - Los Angeles Norwalk
 
4/11/2013
 
4/11/2013
     
4/11/2013
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
76,660
 
19,165
18
 
Plaza De Oro Shopping Center
 
4/18/2013
 
4/18/2013
     
4/17/2013
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
56,792
 
14,198
19
 
Oaks at Broad River
 
6/6/2013
 
6/6/2013
             
N
 
Y
 
Refinance
 
0
 
111,502
 
22,300
20
 
Paseo Place
 
3/25/2013
 
3/27/2013
     
3/27/2013
 
8.0%
 
N
 
Y
 
Refinance
 
0
 
55,109
 
13,777
21
 
Shops at Bruckner
 
3/20/2013
 
3/27/2013
             
N
 
Y
 
Refinance
 
541,938
 
60,162
 
10,027
22
 
Residence Inn Melbourne
 
3/11/2013
 
3/11/2013
             
N
 
Y
 
Refinance
 
0
     
Springing
23
 
Residence Inn - Hartford
 
4/4/2013
 
4/5/2013
             
N
 
Y
 
Refinance
 
0
 
6,936
 
5,337
24
 
Crowne Plaza Madison
 
8/23/2012
 
8/23/2012
             
N
 
Y
 
Refinance
 
431,875
 
53,052
 
13,263
25
 
The Vineyards Apartments
 
3/22/2013
 
3/22/2013
     
6/19/2013
 
3.0%
 
N
 
Y
 
Refinance
 
0
 
100,817
 
16,803
26
 
Grand Forks Market Place
 
4/26/2013
 
4/29/2013
             
N
 
Y
 
Refinance
 
42,663
 
206,198
 
34,367
27
 
24 Hour Fitness - Fremont
 
4/25/2013
 
4/25/2013
     
4/25/2013
 
17.0%
 
N
 
Y
 
Refinance
 
0
     
Springing
28
 
Holiday Inn Westchase
 
4/1/2013
 
3/27/2013
             
N
 
Y
 
Refinance
 
0
 
82,780
 
11,826
29
 
Hampstead Marketplace
 
3/21/2013
 
3/20/2013
             
N
 
Y
 
Refinance
 
0
 
111,690
 
10,154
30
 
Fairway Portfolio
 
4/18/2013
 
5/7/2013
     
4/18/2013
 
4.0%
 
N
 
Y
 
Acquisition
 
11,875
 
17,457
 
8,729
30.01
 
Mercer Creek Meadows
 
4/18/2013
 
5/7/2013
     
4/18/2013
 
4.0%
 
N
 
Y
               
30.02
 
Walnut Meadows
 
4/18/2013
 
5/7/2013
     
4/18/2013
 
4.0%
 
N
 
Y
               
30.03
 
Alder Meadows
 
4/18/2013
 
5/7/2013
     
4/18/2013
 
4.0%
 
N
 
Y
               
31
 
Hampton Inn & Suites - Westgate
 
4/12/2013
 
4/11/2013
             
N
 
Y
 
Refinance
 
0
 
55,097
 
9,183
32
 
Carriage Way MHP
 
3/14/2013
 
3/14/2013
             
N
 
Y
 
Refinance
 
0
     
Springing
33
 
321 Santa Monica
 
3/13/2013
 
3/13/2013
     
3/13/2013
 
11.0%
 
N
 
Y
 
Refinance
 
10,906
 
34,928
 
8,732
34
 
Holiday Inn Express - Greenville
 
4/11/2013
 
4/11/2013
             
N
 
Y
 
Refinance
 
0
 
66,167
 
11,028
35
 
Ruta Hotel Portfolio
 
5/16/2013
 
Various
             
N
 
Y
 
Refinance
 
0
 
15,995
 
15,995
35.01
 
Best Western Plus Sandusky
 
5/16/2013
 
5/16/2013
             
N
 
Y
               
35.02
 
Comfort Inn Sandusky
 
5/16/2013
 
5/17/2013
             
N
 
Y
               
36
 
Seaport Storage Center
 
3/11/2013
 
3/12/2013
     
3/11/2013
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
15,646
 
7,823
37
 
Dicesare MHP Portfolio
 
1/18/2013
 
Various
             
N
 
Y
 
Refinance
 
153,691
 
29,983
 
3,551
37.01
 
Independence Park
 
1/18/2013
 
4/9/2013
             
N
 
Y
               
37.02
 
Hillside Estates
 
1/18/2013
 
4/9/2013
             
N
 
Y
               
37.03
 
Valley High
 
1/18/2013
 
4/9/2013
             
N
 
Y
               
37.04
 
Rostraver Estates
 
1/18/2013
 
6/5/2013
             
N
 
Y
               
38
 
The Shops at Cape Coral Parkway
 
4/3/2013
 
3/29/2013
             
N
 
Y
 
Acquisition
 
0
 
62,461
 
560
39
 
Candlewood Suites - Flowood (Jackson)
 
5/8/2013
 
5/8/2013
             
N
 
Y
 
Refinance
 
0
 
41,634
 
8,327
40
 
Hotel Vetiver
 
4/10/2013
 
4/12/2013
             
N
 
Y
 
Refinance
 
36,625
 
4,538
 
4,538
41
 
Julington Square
 
8/7/2012
 
8/8/2012
             
N
 
Y
 
Acquisition
 
288,000
 
76,548
 
5,103
42
 
Hyatt Place Germantown
 
3/5/2013
 
3/4/2013
     
3/6/2013
 
6.0%
 
N
 
Y
 
Acquisition
 
0
 
73,123
 
14,625
43
 
The Shops at Church Square
 
9/4/2012
 
8/31/2012
             
N
 
Y
 
Refinance
 
40,000
 
125,393
 
25,079
 
 
A-1-20

 

Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
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)
 
Monthly Tax
Escrow ($)(11)
44
 
Inland Family Dollar/Dollar General Pool
 
3/11/2013
 
Various
             
N
 
Y
 
Acquisition
 
0
     
Springing
44.01
 
Family Dollar - Lorain, OH
 
3/11/2013
 
3/25/2013
             
N
 
Y
               
44.02
 
Dollar General - Spooner, WI
 
3/11/2013
 
4/30/2013
             
N
 
Y
               
44.03
 
Dollar General - Baldwin, WI
 
3/11/2013
 
4/30/2013
             
N
 
Y
               
44.04
 
Family Dollar - Abilene TX
 
3/11/2013
 
3/26/2013
             
N
 
Y
               
44.05
 
Dollar General - Oxford, WI
 
3/11/2013
 
4/30/2013
             
N
 
Y
               
44.06
 
Family Dollar - Colorado City, TX
 
3/11/2013
 
3/26/2013
             
N
 
Y
               
44.07
 
Dollar General - Nekoosa, WI
 
3/11/2013
 
4/30/2013
             
N
 
Y
               
44.08
 
Dollar General - Wittenberg, WI
 
3/11/2013
 
4/30/2013
             
N
 
Y
               
44.09
 
Family Dollar - Cisco, TX
 
3/11/2013
 
3/26/2013
             
N
 
Y
               
44.10
 
Dollar General - Mercer, WI
 
3/11/2013
 
4/30/2013
             
N
 
Y
               
45
 
Greenville-Augusta Apartment Portfolio
 
4/10/2013
 
4/12/2013
             
N
 
Y
 
Refinance
 
121,101
 
69,681
 
9,954
45.01
 
Pine Crest Apartments
 
4/10/2013
 
4/12/2013
             
N
 
Y
               
45.02
 
Willow Wick Apartments
 
4/10/2013
 
4/12/2013
             
N
 
Y
               
45.03
 
Broadway Apartments
 
4/10/2013
 
4/12/2013
             
N
 
Y
               
46
 
North Reno Plaza
 
11/12/2012
 
11/14/2012
     
9/24/2012
 
14.0%
 
N
 
Y
 
Refinance
 
28,250
 
29,202
 
7,301
47
 
Ravenswood Professional Office Building
 
2/28/2013
 
2/27/2013
             
N
 
Y
 
Refinance
 
77,385
 
45,966
 
15,322
48
 
Chateau Avalon Apartments
 
6/20/2013
 
6/11/2013
             
N
 
Y
 
Refinance
 
36,281
 
75,744
 
12,624
49
 
Holiday Inn Express Webster
 
3/27/2013
 
3/26/2013
             
N
 
Y
 
Refinance
 
0
 
57,663
 
8,238
50
 
Holiday Inn Express - Vernal
 
4/29/2013
 
4/29/2013
             
N
 
Y
 
Refinance
 
0
 
45,252
 
5,028
51
 
Holiday Inn Express - Westgate
 
4/11/2013
 
4/10/2013
             
N
 
Y
 
Refinance
 
0
 
37,657
 
6,277
52
 
Academy Sports + Outdoors Kannapolis
 
3/27/2013
 
3/27/2013
             
N
 
Y
 
Acquisition
 
0
     
Springing
53
 
Hampton Inn  Syracuse
 
4/10/2013
 
4/9/2013
             
N
 
Y
 
Refinance
 
0
 
27,621
 
9,207
54
 
Willow Festival Annex
 
5/1/2013
 
4/26/2013
             
N
 
Y
 
Acquisition
 
0
     
Springing
55
 
Ashford Club Apartments
 
5/2/2013
 
5/1/2013
             
N
 
Y
 
Acquisition
 
90,000
 
56,798
 
6,311
56
 
Hampton Inn - Easley
 
4/5/2013
 
4/5/2013
             
N
 
Y
 
Refinance
 
6,688
 
31,398
 
5,233
57
 
Oakland Mall Apartments
 
3/27/2013
 
3/27/2013
             
N
 
Y
 
Refinance
 
0
 
64,308
 
16,077
58
 
Shoppes of Deerwood Lake
 
12/10/2012
 
12/10/2012
             
N
 
Y
 
Refinance
 
0
 
14,422
 
15,281
59
 
Wal-Mart Calaveras Square
 
5/9/2013
 
5/7/2013
     
1/30/2013
 
8.0%
 
N
 
Y
 
Acquisition
 
0
 
9,199
 
3,066
60
 
Crestwind Apartments
 
6/20/2013
 
6/11/2013
             
N
 
Y
 
Refinance
 
49,938
 
55,974
 
9,329
61
 
Creekside Shopping Center
 
4/26/2013
 
1/7/2013
 
2/6/2013
 
3/22/2013
 
14.0%
 
N
 
Y
 
Acquisition
 
50,000
 
21,846
 
7,282
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
Various
 
3/18/2013
             
N
 
Y
 
Refinance
 
0
 
28,880
 
5,776
62.01
 
Mission
 
5/17/2013
 
3/18/2013
             
N
 
Y
               
62.02
 
Sunshine
 
3/18/2013
 
3/18/2013
             
N
 
Y
               
62.03
 
Alta Mesa
 
3/18/2013
 
3/18/2013
             
N
 
Y
               
63
 
Rock Island Building
 
5/24/2013
 
5/24/2013
             
N
 
Y
 
Refinance
 
0
 
8,466
 
8,466
64
 
Shoppes at North Augusta
 
4/18/2013
 
4/17/2013
             
N
 
Y
 
Refinance
 
18,218
 
17,003
 
7,944
65
 
Premium Self Storage
 
10/9/2012
 
10/9/2012
             
N
 
Y
 
Refinance
 
0
 
43,872
 
10,968
66
 
Mountain View Village
 
6/19/2013
 
6/19/2013
             
N
 
Y
 
Acquisition
 
0
 
5,032
 
1,677
67
 
Marlboro Industrial Park
 
3/19/2013
 
5/1/2013
             
N
 
Y
 
Refinance
 
132,188
 
18,494
 
9,247
68
 
Walgreens Aiken
 
1/15/2013
 
1/15/2013
             
N
 
N
 
Acquisition
 
0
     
Springing
69
 
The Center at Skibo
 
5/1/2013
 
5/1/2013
             
N
 
Y
 
Refinance
 
0
 
15,033
 
1,367
70
 
Walgreens Gray
 
1/15/2013
 
1/15/2013
             
N
 
N
 
Acquisition
 
0
     
Springing
71
 
Walgreens Gallatin
 
12/5/2012
 
12/3/2012
             
N
 
N
 
Acquisition
 
0
     
Springing
72
 
Walgreens Durant
 
1/15/2013
 
1/15/2013
             
N
 
N
 
Acquisition
 
0
     
Springing
73
 
Bear Creek Storage Beaumont
 
5/7/2013
 
5/7/2013
     
5/7/2013
 
10.0%
 
N
 
Y
 
Refinance
 
0
 
15,560
 
3,890
74
 
Walgreens - Taylorsville
 
4/29/2013
 
4/30/2013
     
4/30/2013
 
10.0%
 
N
 
N
 
Refinance
 
0
     
Springing
75
 
Walgreens Mount Airy
 
12/6/2012
 
12/6/2012
             
N
 
N
 
Acquisition
 
0
     
Springing
76
 
Walgreens - Dickinson
 
4/10/2013
 
4/11/2013
             
N
 
N
 
Refinance
 
0
     
Springing
77
 
Berkshire Pointe
 
4/19/2013
 
4/22/2013
             
N
 
Y
 
Refinance
 
0
 
54,259
 
6,361
78
 
1401 Central Avenue
 
4/22/2013
 
5/10/2013
             
N
 
Y
 
Refinance
 
0
 
7,917
 
1,131
79
 
The Shops at Midtown Commons
 
5/1/2013
 
5/1/2013
             
N
 
Y
 
Refinance
 
0
 
3,911
 
356
80
 
Cedar Lake MHC
 
5/1/2013
 
5/1/2013
             
N
 
Y
 
Refinance
 
20,750
 
13,518
 
2,253
81
 
Spruce Grove
 
4/8/2013
 
4/8/2013
     
4/8/2013
 
5.0%
 
N
 
Y
 
Refinance
 
0
 
6,060
 
3,030
82
 
Capstone Commons
 
4/22/2013
 
4/22/2013
             
N
 
Y
 
Refinance
 
0
 
6,545
 
935
83
 
Dollar General - Satsuma
 
3/15/2012
 
3/16/2012
             
N
 
Y
 
Acquisition
 
0
 
9,667
 
1,208
 
 
A-1-21

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
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 ($)(12)
 
Replacement
Reserve Cap ($)(13)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow -
LoC Counterparty
1
 
Innsbrook Office Portfolio
 
Cash
     
128,829
 
9,910
 
Cash
     
0
 
20,709
 
745,530
 
Cash
   
1.01
 
Westgate I
                                           
1.02
 
Liberty Plaza II
                                           
1.03
 
Westerre IV
                                           
1.04
 
Westerre III
                                           
1.05
 
Technology Pointe I & II
                                           
1.06
 
Liberty Plaza I
                                           
1.07
 
Glen Forest
                                           
1.08
 
Rowe Plaza
                                           
1.09
 
Westgate II
                                           
1.10
 
4880 Cox Road
                                           
1.11
 
Innsbrook Commons
                                           
1.12
 
4198 Cox Road
                                           
1.13
 
Gaskins
                                           
2
 
Carolina Place
             
Springing
         
0
 
Springing
 
161,878
       
3
 
Cumberland Mall
             
Springing
         
0
 
Springing
 
135,382
       
4
 
RHP Portfolio V
 
Cash
     
127,431
 
18,204
 
Cash
     
2,420,730
 
Springing
 
386,560
 
Cash
   
4.01
 
Country Club Mobile Estates
                                           
4.02
 
Chalet North
                                           
4.03
 
Lakeview Estates
                                           
4.04
 
Evergreen Village
                                           
4.05
 
Colonial Gardens
                                           
4.06
 
Washingtonville Manor
                                           
4.07
 
Magnolia Circle
                                           
4.08
 
Towneship at Clifton
                                           
4.09
 
Wheel Estates
                                           
4.10
 
Brittany Place
                                           
5
 
White Marsh Mall
             
Springing
         
0
 
Springing
           
6
 
Rimrock Mall
             
Springing
         
0
 
Springing
 
86,000
       
7
 
Grace Lake Corporate Center
 
Cash
     
62,483
 
8,926
 
Cash
     
0
 
11,037
 
412,017
 
Cash
   
8
 
RHP Portfolio VI
 
Cash
     
110,851
 
15,836
 
Cash
     
1,211,313
 
Springing
 
283,040
 
Cash
   
8.01
 
Western Hills
                                           
8.02
 
Villa West
                                           
8.03
 
Northland
                                           
8.04
 
Forest Park
                                           
8.05
 
Cypress Shores
                                           
8.06
 
Ortega Village
                                           
8.07
 
Blue Valley
                                           
8.08
 
El Caudillo
                                           
9
 
100 & 150 South Wacker Drive
 
Cash
     
60,425
 
6,042
 
Cash
     
0
 
18,261
     
Cash
   
10
 
One Eleven Magnolia
 
Cash
     
35,017
 
11,672
 
Cash
     
0
 
6,137
 
220,955
 
Cash
   
11
 
Storage Zone Portfolio
 
Cash
         
4,332
 
Cash
     
14,592
 
14,592
     
Cash
   
11.01
 
Brecksville
                                           
11.02
 
Avon
                                           
11.03
 
Ravenna & Annex
                                           
11.04
 
Medina
                                           
11.05
 
Hudson
                                           
11.06
 
Streetsboro
                                           
11.07
 
Warren & Cortland
                                           
11.08
 
West Market
                                           
11.09
 
Chenoweth
                                           
11.10
 
Shanafelt
                                           
11.11
 
Elyria
                                           
11.12
 
Peninsula
                                           
11.13
 
Sandusky
                                           
11.14
 
Cuyahoga Falls
                                           
11.15
 
East Liverpool
                                           
12
 
Durban Retail Portfolio
 
Cash
     
76,982
 
5,922
 
Cash
     
0
 
4,917
     
Cash
   
12.01
 
Waterford Shoppes
                                           
12.02
 
Mebane Oaks Village
                                           
12.03
 
Magnolia Oaks Village
                                           
12.04
 
Hyde Park Shopping Center
                                           
13
 
Queens Tower
 
Cash
     
28,796
 
7,199
 
Cash
     
0
 
3,655
 
131,595
 
Cash
   
14
 
Starwood Schulte Hotel Portfolio
 
Cash
         
Springing
         
0
 
28,430
     
Cash
   
14.01
 
Sheraton - St. Paul Woodbury
                                           
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
                                           
15
 
Gatlin Jacksonville Portfolio
 
Cash
     
189,688
 
12,646
 
Cash
     
151,872
 
2,553
 
128,000
 
Cash
   
15.01
 
Crossroads at Mandarin
                                           
15.02
 
Merrill Station
                                           
15.03
 
Village Shoppes
                                           
16
 
300 & 390 Union
 
Cash
     
27,573
 
3,064
 
Cash
     
0
 
3,933
     
Cash
   
17
 
Doubletree Hotel - Los Angeles Norwalk
 
Cash
     
13,914
 
13,914
 
Cash
     
0
 
25,816
     
Cash
   
18
 
Plaza De Oro Shopping Center
 
Cash
     
15,411
 
1,401
 
Cash
     
0
 
1,650
     
Cash
   
19
 
Oaks at Broad River
 
Cash
     
29,831
 
9,944
 
Cash
     
0
 
4,650
     
Cash
   
20
 
Paseo Place
 
Cash
     
29,622
 
4,937
 
Cash
     
0
 
3,109
     
Cash
   
21
 
Shops at Bruckner
 
Cash
         
Springing
         
0
 
1,932
     
Cash
   
22
 
Residence Inn Melbourne
             
Springing
         
0
 
5% of Monthly Gross Revenues (Held by Marriott)
     
Cash
   
23
 
Residence Inn - Hartford
 
Cash
         
Springing
         
0
 
17,644
     
Cash
   
24
 
Crowne Plaza Madison
 
Cash
     
5,523
 
1,381
 
Cash
     
0
 
24,045
     
Cash
   
25
 
The Vineyards Apartments
 
Cash
     
43,284
 
14,428
 
Cash
     
0
 
11,130
     
Cash
   
26
 
Grand Forks Market Place
 
Cash
     
25,179
 
2,518
 
Cash
     
0
 
5,632
     
Cash
   
27
 
24 Hour Fitness - Fremont
             
Springing
         
0
 
893
 
21,435
 
Cash
   
28
 
Holiday Inn Westchase
 
Cash
     
32,849
 
8,212
 
Cash
     
0
 
13,119
     
Cash
   
29
 
Hampstead Marketplace
 
Cash
         
Springing
         
0
 
726
     
Cash
   
30
 
Fairway Portfolio
 
Cash
     
43,225
 
3,756
 
Cash
     
120,000
 
4,307
     
Cash
   
30.01
 
Mercer Creek Meadows
                                           
30.02
 
Walnut Meadows
                                           
30.03
 
Alder Meadows
                                           
31
 
Hampton Inn & Suites - Westgate
 
Cash
         
Springing
         
0
 
11,608
 
420,000
 
Cash
   
32
 
Carriage Way MHP
             
Springing
         
0
 
Springing
           
33
 
321 Santa Monica
 
Cash
     
1,734
 
578
 
Cash
     
0
 
456
 
15,000
 
Cash
   
34
 
Holiday Inn Express - Greenville
 
Cash
         
Springing
         
325,400
 
12,121
 
435,000
 
Cash
   
35
 
Ruta Hotel Portfolio
 
Cash
     
55,629
 
7,947
 
Cash
     
0
 
15,005
     
Cash
   
35.01
 
Best Western Plus Sandusky
                                           
35.02
 
Comfort Inn Sandusky
                                           
36
 
Seaport Storage Center
 
Cash
     
9,424
 
1,126
 
Cash
     
0
 
865
 
20,758
 
Cash
   
37
 
Dicesare MHP Portfolio
 
Cash
     
3,706
 
927
 
Cash
     
1,411
 
1,411
     
Cash
   
37.01
 
Independence Park
                                           
37.02
 
Hillside Estates
                                           
37.03
 
Valley High
                                           
37.04
 
Rostraver Estates
                                           
38
 
The Shops at Cape Coral Parkway
 
Cash
         
Springing
         
0
 
1,371
     
Cash
   
39
 
Candlewood Suites - Flowood (Jackson)
 
Cash
     
5,221
 
1,740
 
Cash
     
6,530
 
6,530
     
Cash
   
40
 
Hotel Vetiver
 
Cash
     
14,501
 
1,611
 
Cash
     
0
 
4,390
     
Cash
   
41
 
Julington Square
 
Cash
     
68,575
 
4,572
 
Cash
     
0
 
1,002
 
50,000
 
Cash
   
42
 
Hyatt Place Germantown
 
Cash
     
20,236
 
6,745
 
Cash
     
0
 
11,316
     
Cash
   
43
 
The Shops at Church Square
 
Cash
     
7,615
 
1,904
 
Cash
     
0
 
1,824
     
Cash
   
 
 
A-1-22

 

Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
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 ($)(12)
 
Replacement
Reserve Cap ($)(13)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow -
LoC Counterparty
44
 
Inland Family Dollar/Dollar General Pool
             
Springing
         
0
 
Springing
           
44.01
 
Family Dollar - Lorain, OH
                                           
44.02
 
Dollar General - Spooner, WI
                                           
44.03
 
Dollar General - Baldwin, WI
                                           
44.04
 
Family Dollar - Abilene TX
                                           
44.05
 
Dollar General - Oxford, WI
                                           
44.06
 
Family Dollar - Colorado City, TX
                                           
44.07
 
Dollar General - Nekoosa, WI
                                           
44.08
 
Dollar General - Wittenberg, WI
                                           
44.09
 
Family Dollar - Cisco, TX
                                           
44.10
 
Dollar General - Mercer, WI
                                           
45
 
Greenville-Augusta Apartment Portfolio
 
Cash
     
74,249
 
8,250
 
Cash
     
0
 
7,403
     
Cash
   
45.01
 
Pine Crest Apartments
                                           
45.02
 
Willow Wick Apartments
                                           
45.03
 
Broadway Apartments
                                           
46
 
North Reno Plaza
 
Cash
     
18,868
 
2,695
 
Cash
     
0
 
2,115
 
65,000
 
Cash
   
47
 
Ravenswood Professional Office Building
 
Cash
     
14,520
 
1,210
 
Cash
     
0
 
1,217
     
Cash
   
48
 
Chateau Avalon Apartments
 
Cash
     
16,408
 
3,282
 
Cash
     
0
 
4,198
     
Cash
   
49
 
Holiday Inn Express Webster
 
Cash
     
29,288
 
7,322
 
Cash
     
0
 
6,969
     
Cash
   
50
 
Holiday Inn Express - Vernal
 
Cash
         
Springing
         
0
 
8,091
     
Cash
   
51
 
Holiday Inn Express - Westgate
 
Cash
         
Springing
         
242,500
 
7,577
 
273,000
 
Cash
   
52
 
Academy Sports + Outdoors Kannapolis
             
Springing
         
0
 
599
     
Cash
   
53
 
Hampton Inn  Syracuse
 
Cash
     
9,872
 
1,974
 
Cash
     
0
 
4.0% of Gross Revenue
     
Cash
   
54
 
Willow Festival Annex
             
Springing
         
0
 
140
     
Cash
   
55
 
Ashford Club Apartments
 
Cash
     
9,080
 
4,540
 
Cash
     
100,000
 
Springing
     
Cash
   
56
 
Hampton Inn - Easley
 
Cash
         
Springing
         
0
 
6,215
 
240,000
 
Cash
   
57
 
Oakland Mall Apartments
 
Cash
         
Springing
         
0
 
5,764
 
138,346
 
Cash
   
58
 
Shoppes of Deerwood Lake
 
Cash
     
943
 
157
 
Cash
     
0
 
546
     
Cash
   
59
 
Wal-Mart Calaveras Square
 
Cash
     
2,680
 
893
 
Cash
     
0
 
677
     
Cash
   
60
 
Crestwind Apartments
 
Cash
     
18,006
 
3,601
 
Cash
     
0
 
4,375
     
Cash
   
61
 
Creekside Shopping Center
 
Cash
         
Springing
         
0
 
566
     
Cash
   
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
Cash
         
Springing
         
0
 
1,631
     
Cash
   
62.01
 
Mission
                                           
62.02
 
Sunshine
                                           
62.03
 
Alta Mesa
                                           
63
 
Rock Island Building
 
Cash
     
3,256
 
543
 
Cash
     
0
 
297
     
Cash
   
64
 
Shoppes at North Augusta
 
Cash
     
3,817
 
424
 
Cash
     
0
 
1,054
     
Cash
   
65
 
Premium Self Storage
 
Cash
         
Springing
         
0
 
852
 
51,125
 
Cash
   
66
 
Mountain View Village
 
Cash
     
10,734
 
826
 
Cash
     
0
 
1,042
     
Cash
   
67
 
Marlboro Industrial Park
 
Cash
     
16,582
 
3,316
 
Cash
     
0
 
1,345
     
Cash
   
68
 
Walgreens Aiken
             
Springing
         
0
 
0
           
69
 
The Center at Skibo
 
Cash
     
411
 
411
 
Cash
     
0
 
129
     
Cash
   
70
 
Walgreens Gray
             
Springing
         
0
 
0
           
71
 
Walgreens Gallatin
             
Springing
         
0
 
0
           
72
 
Walgreens Durant
             
Springing
         
0
 
0
           
73
 
Bear Creek Storage Beaumont
 
Cash
     
2,549
 
637
 
Cash
     
0
 
Springing
           
74
 
Walgreens - Taylorsville
             
Springing
         
0
 
Springing
           
75
 
Walgreens Mount Airy
             
Springing
         
0
 
0
           
76
 
Walgreens - Dickinson
             
Springing
         
0
 
Springing
           
77
 
Berkshire Pointe
 
Cash
         
Springing
         
0
 
710
     
Cash
   
78
 
1401 Central Avenue
 
Cash
     
5,863
 
513
 
Cash
     
0
 
338
     
Cash
   
79
 
The Shops at Midtown Commons
 
Cash
     
297
 
297
 
Cash
     
0
 
94
     
Cash
   
80
 
Cedar Lake MHC
 
Cash
     
5,553
 
463
 
Cash
     
0
 
838
     
Cash
   
81
 
Spruce Grove
 
Cash
     
3,421
 
342
 
Cash
     
0
 
751
     
Cash
   
82
 
Capstone Commons
 
Cash
     
4,558
 
353
 
Cash
     
0
 
Springing
           
83
 
Dollar General - Satsuma
 
Cash
         
Springing
         
0
 
0
           
 
 
A-1-23

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve
($)(14)
 
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
1
 
Innsbrook Office Portfolio
 
1,500,000
 
82,837
 
2,982,120
 
Cash
     
0
 
0
       
1.01
 
Westgate I
                                   
1.02
 
Liberty Plaza II
                                   
1.03
 
Westerre IV
                                   
1.04
 
Westerre III
                                   
1.05
 
Technology Pointe I & II
                                   
1.06
 
Liberty Plaza I
                                   
1.07
 
Glen Forest
                                   
1.08
 
Rowe Plaza
                                   
1.09
 
Westgate II
                                   
1.10
 
4880 Cox Road
                                   
1.11
 
Innsbrook Commons
                                   
1.12
 
4198 Cox Road
                                   
1.13
 
Gaskins
                                   
2
 
Carolina Place
 
0
 
Springing
 
647,511
         
0
 
0
       
3
 
Cumberland Mall
 
0
 
Springing
 
394,118
         
0
 
0
       
4
 
RHP Portfolio V
 
0
 
0
             
0
 
0
       
4.01
 
Country Club Mobile Estates
                                   
4.02
 
Chalet North
                                   
4.03
 
Lakeview Estates
                                   
4.04
 
Evergreen Village
                                   
4.05
 
Colonial Gardens
                                   
4.06
 
Washingtonville Manor
                                   
4.07
 
Magnolia Circle
                                   
4.08
 
Towneship at Clifton
                                   
4.09
 
Wheel Estates
                                   
4.10
 
Brittany Place
                                   
5
 
White Marsh Mall
 
0
 
Springing
             
0
 
0
       
6
 
Rimrock Mall
 
149,490
 
Springing
 
279,000
 
Cash
     
0
 
0
       
7
 
Grace Lake Corporate Center
 
0
 
Springing
             
0
 
0
       
8
 
RHP Portfolio VI
 
0
 
0
             
0
 
0
       
8.01
 
Western Hills
                                   
8.02
 
Villa West
                                   
8.03
 
Northland
                                   
8.04
 
Forest Park
                                   
8.05
 
Cypress Shores
                                   
8.06
 
Ortega Village
                                   
8.07
 
Blue Valley
                                   
8.08
 
El Caudillo
                                   
9
 
100 & 150 South Wacker Drive
 
0
 
100,000
 
5,000,000
 
Cash
     
0
 
0
       
10
 
One Eleven Magnolia
 
0
 
13,617
     
Cash
     
0
 
0
       
11
 
Storage Zone Portfolio
 
0
 
0
             
0
 
0
       
11.01
 
Brecksville
                                   
11.02
 
Avon
                                   
11.03
 
Ravenna & Annex
                                   
11.04
 
Medina
                                   
11.05
 
Hudson
                                   
11.06
 
Streetsboro
                                   
11.07
 
Warren & Cortland
                                   
11.08
 
West Market
                                   
11.09
 
Chenoweth
                                   
11.10
 
Shanafelt
                                   
11.11
 
Elyria
                                   
11.12
 
Peninsula
                                   
11.13
 
Sandusky
                                   
11.14
 
Cuyahoga Falls
                                   
11.15
 
East Liverpool
                                   
12
 
Durban Retail Portfolio
 
0
 
8,575
     
Cash
     
0
 
0
       
12.01
 
Waterford Shoppes
                                   
12.02
 
Mebane Oaks Village
                                   
12.03
 
Magnolia Oaks Village
                                   
12.04
 
Hyde Park Shopping Center
                                   
13
 
Queens Tower
 
0
 
14,622
 
500,000
 
Cash
     
0
 
0
       
14
 
Starwood Schulte Hotel Portfolio
 
0
 
0
             
0
 
0
       
14.01
 
Sheraton - St. Paul Woodbury
                                   
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
                                   
15
 
Gatlin Jacksonville Portfolio
 
672,000
 
7,245
 
175,000
 
Cash
     
0
 
0
       
15.01
 
Crossroads at Mandarin
                                   
15.02
 
Merrill Station
                                   
15.03
 
Village Shoppes
                                   
16
 
300 & 390 Union
 
108,230
 
16,273
 
400,000
 
Cash
     
0
 
0
       
17
 
Doubletree Hotel - Los Angeles Norwalk
 
0
 
0
             
0
 
0
       
18
 
Plaza De Oro Shopping Center
 
0
 
7,025
 
250,000
 
Cash
     
0
 
0
       
19
 
Oaks at Broad River
 
0
 
0
             
0
 
0
       
20
 
Paseo Place
 
0
 
0
             
0
 
0
       
21
 
Shops at Bruckner
 
0
 
6,250
 
375,000
 
Cash
     
0
 
0
       
22
 
Residence Inn Melbourne
 
0
 
0
             
0
 
0
       
23
 
Residence Inn - Hartford
 
0
 
5,000; Springing
 
200,000
 
Cash
     
0
 
0
       
24
 
Crowne Plaza Madison
 
0
 
0
             
0
 
0
       
25
 
The Vineyards Apartments
 
0
 
0
             
0
 
0
       
26
 
Grand Forks Market Place
 
0
 
0
             
0
 
0
       
27
 
24 Hour Fitness - Fremont
 
0
 
0
             
0
 
0
       
28
 
Holiday Inn Westchase
 
0
 
0
             
0
 
0
       
29
 
Hampstead Marketplace
 
0
 
0
             
0
 
0
       
30
 
Fairway Portfolio
 
0
 
0
             
0
 
0
       
30.01
 
Mercer Creek Meadows
                                   
30.02
 
Walnut Meadows
                                   
30.03
 
Alder Meadows
                                   
31
 
Hampton Inn & Suites - Westgate
 
0
 
0
             
0
 
0
       
32
 
Carriage Way MHP
 
0
 
0
             
0
 
0
       
33
 
321 Santa Monica
 
0
 
4,955; Springing
 
300,000
 
Cash
     
0
 
0
       
34
 
Holiday Inn Express - Greenville
 
0
 
0
             
0
 
0
       
35
 
Ruta Hotel Portfolio
 
0
 
0
             
0
 
0
       
35.01
 
Best Western Plus Sandusky
                                   
35.02
 
Comfort Inn Sandusky
                                   
36
 
Seaport Storage Center
 
0
 
0
             
0
 
0
       
37
 
Dicesare MHP Portfolio
 
0
 
0
             
0
 
0
       
37.01
 
Independence Park
                                   
37.02
 
Hillside Estates
                                   
37.03
 
Valley High
                                   
37.04
 
Rostraver Estates
                                   
38
 
The Shops at Cape Coral Parkway
 
0
 
4,112
 
150,000
 
Cash
     
0
 
0
       
39
 
Candlewood Suites - Flowood (Jackson)
 
0
 
0
             
0
 
0
       
40
 
Hotel Vetiver
 
0
 
0
             
0
 
0
       
41
 
Julington Square
 
267,000
 
2,924
 
75,000
 
Cash
     
214,556
 
0
 
Cash
   
42
 
Hyatt Place Germantown
 
0
 
0
             
0
 
0
       
43
 
The Shops at Church Square
 
150,000
 
6,840
 
230,000
 
Cash
     
0
 
0
       
 
 
A-1-24

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve
($)(14)
 
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
44
 
Inland Family Dollar/Dollar General Pool
 
0
 
0
             
0
 
0
       
44.01
 
Family Dollar - Lorain, OH
                                   
44.02
 
Dollar General - Spooner, WI
                                   
44.03
 
Dollar General - Baldwin, WI
                                   
44.04
 
Family Dollar - Abilene TX
                                   
44.05
 
Dollar General - Oxford, WI
                                   
44.06
 
Family Dollar - Colorado City, TX
                                   
44.07
 
Dollar General - Nekoosa, WI
                                   
44.08
 
Dollar General - Wittenberg, WI
                                   
44.09
 
Family Dollar - Cisco, TX
                                   
44.10
 
Dollar General - Mercer, WI
                                   
45
 
Greenville-Augusta Apartment Portfolio
 
0
 
0
             
0
 
0
       
45.01
 
Pine Crest Apartments
                                   
45.02
 
Willow Wick Apartments
                                   
45.03
 
Broadway Apartments
                                   
46
 
North Reno Plaza
 
150,000
 
5,288
 
225,000
 
Cash
     
0
 
0
       
47
 
Ravenswood Professional Office Building
 
400,000
 
4,868
 
500,000
 
Cash
     
0
 
0
       
48
 
Chateau Avalon Apartments
 
0
 
0
             
0
 
0
       
49
 
Holiday Inn Express Webster
 
0
 
0
             
0
 
0
       
50
 
Holiday Inn Express - Vernal
 
0
 
0
             
0
 
0
       
51
 
Holiday Inn Express - Westgate
 
0
 
0
             
0
 
0
       
52
 
Academy Sports + Outdoors Kannapolis
 
0
 
0
             
0
 
0
       
53
 
Hampton Inn  Syracuse
 
0
 
0
             
0
 
0
       
54
 
Willow Festival Annex
 
0
 
Springing
             
0
 
0
       
55
 
Ashford Club Apartments
 
0
 
0
             
0
 
0
       
56
 
Hampton Inn - Easley
 
0
 
0
             
0
 
0
       
57
 
Oakland Mall Apartments
 
0
 
0
             
0
 
0
       
58
 
Shoppes of Deerwood Lake
 
100,000
 
976
 
150,000
 
Cash
     
0
 
0
       
59
 
Wal-Mart Calaveras Square
 
0
 
2,256
 
200,000
 
Cash
     
0
 
0
       
60
 
Crestwind Apartments
 
0
 
0
             
0
 
0
       
61
 
Creekside Shopping Center
 
150,000
 
1,567
 
150,000
 
Cash
     
0
 
0
       
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
0
 
0
             
0
 
0
       
62.01
 
Mission
                                   
62.02
 
Sunshine
                                   
62.03
 
Alta Mesa
                                   
63
 
Rock Island Building
 
100,000
 
2,000
     
Cash
     
33,498
 
0
 
Cash
   
64
 
Shoppes at North Augusta
 
50,000
 
1,882
 
100,000
 
Cash
     
0
 
0
       
65
 
Premium Self Storage
 
0
 
0
             
0
 
0
       
66
 
Mountain View Village
 
0
 
0
             
0
 
0
       
67
 
Marlboro Industrial Park
 
100,000
 
3,138
 
250,000
 
Cash
     
0
 
0
       
68
 
Walgreens Aiken
 
0
 
0
             
0
 
0
       
69
 
The Center at Skibo
 
0
 
429
     
Cash
     
0
 
0
       
70
 
Walgreens Gray
 
0
 
0
             
0
 
0
       
71
 
Walgreens Gallatin
 
0
 
0
             
0
 
0
       
72
 
Walgreens Durant
 
0
 
0
             
0
 
0
       
73
 
Bear Creek Storage Beaumont
 
0
 
0
             
0
 
0
       
74
 
Walgreens - Taylorsville
 
0
 
0
             
0
 
0
       
75
 
Walgreens Mount Airy
 
0
 
0
             
0
 
0
       
76
 
Walgreens - Dickinson
 
0
 
Springing
             
0
 
0
       
77
 
Berkshire Pointe
 
0
 
1,229
 
80,000
 
Cash
     
0
 
0
       
78
 
1401 Central Avenue
 
0
 
1,153
     
Cash
     
0
 
0
       
79
 
The Shops at Midtown Commons
 
0
 
313
     
Cash
     
0
 
0
       
80
 
Cedar Lake MHC
 
0
 
0
             
0
 
0
       
81
 
Spruce Grove
 
0
 
0
             
0
 
0
       
82
 
Capstone Commons
 
0
 
322
     
Cash
     
0
 
0
       
83
 
Dollar General - Satsuma
 
0
 
0
             
0
 
0
       
 
 
A-1-25

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Other Escrow I Reserve Description
 
Other Escrow I (Initial) ($)(15)
 
Other Escrow I (Monthly) ($)
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or
LoC
 
Other  Escrow I - LoC
Counterparty
1
 
Innsbrook Office Portfolio
 
Future TI Reserve
 
329,337
 
0
     
Cash
   
1.01
 
Westgate I
                       
1.02
 
Liberty Plaza II
                       
1.03
 
Westerre IV
                       
1.04
 
Westerre III
                       
1.05
 
Technology Pointe I & II
                       
1.06
 
Liberty Plaza I
                       
1.07
 
Glen Forest
                       
1.08
 
Rowe Plaza
                       
1.09
 
Westgate II
                       
1.10
 
4880 Cox Road
                       
1.11
 
Innsbrook Commons
                       
1.12
 
4198 Cox Road
                       
1.13
 
Gaskins
                       
2
 
Carolina Place
     
0
 
0
           
3
 
Cumberland Mall
     
0
 
0
           
4
 
RHP Portfolio V
     
0
 
0
           
4.01
 
Country Club Mobile Estates
                       
4.02
 
Chalet North
                       
4.03
 
Lakeview Estates
                       
4.04
 
Evergreen Village
                       
4.05
 
Colonial Gardens
                       
4.06
 
Washingtonville Manor
                       
4.07
 
Magnolia Circle
                       
4.08
 
Towneship at Clifton
                       
4.09
 
Wheel Estates
                       
4.10
 
Brittany Place
                       
5
 
White Marsh Mall
 
Tenant Specific TILC Reserve
 
1,215,290
 
0
     
Cash
   
6
 
Rimrock Mall
     
0
 
0
           
7
 
Grace Lake Corporate Center
     
0
 
0
           
8
 
RHP Portfolio VI
     
0
 
0
           
8.01
 
Western Hills
                       
8.02
 
Villa West
                       
8.03
 
Northland
                       
8.04
 
Forest Park
                       
8.05
 
Cypress Shores
                       
8.06
 
Ortega Village
                       
8.07
 
Blue Valley
                       
8.08
 
El Caudillo
                       
9
 
100 & 150 South Wacker Drive
 
Tenant Specific TILC Reserve
 
885,587
 
0
     
Cash
   
10
 
One Eleven Magnolia
 
KEL Holdback
 
1,000,000
 
Full Cash Flow Sweep until $2,137,850 is collected or
KEL is renewed or there is a replacement tenant
 
2,137,850
 
Cash
   
11
 
Storage Zone Portfolio
     
0
 
0
           
11.01
 
Brecksville
                       
11.02
 
Avon
                       
11.03
 
Ravenna & Annex
                       
11.04
 
Medina
                       
11.05
 
Hudson
                       
11.06
 
Streetsboro
                       
11.07
 
Warren & Cortland
                       
11.08
 
West Market
                       
11.09
 
Chenoweth
                       
11.10
 
Shanafelt
                       
11.11
 
Elyria
                       
11.12
 
Peninsula
                       
11.13
 
Sandusky
                       
11.14
 
Cuyahoga Falls
                       
11.15
 
East Liverpool
                       
12
 
Durban Retail Portfolio
     
0
 
0
           
12.01
 
Waterford Shoppes
                       
12.02
 
Mebane Oaks Village
                       
12.03
 
Magnolia Oaks Village
                       
12.04
 
Hyde Park Shopping Center
                       
13
 
Queens Tower
 
NYC HHC Rollover Funds
 
0
 
Springing
 
400,000
       
14
 
Starwood Schulte Hotel Portfolio
     
0
 
0
           
14.01
 
Sheraton - St. Paul Woodbury
                       
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
                       
15
 
Gatlin Jacksonville Portfolio
 
Free Rent Reserve
 
71,706
 
0
     
Cash
   
15.01
 
Crossroads at Mandarin
                       
15.02
 
Merrill Station
                       
15.03
 
Village Shoppes
                       
16
 
300 & 390 Union
 
Free Rent Reseve
 
157,424
 
0
     
Cash
   
17
 
Doubletree Hotel - Los Angeles Norwalk
 
PIP Reserve
 
695,000
 
Springing
     
Cash
   
18
 
Plaza De Oro Shopping Center
 
Great Clips Reserve
 
35,520
 
0
     
Cash
   
19
 
Oaks at Broad River
     
0
 
0
           
20
 
Paseo Place
     
0
 
0
           
21
 
Shops at Bruckner
 
Ground Rent Reserve
 
85,000
 
Springing
     
Cash
   
22
 
Residence Inn Melbourne
 
Seasonality Reserve
 
35,000
 
Springing amount necessary to maintain the Seasonality Reserve Cap
 
35,000
 
Cash
   
23
 
Residence Inn - Hartford
 
PIP Reserve
 
3,256,885
 
0
     
Cash
   
24
 
Crowne Plaza Madison
 
Seasonality Reserve
 
150,000
 
25,000
 
150,000
 
Cash
   
25
 
The Vineyards Apartments
     
0
 
0
           
26
 
Grand Forks Market Place
     
0
 
0
           
27
 
24 Hour Fitness - Fremont
     
0
 
0
           
28
 
Holiday Inn Westchase
 
Seasonality Reserve
 
30,000
 
Springing amount necessary to maintain the Seasonality Reserve Cap
 
30,000
 
Cash
   
29
 
Hampstead Marketplace
     
0
 
0
           
30
 
Fairway Portfolio
     
0
 
0
           
30.01
 
Mercer Creek Meadows
                       
30.02
 
Walnut Meadows
                       
30.03
 
Alder Meadows
                       
31
 
Hampton Inn & Suites - Westgate
     
0
 
0
           
32
 
Carriage Way MHP
     
0
 
0
           
33
 
321 Santa Monica
 
Deposit Account Reserve
 
5,000
 
0
     
Cash
   
34
 
Holiday Inn Express - Greenville
     
0
 
0
           
35
 
Ruta Hotel Portfolio
 
Seasonality Reserve
 
755,000
 
Lesser of (i) Excess Cash Flow up to 25% of the Seasonality Reserve Cap or (ii) available cash flow until reserve cap is reached
 
805,000
 
Cash
   
35.01
 
Best Western Plus Sandusky
                       
35.02
 
Comfort Inn Sandusky
                       
36
 
Seaport Storage Center
     
0
 
0
           
37
 
Dicesare MHP Portfolio
     
0
 
0
           
37.01
 
Independence Park
                       
37.02
 
Hillside Estates
                       
37.03
 
Valley High
                       
37.04
 
Rostraver Estates
                       
38
 
The Shops at Cape Coral Parkway
 
Release Test Collateral Reserve
 
0
 
Springing
           
39
 
Candlewood Suites - Flowood (Jackson)
 
PIP Reserve
 
855
 
855
     
Cash
   
40
 
Hotel Vetiver
 
Seasonality Reserve
 
21,250
 
21,250
 
85,000
 
Cash
   
41
 
Julington Square
     
0
 
0
           
42
 
Hyatt Place Germantown
 
Seasonality Reserve
 
0
 
Springing amount necessary to maintain the Seasonality Reserve Cap
 
32,000
 
Cash
   
43
 
The Shops at Church Square
 
CSAHS Cyahoga Funds
 
100,000
 
0
     
Cash
   
 
 
A-1-26

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Other Escrow I Reserve Description
 
Other Escrow I (Initial) ($)(15)
 
Other Escrow I (Monthly) ($)
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or
LoC
 
Other  Escrow I - LoC
Counterparty
44
 
Inland Family Dollar/Dollar General Pool
     
0
 
0
           
44.01
 
Family Dollar - Lorain, OH
                       
44.02
 
Dollar General - Spooner, WI
                       
44.03
 
Dollar General - Baldwin, WI
                       
44.04
 
Family Dollar - Abilene TX
                       
44.05
 
Dollar General - Oxford, WI
                       
44.06
 
Family Dollar - Colorado City, TX
                       
44.07
 
Dollar General - Nekoosa, WI
                       
44.08
 
Dollar General - Wittenberg, WI
                       
44.09
 
Family Dollar - Cisco, TX
                       
44.10
 
Dollar General - Mercer, WI
                       
45
 
Greenville-Augusta Apartment Portfolio
     
0
 
0
           
45.01
 
Pine Crest Apartments
                       
45.02
 
Willow Wick Apartments
                       
45.03
 
Broadway Apartments
                       
46
 
North Reno Plaza
 
Sak N Save Funds
 
0
 
Springing
 
350,000
       
47
 
Ravenswood Professional Office Building
     
0
 
0
           
48
 
Chateau Avalon Apartments
 
Immediate Capital Improvement Reserve
 
800,000
 
0
     
Cash
   
49
 
Holiday Inn Express Webster
 
Seasonality Reserve
 
45,000
 
Springing amount necessary to maintain the Seasonality Reserve Cap
 
45,000
 
Cash
   
50
 
Holiday Inn Express - Vernal
 
PIP Reserve
 
0
 
Springing
           
51
 
Holiday Inn Express - Westgate
     
0
 
0
           
52
 
Academy Sports + Outdoors Kannapolis
     
0
 
0
           
53
 
Hampton Inn  Syracuse
     
0
 
0
           
54
 
Willow Festival Annex
 
Tenant Reserve
 
141,401
 
0
     
Cash
   
55
 
Ashford Club Apartments
     
0
 
0
           
56
 
Hampton Inn - Easley
 
Additional Collateral Reserve
 
200,000
 
0
     
Cash
   
57
 
Oakland Mall Apartments
     
0
 
0
           
58
 
Shoppes of Deerwood Lake
     
0
 
0
           
59
 
Wal-Mart Calaveras Square
     
0
 
0
           
60
 
Crestwind Apartments
 
Unit Turn Reserve
 
109,238
 
0
     
Cash
   
61
 
Creekside Shopping Center
     
0
 
0
           
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
     
0
 
0
           
62.01
 
Mission
                       
62.02
 
Sunshine
                       
62.03
 
Alta Mesa
                       
63
 
Rock Island Building
 
Ingather Allowance Funds & Free Rent Reserve
 
146,250
 
0
     
Cash
   
64
 
Shoppes at North Augusta
     
0
 
0
           
65
 
Premium Self Storage
     
0
 
0
           
66
 
Mountain View Village
     
0
 
0
           
67
 
Marlboro Industrial Park
     
0
 
0
           
68
 
Walgreens Aiken
     
0
 
0
           
69
 
The Center at Skibo
     
0
 
0
           
70
 
Walgreens Gray
     
0
 
0
           
71
 
Walgreens Gallatin
     
0
 
0
           
72
 
Walgreens Durant
     
0
 
0
           
73
 
Bear Creek Storage Beaumont
     
0
 
0
           
74
 
Walgreens - Taylorsville
     
0
 
0
           
75
 
Walgreens Mount Airy
     
0
 
0
           
76
 
Walgreens - Dickinson
     
0
 
0
           
77
 
Berkshire Pointe
 
Sleepy’s TILC Reserve
 
12,500
 
0
     
Cash
   
78
 
1401 Central Avenue
 
Midwood Reserve
 
0
 
Springing
           
79
 
The Shops at Midtown Commons
     
0
 
0
           
80
 
Cedar Lake MHC
     
0
 
0
           
81
 
Spruce Grove
     
0
 
0
           
82
 
Capstone Commons
 
IHOP Reserve
 
0
 
625; Springing
     
Cash
   
83
 
Dollar General - Satsuma
     
0
 
0
           
 
 
A-1-27

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Other Escrow II Reserve Description
 
Other Escrow II (Initial) ($)
 
Other Escrow II (Monthly) ($)
 
Other Escrow II
Cap ($)
 
Other Escrow II
Escrow - Cash or
LoC
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership
Interest(16)
1
 
Innsbrook Office Portfolio
     
0
 
0
                 
Fee
1.01
 
Westgate I
                             
Fee
1.02
 
Liberty Plaza II
                             
Fee
1.03
 
Westerre IV
                             
Fee
1.04
 
Westerre III
                             
Fee
1.05
 
Technology Pointe I & II
                             
Fee
1.06
 
Liberty Plaza I
                             
Fee
1.07
 
Glen Forest
                             
Fee
1.08
 
Rowe Plaza
                             
Fee
1.09
 
Westgate II
                             
Fee
1.10
 
4880 Cox Road
                             
Fee
1.11
 
Innsbrook Commons
                             
Fee
1.12
 
4198 Cox Road
                             
Fee
1.13
 
Gaskins
                             
Fee
2
 
Carolina Place
     
0
 
0
                 
Fee
3
 
Cumberland Mall
     
0
 
0
                 
Fee
4
 
RHP Portfolio V
     
0
 
0
                 
Fee
4.01
 
Country Club Mobile Estates
                             
Fee
4.02
 
Chalet North
                             
Fee
4.03
 
Lakeview Estates
                             
Fee
4.04
 
Evergreen Village
                             
Fee
4.05
 
Colonial Gardens
                             
Fee
4.06
 
Washingtonville Manor
                             
Fee
4.07
 
Magnolia Circle
                             
Fee
4.08
 
Towneship at Clifton
                             
Fee
4.09
 
Wheel Estates
                             
Fee
4.10
 
Brittany Place
                             
Fee
5
 
White Marsh Mall
     
0
 
0
                 
Fee
6
 
Rimrock Mall
     
0
 
0
                 
Fee
7
 
Grace Lake Corporate Center
     
0
 
0
                 
Fee
8
 
RHP Portfolio VI
     
0
 
0
                 
Fee
8.01
 
Western Hills
                             
Fee
8.02
 
Villa West
                             
Fee
8.03
 
Northland
                             
Fee
8.04
 
Forest Park
                             
Fee
8.05
 
Cypress Shores
                             
Fee
8.06
 
Ortega Village
                             
Fee
8.07
 
Blue Valley
                             
Fee
8.08
 
El Caudillo
                             
Fee
9
 
100 & 150 South Wacker Drive
 
Rent Concession Reserve
 
394,933
 
0
     
Cash
         
Fee
10
 
One Eleven Magnolia
 
Compass TI Reserve, Free Rent Reserve and Signage Reserve
 
877,012
 
0
     
Cash
         
Fee
11
 
Storage Zone Portfolio
     
0
 
0
                 
Fee
11.01
 
Brecksville
                             
Fee
11.02
 
Avon
                             
Fee
11.03
 
Ravenna & Annex
                             
Fee
11.04
 
Medina
                             
Fee
11.05
 
Hudson
                             
Fee
11.06
 
Streetsboro
                             
Fee
11.07
 
Warren & Cortland
                             
Fee
11.08
 
West Market
                             
Fee
11.09
 
Chenoweth
                             
Fee
11.10
 
Shanafelt
                             
Fee
11.11
 
Elyria
                             
Fee
11.12
 
Peninsula
                             
Fee
11.13
 
Sandusky
                             
Fee
11.14
 
Cuyahoga Falls
                             
Fee
11.15
 
East Liverpool
                             
Fee
12
 
Durban Retail Portfolio
     
0
 
0
                 
Fee
12.01
 
Waterford Shoppes
                             
Fee
12.02
 
Mebane Oaks Village
                             
Fee
12.03
 
Magnolia Oaks Village
                             
Fee
12.04
 
Hyde Park Shopping Center
                             
Fee
13
 
Queens Tower
 
GSA Rollover Fund
 
0
 
Springing
 
500,000
             
Fee
14
 
Starwood Schulte Hotel Portfolio
     
0
 
0
                 
Fee
14.01
 
Sheraton - St. Paul Woodbury
                             
Fee
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
                             
Fee
15
 
Gatlin Jacksonville Portfolio
     
0
 
0
                 
Fee
15.01
 
Crossroads at Mandarin
                             
Fee
15.02
 
Merrill Station
                             
Fee
15.03
 
Village Shoppes
                             
Fee
16
 
300 & 390 Union
     
0
 
0
                 
Fee
17
 
Doubletree Hotel - Los Angeles Norwalk
 
Performance / Ground Rent Reserve
 
Performance Reserve - $800,000
 
Ground Rent Reserve - $1,018
     
Cash
         
Fee and Leasehold
18
 
Plaza De Oro Shopping Center
     
0
 
0
                 
Fee
19
 
Oaks at Broad River
     
0
 
0
                 
Fee
20
 
Paseo Place
     
0
 
0
                 
Fee
21
 
Shops at Bruckner
 
Anchor Lease Rollover Fund & Old Navy Audit Fund
 
325,000
 
0
     
Cash
         
Leasehold
22
 
Residence Inn Melbourne
     
0
 
0
                 
Fee
23
 
Residence Inn - Hartford
 
Hartford Stage Reserve
 
0
 
Springing
                 
Leasehold
24
 
Crowne Plaza Madison
     
0
 
0
                 
Fee
25
 
The Vineyards Apartments
     
0
 
0
                 
Fee
26
 
Grand Forks Market Place
     
0
 
0
                 
Fee
27
 
24 Hour Fitness - Fremont
     
0
 
0
                 
Fee
28
 
Holiday Inn Westchase
     
0
 
0
                 
Fee
29
 
Hampstead Marketplace
     
0
 
0
                 
Fee
30
 
Fairway Portfolio
     
0
 
0
                 
Fee
30.01
 
Mercer Creek Meadows
                             
Fee
30.02
 
Walnut Meadows
                             
Fee
30.03
 
Alder Meadows
                             
Fee
31
 
Hampton Inn & Suites - Westgate
     
0
 
0
                 
Fee
32
 
Carriage Way MHP
     
0
 
0
                 
Fee
33
 
321 Santa Monica
     
0
 
0
                 
Fee
34
 
Holiday Inn Express - Greenville
     
0
 
0
                 
Fee
35
 
Ruta Hotel Portfolio
 
PIP Reserve
 
0
 
Springing
                 
Fee
35.01
 
Best Western Plus Sandusky
                             
Fee
35.02
 
Comfort Inn Sandusky
                             
Fee
36
 
Seaport Storage Center
     
0
 
0
                 
Fee
37
 
Dicesare MHP Portfolio
     
0
 
0
                 
Fee
37.01
 
Independence Park
                             
Fee
37.02
 
Hillside Estates
                             
Fee
37.03
 
Valley High
                             
Fee
37.04
 
Rostraver Estates
                             
Fee
38
 
The Shops at Cape Coral Parkway
     
0
 
0
                 
Fee
39
 
Candlewood Suites - Flowood (Jackson)
     
0
 
0
                 
Fee
40
 
Hotel Vetiver
     
0
 
0
                 
Fee
41
 
Julington Square
     
0
 
0
                 
Fee
42
 
Hyatt Place Germantown
     
0
 
0
                 
Fee
43
 
The Shops at Church Square
     
0
 
0
                 
Fee
 
 
A-1-28

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Other Escrow II Reserve Description
 
Other Escrow II (Initial) ($)
 
Other Escrow II (Monthly) ($)
 
Other Escrow II
Cap ($)
 
Other Escrow II
Escrow - Cash or
LoC
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership
Interest(16)
44
 
Inland Family Dollar/Dollar General Pool
     
0
 
0
                 
Fee
44.01
 
Family Dollar - Lorain, OH
                             
Fee
44.02
 
Dollar General - Spooner, WI
                             
Fee
44.03
 
Dollar General - Baldwin, WI
                             
Fee
44.04
 
Family Dollar - Abilene TX
                             
Fee
44.05
 
Dollar General - Oxford, WI
                             
Fee
44.06
 
Family Dollar - Colorado City, TX
                             
Fee
44.07
 
Dollar General - Nekoosa, WI
                             
Fee
44.08
 
Dollar General - Wittenberg, WI
                             
Fee
44.09
 
Family Dollar - Cisco, TX
                             
Fee
44.10
 
Dollar General - Mercer, WI
                             
Fee
45
 
Greenville-Augusta Apartment Portfolio
     
0
 
0
                 
Fee
45.01
 
Pine Crest Apartments
                             
Fee
45.02
 
Willow Wick Apartments
                             
Fee
45.03
 
Broadway Apartments
                             
Fee
46
 
North Reno Plaza
 
Sak N Save Rollover Fund
 
0
 
Springing
 
350,000
             
Fee
47
 
Ravenswood Professional Office Building
     
0
 
0
                 
Fee
48
 
Chateau Avalon Apartments
     
0
 
0
                 
Fee
49
 
Holiday Inn Express Webster
     
0
 
0
                 
Fee
50
 
Holiday Inn Express - Vernal
     
0
 
0
                 
Fee
51
 
Holiday Inn Express - Westgate
     
0
 
0
                 
Fee
52
 
Academy Sports + Outdoors Kannapolis
     
0
 
0
                 
Fee
53
 
Hampton Inn  Syracuse
     
0
 
0
                 
Fee
54
 
Willow Festival Annex
     
0
 
0
                 
Leasehold
55
 
Ashford Club Apartments
     
0
 
0
                 
Fee
56
 
Hampton Inn - Easley
     
0
 
0
                 
Fee
57
 
Oakland Mall Apartments
     
0
 
0
                 
Fee
58
 
Shoppes of Deerwood Lake
     
0
 
0
                 
Fee
59
 
Wal-Mart Calaveras Square
     
0
 
0
                 
Fee
60
 
Crestwind Apartments
     
0
 
0
                 
Fee
61
 
Creekside Shopping Center
     
0
 
0
                 
Fee
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
     
0
 
0
                 
Fee
62.01
 
Mission
                             
Fee
62.02
 
Sunshine
                             
Fee
62.03
 
Alta Mesa
                             
Fee
63
 
Rock Island Building
 
Malenke Funds; American Midstream Funds; Ingather Funds
 
0
 
Springing
                 
Fee
64
 
Shoppes at North Augusta
     
0
 
0
                 
Fee
65
 
Premium Self Storage
     
0
 
0
                 
Fee
66
 
Mountain View Village
     
0
 
0
                 
Fee
67
 
Marlboro Industrial Park
     
0
 
0
                 
Fee
68
 
Walgreens Aiken
     
0
 
0
                 
Fee
69
 
The Center at Skibo
     
0
 
0
                 
Fee
70
 
Walgreens Gray
     
0
 
0
                 
Fee
71
 
Walgreens Gallatin
     
0
 
0
                 
Fee
72
 
Walgreens Durant
     
0
 
0
                 
Fee
73
 
Bear Creek Storage Beaumont
     
0
 
0
                 
Fee
74
 
Walgreens - Taylorsville
     
0
 
0
                 
Fee
75
 
Walgreens Mount Airy
     
0
 
0
                 
Fee
76
 
Walgreens - Dickinson
     
0
 
0
                 
Fee
77
 
Berkshire Pointe
     
0
 
0
                 
Fee
78
 
1401 Central Avenue
 
Slate Interiors Reserve
 
0
 
Springing
                 
Fee
79
 
The Shops at Midtown Commons
     
0
 
0
                 
Fee
80
 
Cedar Lake MHC
     
0
 
0
                 
Fee
81
 
Spruce Grove
     
0
 
0
                 
Fee
82
 
Capstone Commons
 
Jimmy Johns Reserve
 
60,000
 
0
     
Cash
         
Fee
83
 
Dollar General - Satsuma
     
0
 
0
                 
Fee
 
 
A-1-29

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Ground Lease Initial Expiration Date
 
Annual Ground Rent Payment
 
Annual Ground Rent Increases
 
Lockbox(17)
1
 
Innsbrook Office Portfolio
             
Hard/Upfront Cash Management
1.01
 
Westgate I
               
1.02
 
Liberty Plaza II
               
1.03
 
Westerre IV
               
1.04
 
Westerre III
               
1.05
 
Technology Pointe I & II
               
1.06
 
Liberty Plaza I
               
1.07
 
Glen Forest
               
1.08
 
Rowe Plaza
               
1.09
 
Westgate II
               
1.10
 
4880 Cox Road
               
1.11
 
Innsbrook Commons
               
1.12
 
4198 Cox Road
               
1.13
 
Gaskins
               
2
 
Carolina Place
             
Hard/Springing Cash Management
3
 
Cumberland Mall
             
Hard/Springing Cash Management
4
 
RHP Portfolio V
             
Soft/Springing Cash Management
4.01
 
Country Club Mobile Estates
               
4.02
 
Chalet North
               
4.03
 
Lakeview Estates
               
4.04
 
Evergreen Village
               
4.05
 
Colonial Gardens
               
4.06
 
Washingtonville Manor
               
4.07
 
Magnolia Circle
               
4.08
 
Towneship at Clifton
               
4.09
 
Wheel Estates
               
4.10
 
Brittany Place
               
5
 
White Marsh Mall
             
Hard/Springing Cash Management
6
 
Rimrock Mall
             
Hard/Springing Cash Management
7
 
Grace Lake Corporate Center
             
Hard/Upfront Cash Management
8
 
RHP Portfolio VI
             
Soft/Springing Cash Management
8.01
 
Western Hills
               
8.02
 
Villa West
               
8.03
 
Northland
               
8.04
 
Forest Park
               
8.05
 
Cypress Shores
               
8.06
 
Ortega Village
               
8.07
 
Blue Valley
               
8.08
 
El Caudillo
               
9
 
100 & 150 South Wacker Drive
             
Hard/Upfront Cash Management
10
 
One Eleven Magnolia
             
Hard/Upfront Cash Management
11
 
Storage Zone Portfolio
             
Soft/Springing Cash Management
11.01
 
Brecksville
               
11.02
 
Avon
               
11.03
 
Ravenna & Annex
               
11.04
 
Medina
               
11.05
 
Hudson
               
11.06
 
Streetsboro
               
11.07
 
Warren & Cortland
               
11.08
 
West Market
               
11.09
 
Chenoweth
               
11.10
 
Shanafelt
               
11.11
 
Elyria
               
11.12
 
Peninsula
               
11.13
 
Sandusky
               
11.14
 
Cuyahoga Falls
               
11.15
 
East Liverpool
               
12
 
Durban Retail Portfolio
             
Hard/Upfront Cash Management
12.01
 
Waterford Shoppes
               
12.02
 
Mebane Oaks Village
               
12.03
 
Magnolia Oaks Village
               
12.04
 
Hyde Park Shopping Center
               
13
 
Queens Tower
             
Hard/Upfront Cash Management
14
 
Starwood Schulte Hotel Portfolio
             
Soft/Springing Cash Management
14.01
 
Sheraton - St. Paul Woodbury
               
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
               
15
 
Gatlin Jacksonville Portfolio
             
Hard/Springing Cash Management
15.01
 
Crossroads at Mandarin
               
15.02
 
Merrill Station
               
15.03
 
Village Shoppes
               
16
 
300 & 390 Union
             
Hard/Upfront Cash Management
17
 
Doubletree Hotel - Los Angeles Norwalk
 
12/31/2013
 
$10,000 plus current CPI less .50 over base year CPI
 
$10,000 plus current CPI less .50 over base year CPI
 
Soft/Springing Cash Management
18
 
Plaza De Oro Shopping Center
             
Soft/Springing Cash Management
19
 
Oaks at Broad River
             
Soft/Upfront Cash Management
20
 
Paseo Place
             
Springing (Without Established Account)
21
 
Shops at Bruckner
 
9/28/2044
 
$1,020,000
 
$1,212,00 and percentage rent above base rental income
of $3,500,00 beginning in 2016
 
Hard/Springing Cash Management
22
 
Residence Inn Melbourne
             
Soft/Springing Cash Management
23
 
Residence Inn - Hartford
 
12/31/2073
 
5.8% of Gross Revenue less personal property taxes payable to
the landlord and $5,833.33 monthly rent credit through October 2024
     
Hard/Springing Cash Management
24
 
Crowne Plaza Madison
             
Hard/Upfront Cash Management
25
 
The Vineyards Apartments
             
Soft/Upfront Cash Management
26
 
Grand Forks Market Place
             
Springing (Without Established Account)
27
 
24 Hour Fitness - Fremont
             
Hard/Upfront Cash Management
28
 
Holiday Inn Westchase
             
Hard/Springing Cash Management
29
 
Hampstead Marketplace
             
Springing (Without Established Account)
30
 
Fairway Portfolio
             
Hard/Springing Cash Management
30.01
 
Mercer Creek Meadows
               
30.02
 
Walnut Meadows
               
30.03
 
Alder Meadows
               
31
 
Hampton Inn & Suites - Westgate
             
Springing (Without Established Account)
32
 
Carriage Way MHP
             
None
33
 
321 Santa Monica
             
Springing (Without Established Account)
34
 
Holiday Inn Express - Greenville
             
Springing (Without Established Account)
35
 
Ruta Hotel Portfolio
             
Springing (With Established Account)
35.01
 
Best Western Plus Sandusky
               
35.02
 
Comfort Inn Sandusky
               
36
 
Seaport Storage Center
             
Soft/Springing Cash Management
37
 
Dicesare MHP Portfolio
             
Soft/Springing Cash Management
37.01
 
Independence Park
               
37.02
 
Hillside Estates
               
37.03
 
Valley High
               
37.04
 
Rostraver Estates
               
38
 
The Shops at Cape Coral Parkway
             
Soft/Springing Cash Management
39
 
Candlewood Suites - Flowood (Jackson)
             
Hard/Springing Cash Management
40
 
Hotel Vetiver
             
Hard/Springing Cash Management
41
 
Julington Square
             
Hard/Springing Cash Management
42
 
Hyatt Place Germantown
             
Hard/Springing Cash Management
43
 
The Shops at Church Square
             
Hard/Springing Cash Management
 
 
A-1-30

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Ground Lease Initial Expiration Date
 
Annual Ground Rent Payment
 
Annual Ground Rent Increases
 
Lockbox(17)
44
 
Inland Family Dollar/Dollar General Pool
             
Springing (Without Established Account)
44.01
 
Family Dollar - Lorain, OH
               
44.02
 
Dollar General - Spooner, WI
               
44.03
 
Dollar General - Baldwin, WI
               
44.04
 
Family Dollar - Abilene TX
               
44.05
 
Dollar General - Oxford, WI
               
44.06
 
Family Dollar - Colorado City, TX
               
44.07
 
Dollar General - Nekoosa, WI
               
44.08
 
Dollar General - Wittenberg, WI
               
44.09
 
Family Dollar - Cisco, TX
               
44.10
 
Dollar General - Mercer, WI
               
45
 
Greenville-Augusta Apartment Portfolio
             
Soft/Springing Cash Management
45.01
 
Pine Crest Apartments
               
45.02
 
Willow Wick Apartments
               
45.03
 
Broadway Apartments
               
46
 
North Reno Plaza
             
Springing (Without Established Account)
47
 
Ravenswood Professional Office Building
             
Springing (Without Established Account)
48
 
Chateau Avalon Apartments
             
Springing (Without Established Account)
49
 
Holiday Inn Express Webster
             
Hard/Springing Cash Management
50
 
Holiday Inn Express - Vernal
             
Hard/Springing Cash Management
51
 
Holiday Inn Express - Westgate
             
Springing (Without Established Account)
52
 
Academy Sports + Outdoors Kannapolis
             
Hard/Springing Cash Management
53
 
Hampton Inn  Syracuse
             
Springing (With Established Account)
54
 
Willow Festival Annex
 
12/31/2067
 
$56,640
 
Increases by 12% every 5 years.
 
Hard/Springing Cash Management
55
 
Ashford Club Apartments
             
Springing (Without Established Account)
56
 
Hampton Inn - Easley
             
Springing (Without Established Account)
57
 
Oakland Mall Apartments
             
None
58
 
Shoppes of Deerwood Lake
             
None
59
 
Wal-Mart Calaveras Square
             
Hard/Upfront Cash Management
60
 
Crestwind Apartments
             
Springing (Without Established Account)
61
 
Creekside Shopping Center
             
Soft/Springing Cash Management
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
             
None
62.01
 
Mission
               
62.02
 
Sunshine
               
62.03
 
Alta Mesa
               
63
 
Rock Island Building
             
Springing (With Established Account)
64
 
Shoppes at North Augusta
             
Springing (Without Established Account)
65
 
Premium Self Storage
             
None
66
 
Mountain View Village
             
Springing (Without Established Account)
67
 
Marlboro Industrial Park
             
None
68
 
Walgreens Aiken
             
Hard/Upfront Cash Management
69
 
The Center at Skibo
             
Hard/Springing Cash Management
70
 
Walgreens Gray
             
Hard/Upfront Cash Management
71
 
Walgreens Gallatin
             
Hard/Upfront Cash Management
72
 
Walgreens Durant
             
Hard/Upfront Cash Management
73
 
Bear Creek Storage Beaumont
             
None
74
 
Walgreens - Taylorsville
             
Hard/Upfront Cash Management
75
 
Walgreens Mount Airy
             
Hard/Upfront Cash Management
76
 
Walgreens - Dickinson
             
Springing (Without Established Account)
77
 
Berkshire Pointe
             
Springing (Without Established Account)
78
 
1401 Central Avenue
             
Springing (Without Established Account)
79
 
The Shops at Midtown Commons
             
Hard/Springing Cash Management
80
 
Cedar Lake MHC
             
None
81
 
Spruce Grove
             
None
82
 
Capstone Commons
             
Springing (Without Established Account)
83
 
Dollar General - Satsuma
             
Hard/Upfront Cash Management
 
 
A-1-31

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Whole Loan Cut-
off Date Balance
($)
 
Whole Loan Debt
Service ($)
 
Subordinate Secured
Debt Original Balance
($)
 
Subordinate Secured
Debt Cut-off Date
Balance ($)
 
Whole Loan
U/W NOI DSCR
(x)
 
Whole Loan
U/W NCF DSCR
(x)
 
Whole Loan Cut-
off Date LTV
Ratio
 
Whole Loan Cut-
off Date U/W
NOI Debt Yield
 
Whole Loan Cut-
off Date U/W
NCF Debt Yield
 
Mezzanine Debt
Cut-off Date
Balance($)
1
 
Innsbrook Office Portfolio
                                       
1.01
 
Westgate I
                                       
1.02
 
Liberty Plaza II
                                       
1.03
 
Westerre IV
                                       
1.04
 
Westerre III
                                       
1.05
 
Technology Pointe I & II
                                       
1.06
 
Liberty Plaza I
                                       
1.07
 
Glen Forest
                                       
1.08
 
Rowe Plaza
                                       
1.09
 
Westgate II
                                       
1.10
 
4880 Cox Road
                                       
1.11
 
Innsbrook Commons
                                       
1.12
 
4198 Cox Road
                                       
1.13
 
Gaskins
                                       
2
 
Carolina Place
                                       
3
 
Cumberland Mall
                                       
4
 
RHP Portfolio V
                                       
4.01
 
Country Club Mobile Estates
                                       
4.02
 
Chalet North
                                       
4.03
 
Lakeview Estates
                                       
4.04
 
Evergreen Village
                                       
4.05
 
Colonial Gardens
                                       
4.06
 
Washingtonville Manor
                                       
4.07
 
Magnolia Circle
                                       
4.08
 
Towneship at Clifton
                                       
4.09
 
Wheel Estates
                                       
4.10
 
Brittany Place
                                       
5
 
White Marsh Mall
                                       
6
 
Rimrock Mall
                                       
7
 
Grace Lake Corporate Center
                                     
2,994,780
8
 
RHP Portfolio VI
                                       
8.01
 
Western Hills
                                       
8.02
 
Villa West
                                       
8.03
 
Northland
                                       
8.04
 
Forest Park
                                       
8.05
 
Cypress Shores
                                       
8.06
 
Ortega Village
                                       
8.07
 
Blue Valley
                                       
8.08
 
El Caudillo
                                       
9
 
100 & 150 South Wacker Drive
                                       
10
 
One Eleven Magnolia
                                       
11
 
Storage Zone Portfolio
                                       
11.01
 
Brecksville
                                       
11.02
 
Avon
                                       
11.03
 
Ravenna & Annex
                                       
11.04
 
Medina
                                       
11.05
 
Hudson
                                       
11.06
 
Streetsboro
                                       
11.07
 
Warren & Cortland
                                       
11.08
 
West Market
                                       
11.09
 
Chenoweth
                                       
11.10
 
Shanafelt
                                       
11.11
 
Elyria
                                       
11.12
 
Peninsula
                                       
11.13
 
Sandusky
                                       
11.14
 
Cuyahoga Falls
                                       
11.15
 
East Liverpool
                                       
12
 
Durban Retail Portfolio
                                     
2,599,256
12.01
 
Waterford Shoppes
                                       
12.02
 
Mebane Oaks Village
                                       
12.03
 
Magnolia Oaks Village
                                       
12.04
 
Hyde Park Shopping Center
                                       
13
 
Queens Tower
                                       
14
 
Starwood Schulte Hotel Portfolio
                                       
14.01
 
Sheraton - St. Paul Woodbury
                                       
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
                                       
15
 
Gatlin Jacksonville Portfolio
                                       
15.01
 
Crossroads at Mandarin
                                       
15.02
 
Merrill Station
                                       
15.03
 
Village Shoppes
                                       
16
 
300 & 390 Union
                                       
17
 
Doubletree Hotel - Los Angeles Norwalk
                                       
18
 
Plaza De Oro Shopping Center
                                       
19
 
Oaks at Broad River
                                     
1,885,000
20
 
Paseo Place
                                       
21
 
Shops at Bruckner
                                       
22
 
Residence Inn Melbourne
                                       
23
 
Residence Inn - Hartford
                                       
24
 
Crowne Plaza Madison
                                       
25
 
The Vineyards Apartments
                                       
26
 
Grand Forks Market Place
                                       
27
 
24 Hour Fitness - Fremont
                                       
28
 
Holiday Inn Westchase
                                       
29
 
Hampstead Marketplace
                                       
30
 
Fairway Portfolio
                                       
30.01
 
Mercer Creek Meadows
                                       
30.02
 
Walnut Meadows
                                       
30.03
 
Alder Meadows
                                       
31
 
Hampton Inn & Suites - Westgate
                                       
32
 
Carriage Way MHP
                                       
33
 
321 Santa Monica
                                       
34
 
Holiday Inn Express - Greenville
                                       
35
 
Ruta Hotel Portfolio
                                       
35.01
 
Best Western Plus Sandusky
                                       
35.02
 
Comfort Inn Sandusky
                                       
36
 
Seaport Storage Center
                                       
37
 
Dicesare MHP Portfolio
                                       
37.01
 
Independence Park
                                       
37.02
 
Hillside Estates
                                       
37.03
 
Valley High
                                       
37.04
 
Rostraver Estates
                                       
38
 
The Shops at Cape Coral Parkway
                                       
39
 
Candlewood Suites - Flowood (Jackson)
                                       
40
 
Hotel Vetiver
                                       
41
 
Julington Square
                                       
42
 
Hyatt Place Germantown
                                       
43
 
The Shops at Church Square
                                     
999,973

 
A-1-32

 

Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Whole Loan Cut-
off Date Balance
($)
 
Whole Loan Debt
Service ($)
 
Subordinate Secured
Debt Original Balance
($)
 
Subordinate Secured
Debt Cut-off Date
Balance ($)
 
Whole Loan
U/W NOI DSCR
(x)
 
Whole Loan
U/W NCF DSCR
(x)
 
Whole Loan Cut-
off Date LTV
Ratio
 
Whole Loan Cut-
off Date U/W
NOI Debt Yield
 
Whole Loan Cut-
off Date U/W
NCF Debt Yield
 
Mezzanine Debt
Cut-off Date
Balance($)
44
 
Inland Family Dollar/Dollar General Pool
                                       
44.01
 
Family Dollar - Lorain, OH
                                       
44.02
 
Dollar General - Spooner, WI
                                       
44.03
 
Dollar General - Baldwin, WI
                                       
44.04
 
Family Dollar - Abilene TX
                                       
44.05
 
Dollar General - Oxford, WI
                                       
44.06
 
Family Dollar - Colorado City, TX
                                       
44.07
 
Dollar General - Nekoosa, WI
                                       
44.08
 
Dollar General - Wittenberg, WI
                                       
44.09
 
Family Dollar - Cisco, TX
                                       
44.10
 
Dollar General - Mercer, WI
                                       
45
 
Greenville-Augusta Apartment Portfolio
                                       
45.01
 
Pine Crest Apartments
                                       
45.02
 
Willow Wick Apartments
                                       
45.03
 
Broadway Apartments
                                       
46
 
North Reno Plaza
                                       
47
 
Ravenswood Professional Office Building
                                       
48
 
Chateau Avalon Apartments
                                       
49
 
Holiday Inn Express Webster
                                       
50
 
Holiday Inn Express - Vernal
                                       
51
 
Holiday Inn Express - Westgate
                                       
52
 
Academy Sports + Outdoors Kannapolis
                                       
53
 
Hampton Inn  Syracuse
                                       
54
 
Willow Festival Annex
                                       
55
 
Ashford Club Apartments
                                       
56
 
Hampton Inn - Easley
                                       
57
 
Oakland Mall Apartments
                                       
58
 
Shoppes of Deerwood Lake
                                       
59
 
Wal-Mart Calaveras Square
                                       
60
 
Crestwind Apartments
                                       
61
 
Creekside Shopping Center
                                       
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
                                       
62.01
 
Mission
                                       
62.02
 
Sunshine
                                       
62.03
 
Alta Mesa
                                       
63
 
Rock Island Building
                                       
64
 
Shoppes at North Augusta
                                       
65
 
Premium Self Storage
                                       
66
 
Mountain View Village
                                       
67
 
Marlboro Industrial Park
                                       
68
 
Walgreens Aiken
                                       
69
 
The Center at Skibo
                                       
70
 
Walgreens Gray
                                       
71
 
Walgreens Gallatin
                                       
72
 
Walgreens Durant
                                       
73
 
Bear Creek Storage Beaumont
                                       
74
 
Walgreens - Taylorsville
                                       
75
 
Walgreens Mount Airy
                                       
76
 
Walgreens - Dickinson
                                       
77
 
Berkshire Pointe
                                       
78
 
1401 Central Avenue
                                       
79
 
The Shops at Midtown Commons
                                       
80
 
Cedar Lake MHC
                                       
81
 
Spruce Grove
                                       
82
 
Capstone Commons
                                       
83
 
Dollar General - Satsuma
                                       
 
 
A-1-33

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Sponsor(18)
 
Affiliated Sponsors
 
Mortgage Loan Number
1
 
Innsbrook Office Portfolio
 
The Lingerfelt Companies; Affiliate of Ladder Capital Finance
 
Y-Group C
 
1
1.01
 
Westgate I
     
Y-Group C
 
1.01
1.02
 
Liberty Plaza II
     
Y-Group C
 
1.02
1.03
 
Westerre IV
     
Y-Group C
 
1.03
1.04
 
Westerre III
     
Y-Group C
 
1.04
1.05
 
Technology Pointe I & II
     
Y-Group C
 
1.05
1.06
 
Liberty Plaza I
     
Y-Group C
 
1.06
1.07
 
Glen Forest
     
Y-Group C
 
1.07
1.08
 
Rowe Plaza
     
Y-Group C
 
1.08
1.09
 
Westgate II
     
Y-Group C
 
1.09
1.10
 
4880 Cox Road
     
Y-Group C
 
1.10
1.11
 
Innsbrook Commons
     
Y-Group C
 
1.11
1.12
 
4198 Cox Road
     
Y-Group C
 
1.12
1.13
 
Gaskins
     
Y-Group C
 
1.13
2
 
Carolina Place
 
General Growth Properties Inc.; Homart II L.L.C.
 
Y-Group A
 
2
3
 
Cumberland Mall
 
GGPLP Real Estate, Inc.
 
Y-Group A
 
3
4
 
RHP Portfolio V
 
RHP Properties Inc.; NorthStar Realty Finance Corporation
 
Y-Group B
 
4
4.01
 
Country Club Mobile Estates
     
Y-Group B
 
4.01
4.02
 
Chalet North
     
Y-Group B
 
4.02
4.03
 
Lakeview Estates
     
Y-Group B
 
4.03
4.04
 
Evergreen Village
     
Y-Group B
 
4.04
4.05
 
Colonial Gardens
     
Y-Group B
 
4.05
4.06
 
Washingtonville Manor
     
Y-Group B
 
4.06
4.07
 
Magnolia Circle
     
Y-Group B
 
4.07
4.08
 
Towneship at Clifton
     
Y-Group B
 
4.08
4.09
 
Wheel Estates
     
Y-Group B
 
4.09
4.10
 
Brittany Place
     
Y-Group B
 
4.10
5
 
White Marsh Mall
 
GGPLP Real Estate Inc.; White Marsh Mall, LLC
 
Y-Group A
 
5
6
 
Rimrock Mall
 
Starwood Capital Global Group L.P.
 
N
 
6
7
 
Grace Lake Corporate Center
 
Sovereign Partners, LLC
 
N
 
7
8
 
RHP Portfolio VI
 
RHP Properties Inc.; NorthStar Realty Finance Corporation
 
Y-Group B
 
8
8.01
 
Western Hills
     
Y-Group B
 
8.01
8.02
 
Villa West
     
Y-Group B
 
8.02
8.03
 
Northland
     
Y-Group B
 
8.03
8.04
 
Forest Park
     
Y-Group B
 
8.04
8.05
 
Cypress Shores
     
Y-Group B
 
8.05
8.06
 
Ortega Village
     
Y-Group B
 
8.06
8.07
 
Blue Valley
     
Y-Group B
 
8.07
8.08
 
El Caudillo
     
Y-Group B
 
8.08
9
 
100 & 150 South Wacker Drive
 
Marvin J. Herb
 
N
 
9
10
 
One Eleven Magnolia
 
Weda Developers II, Inc.
 
N
 
10
11
 
Storage Zone Portfolio
 
Alan and Eliot Chamas, Victor Cohn
 
N
 
11
11.01
 
Brecksville
     
N
 
11.01
11.02
 
Avon
     
N
 
11.02
11.03
 
Ravenna & Annex
     
N
 
11.03
11.04
 
Medina
     
N
 
11.04
11.05
 
Hudson
     
N
 
11.05
11.06
 
Streetsboro
     
N
 
11.06
11.07
 
Warren & Cortland
     
N
 
11.07
11.08
 
West Market
     
N
 
11.08
11.09
 
Chenoweth
     
N
 
11.09
11.10
 
Shanafelt
     
N
 
11.10
11.11
 
Elyria
     
N
 
11.11
11.12
 
Peninsula
     
N
 
11.12
11.13
 
Sandusky
     
N
 
11.13
11.14
 
Cuyahoga Falls
     
N
 
11.14
11.15
 
East Liverpool
     
N
 
11.15
12
 
Durban Retail Portfolio
 
The Durban Group
 
N
 
12
12.01
 
Waterford Shoppes
     
N
 
12.01
12.02
 
Mebane Oaks Village
     
N
 
12.02
12.03
 
Magnolia Oaks Village
     
N
 
12.03
12.04
 
Hyde Park Shopping Center
     
N
 
12.04
13
 
Queens Tower
 
Muss Development
 
N
 
13
14
 
Starwood Schulte Hotel Portfolio
 
Starwood Distressed Opportunity Fund IX-1 U.S., L.P.; Starwood Distressed Opportunity Fund IX Global, L.P.
 
N
 
14
14.01
 
Sheraton - St. Paul Woodbury
     
N
 
14.01
14.02
 
TownePlace Suites - Scranton Wilkes-Barre
     
N
 
14.02
15
 
Gatlin Jacksonville Portfolio
 
Gatlin Development Company
 
Y-Group D
 
15
15.01
 
Crossroads at Mandarin
     
Y-Group D
 
15.01
15.02
 
Merrill Station
     
Y-Group D
 
15.02
15.03
 
Village Shoppes
     
Y-Group D
 
15.03
16
 
300 & 390 Union
 
Kenneth Grant
 
N
 
16
17
 
Doubletree Hotel - Los Angeles Norwalk
 
Howard Wu; Taylor Woods
 
N
 
17
18
 
Plaza De Oro Shopping Center
 
Thomas Funke
 
N
 
18
19
 
Oaks at Broad River
 
B&M Management
 
N
 
19
20
 
Paseo Place
 
LPD Development LLC
 
N
 
20
21
 
Shops at Bruckner
 
Forest City Enterprises, Inc., Madison International Holdings IV, LP
 
N
 
21
22
 
Residence Inn Melbourne
 
Robert Finvarb
 
N
 
22
23
 
Residence Inn - Hartford
 
Marc S. Levine; Alan Lazowski; Martin D. Kahn
 
N
 
23
24
 
Crowne Plaza Madison
 
Investcorp US Real Estate, LLC
 
N
 
24
25
 
The Vineyards Apartments
 
Kohner Properties, Inc.
 
N
 
25
26
 
Grand Forks Market Place
 
INREIT and John Coughlin
 
N
 
26
27
 
24 Hour Fitness - Fremont
 
Robert J. Neal and Bernarda A. Neal, individually and as trustees of The Robert J. Neal and Bernarda A. Neal Revocable Trust
 
N
 
27
28
 
Holiday Inn Westchase
 
Ishv Patel, Dilip Patel, and Ajay Patel
 
Y-Group F
 
28
29
 
Hampstead Marketplace
 
B & G Hampstead LLC; Michael Brooks; Donald J. Goldman
 
N
 
29
30
 
Fairway Portfolio
 
Samuel K. Beler
 
N
 
30
30.01
 
Mercer Creek Meadows
     
N
 
30.01
30.02
 
Walnut Meadows
     
N
 
30.02
30.03
 
Alder Meadows
     
N
 
30.03
31
 
Hampton Inn & Suites - Westgate
 
C.V. Shanbhag
 
Y-Group E
 
31
32
 
Carriage Way MHP
 
David A. Fons
 
N
 
32
33
 
321 Santa Monica
 
Edward Frymer; Madeleine Frymer
 
N
 
33
34
 
Holiday Inn Express - Greenville
 
C.V. Shanbhag
 
Y-Group E
 
34
35
 
Ruta Hotel Portfolio
 
George R. Ruta
 
N
 
35
35.01
 
Best Western Plus Sandusky
     
N
 
35.01
35.02
 
Comfort Inn Sandusky
     
N
 
35.02
36
 
Seaport Storage Center
 
David C. Brett and Lisa D. Casentini individually and as trustees of the David C. Brett and Lisa D. Casentini Family Trust
 
N
 
36
37
 
Dicesare MHP Portfolio
 
Patrick J. Dicesare, J.
 
N
 
37
37.01
 
Independence Park
     
N
 
37.01
37.02
 
Hillside Estates
     
N
 
37.02
37.03
 
Valley High
     
N
 
37.03
37.04
 
Rostraver Estates
     
N
 
37.04
38
 
The Shops at Cape Coral Parkway
 
Various
 
N
 
38
39
 
Candlewood Suites - Flowood (Jackson)
 
Louis Rodney Chamblee, Sr.
 
N
 
39
40
 
Hotel Vetiver
 
Steven Baharestani and Martin Baharestani
 
N
 
40
41
 
Julington Square
 
Gatlin Development Company
 
Y-Group D
 
41
42
 
Hyatt Place Germantown
 
Brett C. Moody
 
N
 
42
43
 
The Shops at Church Square
 
Jeffrey Fields
 
N
 
43
 
 
A-1-34

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Sponsor(18)
 
Affiliated Sponsors
 
Mortgage Loan Number
44
 
Inland Family Dollar/Dollar General Pool
 
Inland Private Capital Corporation
 
N
 
44
44.01
 
Family Dollar - Lorain, OH
     
N
 
44.01
44.02
 
Dollar General - Spooner, WI
     
N
 
44.02
44.03
 
Dollar General - Baldwin, WI
     
N
 
44.03
44.04
 
Family Dollar - Abilene TX
     
N
 
44.04
44.05
 
Dollar General - Oxford, WI
     
N
 
44.05
44.06
 
Family Dollar - Colorado City, TX
     
N
 
44.06
44.07
 
Dollar General - Nekoosa, WI
     
N
 
44.07
44.08
 
Dollar General - Wittenberg, WI
     
N
 
44.08
44.09
 
Family Dollar - Cisco, TX
     
N
 
44.09
44.10
 
Dollar General - Mercer, WI
     
N
 
44.10
45
 
Greenville-Augusta Apartment Portfolio
 
Mark Hinsdale
 
N
 
45
45.01
 
Pine Crest Apartments
     
N
 
45.01
45.02
 
Willow Wick Apartments
     
N
 
45.02
45.03
 
Broadway Apartments
     
N
 
45.03
46
 
North Reno Plaza
 
Knaggs Farming Company, L.P., Brentwood Developments (California), Inc.
 
N
 
46
47
 
Ravenswood Professional Office Building
 
Robert S. Levinson, Steven G. Levin
 
N
 
47
48
 
Chateau Avalon Apartments
 
Spectrum Business Ventures, Inc.
 
Y-Group G
 
48
49
 
Holiday Inn Express Webster
 
Naresh Patel, Dilip Patel, and Ajay Patel
 
Y-Group F
 
49
50
 
Holiday Inn Express - Vernal
 
Michael May; Rick Hill
 
N
 
50
51
 
Holiday Inn Express - Westgate
 
C.V. Shanbhag
 
Y-Group E
 
51
52
 
Academy Sports + Outdoors Kannapolis
 
Michael McMullan, Thomas McMullan, Patrick McMullan and John McMullan
 
N
 
52
53
 
Hampton Inn  Syracuse
 
Sai Capital Group
 
N
 
53
54
 
Willow Festival Annex
 
Corporate Property Associates 17 - Global Incorporated
 
N
 
54
55
 
Ashford Club Apartments
 
Louis J. Rogers
 
N
 
55
56
 
Hampton Inn - Easley
 
Ramesh S. Patel
 
N
 
56
57
 
Oakland Mall Apartments
 
Mickey Shapiro; Spencer M. Partrich
 
N
 
57
58
 
Shoppes of Deerwood Lake
 
Ramzy Bakkar; Tony Bakkar
 
N
 
58
59
 
Wal-Mart Calaveras Square
 
Aden W. Kun, Derek Chen and Chih-Chieh Lee
 
N
 
59
60
 
Crestwind Apartments
 
Spectrum Business Ventures, Inc.
 
Y-Group G
 
60
61
 
Creekside Shopping Center
 
Harmon E. Schwartz; Elaine Constantz Schwartz
 
N
 
61
62
 
Storage Depot - Mission, Sunshine & Alta Mesa
 
John Troy Drennan
 
N
 
62
62.01
 
Mission
     
N
 
62.01
62.02
 
Sunshine
     
N
 
62.02
62.03
 
Alta Mesa
     
N
 
62.03
63
 
Rock Island Building
 
St. Charles Town Company
 
N
 
63
64
 
Shoppes at North Augusta
 
Legacy Properties Group, Inc.; Martin S. Wald; John E. Fisher
 
N
 
64
65
 
Premium Self Storage
 
Michael G. Damone; Michael J. Damone
 
N
 
65
66
 
Mountain View Village
 
Richard Nodel
 
N
 
66
67
 
Marlboro Industrial Park
 
David Friedman
 
N
 
67
68
 
Walgreens Aiken
 
Ladder Capital Finance Holdings, LLLP
 
Y-Group C
 
68
69
 
The Center at Skibo
 
Michael Puder
 
Y-Group H
 
69
70
 
Walgreens Gray
 
Ladder Capital Finance Holdings, LLLP
 
Y-Group C
 
70
71
 
Walgreens Gallatin
 
Ladder Capital Finance Holdings, LLLP
 
Y-Group C
 
71
72
 
Walgreens Durant
 
Ladder Capital Finance Holdings, LLLP
 
Y-Group C
 
72
73
 
Bear Creek Storage Beaumont
 
John Gossett
 
N
 
73
74
 
Walgreens - Taylorsville
 
Jennie Kwong; Marshall Kwong
 
N
 
74
75
 
Walgreens Mount Airy
 
Ladder Capital Finance Holdings, LLLP
 
Y-Group C
 
75
76
 
Walgreens - Dickinson
 
Ray Lemme
 
N
 
76
77
 
Berkshire Pointe
 
Lenora J. Petrarca
 
N
 
77
78
 
1401 Central Avenue
 
John Rudolph
 
Y-Group I
 
78
79
 
The Shops at Midtown Commons
 
Michael Puder
 
Y-Group H
 
79
80
 
Cedar Lake MHC
 
Bruce Simon
 
N
 
80
81
 
Spruce Grove
 
Ronald Sann
 
N
 
81
82
 
Capstone Commons
 
John Rudolph
 
Y-Group I
 
82
83
 
Dollar General - Satsuma
 
Ladder Capital Finance Holdings LLLP
 
Y-Group C
 
83
 
 
A-1-35

 
 
Wells Fargo Commercial Mortgage Trust 2013-LC12

 
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 “LCF” denotes Ladder Capital Finance LLC.
     
 
(2)
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 #10 (One Eleven Magnolia), the Number of Units includes 152,330 square feet of office space, 11,076 square feet of retail space and 153,553 square feet of multifamily housing.  The 94.9% occupancy represents the occupancy based on the square footage for the retail, office and multifamily space.
     
   
For mortgage loan #23 (Residence Inn – Hartford), the Number of Units excludes 73,828 square feet in retail, office and storage space included in the mortgaged property. U/W Revenues of $875,353 is attributed to the retail, office and storage space.
     
   
For mortgage loan #29 (Hampstead Marketplace), the Number of Units excludes the largest tenant (12,900 square feet) as the improvements built on the pad site are owned by the tenant.
     
   
For mortgage loan #36 (Seaport Storage Center), the Number of Units excludes 234 recreational vehicle storage units (64,780 square feet), which were included in U/W Revenues.
     
   
For mortgage loan #46 (North Reno Plaza), the Number of Units and Occupancy Rate include the fourth and fifth largest tenants, each of which owns the improvements built on its respective pad site.
     
   
For mortgage loan #78 (1401 Central Avenue), the Number of Units includes 10,251 square feet of retail space and 8,196 square feet of office space.
     
 
(3)
For mortgage loan #2 (Carolina Place), 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 (“Carolina Place Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Carolina Place Loan Combination.
     
   
For mortgage loan #3 (Cumberland Mall), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $160,000,000. 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 (“Cumberland Mall Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Cumberland Mall Loan Combination.
     
   
For mortgage loan #5 (White Marsh Mall), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off date principal balance of $190,000,000.  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 (“White Marsh Mall Loan Combination”).  The Note A-2 mortgage loan is the non-controlling interest in the White Marsh Mall Loan Combination.
     
   
For mortgage loan #9 (100 & 150 South Wacker Drive), the mortgage loan represents note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $140,000,000.  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 (“100 & 150 South Wacker Drive Loan Combination”).  The Note A-1 mortgage loan is the controlling interest in the 100 & 150 South Wacker Drive Loan Combination.
     
 
(4)
For mortgage loan #1 (Innsbrook Office Portfolio), the yield maintenance premium in connection with a partial paydown upon release of the Westgate I mortgaged property from the cross-collateralization/cross-default where the only tenant’s lease is not extended as required in the loan documents 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 100 basis points plus a periodic Treasury yield, of interest payments  through the open prepayment date on the principal amount of the mortgage loan being prepaid.  For all other prepayments the yield maintenance formula is discounted solely by the periodic Treasury yield.
     
 
(5)
For mortgage loan #5 (White Marsh Mall), the borrower is entitled to an additional two business day late grace period once every 12 months.
     
 
(6)
For mortgage loan #48 (Chateau Avalon Apartments), the appraised value was $8,260,000 assuming renovations have not been completed at the mortgaged property.  The Appraised Value represents the value given that the cost of the renovations have been paid or reserved upfront.
     
 
(7)
For mortgage loan #23 (Residence Inn – Hartford), the Most Recent Period is TTM 4/30/2013 for the hotel portion of the mortgaged property and TTM 3/31/2013 for the retail portion of the mortgaged property.
     
 
(8)
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 #5 (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 fourth largest tenant has executed a lease on 14,959 square feet, which is anticipated to have a rent commencement date of September 2013.
 
 
A-1-36

 
 
   
For mortgage loan #7 (Grace Lake Corporate Center), the mortgaged property is 100% leased, however the largest tenant (527,857 square feet), representing 59.8% of net rentable square feet, is not occupying 132,552 square feet of its tenant space.  Excluding this unoccupied space, the physical occupancy at the mortgaged property is 85.0%.  The second largest tenant (286,060 square feet), representing 32.4% of net rentable square feet, has a short term total rent reduction of $50,115 for 42,833 square feet from July 2013 through September 2014.
     
   
For mortgage loan #9 (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 #10 (One Eleven Magnolia), the fifth largest tenant (13,467 square feet), representing 4.2% of net rentable square feet, is: (i) subleasing 9,288 square feet to First Southern until May 31, 2018 at an initial rental rate of $16 per square foot; and (ii) dark in 4,179 square feet, but continues to pay rent.  The tenant is rated A+/A2/A by Fitch/Moody’s/S&P.
     
   
For mortgage loan #13 (Queens Tower), the third largest tenant (18,500 square feet), representing 10.5% of net rentable square feet, has never taken occupancy but is paying rent.
     
   
For mortgage loan #16 (300 & 390 Union), the largest tenant (12,203 square feet), representing 7.2% of net rentable square feet, has executed a lease and is in occupancy but has one month free period in August 2013.  The fifth largest tenant (7,448 square feet), representing 4.4% of net rentable square feet, has executed a lease but is not yet in occupancy or paying rent.  A rent reserve of $74,480 was taken for the rent through the rent commencement date of November 1, 2013.
     
   
For mortgage loan #58 (Shoppes of Deerwood Lake), the second largest tenant (4,100 square feet), representing 12.5% of net rentable square feet, is paying reduced rent and has been underwritten to the reduced rent.
     
   
For mortgage loan #78 (1401 Central Avenue), the largest tenant (6,413 square feet), representing 34.8% of net rentable square feet, is owner occupied.
     
 
(9)
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 #1 (Innsbrook Office Portfolio), the largest tenant (47,428 square feet) at the Westerre IV mortgaged property, representing 60.7% of net rentable square feet at such property, may terminate its lease after the seventh lease year (ending May 31, 2015) in the event that the tenant needs in excess of 150% of its current space and the borrower is unable to provide such additional space within a three-mile radius of the property, upon providing 12 months prior written notice and payment of a termination fee equal to three months rent plus all unamortized tenant improvements and leasing commissions.
     
   
For mortgage loan #3 (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 the 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 #6 (Rimrock Mall), the fifth largest tenant (10,608 square feet), representing 2.5% of net rentable square feet, may terminate its lease by proving written notice and paying a fee of $145,860 if the tenant’s gross sales are under $1,272,960 for the period between March 15, 2015 and March 14, 2016.
     
   
For mortgage loan #7 (Grace Lake Corporate Center), the third largest tenant (67,589 square feet), representing 7.7% of net rentable square feet, may terminate its lease in July 2017 and July 2019 with 12 months notice and the payment of a termination penalty equal to all unamortized tenant improvements and leasing commissions. The fourth largest tenant (1,443 square feet), representing 0.2% of net rentable square feet, has a one-time right to terminate its lease if employment at the mortgaged property falls below 1,400 employees for a period in excess of three consecutive months.
     
   
For mortgage loan #9 (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 #10 (One Eleven Magnolia), the second largest tenant (17,513 square feet), representing 5.5% of net rentable square feet, may terminate its lease as of April 1, 2018 upon providing 9 months prior written notice and payment of a termination fee of three months of base and additional rent plus all unamortized tenant improvements and leasing commissions.
     
   
For mortgage loan #13 (Queens Tower), the largest tenant (102,669  square feet), representing 58.5% of net rentable square feet, may terminate its lease on November 15, 2021 with 365 days written notice. The second largest tenant (18,500 square feet), representing 10.5% of net rentable square feet, may terminate its lease on June 4, 2015 with 90 days written notice. The third largest tenant (18,500 square feet) representing 10.5% of net rentable square feet, may terminate its lease on February 1, 2015 upon payment of a termination penalty of approximately $143,000 for unamortized leasing commissions. The fifth largest tenant (9,386 square feet), representing 5.3% of net rentable square feet, may terminate its lease on February 1, 2016 with 90 days written notice.
     
   
For mortgage loan #16 (300 & 390 Union), the third largest tenant (9,477 square feet), representing 5.6% of the net rentable square feet, may terminate its lease effective on a date between May 31, 2013 and June 30, 2015, upon providing 12 months written notice and a payment of unamortized tenant improvements, leasing commissions and rent abatements.
 
 
A-1-37

 
 
   
For mortgage loan #38 (The Shops at Cape Coral Parkway), the second largest tenant (22,775 square feet), representing 27.7% of net rentable square feet, may terminate its lease at any time a governmental agency has determined that either the operation of a hardware store cannot legally be conducted at the mortgaged property or in order to continue as a hardware business, the tenant is required to make alterations that would cost in excess of $50,000, and the landlord has not agreed to pay the excess amount over $50,000.  The third largest tenant (12,857 square feet), representing 15.6% of net rentable square feet, may terminate its lease at any time upon providing 12 months written notice.
     
   
For mortgage loan #58 (Shoppes of Deerwood Lake), the fifth largest tenant (2,400 square feet), representing 7.3% of net rentable square feet, may terminate its lease at any time after the 72nd month upon providing 12 months written notice any time after the 60th month of the term.
     
   
For mortgage loan #74 (Walgreens – Taylorville), the only tenant (14,490 square feet), representing 100% of net rentable square feet, may terminate its lease on August 30, 2027 and every five years thereafter upon providing six months written notice.
     
   
For mortgage loan #76 (Walgreens – Dickinson), the only tenant (13,650 square feet), representing 100% of net rentable square feet, may terminate its lease on April 30, 2028 and every five years thereafter upon providing 12 months written notice.
     
   
For mortgage loan #78 (1401 Central Avenue), the third largest tenant (1,725 square feet), representing 9.4% of net rentable square feet, may terminate its lease at any time upon providing 60 days written notice and payment of all rent abatements and unamortized tenant improvements and leasing commissions.  The fourth largest tenant (1,056 square feet), representing 5.7% of net rentable square feet, may terminate its lease at any time upon providing 60 days written notice and payment of all unamortized leasing commissions.
     
 
(10)
For mortgage loan #1 (Innsbrook Office Portfolio), the second largest tenant (14,615 square feet) at the Rowe Plaza mortgaged property, representing 20.1% of net rentable square feet at such property, has multiple leases that expire as follows: 5,848 square feet expiring December 31, 2014 and 8,767 square feet expiring February 28, 2017.
     
   
For mortgage loan #7 (Grace Lake Corporate Center), the second largest tenant (286,060 square feet), representing 32.4% of net rentable square feet, has multiple leases that expire as follows: 109,432 square feet expiring September 30, 2017 and 176,628 square feet expiring September 30, 2022.
     
   
For mortgage loan #9 (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.  The fourth largest tenant (36,583 square feet), representing 3.3% of net rentable square feet has multiple leases that expire as follows: 251 square feet expiring August 31, 2013 and 36,332 square feet expiring May 31, 2022.
     
   
For mortgage loan #10 (One Eleven Magnolia), the fifth largest tenant (13,467 square feet), representing 4.2% of net rentable square feet, is subleasing 9,288 square feet to First Southern until May 31, 2018 at an initial rental rate of $16 per square foot.
     
   
For mortgage loan #12 (Durban Retail Portfolio), the third largest tenant (7,200 square feet) at the Hyde Park Shopping Center mortgaged property, representing 11.4% of net rentable square feet at such property, has multiple leases that expire as follows: 4,800 square feet expiring February 28, 2015 and 2,400 square feet expiring September 30, 2015. The fifth largest tenant (2,400 square feet) at the Magnolia Oaks mortgaged property, representing 3.8% of net rentable square feet, has multiple leases that expire as follow: 1,200 square feet expiring November 30, 2014 and 1,200 square feet expiring in May 31, 2015.
     
   
For mortgage loan #21 (Shops at Bruckner), the largest tenant (38,637 square feet), representing 33.3% of net rentable square feet, subleases 6,300 square feet of its space to City Jeans, Inc. for a rental rate of $48.28 per square foot until January 31, 2019. The second largest tenant (31,775 square feet), representing 27.4% of net rentable square feet, subleases 9,966 square feet of its space to Gap, Inc. for a rental rate of $34.28 per square foot until August 31, 2021.
     
 
(11)
For mortgage loan #38 (The Shops at Cape Coral Parkway), the Monthly Tax Escrow increases to $5,700 after the next tax payment is made.
     
 
(12)
For mortgage loan #14 (Starwood Schulte Hotel Portfolio), as long as the mortgaged properties are managed under a management agreement in accordance with the loan agreement, the Monthly Replacement Reserve will be 4% of total revenue as calculated pursuant to the terms of the management agreement in effect and are held by the manager.
     
   
For mortgage loans #17 (Doubletree Hotel – Los Angeles Norwalk), #31 (Hampton Inn & Suites – Westgate), #34 (Holiday Inn Express – Greenville), #50 (Holiday Inn Express – Vernal), #51 (Holiday Inn Express – Westgate) and #56 (Hampton Inn – Easley), the Monthly Replacement Reserve will be adjusted based on the annual operating statements for the property and will be the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12 of 4% of room revenue from the prior fiscal year.
     
   
For mortgage loan #39 (Candlewood Suites - Flowood (Jackson)), the Monthly Replacement Reserve is equal to 1/12th of 6% of the prior year’s gross revenue.
     
   
For mortgage loan #40 (Hotel Vetiver), due to recent construction, the Monthly Replacement Reserve is funded at an annual rate of 2% of gross revenue for the first two years after the closing of the loan and thereafter at an annual rate of 4% of gross revenue.
     
 
(13)
For mortgage loans #34 (Holiday Inn Express – Greenville) and #51 (Holiday Inn Express – Westgate), the Replacement Reserve Cap is only in effect when the borrower renews the current franchise agreements, which expire in 2016 and 2017, respectively.
     
 
(14)
For mortgage loan #3 (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).
 
 
A-1-38

 
 
 
(15)
For mortgage loan #5 (White Marsh Mall), the Other Escrow I (Initial) is secured by a guaranty.
     
 
(16)
For mortgage loan #38 (The Shops at Cape Coral Parkway), the mortgaged property is subject to façade grant liens that are senior to the mortgage loan.  The liens expire automatically three years from completion of the façade improvements.  The façade work was completed and approved in November 2010 and the liens will expire in November 2013.
     
 
(17)
For mortgage loan #25 (Vineyards Apartments), at closing the lockbox is Soft/Upfront Cash Management.  Upon the dismissal of certain litigation against affiliates of the mortgage borrower related to other properties (to which the mortgage borrower is also a party due to the litigation arising out of a pledge of cash flows from several entities, including the mortgage borrower), the lockbox will be terminated and the lockbox type will become Springing (Without Established Account).
     
 
(18)
For mortgage loan #38 (The Shops at Cape Coral Parkway), the sponsors are Howard S. Banchik, individually and as trustee of the Howard and Jacqueline Banchik Family Trust, and Steven J. Fogel, individually and as trustee of the Steven J. Fogel 2006 Trust.
     
 
 
A-1-39