FWP 1 n267_fwpx2.htm FREE WRITING PROSPECTUS Unassociated Document
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-172366-10
     
 
 
WFRBS Commercial Mortgage Trust 2013-UBS1 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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”), UBS Securities LLC, Drexel Hamilton, LLC or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.  Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI.  Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates.  Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates.  RBSSI is a member of SIPC, FINRA and the NYSE.

IRS CIRCULAR 230 NOTICE
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES.  THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN.  INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.  Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 
 
 

 
 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                                   
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
 
Number of
Units(2)
1
 
The Outlet Collection | Jersey Gardens
 
WFB
     
651 Kapkowski Road
 
Elizabeth
 
NJ
 
07202
 
Retail
 
Regional Mall
 
1999
 
2013
 
1,298,801
2
 
Sullivan Center
 
UBSRES
     
1-9 and 31-35 South State Street
 
Chicago
 
IL
 
60603
 
Mixed Use
 
Office/Retail
 
1865
 
2009
 
943,944
3
 
Ocean Breeze Apartments
 
WFB
     
6401 Warner Avenue
 
Huntington Beach
 
CA
 
92647
 
Multifamily
 
Garden
 
1973
 
2005
 
286
4
 
Mazza Grandmarc
 
WFB
     
9530 Baltimore Avenue
 
College Park
 
MD
 
20740
 
Multifamily
 
Student Housing
 
2010
     
628
5
 
Dollar General Portfolio
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Single Tenant
 
Various
     
348,782
5.01
 
1701 South Mississippi Avenue
 
WFB
     
1701 South Mississippi Avenue
 
Atoka
 
OK
 
74525
 
Retail
 
Single Tenant
 
2012
     
12,480
5.02
 
13083 US Highway 78
 
WFB
     
13083 US Highway 78
 
Jasper
 
AL
 
35501
 
Retail
 
Single Tenant
 
2012
     
10,640
5.03
 
701 West 6th Avenue
 
WFB
     
701 West 6th Avenue
 
Emporia
 
KS
 
66801
 
Retail
 
Single Tenant
 
2012
     
10,566
5.04
 
3728 South Highway 97
 
WFB
     
3728 South Highway 97
 
Sand Springs
 
OK
 
74063
 
Retail
 
Single Tenant
 
2012
     
12,406
5.05
 
1107 East Main Street
 
WFB
     
1107 East Main Street
 
Stigler
 
OK
 
74462
 
Retail
 
Single Tenant
 
2012
     
9,026
5.06
 
4955 Mesa Grande Drive
 
WFB
     
4955 Mesa Grande Drive
 
Las Cruces
 
NM
 
88012
 
Retail
 
Single Tenant
 
2012
     
9,100
5.07
 
500 East Bender Boulevard
 
WFB
     
500 East Bender Boulevard
 
Hobbs
 
NM
 
88240
 
Retail
 
Single Tenant
 
2012
     
9,026
5.08
 
802 East Adams Avenue
 
WFB
     
802 East Adams Avenue
 
Temple
 
TX
 
76501
 
Retail
 
Single Tenant
 
2012
     
9,100
5.09
 
8801 Lexington Avenue
 
WFB
     
8801 Lexington Avenue
 
De Soto
 
KS
 
66018
 
Retail
 
Single Tenant
 
2012
     
10,640
5.10
 
1803 J 2-10 Road
 
WFB
     
1803 J 2-10 Road
 
Fruita
 
CO
 
81521
 
Retail
 
Single Tenant
 
2012
     
9,026
5.11
 
21 Seminole Drive
 
WFB
     
21 Seminole Drive
 
Pagosa Spring
 
CO
 
81147
 
Retail
 
Single Tenant
 
2012
     
9,026
5.12
 
715 West Broadway Street
 
WFB
     
715 West Broadway Street
 
Spiro
 
OK
 
74959
 
Retail
 
Single Tenant
 
2012
     
12,480
5.13
 
332 Main Street
 
WFB
     
332 Main Street
 
Silt
 
CO
 
81652
 
Retail
 
Single Tenant
 
2012
     
9,026
5.14
 
206 East Zavala Street
 
WFB
     
206 East Zavala Street
 
Crystal City
 
TX
 
78839
 
Retail
 
Single Tenant
 
2012
     
9,100
5.15
 
3410 Southeast 29th Street
 
WFB
     
3410 Southeast 29th Street
 
Topeka
 
KS
 
66605
 
Retail
 
Single Tenant
 
2012
     
9,026
5.16
 
30 Eddins Road
 
WFB
     
30 Eddins Road
 
Cowarts
 
AL
 
36321
 
Retail
 
Single Tenant
 
2011
     
9,026
5.17
 
300 South Main Street
 
WFB
     
300 South Main Street
 
Altus
 
OK
 
73521
 
Retail
 
Single Tenant
 
2012
     
9,002
5.18
 
409 U Street
 
WFB
     
409 U Street
 
Ord
 
NE
 
68862
 
Retail
 
Single Tenant
 
2012
     
10,640
5.19
 
53417 US Highway 78
 
WFB
     
53417 US Highway 78
 
Eastaboga
 
AL
 
36260
 
Retail
 
Single Tenant
 
2011
     
9,100
5.20
 
405 East Missouri Avenue
 
WFB
     
405 East Missouri Avenue
 
Walters
 
OK
 
73572
 
Retail
 
Single Tenant
 
2012
     
12,480
5.21
 
31 Kearney Drive
 
WFB
     
31 Kearney Drive
 
Crossville
 
TN
 
38555
 
Retail
 
Single Tenant
 
2011
     
9,026
5.22
 
1901 West 4th Street
 
WFB
     
1901 West 4th Street
 
Claremore
 
OK
 
74017
 
Retail
 
Single Tenant
 
2012
     
9,100
5.23
 
423 South 4th Avenue
 
WFB
     
423 South 4th Avenue
 
Hill City
 
KS
 
67642
 
Retail
 
Single Tenant
 
2012
     
10,566
5.24
 
601 South Broadway Avenue
 
WFB
     
601 South Broadway Avenue
 
Hobart
 
OK
 
73651
 
Retail
 
Single Tenant
 
2012
     
10,566
5.25
 
60 Redland Road
 
WFB
     
60 Redland Road
 
Wetumpka
 
AL
 
36093
 
Retail
 
Single Tenant
 
2012
     
9,026
5.26
 
305 South Mayes Street
 
WFB
     
305 South Mayes Street
 
Adair
 
OK
 
74330
 
Retail
 
Single Tenant
 
2012
     
9,026
5.27
 
18684 Alameda Avenue
 
WFB
     
18684 Alameda Avenue
 
Tornillo
 
TX
 
79853
 
Retail
 
Single Tenant
 
2012
     
9,026
5.28
 
2361 Notasulga Road
 
WFB
     
2361 Notasulga Road
 
Tallassee
 
AL
 
36078
 
Retail
 
Single Tenant
 
2012
     
9,100
5.29
 
26500 Alabama Highway 134
 
WFB
     
26500 Alabama Highway 134
 
Enterprise
 
AL
 
36330
 
Retail
 
Single Tenant
 
2011
     
9,026
5.30
 
14344 Main Street
 
WFB
     
14344 Main Street
 
Orrville
 
AL
 
36767
 
Retail
 
Single Tenant
 
2012
     
9,026
5.31
 
7540 North York
 
WFB
     
7540 North York
 
Okay
 
OK
 
74446
 
Retail
 
Single Tenant
 
2012
     
9,100
5.32
 
132 South Boston Avenue
 
WFB
     
132 South Boston Avenue
 
Ketchum
 
OK
 
74349
 
Retail
 
Single Tenant
 
2012
     
9,026
5.33
 
96222 Indian Road
 
WFB
     
96222 Indian Road
 
Paradise Hill
 
OK
 
74435
 
Retail
 
Single Tenant
 
2012
     
9,026
5.34
 
8565 US Highway 411 North
 
WFB
     
8565 US Highway 411 North
 
Centre
 
AL
 
35960
 
Retail
 
Single Tenant
 
2012
     
9,100
5.35
 
5676 County Road 203
 
WFB
     
5676 County Road 203
 
Rehobeth
 
AL
 
36301
 
Retail
 
Single Tenant
 
2011
     
9,100
5.36
 
19394 Kansas Highway 152
 
WFB
     
19394 Kansas Highway 152
 
LaCygne
 
KS
 
66040
 
Retail
 
Single Tenant
 
2012
     
9,026
6
 
North County Village
 
RMF
     
9700 Riverdale Road
 
Thornton
 
CO
 
80229
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1969
     
425
7
 
Hampton Inn & Suites - Greenville
 
WFB
     
171 River Place
 
Greenville
 
SC
 
29601
 
Hospitality
 
Limited Service
 
2006
     
115
8
 
BluePearl Portfolio
 
UBSRES
     
Various
 
Various
 
Various
 
Various
 
Office
 
Medical
 
Various
 
Various
 
99,000
8.01
 
29080 Inkster Road
 
UBSRES
     
29080 Inkster Road
 
Southfield
 
MI
 
48034
 
Office
 
Medical
 
2005
     
38,000
8.02
 
455 Abernathy Road
 
UBSRES
     
455 Abernathy Road
 
Atlanta
 
GA
 
30328
 
Office
 
Medical
 
1999
 
2007
 
32,000
8.03
 
820 Frontage Road
 
UBSRES
     
820 Frontage Road
 
Northfield
 
IL
 
60093
 
Office
 
Medical
 
1964
 
2013
 
14,000
8.04
 
607 Lumsden Professional Court
 
UBSRES
     
607 Lumsden Professional Court
 
Brandon
 
FL
 
33511
 
Office
 
Medical
 
2008
     
8,500
8.05
 
4525 Ulmerton Road
 
UBSRES
     
4525 Ulmerton Road
 
Clearwater
 
FL
 
33762
 
Office
 
Medical
 
1977
 
2008
 
3,000
8.06
 
4126 Packard Street
 
UBSRES
     
4126 Packard Street
 
Ann Arbor
 
MI
 
48104
 
Office
 
Medical
 
1954
 
2001
 
3,500
9
 
Vantage at Plum Creek
 
RMF
     
4925 Cromwell Drive
 
Kyle
 
TX
 
78640
 
Multifamily
 
Garden
 
2009
     
264
10
 
Voss Self Storage
 
RMF
     
2101 South Voss Road
 
Houston
 
TX
 
77063
 
Self Storage
 
Self Storage
 
2010
     
157,366
11
 
Ardmore Commons
 
RBS
     
2401 12th Avenue Northwest
 
Ardmore
 
OK
 
73401
 
Retail
 
Anchored
 
2008
 
2013
 
137,897
12
 
Washington Self Storage
 
RMF
     
2515 Washington Avenue
 
Houston
 
TX
 
77007
 
Self Storage
 
Self Storage
 
2010
     
157,712
13
 
Olympia Development Walgreens Portfolio II
 
RMF
     
Various
 
Various
 
FL
 
Various
 
Retail
 
Single Tenant
 
Various
     
46,980
13.01
 
Walgreens #4573
 
RMF
     
9202 North 56th Street
 
Temple Terrace
 
FL
 
33617
 
Retail
 
Single Tenant
 
1999
     
15,120
13.02
 
Walgreens #4482
 
RMF
     
1565 Airport Road South
 
Naples
 
FL
 
34104
 
Retail
 
Single Tenant
 
1998
     
15,930
13.03
 
Walgreens #4958
 
RMF
     
7985 Airport Road
 
Naples
 
FL
 
34109
 
Retail
 
Single Tenant
 
1999
     
15,930
14
 
Whitney Ranch Shopping Center
 
WFB
     
601-699 North Stephanie Street
 
Henderson
 
NV
 
89014
 
Retail
 
Anchored
 
1992
     
82,528
15
 
Doctors Medical Park
 
WFB
     
10301 Georgia Avenue; 2101 & 2121 Medical Park Drive
 
Silver Spring
 
MD
 
20902
 
Office
 
Medical
 
1972
 
1989
 
89,996
16
 
Sheraton Denver West
 
RBS
     
360 Union Boulevard
 
Lakewood
 
CO
 
80228
 
Hospitality
 
Full Service
 
1982
 
2012
 
242
17
 
Alderwood Trails
 
UBSRES
     
2917 North DeKalb Drive
 
Atlanta
 
GA
 
30340
 
Multifamily
 
Garden
 
1972
 
2013
 
399
18
 
Courtyard by Marriott - Omaha
 
RBS
     
1625 South 67th Street
 
Omaha
 
NE
 
68106
 
Hospitality
 
Limited Service
 
2009
     
134
19
 
Xango Building C
 
RBS
     
2912 West Executive Parkway
 
Lehi
 
UT
 
84043
 
Office
 
Suburban
 
2006
     
99,188
20
 
Sabre Industries
 
UBSRES
     
7101 South Bridge Drive
 
Sergeant Bluff
 
IA
 
51054
 
Industrial
 
Warehouse
 
2012-2013
     
294,828
21
 
Nob Hill Shopping Center
 
WFB
     
2204 West Nob Hill Boulevard
 
Yakima
 
WA
 
98902
 
Retail
 
Anchored
 
1989
 
2013
 
86,901
22
 
HIE - Orlando I Drive
 
RMF
     
7276 International Drive
 
Orlando
 
FL
 
32819
 
Hospitality
 
Limited Service
 
2009
     
156
23
 
Homewood Suites - Medford
 
WFB
     
2010 Hospitality Way
 
Medford
 
OR
 
97504
 
Hospitality
 
Limited Service
 
2008
     
109
24
 
Tierra West
 
UBSRES
     
224 Atrisco Vista Boulevard Southwest
 
Albuquerque
 
NM
 
87114
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1988
     
574
25
 
Basswood Manor Apartments
 
RBS
     
1020 Fox Avenue
 
Lewisville
 
TX
 
75067
 
Multifamily
 
Garden
 
1970
     
212
26
 
Residence Inn North Air Force Academy
 
RBS
     
9805 Federal Drive
 
Colorado Springs
 
CO
 
80921
 
Hospitality
 
Limited Service
 
2003
     
113
27
 
Trinity MHP Portfolio
 
RMF
     
Various
 
Various
 
TX
 
Various
 
Manufactured Housing Community
 
Manufactured Housing Community
 
Various
     
451
27.01
 
Trinity Riverchase
 
RMF
     
135 Navasota Drive
 
Bastrop
 
TX
 
78602
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1999
     
183
27.02
 
Trinity Village at Alvin
 
RMF
     
600 Verhalen Road
 
Alvin
 
TX
 
77511
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1975
     
129
27.03
 
Trinity Forest MHC
 
RMF
     
22811 Ford Road
 
Porter
 
TX
 
77365
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1975
     
73
27.04
 
Splendora Trinity Pines
 
RMF
     
14915 1st Street
 
Splendora
 
TX
 
77372
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1992
     
66
28
 
Iron Horse Self Storage
 
WFB
     
4601 South Cobb Drive
 
Smyrna
 
GA
 
30080
 
Self Storage
 
Self Storage
 
2009
     
76,028
29
 
Forest Vale Apartments
 
UBSRES
     
1173 Forest Vale Circle
 
Norcross
 
GA
 
30093
 
Multifamily
 
Garden
 
1971
     
254
30
 
Meadowood Market Place
 
WFB
     
5050-5180 Kietzke Lane; 6150 South McCarran Boulevard
 
Reno
 
NV
 
89511
 
Retail
 
Unanchored
 
2002
     
32,985
31
 
South Pointe Village
 
UBSRES
     
11100 Gibson Boulevard Southeast
 
Albuquerque
 
NM
 
87123
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1975
     
282
32
 
Henniges Automotive HQ
 
UBSRES
     
2750 High Meadow Circle
 
Auburn Hills
 
MI
 
48326
 
Office
 
Suburban
 
2012
     
55,490
33
 
Fairmont Crossing
 
WFB
     
7215-7219 Fairmont Parkway
 
Pasadena
 
TX
 
77505
 
Mixed Use
 
Retail/Office
 
2008
 
2012
 
29,114
34
 
Holiday Inn Express - Pineville
 
UBSRES
     
9825 Leitner Drive
 
Pineville
 
NC
 
28134
 
Hospitality
 
Limited Service
 
1997
     
95
35
 
Security Public Storage - Oceanside
 
WFB
     
1501 South Coast Highway
 
Oceanside
 
CA
 
92054
 
Self Storage
 
Self Storage
 
1987
     
74,370
36
 
Courtyard Colorado Springs South
 
RBS
     
2570 Tenderfoot Hill Street
 
Colorado Springs
 
CO
 
80906
 
Hospitality
 
Limited Service
 
2000
 
2011
 
90
37
 
Stafford MF Portfolio
 
RMF
     
Various
 
Various
 
MI
 
48026
 
Multifamily
 
Garden
 
Various
     
266
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
 
RMF
     
17134 East 13 Mile Road
 
Roseville
 
MI
 
48026
 
Multifamily
 
Garden
 
1967
     
210
37.02
 
Kendall Park Apartments
 
RMF
     
31605 Kendall Avenue
 
Fraser
 
MI
 
48026
 
Multifamily
 
Garden
 
1972
     
56
38
 
Marquis Ridge Apts
 
UBSRES
     
4565 Covington Highway
 
Decatur
 
GA
 
30035
 
Multifamily
 
Garden
 
1973
 
2012
 
216
39
 
The Columns Apartments
 
UBSRES
     
333 Laurina Street
 
Jacksonville
 
FL
 
32216
 
Multifamily
 
Garden
 
1968
     
244
40
 
Edgewood Manor Townhomes
 
RBS
     
320 Shaye Court
 
New Stanton
 
PA
 
15639
 
Multifamily
 
Garden
 
1995
     
64
41
 
Advantage Storage Sachse
 
RBS
     
5280 Highway 78
 
Sachse
 
TX
 
75048
 
Self Storage
 
Self Storage
 
2004
 
2008
 
75,330
42
 
The Sense Beach House
 
UBSRES
     
400 Ocean Drive
 
Miami Beach
 
FL
 
33139
 
Hospitality
 
Full Service
 
2009
 
2012
 
18
43
 
The Towers Office Building
 
WFB
     
292-294 Green Valley Road
 
Watsonville
 
CA
 
95076
 
Office
 
Suburban
 
1965
 
1999
 
120,844
44
 
Holiday Inn Express - McComb
 
UBSRES
     
105 Holiday Lane
 
McComb
 
MS
 
39648
 
Hospitality
 
Limited Service
 
2008
     
69
45
 
Gander Mountain Tuscaloosa
 
WFB
     
3325 McFarland Boulevard East
 
Tuscaloosa
 
AL
 
35405
 
Retail
 
Single Tenant
 
2013
     
42,310
46
 
Village Park
 
UBSRES
     
10200 2nd Street Northwest
 
Albuquerque
 
NM
 
87107
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1984
     
180
47
 
Aztec Village
 
UBSRES
     
3000 Aztec Road
 
Albuquerque
 
NM
 
87107
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1975
     
163
48
 
Normandy Townhomes
 
WFB
     
3925 Crow Road
 
Beaumont
 
TX
 
77706
 
Multifamily
 
Garden
 
1968
     
76
49
 
Security Public Storage - Vallejo
 
WFB
     
4360 Sonoma Drive
 
Vallejo
 
CA
 
94589
 
Self Storage
 
Self Storage
 
1999
     
47,092
50
 
Nichols Hills Self Storage
 
WFB
     
2900 Northwest Grand Boulevard
 
Oklahoma City
 
OK
 
73116
 
Self Storage
 
Self Storage
 
2005
     
59,650
51
 
30 Main Street
 
WFB
     
30 Main Street
 
Southampton
 
NY
 
11968
 
Mixed Use
 
Retail/Multifamily/Office
 
1909
 
2003
 
10,331
 
 
A-1-2

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
               
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
 
Number of
Units(2)
52
 
Palm Gardens Resort
 
WFB
     
3401 West Business 83
 
Harlingen
 
TX
 
78552
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1950
     
168
53
 
Oracle Office Plaza
 
WFB
     
7491-7493 North Oracle Road
 
Tucson
 
AZ
 
85704
 
Office
 
Suburban
 
1986
     
28,110
54
 
Longview Park
 
UBSRES
     
10200 Central Avenue Southwest
 
Albuquerque
 
NM
 
87121
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1981
     
93
55
 
Parkland Apartments
 
WFB
     
18675 Parkland Drive
 
Shaker Heights
 
OH
 
44122
 
Multifamily
 
Garden
 
1945
     
38
56
 
Advantage Storage Interchange 
 
RBS
     
402 Interchange Street
 
McKinney
 
TX
 
75071
 
Self Storage
 
Self Storage
 
2005
     
30,700
57
 
The Storage Company
 
WFB
     
1220 River Highway
 
Mooresville
 
NC
 
28117
 
Self Storage
 
Self Storage
 
1999
     
42,600
 
 
A-1-3

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                     
                       
Mortgage Loan
Number
 
Property Name
 
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(4)
 
ARD Loan Maturity
Date(4)
 
Gross
Mortgage
Rate
 
Trust Advisor Fee
 
Trustee
Fee
1
 
The Outlet Collection | Jersey Gardens
 
Sq. Ft.
 
269
 
130,000,000
 
130,000,000
 
17.9%
 
130,000,000
 
N
 
10/31/2013
 
12/1/2013
 
11/1/2020
     
11/1/2020
     
3.83000%
 
0.00000%
 
0.00630%
2
 
Sullivan Center
 
Sq. Ft.
 
120
 
75,000,000
 
75,000,000
 
10.3%
 
75,000,000
 
N
 
10/18/2013
 
12/6/2013
 
11/6/2018
     
11/6/2018
     
3.95000%
 
0.00260%
 
0.00630%
3
 
Ocean Breeze Apartments
 
Units
 
128,497
 
36,750,000
 
36,750,000
 
5.1%
 
30,112,122
 
N
 
11/8/2013
 
1/1/2014
     
1/1/2014
 
12/1/2023
     
4.90000%
 
0.00260%
 
0.00630%
4
 
Mazza Grandmarc
 
Beds
 
54,936
 
34,500,000
 
34,500,000
 
4.7%
 
31,389,119
 
N
 
11/13/2013
 
1/1/2014
     
1/1/2014
 
12/1/2018
     
4.15000%
 
0.00260%
 
0.00630%
5
 
Dollar General Portfolio
 
Sq. Ft.
 
80
 
28,000,000
 
28,000,000
 
3.9%
 
28,000,000
 
N
 
10/28/2013
 
12/1/2013
 
11/1/2023
     
11/1/2023
     
5.23000%
 
0.00260%
 
0.00630%
5.01
 
1701 South Mississippi Avenue
 
Sq. Ft.
     
1,073,482
 
1,073,482
 
0.1%
                                           
5.02
 
13083 US Highway 78
 
Sq. Ft.
     
936,315
 
936,315
 
0.1%
                                           
5.03
 
701 West 6th Avenue
 
Sq. Ft.
     
924,388
 
924,388
 
0.1%
                                           
5.04
 
3728 South Highway 97
 
Sq. Ft.
     
900,532
 
900,532
 
0.1%
                                           
5.05
 
1107 East Main Street
 
Sq. Ft.
     
894,569
 
894,569
 
0.1%
                                           
5.06
 
4955 Mesa Grande Drive
 
Sq. Ft.
     
870,714
 
870,714
 
0.1%
                                           
5.07
 
500 East Bender Boulevard
 
Sq. Ft.
     
870,714
 
870,714
 
0.1%
                                           
5.08
 
802 East Adams Avenue
 
Sq. Ft.
     
858,786
 
858,786
 
0.1%
                                           
5.09
 
8801 Lexington Avenue
 
Sq. Ft.
     
834,931
 
834,931
 
0.1%
                                           
5.10
 
1803 J 2-10 Road
 
Sq. Ft.
     
834,931
 
834,931
 
0.1%
                                           
5.11
 
21 Seminole Drive
 
Sq. Ft.
     
834,931
 
834,931
 
0.1%
                                           
5.12
 
715 West Broadway Street
 
Sq. Ft.
     
823,003
 
823,003
 
0.1%
                                           
5.13
 
332 Main Street
 
Sq. Ft.
     
823,003
 
823,003
 
0.1%
                                           
5.14
 
206 East Zavala Street
 
Sq. Ft.
     
823,003
 
823,003
 
0.1%
                                           
5.15
 
3410 Southeast 29th Street
 
Sq. Ft.
     
805,112
 
805,112
 
0.1%
                                           
5.16
 
30 Eddins Road
 
Sq. Ft.
     
790,202
 
790,202
 
0.1%
                                           
5.17
 
300 South Main Street
 
Sq. Ft.
     
775,293
 
775,293
 
0.1%
                                           
5.18
 
409 U Street
 
Sq. Ft.
     
763,365
 
763,365
 
0.1%
                                           
5.19
 
53417 US Highway 78
 
Sq. Ft.
     
760,383
 
760,383
 
0.1%
                                           
5.20
 
405 East Missouri Avenue
 
Sq. Ft.
     
745,474
 
745,474
 
0.1%
                                           
5.21
 
31 Kearney Drive
 
Sq. Ft.
     
745,474
 
745,474
 
0.1%
                                           
5.22
 
1901 West 4th Street
 
Sq. Ft.
     
721,619
 
721,619
 
0.1%
                                           
5.23
 
423 South 4th Avenue
 
Sq. Ft.
     
715,655
 
715,655
 
0.1%
                                           
5.24
 
601 South Broadway Avenue
 
Sq. Ft.
     
715,655
 
715,655
 
0.1%
                                           
5.25
 
60 Redland Road
 
Sq. Ft.
     
715,655
 
715,655
 
0.1%
                                           
5.26
 
305 South Mayes Street
 
Sq. Ft.
     
709,691
 
709,691
 
0.1%
                                           
5.27
 
18684 Alameda Avenue
 
Sq. Ft.
     
697,764
 
697,764
 
0.1%
                                           
5.28
 
2361 Notasulga Road
 
Sq. Ft.
     
691,800
 
691,800
 
0.1%
                                           
5.29
 
26500 Alabama Highway 134
 
Sq. Ft.
     
685,836
 
685,836
 
0.1%
                                           
5.30
 
14344 Main Street
 
Sq. Ft.
     
679,872
 
679,872
 
0.1%
                                           
5.31
 
7540 North York
 
Sq. Ft.
     
679,872
 
679,872
 
0.1%
                                           
5.32
 
132 South Boston Avenue
 
Sq. Ft.
     
673,908
 
673,908
 
0.1%
                                           
5.33
 
96222 Indian Road
 
Sq. Ft.
     
673,908
 
673,908
 
0.1%
                                           
5.34
 
8565 US Highway 411 North
 
Sq. Ft.
     
667,945
 
667,945
 
0.1%
                                           
5.35
 
5676 County Road 203
 
Sq. Ft.
     
656,017
 
656,017
 
0.1%
                                           
5.36
 
19394 Kansas Highway 152
 
Sq. Ft.
     
626,198
 
626,198
 
0.1%
                                           
6
 
North County Village
 
Pads
 
52,471
 
22,300,000
 
22,300,000
 
3.1%
 
20,584,029
 
N
 
11/1/2013
 
12/6/2013
 
11/6/2018
 
12/6/2018
 
11/6/2023
     
5.06000%
 
0.00260%
 
0.00630%
7
 
Hampton Inn & Suites - Greenville
 
Rooms
 
171,359
 
19,750,000
 
19,706,304
 
2.7%
 
16,299,565
 
N
 
9/27/2013
 
11/1/2013
     
11/1/2013
 
10/1/2023
     
5.12000%
 
0.00260%
 
0.00630%
8
 
BluePearl Portfolio
 
Sq. Ft.
 
190
 
18,791,100
 
18,791,100
 
2.6%
 
18,791,100
 
Y
 
10/25/2013
 
12/6/2013
 
11/6/2018
     
11/6/2018
 
11/6/2023
 
4.01000%
 
0.00260%
 
0.00630%
8.01
 
29080 Inkster Road
 
Sq. Ft.
     
7,527,800
 
7,527,800
 
1.0%
                                           
8.02
 
455 Abernathy Road
 
Sq. Ft.
     
6,510,600
 
6,510,600
 
0.9%
                                           
8.03
 
820 Frontage Road
 
Sq. Ft.
     
2,204,400
 
2,204,400
 
0.3%
                                           
8.04
 
607 Lumsden Professional Court
 
Sq. Ft.
     
1,378,400
 
1,378,400
 
0.2%
                                           
8.05
 
4525 Ulmerton Road
 
Sq. Ft.
     
818,900
 
818,900
 
0.1%
                                           
8.06
 
4126 Packard Street
 
Sq. Ft.
     
351,000
 
351,000
 
0.0%
                                           
9
 
Vantage at Plum Creek
 
Units
 
70,076
 
18,500,000
 
18,500,000
 
2.5%
 
17,054,563
 
N
 
11/6/2013
 
12/6/2013
 
11/6/2018
 
12/6/2018
 
11/6/2023
     
4.97500%
 
0.00260%
 
0.00630%
10
 
Voss Self Storage
 
Sq. Ft.
 
104
 
16,325,000
 
16,325,000
 
2.2%
 
14,464,582
 
N
 
11/1/2013
 
12/6/2013
 
11/6/2016
 
12/6/2016
 
11/6/2023
     
5.05000%
 
0.00260%
 
0.00630%
11
 
Ardmore Commons
 
Sq. Ft.
 
108
 
14,917,500
 
14,917,500
 
2.1%
 
13,440,827
 
N
 
10/28/2013
 
12/1/2013
 
11/1/2017
 
12/1/2017
 
11/1/2023
     
4.81500%
 
0.00260%
 
0.00630%
12
 
Washington Self Storage
 
Sq. Ft.
 
92
 
14,500,000
 
14,500,000
 
2.0%
 
12,848,952
 
N
 
11/6/2013
 
12/6/2013
 
11/6/2016
 
12/6/2016
 
11/6/2023
     
5.05500%
 
0.00260%
 
0.00630%
13
 
Olympia Development Walgreens Portfolio II
 
Sq. Ft.
 
301
 
14,140,000
 
14,140,000
 
1.9%
 
14,140,000
 
Y
 
10/18/2013
 
12/6/2013
 
11/6/2018
     
11/6/2018
 
11/6/2023
 
5.02000%
 
0.00260%
 
0.00630%
13.01
 
Walgreens #4573
 
Sq. Ft.
     
5,100,000
 
5,100,000
 
0.7%
                                           
13.02
 
Walgreens #4482
 
Sq. Ft.
     
4,540,000
 
4,540,000
 
0.6%
                                           
13.03
 
Walgreens #4958
 
Sq. Ft.
     
4,500,000
 
4,500,000
 
0.6%
                                           
14
 
Whitney Ranch Shopping Center
 
Sq. Ft.
 
165
 
13,615,000
 
13,615,000
 
1.9%
 
12,502,050
 
N
 
11/1/2013
 
12/1/2013
 
11/1/2018
 
12/1/2018
 
11/1/2023
     
4.72000%
 
0.00260%
 
0.00630%
15
 
Doctors Medical Park
 
Sq. Ft.
 
150
 
13,500,000
 
13,500,000
 
1.9%
 
12,421,480
 
N
 
11/1/2013
 
12/1/2013
 
11/1/2018
 
12/1/2018
 
11/1/2023
     
4.85000%
 
0.00260%
 
0.00630%
16
 
Sheraton Denver West
 
Rooms
 
54,486
 
13,200,000
 
13,185,676
 
1.8%
 
11,040,256
 
N
 
10/18/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.54600%
 
0.00260%
 
0.00630%
17
 
Alderwood Trails
 
Units
 
30,075
 
12,000,000
 
12,000,000
 
1.7%
 
10,100,792
 
N
 
11/8/2013
 
12/6/2013
 
11/6/2014
 
12/6/2014
 
11/6/2023
     
4.90000%
 
0.00260%
 
0.00630%
18
 
Courtyard by Marriott - Omaha
 
Rooms
 
87,208
 
11,700,000
 
11,685,877
 
1.6%
 
9,609,791
 
N
 
10/17/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
4.97500%
 
0.00260%
 
0.00630%
19
 
Xango Building C
 
Sq. Ft.
 
116
 
11,500,000
 
11,500,000
 
1.6%
 
9,720,823
 
N
 
10/11/2013
 
12/1/2013
 
11/1/2015
 
12/1/2015
 
11/1/2023
     
4.99200%
 
0.00260%
 
0.00630%
20
 
Sabre Industries
 
Sq. Ft.
 
39
 
11,500,000
 
11,464,327
 
1.6%
 
8,671,735
 
N
 
9/30/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
5.23750%
 
0.00260%
 
0.00630%
21
 
Nob Hill Shopping Center
 
Sq. Ft.
 
124
 
10,750,000
 
10,750,000
 
1.5%
 
8,717,722
 
N
 
11/4/2013
 
1/1/2014
     
1/1/2014
 
3/1/2024
     
4.80500%
 
0.00260%
 
0.00630%
22
 
HIE - Orlando I Drive
 
Rooms
 
67,209
 
10,500,000
 
10,484,590
 
1.4%
 
8,098,967
 
N
 
11/8/2013
 
12/6/2013
     
12/6/2013
 
11/6/2023
     
5.89000%
 
0.00260%
 
0.00630%
23
 
Homewood Suites - Medford
 
Rooms
 
96,038
 
10,500,000
 
10,468,194
 
1.4%
 
7,957,922
 
N
 
9/18/2013
 
11/1/2013
     
11/1/2013
 
10/1/2023
     
5.38000%
 
0.00260%
 
0.00630%
24
 
Tierra West
 
Pads
 
15,155
 
8,720,000
 
8,699,244
 
1.2%
 
7,113,726
 
N
 
10/11/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
4.76750%
 
0.00260%
 
0.00630%
25
 
Basswood Manor Apartments
 
Units
 
38,208
 
8,100,000
 
8,100,000
 
1.1%
 
6,680,438
 
N
 
11/4/2013
 
1/1/2014
     
1/1/2014
 
12/1/2023
     
5.10000%
 
0.00260%
 
0.00630%
26
 
Residence Inn North Air Force Academy
 
Rooms
 
70,714
 
8,000,000
 
7,990,689
 
1.1%
 
6,612,848
 
N
 
10/16/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.17200%
 
0.00260%
 
0.00630%
27
 
Trinity MHP Portfolio
 
Pads
 
16,519
 
7,450,000
 
7,450,000
 
1.0%
 
6,207,169
 
N
 
11/15/2013
 
1/6/2014
     
1/6/2014
 
12/6/2023
     
5.42000%
 
0.00260%
 
0.00630%
27.01
 
Trinity Riverchase
 
Pads
     
3,600,000
 
3,600,000
 
0.5%
                                           
27.02
 
Trinity Village at Alvin
 
Pads
     
1,850,000
 
1,850,000
 
0.3%
                                           
27.03
 
Trinity Forest MHC
 
Pads
     
1,100,000
 
1,100,000
 
0.2%
                                           
27.04
 
Splendora Trinity Pines
 
Pads
     
900,000
 
900,000
 
0.1%
                                           
28
 
Iron Horse Self Storage
 
Sq. Ft.
 
97
 
7,350,000
 
7,340,921
 
1.0%
 
6,012,126
 
N
 
10/31/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
4.85000%
 
0.00260%
 
0.00630%
29
 
Forest Vale Apartments
 
Units
 
28,577
 
7,275,000
 
7,258,461
 
1.0%
 
5,978,727
 
N
 
9/30/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
4.99000%
 
0.00260%
 
0.00630%
30
 
Meadowood Market Place
 
Sq. Ft.
 
212
 
7,000,000
 
7,000,000
 
1.0%
 
6,199,582
 
N
 
10/31/2013
 
12/1/2013
 
11/1/2016
 
12/1/2016
 
11/1/2023
     
5.03000%
 
0.00260%
 
0.00630%
31
 
South Pointe Village
 
Pads
 
24,127
 
6,820,000
 
6,803,767
 
0.9%
 
5,563,717
 
N
 
10/11/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
4.76750%
 
0.00260%
 
0.00630%
32
 
Henniges Automotive HQ
 
Sq. Ft.
 
112
 
6,250,000
 
6,242,244
 
0.9%
 
5,108,113
 
N
 
10/22/2013
 
12/6/2013
     
12/6/2013
 
11/6/2023
     
4.82500%
 
0.00260%
 
0.00630%
33
 
Fairmont Crossing
 
Sq. Ft.
 
213
 
6,200,000
 
6,191,939
 
0.9%
 
5,679,667
 
N
 
10/9/2013
 
12/1/2013
     
12/1/2013
 
11/1/2018
     
4.57000%
 
0.00260%
 
0.00630%
34
 
Holiday Inn Express - Pineville
 
Rooms
 
65,083
 
6,200,000
 
6,182,902
 
0.9%
 
4,789,752
 
N
 
9/13/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
5.93250%
 
0.00260%
 
0.00630%
35
 
Security Public Storage - Oceanside
 
Sq. Ft.
 
81
 
6,060,000
 
6,060,000
 
0.8%
 
4,996,341
 
N
 
11/6/2013
 
1/1/2014
     
1/1/2014
 
12/1/2023
     
5.09000%
 
0.00260%
 
0.00630%
36
 
Courtyard Colorado Springs South
 
Rooms
 
63,816
 
5,750,000
 
5,743,395
 
0.8%
 
4,763,623
 
N
 
10/16/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.24200%
 
0.00260%
 
0.00630%
37
 
Stafford MF Portfolio
 
Units
 
21,053
 
5,600,000
 
5,600,000
 
0.8%
 
5,025,126
 
N
 
11/12/2013
 
1/6/2014
     
1/6/2014
 
12/6/2018
     
5.52000%
 
0.00260%
 
0.00630%
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
 
Units
     
4,402,632
 
4,402,632
 
0.6%
                                           
37.02
 
Kendall Park Apartments
 
Units
     
1,197,368
 
1,197,368
 
0.2%
                                           
38
 
Marquis Ridge Apts
 
Units
 
25,411
 
5,500,000
 
5,488,752
 
0.8%
 
4,592,579
 
N
 
10/3/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
5.49000%
 
0.00260%
 
0.00630%
39
 
The Columns Apartments
 
Units
 
22,104
 
5,400,000
 
5,393,391
 
0.7%
 
4,424,378
 
N
 
10/25/2013
 
12/6/2013
     
12/6/2013
 
11/6/2023
     
4.90000%
 
0.00260%
 
0.00630%
40
 
Edgewood Manor Townhomes
 
Units
 
81,250
 
5,200,000
 
5,200,000
 
0.7%
 
4,523,249
 
N
 
11/4/2013
 
1/1/2014
 
12/1/2015
 
1/1/2016
 
12/1/2023
     
5.21000%
 
0.00260%
 
0.00630%
41
 
Advantage Storage Sachse
 
Sq. Ft.
 
62
 
4,700,000
 
4,694,659
 
0.6%
 
3,900,916
 
N
 
10/31/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.30000%
 
0.00260%
 
0.00630%
42
 
The Sense Beach House
 
Rooms
 
252,373
 
4,550,000
 
4,542,718
 
0.6%
 
3,440,737
 
N
 
11/5/2013
 
12/6/2013
     
12/6/2013
 
11/6/2023
     
5.32000%
 
0.00260%
 
0.00630%
43
 
The Towers Office Building
 
Sq. Ft.
 
36
 
4,400,000
 
4,392,894
 
0.6%
 
3,320,207
 
N
 
11/1/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.26000%
 
0.00260%
 
0.00630%
44
 
Holiday Inn Express - McComb
 
Rooms
 
60,780
 
4,200,000
 
4,193,846
 
0.6%
 
3,791,382
 
N
 
11/1/2013
 
12/6/2013
     
12/6/2013
 
11/6/2018
     
5.90000%
 
0.00260%
 
0.00630%
45
 
Gander Mountain Tuscaloosa
 
Sq. Ft.
 
97
 
4,100,000
 
4,094,746
 
0.6%
 
3,760,673
 
N
 
11/1/2013
 
12/1/2013
     
12/1/2013
 
11/1/2018
     
4.65000%
 
0.00260%
 
0.00630%
46
 
Village Park
 
Pads
 
22,391
 
4,040,000
 
4,030,384
 
0.6%
 
3,295,808
 
N
 
10/11/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
4.76750%
 
0.00260%
 
0.00630%
47
 
Aztec Village
 
Pads
 
24,359
 
3,980,000
 
3,970,527
 
0.5%
 
3,246,860
 
N
 
10/11/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
4.76750%
 
0.00260%
 
0.00630%
48
 
Normandy Townhomes
 
Units
 
47,968
 
3,650,000
 
3,645,565
 
0.5%
 
2,994,490
 
N
 
10/25/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
4.94000%
 
0.00260%
 
0.00630%
49
 
Security Public Storage - Vallejo
 
Sq. Ft.
 
70
 
3,300,000
 
3,300,000
 
0.5%
 
2,720,780
 
N
 
11/4/2013
 
1/1/2014
     
1/1/2014
 
12/1/2023
     
5.09000%
 
0.00260%
 
0.00630%
50
 
Nichols Hills Self Storage
 
Sq. Ft.
 
49
 
2,925,000
 
2,925,000
 
0.4%
 
2,482,843
 
N
 
11/6/2013
 
1/1/2014
 
12/1/2014
 
1/1/2015
 
12/1/2023
     
5.19000%
 
0.00260%
 
0.00630%
51
 
30 Main Street
 
Sq. Ft.
 
213
 
2,200,000
 
2,200,000
 
0.3%
 
2,200,000
 
N
 
10/11/2013
 
12/1/2013
 
11/1/2023
     
11/1/2023
     
4.79000%
 
0.00260%
 
0.00630%
 
 
A-1-4

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
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(4)
 
ARD Loan Maturity
Date(4)
 
Gross
Mortgage
Rate
 
Trust Advisor Fee
 
Trustee
Fee
52
 
Palm Gardens Resort
 
Pads
 
13,080
 
2,200,000
 
2,197,443
 
0.3%
 
1,819,000
 
N
 
10/28/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.18000%
 
0.00260%
 
0.00630%
53
 
Oracle Office Plaza
 
Sq. Ft.
 
71
 
2,000,000
 
1,997,706
 
0.3%
 
1,657,335
 
N
 
11/1/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.25000%
 
0.00260%
 
0.00630%
54
 
Longview Park
 
Pads
 
16,734
 
1,560,000
 
1,556,287
 
0.2%
 
1,272,639
 
N
 
10/11/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
4.76750%
 
0.00260%
 
0.00630%
55
 
Parkland Apartments
 
Units
 
40,746
 
1,550,000
 
1,548,357
 
0.2%
 
1,301,328
 
N
 
10/31/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.67000%
 
0.00260%
 
0.00630%
56
 
Advantage Storage Interchange 
 
Sq. Ft.
 
44
 
1,350,000
 
1,348,466
 
0.2%
 
1,120,476
 
N
 
10/31/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.30000%
 
0.00260%
 
0.00630%
57
 
The Storage Company
 
Sq. Ft.
 
28
 
1,177,000
 
1,175,724
 
0.2%
 
984,544
 
N
 
10/28/2013
 
12/1/2013
     
12/1/2013
 
11/1/2023
     
5.55000%
 
0.00260%
 
0.00630%
 
 
A-1-5

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                 
                   
Mortgage Loan
Number
 
Property Name
 
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.)(4)
 
Remaining
Term to
Maturity or ARD
(Mos.)(4)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
1
 
The Outlet Collection | Jersey Gardens
 
0.02000%
 
0.00050%
 
3.80320%
 
Actual/360
 
420,679.40
 
Interest-only, Balloon
 
Actual/360
 
84
 
83
 
84
 
83
 
0
 
0
 
1
2
 
Sullivan Center
 
0.02000%
 
0.00050%
 
3.92060%
 
Actual/360
 
250,303.82
 
Interest-only, Balloon
 
Actual/360
 
60
 
59
 
60
 
59
 
0
 
0
 
1
3
 
Ocean Breeze Apartments
 
0.02000%
 
0.00050%
 
4.87060%
 
Actual/360
 
195,042.07
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
4
 
Mazza Grandmarc
 
0.03000%
 
0.00050%
 
4.11060%
 
Actual/360
 
167,705.65
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
5
 
Dollar General Portfolio
 
0.02000%
 
0.00050%
 
5.20060%
 
Actual/360
 
123,728.24
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
5.01
 
1701 South Mississippi Avenue
                                                       
5.02
 
13083 US Highway 78
                                                       
5.03
 
701 West 6th Avenue
                                                       
5.04
 
3728 South Highway 97
                                                       
5.05
 
1107 East Main Street
                                                       
5.06
 
4955 Mesa Grande Drive
                                                       
5.07
 
500 East Bender Boulevard
                                                       
5.08
 
802 East Adams Avenue
                                                       
5.09
 
8801 Lexington Avenue
                                                       
5.10
 
1803 J 2-10 Road
                                                       
5.11
 
21 Seminole Drive
                                                       
5.12
 
715 West Broadway Street
                                                       
5.13
 
332 Main Street
                                                       
5.14
 
206 East Zavala Street
                                                       
5.15
 
3410 Southeast 29th Street
                                                       
5.16
 
30 Eddins Road
                                                       
5.17
 
300 South Main Street
                                                       
5.18
 
409 U Street
                                                       
5.19
 
53417 US Highway 78
                                                       
5.20
 
405 East Missouri Avenue
                                                       
5.21
 
31 Kearney Drive
                                                       
5.22
 
1901 West 4th Street
                                                       
5.23
 
423 South 4th Avenue
                                                       
5.24
 
601 South Broadway Avenue
                                                       
5.25
 
60 Redland Road
                                                       
5.26
 
305 South Mayes Street
                                                       
5.27
 
18684 Alameda Avenue
                                                       
5.28
 
2361 Notasulga Road
                                                       
5.29
 
26500 Alabama Highway 134
                                                       
5.30
 
14344 Main Street
                                                       
5.31
 
7540 North York
                                                       
5.32
 
132 South Boston Avenue
                                                       
5.33
 
96222 Indian Road
                                                       
5.34
 
8565 US Highway 411 North
                                                       
5.35
 
5676 County Road 203
                                                       
5.36
 
19394 Kansas Highway 152
                                                       
6
 
North County Village
 
0.02000%
 
0.00050%
 
5.03060%
 
Actual/360
 
120,530.28
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
7
 
Hampton Inn & Suites - Greenville
 
0.02000%
 
0.00050%
 
5.09060%
 
Actual/360
 
107,475.43
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
8
 
BluePearl Portfolio
 
0.02000%
 
0.00050%
 
3.98060%
 
Actual/360
 
63,665.73
 
Interest-only, ARD
 
Actual/360
 
60
 
59
 
60
 
59
 
0
 
0
 
1
8.01
 
29080 Inkster Road
                                                       
8.02
 
455 Abernathy Road
                                                       
8.03
 
820 Frontage Road
                                                       
8.04
 
607 Lumsden Professional Court
                                                       
8.05
 
4525 Ulmerton Road
                                                       
8.06
 
4126 Packard Street
                                                       
9
 
Vantage at Plum Creek
 
0.02000%
 
0.00050%
 
4.94560%
 
Actual/360
 
99,029.53
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
10
 
Voss Self Storage
 
0.02000%
 
0.00050%
 
5.02060%
 
Actual/360
 
88,135.66
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
11
 
Ardmore Commons
 
0.06000%
 
0.00050%
 
4.74560%
 
Actual/360
 
78,402.26
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
48
 
47
 
360
 
360
 
1
12
 
Washington Self Storage
 
0.02000%
 
0.00050%
 
5.02560%
 
Actual/360
 
78,327.26
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
13
 
Olympia Development Walgreens Portfolio II
 
0.02000%
 
0.00050%
 
4.99060%
 
Actual/360
 
59,973.89
 
Interest-only, ARD
 
Actual/360
 
60
 
59
 
60
 
59
 
0
 
0
 
1
13.01
 
Walgreens #4573
                                                       
13.02
 
Walgreens #4482
                                                       
13.03
 
Walgreens #4958
                                                       
14
 
Whitney Ranch Shopping Center
 
0.02000%
 
0.00050%
 
4.69060%
 
Actual/360
 
70,776.30
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
15
 
Doctors Medical Park
 
0.02000%
 
0.00050%
 
4.82060%
 
Actual/360
 
71,238.40
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
16
 
Sheraton Denver West
 
0.02000%
 
0.00050%
 
5.51660%
 
Actual/360
 
75,329.56
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
17
 
Alderwood Trails
 
0.02000%
 
0.00050%
 
4.87060%
 
Actual/360
 
63,687.21
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
12
 
11
 
360
 
360
 
1
18
 
Courtyard by Marriott - Omaha
 
0.02000%
 
0.00050%
 
4.94560%
 
Actual/360
 
62,629.49
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
19
 
Xango Building C
 
0.06000%
 
0.00050%
 
4.92260%
 
Actual/360
 
63,605.82
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
336
 
336
 
1
20
 
Sabre Industries
 
0.02000%
 
0.00050%
 
5.20810%
 
Actual/360
 
68,828.71
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
21
 
Nob Hill Shopping Center
 
0.02000%
 
0.00050%
 
4.77560%
 
Actual/360
 
56,434.02
 
Amortizing Balloon
     
123
 
123
 
0
 
0
 
360
 
360
 
0
22
 
HIE - Orlando I Drive
 
0.02000%
 
0.00050%
 
5.86060%
 
Actual/360
 
66,947.38
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
23
 
Homewood Suites - Medford
 
0.02000%
 
0.00050%
 
5.35060%
 
Actual/360
 
63,728.90
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
24
 
Tierra West
 
0.02000%
 
0.00050%
 
4.73810%
 
Actual/360
 
45,579.67
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
25
 
Basswood Manor Apartments
 
0.06000%
 
0.00050%
 
5.03060%
 
Actual/360
 
43,978.93
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
26
 
Residence Inn North Air Force Academy
 
0.02000%
 
0.00050%
 
5.14260%
 
Actual/360
 
43,790.60
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
27
 
Trinity MHP Portfolio
 
0.02000%
 
0.00050%
 
5.39060%
 
Actual/360
 
41,927.10
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
27.01
 
Trinity Riverchase
                                                       
27.02
 
Trinity Village at Alvin
                                                       
27.03
 
Trinity Forest MHC
                                                       
27.04
 
Splendora Trinity Pines
                                                       
28
 
Iron Horse Self Storage
 
0.02000%
 
0.00050%
 
4.82060%
 
Actual/360
 
38,785.35
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
29
 
Forest Vale Apartments
 
0.02000%
 
0.00050%
 
4.96060%
 
Actual/360
 
39,009.32
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
30
 
Meadowood Market Place
 
0.02000%
 
0.00050%
 
5.00060%
 
Actual/360
 
37,705.96
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
31
 
South Pointe Village
 
0.02000%
 
0.00050%
 
4.73810%
 
Actual/360
 
35,648.32
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
32
 
Henniges Automotive HQ
 
0.02000%
 
0.00050%
 
4.79560%
 
Actual/360
 
32,886.10
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
33
 
Fairmont Crossing
 
0.02000%
 
0.00050%
 
4.54060%
 
Actual/360
 
31,672.89
 
Amortizing Balloon
     
60
 
59
 
0
 
0
 
360
 
359
 
1
34
 
Holiday Inn Express - Pineville
 
0.02000%
 
0.00050%
 
5.90310%
 
Actual/360
 
39,691.26
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
35
 
Security Public Storage - Oceanside
 
0.02000%
 
0.00050%
 
5.06060%
 
Actual/360
 
32,865.53
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
36
 
Courtyard Colorado Springs South
 
0.02000%
 
0.00050%
 
5.21260%
 
Actual/360
 
31,723.23
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
37
 
Stafford MF Portfolio
 
0.02000%
 
0.00050%
 
5.49060%
 
Actual/360
 
34,455.82
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
300
 
300
 
0
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
                                                       
37.02
 
Kendall Park Apartments
                                                       
38
 
Marquis Ridge Apts
 
0.07000%
 
0.00050%
 
5.41060%
 
Actual/360
 
31,193.90
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
39
 
The Columns Apartments
 
0.07000%
 
0.00050%
 
4.82060%
 
Actual/360
 
28,659.24
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
40
 
Edgewood Manor Townhomes
 
0.06000%
 
0.00050%
 
5.14060%
 
Actual/360
 
28,585.90
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
41
 
Advantage Storage Sachse
 
0.02000%
 
0.00050%
 
5.27060%
 
Actual/360
 
26,099.32
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
42
 
The Sense Beach House
 
0.02000%
 
0.00050%
 
5.29060%
 
Actual/360
 
27,454.00
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
43
 
The Towers Office Building
 
0.02000%
 
0.00050%
 
5.23060%
 
Actual/360
 
26,392.86
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
44
 
Holiday Inn Express - McComb
 
0.02000%
 
0.00050%
 
5.87060%
 
Actual/360
 
26,804.50
 
Amortizing Balloon
     
60
 
59
 
0
 
0
 
300
 
299
 
1
45
 
Gander Mountain Tuscaloosa
 
0.02000%
 
0.00050%
 
4.62060%
 
Actual/360
 
21,141.11
 
Amortizing Balloon
     
60
 
59
 
0
 
0
 
360
 
359
 
1
46
 
Village Park
 
0.02000%
 
0.00050%
 
4.73810%
 
Actual/360
 
21,117.19
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
47
 
Aztec Village
 
0.02000%
 
0.00050%
 
4.73810%
 
Actual/360
 
20,803.57
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
48
 
Normandy Townhomes
 
0.09000%
 
0.00050%
 
4.84060%
 
Actual/360
 
19,460.36
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
49
 
Security Public Storage - Vallejo
 
0.02000%
 
0.00050%
 
5.06060%
 
Actual/360
 
17,897.07
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
50
 
Nichols Hills Self Storage
 
0.02000%
 
0.00050%
 
5.16060%
 
Actual/360
 
16,043.43
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
360
 
360
 
0
51
 
30 Main Street
 
0.02000%
 
0.00050%
 
4.76060%
 
Actual/360
 
8,903.63
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1

 
A-1-6

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
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.)(4)
 
Remaining
Term to
Maturity or ARD
(Mos.)(4)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
52
 
Palm Gardens Resort
 
0.02000%
 
0.00050%
 
5.15060%
 
Actual/360
 
12,053.27
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
53
 
Oracle Office Plaza
 
0.02000%
 
0.00050%
 
5.22060%
 
Actual/360
 
11,044.07
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
54
 
Longview Park
 
0.02000%
 
0.00050%
 
4.73810%
 
Actual/360
 
8,154.16
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
55
 
Parkland Apartments
 
0.06000%
 
0.00050%
 
5.60060%
 
Actual/360
 
8,966.76
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
56
 
Advantage Storage Interchange 
 
0.02000%
 
0.00050%
 
5.27060%
 
Actual/360
 
7,496.61
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
57
 
The Storage Company
 
0.02000%
 
0.00050%
 
5.52060%
 
Actual/360
 
6,719.85
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
 
A-1-7

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                     
                       
Mortgage Loan
Number
 
Property Name
 
Prepayment Provisions(5)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)(6)
 
Appraised Value ($)
 
Appraisal Date
 
Coop -Rental
Value
 
 Coop - LTV as
Rental
 
Coop - Unsold
Percent
 
Coop - Sponsor
Units
 
Coop - Investor
Units
 
Coop - Units
 
Coop - Sponsor
Carry
 
Coop -
Committed
Secondary Debt
 
U/W NOI
DSCR (x)(3)
1
 
The Outlet Collection | Jersey Gardens
 
L(25),D(55),O(4)
 
5
 
5
 
707,000,000
 
10/4/2013
                                 
2.96
2
 
Sullivan Center
 
L(25),D(31),O(4)
 
0
 
5
 
229,000,000
 
9/4/2013
                                 
3.05
3
 
Ocean Breeze Apartments
 
L(24),D(92),O(4)
 
5
 
5
 
57,400,000
 
9/26/2013
                                 
1.31
4
 
Mazza Grandmarc
 
L(24),D(32),O(4)
 
5
 
5
 
51,300,000
 
9/12/2013
                                 
1.40
5
 
Dollar General Portfolio
 
L(25),D(91),O(4)
 
5
 
5
 
46,870,000
 
Various
                                 
2.17
5.01
 
1701 South Mississippi Avenue
             
1,800,000
 
9/24/2013
                                   
5.02
 
13083 US Highway 78
             
1,570,000
 
10/1/2013
                                   
5.03
 
701 West 6th Avenue
             
1,550,000
 
9/25/2013
                                   
5.04
 
3728 South Highway 97
             
1,510,000
 
9/25/2013
                                   
5.05
 
1107 East Main Street
             
1,500,000
 
9/25/2013
                                   
5.06
 
4955 Mesa Grande Drive
             
1,460,000
 
9/30/2013
                                   
5.07
 
500 East Bender Boulevard
             
1,460,000
 
9/30/2013
                                   
5.08
 
802 East Adams Avenue
             
1,440,000
 
9/26/2013
                                   
5.09
 
8801 Lexington Avenue
             
1,400,000
 
9/25/2013
                                   
5.10
 
1803 J 2-10 Road
             
1,400,000
 
9/21/2013
                                   
5.11
 
21 Seminole Drive
             
1,400,000
 
9/21/2013
                                   
5.12
 
715 West Broadway Street
             
1,380,000
 
9/25/2013
                                   
5.13
 
332 Main Street
             
1,300,000
 
9/20/2013
                                   
5.14
 
206 East Zavala Street
             
1,380,000
 
9/26/2013
                                   
5.15
 
3410 Southeast 29th Street
             
1,350,000
 
9/25/2013
                                   
5.16
 
30 Eddins Road
             
1,325,000
 
9/25/2013
                                   
5.17
 
300 South Main Street
             
1,300,000
 
9/24/2013
                                   
5.18
 
409 U Street
             
1,280,000
 
9/21/2013
                                   
5.19
 
53417 US Highway 78
             
1,275,000
 
9/24/2013
                                   
5.20
 
405 East Missouri Avenue
             
1,250,000
 
9/24/2013
                                   
5.21
 
31 Kearney Drive
             
1,250,000
 
9/26/2013
                                   
5.22
 
1901 West 4th Street
             
1,210,000
 
9/25/2013
                                   
5.23
 
423 South 4th Avenue
             
1,200,000
 
9/25/2013
                                   
5.24
 
601 South Broadway Avenue
             
1,200,000
 
9/24/2013
                                   
5.25
 
60 Redland Road
             
1,200,000
 
9/27/2013
                                   
5.26
 
305 South Mayes Street
             
1,190,000
 
9/25/2013
                                   
5.27
 
18684 Alameda Avenue
             
1,170,000
 
9/25/2013
                                   
5.28
 
2361 Notasulga Road
             
1,160,000
 
9/27/2013
                                   
5.29
 
26500 Alabama Highway 134
             
1,150,000
 
9/25/2013
                                   
5.30
 
14344 Main Street
             
1,140,000
 
9/27/2013
                                   
5.31
 
7540 North York
             
1,140,000
 
9/25/2013
                                   
5.32
 
132 South Boston Avenue
             
1,130,000
 
9/25/2013
                                   
5.33
 
96222 Indian Road
             
1,130,000
 
9/25/2013
                                   
5.34
 
8565 US Highway 411 North
             
1,120,000
 
10/1/2013
                                   
5.35
 
5676 County Road 203
             
1,100,000
 
9/25/2013
                                   
5.36
 
19394 Kansas Highway 152
             
1,050,000
 
9/25/2013
                                   
6
 
North County Village
 
L(25),D(91),O(4)
 
0
 
0
 
30,800,000
 
10/11/2013
                                 
1.31
7
 
Hampton Inn & Suites - Greenville
 
L(26),D(90),O(4)
 
5
 
5
 
28,500,000
 
8/2/2013
                                 
2.02
8
 
BluePearl Portfolio
 
L(25),D(31),O(4)
 
0
 
0
 
38,910,000
 
Various
                                 
3.46
8.01
 
29080 Inkster Road
             
14,800,000
 
9/12/2013
                                   
8.02
 
455 Abernathy Road
             
12,800,000
 
9/10/2013
                                   
8.03
 
820 Frontage Road
             
6,300,000
 
9/10/2013
                                   
8.04
 
607 Lumsden Professional Court
             
2,710,000
 
9/4/2013
                                   
8.05
 
4525 Ulmerton Road
             
1,610,000
 
9/4/2013
                                   
8.06
 
4126 Packard Street
             
690,000
 
9/12/2013
                                   
9
 
Vantage at Plum Creek
 
L(25),D(91),O(4)
 
0
 
0
 
24,750,000
 
10/4/2013
                                 
1.42
10
 
Voss Self Storage
 
L(25),D(91),O(4)
 
0
 
10
 
22,880,000
 
10/9/2013
                                 
1.47
11
 
Ardmore Commons
 
L(25),D(91),O(4)
 
5
 
5
 
20,000,000
 
8/17/2013
                                 
1.57
12
 
Washington Self Storage
 
L(25),D(91),O(4)
 
0
 
10
 
19,600,000
 
10/9/2013
                                 
1.34
13
 
Olympia Development Walgreens Portfolio II
 
L(25),D(31),O(4)
 
0
 
0
 
18,880,000
 
Various
                                 
1.44
13.01
 
Walgreens #4573
             
6,800,000
 
8/30/2013
                                   
13.02
 
Walgreens #4482
             
6,070,000
 
8/26/2013
                                   
13.03
 
Walgreens #4958
             
6,010,000
 
8/26/2013
                                   
14
 
Whitney Ranch Shopping Center
 
L(25),D(91),O(4)
 
5
 
5
 
21,600,000
 
9/27/2013
                                 
1.77
15
 
Doctors Medical Park
 
L(25),D(91),O(4)
 
5
 
5
 
28,100,000
 
9/30/2013
                                 
2.07
16
 
Sheraton Denver West
 
L(25),D(91),O(4)
 
0
 
0
 
19,000,000
 
7/12/2013
                                 
1.98
17
 
Alderwood Trails
 
L(25),D(91),O(4)
 
0
 
0
 
16,500,000
 
9/24/2013
                                 
1.78
18
 
Courtyard by Marriott - Omaha
 
L(25),D(91),O(4)
 
5
 
5
 
19,200,000
 
5/19/2013
                                 
2.22
19
 
Xango Building C
 
L(25),GRTR 1% or YM(91),O(4)
 
0
 
0
 
15,300,000
 
9/19/2013
                                 
1.74
20
 
Sabre Industries
 
L(26),D(87),O(7)
 
0
 
0
 
18,500,000
 
8/1/2013
                                 
1.70
21
 
Nob Hill Shopping Center
 
L(24),D(95),O(4)
 
5
 
5
 
14,600,000
 
9/25/2013
                                 
1.50
22
 
HIE - Orlando I Drive
 
 L(25),D(91),O(4)
 
0
 
0
 
15,300,000
 
10/3/2013
                                 
1.72
23
 
Homewood Suites - Medford
 
L(26),D(90),O(4)
 
5
 
5
 
14,800,000
 
6/6/2013
                                 
2.02
24
 
Tierra West
 
L(26),D(90),O(4)
 
0
 
0
 
16,890,000
 
8/26/2013
                                 
1.93
25
 
Basswood Manor Apartments
 
L(24),D(92),O(4)
 
0
 
0
 
11,290,000
 
8/26/2013
                                 
1.55
26
 
Residence Inn North Air Force Academy
 
L(25),D(91),O(4)
 
5
 
5
 
12,400,000
 
5/21/2013
                                 
2.01
27
 
Trinity MHP Portfolio
 
L(24),D(92),O(4)
 
0
 
0
 
13,090,000
 
Various
                                 
1.92
27.01
 
Trinity Riverchase
             
6,600,000
 
8/12/2013
                                   
27.02
 
Trinity Village at Alvin
             
3,150,000
 
8/9/2013
                                   
27.03
 
Trinity Forest MHC
             
1,840,000
 
8/9/2013
                                   
27.04
 
Splendora Trinity Pines
             
1,500,000
 
8/9/2013
                                   
28
 
Iron Horse Self Storage
 
L(25),D(91),O(4)
 
5
 
5
 
10,150,000
 
9/19/2013
                                 
1.45
29
 
Forest Vale Apartments
 
L(26),D(90),O(4)
 
0
 
0
 
9,700,000
 
8/6/2013
                                 
1.62
30
 
Meadowood Market Place
 
L(25),D(91),O(4)
 
5
 
5
 
13,000,000
 
9/12/2013
                                 
1.87
31
 
South Pointe Village
 
L(26),D(90),O(4)
 
0
 
0
 
12,340,000
 
8/27/2013
                                 
2.02
32
 
Henniges Automotive HQ
 
L(25),D(88),O(7)
 
0
 
0
 
9,600,000
 
10/15/2013
                                 
1.88
33
 
Fairmont Crossing
 
L(25),D(31),O(4)
 
5
 
5
 
8,350,000
 
9/10/2013
                                 
1.60
34
 
Holiday Inn Express - Pineville
 
L(26),D(87),O(7)
 
0
 
0
 
8,000,000
 
6/3/2013
                                 
1.80
35
 
Security Public Storage - Oceanside
 
L(24),GRTR 1% or YM or D(89),O(7)
 
5
 
5
 
9,500,000
 
9/27/2013
                                 
1.56
36
 
Courtyard Colorado Springs South
 
L(25),D(91),O(4)
 
5
 
5
 
9,000,000
 
5/21/2013
                                 
1.94
37
 
Stafford MF Portfolio
 
L(23),GRTR 1% or YM(29),O(8)
 
0
 
0
 
9,120,000
 
Various
                                 
1.59
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
             
7,170,000
 
7/25/2013
                                   
37.02
 
Kendall Park Apartments
             
1,950,000
 
10/11/2013
                                   
38
 
Marquis Ridge Apts
 
L(26),D(91),O(3)
 
0
 
0
 
7,400,000
 
8/6/2013
                                 
1.53
39
 
The Columns Apartments
 
L(25),D(91),O(4)
 
0
 
0
 
9,000,000
 
9/9/2013
                                 
1.93
40
 
Edgewood Manor Townhomes
 
L(24),D(92),O(4)
 
5
 
5
 
7,225,000
 
9/25/2013
                                 
1.38
41
 
Advantage Storage Sachse
 
L(25),D(91),O(4)
 
5
 
5
 
6,600,000
 
9/23/2013
                                 
1.55
42
 
The Sense Beach House
 
L(25),D(91),O(4)
 
0
 
0
 
7,300,000
 
10/7/2013
                                 
1.62
43
 
The Towers Office Building
 
L(25),D(91),O(4)
 
5
 
5
 
9,620,000
 
7/29/2013
                                 
2.02
44
 
Holiday Inn Express - McComb
 
L(25),D(32),O(3)
 
0
 
0
 
6,700,000
 
8/30/2013
                                 
1.89
45
 
Gander Mountain Tuscaloosa
 
L(25),D(31),O(4)
 
5
 
5
 
8,100,000
 
9/21/2013
                                 
2.30
46
 
Village Park
 
L(26),D(90),O(4)
 
0
 
0
 
7,630,000
 
8/27/2013
                                 
1.86
47
 
Aztec Village
 
L(26),D(90),O(4)
 
0
 
0
 
7,510,000
 
8/27/2013
                                 
2.04
48
 
Normandy Townhomes
 
L(25),D(91),O(4)
 
5
 
5
 
4,860,000
 
9/5/2013
                                 
1.70
49
 
Security Public Storage - Vallejo
 
L(24),GRTR 1% or YM or D(89),O(7)
 
5
 
5
 
5,540,000
 
9/23/2013
                                 
1.55
50
 
Nichols Hills Self Storage
 
L(24),D(92),O(4)
 
5
 
5
 
3,900,000
 
7/12/2013
                                 
1.56
51
 
30 Main Street
 
L(25),D(91),O(4)
 
5
 
5
 
6,000,000
 
6/14/2013
                                 
2.76
 
 
A-1-8

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Prepayment Provisions(5)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)(6)
 
Appraised Value ($)
 
Appraisal Date
 
Coop -Rental
Value
 
Coop - LTV as
Rental
 
Coop - Unsold
Percent
 
 Coop - Sponsor
Units
 
Coop - Investor
Units
 
Coop - Units
 
Coop - Sponsor
Carry
 
Coop -
Committed
Secondary Debt
 
U/W NOI
DSCR (x)(3)
52
 
Palm Gardens Resort
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
5
 
4,500,000
 
9/5/2013
                                 
1.89
53
 
Oracle Office Plaza
 
L(25),D(91),O(4)
 
5
 
5
 
3,400,000
 
9/3/2013
                                 
2.12
54
 
Longview Park
 
L(26),D(90),O(4)
 
0
 
0
 
2,810,000
 
8/27/2013
                                 
2.01
55
 
Parkland Apartments
 
L(25),D(91),O(4)
 
5
 
5
 
2,125,000
 
9/18/2013
                                 
1.65
56
 
Advantage Storage Interchange 
 
L(25),D(91),O(4)
 
5
 
5
 
1,950,000
 
9/23/2013
                                 
1.64
57
 
The Storage Company
 
L(25),D(91),O(4)
 
5
 
5
 
2,130,000
 
9/19/2013
                                 
1.43
 
 
A-1-9

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                 
                   
Mortgage Loan
Number
 
Property Name
 
U/W NCF
DSCR (x)(3)
 
Cut-off Date
LTV Ratio(3)
 
LTV Ratio at
Maturity or
ARD(3)
 
Cut-off Date
U/W NOI Debt
Yield(3)
 
Cut-off Date
U/W NCF
Debt Yield(3)
 
U/W
Revenues ($)
 
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
 
The Outlet Collection | Jersey Gardens
 
2.84
 
49.5%
 
49.5%
 
11.5%
 
11.0%
 
66,662,980
 
26,424,909
 
40,238,071
 
259,760
 
1,327,796
 
38,650,516
 
99.4%
 
9/25/2013
       
2
 
Sullivan Center
 
2.80
 
49.6%
 
49.6%
 
12.2%
 
11.2%
 
23,314,410
 
9,467,544
 
13,846,865
 
235,986
 
891,496
 
12,719,383
 
83.2%
 
9/1/2013
       
3
 
Ocean Breeze Apartments
 
1.28
 
64.0%
 
52.5%
 
8.3%
 
8.1%
 
4,887,226
 
1,821,779
 
3,065,446
 
71,500
 
0
 
2,993,946
 
94.8%
 
11/4/2013
       
4
 
Mazza Grandmarc
 
1.37
 
67.3%
 
61.2%
 
8.2%
 
8.0%
 
6,546,047
 
3,733,126
 
2,812,920
 
62,800
 
0
 
2,750,120
 
96.8%
 
9/12/2013
       
5
 
Dollar General Portfolio
 
2.12
 
59.7%
 
59.7%
 
11.5%
 
11.3%
 
3,321,602
 
99,648
 
3,221,954
 
69,793
 
0
 
3,152,161
 
100.0%
 
12/1/2013
       
5.01
 
1701 South Mississippi Avenue
                     
131,061
 
3,932
 
127,130
 
2,496
 
0
 
124,634
 
100.0%
 
12/1/2013
       
5.02
 
13083 US Highway 78
                     
105,712
 
3,171
 
102,541
 
2,128
 
0
 
100,413
 
100.0%
 
12/1/2013
       
5.03
 
701 West 6th Avenue
                     
113,597
 
3,408
 
110,189
 
2,113
 
0
 
108,076
 
100.0%
 
12/1/2013
       
5.04
 
3728 South Highway 97
                     
109,725
 
3,292
 
106,433
 
2,481
 
0
 
103,952
 
100.0%
 
12/1/2013
       
5.05
 
1107 East Main Street
                     
109,844
 
3,295
 
106,549
 
1,805
 
0
 
104,744
 
100.0%
 
12/1/2013
       
5.06
 
4955 Mesa Grande Drive
                     
101,936
 
3,058
 
98,878
 
1,820
 
0
 
97,058
 
100.0%
 
12/1/2013
       
5.07
 
500 East Bender Boulevard
                     
102,111
 
3,063
 
99,047
 
1,805
 
0
 
97,242
 
100.0%
 
12/1/2013
       
5.08
 
802 East Adams Avenue
                     
100,643
 
3,019
 
97,624
 
1,820
 
0
 
95,804
 
100.0%
 
12/1/2013
       
5.09
 
8801 Lexington Avenue
                     
103,148
 
3,094
 
100,053
 
2,128
 
0
 
97,925
 
100.0%
 
12/1/2013
       
5.10
 
1803 J 2-10 Road
                     
97,643
 
2,929
 
94,714
 
1,805
 
0
 
92,908
 
100.0%
 
12/1/2013
       
5.11
 
21 Seminole Drive
                     
98,256
 
2,948
 
95,309
 
1,805
 
0
 
93,503
 
100.0%
 
12/1/2013
       
5.12
 
715 West Broadway Street
                     
100,069
 
3,002
 
97,067
 
2,496
 
0
 
94,571
 
100.0%
 
12/1/2013
       
5.13
 
332 Main Street
                     
91,901
 
2,757
 
89,144
 
1,805
 
0
 
87,339
 
100.0%
 
12/1/2013
       
5.14
 
206 East Zavala Street
                     
96,687
 
2,901
 
93,786
 
1,820
 
0
 
91,966
 
100.0%
 
12/1/2013
       
5.15
 
3410 Southeast 29th Street
                     
94,291
 
2,829
 
91,463
 
1,805
 
0
 
89,657
 
100.0%
 
12/1/2013
       
5.16
 
30 Eddins Road
                     
92,861
 
2,786
 
90,076
 
1,805
 
0
 
88,270
 
100.0%
 
12/1/2013
       
5.17
 
300 South Main Street
                     
94,609
 
2,838
 
91,771
 
1,800
 
0
 
89,970
 
100.0%
 
12/1/2013
       
5.18
 
409 U Street
                     
93,142
 
2,794
 
90,347
 
2,128
 
0
 
88,219
 
100.0%
 
12/1/2013
       
5.19
 
53417 US Highway 78
                     
88,538
 
2,656
 
85,882
 
1,820
 
0
 
84,062
 
100.0%
 
12/1/2013
       
5.20
 
405 East Missouri Avenue
                     
91,149
 
2,734
 
88,415
 
2,496
 
0
 
85,919
 
100.0%
 
12/1/2013
       
5.21
 
31 Kearney Drive
                     
84,810
 
2,544
 
82,266
 
1,805
 
0
 
80,461
 
100.0%
 
12/1/2013
       
5.22
 
1901 West 4th Street
                     
88,062
 
2,642
 
85,420
 
1,820
 
0
 
83,600
 
100.0%
 
12/1/2013
       
5.23
 
423 South 4th Avenue
                     
85,129
 
2,554
 
82,575
 
2,113
 
0
 
80,462
 
100.0%
 
12/1/2013
       
5.24
 
601 South Broadway Avenue
                     
86,185
 
2,586
 
83,600
 
2,113
 
0
 
81,487
 
100.0%
 
12/1/2013
       
5.25
 
60 Redland Road
                     
81,400
 
2,442
 
78,958
 
1,842
 
0
 
77,116
 
100.0%
 
12/1/2013
       
5.26
 
305 South Mayes Street
                     
86,253
 
2,588
 
83,665
 
1,805
 
0
 
81,860
 
100.0%
 
12/1/2013
       
5.27
 
18684 Alameda Avenue
                     
82,129
 
2,464
 
79,665
 
1,805
 
0
 
77,860
 
100.0%
 
12/1/2013
       
5.28
 
2361 Notasulga Road
                     
78,252
 
2,348
 
75,904
 
1,820
 
0
 
74,084
 
100.0%
 
12/1/2013
       
5.29
 
26500 Alabama Highway 134
                     
80,040
 
2,401
 
77,639
 
1,805
 
0
 
75,834
 
100.0%
 
12/1/2013
       
5.30
 
14344 Main Street
                     
77,091
 
2,313
 
74,778
 
1,805
 
0
 
72,973
 
100.0%
 
12/1/2013
       
5.31
 
7540 North York
                     
82,665
 
2,480
 
80,185
 
1,820
 
0
 
78,365
 
100.0%
 
12/1/2013
       
5.32
 
132 South Boston Avenue
                     
82,155
 
2,465
 
79,690
 
1,805
 
0
 
77,885
 
100.0%
 
12/1/2013
       
5.33
 
96222 Indian Road
                     
81,835
 
2,455
 
79,380
 
1,805
 
0
 
77,575
 
100.0%
 
12/1/2013
       
5.34
 
8565 US Highway 411 North
                     
75,648
 
2,269
 
73,379
 
1,820
 
0
 
71,559
 
100.0%
 
12/1/2013
       
5.35
 
5676 County Road 203
                     
77,448
 
2,323
 
75,125
 
1,820
 
0
 
73,305
 
100.0%
 
12/1/2013
       
5.36
 
19394 Kansas Highway 152
                     
75,577
 
2,267
 
73,310
 
1,805
 
0
 
71,504
 
100.0%
 
12/1/2013
       
6
 
North County Village
 
1.30
 
72.4%
 
66.8%
 
8.5%
 
8.4%
 
2,434,943
 
536,430
 
1,898,513
 
21,250
 
0
 
1,877,263
 
84.9%
 
10/15/2013
       
7
 
Hampton Inn & Suites - Greenville
 
1.83
 
69.1%
 
57.2%
 
13.2%
 
12.0%
 
6,050,325
 
3,447,857
 
2,602,468
 
0
 
0
 
2,360,455
 
79.1%
 
7/31/2013
 
173
 
137
8
 
BluePearl Portfolio
 
3.22
 
48.3%
 
48.3%
 
14.1%
 
13.1%
 
2,724,893
 
81,747
 
2,643,146
 
35,497
 
151,131
 
2,456,517
 
100.0%
 
12/1/2013
       
8.01
 
29080 Inkster Road
                     
1,046,024
 
31,381
 
1,014,644
 
12,906
 
58,277
 
943,461
 
100.0%
 
12/1/2013
       
8.02
 
455 Abernathy Road
                     
906,485
 
27,195
 
879,290
 
14,993
 
49,780
 
814,517
 
100.0%
 
12/1/2013
       
8.03
 
820 Frontage Road
                     
428,062
 
12,842
 
415,220
 
3,500
 
23,085
 
388,635
 
100.0%
 
12/1/2013
       
8.04
 
607 Lumsden Professional Court
                     
184,101
 
5,523
 
178,578
 
2,264
 
10,870
 
165,443
 
100.0%
 
12/1/2013
       
8.05
 
4525 Ulmerton Road
                     
109,724
 
3,292
 
106,432
 
807
 
5,694
 
99,931
 
100.0%
 
12/1/2013
       
8.06
 
4126 Packard Street
                     
50,496
 
1,515
 
48,981
 
1,026
 
3,426
 
44,530
 
100.0%
 
12/1/2013
       
9
 
Vantage at Plum Creek
 
1.37
 
74.7%
 
68.9%
 
9.2%
 
8.8%
 
2,998,042
 
1,305,162
 
1,692,880
 
65,208
 
0
 
1,627,672
 
94.7%
 
10/16/2013
       
10
 
Voss Self Storage
 
1.45
 
71.4%
 
63.2%
 
9.6%
 
9.4%
 
2,505,962
 
946,364
 
1,559,598
 
23,605
 
0
 
1,535,993
 
82.2%
 
10/14/2013
       
11
 
Ardmore Commons
 
1.44
 
74.6%
 
67.2%
 
9.9%
 
9.1%
 
1,894,375
 
418,173
 
1,476,202
 
27,579
 
96,157
 
1,352,466
 
98.4%
 
9/25/2013
       
12
 
Washington Self Storage
 
1.31
 
74.0%
 
65.6%
 
8.7%
 
8.5%
 
2,061,681
 
806,235
 
1,255,445
 
23,657
 
0
 
1,231,789
 
82.7%
 
9/30/2013
       
13
 
Olympia Development Walgreens Portfolio II
 
1.42
 
74.9%
 
74.9%
 
7.3%
 
7.2%
 
1,065,726
 
30,998
 
1,034,728
 
4,698
 
7,047
 
1,022,983
 
100.0%
 
12/1/2013
       
13.01
 
Walgreens #4573
                     
383,460
 
10,897
 
372,563
 
1,512
 
2,268
 
368,783
 
100.0%
 
12/1/2013
       
13.02
 
Walgreens #4482
                     
343,343
 
10,095
 
333,248
 
1,593
 
2,390
 
329,266
 
100.0%
 
12/1/2013
       
13.03
 
Walgreens #4958
                     
338,923
 
10,006
 
328,917
 
1,593
 
2,390
 
324,934
 
100.0%
 
12/1/2013
       
14
 
Whitney Ranch Shopping Center
 
1.62
 
63.0%
 
57.9%
 
11.0%
 
10.1%
 
2,074,060
 
569,882
 
1,504,178
 
33,695
 
92,404
 
1,378,080
 
92.1%
 
11/30/2013
       
15
 
Doctors Medical Park
 
1.82
 
48.0%
 
44.2%
 
13.1%
 
11.5%
 
2,955,882
 
1,185,463
 
1,770,418
 
35,818
 
182,269
 
1,552,331
 
96.3%
 
11/5/2013
       
16
 
Sheraton Denver West
 
1.61
 
69.4%
 
58.1%
 
13.6%
 
11.0%
 
8,419,312
 
6,627,829
 
1,791,483
 
0
 
0
 
1,454,711
 
60.0%
 
9/30/2013
 
122
 
73
17
 
Alderwood Trails
 
1.59
 
72.7%
 
61.2%
 
11.4%
 
10.1%
 
3,207,724
 
1,843,796
 
1,363,928
 
148,029
 
0
 
1,215,899
 
96.7%
 
10/31/2013
       
18
 
Courtyard by Marriott - Omaha
 
2.00
 
60.9%
 
50.1%
 
14.3%
 
12.8%
 
4,253,191
 
2,583,323
 
1,669,868
 
0
 
0
 
1,499,740
 
69.9%
 
8/31/2013
 
114
 
79
19
 
Xango Building C
 
1.44
 
75.2%
 
63.5%
 
11.6%
 
9.6%
 
2,060,838
 
732,553
 
1,328,285
 
24,797
 
201,952
 
1,101,536
 
100.0%
 
10/10/2013
       
20
 
Sabre Industries
 
1.56
 
62.0%
 
46.9%
 
12.2%
 
11.3%
 
1,446,851
 
43,406
 
1,403,445
 
44,224
 
68,621
 
1,290,600
 
100.0%
 
8/19/2013
       
21
 
Nob Hill Shopping Center
 
1.40
 
73.6%
 
59.7%
 
9.4%
 
8.8%
 
1,268,468
 
255,138
 
1,013,330
 
21,725
 
46,674
 
944,931
 
94.1%
 
10/3/2013
       
22
 
HIE - Orlando I Drive
 
1.52
 
68.5%
 
52.9%
 
13.2%
 
11.7%
 
4,000,295
 
2,615,374
 
1,384,921
 
0
 
0
 
1,224,910
 
79.4%
 
9/30/2013
 
87
 
69
23
 
Homewood Suites - Medford
 
1.82
 
70.7%
 
53.8%
 
14.8%
 
13.3%
 
3,849,760
 
2,304,124
 
1,545,636
 
0
 
0
 
1,391,645
 
86.6%
 
7/31/2013
 
126
 
95
24
 
Tierra West
 
1.88
 
51.5%
 
42.1%
 
12.1%
 
11.8%
 
1,684,510
 
629,105
 
1,055,406
 
28,700
 
0
 
1,026,706
 
67.8%
 
9/3/2013
       
25
 
Basswood Manor Apartments
 
1.42
 
71.7%
 
59.2%
 
10.1%
 
9.2%
 
2,040,056
 
1,220,955
 
819,101
 
71,444
 
0
 
747,657
 
93.9%
 
10/31/2013
       
26
 
Residence Inn North Air Force Academy
 
1.78
 
64.4%
 
53.3%
 
13.2%
 
11.7%
 
3,009,296
 
1,950,981
 
1,058,315
 
0
 
0
 
937,941
 
71.1%
 
8/31/2013
 
100
 
71
27
 
Trinity MHP Portfolio
 
1.84
 
56.9%
 
47.4%
 
13.0%
 
12.4%
 
1,758,680
 
790,625
 
968,055
 
44,025
 
0
 
924,030
 
84.5%
 
8/31/2013
       
27.01
 
Trinity Riverchase
                     
999,907
 
488,732
 
511,175
 
23,850
 
0
 
487,325
 
89.1%
 
8/31/2013
       
27.02
 
Trinity Village at Alvin
                     
370,220
 
150,853
 
219,367
 
9,675
 
0
 
209,692
 
79.1%
 
8/31/2013
       
27.03
 
Trinity Forest MHC
                     
219,031
 
84,302
 
134,729
 
5,550
 
0
 
129,179
 
86.3%
 
8/31/2013
       
27.04
 
Splendora Trinity Pines
                     
169,522
 
66,738
 
102,784
 
4,950
 
0
 
97,834
 
80.3%
 
8/31/2013
       
28
 
Iron Horse Self Storage
 
1.42
 
72.3%
 
59.2%
 
9.2%
 
9.0%
 
980,458
 
306,809
 
673,649
 
11,958
 
0
 
661,690
 
96.5%
 
8/31/2013
       
29
 
Forest Vale Apartments
 
1.45
 
74.8%
 
61.6%
 
10.4%
 
9.4%
 
1,697,381
 
940,033
 
757,348
 
76,708
 
0
 
680,640
 
98.4%
 
8/12/2013
       
30
 
Meadowood Market Place
 
1.78
 
53.8%
 
47.7%
 
12.1%
 
11.5%
 
1,117,076
 
268,800
 
848,276
 
3,958
 
40,695
 
803,622
 
100.0%
 
8/30/2013
       
31
 
South Pointe Village
 
1.99
 
55.1%
 
45.1%
 
12.7%
 
12.5%
 
1,420,697
 
556,750
 
863,948
 
14,100
 
0
 
849,848
 
96.1%
 
9/3/2013
       
32
 
Henniges Automotive HQ
 
1.77
 
65.0%
 
53.2%
 
11.9%
 
11.2%
 
812,298
 
68,834
 
743,464
 
8,324
 
36,081
 
699,060
 
100.0%
 
12/1/2013
       
33
 
Fairmont Crossing
 
1.50
 
74.2%
 
68.0%
 
9.8%
 
9.2%
 
807,311
 
200,974
 
606,336
 
5,823
 
32,292
 
568,221
 
100.0%
 
9/1/2013
       
34
 
Holiday Inn Express - Pineville
 
1.61
 
69.8%
 
59.9%
 
15.4%
 
13.7%
 
2,291,292
 
1,431,914
 
859,377
 
91,865
 
0
 
767,512
 
65.3%
 
6/30/2013
 
100
 
65
35
 
Security Public Storage - Oceanside
 
1.53
 
63.8%
 
52.6%
 
10.1%
 
10.0%
 
978,738
 
363,931
 
614,807
 
11,156
 
0
 
603,652
 
93.4%
 
10/15/2013
       
36
 
Courtyard Colorado Springs South
 
1.69
 
63.8%
 
52.9%
 
12.9%
 
11.2%
 
2,392,629
 
1,654,000
 
738,629
 
0
 
0
 
642,918
 
68.2%
 
8/31/2013
 
98
 
67
37
 
Stafford MF Portfolio
 
1.40
 
61.4%
 
55.1%
 
11.7%
 
10.3%
 
1,680,653
 
1,024,956
 
655,697
 
77,210
 
0
 
578,487
 
86.1%
 
9/16/2013
       
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
                     
1,326,831
 
814,490
 
512,341
 
63,210
 
0
 
449,131
 
85.2%
 
9/16/2013
       
37.02
 
Kendall Park Apartments
                     
353,822
 
210,465
 
143,356
 
14,000
 
0
 
129,356
 
89.3%
 
9/16/2013
       
38
 
Marquis Ridge Apts
 
1.36
 
74.2%
 
62.1%
 
10.4%
 
9.3%
 
1,441,853
 
869,029
 
572,824
 
64,800
 
0
 
508,024
 
89.4%
 
9/30/2013
       
39
 
The Columns Apartments
 
1.68
 
59.9%
 
49.2%
 
12.3%
 
10.7%
 
1,660,386
 
998,165
 
662,220
 
85,400
 
0
 
576,820
 
90.6%
 
10/8/2013
       
40
 
Edgewood Manor Townhomes
 
1.31
 
72.0%
 
62.6%
 
9.1%
 
8.6%
 
735,570
 
263,000
 
472,570
 
24,320
 
0
 
448,250
 
96.9%
 
9/18/2013
       
41
 
Advantage Storage Sachse
 
1.52
 
71.1%
 
59.1%
 
10.4%
 
10.2%
 
751,223
 
264,246
 
486,977
 
10,256
 
0
 
476,721
 
92.3%
 
9/16/2013
       
42
 
The Sense Beach House
 
1.45
 
62.2%
 
47.1%
 
11.7%
 
10.5%
 
1,398,466
 
865,702
 
532,764
 
0
 
0
 
476,826
 
74.0%
 
8/31/2013
 
236
 
175
43
 
The Towers Office Building
 
1.76
 
45.7%
 
34.5%
 
14.6%
 
12.7%
 
1,447,878
 
806,894
 
640,985
 
24,169
 
59,740
 
557,076
 
98.7%
 
7/30/2013
       
44
 
Holiday Inn Express - McComb
 
1.68
 
62.6%
 
56.6%
 
14.5%
 
12.9%
 
1,232,597
 
623,657
 
608,940
 
0
 
0
 
541,643
 
65.4%
 
7/31/2013
 
101
 
66
45
 
Gander Mountain Tuscaloosa
 
2.11
 
50.6%
 
46.4%
 
14.2%
 
13.1%
 
607,933
 
25,637
 
582,295
 
10,578
 
37,029
 
534,689
 
100.0%
 
12/1/2013
       
46
 
Village Park
 
1.82
 
52.8%
 
43.2%
 
11.7%
 
11.5%
 
828,944
 
357,720
 
471,225
 
9,000
 
0
 
462,225
 
87.8%
 
9/3/2013
       
47
 
Aztec Village
 
2.01
 
52.9%
 
43.2%
 
12.8%
 
12.6%
 
911,279
 
401,575
 
509,704
 
8,150
 
0
 
501,554
 
99.4%
 
9/3/2013
       
48
 
Normandy Townhomes
 
1.61
 
75.0%
 
61.6%
 
10.9%
 
10.3%
 
812,752
 
414,923
 
397,830
 
22,800
 
0
 
375,030
 
92.1%
 
9/29/2013
       
49
 
Security Public Storage - Vallejo
 
1.53
 
59.6%
 
49.1%
 
10.1%
 
10.0%
 
612,076
 
278,438
 
333,638
 
4,709
 
0
 
328,929
 
86.2%
 
10/15/2013
       
50
 
Nichols Hills Self Storage
 
1.53
 
75.0%
 
63.7%
 
10.3%
 
10.0%
 
469,848
 
169,964
 
299,883
 
5,965
 
0
 
293,918
 
93.7%
 
9/23/2013
       
51
 
30 Main Street
 
2.53
 
36.7%
 
36.7%
 
13.4%
 
12.3%
 
496,896
 
202,367
 
294,529
 
2,170
 
21,892
 
270,468
 
94.4%
 
10/30/2013
       
 
 
A-1-10

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                     
                       
Mortgage Loan
Number
 
Property Name
 
U/W NCF
DSCR (x)(3)
 
Cut-off Date
LTV Ratio(3)
 
LTV Ratio at
Maturity or
ARD(3)
 
Cut-off Date
U/W NOI Debt
Yield(3)
 
Cut-off Date
U/W NCF
Debt Yield(3)
 
U/W
Revenues ($)
 
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
52
 
Palm Gardens Resort
 
1.83
 
48.8%
 
40.4%
 
12.4%
 
12.1%
 
658,901
 
385,633
 
273,268
 
8,400
 
0
 
264,868
 
96.4%
 
8/31/2013
       
53
 
Oracle Office Plaza
 
1.70
 
58.8%
 
48.7%
 
14.1%
 
11.3%
 
457,548
 
176,147
 
281,400
 
17,990
 
37,477
 
225,933
 
96.9%
 
9/30/2013
       
54
 
Longview Park
 
1.96
 
55.4%
 
45.3%
 
12.6%
 
12.3%
 
391,861
 
195,518
 
196,344
 
4,650
 
0
 
191,694
 
97.8%
 
9/3/2013
       
55
 
Parkland Apartments
 
1.54
 
72.9%
 
61.2%
 
11.4%
 
10.7%
 
462,057
 
284,850
 
177,207
 
11,400
 
0
 
165,807
 
97.4%
 
9/16/2013
       
56
 
Advantage Storage Interchange 
 
1.58
 
69.2%
 
57.5%
 
10.9%
 
10.6%
 
299,239
 
152,110
 
147,129
 
4,605
 
0
 
142,524
 
86.0%
 
9/16/2013
       
57
 
The Storage Company
 
1.38
 
55.2%
 
46.2%
 
9.8%
 
9.5%
 
213,739
 
98,223
 
115,515
 
4,260
 
0
 
111,255
 
92.0%
 
9/16/2013
       
 
 
A-1-11

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Most Recent Period
 
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 ($)
1
 
The Outlet Collection | Jersey Gardens
 
TTM 9/30/2013
 
62,796,006
 
22,603,585
 
40,192,421
 
0
 
40,192,421
         
Actual 2012
 
59,644,331
 
22,997,948
 
36,646,383
 
0
 
36,646,383
2
 
Sullivan Center
 
TTM 07/31/13
 
21,931,529
 
9,053,668
 
12,877,861
 
0
 
12,877,861
         
Actual 2012
 
17,719,723
 
8,641,786
 
9,077,937
 
0
 
9,077,937
3
 
Ocean Breeze Apartments
 
TTM 9/30/2013
 
4,842,746
 
1,592,871
 
3,249,876
 
0
 
3,249,876
         
Actual 2012
 
4,748,490
 
1,542,363
 
3,206,127
 
0
 
3,206,127
4
 
Mazza Grandmarc
 
TTM 7/31/2013
 
5,722,740
 
3,583,939
 
2,138,801
 
0
 
2,138,801
         
TTM 7/31/2012
 
6,141,956
 
3,385,791
 
2,756,165
 
0
 
2,756,165
5
 
Dollar General Portfolio
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.01
 
1701 South Mississippi Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.02
 
13083 US Highway 78
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.03
 
701 West 6th Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.04
 
3728 South Highway 97
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.05
 
1107 East Main Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.06
 
4955 Mesa Grande Drive
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.07
 
500 East Bender Boulevard
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.08
 
802 East Adams Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.09
 
8801 Lexington Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.10
 
1803 J 2-10 Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.11
 
21 Seminole Drive
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.12
 
715 West Broadway Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.13
 
332 Main Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.14
 
206 East Zavala Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.15
 
3410 Southeast 29th Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.16
 
30 Eddins Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.17
 
300 South Main Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.18
 
409 U Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.19
 
53417 US Highway 78
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.20
 
405 East Missouri Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.21
 
31 Kearney Drive
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.22
 
1901 West 4th Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.23
 
423 South 4th Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.24
 
601 South Broadway Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.25
 
60 Redland Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.26
 
305 South Mayes Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.27
 
18684 Alameda Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.28
 
2361 Notasulga Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.29
 
26500 Alabama Highway 134
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.30
 
14344 Main Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.31
 
7540 North York
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.32
 
132 South Boston Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.33
 
96222 Indian Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.34
 
8565 US Highway 411 North
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.35
 
5676 County Road 203
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
5.36
 
19394 Kansas Highway 152
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
6
 
North County Village
 
TTM 09/30/13
 
2,459,805
 
487,219
 
1,972,586
 
0
 
1,972,586
         
Actual 2012
 
2,388,056
 
521,187
 
1,866,869
 
0
 
1,866,869
7
 
Hampton Inn & Suites - Greenville
 
TTM 7/31/2013
 
6,050,516
 
3,433,391
 
2,617,125
 
0
 
2,617,125
 
173
 
137
 
Actual 2012
 
5,740,608
 
3,354,437
 
2,386,171
 
0
 
2,386,171
8
 
BluePearl Portfolio
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
8.01
 
29080 Inkster Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
8.02
 
455 Abernathy Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
8.03
 
820 Frontage Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
8.04
 
607 Lumsden Professional Court
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
8.05
 
4525 Ulmerton Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
8.06
 
4126 Packard Street
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
9
 
Vantage at Plum Creek
 
TTM 08/31/13
 
2,892,934
 
1,099,776
 
1,793,158
 
0
 
1,793,158
         
Actual 2012
 
2,795,315
 
1,073,209
 
1,722,105
 
0
 
1,722,105
10
 
Voss Self Storage
 
TTM 09/30/13
 
1,986,968
 
713,381
 
1,273,587
 
0
 
1,273,587
         
Actual 2012
 
1,203,789
 
807,628
 
396,161
 
0
 
396,161
11
 
Ardmore Commons
 
TTM 7/31/13
 
1,765,648
 
428,888
 
1,336,760
 
0
 
1,336,760
         
Actual 2012
 
1,330,073
 
377,159
 
952,914
 
0
 
952,914
12
 
Washington Self Storage
 
TTM 09/30/13
 
1,805,243
 
719,228
 
1,086,015
 
0
 
1,086,015
         
Actual 2012
 
1,450,829
 
658,633
 
792,196
 
0
 
792,196
13
 
Olympia Development Walgreens Portfolio II
 
TTM 07/31/13
 
1,207,985
 
11,577
 
1,196,408
 
0
 
1,196,408
         
Actual 2012
 
1,207,994
 
12,256
 
1,195,738
 
0
 
1,195,738
13.01
 
Walgreens #4573
 
TTM 07/31/13
 
429,985
 
3,702
 
426,283
 
0
 
426,283
         
Actual 2012
 
429,985
 
3,929
 
426,056
 
0
 
426,056
13.02
 
Walgreens #4482
 
TTM 07/31/13
 
385,000
 
4,172
 
380,828
 
0
 
380,828
         
Actual 2012
 
385,000
 
4,399
 
380,601
 
0
 
380,601
13.03
 
Walgreens #4958
 
TTM 07/31/13
 
393,000
 
3,702
 
389,298
 
0
 
389,298
         
Actual 2012
 
393,000
 
3,929
 
389,071
 
0
 
389,071
14
 
Whitney Ranch Shopping Center
 
TTM 8/31/2013
 
2,197,564
 
562,230
 
1,635,334
 
0
 
1,635,334
         
Actual 2012
 
2,142,995
 
529,904
 
1,613,091
 
0
 
1,613,091
15
 
Doctors Medical Park
 
TTM 8/31/2013
 
3,134,421
 
1,071,703
 
2,062,718
 
0
 
2,062,718
         
Actual 2012
 
2,964,665
 
1,124,372
 
1,840,293
 
0
 
1,840,293
16
 
Sheraton Denver West
 
TTM 9/30/2013
 
8,437,162
 
6,606,233
 
1,830,929
 
0
 
1,830,929
 
122
 
73
 
Actual 2012
 
9,096,513
 
7,289,876
 
1,806,637
 
0
 
1,806,637
17
 
Alderwood Trails
 
TTM 10/31/13
 
3,072,274
 
1,831,177
 
1,241,097
 
0
 
1,241,097
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
18
 
Courtyard by Marriott - Omaha
 
TTM 8/31/2013
 
4,253,278
 
2,663,327
 
1,589,951
 
0
 
1,589,951
 
114
 
79
 
Actual 2012
 
4,238,470
 
2,668,576
 
1,569,894
 
0
 
1,569,894
19
 
Xango Building C
 
TTM 8/31/2013
 
1,671,521
 
710,083
 
961,438
 
0
 
961,438
         
Actual 2012
 
1,507,600
 
717,199
 
790,401
 
0
 
790,401
20
 
Sabre Industries
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
21
 
Nob Hill Shopping Center
 
Actual 2012
 
1,148,535
 
188,886
 
959,649
 
0
 
959,649
         
Actual 2011
 
1,194,311
 
118,170
 
1,076,142
 
0
 
1,076,142
22
 
HIE - Orlando I Drive
 
TTM 09/30/13
 
4,000,295
 
2,562,225
 
1,438,070
 
0
 
1,438,070
 
87
 
69
 
Actual 2012
 
3,738,060
 
2,523,796
 
1,214,264
 
0
 
1,214,264
23
 
Homewood Suites - Medford
 
TTM 7/31/2013
 
3,853,196
 
2,299,543
 
1,553,653
 
0
 
1,553,653
 
109
 
95
 
Actual 2012
 
3,556,412
 
2,186,177
 
1,370,235
 
0
 
1,370,235
24
 
Tierra West
 
TTM 08/31/13
 
1,684,510
 
670,174
 
1,014,336
 
0
 
1,014,336
         
Actual 2012
 
1,552,762
 
661,280
 
891,482
 
0
 
891,482
25
 
Basswood Manor Apartments
 
TTM 9/30/2013
 
2,077,336
 
1,210,498
 
866,838
 
0
 
866,838
         
Actual 2012
 
2,031,082
 
1,213,675
 
817,407
 
0
 
817,407
26
 
Residence Inn North Air Force Academy
 
TTM 8/31/2013
 
3,009,345
 
1,991,824
 
1,017,521
 
0
 
1,017,521
 
100
 
71
 
Actual 2012
 
3,002,966
 
1,995,242
 
1,007,724
 
0
 
1,007,724
27
 
Trinity MHP Portfolio
 
TTM 08/31/13
 
1,760,200
 
737,292
 
1,022,908
 
0
 
1,022,908
         
Actual 2012
 
1,680,074
 
719,625
 
960,449
 
0
 
960,449
27.01
 
Trinity Riverchase
 
TTM 08/31/13
 
999,907
 
457,484
 
542,423
 
0
 
542,423
         
Actual 2012
 
972,293
 
451,231
 
521,062
 
0
 
521,062
27.02
 
Trinity Village at Alvin
 
TTM 08/31/13
 
371,740
 
137,603
 
234,137
 
0
 
234,137
         
Actual 2012
 
345,435
 
128,628
 
216,807
 
0
 
216,807
27.03
 
Trinity Forest MHC
 
TTM 08/31/13
 
219,031
 
79,160
 
139,871
 
0
 
139,871
         
Actual 2012
 
204,080
 
77,035
 
127,045
 
0
 
127,045
27.04
 
Splendora Trinity Pines
 
TTM 08/31/13
 
169,522
 
63,045
 
106,477
 
0
 
106,477
         
Actual 2012
 
158,266
 
62,731
 
95,535
 
0
 
95,535
28
 
Iron Horse Self Storage
 
TTM 9/30/2013
 
979,281
 
304,385
 
674,896
 
0
 
674,896
         
Actual 2012
 
820,161
 
315,044
 
505,118
 
0
 
505,118
29
 
Forest Vale Apartments
 
TTM 07/31/13
 
1,629,936
 
898,964
 
730,972
 
0
 
730,972
         
Actual 2012
 
1,361,863
 
868,225
 
493,638
 
0
 
493,638
30
 
Meadowood Market Place
 
TTM 8/31/2013
 
1,215,994
 
288,817
 
927,177
 
0
 
927,177
         
Actual 2012
 
1,185,032
 
291,165
 
893,867
 
0
 
893,867
31
 
South Pointe Village
 
TTM 07/31/13
 
1,400,191
 
578,768
 
821,423
 
0
 
821,423
         
Actual 2012
 
1,391,018
 
547,038
 
843,980
 
0
 
843,980
32
 
Henniges Automotive HQ
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
33
 
Fairmont Crossing
 
Annualized 7 7/31/2013
 
677,856
 
71,816
 
606,040
 
0
 
606,040
         
Actual 2012
 
603,591
 
137,019
 
466,572
 
0
 
466,572
34
 
Holiday Inn Express - Pineville
 
TTM 06/30/13
 
2,291,292
 
1,252,547
 
1,038,745
 
0
 
1,038,745
 
100
 
65
 
TTM 02/28/13
 
2,543,602
 
1,617,254
 
926,348
 
0
 
926,348
35
 
Security Public Storage - Oceanside
 
TTM 9/30/2013
 
985,497
 
339,311
 
646,186
 
0
 
646,186
         
Actual 2012
 
978,544
 
329,235
 
649,309
 
0
 
649,309
36
 
Courtyard Colorado Springs South
 
TTM 8/31/2013
 
2,392,786
 
1,673,215
 
719,571
 
0
 
719,571
 
98
 
67
 
Actual 2012
 
2,424,026
 
1,690,787
 
733,239
 
0
 
733,239
37
 
Stafford MF Portfolio
 
TTM 08/31/13
 
1,680,653
 
992,295
 
688,358
 
0
 
688,358
         
Actual 2012
 
1,681,140
 
969,971
 
711,169
 
0
 
711,169
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
 
TTM 08/31/13
 
1,326,831
 
783,390
 
543,441
 
0
 
543,441
         
Actual 2012
 
1,327,216
 
765,767
 
561,449
 
0
 
561,449
37.02
 
Kendall Park Apartments
 
TTM 08/31/13
 
353,822
 
208,905
 
144,917
 
0
 
144,917
         
Actual 2012
 
353,924
 
204,204
 
149,720
 
0
 
149,720
38
 
Marquis Ridge Apts
 
TTM 08/31/13
 
1,347,915
 
857,807
 
490,108
 
0
 
490,108
         
Actual 2012
 
1,157,498
 
914,725
 
242,773
 
0
 
242,773
39
 
The Columns Apartments
 
TTM 09/30/13
 
1,710,289
 
938,516
 
771,774
 
0
 
771,774
         
Actual 2012
 
1,700,071
 
1,096,431
 
603,640
 
0
 
603,640
40
 
Edgewood Manor Townhomes
 
T-11 Annualized 9/30/2013
 
765,056
 
344,187
 
420,869
 
0
 
420,869
         
NAV
 
NAV
 
NAV
 
NAV
 
0
 
NAV
41
 
Advantage Storage Sachse
 
TTM 9/30/2013
 
725,724
 
269,461
 
456,263
 
0
 
456,263
         
Actual 2012
 
666,011
 
286,908
 
379,103
 
0
 
379,103
42
 
The Sense Beach House
 
TTM 08/31/13
 
1,278,466
 
743,685
 
534,782
 
17,909
 
516,873
 
236
 
175
 
Actual 2012
 
1,242,819
 
760,746
 
482,073
 
0
 
482,073
43
 
The Towers Office Building
 
TTM 6/30/2013
 
1,396,950
 
735,505
 
661,445
 
0
 
661,445
         
Actual 2012
 
1,336,661
 
715,802
 
620,859
 
0
 
620,859
44
 
Holiday Inn Express - McComb
 
TTM 07/31/13
 
1,232,597
 
562,896
 
669,701
 
0
 
669,701
 
101
 
66
 
Actual 2012
 
1,205,159
 
569,300
 
635,859
 
0
 
635,859
45
 
Gander Mountain Tuscaloosa
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
46
 
Village Park
 
TTM 07/31/13
 
828,944
 
350,353
 
478,591
 
0
 
478,591
         
Actual 2012
 
845,207
 
340,907
 
504,300
 
0
 
504,300
47
 
Aztec Village
 
TTM 07/31/13
 
924,239
 
421,611
 
502,628
 
0
 
502,628
         
Actual 2012
 
921,653
 
403,164
 
518,489
 
0
 
518,489
48
 
Normandy Townhomes
 
TTM 8/31/2013
 
830,357
 
375,064
 
455,293
 
0
 
455,293
         
Actual 2012
 
788,581
 
386,431
 
402,150
 
0
 
402,150
49
 
Security Public Storage - Vallejo
 
TTM 9/30/2013
 
612,074
 
267,855
 
344,219
 
0
 
344,219
         
Actual 2012
 
590,483
 
262,748
 
327,735
 
0
 
327,735
50
 
Nichols Hills Self Storage
 
TTM 8/31/2013
 
460,943
 
153,930
 
307,013
 
0
 
307,013
         
Actual 2012
 
440,155
 
148,573
 
291,582
 
0
 
291,582
51
 
30 Main Street
 
TTM 6/30/2013
 
496,747
 
165,852
 
330,895
 
0
 
330,895
         
Actual 2012
 
432,173
 
194,961
 
237,212
 
0
 
237,212
 
 
A-1-12

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                   
                     
Mortgage Loan
Number
 
Property Name
 
Most Recent Period
 
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 ($)
52
 
Palm Gardens Resort
 
TTM 8/31/2013
 
687,172
 
395,075
 
292,097
 
0
 
292,097
         
Actual 2012
 
705,167
 
400,086
 
305,081
 
0
 
305,081
53
 
Oracle Office Plaza
 
TTM 8/31/2013
 
465,157
 
173,631
 
291,526
 
36,944
 
254,582
         
Actual 2012
 
456,200
 
174,248
 
281,952
 
55,240
 
226,712
54
 
Longview Park
 
TTM 07/31/13
 
398,094
 
191,787
 
206,307
 
0
 
206,307
         
Actual 2012
 
392,454
 
191,518
 
200,936
 
0
 
200,936
55
 
Parkland Apartments
 
TTM 8/31/2013
 
478,399
 
305,885
 
172,514
 
0
 
172,514
         
Actual 2012
 
458,106
 
265,772
 
192,333
 
0
 
192,333
56
 
Advantage Storage Interchange 
 
TTM 9/30/2013
 
289,532
 
154,354
 
135,178
 
0
 
135,178
         
Actual 2012
 
260,577
 
161,591
 
98,986
 
0
 
98,986
57
 
The Storage Company
 
TTM 9/30/2013
 
212,573
 
76,215
 
136,357
 
0
 
136,357
         
Actual 2012
 
211,447
 
73,394
 
138,053
 
0
 
138,053
 
 
A-1-13

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
               
                 
Mortgage Loan
Number
 
Property Name
 
Second Most
Recent Hotel ADR
 
Second Most
Recent Hotel
RevPAR
 
Third Most
Recent Period
 
Third Most
Recent Revenues
($)
 
Third Most
Recent Expenses
($)
 
Third Most
Recent NOI ($)
 
Third Most
Recent Capital
Expenditures
 
Third Most
Recent NCF ($)
 
Third Most
Recent Hotel ADR
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(8)(9)
1
 
The Outlet Collection | Jersey Gardens
         
Actual 2011
 
58,006,411
 
23,018,749
 
34,987,662
 
0
 
34,987,662
         
N
 
Loews Theatres
2
 
Sullivan Center
         
Actual 2011
 
14,308,727
 
7,279,465
 
7,029,262
 
0
 
7,029,262
         
N
 
IL Dept of Employment Security
3
 
Ocean Breeze Apartments
         
Actual 2011
 
4,656,474
 
1,665,691
 
2,990,784
 
0
 
2,990,784
         
N
   
4
 
Mazza Grandmarc
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
   
5
 
Dollar General Portfolio
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.01
 
1701 South Mississippi Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.02
 
13083 US Highway 78
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.03
 
701 West 6th Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.04
 
3728 South Highway 97
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.05
 
1107 East Main Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.06
 
4955 Mesa Grande Drive
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.07
 
500 East Bender Boulevard
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.08
 
802 East Adams Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.09
 
8801 Lexington Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.10
 
1803 J 2-10 Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.11
 
21 Seminole Drive
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.12
 
715 West Broadway Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.13
 
332 Main Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.14
 
206 East Zavala Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.15
 
3410 Southeast 29th Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.16
 
30 Eddins Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.17
 
300 South Main Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.18
 
409 U Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.19
 
53417 US Highway 78
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.20
 
405 East Missouri Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.21
 
31 Kearney Drive
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.22
 
1901 West 4th Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.23
 
423 South 4th Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.24
 
601 South Broadway Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.25
 
60 Redland Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.26
 
305 South Mayes Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.27
 
18684 Alameda Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.28
 
2361 Notasulga Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.29
 
26500 Alabama Highway 134
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.30
 
14344 Main Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.31
 
7540 North York
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.32
 
132 South Boston Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.33
 
96222 Indian Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.34
 
8565 US Highway 411 North
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.35
 
5676 County Road 203
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
5.36
 
19394 Kansas Highway 152
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar General
6
 
North County Village
         
Actual 2011
 
2,228,193
 
540,998
 
1,687,195
 
0
 
1,687,195
         
N
   
7
 
Hampton Inn & Suites - Greenville
 
164
 
129
 
Actual 2011
 
5,232,743
 
3,313,620
 
1,919,123
 
0
 
1,919,123
 
150
 
117
 
N
   
8
 
BluePearl Portfolio
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
Y
 
BluePearl Holdings, LLC
8.01
 
29080 Inkster Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
Y
 
BluePearl Holdings, LLC
8.02
 
455 Abernathy Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
Y
 
BluePearl Holdings, LLC
8.03
 
820 Frontage Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
Y
 
BluePearl Holdings, LLC
8.04
 
607 Lumsden Professional Court
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
Y
 
BluePearl Holdings, LLC
8.05
 
4525 Ulmerton Road
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
Y
 
BluePearl Holdings, LLC
8.06
 
4126 Packard Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
Y
 
BluePearl Holdings, LLC
9
 
Vantage at Plum Creek
         
Actual 2011
 
2,581,538
 
1,023,858
 
1,557,680
 
0
 
1,557,680
         
N
   
10
 
Voss Self Storage
         
Actual 2011
 
615,396
 
669,097
 
-53,701
 
0
 
-53,701
         
N
   
11
 
Ardmore Commons
         
Actual 2011
 
1,735,435
 
403,585
 
1,331,850
 
0
 
1,331,850
         
N
 
Stage
12
 
Washington Self Storage
         
Actual 2011
 
1,084,099
 
566,494
 
517,605
 
0
 
517,605
         
N
   
13
 
Olympia Development Walgreens Portfolio II
         
Actual 2011
 
1,207,985
 
13,990
 
1,193,994
 
0
 
1,193,994
         
N
 
Walgreens
13.01
 
Walgreens #4573
         
Actual 2011
 
429,985
 
4,507
 
425,478
 
0
 
425,478
         
N
 
Walgreens
13.02
 
Walgreens #4482
         
Actual 2011
 
385,000
 
4,977
 
380,023
 
0
 
380,023
         
N
 
Walgreens
13.03
 
Walgreens #4958
         
Actual 2011
 
393,000
 
4,507
 
388,493
 
0
 
388,493
         
N
 
Walgreens
14
 
Whitney Ranch Shopping Center
         
Actual 2011
 
2,199,349
 
522,154
 
1,677,196
 
0
 
1,677,196
         
N
 
Ross Stores, Inc.
15
 
Doctors Medical Park
         
Actual 2011
 
2,870,100
 
1,137,836
 
1,732,264
 
0
 
1,732,264
         
N
 
Community Imaging Partners, Inc.
16
 
Sheraton Denver West
 
120
 
72
 
Actual 2011
 
8,572,766
 
7,279,466
 
1,293,300
 
0
 
1,293,300
 
107
 
63
 
N
   
17
 
Alderwood Trails
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
   
18
 
Courtyard by Marriott - Omaha
 
110
 
79
 
Actual 2011
 
3,904,236
 
2,505,259
 
1,398,977
 
0
 
1,398,977
 
105
 
73
 
N
   
19
 
Xango Building C
         
Actual 2011
 
1,357,843
 
861,126
 
496,717
 
0
 
496,717
         
N
 
Property Solutions
20
 
Sabre Industries
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Sabre Communications Corporation
21
 
Nob Hill Shopping Center
         
Actual 2010
 
1,186,899
 
114,370
 
1,072,528
 
0
 
1,072,528
         
N
 
Safeway
22
 
HIE - Orlando I Drive
 
87
 
64
 
Actual 2011
 
3,318,015
 
2,277,948
 
1,040,067
 
0
 
1,040,067
 
82
 
57
 
N
   
23
 
Homewood Suites - Medford
 
106
 
87
 
Actual 2011
 
3,176,343
 
1,939,870
 
1,236,473
 
0
 
1,236,473
 
102
 
78
 
N
   
24
 
Tierra West
         
Actual 2011
 
1,569,362
 
622,726
 
946,636
 
0
 
946,636
         
N
   
25
 
Basswood Manor Apartments
         
Actual 2011
 
1,895,886
 
1,334,246
 
561,640
 
0
 
561,640
         
N
   
26
 
Residence Inn North Air Force Academy
 
99
 
71
 
Actual 2011
 
2,991,981
 
2,006,544
 
985,437
 
0
 
985,437
 
94
 
70
 
N
   
27
 
Trinity MHP Portfolio
         
Actual 2011
 
1,516,781
 
658,337
 
858,444
 
0
 
858,444
         
N
   
27.01
 
Trinity Riverchase
         
Actual 2011
 
832,313
 
391,905
 
440,408
 
0
 
440,408
         
N
   
27.02
 
Trinity Village at Alvin
         
Actual 2011
 
319,343
 
121,808
 
197,535
 
0
 
197,535
         
N
   
27.03
 
Trinity Forest MHC
         
Actual 2011
 
211,638
 
80,543
 
131,095
 
0
 
131,095
         
N
   
27.04
 
Splendora Trinity Pines
         
Actual 2011
 
153,487
 
64,081
 
89,406
 
0
 
89,406
         
N
   
28
 
Iron Horse Self Storage
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
   
29
 
Forest Vale Apartments
         
Actual 2011
 
363,058
 
281,871
 
81,187
 
0
 
81,187
         
N
   
30
 
Meadowood Market Place
         
Actual 2011
 
1,187,420
 
282,609
 
904,812
 
47,754
 
857,058
         
N
 
P.F. Chang’s China Bistro, Inc (Ground Lease)
31
 
South Pointe Village
         
Actual 2011
 
1,373,524
 
575,474
 
798,050
 
0
 
798,050
         
N
   
32
 
Henniges Automotive HQ
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
LJ/HAH Holdings Corporation and Henniges North America, Inc.
33
 
Fairmont Crossing
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Pasadena E C
34
 
Holiday Inn Express - Pineville
 
106
 
72
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
   
35
 
Security Public Storage - Oceanside
         
Actual 2011
 
916,554
 
344,871
 
571,683
 
0
 
571,683
         
N
   
36
 
Courtyard Colorado Springs South
 
98
 
67
 
Actual 2011
 
2,466,442
 
1,697,261
 
769,181
 
0
 
769,181
 
95
 
70
 
N
   
37
 
Stafford MF Portfolio
         
Actual 2011
 
1,675,447
 
1,036,113
 
639,334
 
0
 
639,334
         
N
   
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
         
Actual 2011
 
1,322,721
 
818,012
 
504,709
 
0
 
504,709
         
N
   
37.02
 
Kendall Park Apartments
         
Actual 2011
 
352,726
 
218,101
 
134,625
 
0
 
134,625
         
N
   
38
 
Marquis Ridge Apts
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
   
39
 
The Columns Apartments
         
Actual 2011
 
1,612,368
 
1,025,858
 
586,510
 
0
 
586,510
         
N
   
40
 
Edgewood Manor Townhomes
         
NAV
 
NAV
 
NAV
 
NAV
 
0
 
NAV
         
N
   
41
 
Advantage Storage Sachse
         
Actual 2011
 
595,573
 
297,591
 
297,982
 
0
 
297,982
         
N
   
42
 
The Sense Beach House
 
NAV
 
189
 
Actual 2011
 
1,193,463
 
766,833
 
426,631
 
0
 
426,631
 
NAV
 
182
 
N
   
43
 
The Towers Office Building
         
Actual 2011
 
1,334,304
 
747,632
 
586,672
 
1,000
 
585,672
         
N
 
Pajaro Valley Unified School District
44
 
Holiday Inn Express - McComb
 
98
 
64
 
Actual 2011
 
839,115
 
449,505
 
389,610
 
0
 
389,610
 
91
 
47
 
N
   
45
 
Gander Mountain Tuscaloosa
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Gander Mountain
46
 
Village Park
         
Actual 2011
 
802,855
 
394,619
 
408,236
 
0
 
408,236
         
N
   
47
 
Aztec Village
         
Actual 2011
 
879,230
 
421,571
 
457,659
 
0
 
457,659
         
N
   
48
 
Normandy Townhomes
         
Actual 2011
 
736,971
 
375,878
 
361,093
 
0
 
361,093
         
N
   
49
 
Security Public Storage - Vallejo
         
Actual 2011
 
571,105
 
237,876
 
333,229
 
0
 
333,229
         
N
   
50
 
Nichols Hills Self Storage
         
Actual 2011
 
430,113
 
128,705
 
301,408
 
0
 
301,408
         
N
   
51
 
30 Main Street
         
Actual 2011
 
468,940
 
165,808
 
303,132
 
0
 
303,132
         
N
 
Sant Ambroeus
 
 
A-1-14

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                   
                     
Mortgage Loan
Number
 
Property Name
 
Second Most
Recent Hotel ADR
 
Second Most
Recent Hotel
RevPAR
 
Third Most
Recent Period
 
Third Most
Recent Revenues
($)
 
Third Most
Recent Expenses
($)
 
Third Most
Recent NOI ($)
 
Third Most
Recent Capital
Expenditures
 
Third Most
Recent NCF ($)
 
Third Most
Recent Hotel ADR
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(8)(9)
52
 
Palm Gardens Resort
         
Actual 2011
 
671,965
 
382,665
 
289,301
 
0
 
289,301
         
N
   
53
 
Oracle Office Plaza
         
Actual 2011
 
502,933
 
203,704
 
299,229
 
42,459
 
256,770
         
N
 
Desert Star ARC, Inc.
54
 
Longview Park
         
Actual 2011
 
387,614
 
181,459
 
206,155
 
0
 
206,155
         
N
   
55
 
Parkland Apartments
         
Actual 2011
 
446,871
 
251,375
 
195,496
 
0
 
195,496
         
N
   
56
 
Advantage Storage Interchange 
         
Actual 2011
 
259,899
 
171,194
 
88,705
 
0
 
88,705
         
N
   
57
 
The Storage Company
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
   
 
 
A-1-15

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Largest Tenant Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp.
Date
 
2nd Largest Tenant Name(7)(8)
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant
Exp. Date
 
3rd Largest Tenant Name(8)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant
Exp. Date
1
 
The Outlet Collection | Jersey Gardens
 
110,000
 
8.5%
 
12/31/2020
 
Burlington Coat Factory
 
80,259
 
6.2%
 
1/31/2015
 
Forever 21
 
58,879
 
4.5%
 
1/31/2021
2
 
Sullivan Center
 
242,831
 
25.7%
 
1/20/2019
 
The Art Institute of Chicago
 
160,914
 
17.0%
 
5/31/2020
 
Target Corporation
 
146,764
 
15.5%
 
1/31/2028
3
 
Ocean Breeze Apartments
                                           
4
 
Mazza Grandmarc
                                           
5
 
Dollar General Portfolio
 
348,782
 
100.0%
 
Various
                               
5.01
 
1701 South Mississippi Avenue
 
12,480
 
100.0%
 
9/30/2027
                               
5.02
 
13083 US Highway 78
 
10,640
 
100.0%
 
7/31/2026
                               
5.03
 
701 West 6th Avenue
 
10,566
 
100.0%
 
8/31/2027
                               
5.04
 
3728 South Highway 97
 
12,406
 
100.0%
 
5/31/2027
                               
5.05
 
1107 East Main Street
 
9,026
 
100.0%
 
9/30/2027
                               
5.06
 
4955 Mesa Grande Drive
 
9,100
 
100.0%
 
8/31/2027
                               
5.07
 
500 East Bender Boulevard
 
9,026
 
100.0%
 
5/31/2027
                               
5.08
 
802 East Adams Avenue
 
9,100
 
100.0%
 
4/30/2027
                               
5.09
 
8801 Lexington Avenue
 
10,640
 
100.0%
 
3/31/2027
                               
5.10
 
1803 J 2-10 Road
 
9,026
 
100.0%
 
5/31/2027
                               
5.11
 
21 Seminole Drive
 
9,026
 
100.0%
 
5/31/2027
                               
5.12
 
715 West Broadway Street
 
12,480
 
100.0%
 
6/30/2027
                               
5.13
 
332 Main Street
 
9,026
 
100.0%
 
9/30/2027
                               
5.14
 
206 East Zavala Street
 
9,100
 
100.0%
 
4/30/2027
                               
5.15
 
3410 Southeast 29th Street
 
9,026
 
100.0%
 
5/31/2027
                               
5.16
 
30 Eddins Road
 
9,026
 
100.0%
 
5/31/2026
                               
5.17
 
300 South Main Street
 
9,002
 
100.0%
 
8/31/2027
                               
5.18
 
409 U Street
 
10,640
 
100.0%
 
8/31/2027
                               
5.19
 
53417 US Highway 78
 
9,100
 
100.0%
 
7/31/2026
                               
5.20
 
405 East Missouri Avenue
 
12,480
 
100.0%
 
7/31/2027
                               
5.21
 
31 Kearney Drive
 
9,026
 
100.0%
 
5/31/2026
                               
5.22
 
1901 West 4th Street
 
9,100
 
100.0%
 
7/31/2027
                               
5.23
 
423 South 4th Avenue
 
10,566
 
100.0%
 
4/30/2027
                               
5.24
 
601 South Broadway Avenue
 
10,566
 
100.0%
 
9/30/2027
                               
5.25
 
60 Redland Road
 
9,026
 
100.0%
 
5/31/2026
                               
5.26
 
305 South Mayes Street
 
9,026
 
100.0%
 
5/31/2027
                               
5.27
 
18684 Alameda Avenue
 
9,026
 
100.0%
 
7/31/2027
                               
5.28
 
2361 Notasulga Road
 
9,100
 
100.0%
 
5/31/2026
                               
5.29
 
26500 Alabama Highway 134
 
9,026
 
100.0%
 
5/31/2026
                               
5.30
 
14344 Main Street
 
9,026
 
100.0%
 
8/31/2026
                               
5.31
 
7540 North York
 
9,100
 
100.0%
 
8/31/2027
                               
5.32
 
132 South Boston Avenue
 
9,026
 
100.0%
 
4/30/2027
                               
5.33
 
96222 Indian Road
 
9,026
 
100.0%
 
4/30/2027
                               
5.34
 
8565 US Highway 411 North
 
9,100
 
100.0%
 
5/31/2026
                               
5.35
 
5676 County Road 203
 
9,100
 
100.0%
 
5/31/2026
                               
5.36
 
19394 Kansas Highway 152
 
9,026
 
100.0%
 
7/31/2027
                               
6
 
North County Village
                                           
7
 
Hampton Inn & Suites - Greenville
                                           
8
 
BluePearl Portfolio
 
99,000
 
100.0%
 
10/24/2033
                               
8.01
 
29080 Inkster Road
 
38,000
 
100.0%
 
10/24/2033
                               
8.02
 
455 Abernathy Road
 
32,000
 
100.0%
 
10/24/2033
                               
8.03
 
820 Frontage Road
 
14,000
 
100.0%
 
10/24/2033
                               
8.04
 
607 Lumsden Professional Court
 
8,500
 
100.0%
 
10/24/2033
                               
8.05
 
4525 Ulmerton Road
 
3,000
 
100.0%
 
10/24/2033
                               
8.06
 
4126 Packard Street
 
3,500
 
100.0%
 
10/24/2033
                               
9
 
Vantage at Plum Creek
                                           
10
 
Voss Self Storage
                                           
11
 
Ardmore Commons
 
33,000
 
23.9%
 
1/31/2020
 
Ross
 
25,000
 
18.1%
 
1/31/2021
 
Petco
 
13,775
 
10.0%
 
4/30/2019
12
 
Washington Self Storage
                                           
13
 
Olympia Development Walgreens Portfolio II
 
46,980
 
100.0%
 
Various
                               
13.01
 
Walgreens #4573
 
15,120
 
100.0%
 
6/30/2029
                               
13.02
 
Walgreens #4482
 
15,930
 
100.0%
 
10/31/2029
                               
13.03
 
Walgreens #4958
 
15,930
 
100.0%
 
7/31/2030
                               
14
 
Whitney Ranch Shopping Center
 
26,000
 
31.5%
 
1/31/2017
 
Csaba Zeller
 
6,500
 
7.9%
 
11/25/2017
 
Silver State Credit Union
 
5,690
 
6.9%
 
10/1/2015
15
 
Doctors Medical Park
 
10,176
 
11.3%
 
7/31/2019
 
Robert Loeffler, M.D. & Jeffrey Abend, M.D.
 
7,206
 
8.0%
 
6/30/2014
 
Holy Cross Hospital Of Sil Sp, Inc.
 
6,486
 
7.2%
 
5/31/2019
16
 
Sheraton Denver West
                                           
17
 
Alderwood Trails
                                           
18
 
Courtyard by Marriott - Omaha
                                           
19
 
Xango Building C
 
55,308
 
55.8%
 
4/30/2015
 
Solution Reach
 
31,083
 
31.3%
 
4/15/2018
 
Xango
 
12,797
 
12.9%
 
10/14/2018
20
 
Sabre Industries
 
294,828
 
100.0%
 
6/30/2033
                               
21
 
Nob Hill Shopping Center
 
55,493
 
#REF!
 
5/31/2024
 
Rite Aid
 
22,936
 
26.4%
 
5/14/2019
 
Big Cheese Pizza
 
2,240
 
2.6%
 
12/31/2014
22
 
HIE - Orlando I Drive
                                           
23
 
Homewood Suites - Medford
                                           
24
 
Tierra West
                                           
25
 
Basswood Manor Apartments
                                           
26
 
Residence Inn North Air Force Academy
                                           
27
 
Trinity MHP Portfolio
                                           
27.01
 
Trinity Riverchase
                                           
27.02
 
Trinity Village at Alvin
                                           
27.03
 
Trinity Forest MHC
                                           
27.04
 
Splendora Trinity Pines
                                           
28
 
Iron Horse Self Storage
                                           
29
 
Forest Vale Apartments
                                           
30
 
Meadowood Market Place
 
8,800
 
26.7%
 
2/2/2018
 
SWH Corporation dba Mimi’s (Ground Lease)
 
6,853
 
20.8%
 
3/31/2017
 
Third Place LLC-Einstein Bros
 
4,408
 
13.4%
 
11/30/2020
31
 
South Pointe Village
                                           
32
 
Henniges Automotive HQ
 
55,490
 
100.0%
 
5/31/2027
                               
33
 
Fairmont Crossing
 
7,070
 
24.3%
 
6/1/2023
 
Benoit Investments
 
5,500
 
18.9%
 
1/31/2018
 
Southern Dental
 
2,400
 
8.2%
 
11/30/2021
34
 
Holiday Inn Express - Pineville
                                           
35
 
Security Public Storage - Oceanside
                                           
36
 
Courtyard Colorado Springs South
                                           
37
 
Stafford MF Portfolio
                                           
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
                                           
37.02
 
Kendall Park Apartments
                                           
38
 
Marquis Ridge Apts
                                           
39
 
The Columns Apartments
                                           
40
 
Edgewood Manor Townhomes
                                           
41
 
Advantage Storage Sachse
                                           
42
 
The Sense Beach House
                                           
43
 
The Towers Office Building
 
114,240
 
94.5%
 
10/31/2021
 
Jacob Young Financial
 
1,524
 
1.3%
 
11/30/2013
 
K & D Landscaping
 
1,016
 
0.8%
 
MTM
44
 
Holiday Inn Express - McComb
                                           
45
 
Gander Mountain Tuscaloosa
 
42,310
 
100.0%
 
5/30/2028
                               
46
 
Village Park
                                           
47
 
Aztec Village
                                           
48
 
Normandy Townhomes
                                           
49
 
Security Public Storage - Vallejo
                                           
50
 
Nichols Hills Self Storage
                                           
51
 
30 Main Street
 
2,560
 
24.8%
 
4/30/2023
 
Michael Kors
 
1,434
 
13.9%
 
3/31/2015
 
JT Personal Fitness Main
 
892
 
8.6%
 
3/31/2014

 
A-1-16

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
               
                 
Mortgage Loan
Number
 
Property Name
 
Largest Tenant Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp.
Date
 
2nd Largest Tenant Name(7)(8)
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant
Exp. Date
 
3rd Largest Tenant Name(8)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant
Exp. Date
52
 
Palm Gardens Resort
                                           
53
 
Oracle Office Plaza
 
3,621
 
12.9%
 
10/14/2017
 
Southern Arizona Endodontics, Inc.
 
3,579
 
12.7%
 
8/31/2020
 
Freedom Smoke USA
 
3,100
 
11.0%
 
11/30/2016
54
 
Longview Park
                                           
55
 
Parkland Apartments
                                           
56
 
Advantage Storage Interchange 
                                           
57
 
The Storage Company
                                           
 
 
A-1-17

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
4th Largest Tenant Name(7)(8)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant
Exp. Date
 
5th Largest Tenant Name(8)
 
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant
Exp. Date
 
Engineering
Report Date
 
Environmental Report Date (Phase
I)
 
Environmental
Report Date
(Phase II)
1
 
The Outlet Collection | Jersey Gardens
 
Cohoes Fashions
 
58,819
 
4.5%
 
1/1/2015
 
Marshalls
 
49,245
 
3.8%
 
1/31/2015
 
10/4/2013
 
10/8/2013
   
2
 
Sullivan Center
 
Walgreens
 
95,197
 
10.1%
 
12/31/2022
 
Arthur Gensler Jr. & Associates
 
56,054
 
5.9%
 
1/31/2019
 
9/10/2013
 
10/10/2013
   
3
 
Ocean Breeze Apartments
                                 
10/28/2013
 
10/28/2013
   
4
 
Mazza Grandmarc
                                 
9/19/2013
 
9/19/2013
   
5
 
Dollar General Portfolio
                                 
Various
 
Various
   
5.01
 
1701 South Mississippi Avenue
                                 
9/26/2013
 
10/1/2013
   
5.02
 
13083 US Highway 78
                                 
9/26/2013
 
8/28/2013
   
5.03
 
701 West 6th Avenue
                                 
10/1/2013
 
10/1/2013
   
5.04
 
3728 South Highway 97
                                 
10/1/2013
 
10/1/2013
   
5.05
 
1107 East Main Street
                                 
10/1/2013
 
10/1/2013
   
5.06
 
4955 Mesa Grande Drive
                                 
10/1/2013
 
10/1/2013
   
5.07
 
500 East Bender Boulevard
                                 
10/1/2013
 
10/1/2013
   
5.08
 
802 East Adams Avenue
                                 
10/1/2013
 
10/1/2013
   
5.09
 
8801 Lexington Avenue
                                 
10/1/2013
 
10/1/2013
   
5.10
 
1803 J 2-10 Road
                                 
10/1/2013
 
10/1/2013
   
5.11
 
21 Seminole Drive
                                 
10/1/2013
 
10/1/2013
   
5.12
 
715 West Broadway Street
                                 
10/1/2013
 
10/1/2013
   
5.13
 
332 Main Street
                                 
10/1/2013
 
10/1/2013
   
5.14
 
206 East Zavala Street
                                 
10/1/2013
 
10/1/2013
   
5.15
 
3410 Southeast 29th Street
                                 
10/1/2013
 
10/1/2013
   
5.16
 
30 Eddins Road
                                 
9/26/2013
 
8/28/2013
   
5.17
 
300 South Main Street
                                 
10/1/2013
 
10/1/2013
   
5.18
 
409 U Street
                                 
10/1/2013
 
10/1/2013
   
5.19
 
53417 US Highway 78
                                 
9/26/2013
 
8/28/2013
   
5.20
 
405 East Missouri Avenue
                                 
10/1/2013
 
10/1/2013
   
5.21
 
31 Kearney Drive
                                 
9/26/2013
 
8/28/2013
   
5.22
 
1901 West 4th Street
                                 
10/1/2013
 
10/1/2013
   
5.23
 
423 South 4th Avenue
                                 
10/1/2013
 
10/1/2013
   
5.24
 
601 South Broadway Avenue
                                 
10/1/2013
 
9/26/2013
   
5.25
 
60 Redland Road
                                 
9/26/2013
 
8/28/2013
   
5.26
 
305 South Mayes Street
                                 
10/1/2013
 
10/1/2013
   
5.27
 
18684 Alameda Avenue
                                 
10/1/2013
 
10/1/2013
   
5.28
 
2361 Notasulga Road
                                 
9/26/2013
 
8/28/2013
   
5.29
 
26500 Alabama Highway 134
                                 
9/26/2013
 
8/28/2013
   
5.30
 
14344 Main Street
                                 
9/26/2013
 
8/28/2013
   
5.31
 
7540 North York
                                 
10/1/2013
 
10/1/2013
   
5.32
 
132 South Boston Avenue
                                 
10/1/2013
 
10/1/2013
   
5.33
 
96222 Indian Road
                                 
10/1/2013
 
10/1/2013
   
5.34
 
8565 US Highway 411 North
                                 
9/26/2013
 
8/28/2013
   
5.35
 
5676 County Road 203
                                 
9/26/2013
 
8/26/2013
   
5.36
 
19394 Kansas Highway 152
                                 
10/1/2013
 
10/1/2013
   
6
 
North County Village
                                 
10/25/2013
 
10/25/2013
   
7
 
Hampton Inn & Suites - Greenville
                                 
6/15/2013
 
7/12/2013
   
8
 
BluePearl Portfolio
                                 
Various
 
8/6/2013
   
8.01
 
29080 Inkster Road
                                 
8/7/2013
 
8/6/2013
   
8.02
 
455 Abernathy Road
                                 
8/6/2013
 
8/6/2013
   
8.03
 
820 Frontage Road
                                 
8/6/2013
 
8/6/2013
   
8.04
 
607 Lumsden Professional Court
                                 
8/6/2013
 
8/6/2013
   
8.05
 
4525 Ulmerton Road
                                 
8/6/2013
 
8/6/2013
   
8.06
 
4126 Packard Street
                                 
8/8/2013
 
8/6/2013
   
9
 
Vantage at Plum Creek
                                 
10/8/2013
 
10/8/2013
   
10
 
Voss Self Storage
                                 
10/16/2013
 
10/16/2013
   
11
 
Ardmore Commons
 
Dollar Tree
 
10,000
 
7.3%
 
3/31/2018
 
Hibbett Sports
 
6,000
 
4.4%
 
1/31/2019
 
8/22/2013
 
8/30/2013
   
12
 
Washington Self Storage
                                 
10/16/2013
 
10/16/2013
   
13
 
Olympia Development Walgreens Portfolio II
                                 
9/16/2013
 
Various
   
13.01
 
Walgreens #4573
                                 
9/16/2013
 
9/13/2013
   
13.02
 
Walgreens #4482
                                 
9/16/2013
 
9/13/2013
   
13.03
 
Walgreens #4958
                                 
9/16/2013
 
9/12/2013
   
14
 
Whitney Ranch Shopping Center
 
Family Christian Store
 
5,000
 
6.1%
 
1/31/2018
 
AT&T
 
3,200
 
3.9%
 
8/31/2017
 
10/4/2013
 
9/20/2013
   
15
 
Doctors Medical Park
 
Fresenius Inc.
 
5,141
 
5.7%
 
2/29/2024
 
Harvey N. Mininberg, MD, PA
 
4,729
 
5.3%
 
9/30/2020
 
10/4/2013
 
9/27/2013
   
16
 
Sheraton Denver West
                                 
8/21/2013
 
7/18/2013
   
17
 
Alderwood Trails
                                 
10/1/2013
 
10/1/2013
   
18
 
Courtyard by Marriott - Omaha
                                 
10/2/2013
 
10/1/2013
   
19
 
Xango Building C
                                 
9/25/2013
 
9/24/2013
   
20
 
Sabre Industries
                                 
8/20/2013
 
8/12/2013
   
21
 
Nob Hill Shopping Center
 
Avenue Cuts
 
1,119
 
1.3%
 
5/31/2018
                 
10/10/2013
 
7/23/2013
   
22
 
HIE - Orlando I Drive
                                 
10/14/2013
 
10/14/2013
   
23
 
Homewood Suites - Medford
                                 
6/21/2013
 
6/14/2013
   
24
 
Tierra West
                                 
9/10/2013
 
9/10/2013
   
25
 
Basswood Manor Apartments
                                 
9/16/2013
 
9/18/2013
   
26
 
Residence Inn North Air Force Academy
                                 
6/3/2013
 
10/1/2013
   
27
 
Trinity MHP Portfolio
                                 
Various
 
Various
   
27.01
 
Trinity Riverchase
                                 
8/14/2013
 
8/14/2013
   
27.02
 
Trinity Village at Alvin
                                 
8/15/2013
 
8/15/2013
   
27.03
 
Trinity Forest MHC
                                 
8/14/2013
 
8/14/2013
   
27.04
 
Splendora Trinity Pines
                                 
8/15/2013
 
8/15/2013
   
28
 
Iron Horse Self Storage
                                 
9/30/2013
 
9/30/2013
   
29
 
Forest Vale Apartments
                                 
8/23/2013
 
8/26/2013
   
30
 
Meadowood Market Place
 
7-Eleven
 
2,992
 
9.1%
 
4/18/2017
 
Fresh Enterprises, LLC
 
2,520
 
7.6%
 
12/31/2017
 
9/18/2013
 
9/18/2013
   
31
 
South Pointe Village
                                 
9/10/2013
 
10/10/2013
   
32
 
Henniges Automotive HQ
                                 
10/14/2013
 
10/17/2013
 
10/17/2013
33
 
Fairmont Crossing
 
The Republic House
 
2,043
 
7.0%
 
5/31/2018
 
Southland Title
 
2,000
 
6.9%
 
6/30/2015
 
9/18/2013
 
9/11/2013
   
34
 
Holiday Inn Express - Pineville
                                 
6/12/2013
 
6/12/2013
   
35
 
Security Public Storage - Oceanside
                                 
10/4/2013
 
10/4/2013
   
36
 
Courtyard Colorado Springs South
                                 
6/5/2013
 
6/5/2013
   
37
 
Stafford MF Portfolio
                                 
9/19/2013
 
9/19/2013
   
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
                                 
9/19/2013
 
9/19/2013
   
37.02
 
Kendall Park Apartments
                                 
9/19/2013
 
9/19/2013
   
38
 
Marquis Ridge Apts
                                 
8/12/2013
 
8/9/2013
   
39
 
The Columns Apartments
                                 
9/11/2013
 
9/11/2013
   
40
 
Edgewood Manor Townhomes
                                 
10/1/2013
 
10/24/2013
   
41
 
Advantage Storage Sachse
                                 
9/26/2013
 
9/26/2013
   
42
 
The Sense Beach House
                                 
10/14/2013
 
10/14/2013
   
43
 
The Towers Office Building
 
Special Parents Information Network
 
1,016
 
0.8%
 
6/30/2014
 
Alliance Home Health
 
508
 
0.4%
 
MTM
 
8/7/2013
 
8/7/2013
   
44
 
Holiday Inn Express - McComb
                                 
9/12/2013
 
9/12/2013
   
45
 
Gander Mountain Tuscaloosa
                                 
10/14/2013
 
9/24/2013
   
46
 
Village Park
                                 
9/10/2013
 
9/10/2013
   
47
 
Aztec Village
                                 
9/10/2013
 
9/10/2013
   
48
 
Normandy Townhomes
                                 
9/9/2013
 
9/9/2013
   
49
 
Security Public Storage - Vallejo
                                 
10/4/2013
 
10/4/2013
   
50
 
Nichols Hills Self Storage
                                 
5/30/2013
 
5/30/2013
 
9/6/2013
51
 
30 Main Street
 
Lear and Mahoney Landscaping
 
700
 
6.8%
 
9/30/2018
 
Peter Millar
 
500
 
4.8%
 
2/4/2016
 
6/26/2013
 
6/25/2013
   
 
 
A-1-18

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
4th Largest Tenant Name(7)(8)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant
Exp. Date
 
5th Largest Tenant Name(8)
 
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant
Exp. Date
 
Engineering
Report Date
 
Environmental Report Date (Phase
I)
 
Environmental
Report Date
(Phase II)
52
 
Palm Gardens Resort
                                 
9/12/2013
 
9/12/2013
   
53
 
Oracle Office Plaza
 
Mauisun Computer Systems, Inc.
 
2,393
 
8.5%
 
11/30/2016
 
May Himmer & Co, PLLC
 
2,274
 
8.1%
 
10/31/2014
 
9/17/2013
 
9/17/2013
   
54
 
Longview Park
                                 
9/10/2013
 
9/10/2013
   
55
 
Parkland Apartments
                                 
9/26/2013
 
9/26/2013
   
56
 
Advantage Storage Interchange 
                                 
9/25/2013
 
9/25/2013
   
57
 
The Storage Company
                                 
9/30/2013
 
9/30/2013
   
 
 
A-1-19

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
                         
Mortgage Loan
Number
 
Property Name
 
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 ($)
 
Tax Escrow - Cash
or LoC
 
Tax Escrow - LoC
Counterparty
 
Insurance Escrow
(Initial)
 
Monthly
Insurance
Escrow ($)
 
Insurance
Escrow - Cash
or LoC
 
Insurance
Escrow - LoC
Counterparty
1
 
The Outlet Collection | Jersey Gardens
         
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
       
2
 
Sullivan Center
         
N
 
Y
 
Refinance
 
0
 
1,316,573
 
329,143
 
Cash
     
109,624
 
23,831
 
Cash
   
3
 
Ocean Breeze Apartments
 
9/20/2013
 
18.0%
 
N
 
Y
 
Refinance
 
0
 
71,016
 
23,672
 
Cash
     
0
 
Springing
       
4
 
Mazza Grandmarc
         
N
 
Y
 
Refinance
 
0
 
249,671
 
87,341
 
Cash
     
0
 
Springing
       
5
 
Dollar General Portfolio
         
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
         
0
 
Springing
       
5.01
 
1701 South Mississippi Avenue
         
N
 
Y
                                       
5.02
 
13083 US Highway 78
         
N
 
Y
                                       
5.03
 
701 West 6th Avenue
         
N
 
Y
                                       
5.04
 
3728 South Highway 97
         
N
 
Y
                                       
5.05
 
1107 East Main Street
         
N
 
Y
                                       
5.06
 
4955 Mesa Grande Drive
         
N
 
Y
                                       
5.07
 
500 East Bender Boulevard
         
N
 
Y
                                       
5.08
 
802 East Adams Avenue
         
N
 
Y
                                       
5.09
 
8801 Lexington Avenue
         
N
 
Y
                                       
5.10
 
1803 J 2-10 Road
         
N
 
Y
                                       
5.11
 
21 Seminole Drive
         
N
 
Y
                                       
5.12
 
715 West Broadway Street
         
N
 
Y
                                       
5.13
 
332 Main Street
         
N
 
Y
                                       
5.14
 
206 East Zavala Street
         
N
 
Y
                                       
5.15
 
3410 Southeast 29th Street
         
N
 
Y
                                       
5.16
 
30 Eddins Road
         
N
 
Y
                                       
5.17
 
300 South Main Street
         
N
 
Y
                                       
5.18
 
409 U Street
         
N
 
Y
                                       
5.19
 
53417 US Highway 78
         
N
 
Y
                                       
5.20
 
405 East Missouri Avenue
         
N
 
Y
                                       
5.21
 
31 Kearney Drive
         
N
 
Y
                                       
5.22
 
1901 West 4th Street
         
N
 
Y
                                       
5.23
 
423 South 4th Avenue
         
N
 
Y
                                       
5.24
 
601 South Broadway Avenue
         
N
 
Y
                                       
5.25
 
60 Redland Road
         
N
 
Y
                                       
5.26
 
305 South Mayes Street
         
N
 
Y
                                       
5.27
 
18684 Alameda Avenue
         
N
 
Y
                                       
5.28
 
2361 Notasulga Road
         
N
 
Y
                                       
5.29
 
26500 Alabama Highway 134
         
N
 
Y
                                       
5.30
 
14344 Main Street
         
N
 
Y
                                       
5.31
 
7540 North York
         
N
 
Y
                                       
5.32
 
132 South Boston Avenue
         
N
 
Y
                                       
5.33
 
96222 Indian Road
         
N
 
Y
                                       
5.34
 
8565 US Highway 411 North
         
N
 
Y
                                       
5.35
 
5676 County Road 203
         
N
 
Y
                                       
5.36
 
19394 Kansas Highway 152
         
N
 
Y
                                       
6
 
North County Village
         
N
 
Y
 
Refinance
 
0
 
66,626
 
7,932
 
Cash
     
19,670
 
3,122
 
Cash
   
7
 
Hampton Inn & Suites - Greenville
         
N
 
Y
 
Refinance
 
0
 
141,785
 
14,178
 
Cash
     
0
 
Springing
       
8
 
BluePearl Portfolio
         
N
 
Y
 
Acquisition
 
16,963
 
0
 
Springing
         
0
 
Springing
       
8.01
 
29080 Inkster Road
         
N
 
Y
                                       
8.02
 
455 Abernathy Road
         
N
 
Y
                                       
8.03
 
820 Frontage Road
         
N
 
Y
                                       
8.04
 
607 Lumsden Professional Court
         
N
 
Y
                                       
8.05
 
4525 Ulmerton Road
         
N
 
Y
                                       
8.06
 
4126 Packard Street
         
N
 
Y
                                       
9
 
Vantage at Plum Creek
         
N
 
Y
 
Acquisition
 
0
 
416,975
 
37,907
 
Cash
     
9,595
 
4,569
 
Cash
   
10
 
Voss Self Storage
         
N
 
Y
 
Refinance
 
0
 
243,437
 
21,077
 
Cash
     
7,252
 
2,302
 
Cash
   
11
 
Ardmore Commons
         
N
 
Y
 
Acquisition
 
12,563
 
102,666
 
Springing
 
Cash
     
21,107
 
2,345
 
Cash
   
12
 
Washington Self Storage
         
N
 
Y
 
Refinance
 
0
 
263,977
 
22,855
 
Cash
     
20,180
 
2,135
 
Cash
   
13
 
Olympia Development Walgreens Portfolio II
         
N
 
Y
 
Refinance
 
9,550
 
0
 
Springing
         
0
 
807
 
Cash
   
13.01
 
Walgreens #4573
         
N
 
Y
                                       
13.02
 
Walgreens #4482
         
N
 
Y
                                       
13.03
 
Walgreens #4958
         
N
 
Y
                                       
14
 
Whitney Ranch Shopping Center
         
N
 
Y
 
Refinance
 
0
 
24,958
 
8,319
 
Cash
     
0
 
Springing
       
15
 
Doctors Medical Park
         
N
 
Y
 
Refinance
 
0
 
76,530
 
19,134
 
Cash
     
7,143
 
893
 
Cash
   
16
 
Sheraton Denver West
         
N
 
Y
 
Refinance
 
23,640
 
255,026
 
51,005
 
Cash
     
30,055
 
7,436
 
Cash
   
17
 
Alderwood Trails
         
N
 
Y
 
Acquisition
 
30,306
 
18,398
 
11,499
 
Cash
     
12,184
 
7,615
 
Cash
   
18
 
Courtyard by Marriott - Omaha
         
N
 
Y
 
Refinance
 
0
 
98,771
 
19,754
 
Cash
     
9,789
 
Springing
 
Cash
   
19
 
Xango Building C
 
9/25/2013
 
7.0%
 
N
 
Y
 
Acquisition
 
0
 
16,982
 
16,982
 
Cash
     
1,345
 
Springing
 
Cash
   
20
 
Sabre Industries
         
N
 
Y
 
Acquisition
 
0
 
60,470
 
Springing
 
Cash
     
27,806
 
Springing
 
Cash
   
21
 
Nob Hill Shopping Center
         
N
 
Y
 
Acquisition
 
0
 
4,874
 
2,437; Springing
 
Cash
     
0
 
Springing
       
22
 
HIE - Orlando I Drive
         
N
 
Y
 
Refinance
 
0
 
0
 
12,048
 
Cash
     
39,731
 
3,784
 
Cash
   
23
 
Homewood Suites - Medford
 
6/14/2013
 
8.0%
 
N
 
Y
 
Acquisition
 
0
 
10,754
 
5,377
 
Cash
     
0
 
Springing
       
24
 
Tierra West
         
N
 
Y
 
Refinance
 
23,456
 
0
 
5,454
 
Cash
     
8,643
 
1,879
 
Cash
   
25
 
Basswood Manor Apartments
         
N
 
Y
 
Refinance
 
38,450
 
0
 
15,842
 
Cash
     
40,718
 
5,744
 
Cash
   
26
 
Residence Inn North Air Force Academy
         
N
 
Y
 
Refinance
 
0
 
53,633
 
10,727
 
Cash
     
6,848
 
Springing
 
Cash
   
27
 
Trinity MHP Portfolio
         
N
 
Y
 
Refinance
 
10,813
 
62,488
 
5,207
 
Cash
     
26,460
 
4,410
 
Cash
   
27.01
 
Trinity Riverchase
         
N
 
Y
                                       
27.02
 
Trinity Village at Alvin
         
N
 
Y
                                       
27.03
 
Trinity Forest MHC
         
N
 
Y
                                       
27.04
 
Splendora Trinity Pines
         
N
 
Y
                                       
28
 
Iron Horse Self Storage
         
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
       
29
 
Forest Vale Apartments
         
N
 
Y
 
Refinance
 
95,563
 
7,908
 
3,042
 
Cash
     
54,881
 
5,177
 
Cash
   
30
 
Meadowood Market Place
 
9/18/2013
 
10.0%
 
N
 
Y
 
Refinance
 
0
 
24,519
 
8,173
 
Cash
     
0
 
Springing
       
31
 
South Pointe Village
         
N
 
Y
 
Refinance
 
41,901
 
0
 
4,381
 
Cash
     
6,578
 
1,430
 
Cash
   
32
 
Henniges Automotive HQ
         
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
         
0
 
Springing
       
33
 
Fairmont Crossing
         
N
 
Y
 
Acquisition
 
0
 
53,481
 
5,348
 
Cash
     
5,057
 
2,527
 
Cash
   
34
 
Holiday Inn Express - Pineville
         
N
 
Y
 
Refinance
 
0
 
11,154
 
4,290
 
Cash
     
32,024
 
3,724
 
Cash
   
35
 
Security Public Storage - Oceanside
 
10/3/2013
 
10.0%
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
       
36
 
Courtyard Colorado Springs South
         
N
 
Y
 
Refinance
 
9,938
 
22,874
 
4,575
 
Cash
     
5,596
 
Springing
 
Cash
   
37
 
Stafford MF Portfolio
         
N
 
Y
 
Refinance
 
757,503
 
64,456
 
15,347
 
Cash
     
8,374
 
3,988
 
Cash
   
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
         
N
 
Y
                                       
37.02
 
Kendall Park Apartments
         
N
 
Y
                                       
38
 
Marquis Ridge Apts
         
N
 
Y
 
Refinance
 
98,000
 
0
 
7,837
 
Cash
     
65,102
 
6,142
 
Cash
   
39
 
The Columns Apartments
         
N
 
Y
 
Acquisition
 
60,063
 
92,193
 
7,317
 
Cash
     
76,270
 
8,869
 
Cash
   
40
 
Edgewood Manor Townhomes
         
N
 
Y
 
Refinance
 
14,616
 
16,276
 
8,138
 
Cash
     
5,917
 
1,972
 
Cash
   
41
 
Advantage Storage Sachse
         
N
 
Y
 
Refinance
 
0
 
0
 
6,412
 
Cash
     
7,031
 
781
 
Cash
   
42
 
The Sense Beach House
         
N
 
Y
 
Refinance
 
0
 
9,371
 
5,857
 
Cash
     
9,294
 
5,809
 
Cash
   
43
 
The Towers Office Building
 
8/6/2013
 
19.0%
 
N
 
Y
 
Refinance
 
25,000
 
4,980
 
2,490
 
Cash
     
25,087
 
3,136
 
Cash
   
44
 
Holiday Inn Express - McComb
         
N
 
Y
 
Refinance
 
0
 
64,285
 
5,542
 
Cash
     
11,734
 
2,551
 
Cash
   
45
 
Gander Mountain Tuscaloosa
         
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
         
0
 
Springing
       
46
 
Village Park
         
N
 
Y
 
Refinance
 
108,861
 
0
 
2,929
 
Cash
     
4,803
 
1,044
 
Cash
   
47
 
Aztec Village
         
N
 
Y
 
Refinance
 
18,793
 
0
 
3,357
 
Cash
     
4,699
 
1,022
 
Cash
   
48
 
Normandy Townhomes
         
N
 
Y
 
Refinance
 
0
 
0
 
5,526
 
Cash
     
31,720
 
3,965
 
Cash
   
49
 
Security Public Storage - Vallejo
 
10/3/2013
 
14.0%
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
       
50
 
Nichols Hills Self Storage
         
N
 
Y
 
Acquisition
 
13,777
 
2,371
 
2,371
 
Cash
     
0
 
Springing
       
51
 
30 Main Street
         
N
 
Y
 
Refinance
 
0
 
3,856
 
2,102
 
Cash
     
2,755
 
1,377
 
Cash
   
 
 
A-1-20

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
               
                 
Mortgage Loan
Number
 
Property Name
 
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 ($)
 
Tax Escrow - Cash
or LoC
 
Tax Escrow - LoC
Counterparty
 
Insurance Escrow
(Initial)
 
Monthly
Insurance
Escrow ($)
 
Insurance
Escrow - Cash
or LoC
 
Insurance
Escrow - LoC
Counterparty
52
 
Palm Gardens Resort
         
N
 
Y
 
Refinance
 
45,140
 
0
 
2,169
 
Cash
     
13,912
 
1,739
 
Cash
   
53
 
Oracle Office Plaza
         
N
 
Y
 
Refinance
 
0
 
6,610
 
6,610
 
Cash
     
6,239
 
624
 
Cash
   
54
 
Longview Park
         
N
 
Y
 
Refinance
 
29,921
 
0
 
925
 
Cash
     
3,824
 
831
 
Cash
   
55
 
Parkland Apartments
         
N
 
Y
 
Refinance
 
0
 
31,605
 
6,321
 
Cash
     
17,921
 
1,629
 
Cash
   
56
 
Advantage Storage Interchange 
         
N
 
Y
 
Refinance
 
0
 
0
 
3,111
 
Cash
     
1,975
 
219
 
Cash
   
57
 
The Storage Company
         
N
 
Y
 
Acquisition
 
0
 
5,946
 
892
 
Cash
     
0
 
291
 
Cash
   
 
 
A-1-21

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                   
                                 
Mortgage Loan
Number
 
Property Name
 
Upfront Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)(10)
 
Replacement
Reserve Cap ($)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow - LoC
Counterparty
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)
 
TI/LC Reserve Cap
($)
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow -
LoC Counterparty
 
Debt Service
Escrow (Initial)
($)
1
 
The Outlet Collection | Jersey Gardens
 
0
 
Springing
 
0
         
0
 
Springing
 
0
         
0
2
 
Sullivan Center
 
0
 
19,666
 
1,200,000
 
Cash
     
34,041
 
0
 
0
 
Cash
     
0
3
 
Ocean Breeze Apartments
 
0
 
5,958
 
0
 
Cash
     
0
 
0
 
0
         
0
4
 
Mazza Grandmarc
 
0
 
5,233
 
150,000
 
Cash
     
0
 
0
 
0
         
0
5
 
Dollar General Portfolio
 
0
 
Springing
 
0
         
0
 
Springing
 
0
         
0
5.01
 
1701 South Mississippi Avenue
                                           
5.02
 
13083 US Highway 78
                                           
5.03
 
701 West 6th Avenue
                                           
5.04
 
3728 South Highway 97
                                           
5.05
 
1107 East Main Street
                                           
5.06
 
4955 Mesa Grande Drive
                                           
5.07
 
500 East Bender Boulevard
                                           
5.08
 
802 East Adams Avenue
                                           
5.09
 
8801 Lexington Avenue
                                           
5.10
 
1803 J 2-10 Road
                                           
5.11
 
21 Seminole Drive
                                           
5.12
 
715 West Broadway Street
                                           
5.13
 
332 Main Street
                                           
5.14
 
206 East Zavala Street
                                           
5.15
 
3410 Southeast 29th Street
                                           
5.16
 
30 Eddins Road
                                           
5.17
 
300 South Main Street
                                           
5.18
 
409 U Street
                                           
5.19
 
53417 US Highway 78
                                           
5.20
 
405 East Missouri Avenue
                                           
5.21
 
31 Kearney Drive
                                           
5.22
 
1901 West 4th Street
                                           
5.23
 
423 South 4th Avenue
                                           
5.24
 
601 South Broadway Avenue
                                           
5.25
 
60 Redland Road
                                           
5.26
 
305 South Mayes Street
                                           
5.27
 
18684 Alameda Avenue
                                           
5.28
 
2361 Notasulga Road
                                           
5.29
 
26500 Alabama Highway 134
                                           
5.30
 
14344 Main Street
                                           
5.31
 
7540 North York
                                           
5.32
 
132 South Boston Avenue
                                           
5.33
 
96222 Indian Road
                                           
5.34
 
8565 US Highway 411 North
                                           
5.35
 
5676 County Road 203
                                           
5.36
 
19394 Kansas Highway 152
                                           
6
 
North County Village
 
0
 
1,771
 
0
 
Cash
     
0
 
0
 
0
         
0
7
 
Hampton Inn & Suites - Greenville
 
0
 
20,168
 
0
 
Cash
     
0
 
0
 
0
         
0
8
 
BluePearl Portfolio
 
0
 
Springing
 
0
         
0
 
Springing
 
0
         
0
8.01
 
29080 Inkster Road
                                           
8.02
 
455 Abernathy Road
                                           
8.03
 
820 Frontage Road
                                           
8.04
 
607 Lumsden Professional Court
                                           
8.05
 
4525 Ulmerton Road
                                           
8.06
 
4126 Packard Street
                                           
9
 
Vantage at Plum Creek
 
0
 
5,434
 
0
 
Cash
     
0
 
0
 
0
         
0
10
 
Voss Self Storage
 
0
 
1,967
 
0
 
Cash
     
0
 
0
 
0
         
0
11
 
Ardmore Commons
 
0
 
2,298
 
0
 
Cash
     
0
 
8,044
 
290,000
 
Cash
     
0
12
 
Washington Self Storage
 
0
 
1,971
 
0
 
Cash
     
0
 
0
 
0
         
0
13
 
Olympia Development Walgreens Portfolio II
 
0
 
392
 
0
 
Cash
     
0
 
587
 
0
 
Cash
     
0
13.01
 
Walgreens #4573
                                           
13.02
 
Walgreens #4482
                                           
13.03
 
Walgreens #4958
                                           
14
 
Whitney Ranch Shopping Center
 
0
 
2,808; Springing
 
67,388
 
Cash
     
0
 
7,700; Springing
 
100,000
 
Cash
     
0
15
 
Doctors Medical Park
 
0
 
2,985
 
0
 
Cash
     
0
 
Springing
 
0
         
0
16
 
Sheraton Denver West
 
0
 
28,065
 
0
 
Cash
     
0
 
0
 
0
         
0
17
 
Alderwood Trails
 
0
 
12,336
 
200,000
 
Cash
     
0
 
0
 
0
         
0
18
 
Courtyard by Marriott - Omaha
 
14,178
 
14,178
 
0
 
Cash
     
0
 
0
 
0
         
0
19
 
Xango Building C
 
2,066
 
2,066
 
150,000
 
Cash
     
16,829
 
16,829
 
500,000
 
Cash
     
0
20
 
Sabre Industries
 
7,371
 
Springing
 
0
 
Cash
     
12,285
 
Springing
 
0
 
Cash
     
137,657
21
 
Nob Hill Shopping Center
 
0
 
1,850
 
44,500
 
Cash
     
0
 
2,150
 
85,000
 
Cash
     
0
22
 
HIE - Orlando I Drive
 
0
 
13,334
 
0
 
Cash
     
0
 
0
 
0
         
0
23
 
Homewood Suites - Medford
 
235,176
 
12,832
 
0
 
Cash
     
0
 
0
 
0
         
0
24
 
Tierra West
 
0
 
Springing
 
0
         
0
 
0
 
0
         
0
25
 
Basswood Manor Apartments
 
175,000
 
5,954
 
0
 
Cash
     
0
 
0
 
0
         
0
26
 
Residence Inn North Air Force Academy
 
10,031
 
10,031
 
0
 
Cash
     
0
 
0
 
0
         
0
27
 
Trinity MHP Portfolio
 
0
 
2,825
 
0
 
Cash
     
0
 
0
 
0
         
0
27.01
 
Trinity Riverchase
                                           
27.02
 
Trinity Village at Alvin
                                           
27.03
 
Trinity Forest MHC
                                           
27.04
 
Splendora Trinity Pines
                                           
28
 
Iron Horse Self Storage
 
0
 
997
 
23,916
 
Cash
     
0
 
0
 
0
         
0
29
 
Forest Vale Apartments
 
0
 
6,392
 
0
 
Cash
     
0
 
0
 
0
         
0
30
 
Meadowood Market Place
 
0
 
321
 
0
 
Cash
     
0
 
3,391
 
162,768
 
Cash
     
0
31
 
South Pointe Village
 
0
 
Springing
 
0
         
0
 
0
 
0
         
0
32
 
Henniges Automotive HQ
 
0
 
Springing
 
0
         
0
 
Springing
 
0
         
0
33
 
Fairmont Crossing
 
0
 
364
 
0
 
Cash
     
0
 
2,700
 
0
 
Cash
     
0
34
 
Holiday Inn Express - Pineville
 
0
 
7,655
 
0
 
Cash
     
0
 
0
 
0
         
0
35
 
Security Public Storage - Oceanside
 
0
 
Springing
 
0
         
0
 
0
 
0
         
0
36
 
Courtyard Colorado Springs South
 
7,976
 
7,976
 
0
 
Cash
     
0
 
0
 
0
         
0
37
 
Stafford MF Portfolio
 
442,498
 
6,434
 
0
 
Cash
     
0
 
0
 
0
         
0
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
                                           
37.02
 
Kendall Park Apartments
                                           
38
 
Marquis Ridge Apts
 
0
 
5,400
 
0
 
Cash
     
0
 
0
 
0
         
0
39
 
The Columns Apartments
 
0
 
7,117
 
170,800
 
Cash
     
0
 
0
 
0
         
0
40
 
Edgewood Manor Townhomes
 
0
 
2,027
 
0
 
Cash
     
0
 
0
 
0
         
0
41
 
Advantage Storage Sachse
 
0
 
855
 
30,769
 
Cash
     
0
 
0
 
0
         
0
42
 
The Sense Beach House
 
0
 
4,662
 
0
 
Cash
     
0
 
0
 
0
         
0
43
 
The Towers Office Building
 
0
 
2,014
 
0
 
Cash
     
0
 
0
 
0
         
0
44
 
Holiday Inn Express - McComb
 
0
 
5,608
 
0
 
Cash
     
0
 
0
 
0
         
0
45
 
Gander Mountain Tuscaloosa
 
0
 
Springing
 
0
         
0
 
Springing
 
0
         
0
46
 
Village Park
 
0
 
Springing
 
0
         
0
 
0
 
0
         
0
47
 
Aztec Village
 
0
 
Springing
 
0
         
0
 
0
 
0
         
0
48
 
Normandy Townhomes
 
0
 
1,900
 
100,000
 
Cash
     
0
 
0
 
0
         
0
49
 
Security Public Storage - Vallejo
 
0
 
Springing
 
0
         
0
 
0
 
0
         
0
50
 
Nichols Hills Self Storage
 
0
 
822
 
30,000
 
Cash
     
0
 
0
 
0
         
0
51
 
30 Main Street
 
0
 
Springing
 
0
         
0
 
Springing
 
0
         
0
 
 
A-1-22

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                     
                       
Mortgage Loan
Number
 
Property Name
 
Upfront Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)(10)
 
Replacement
Reserve Cap ($)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow - LoC
Counterparty
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)
 
TI/LC Reserve Cap
($)
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow -
LoC Counterparty
 
Debt Service
Escrow (Initial)
($)
52
 
Palm Gardens Resort
 
0
 
700
 
30,000
 
Cash
     
0
 
0
 
0
         
0
53
 
Oracle Office Plaza
 
0
 
1,499
 
50,000
 
Cash
     
0
 
3,123
 
50,000
 
Cash
     
0
54
 
Longview Park
 
0
 
Springing
 
0
         
0
 
0
 
0
         
0
55
 
Parkland Apartments
 
0
 
950
 
0
 
Cash
     
0
 
0
 
0
         
0
56
 
Advantage Storage Interchange 
 
0
 
384
 
13,815
 
Cash
     
0
 
0
 
0
         
0
57
 
The Storage Company
 
0
 
355
 
0
 
Cash
     
0
 
0
 
0
         
0
 
 
A-1-23

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
                 
Mortgage Loan
Number
 
Property Name
 
Debt Service
Escrow (Monthly)
($)
 
Debt Service
Escrow - Cash or
LoC
 
Debt Service
Escrow - LoC
Counterparty
 
Other Escrow I Reserve Description
 
Other Escrow I (Initial) ($)
 
Other Escrow I (Monthly)
($)
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or
LoC
1
 
The Outlet Collection | Jersey Gardens
 
0
         
Tenant Specific TILC / Rent Concession Reserve
 
Tenant Specific TILC - $2,593,953.04 / Rent Concession - $61,775.10
 
0
 
0
 
Cash
2
 
Sullivan Center
 
0
         
Rent Abatement Funds
 
1,197,219
 
0
 
0
 
Cash
3
 
Ocean Breeze Apartments
 
0
             
0
 
0
 
0
   
4
 
Mazza Grandmarc
 
0
         
Land Use Condition Reserve
 
800,000
 
0
 
0
 
Cash
5
 
Dollar General Portfolio
 
0
             
0
 
0
 
0
   
5.01
 
1701 South Mississippi Avenue
                               
5.02
 
13083 US Highway 78
                               
5.03
 
701 West 6th Avenue
                               
5.04
 
3728 South Highway 97
                               
5.05
 
1107 East Main Street
                               
5.06
 
4955 Mesa Grande Drive
                               
5.07
 
500 East Bender Boulevard
                               
5.08
 
802 East Adams Avenue
                               
5.09
 
8801 Lexington Avenue
                               
5.10
 
1803 J 2-10 Road
                               
5.11
 
21 Seminole Drive
                               
5.12
 
715 West Broadway Street
                               
5.13
 
332 Main Street
                               
5.14
 
206 East Zavala Street
                               
5.15
 
3410 Southeast 29th Street
                               
5.16
 
30 Eddins Road
                               
5.17
 
300 South Main Street
                               
5.18
 
409 U Street
                               
5.19
 
53417 US Highway 78
                               
5.20
 
405 East Missouri Avenue
                               
5.21
 
31 Kearney Drive
                               
5.22
 
1901 West 4th Street
                               
5.23
 
423 South 4th Avenue
                               
5.24
 
601 South Broadway Avenue
                               
5.25
 
60 Redland Road
                               
5.26
 
305 South Mayes Street
                               
5.27
 
18684 Alameda Avenue
                               
5.28
 
2361 Notasulga Road
                               
5.29
 
26500 Alabama Highway 134
                               
5.30
 
14344 Main Street
                               
5.31
 
7540 North York
                               
5.32
 
132 South Boston Avenue
                               
5.33
 
96222 Indian Road
                               
5.34
 
8565 US Highway 411 North
                               
5.35
 
5676 County Road 203
                               
5.36
 
19394 Kansas Highway 152
                               
6
 
North County Village
 
0
             
0
 
0
 
0
   
7
 
Hampton Inn & Suites - Greenville
 
0
             
0
 
0
 
0
   
8
 
BluePearl Portfolio
 
0
         
Major Tenant Rollover Reserve Funds
 
0
 
Springing
 
2,970,000
   
8.01
 
29080 Inkster Road
                               
8.02
 
455 Abernathy Road
                               
8.03
 
820 Frontage Road
                               
8.04
 
607 Lumsden Professional Court
                               
8.05
 
4525 Ulmerton Road
                               
8.06
 
4126 Packard Street
                               
9
 
Vantage at Plum Creek
 
0
             
0
 
0
 
0
   
10
 
Voss Self Storage
 
0
             
0
 
0
 
0
   
11
 
Ardmore Commons
 
0
             
0
 
0
 
0
   
12
 
Washington Self Storage
 
0
             
0
 
0
 
0
   
13
 
Olympia Development Walgreens Portfolio II
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
 
0
   
13.01
 
Walgreens #4573
                               
13.02
 
Walgreens #4482
                               
13.03
 
Walgreens #4958
                               
14
 
Whitney Ranch Shopping Center
 
0
         
Ross Leasing Reserve
 
0
 
Springing
 
0
   
15
 
Doctors Medical Park
 
0
             
0
 
0
 
0
   
16
 
Sheraton Denver West
 
0
         
Debt Yield Reserve
 
300,000
 
Springing
 
300,000
 
LOC
17
 
Alderwood Trails
 
0
             
0
 
0
 
0
   
18
 
Courtyard by Marriott - Omaha
 
0
         
PIP Reserve
 
0
 
Springing
 
0
   
19
 
Xango Building C
 
0
         
Property Solutions Rollover Reserve
 
500,000
 
0
 
0
 
Cash
20
 
Sabre Industries
 
68,829
 
Cash
         
0
 
0
 
0
   
21
 
Nob Hill Shopping Center
 
0
         
Rite Aid Rollover Reserve
 
0
 
Springing
 
0
   
22
 
HIE - Orlando I Drive
 
0
         
Seasonality Reserve
 
135,000
 
25,000; Springing
 
175,000
 
Cash
23
 
Homewood Suites - Medford
 
0
         
PIP Reserve
 
89,824
 
Springing
 
0
 
Cash
24
 
Tierra West
 
0
             
0
 
0
 
0
   
25
 
Basswood Manor Apartments
 
0
             
0
 
0
 
0
   
26
 
Residence Inn North Air Force Academy
 
0
         
PIP Reserve
 
0
 
Springing
 
0
   
27
 
Trinity MHP Portfolio
 
0
         
Park Owned Mobile Home Reserve Funds
 
18,518
 
Springing
 
0
 
Cash
27.01
 
Trinity Riverchase
                               
27.02
 
Trinity Village at Alvin
                               
27.03
 
Trinity Forest MHC
                               
27.04
 
Splendora Trinity Pines
                               
28
 
Iron Horse Self Storage
 
0
             
0
 
0
 
0
   
29
 
Forest Vale Apartments
 
0
             
0
 
0
 
0
   
30
 
Meadowood Market Place
 
0
             
0
 
0
 
0
   
31
 
South Pointe Village
 
0
             
0
 
0
 
0
   
32
 
Henniges Automotive HQ
 
0
             
0
 
0
 
0
   
33
 
Fairmont Crossing
 
0
         
Dr. Afzal TILC Reserve
 
7,500
 
0
 
0
 
Cash
34
 
Holiday Inn Express - Pineville
 
0
         
Property Improvement Plan Reserve & Future Property Improvement Plan Reserve Fund
 
319,893
 
Springing
 
0
 
Cash
35
 
Security Public Storage - Oceanside
 
0
             
0
 
0
 
0
   
36
 
Courtyard Colorado Springs South
 
0
         
PIP Reserve
 
900,000
 
Springing
 
0
 
Cash
37
 
Stafford MF Portfolio
 
0
             
0
 
0
 
0
   
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
                               
37.02
 
Kendall Park Apartments
                               
38
 
Marquis Ridge Apts
 
0
             
0
 
0
 
0
   
39
 
The Columns Apartments
 
0
         
Required Roof Repair Funds
 
257,000
 
0
 
0
 
Cash
40
 
Edgewood Manor Townhomes
 
0
             
0
 
0
 
0
   
41
 
Advantage Storage Sachse
 
0
             
0
 
0
 
0
   
42
 
The Sense Beach House
 
0
         
Seasonality Reserve Funds
 
50,000
 
Springing
 
50,000
 
Cash
43
 
The Towers Office Building
 
0
             
0
 
0
 
0
   
44
 
Holiday Inn Express - McComb
 
0
         
Future Property Improvement Plan Reserve
 
0
 
Springing
 
0
   
45
 
Gander Mountain Tuscaloosa
 
0
             
0
 
0
 
0
   
46
 
Village Park
 
0
             
0
 
0
 
0
   
47
 
Aztec Village
 
0
             
0
 
0
 
0
   
48
 
Normandy Townhomes
 
0
             
0
 
0
 
0
   
49
 
Security Public Storage - Vallejo
 
0
             
0
 
0
 
0
   
50
 
Nichols Hills Self Storage
 
0
             
0
 
0
 
0
   
51
 
30 Main Street
 
0
             
0
 
0
 
0
   

 
A-1-24

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
                   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
       
                   
Mortgage Loan
Number
 
Property Name
 
Debt Service
Escrow (Monthly)
($)
 
Debt Service
Escrow - Cash or
LoC
 
Debt Service
Escrow - LoC
Counterparty
 
Other Escrow I Reserve Description
 
Other Escrow I (Initial) ($)
 
Other Escrow I (Monthly)
($)
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or
LoC
52
 
Palm Gardens Resort
 
0
             
0
 
0
 
0
   
53
 
Oracle Office Plaza
 
0
             
0
 
0
 
0
   
54
 
Longview Park
 
0
             
0
 
0
 
0
   
55
 
Parkland Apartments
 
0
         
Violation Reserve
 
50,000
 
0
 
0
 
Cash
56
 
Advantage Storage Interchange 
 
0
             
0
 
0
 
0
   
57
 
The Storage Company
 
0
             
0
 
0
 
0
   
 
 
A-1-25

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Other  Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description(11)
 
Other Escrow II
(Initial) ($)
 
Other Escrow II
(Monthly) ($)(11)
 
Other Escrow II
Cap ($)
 
Other Escrow II
Escrow - Cash or
LoC
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership
Interest(12)
 
Ground Lease Initial Expiration Date(12)
1
 
The Outlet Collection | Jersey Gardens
     
Ground Rent/PILOT Payment Reserve
 
0
 
Springing
 
0
             
Fee
   
2
 
Sullivan Center
         
0
 
0
 
0
             
Fee
   
3
 
Ocean Breeze Apartments
         
0
 
0
 
0
             
Fee
   
4
 
Mazza Grandmarc
     
Ground Rent Reserve
 
0
 
52,112
 
0
 
Cash
         
Leasehold
 
8/31/2075
5
 
Dollar General Portfolio
         
0
 
0
 
0
             
Fee
   
5.01
 
1701 South Mississippi Avenue
                                 
Fee
   
5.02
 
13083 US Highway 78
                                 
Fee
   
5.03
 
701 West 6th Avenue
                                 
Fee
   
5.04
 
3728 South Highway 97
                                 
Fee
   
5.05
 
1107 East Main Street
                                 
Fee
   
5.06
 
4955 Mesa Grande Drive
                                 
Fee
   
5.07
 
500 East Bender Boulevard
                                 
Fee
   
5.08
 
802 East Adams Avenue
                                 
Fee
   
5.09
 
8801 Lexington Avenue
                                 
Fee
   
5.10
 
1803 J 2-10 Road
                                 
Fee
   
5.11
 
21 Seminole Drive
                                 
Fee
   
5.12
 
715 West Broadway Street
                                 
Fee
   
5.13
 
332 Main Street
                                 
Fee
   
5.14
 
206 East Zavala Street
                                 
Fee
   
5.15
 
3410 Southeast 29th Street
                                 
Fee
   
5.16
 
30 Eddins Road
                                 
Fee
   
5.17
 
300 South Main Street
                                 
Fee
   
5.18
 
409 U Street
                                 
Fee
   
5.19
 
53417 US Highway 78
                                 
Fee
   
5.20
 
405 East Missouri Avenue
                                 
Fee
   
5.21
 
31 Kearney Drive
                                 
Fee
   
5.22
 
1901 West 4th Street
                                 
Fee
   
5.23
 
423 South 4th Avenue
                                 
Fee
   
5.24
 
601 South Broadway Avenue
                                 
Fee
   
5.25
 
60 Redland Road
                                 
Fee
   
5.26
 
305 South Mayes Street
                                 
Fee
   
5.27
 
18684 Alameda Avenue
                                 
Fee
   
5.28
 
2361 Notasulga Road
                                 
Fee
   
5.29
 
26500 Alabama Highway 134
                                 
Fee
   
5.30
 
14344 Main Street
                                 
Fee
   
5.31
 
7540 North York
                                 
Fee
   
5.32
 
132 South Boston Avenue
                                 
Fee
   
5.33
 
96222 Indian Road
                                 
Fee
   
5.34
 
8565 US Highway 411 North
                                 
Fee
   
5.35
 
5676 County Road 203
                                 
Fee
   
5.36
 
19394 Kansas Highway 152
                                 
Fee
   
6
 
North County Village
         
0
 
0
 
0
             
Fee
   
7
 
Hampton Inn & Suites - Greenville
         
0
 
0
 
0
             
Fee
   
8
 
BluePearl Portfolio
     
Northfield Reserve Funds
 
0
 
Springing
 
0
             
Fee
   
8.01
 
29080 Inkster Road
                                 
Fee
   
8.02
 
455 Abernathy Road
                                 
Fee
   
8.03
 
820 Frontage Road
                                 
Fee
   
8.04
 
607 Lumsden Professional Court
                                 
Fee
   
8.05
 
4525 Ulmerton Road
                                 
Fee
   
8.06
 
4126 Packard Street
                                 
Fee
   
9
 
Vantage at Plum Creek
         
0
 
0
 
0
             
Fee
   
10
 
Voss Self Storage
         
0
 
0
 
0
             
Fee
   
11
 
Ardmore Commons
         
0
 
0
 
0
             
Fee
   
12
 
Washington Self Storage
         
0
 
0
 
0
             
Fee
   
13
 
Olympia Development Walgreens Portfolio II
         
0
 
0
 
0
             
Fee
   
13.01
 
Walgreens #4573
                                 
Fee
   
13.02
 
Walgreens #4482
                                 
Fee
   
13.03
 
Walgreens #4958
                                 
Fee
   
14
 
Whitney Ranch Shopping Center
     
Hobby Lobby Installation Reserve
 
138,359
 
0
 
0
 
Cash
         
Fee
   
15
 
Doctors Medical Park
         
0
 
0
 
0
             
Fee
   
16
 
Sheraton Denver West
         
0
 
0
 
0
             
Fee
   
17
 
Alderwood Trails
         
0
 
0
 
0
             
Fee
   
18
 
Courtyard by Marriott - Omaha
         
0
 
0
 
0
             
Fee
   
19
 
Xango Building C
         
0
 
0
 
0
             
Fee
   
20
 
Sabre Industries
         
0
 
0
 
0
             
Fee
   
21
 
Nob Hill Shopping Center
     
Safeway Rollover Reserve
 
0
 
Springing
 
0
             
Fee
   
22
 
HIE - Orlando I Drive
     
Franchise Agreement Funds
 
0
 
Springing
 
0
             
Fee
   
23
 
Homewood Suites - Medford
     
Occupancy Sales Tax Reserve
 
0
 
Springing
 
0
             
Fee
   
24
 
Tierra West
         
0
 
0
 
0
             
Fee
   
25
 
Basswood Manor Apartments
         
0
 
0
 
0
             
Fee
   
26
 
Residence Inn North Air Force Academy
     
Seasonality
 
40,000
 
0
 
0
 
Cash
         
Fee
   
27
 
Trinity MHP Portfolio
         
0
 
0
 
0
             
Fee
   
27.01
 
Trinity Riverchase
                                 
Fee
   
27.02
 
Trinity Village at Alvin
                                 
Fee
   
27.03
 
Trinity Forest MHC
                                 
Fee
   
27.04
 
Splendora Trinity Pines
                                 
Fee
   
28
 
Iron Horse Self Storage
         
0
 
0
 
0
             
Fee
   
29
 
Forest Vale Apartments
         
0
 
0
 
0
             
Fee
   
30
 
Meadowood Market Place
         
0
 
0
 
0
             
Fee
   
31
 
South Pointe Village
         
0
 
0
 
0
             
Fee
   
32
 
Henniges Automotive HQ
         
0
 
0
 
0
             
Fee
   
33
 
Fairmont Crossing
     
Rent Concession Reserve
 
36,710
 
0
 
0
 
Cash
         
Fee
   
34
 
Holiday Inn Express - Pineville
     
Achievement Reserve Funds
 
600,000
 
0
 
0
 
Cash
         
Fee
   
35
 
Security Public Storage - Oceanside
         
0
 
0
 
0
             
Fee
   
36
 
Courtyard Colorado Springs South
     
Seasonality
 
50,000
 
0
 
0
 
Cash
         
Fee
   
37
 
Stafford MF Portfolio
         
0
 
0
 
0
             
Fee
   
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
                                 
Fee
   
37.02
 
Kendall Park Apartments
                                 
Fee
   
38
 
Marquis Ridge Apts
         
0
 
0
 
0
             
Fee
   
39
 
The Columns Apartments
     
Springing Monthly Capital Expenditure Funds
 
0
 
Springing
 
0
             
Fee
   
40
 
Edgewood Manor Townhomes
         
0
 
0
 
0
             
Fee
   
41
 
Advantage Storage Sachse
         
0
 
0
 
0
             
Fee
   
42
 
The Sense Beach House
         
0
 
0
 
0
             
Fee
   
43
 
The Towers Office Building
         
0
 
0
 
0
             
Fee
   
44
 
Holiday Inn Express - McComb
         
0
 
0
 
0
             
Fee
   
45
 
Gander Mountain Tuscaloosa
         
0
 
0
 
0
             
Fee
   
46
 
Village Park
         
0
 
0
 
0
             
Fee
   
47
 
Aztec Village
         
0
 
0
 
0
             
Fee
   
48
 
Normandy Townhomes
         
0
 
0
 
0
             
Fee
   
49
 
Security Public Storage - Vallejo
         
0
 
0
 
0
             
Fee
   
50
 
Nichols Hills Self Storage
         
0
 
0
 
0
             
Fee
   
51
 
30 Main Street
         
0
 
0
 
0
             
Fee
   
 
 
A-1-26

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Other  Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description(11)
 
Other Escrow II
(Initial) ($)
 
Other Escrow II
(Monthly) ($)(11)
 
Other Escrow II
Cap ($)
 
Other Escrow II
Escrow - Cash or
LoC
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership
Interest(12)
 
Ground Lease Initial Expiration Date(12)
52
 
Palm Gardens Resort
         
0
 
0
 
0
             
Fee
   
53
 
Oracle Office Plaza
         
0
 
0
 
0
             
Fee
   
54
 
Longview Park
         
0
 
0
 
0
             
Fee
   
55
 
Parkland Apartments
         
0
 
0
 
0
             
Fee
   
56
 
Advantage Storage Interchange 
         
0
 
0
 
0
             
Fee
   
57
 
The Storage Company
         
0
 
0
 
0
             
Fee
   
 
 
A-1-27

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Annual Ground Rent Payment(12)
 
Annual Ground Rent Increases
 
Lockbox
 
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)
1
 
The Outlet Collection | Jersey Gardens
         
Hard/Springing Cash Management
                   
2
 
Sullivan Center
         
Hard/Upfront Cash Management
                   
3
 
Ocean Breeze Apartments
         
Soft/Upfront Cash Management
                   
4
 
Mazza Grandmarc
 
$625,349
 
Every 3 years an increase by the greater of: (i) 0.10872 x current rent; and (ii) % CPI increase x current rent
 
Soft/Upfront Cash Management
                   
5
 
Dollar General Portfolio
         
Springing (Without Established Account)
                   
5.01
 
1701 South Mississippi Avenue
                               
5.02
 
13083 US Highway 78
                               
5.03
 
701 West 6th Avenue
                               
5.04
 
3728 South Highway 97
                               
5.05
 
1107 East Main Street
                               
5.06
 
4955 Mesa Grande Drive
                               
5.07
 
500 East Bender Boulevard
                               
5.08
 
802 East Adams Avenue
                               
5.09
 
8801 Lexington Avenue
                               
5.10
 
1803 J 2-10 Road
                               
5.11
 
21 Seminole Drive
                               
5.12
 
715 West Broadway Street
                               
5.13
 
332 Main Street
                               
5.14
 
206 East Zavala Street
                               
5.15
 
3410 Southeast 29th Street
                               
5.16
 
30 Eddins Road
                               
5.17
 
300 South Main Street
                               
5.18
 
409 U Street
                               
5.19
 
53417 US Highway 78
                               
5.20
 
405 East Missouri Avenue
                               
5.21
 
31 Kearney Drive
                               
5.22
 
1901 West 4th Street
                               
5.23
 
423 South 4th Avenue
                               
5.24
 
601 South Broadway Avenue
                               
5.25
 
60 Redland Road
                               
5.26
 
305 South Mayes Street
                               
5.27
 
18684 Alameda Avenue
                               
5.28
 
2361 Notasulga Road
                               
5.29
 
26500 Alabama Highway 134
                               
5.30
 
14344 Main Street
                               
5.31
 
7540 North York
                               
5.32
 
132 South Boston Avenue
                               
5.33
 
96222 Indian Road
                               
5.34
 
8565 US Highway 411 North
                               
5.35
 
5676 County Road 203
                               
5.36
 
19394 Kansas Highway 152
                               
6
 
North County Village
         
Springing (Without Established Account)
                   
7
 
Hampton Inn & Suites - Greenville
         
Springing (Without Established Account)
                   
8
 
BluePearl Portfolio
         
Hard/Springing Cash Management
                   
8.01
 
29080 Inkster Road
                               
8.02
 
455 Abernathy Road
                               
8.03
 
820 Frontage Road
                               
8.04
 
607 Lumsden Professional Court
                               
8.05
 
4525 Ulmerton Road
                               
8.06
 
4126 Packard Street
                               
9
 
Vantage at Plum Creek
         
Springing (Without Established Account)
                   
10
 
Voss Self Storage
         
Springing (Without Established Account)
                   
11
 
Ardmore Commons
         
Hard/Springing Cash Management
                   
12
 
Washington Self Storage
         
Springing (Without Established Account)
                   
13
 
Olympia Development Walgreens Portfolio II
         
Hard/Springing Cash Management
                   
13.01
 
Walgreens #4573
                               
13.02
 
Walgreens #4482
                               
13.03
 
Walgreens #4958
                               
14
 
Whitney Ranch Shopping Center
         
Soft/Springing Cash Management
                   
15
 
Doctors Medical Park
         
None
                   
16
 
Sheraton Denver West
         
None
                   
17
 
Alderwood Trails
         
Soft/Springing Cash Management
                   
18
 
Courtyard by Marriott - Omaha
         
Hard/Springing Cash Management
                   
19
 
Xango Building C
         
Hard/Springing Cash Management
                   
20
 
Sabre Industries
         
Springing (Without Established Account)
                   
21
 
Nob Hill Shopping Center
         
Springing (Without Established Account)
                   
22
 
HIE - Orlando I Drive
         
Hard/Upfront Cash Management
                   
23
 
Homewood Suites - Medford
         
Springing (Without Established Account)
                   
24
 
Tierra West
         
None
                   
25
 
Basswood Manor Apartments
         
Soft/Springing Cash Management
                   
26
 
Residence Inn North Air Force Academy
         
Hard/Springing Cash Management
                   
27
 
Trinity MHP Portfolio
         
Springing (Without Established Account)
                   
27.01
 
Trinity Riverchase
                               
27.02
 
Trinity Village at Alvin
                               
27.03
 
Trinity Forest MHC
                               
27.04
 
Splendora Trinity Pines
                               
28
 
Iron Horse Self Storage
         
Springing (Without Established Account)
                   
29
 
Forest Vale Apartments
         
Soft/Springing Cash Management
                   
30
 
Meadowood Market Place
         
Springing (Without Established Account)
                   
31
 
South Pointe Village
         
None
                   
32
 
Henniges Automotive HQ
         
Springing (Without Established Account)
                   
33
 
Fairmont Crossing
         
Springing (Without Established Account)
                   
34
 
Holiday Inn Express - Pineville
         
Hard/Springing Cash Management
                   
35
 
Security Public Storage - Oceanside
         
None
                   
36
 
Courtyard Colorado Springs South
         
Hard/Springing Cash Management
                   
37
 
Stafford MF Portfolio
         
Springing (Without Established Account)
                   
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments
                               
37.02
 
Kendall Park Apartments
                               
38
 
Marquis Ridge Apts
         
Hard/Springing Cash Management
                   
39
 
The Columns Apartments
         
Hard/Springing Cash Management
                   
40
 
Edgewood Manor Townhomes
         
Soft/Springing Cash Management
                   
41
 
Advantage Storage Sachse
         
Springing (Without Established Account)
                   
42
 
The Sense Beach House
         
Hard/Springing Cash Management
                   
43
 
The Towers Office Building
         
Springing (Without Established Account)
                   
44
 
Holiday Inn Express - McComb
         
Hard/Upfront Cash Management
                   
45
 
Gander Mountain Tuscaloosa
         
Springing (Without Established Account)
                   
46
 
Village Park
         
None
                   
47
 
Aztec Village
         
None
                   
48
 
Normandy Townhomes
         
None
                   
49
 
Security Public Storage - Vallejo
         
None
                   
50
 
Nichols Hills Self Storage
         
None
                   
51
 
30 Main Street
         
None
                   
 
 
A-1-28

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Annual Ground Rent Payment(12)
 
Annual Ground Rent Increases
 
Lockbox
 
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)
52
 
Palm Gardens Resort
         
None
                   
53
 
Oracle Office Plaza
         
None
                   
54
 
Longview Park
         
None
                   
55
 
Parkland Apartments
         
None
                   
56
 
Advantage Storage Interchange 
         
Springing (Without Established Account)
                   
57
 
The Storage Company
         
None
                   
 
 
A-1-29

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
   
     
Mortgage Loan
Number
 
Property Name
 
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
 
The Outlet Collection | Jersey Gardens
                   
2
 
Sullivan Center
                 
56,332,069
3
 
Ocean Breeze Apartments
                   
4
 
Mazza Grandmarc
                 
4,500,000
5
 
Dollar General Portfolio
                   
5.01
 
1701 South Mississippi Avenue
                   
5.02
 
13083 US Highway 78
                   
5.03
 
701 West 6th Avenue
                   
5.04
 
3728 South Highway 97
                   
5.05
 
1107 East Main Street
                   
5.06
 
4955 Mesa Grande Drive
                   
5.07
 
500 East Bender Boulevard
                   
5.08
 
802 East Adams Avenue
                   
5.09
 
8801 Lexington Avenue
                   
5.10
 
1803 J 2-10 Road
                   
5.11
 
21 Seminole Drive
                   
5.12
 
715 West Broadway Street
                   
5.13
 
332 Main Street
                   
5.14
 
206 East Zavala Street
                   
5.15
 
3410 Southeast 29th Street
                   
5.16
 
30 Eddins Road
                   
5.17
 
300 South Main Street
                   
5.18
 
409 U Street
                   
5.19
 
53417 US Highway 78
                   
5.20
 
405 East Missouri Avenue
                   
5.21
 
31 Kearney Drive
                   
5.22
 
1901 West 4th Street
                   
5.23
 
423 South 4th Avenue
                   
5.24
 
601 South Broadway Avenue
                   
5.25
 
60 Redland Road
                   
5.26
 
305 South Mayes Street
                   
5.27
 
18684 Alameda Avenue
                   
5.28
 
2361 Notasulga Road
                   
5.29
 
26500 Alabama Highway 134
                   
5.30
 
14344 Main Street
                   
5.31
 
7540 North York
                   
5.32
 
132 South Boston Avenue
                   
5.33
 
96222 Indian Road
                   
5.34
 
8565 US Highway 411 North
                   
5.35
 
5676 County Road 203
                   
5.36
 
19394 Kansas Highway 152
                   
6
 
North County Village
                   
7
 
Hampton Inn & Suites - Greenville
                   
8
 
BluePearl Portfolio
                   
8.01
 
29080 Inkster Road
                   
8.02
 
455 Abernathy Road
                   
8.03
 
820 Frontage Road
                   
8.04
 
607 Lumsden Professional Court
                   
8.05
 
4525 Ulmerton Road
                   
8.06
 
4126 Packard Street
                   
9
 
Vantage at Plum Creek
                   
10
 
Voss Self Storage
                   
11
 
Ardmore Commons
                   
12
 
Washington Self Storage
                   
13
 
Olympia Development Walgreens Portfolio II
                   
13.01
 
Walgreens #4573
                   
13.02
 
Walgreens #4482
                   
13.03
 
Walgreens #4958
                   
14
 
Whitney Ranch Shopping Center
                   
15
 
Doctors Medical Park
                   
16
 
Sheraton Denver West
                   
17
 
Alderwood Trails
                   
18
 
Courtyard by Marriott - Omaha
                   
19
 
Xango Building C
                   
20
 
Sabre Industries
                   
21
 
Nob Hill Shopping Center
                   
22
 
HIE - Orlando I Drive
                   
23
 
Homewood Suites - Medford
                   
24
 
Tierra West
                   
25
 
Basswood Manor Apartments
                   
26
 
Residence Inn North Air Force Academy
                   
27
 
Trinity MHP Portfolio
                   
27.01
 
Trinity Riverchase
                   
27.02
 
Trinity Village at Alvin
                   
27.03
 
Trinity Forest MHC
                   
27.04
 
Splendora Trinity Pines
                   
28
 
Iron Horse Self Storage
                   
29
 
Forest Vale Apartments
                   
30
 
Meadowood Market Place
                   
31
 
South Pointe Village
                   
32
 
Henniges Automotive HQ
                   
33
 
Fairmont Crossing
                   
34
 
Holiday Inn Express - Pineville
                   
35
 
Security Public Storage - Oceanside
                   
36
 
Courtyard Colorado Springs South
                   
37
 
Stafford MF Portfolio
                   
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
                   
37.02
 
Kendall Park Apartments
                   
38
 
Marquis Ridge Apts
                   
39
 
The Columns Apartments
                   
40
 
Edgewood Manor Townhomes
                   
41
 
Advantage Storage Sachse
                   
42
 
The Sense Beach House
                   
43
 
The Towers Office Building
                   
44
 
Holiday Inn Express - McComb
                   
45
 
Gander Mountain Tuscaloosa
                   
46
 
Village Park
                   
47
 
Aztec Village
                   
48
 
Normandy Townhomes
                   
49
 
Security Public Storage - Vallejo
                   
50
 
Nichols Hills Self Storage
                   
51
 
30 Main Street
                   
 
 
A-1-30

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
                         
Mortgage Loan
Number
 
Property Name
 
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($)
52
 
Palm Gardens Resort
                   
53
 
Oracle Office Plaza
                   
54
 
Longview Park
                   
55
 
Parkland Apartments
                   
56
 
Advantage Storage Interchange 
                   
57
 
The Storage Company
                   
 
 
A-1-31

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Sponsor
1
 
The Outlet Collection | Jersey Gardens
 
Glimcher Properties, LP
2
 
Sullivan Center
 
WRT Realty L.P. and Elad Canada Inc.
3
 
Ocean Breeze Apartments
 
Arsalan Gozini; The Gozini Family Trust
4
 
Mazza Grandmarc
 
Starr USA Asset Holdings, LLC
5
 
Dollar General Portfolio
 
Spirit Realty Capital, Inc.
5.01
 
1701 South Mississippi Avenue
   
5.02
 
13083 US Highway 78
   
5.03
 
701 West 6th Avenue
   
5.04
 
3728 South Highway 97
   
5.05
 
1107 East Main Street
   
5.06
 
4955 Mesa Grande Drive
   
5.07
 
500 East Bender Boulevard
   
5.08
 
802 East Adams Avenue
   
5.09
 
8801 Lexington Avenue
   
5.10
 
1803 J 2-10 Road
   
5.11
 
21 Seminole Drive
   
5.12
 
715 West Broadway Street
   
5.13
 
332 Main Street
   
5.14
 
206 East Zavala Street
   
5.15
 
3410 Southeast 29th Street
   
5.16
 
30 Eddins Road
   
5.17
 
300 South Main Street
   
5.18
 
409 U Street
   
5.19
 
53417 US Highway 78
   
5.20
 
405 East Missouri Avenue
   
5.21
 
31 Kearney Drive
   
5.22
 
1901 West 4th Street
   
5.23
 
423 South 4th Avenue
   
5.24
 
601 South Broadway Avenue
   
5.25
 
60 Redland Road
   
5.26
 
305 South Mayes Street
   
5.27
 
18684 Alameda Avenue
   
5.28
 
2361 Notasulga Road
   
5.29
 
26500 Alabama Highway 134
   
5.30
 
14344 Main Street
   
5.31
 
7540 North York
   
5.32
 
132 South Boston Avenue
   
5.33
 
96222 Indian Road
   
5.34
 
8565 US Highway 411 North
   
5.35
 
5676 County Road 203
   
5.36
 
19394 Kansas Highway 152
   
6
 
North County Village
 
Lee M. Kort; Michael H. Scott
7
 
Hampton Inn & Suites - Greenville
 
Paul C. Aughtry, III
8
 
BluePearl Portfolio
 
Lexington Realty Trust; Bin Mahfouz Family
8.01
 
29080 Inkster Road
   
8.02
 
455 Abernathy Road
   
8.03
 
820 Frontage Road
   
8.04
 
607 Lumsden Professional Court
   
8.05
 
4525 Ulmerton Road
   
8.06
 
4126 Packard Street
   
9
 
Vantage at Plum Creek
 
Kenneth Lawrence; Michael Novelli
10
 
Voss Self Storage
 
Andrew Gregory
11
 
Ardmore Commons
 
William L. Hutchinson
12
 
Washington Self Storage
 
Andrew Gregory
13
 
Olympia Development Walgreens Portfolio II
 
William Touloumis
13.01
 
Walgreens #4573
   
13.02
 
Walgreens #4482
   
13.03
 
Walgreens #4958
   
14
 
Whitney Ranch Shopping Center
 
Roger Miller and Ruth Miller individually and as Trustees of The Roger J. Miller and Ruth Marie Miller Declaration of Trust
15
 
Doctors Medical Park
 
Dr. Stanley Wolf; Mrs. Roberta Bernstein
16
 
Sheraton Denver West
 
LHA Real Estate, LLC
17
 
Alderwood Trails
 
David Issroff
18
 
Courtyard by Marriott - Omaha
 
Richard H. Wiens
19
 
Xango Building C
 
Robert Hayman
20
 
Sabre Industries
 
Corporate Property Associates 17 - Global Incorporated
21
 
Nob Hill Shopping Center
 
Stephen B. Jaeger individually and as Trustee of the Stephen B. Jaeger Living Trust; Michael Karasik individually and as Trustee of the Michael Karasik and Cynthia Bolton-Karasik Revocable Trust; Cynthia Bolton-Karasik as Trustee of the Michael Karasik and Cynthia Bolton-Karasik Revocable Trust
22
 
HIE - Orlando I Drive
 
Jaskaran Singh; Kuldip Singh
23
 
Homewood Suites - Medford
 
David E. Carpenter; Kauri LLC
24
 
Tierra West
 
Richard Nodel
25
 
Basswood Manor Apartments
 
Baryshnik Capital Management, Inc.
26
 
Residence Inn North Air Force Academy
 
Richard H. Wiens
27
 
Trinity MHP Portfolio
 
J. Art Nicholson; Donald G. Clements; Barry C. Wren
27.01
 
Trinity Riverchase
   
27.02
 
Trinity Village at Alvin
   
27.03
 
Trinity Forest MHC
   
27.04
 
Splendora Trinity Pines
   
28
 
Iron Horse Self Storage
 
Stephen L. Clark
29
 
Forest Vale Apartments
 
Salomon Knafo; Michael Dadoun; Daniel Assouline
30
 
Meadowood Market Place
 
G. Drew Gibson; David P. Middlemas; William T. Benson; Steven G. Speno
31
 
South Pointe Village
 
Richard Nodel
32
 
Henniges Automotive HQ
 
Corporate Property Associates 17 - Global Incorporated
33
 
Fairmont Crossing
 
Ted L. Barr; Joseph G. Greulich; Ben Sheridan
34
 
Holiday Inn Express - Pineville
 
Suresh Anandani; Ankush Anandani
35
 
Security Public Storage - Oceanside
 
Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts; BACO Realty Corporation
36
 
Courtyard Colorado Springs South
 
Richard H. Wiens
37
 
Stafford MF Portfolio
 
Shawn Stafford; Kimberly Stafford
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments 
   
37.02
 
Kendall Park Apartments
   
38
 
Marquis Ridge Apts
 
Blair G. Schlossberg
39
 
The Columns Apartments
 
Nova Eagle Multifamily Property Fund II, LLC
40
 
Edgewood Manor Townhomes
 
John M. Hess
41
 
Advantage Storage Sachse
 
Richard Alan Jones
42
 
The Sense Beach House
 
Ciro Campagnoli; Beni Internazionali (U.S.A.), Inc.
43
 
The Towers Office Building
 
Carl Sprague; The Sprague Family Trust; Deanna Gardiner-Garcia; The Deanna J. Gardiner-Garcia Trust
44
 
Holiday Inn Express - McComb
 
Suresh M. Patel; Rajiv Patel; Manjulaben Patel; Jagruti Patel
45
 
Gander Mountain Tuscaloosa
 
Spirit Realty Capital, Inc.
46
 
Village Park
 
Richard Nodel
47
 
Aztec Village
 
Richard Nodel
48
 
Normandy Townhomes
 
Alan Grassano
49
 
Security Public Storage - Vallejo
 
Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts; BACO Realty Corporation
50
 
Nichols Hills Self Storage
 
Richard A. Jones; Davis R. Deadman
51
 
30 Main Street
 
Heather Borstein

 
A-1-32

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Sponsor
52
 
Palm Gardens Resort
 
Dougherty Family Associates; James R. Dougherty
53
 
Oracle Office Plaza
 
Steven D. Fenton
54
 
Longview Park
 
Richard Nodel
55
 
Parkland Apartments
 
The Fox Family Limited Partnership; Alan Markowitz; Alan Alexis V. Boothe; David A. Kornbluth; Peter L. Rubin; Robert Hurwitz
56
 
Advantage Storage Interchange
 
Richard Alan Jones
57
 
The Storage Company
 
Edelweiss Properties LLC; Janet L. Erk; Martin K. Erk
 
 
A-1-33

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Affiliated Sponsors
 
Mortgage Loan Number
1
 
The Outlet Collection | Jersey Gardens
     
1
2
 
Sullivan Center
     
2
3
 
Ocean Breeze Apartments
     
3
4
 
Mazza Grandmarc
     
4
5
 
Dollar General Portfolio
 
Y-Group A
 
5
5.01
 
1701 South Mississippi Avenue
     
5.01
5.02
 
13083 US Highway 78
     
5.02
5.03
 
701 West 6th Avenue
     
5.03
5.04
 
3728 South Highway 97
     
5.04
5.05
 
1107 East Main Street
     
5.05
5.06
 
4955 Mesa Grande Drive
     
5.06
5.07
 
500 East Bender Boulevard
     
5.07
5.08
 
802 East Adams Avenue
     
5.08
5.09
 
8801 Lexington Avenue
     
5.09
5.10
 
1803 J 2-10 Road
     
5.10
5.11
 
21 Seminole Drive
     
5.11
5.12
 
715 West Broadway Street
     
5.12
5.13
 
332 Main Street
     
5.13
5.14
 
206 East Zavala Street
     
5.14
5.15
 
3410 Southeast 29th Street
     
5.15
5.16
 
30 Eddins Road
     
5.16
5.17
 
300 South Main Street
     
5.17
5.18
 
409 U Street
     
5.18
5.19
 
53417 US Highway 78
     
5.19
5.20
 
405 East Missouri Avenue
     
5.20
5.21
 
31 Kearney Drive
     
5.21
5.22
 
1901 West 4th Street
     
5.22
5.23
 
423 South 4th Avenue
     
5.23
5.24
 
601 South Broadway Avenue
     
5.24
5.25
 
60 Redland Road
     
5.25
5.26
 
305 South Mayes Street
     
5.26
5.27
 
18684 Alameda Avenue
     
5.27
5.28
 
2361 Notasulga Road
     
5.28
5.29
 
26500 Alabama Highway 134
     
5.29
5.30
 
14344 Main Street
     
5.30
5.31
 
7540 North York
     
5.31
5.32
 
132 South Boston Avenue
     
5.32
5.33
 
96222 Indian Road
     
5.33
5.34
 
8565 US Highway 411 North
     
5.34
5.35
 
5676 County Road 203
     
5.35
5.36
 
19394 Kansas Highway 152
     
5.36
6
 
North County Village
     
6
7
 
Hampton Inn & Suites - Greenville
     
7
8
 
BluePearl Portfolio
     
8
8.01
 
29080 Inkster Road
     
8.01
8.02
 
455 Abernathy Road
     
8.02
8.03
 
820 Frontage Road
     
8.03
8.04
 
607 Lumsden Professional Court
     
8.04
8.05
 
4525 Ulmerton Road
     
8.05
8.06
 
4126 Packard Street
     
8.06
9
 
Vantage at Plum Creek
     
9
10
 
Voss Self Storage
 
Y-Group B
 
10
11
 
Ardmore Commons
     
11
12
 
Washington Self Storage
 
Y-Group B
 
12
13
 
Olympia Development Walgreens Portfolio II
     
13
13.01
 
Walgreens #4573
     
13.01
13.02
 
Walgreens #4482
     
13.02
13.03
 
Walgreens #4958
     
13.03
14
 
Whitney Ranch Shopping Center
     
14
15
 
Doctors Medical Park
     
15
16
 
Sheraton Denver West
     
16
17
 
Alderwood Trails
     
17
18
 
Courtyard by Marriott - Omaha
 
Y-Group C
 
18
19
 
Xango Building C
     
19
20
 
Sabre Industries
 
Y-Group E
 
20
21
 
Nob Hill Shopping Center
     
21
22
 
HIE - Orlando I Drive
     
22
23
 
Homewood Suites - Medford
     
23
24
 
Tierra West
 
Y-Group D
 
24
25
 
Basswood Manor Apartments
     
25
26
 
Residence Inn North Air Force Academy
 
Y-Group C
 
26
27
 
Trinity MHP Portfolio
     
27
27.01
 
Trinity Riverchase
     
27.01
27.02
 
Trinity Village at Alvin
     
27.02
27.03
 
Trinity Forest MHC
     
27.03
27.04
 
Splendora Trinity Pines
     
27.04
28
 
Iron Horse Self Storage
     
28
29
 
Forest Vale Apartments
     
29
30
 
Meadowood Market Place
     
30
31
 
South Pointe Village
 
Y-Group D
 
31
32
 
Henniges Automotive HQ
 
Y-Group E
 
32
33
 
Fairmont Crossing
     
33
34
 
Holiday Inn Express - Pineville
     
34
35
 
Security Public Storage - Oceanside
 
Y-Group F
 
35
36
 
Courtyard Colorado Springs South
 
Y-Group C
 
36
37
 
Stafford MF Portfolio
     
37
37.01
 
Brentwood Forest Apartments & Villa Manor Apartments
     
37.01
37.02
 
Kendall Park Apartments
     
37.02
38
 
Marquis Ridge Apts
     
38
39
 
The Columns Apartments
     
39
40
 
Edgewood Manor Townhomes
     
40
41
 
Advantage Storage Sachse
 
Y-Group G
 
41
42
 
The Sense Beach House
     
42
43
 
The Towers Office Building
     
43
44
 
Holiday Inn Express - McComb
     
44
45
 
Gander Mountain Tuscaloosa
 
Y-Group A
 
45
46
 
Village Park
 
Y-Group D
 
46
47
 
Aztec Village
 
Y-Group D
 
47
48
 
Normandy Townhomes
     
48
49
 
Security Public Storage - Vallejo
 
Y-Group F
 
49
50
 
Nichols Hills Self Storage
 
Y-Group G
 
50
51
 
30 Main Street
     
51

 
A-1-34

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Affiliated Sponsors
 
Mortgage Loan Number
52
 
Palm Gardens Resort
     
52
53
 
Oracle Office Plaza
     
53
54
 
Longview Park
 
Y-Group D
 
54
55
 
Parkland Apartments
     
55
56
 
Advantage Storage Interchange
 
Y-Group G
 
56
57
 
The Storage Company
     
57
 
 
A-1-35

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
   
         
     
ANNEX A
 
         
   
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.
         
 
(1)
“WFB” denotes Wells Fargo Bank, National Association, “UBSRES” denotes UBS Real Estate Securities Inc., “RMF” denotes Rialto Mortgage Finance, LLC and “RBS” denotes The Royal Bank of Scotland plc.
         
 
(2)
For mortgage loan #2 (Sullivan Center), the Number of Units includes 745,008 square feet of office space and 198,936 square feet of retail space.
         
   
For mortgage loan #30 (Meadowood Market Place), the Number of Units and Occupancy Rate include the largest (8,800 square feet) and second largest (6,853 square feet) tenants, who own the improvements built on the pad sites.
         
   
For mortgage loan #33 (Fairmont Crossing), the Number of Units includes 17,863 square feet of retail space and 11,251 square feet of medical office space.
         
   
For mortgage loan #51 (30 Main Street), the Number of Units includes 4,494 square feet of retail space, 3,620 square feet of multifamily space and 2,217 square feet of office space.
         
 
(3)
For mortgage loan #1 (The Outlet Collection | Jersey Gardens), the mortgage loan represents Note A-2 of three pari passu companion loans, which have a combined Cut-off date principal balance of $350,000,000.  Notes A-1 and A-3 are not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2 and Note A-3 in the aggregate (“The Outlet Collection | Jersey Gardens Loan Combination”).  The Note A-2 mortgage loan is a non-controlling interest in The Outlet Collection | Jersey Gardens Loan Combination.
         
   
For mortgage loan #2 (Sullivan Center), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $113,500,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yields and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Sullivan Center Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Sullivan Center Loan Combination.
         
   
For mortgage loan #34 (Holiday Inn Express – Pineville), the Cut-Off Date LTV Ratio, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated using the Cut-off Date Balance net of the Achievement Reserve of $600,000. Using the Cut-Off Date Balance, the Cut-Off Date LTV Ratio is 77.3%, Underwritten NOI Debt Yield is 13.9% and Underwritten NCF Debt Yield is 12.4%. In order for the Achievement Reserve to be disbursed to the borrower, the Underwritten NCF Debt Yield must not be less than 13.0% for two consecutive quarters and the LTV Ratio not greater than 70% based upon an appraisal ordered by the lender. If such hurdles are not achieved and the Achievement Reserve is not disbursed, the funds in the reserve will be held by the lender as additional collateral for the mortgage loan.
         
 
(4)
For mortgage loan #8 (BluePearl Portfolio), the mortgage loan has an ARD feature with an anticipated repayment date of November 6, 2018, with a revised interest rate for the period from the anticipated repayment date through the final maturity of November 6, 2023 of the greater of (i) 10.00% and (ii) Treasury Index Rate (as defined in the loan documents) plus 5.00%.
         
 
(5)
For mortgage loan #8 (BluePearl Portfolio), if a zoning violation occurs due to the termination of one of the parking leases at the 820 Frontage Road mortgaged property, the mortgage loan allows for partial prepayment (with yield maintenance premium) at any time prior to the defeasance lockout expiration date in the amount of the allocated loan amount with respect to the 820 Frontage Road mortgaged property.
         
 
(6)
For mortgage loans #20 (Sabre Industries) and #32 (Henniges Automotive HQ), up to two times per 12-month period, the late payment fee will be waived if any principal, interest or any other sum due under the loan documents (other than the outstanding principal balance due and payable on the Maturity Date) is paid within three days following the date on which it is due.
         
 
(7)
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 #21 (Nob Hill Shopping Center), the second largest tenant (22,936 square feet), representing 25.9% of net rentable square feet, has outstanding free rent in June 2014.
         
   
For mortgage loan #33 (Fairmont Crossing), the fourth largest tenant (2,043 square feet), representing 7.0% of net rentable square feet, has executed a lease and is paying rent but is not in occupancy.  There is a $19,613 reserve to equal to four months of base rent and common area maintenance charges.
         
 
(8)
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 #2 (Sullivan Center), the largest tenant (242,831 square feet), representing 25.7% of net rentable square feet, can terminate its lease at any time without penalty if the Illinois General Assembly fails to make an appropriation to pay the rent or other obligations of the tenant under the lease.  The obligations of the tenant shall also immediately terminate if any federal funding source upon which the tenant is dependent to pay rent or other charges under the lease fails to appropriate or otherwise make available the funds required. The second largest tenant (160,914 square feet), representing 17.0% of net rentable square feet, may terminate the lease on the entire premises or a portion of the premises upon 365 days notice.  The termination fee includes the unamortized cost of the construction allowance, rent allowance, additional allowance, and/or rent abatement applicable to the specific space terminated. The start date of the amortization is July 1, 2013 and the interest rate is 8.0%.  The calculated termination fee as of July 31, 2013 is approximately $5.7 million, declining annually to approximately $1.0 million in 2019. The fourth largest tenant (95,197 square feet), representing 10.1% of net rentable square feet, has the right to terminate its lease on October 14, 2017 with written notice prior to December 14, 2016.  Walgreens also has the right to terminate its lease on April 14, 2020 with written notice prior to June 14, 2019.  The termination fee is the unamortized portion of the landlord work cost ($6,645,420) at a 6% interest rate.  The termination fee would be approximately $3.8 million as of October 14, 2017 and $2.0 million as of April 14, 2020. The fifth largest tenant (56,054 square feet), representing 5.9% of net rentable square feet, has the right to terminate its lease on July 31, 2015 by providing notice prior to February 1, 2014.  The termination fee is the unamortized costs associated with the lease, which is approximately $1.9 million.
 
 
A-1-36

 
 
WFRBS Commercial Mortgage Trust 2013-UBS1
 
     
ANNEX A
 
         
   
For mortgage loan #8 (BluePearl Portfolio), the 820 Frontage Road mortgaged property includes parking leases for 0.4 acres of land on which 41 of the 55 parking spaces required to be in compliance with zoning are located from Commonwealth Edison Company and Cook County collectively.  The leases expire on June 30, 2017 and June 30, 2023, respectively.  Additionally, both leases have termination clauses of 90 days and 120 days, respectively. If either of the parking leases terminates and the master lease tenant/borrower does not cure the resulting zoning violation within four months, the lender shall sweep excess cash flow from all properties for a period of up to six months (unless the borrower prepays or defeases the loan in the amount of the allocated loan amount for such property or substitutes such property in each case in accordance with the loan documents).
         
   
For mortgage loan #11 (Ardmore Commons), the second largest tenant (25,000 square feet), representing 18.1% of net rentable square feet, may terminate its lease upon providing six months written notice if sales do not exceed $5,500,000 during the period of March 2013 to February 2014.
         
   
For mortgage loan #51 (30 Main Street), the third largest tenant (892 square feet), representing 8.6% of net rentable square feet, may terminate its lease if the landlord is able to find an acceptable replacement tenant.
         
   
For mortgage loan #53 (Oracle Office Plaza), the second largest tenant (3,579 square feet), representing 12.7% of net rentable square feet, may terminate its lease upon providing one year written notice between September 1 and November 30, 2015 and payment of a termination fee equal to $6,720.
         
 
(9)
For mortgage loan #8 (BluePearl Portfolio), the master lease tenant at the 29080 Inkster Road mortgaged property is currently subleasing 5,200 square feet to Detroit Medical Center under term of a lease expiring November 2016, and 1,028 square feet to Antech Diagnostics under terms of a lease expiring August 2018, with one, five-year renewal option remaining. The 20-year master lease extends through October 2033, and the master lease tenant continues to operate in its remaining 31,772 square feet.
         
   
For mortgage loan #8 (BluePearl Portfolio), the master lease tenant at the 455 Abernathy Road mortgaged property is currently subleasing 850 square feet to Antech Diagnostics for a five-year term commencing in July 2009, plus one, five year renewal option. The 20-year master lease extends through October 2033, and the master lease tenant continues to operate in its remaining 31,150 square feet.
         
   
For mortgage loan #8 (BluePearl Portfolio), the master lease tenant at the 607 Lumsden Professional Court mortgaged property is currently subleasing 2,500 square feet to a dental office under terms of a five-year sublease commencing July 25, 2013 plus two, five-year renewal options. The 20-year master lease extends through October 2033, and the master lease tenant continues to operate in its remaining 6,000 square feet.
         
 
(10)
For mortgage loan #7 (Hampton Inn & Suites – Greenville), the Monthly Replacement Reserve will be adjusted based on annual operating statements for the mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of operating income from the prior fiscal year.
         
   
For mortgage loan #16 (Sheraton Denver West), the Monthly Replacement Reserves are equal to 4% of gross revenue for the immediately preceding month.
         
   
For mortgage loans #18 (Courtyard by Marriott - Omaha), #26 (Residence Inn North Air Force Academy) and #36 (Courtyard Colorado Springs South), the Monthly Replacement Reserves are equal to the greater of (a) 1/12th of 4% of gross revenue for the previous 12-month period and (b) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E but excluding any amounts attributable to a PIP.
         
   
For mortgage loan #23 (Homewood Suites – Medford), the Monthly Replacement Reserve is equal to the greater of the Monthly Replacement Reserves immediately prior the adjustment, 1/12th of 4% of room revenue for the preceding calendar year and the amount of the deposit required by the franchisor under the franchise agreement.
         
 
(11)
For mortgage loan #4 (Mazza Grandmarc), the Other Escrow II Reserve monthly amount will be adjusted based on annual ground rent the lender estimates will be payable during the next ensuing 12 months.
         
 
(12)
For mortgage loan #20 (Sabre Industries), a portion of the mortgaged property is subject to a ground lease with Sioux City with an expiration date of May 30, 2042 and two, 30-year extension options.  The annual ground rent under the lease is currently $1.00.
         
 
 
A-1-37