FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-177891-06 | ||
WFRBS 2013-C17 Disclaimer STATEMENT REGARDING THESE MATERIALS The information contained herein (the "Information") forms part of the offering document relating to the WFRBS Commercial Mortgage Trust 2013-C17, Commercial Mortgage Pass-Through Certificates, Series 2013-C17 (the "Offering Document"). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation would be illegal. STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-177891) 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 1-866-884-2071 (8 a.m. – 5 p.m. EST) or by emailing rbscmbs@rbs.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. 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. None of RBS Securities Inc. (“RBSSI”), Wells Fargo Securities, LLC (“WFS”), Barclays Capital Inc., Deutsche Bank Securities Inc., or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. These materials contain certain forward-looking statements. If and when included in these materials, 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 these materials are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. 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. 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. IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, any email communication to which these materials are attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made 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-C17 | |||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address(3) | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | ||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 4000 Sandestin Boulevard South | Destin | FL | 32550 | Hospitality | Full Service | 1984 | 2013 | |||||||||||||
2 | Matrix MHC Portfolio | RMF | Various | Various | Various | Various | Manufactured Housing Community | Manufactured Housing Community | Various | ||||||||||||||
2.01 | Westbridge Manor | RMF | 45301 Chateau Thierry Boulevard | Macomb | MI | 48044 | Manufactured Housing Community | Manufactured Housing Community | 1973 | ||||||||||||||
2.02 | Westbrook | RMF | 45013 Catalpa Boulevard | Macomb | MI | 48044 | Manufactured Housing Community | Manufactured Housing Community | 1996 | ||||||||||||||
2.03 | Avon on the Lake | RMF | 2889 Sandpiper | Rochester Hills | MI | 48309 | Manufactured Housing Community | Manufactured Housing Community | 1969 | ||||||||||||||
2.04 | Oakland Glens | RMF | 41875 Carousel Street | Novi | MI | 48377 | Manufactured Housing Community | Manufactured Housing Community | 1971 | ||||||||||||||
2.05 | Green Park South | RMF | 301 Greenpark South | Pelham | AL | 35124 | Manufactured Housing Community | Manufactured Housing Community | 1965 | ||||||||||||||
2.06 | Fairchild Lake | RMF | 49645 Au Lac Drive | Chesterfield | MI | 48051 | Manufactured Housing Community | Manufactured Housing Community | 1969 | ||||||||||||||
2.07 | Cranberry Lake | RMF | 9620 Highland Road | White Lake | MI | 48386 | Manufactured Housing Community | Manufactured Housing Community | 1966 | ||||||||||||||
2.08 | Grand Blanc Crossing | RMF | 8225 Embury Road | Grand Blanc | MI | 48439 | Manufactured Housing Community | Manufactured Housing Community | 1989 | ||||||||||||||
2.09 | Holly Hills | RMF | 16181 Lancaster Way | Holly | MI | 48442 | Manufactured Housing Community | Manufactured Housing Community | 1998 | ||||||||||||||
2.10 | Royal Estates | RMF | 8300 Ravine Road | Kalamazoo | MI | 49009 | Manufactured Housing Community | Manufactured Housing Community | 1969 | ||||||||||||||
211 | Old Orchard | RMF | 10500 Lapeer Road | Davison | MI | 48423 | Manufactured Housing Community | Manufactured Housing Community | 1974 | ||||||||||||||
3 | Westfield Mission Valley | RBS | 1640-1775 Camino Del Rio North, 824-1202 Camino Del Rio North, and 5010 & 5080 Mission Center Road | San Diego | CA | 92108 | Retail | Regional Mall | 1960 | 2008 | |||||||||||||
4 | One Bridge Street | RBS | 1 Bridge Street, 2 Bridge Street & 3 West Main Street | Irvington | NY | 10533 | Office | Suburban | 1912; 2005 | 2005 | |||||||||||||
5 | Olympia Development Portfolio I | RMF | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | 5450 East Busch Boulevard | Temple Terrace | FL | 33617 | Retail | Anchored | 1999 | ||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | 105 North Bayshore Drive | Safety Harbor | FL | 34695 | Hospitality | Full Service | 1925 | 2012 | |||||||||||||
5.03 | Walgreens #4398 | RMF | 1477 Main Street | Dunedin | FL | 34698 | Retail | Single Tenant | 1998 | ||||||||||||||
5.04 | Walgreens #5447 | RMF | 3299 Canton Road | Marietta | GA | 30066 | Retail | Single Tenant | 2002 | ||||||||||||||
5.05 | Walgreens #5580 | RMF | 2035 Candler Road | Decatur | GA | 30032 | Retail | Single Tenant | 2001 | ||||||||||||||
5.06 | Walgreens #4480 | RMF | 3770 Tampa Road | Oldsmar | FL | 34677 | Retail | Single Tenant | 1998 | ||||||||||||||
5.07 | Applebee's | RMF | 550 Thornton Road | Lithia Springs | GA | 30122 | Retail | Single Tenant | 2003 | 2012 | |||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | 1060 and 1064 Keene Road | Dunedin | FL | 34698 | Office | Suburban | 1999 | ||||||||||||||
5.09 | Bank of America | RMF | 1080 Keene Road | Dunedin | FL | 34698 | Retail | Single Tenant | 1998 | ||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | 1467 and 1471 Main Street | Dunedin | FL | 34698 | Retail | Unanchored | 1998 | ||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 401 Storke Road | Goleta | CA | 93117 | Hospitality | Limited Service | 2012 | ||||||||||||||
7 | Security Self Storage Portfolio I | WFB | Various | Various | Various | Various | Self Storage | Self Storage | Various | ||||||||||||||
7.01 | Westheimer Road | WFB | 9526 Westheimer Road | Houston | TX | 77063 | Self Storage | Self Storage | 1993 | ||||||||||||||
7.02 | Spring Valley Road | WFB | 8604 Spring Valley Road | Dallas | TX | 75240 | Self Storage | Self Storage | 1994 | ||||||||||||||
7.03 | Austin Highway | WFB | 1130 Austin Highway | San Antonio | TX | 78209 | Self Storage | Self Storage | 1994 | ||||||||||||||
7.04 | West Jewell Avenue | WFB | 9750 West Jewell Avenue | Lakewood | CO | 80232 | Self Storage | Self Storage | 1996 | ||||||||||||||
7.05 | South Dairy Ashford Road | WFB | 1161 South Dairy Ashford Road | Houston | TX | 77077 | Self Storage | Self Storage | 1994 | ||||||||||||||
7.06 | North Belt Line Road | WFB | 3417 North Belt Line Road | Irving | TX | 75062 | Self Storage | Self Storage | 1994 | ||||||||||||||
7.07 | West Avenue | WFB | 13414 West Avenue | San Antonio | TX | 78216 | Self Storage | Self Storage | 1994 | ||||||||||||||
8 | The Barlow | WFB | Various | Sebastopol | CA | 95472 | Mixed Use | Industrial/Retail | 1910 | 2012 | |||||||||||||
9 | Rockwall Market Center | WFB | 2663-2885 Market Center Drive | Rockwall | TX | 75032 | Retail | Anchored | 1999 | ||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | Various | Various | Various | Various | Hospitality | Full Service | Various | 2012 | |||||||||||||
10.01 | Crowne Plaza Chicago | Basis | 2875 North Milwaukee Avenue | Northbrook | IL | 60062 | Hospitality | Full Service | 1961 | 2012 | |||||||||||||
10.02 | Tundra Lodge | Basis | 865 Lombardi Avenue | Green Bay | WI | 54304 | Hospitality | Full Service | 2003 | 2012 | |||||||||||||
11 | Devonshire Portfolio 2 | LIG I | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||||
11.01 | Kroger Taylor | LIG I | 7000 Monroe Boulevard | Taylor | MI | 48180 | Retail | Anchored | 1999 | ||||||||||||||
11.02 | Barberton | LIG I | 15 5th Street | Barberton | OH | 44203 | Retail | Anchored | 1971 | 2006 | |||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | 10 Mall Road | Barboursville | WV | 25504 | Retail | Anchored | 1983 | ||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | 2555 Glendale Avenue | Toledo | OH | 43614 | Retail | Anchored | 1998 | ||||||||||||||
11.05 | AW Professional | LIG I | 10200 Waterville Street | Whitehouse | OH | 43571 | Office | Suburban | 2005 | ||||||||||||||
11.06 | South Haven | LIG I | 1220 Phoenix Road | South Haven | MI | 49090 | Retail | Anchored | 1975 | 1982 | |||||||||||||
12 | Midway Shopping Center | LIG I | 4603-4725 Kirkwood Highway | Mill Creek Hundred | DE | 19808 | Retail | Anchored | 1960 | 2002 | |||||||||||||
13 | Sierra Commons Shopping Center | RMF | 39626 10th Street West | Palmdale | CA | 93551 | Retail | Anchored | 1994 | 2006 | |||||||||||||
14 | AdvancePierre Distribution Center | RBS | 5109 East Willow Road | Enid | OK | 73701 | Industrial | Warehouse | 1997 | ||||||||||||||
15 | SPS Daly City II | WFB | 1101 Carter Street | Daly City | CA | 94014 | Self Storage | Self Storage | 2004 | ||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 450-460 North Canon Drive and 9388-9390 South Santa Monica Boulevard | Beverly Hills | CA | 90210 | Retail | Anchored | 1936 | 2013 | |||||||||||||
17 | Home Depot Brush Avenue | RMF | 2560 Bruckner Boulevard | Bronx | NY | 10465 | Land | Land | 2007 | ||||||||||||||
18 | 21st Century Storage Portfolio | RBS | Various | Various | Various | Various | Self Storage | Self Storage | Various | Various | |||||||||||||
18.01 | 21st Century - Baltimore | RBS | 5301 Park Heights Avenue | Baltimore | MD | 21215 | Self Storage | Self Storage | 2005 | ||||||||||||||
18.02 | 21st Century - Trenton | RBS | 555 North Olden Avenue | Trenton | NJ | 08638 | Self Storage | Self Storage | 1920 | 2005 | |||||||||||||
18.03 | 21st Century - Marmora | RBS | 101 US Route 9 South | Marmora | NJ | 08223 | Self Storage | Self Storage | 2007 | ||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 1955 San Diego Avenue | San Diego | CA | 92110 | Hospitality | Limited Service | 1989 | 2011 | |||||||||||||
20 | Clark Station | RBS | 215-325 East Lewis and Clark Parkway | Clarksville | IN | 47129 | Retail | Anchored | 1964 | 2004 | |||||||||||||
21 | Montgomery Apartments | RMF | 500 West Main Street | Oklahoma City | OK | 73102 | Multifamily | Mid Rise | 1929 | 2012 | |||||||||||||
22 | The Bay Club | RMF | 9350 South Padre Island Drive | Corpus Christi | TX | 78418 | Multifamily | Garden | 1979 | ||||||||||||||
23 | Midway Atriums | LIG I | 14275, 14285, 14295 Midway Road | Addison | TX | 75001 | Office | Suburban | 1986 | 2013 | |||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | Various | Atlanta | GA | Various | Multifamily | Garden | Various | Various | |||||||||||||
24.01 | Eagles Nest | RMF | 2900 Landrum Drive Southwest | Atlanta | GA | 30311 | Multifamily | Garden | 1974 | 2011 | |||||||||||||
24.02 | Boulder Ridge Apartments | RMF | 3440 Boulder Park Drive Southwest | Atlanta | GA | 30331 | Multifamily | Garden | 1970 | 2010 | |||||||||||||
25 | Landerwood Crossing | WFB | 31099 Chagrin Boulevard | Pepper Pike | OH | 44124 | Office | Suburban | 2008 | ||||||||||||||
26 | Staybridge Suites - Minot | WFB | 3009 South Broadway | Minot | ND | 58701 | Hospitality | Extended Stay | 2012 | ||||||||||||||
27 | Oak Hill Apartments | Basis | 3322 Wheeler Road Southeast | Washington | DC | 20032 | Multifamily | Garden | 1967 | 2008 | |||||||||||||
28 | Reserve at Garden Lake | RMF | 1000 Lake Ridge Parkway | Riverdale | GA | 30296 | Multifamily | Garden | 1991 | ||||||||||||||
29 | The Islands of Statesboro | WFB | 104 Aruba Avenue | Statesboro | GA | 30458 | Multifamily | Student Housing | 2009 | ||||||||||||||
30 | Huntington Ridge | Basis | 4220 Esters Road | Irving | TX | 75038 | Multifamily | Garden | 1983 | ||||||||||||||
31 | Klamath Falls Town Center | WFB | 1815, 1817, 1819, 1821, 1823, 1825, 1831, 1877, 1891 Avalon Street; 1822, 1826, 1920 Austin Street | Klamath Falls | OR | 97603 | Retail | Anchored | 2006 | ||||||||||||||
32 | Family Dollar Portfolio | Basis | Various | Various | Various | Various | Retail | Single Tenant | Various | Various | |||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | 400 North 67th Avenue | Phoenix | AZ | 85043 | Retail | Single Tenant | 2013 | ||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | 12299 South Pulaski Road | Alsip | IL | 60803 | Retail | Single Tenant | 2012 | ||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | 4160 Melrose Avenue Northwest | Roanoke | VA | 24017 | Retail | Single Tenant | 2013 | ||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | 10747 Homestead | Houston | TX | 77016 | Retail | Single Tenant | 2013 | ||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | 5325 Ridge Avenue | Cincinnati | OH | 45213 | Retail | Single Tenant | 2001 | 2012 | |||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | 1418 East 4th Street | Hutchinson | KS | 67501 | Retail | Single Tenant | 2010 | ||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | 2400 Shelby Road | Forth Worth | TX | 76140 | Retail | Single Tenant | 2013 | ||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | 1070 East Pontaluna Road | Norton Shores | MI | 49456 | Retail | Single Tenant | 2012 | ||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | 3250 North Market Street | Shreveport | LA | 71107 | Retail | Single Tenant | 2013 | ||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | 1127 West Robb Avenue | American Township | OH | 45801 | Retail | Single Tenant | 2013 | ||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | 817 South Scatterfield Road | Anderson | IN | 46012 | Retail | Single Tenant | 1998 | ||||||||||||||
33 | 690 Merrill Road | LIG I | 690 Merrill Road | Pittsfield | MA | 01201 | Retail | Anchored | 1970 | 2013 | |||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 3990 Baldwin Road | Auburn Hills | MI | 48326 | Hospitality | Limited Service | 2007 | ||||||||||||||
35 | Hampton Inn - Novi | WFB | 169 Loop Road | Commerce Township | MI | 48390 | Hospitality | Limited Service | 2005 | 2012 | |||||||||||||
36 | Security Self Storage Portfolio II | WFB | Various | Various | KS | Various | Self Storage | Self Storage | Various | ||||||||||||||
36.01 | 1701 North Rock Road | WFB | 1701 North Rock Road | Wichita | KS | 67206 | Self Storage | Self Storage | 1984 | ||||||||||||||
36.02 | 7840 Farley | WFB | 7840 Farley | Overland Park | KS | 66204 | Self Storage | Self Storage | 1994 | ||||||||||||||
36.03 | 2010 South Seneca Street | WFB | 2010 South Seneca Street | Wichita | KS | 67213 | Self Storage | Self Storage | 1984 | ||||||||||||||
36.04 | 9750 East Harry Street | WFB | 9750 East Harry Street | Wichita | KS | 67207 | Self Storage | Self Storage | 1998 | ||||||||||||||
37 | Atlanta GSA | RBS | 157 Tradeport Drive | Atlanta | GA | 30354 | Office | Suburban | 1999 | 2011 | |||||||||||||
38 | 509-513 Lincoln Road | WFB | 509-513 Lincoln Road | Miami Beach | FL | 33139 | Retail | Unanchored | 1940 | 2012 | |||||||||||||
39 | City Centre | LIG I | 111 East Monument Avenue | Kissimmee | FL | 34741 | Mixed Use | Office/Retail | 2008 | ||||||||||||||
40 | Locust Grove Village | WFB | 4914-4954 and 4960 Bill Gardner Parkway | Locust Grove | GA | 30248 | Retail | Anchored | 2003 | 2012 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address(3) | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | ||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | Various | Various | MI | Various | Hospitality | Limited Service | Various | 2011 | |||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | 3800 East Cork Street | Kalamazoo | MI | 49001 | Hospitality | Limited Service | 1988 | 2011 | |||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | 4725 Beckley Road | Battle Creek | MI | 49017 | Hospitality | Limited Service | 1994 | 2011 | |||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | 2203 South 11th Street | Kalamazoo | MI | 49009 | Hospitality | Limited Service | 1991 | 2011 | |||||||||||||
42 | Village at Robinson Farm | WFB | 8410, 8420, 8430, 8440 Rea Road | Charlotte | NC | 28277 | Retail | Unanchored | 2008 | ||||||||||||||
43 | Park Plaza Shopping Center | WFB | 702-780 Mangrove Avenue | Chico | CA | 95926 | Retail | Shadow Anchored | 1980 | 2003 | |||||||||||||
44 | Lincoln Park MHC | CIIICM | 10301 West Greenfield Avenue | West Allis | WI | 53214 | Manufactured Housing Community | Manufactured Housing Community | 1950 | ||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 51620 Shelby Parkway | Shelby Township | MI | 48315 | Hospitality | Limited Service | 2008 | ||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 17-19 Goodfriend Drive | East Hampton | NY | 11937 | Self Storage | Self Storage | 2000 | 2003 | |||||||||||||
47 | Point Richmond Self Storage | WFB | 300 West Ohio Avenue | Richmond | CA | 94804 | Self Storage | Self Storage | 2008 | ||||||||||||||
48 | Candlewood Suites | Basis | 603 Adcolor Drive | Lexington | KY | 40511 | Hospitality | Limited Service | 2009 | ||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 6044 South Kipling Parkway | Littleton | CO | 80127 | Retail | Single Tenant | 1982 | 2012 | |||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 2600 Lake Cook Road | Riverwoods | IL | 60015 | Hospitality | Limited Service | 2001 | 2012 | |||||||||||||
51 | Wheatland Estates MHC | CIIICM | 32200 45th Street | Burlington | WI | 53105 | Manufactured Housing Community | Manufactured Housing Community | 1975 | ||||||||||||||
52 | Lakeside Plaza | Basis | 177 Paragon Parkway | Waynesville | NC | 28721 | Retail | Anchored | 1990 | 2012 | |||||||||||||
53 | Park Valley | RBS | 2992 High Forest Lane | Cincinnati | OH | 45223 | Multifamily | Garden | 1973 | ||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 2206 Wesley Drive, 400 Cousins Lane | Arlington | TX | 76012 | Manufactured Housing Community | Manufactured Housing Community | 1975/1985 | ||||||||||||||
55 | The Grove Villas | CIIICM | 6400 Southwest 20th Avenue | Gainesville | FL | 32607 | Multifamily | Garden | 1976 | 2007 | |||||||||||||
56 | Arlington MHC | CIIICM | 1600 North Willis Drive | Bloomington | IN | 47404 | Manufactured Housing Community | Manufactured Housing Community | 1972 | ||||||||||||||
57 | Your Extra Attic Windward | RBS | 13700 State Highway 9 | Alpharetta | GA | 30004 | Self Storage | Self Storage | 2001 | ||||||||||||||
58 | Champions Business Park | CIIICM | 13335 Veteran's Memorial Highway | Houston | TX | 77017 | Mixed Use | Office/Warehouse/Storage | 1978 | 2012/2013 | |||||||||||||
59 | Royal Plaza Building | WFB | 3401-3407 West Sixth Street | Los Angeles | CA | 90020 | Mixed Use | Office/Retail | 1967 | ||||||||||||||
60 | Rockwood MHP | CIIICM | 11000 Highway 10 Northwest | Rice | MN | 56367 | Manufactured Housing Community | Manufactured Housing Community | 1970 | ||||||||||||||
61 | Pleasant Valley | CIIICM | 7320 West Expressway 83 | Mission | TX | 78572 | Manufactured Housing Community | Manufactured Housing Community | 1983 | 2009 | |||||||||||||
62 | Torrey Highlands Plaza | RBS | 13350 Camino Del Sur | San Diego | CA | 92129 | Retail | Unanchored | 2003 | ||||||||||||||
63 | Walgreens - Prattville | WFB | 703 South Memorial Drive | Prattville | AL | 36067 | Retail | Single Tenant | 2001 | ||||||||||||||
64 | Walgreens - Suwanee | WFB | 1090 Peachtree Industrial Boulevard | Suwanee | GA | 30024 | Retail | Single Tenant | 2003 | ||||||||||||||
65 | Broad Street Commons | WFB | 3300 East Broad Street; 700 Cannon Drive South | Mansfield | TX | 76063 | Retail | Shadow Anchored | 2011 | ||||||||||||||
66 | Antelope Self Storage | WFB | 5754 Antelope Road | Sacramento | CA | 95842 | Self Storage | Self Storage | 1985 | ||||||||||||||
67 | Sunset MHC | CIIICM | 3202 12th Street | Marshalltown | IA | 50158 | Manufactured Housing Community | Manufactured Housing Community | 1972 | ||||||||||||||
68 | EZ Storage - Wayne | WFB | 34333 East Michigan Avenue | Wayne | MI | 48184 | Self Storage | Self Storage | 2005 | ||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 2297 Executive Drive | Lexington | KY | 40505 | Hospitality | Limited Service | 1998 | 2012 | |||||||||||||
70 | EZ Self Storage - Utica | WFB | 12700 East Utica Park Boulevard | Utica | MI | 48315 | Self Storage | Self Storage | 2005 | ||||||||||||||
71 | Shops at Dana Park | WFB | 1940 South Val Vista Drive | Mesa | AZ | 85204 | Retail | Shadow Anchored | 2002 | ||||||||||||||
72 | Fort Security Self Storage | WFB | 2208 Contractors Way | Fort Wayne | IN | 46818 | Self Storage | Self Storage | 2000 | ||||||||||||||
73 | Budget Self Storage Portfolio | RBS | Various | Various | CA | Various | Self Storage | Self Storage | Various | ||||||||||||||
73.01 | Lancaster | RBS | 42722 North 10th Street West | Lancaster | CA | 93534 | Self Storage | Self Storage | 1975 | ||||||||||||||
73.02 | Palmdale | RBS | 41843 North 10th Street West | Palmdale | CA | 93551 | Self Storage | Self Storage | 1980 | ||||||||||||||
74 | Village Plaza Shopping Center | WFB | 2345-2385 Athens Avenue | Redding | CA | 96001 | Retail | Unanchored | 1962 | 1997 | |||||||||||||
75 | Benton's Crossing | WFB | 15400-15440 Sheldon Road | Northville Township | MI | 48168 | Retail | Unanchored | 2008 | ||||||||||||||
76 | Walgreens - Leander | WFB | 905 Crystal Falls Parkway | Leander | TX | 78641 | Retail | Single Tenant | 2003 | ||||||||||||||
77 | Thousand Oaks | CIIICM | 140 Thousand Oaks Drive | Mansfeld | TX | 76063 | Manufactured Housing Community | Manufactured Housing Community | 1980 | ||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 10935 US Highway 98 West | Miramar Beach | FL | 32550 | Self Storage | Self Storage | 2001 | ||||||||||||||
79 | New Horizons | CIIICM | 511 East First Street | Huxley | IA | 50124 | Manufactured Housing Community | Manufactured Housing Community | 1996 | ||||||||||||||
80 | Lemon Tree | CIIICM | 1740 Business Highway 83 East | Mission | TX | 78572 | Manufactured Housing Community | Manufactured Housing Community | 1977 | ||||||||||||||
81 | Urbane on 13 Mile | WFB | 4312-4316 West 13 Mile Road | Royal Oak | MI | 48073 | Multifamily | Garden | 1963 | 2007 | |||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 1301 Dickenson Road | Alvin | TX | 77511 | Manufactured Housing Community | Manufactured Housing Community | 1992 | ||||||||||||||
83 | Charger Square | WFB | 1704 East Military Parkway | Mesquite | TX | 75149 | Mixed Use | Office/Retail | 1989 | 2011 | |||||||||||||
84 | Boone Estates | CIIICM | 1901 First Street | Boone | IA | 50036 | Manufactured Housing Community | Manufactured Housing Community | 1967 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Number of Units(4) | Unit of Measure | Cut-off Date Balance Per Unit of Measure(4)(5) | Original Balance(5) | Cut-off Date Balance ($)(5) | % of Aggregate Cut-off Date Balance(5) | Maturity Date or ARD Balloon Payment ($)(5) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | |||||||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 598 | Rooms | 125,418 | 75,000,000 | 75,000,000 | 8.3% | 75,000,000 | N | 9/4/2013 | 11/1/2013 | 10/1/2023 | 10/1/2023 | |||||||||||||||||||
2 | Matrix MHC Portfolio | RMF | 5,347 | Pads | 25,248 | 65,500,000 | 65,500,000 | 7.2% | 62,483,509 | N | 7/22/2013 | 9/6/2013 | 8/6/2014 | 9/6/2014 | 8/6/2018 | ||||||||||||||||||
2.01 | Westbridge Manor | RMF | 1,426 | Pads | 12,183,000 | 12,183,000 | 1.3% | ||||||||||||||||||||||||||
2.02 | Westbrook | RMF | 388 | Pads | 10,370,833 | 10,370,833 | 1.1% | ||||||||||||||||||||||||||
2.03 | Avon on the Lake | RMF | 617 | Pads | 8,209,333 | 8,209,333 | 0.9% | ||||||||||||||||||||||||||
2.04 | Oakland Glens | RMF | 725 | Pads | 7,205,000 | 7,205,000 | 0.8% | ||||||||||||||||||||||||||
2.05 | Green Park South | RMF | 415 | Pads | 6,768,333 | 6,768,333 | 0.7% | ||||||||||||||||||||||||||
2.06 | Fairchild Lake | RMF | 345 | Pads | 5,327,333 | 5,327,333 | 0.6% | ||||||||||||||||||||||||||
2.07 | Cranberry Lake | RMF | 328 | Pads | 5,283,667 | 5,283,667 | 0.6% | ||||||||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | 478 | Pads | 3,668,000 | 3,668,000 | 0.4% | ||||||||||||||||||||||||||
2.09 | Holly Hills | RMF | 242 | Pads | 2,248,833 | 2,248,833 | 0.2% | ||||||||||||||||||||||||||
2.10 | Royal Estates | RMF | 183 | Pads | 2,139,667 | 2,139,667 | 0.2% | ||||||||||||||||||||||||||
2.11 | Old Orchard | RMF | 200 | Pads | 2,096,000 | 2,096,000 | 0.2% | ||||||||||||||||||||||||||
3 | Westfield Mission Valley | RBS | 997,549 | Sq. Ft. | 155 | 55,000,000 | 55,000,000 | 6.1% | 55,000,000 | N | 9/10/2013 | 11/1/2013 | 10/1/2023 | 10/1/2023 | |||||||||||||||||||
4 | One Bridge Street | RBS | 195,402 | Sq. Ft. | 266 | 52,000,000 | 52,000,000 | 5.7% | 43,087,943 | N | 10/11/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
5 | Olympia Development Portfolio I | RMF | Various | Various | Various | 35,130,000 | 35,130,000 | 3.9% | 33,308,227 | Y | 10/18/2013 | 12/6/2013 | 5/6/2015 | 6/6/2015 | 11/6/2018 | 11/6/2023 | |||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | 48,769 | Sq. Ft. | 6,750,000 | 6,750,000 | 0.7% | ||||||||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | 173 | Rooms | 5,170,000 | 5,170,000 | 0.6% | ||||||||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | 15,120 | Sq. Ft. | 4,880,000 | 4,880,000 | 0.5% | ||||||||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | 15,120 | Sq. Ft. | 3,840,000 | 3,840,000 | 0.4% | ||||||||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | 15,120 | Sq. Ft. | 3,680,000 | 3,680,000 | 0.4% | ||||||||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | 15,120 | Sq. Ft. | 3,127,500 | 3,127,500 | 0.3% | ||||||||||||||||||||||||||
5.07 | Applebee's | RMF | 4,523 | Sq. Ft. | 2,390,000 | 2,390,000 | 0.3% | ||||||||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | 28,610 | Sq. Ft. | 2,217,500 | 2,217,500 | 0.2% | ||||||||||||||||||||||||||
5.09 | Bank of America | RMF | 4,400 | Sq. Ft. | 1,575,000 | 1,575,000 | 0.2% | ||||||||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | 9,341 | Sq. Ft. | 1,500,000 | 1,500,000 | 0.2% | ||||||||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 115 | Rooms | 261,739 | 30,100,000 | 30,100,000 | 3.3% | 24,775,072 | N | 10/18/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | 381,700 | Sq. Ft. | 70 | 26,800,000 | 26,800,000 | 3.0% | 21,929,027 | N | 10/21/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
7.01 | Westheimer Road | WFB | 57,375 | Sq. Ft. | 4,911,554 | 4,911,554 | 0.5% | ||||||||||||||||||||||||||
7.02 | Spring Valley Road | WFB | 62,970 | Sq. Ft. | 4,555,645 | 4,555,645 | 0.5% | ||||||||||||||||||||||||||
7.03 | Austin Highway | WFB | 49,840 | Sq. Ft. | 4,128,552 | 4,128,552 | 0.5% | ||||||||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | 52,500 | Sq. Ft. | 3,950,598 | 3,950,598 | 0.4% | ||||||||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | 50,030 | Sq. Ft. | 3,274,369 | 3,274,369 | 0.4% | ||||||||||||||||||||||||||
7.06 | North Belt Line Road | WFB | 60,825 | Sq. Ft. | 3,060,823 | 3,060,823 | 0.3% | ||||||||||||||||||||||||||
7.07 | West Avenue | WFB | 48,160 | Sq. Ft. | 2,918,459 | 2,918,459 | 0.3% | ||||||||||||||||||||||||||
8 | The Barlow | WFB | 174,901 | Sq. Ft. | 136 | 23,800,000 | 23,800,000 | 2.6% | 22,220,965 | N | 10/25/2013 | 12/1/2013 | 11/1/2014 | 12/1/2014 | 11/1/2018 | ||||||||||||||||||
9 | Rockwall Market Center | WFB | 209,054 | Sq. Ft. | 110 | 23,070,000 | 23,070,000 | 2.6% | 20,869,466 | N | 10/11/2013 | 12/1/2013 | 11/1/2017 | 12/1/2017 | 11/1/2023 | ||||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | 480 | Rooms | 47,851 | 23,000,000 | 22,968,294 | 2.5% | 20,665,581 | N | 9/24/2013 | 11/1/2013 | 11/1/2013 | 10/1/2018 | |||||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | 318 | Rooms | 14,000,000 | 13,980,701 | 1.5% | ||||||||||||||||||||||||||
10.02 | Tundra Lodge | Basis | 162 | Rooms | 9,000,000 | 8,987,593 | 1.0% | ||||||||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | 357,790 | Sq. Ft. | 53 | 19,069,500 | 19,052,290 | 2.1% | 16,011,697 | N | 9/6/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
11.01 | Kroger Taylor | LIG I | 95,020 | Sq. Ft. | 6,354,221 | 6,348,487 | 0.7% | ||||||||||||||||||||||||||
11.02 | Barberton | LIG I | 101,801 | Sq. Ft. | 4,721,255 | 4,716,994 | 0.5% | ||||||||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | 35,769 | Sq. Ft. | 2,432,370 | 2,430,175 | 0.3% | ||||||||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | 63,485 | Sq. Ft. | 2,309,384 | 2,307,299 | 0.3% | ||||||||||||||||||||||||||
11.05 | AW Professional | LIG I | 20,000 | Sq. Ft. | 1,673,960 | 1,672,449 | 0.2% | ||||||||||||||||||||||||||
11.06 | South Haven | LIG I | 41,715 | Sq. Ft. | 1,578,310 | 1,576,886 | 0.2% | ||||||||||||||||||||||||||
12 | Midway Shopping Center | LIG I | 156,552 | Sq. Ft. | 109 | 17,000,000 | 17,000,000 | 1.9% | 17,000,000 | N | 9/24/2013 | 11/1/2013 | 10/1/2023 | 10/1/2023 | |||||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 104,811 | Sq. Ft. | 150 | 15,750,000 | 15,750,000 | 1.7% | 12,244,124 | Y | 10/18/2013 | 12/6/2013 | 12/6/2013 | 11/6/2023 | 11/6/2025 | ||||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 246,851 | Sq. Ft. | 60 | 14,905,000 | 14,905,000 | 1.6% | 11,303,226 | Y | 10/16/2013 | 12/6/2013 | 12/6/2013 | 11/6/2023 | 11/6/2043 | ||||||||||||||||||
15 | SPS Daly City II | WFB | 93,605 | Sq. Ft. | 155 | 14,500,000 | 14,500,000 | 1.6% | 12,619,317 | N | 9/16/2013 | 11/1/2013 | 10/1/2015 | 11/1/2015 | 10/1/2023 | ||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 17,973 | Sq. Ft. | 807 | 14,500,000 | 14,500,000 | 1.6% | 11,911,517 | N | 10/16/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
17 | Home Depot Brush Avenue | RMF | 135,000 | Sq. Ft. | 200 | 14,400,000 | 14,400,000 | 1.6% | 14,400,000 | N | 10/3/2013 | 11/6/2013 | 10/6/2023 | 10/6/2023 | |||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 225,776 | Sq. Ft. | 63 | 14,200,000 | 14,200,000 | 1.6% | 14,200,000 | N | 10/18/2013 | 12/1/2013 | 11/1/2018 | 11/1/2018 | |||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | 60,680 | Sq. Ft. | 6,092,849 | 6,092,849 | 0.7% | ||||||||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | 111,636 | Sq. Ft. | 4,694,490 | 4,694,490 | 0.5% | ||||||||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | 53,460 | Sq. Ft. | 3,412,661 | 3,412,661 | 0.4% | ||||||||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 123 | Rooms | 113,700 | 14,000,000 | 13,985,158 | 1.5% | 11,512,969 | N | 9/26/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
20 | Clark Station | RBS | 154,210 | Sq. Ft. | 81 | 12,500,000 | 12,500,000 | 1.4% | 10,336,217 | N | 10/8/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
21 | Montgomery Apartments | RMF | 70 | Units | 169,286 | 11,850,000 | 11,850,000 | 1.3% | 10,327,628 | N | 10/16/2013 | 12/6/2013 | 11/6/2015 | 12/6/2015 | 11/6/2023 | ||||||||||||||||||
22 | The Bay Club | RMF | 248 | Units | 46,552 | 11,545,000 | 11,545,000 | 1.3% | 10,678,913 | N | 9/11/2013 | 10/6/2013 | 9/6/2018 | 10/6/2018 | 9/6/2023 | ||||||||||||||||||
23 | Midway Atriums | LIG I | 255,619 | Sq. Ft. | 44 | 11,200,000 | 11,177,429 | 1.2% | 9,371,746 | N | 8/28/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 352 | Units | 31,079 | 10,950,000 | 10,939,840 | 1.2% | 9,163,226 | N | 9/18/2013 | 11/6/2013 | 11/6/2013 | 10/6/2023 | |||||||||||||||||||
24.01 | Eagles Nest | RMF | 232 | Units | 7,575,000 | 7,567,972 | 0.8% | ||||||||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | 120 | Units | 3,375,000 | 3,371,869 | 0.4% | ||||||||||||||||||||||||||
25 | Landerwood Crossing | WFB | 49,512 | Sq. Ft. | 207 | 10,250,000 | 10,250,000 | 1.1% | 8,431,207 | N | 10/4/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
26 | Staybridge Suites - Minot | WFB | 102 | Rooms | 97,897 | 10,000,000 | 9,985,446 | 1.1% | 7,560,171 | N | 9/10/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
27 | Oak Hill Apartments | Basis | 108 | Units | 91,667 | 9,900,000 | 9,900,000 | 1.1% | 8,268,429 | N | 10/18/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
28 | Reserve at Garden Lake | RMF | 278 | Units | 31,475 | 8,750,000 | 8,750,000 | 1.0% | 8,186,085 | N | 10/10/2013 | 11/6/2013 | 10/6/2014 | 11/6/2014 | 10/6/2018 | ||||||||||||||||||
29 | The Islands of Statesboro | WFB | 139 | Units | 62,881 | 8,750,000 | 8,740,459 | 1.0% | 7,167,319 | N | 9/25/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
30 | Huntington Ridge | Basis | 232 | Units | 36,638 | 8,500,000 | 8,500,000 | 0.9% | 7,099,156 | N | 10/22/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
31 | Klamath Falls Town Center | WFB | 106,780 | Sq. Ft. | 80 | 8,500,000 | 8,500,000 | 0.9% | 6,989,455 | N | 10/11/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
32 | Family Dollar Portfolio | Basis | 90,588 | Sq. Ft. | 92 | 8,298,000 | 8,298,000 | 0.9% | 7,713,482 | N | 9/19/2013 | 11/1/2013 | 10/1/2018 | 11/1/2018 | 10/1/2023 | ||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | 8,320 | Sq. Ft. | 1,018,800 | 1,018,800 | 0.1% | ||||||||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | 8,320 | Sq. Ft. | 990,000 | 990,000 | 0.1% | ||||||||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | 8,271 | Sq. Ft. | 897,538 | 897,538 | 0.1% | ||||||||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | 8,320 | Sq. Ft. | 812,521 | 812,521 | 0.1% | ||||||||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | 9,811 | Sq. Ft. | 793,074 | 793,074 | 0.1% | ||||||||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | 7,200 | Sq. Ft. | 682,550 | 682,550 | 0.1% | ||||||||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | 8,000 | Sq. Ft. | 677,152 | 677,152 | 0.1% | ||||||||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | 9,026 | Sq. Ft. | 660,865 | 660,865 | 0.1% | ||||||||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | 8,320 | Sq. Ft. | 643,500 | 643,500 | 0.1% | ||||||||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | 8,000 | Sq. Ft. | 605,000 | 605,000 | 0.1% | ||||||||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | 7,000 | Sq. Ft. | 517,000 | 517,000 | 0.1% | ||||||||||||||||||||||||||
33 | 690 Merrill Road | LIG I | 126,748 | Sq. Ft. | 63 | 8,000,000 | 8,000,000 | 0.9% | 6,606,058 | N | 10/11/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 93 | Rooms | 85,778 | 8,000,000 | 7,977,383 | 0.9% | 6,149,811 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
35 | Hampton Inn - Novi | WFB | 105 | Rooms | 75,973 | 8,000,000 | 7,977,189 | 0.9% | 6,139,269 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 187,080 | Sq. Ft. | 42 | 7,900,000 | 7,900,000 | 0.9% | 6,476,965 | N | 10/4/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | 62,390 | Sq. Ft. | 2,533,397 | 2,533,397 | 0.3% | ||||||||||||||||||||||||||
36.02 | 7840 Farley | WFB | 42,160 | Sq. Ft. | 2,211,101 | 2,211,101 | 0.2% | ||||||||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | 47,380 | Sq. Ft. | 1,708,918 | 1,708,918 | 0.2% | ||||||||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | 35,150 | Sq. Ft. | 1,446,584 | 1,446,584 | 0.2% | ||||||||||||||||||||||||||
37 | Atlanta GSA | RBS | 60,005 | Sq. Ft. | 126 | 7,590,000 | 7,590,000 | 0.8% | 7,237,733 | Y | 10/2/2013 | 12/1/2013 | 11/1/2020 | 12/1/2020 | 11/1/2023 | 11/1/2043 | |||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 5,000 | Sq. Ft. | 1,500 | 7,500,000 | 7,500,000 | 0.8% | 6,134,822 | N | 10/17/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
39 | City Centre | LIG I | 73,846 | Sq. Ft. | 101 | 7,500,000 | 7,466,864 | 0.8% | 5,700,444 | N | 7/26/2013 | 9/1/2013 | 9/1/2013 | 8/1/2023 | |||||||||||||||||||
40 | Locust Grove Village | WFB | 108,750 | Sq. Ft. | 66 | 7,200,000 | 7,189,771 | 0.8% | 5,468,434 | N | 9/30/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Number of Units(4) | Unit of Measure | Cut-off Date Balance Per Unit of Measure(4)(5) | Original Balance(5) | Cut-off Date Balance ($)(5) | % of Aggregate Cut-off Date Balance(5) | Maturity Date or ARD Balloon Payment ($)(5) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | |||||||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 294 | Rooms | 23,810 | 7,000,000 | 7,000,000 | 0.8% | 5,287,798 | N | 10/23/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | 117 | Rooms | 3,120,000 | 3,120,000 | 0.3% | ||||||||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | 90 | Rooms | 2,120,000 | 2,120,000 | 0.2% | ||||||||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | 87 | Rooms | 1,760,000 | 1,760,000 | 0.2% | ||||||||||||||||||||||||||
42 | Village at Robinson Farm | WFB | 39,734 | Sq. Ft. | 172 | 6,850,000 | 6,840,232 | 0.8% | 5,198,940 | N | 9/24/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
43 | Park Plaza Shopping Center | WFB | 55,574 | Sq. Ft. | 117 | 6,500,000 | 6,500,000 | 0.7% | 5,313,321 | N | 10/4/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
44 | Lincoln Park MHC | CIIICM | 200 | Pads | 32,467 | 6,500,000 | 6,493,382 | 0.7% | 5,374,774 | N | 10/4/2013 | 11/5/2013 | 11/5/2013 | 10/5/2023 | |||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 90 | Rooms | 72,018 | 6,500,000 | 6,481,624 | 0.7% | 4,996,721 | N | 8/30/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 36,680 | Sq. Ft. | 166 | 6,100,000 | 6,100,000 | 0.7% | 5,183,467 | N | 10/8/2013 | 12/1/2013 | 11/1/2014 | 12/1/2014 | 11/1/2023 | ||||||||||||||||||
47 | Point Richmond Self Storage | WFB | 80,211 | Sq. Ft. | 76 | 6,075,000 | 6,075,000 | 0.7% | 4,969,206 | N | 10/18/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
48 | Candlewood Suites | Basis | 80 | Rooms | 74,375 | 5,950,000 | 5,950,000 | 0.7% | 4,464,101 | N | 10/23/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 49,834 | Sq. Ft. | 114 | 5,700,000 | 5,700,000 | 0.6% | 4,016,359 | N | 8/30/2013 | 10/1/2013 | 3/1/2014 | 4/1/2014 | 9/1/2023 | ||||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 115 | Rooms | 47,826 | 5,500,000 | 5,500,000 | 0.6% | 4,162,087 | N | 10/16/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 191 | Pads | 26,622 | 5,090,000 | 5,084,817 | 0.6% | 4,208,861 | N | 10/4/2013 | 11/5/2013 | 11/5/2013 | 10/5/2023 | |||||||||||||||||||
52 | Lakeside Plaza | Basis | 66,700 | Sq. Ft. | 73 | 4,900,000 | 4,895,130 | 0.5% | 4,064,695 | N | 10/1/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
53 | Park Valley | RBS | 279 | Units | 17,070 | 4,762,500 | 4,762,500 | 0.5% | 4,022,676 | Y | 10/1/2013 | 11/1/2013 | 10/1/2014 | 11/1/2014 | 10/1/2023 | 10/1/2043 | |||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 174 | Pads | 27,155 | 4,725,000 | 4,725,000 | 0.5% | 3,905,463 | N | 10/9/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
55 | The Grove Villas | CIIICM | 144 | Units | 31,076 | 4,475,000 | 4,475,000 | 0.5% | 3,760,485 | N | 10/2/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
56 | Arlington MHC | CIIICM | 281 | Pads | 14,700 | 4,135,000 | 4,130,790 | 0.5% | 3,419,183 | N | 10/4/2013 | 11/5/2013 | 11/5/2013 | 10/5/2023 | |||||||||||||||||||
57 | Your Extra Attic Windward | RBS | 76,977 | Sq. Ft. | 52 | 4,000,000 | 4,000,000 | 0.4% | 3,319,928 | N | 10/4/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
58 | Champions Business Park | CIIICM | 159,649 | Sq. Ft. | 25 | 4,000,000 | 4,000,000 | 0.4% | 3,053,668 | N | 10/11/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
59 | Royal Plaza Building | WFB | 77,390 | Sq. Ft. | 52 | 4,000,000 | 3,994,402 | 0.4% | 3,046,564 | N | 9/4/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
60 | Rockwood MHP | CIIICM | 224 | Pads | 17,299 | 3,875,000 | 3,875,000 | 0.4% | 2,957,211 | N | 10/21/2013 | 12/5/2013 | 12/5/2013 | 11/5/2023 | |||||||||||||||||||
61 | Pleasant Valley | CIIICM | 317 | Pads | 11,830 | 3,750,000 | 3,750,000 | 0.4% | 2,824,666 | N | 10/22/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | 14,032 | Sq. Ft. | 249 | 3,500,000 | 3,500,000 | 0.4% | 3,122,368 | N | 10/11/2013 | 12/1/2013 | 11/1/2016 | 12/1/2016 | 11/1/2023 | ||||||||||||||||||
63 | Walgreens - Prattville | WFB | 14,490 | Sq. Ft. | 241 | 3,500,000 | 3,495,009 | 0.4% | 2,656,393 | N | 9/17/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
64 | Walgreens - Suwanee | WFB | 13,650 | Sq. Ft. | 241 | 3,300,000 | 3,292,541 | 0.4% | 2,088,746 | N | 10/1/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
65 | Broad Street Commons | WFB | 16,081 | Sq. Ft. | 202 | 3,250,000 | 3,243,379 | 0.4% | 2,715,285 | N | 8/29/2013 | 10/1/2013 | 10/1/2013 | 9/1/2023 | |||||||||||||||||||
66 | Antelope Self Storage | WFB | 85,275 | Sq. Ft. | 36 | 3,100,000 | 3,096,963 | 0.3% | 2,576,426 | N | 9/12/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
67 | Sunset MHC | CIIICM | 207 | Pads | 14,961 | 3,100,000 | 3,096,844 | 0.3% | 2,563,354 | N | 10/4/2013 | 11/5/2013 | 11/5/2013 | 10/5/2023 | |||||||||||||||||||
68 | EZ Storage - Wayne | WFB | 85,815 | Sq. Ft. | 33 | 2,850,000 | 2,846,086 | 0.3% | 2,178,259 | N | 9/13/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 53 | Rooms | 52,830 | 2,800,000 | 2,800,000 | 0.3% | 2,331,274 | N | 10/24/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | 63,166 | Sq. Ft. | 43 | 2,700,000 | 2,696,292 | 0.3% | 2,063,614 | N | 9/13/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
71 | Shops at Dana Park | WFB | 12,047 | Sq. Ft. | 218 | 2,625,000 | 2,622,503 | 0.3% | 2,189,869 | N | 10/1/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
72 | Fort Security Self Storage | WFB | 69,064 | Sq. Ft. | 38 | 2,600,000 | 2,597,683 | 0.3% | 2,186,408 | N | 9/3/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 74,702 | Sq. Ft. | 33 | 2,500,000 | 2,500,000 | 0.3% | 2,061,068 | N | 10/17/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
73.01 | Lancaster | RBS | 37,405 | Sq. Ft. | 1,302,100 | 1,302,100 | 0.1% | ||||||||||||||||||||||||||
73.02 | Palmdale | RBS | 37,297 | Sq. Ft. | 1,197,900 | 1,197,900 | 0.1% | ||||||||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | 75,750 | Sq. Ft. | 29 | 2,200,000 | 2,196,537 | 0.2% | 1,953,327 | N | 9/27/2013 | 11/1/2013 | 11/1/2013 | 10/1/2018 | |||||||||||||||||||
75 | Benton's Crossing | WFB | 14,242 | Sq. Ft. | 143 | 2,040,000 | 2,040,000 | 0.2% | 1,714,797 | N | 10/10/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
76 | Walgreens - Leander | WFB | 14,560 | Sq. Ft. | 137 | 2,000,000 | 1,993,018 | 0.2% | 865,216 | N | 9/11/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
77 | Thousand Oaks | CIIICM | 82 | Pads | 22,378 | 1,835,000 | 1,835,000 | 0.2% | 1,516,725 | N | 10/8/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 26,825 | Sq. Ft. | 63 | 1,700,000 | 1,700,000 | 0.2% | 1,432,021 | N | 10/3/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
79 | New Horizons | CIIICM | 110 | Pads | 15,455 | 1,700,000 | 1,700,000 | 0.2% | 1,412,307 | N | 10/22/2013 | 12/5/2013 | 12/5/2013 | 11/5/2023 | |||||||||||||||||||
80 | Lemon Tree | CIIICM | 187 | Pads | 8,824 | 1,650,000 | 1,650,000 | 0.2% | 1,378,498 | N | 10/18/2013 | 12/5/2013 | 12/5/2013 | 11/5/2023 | |||||||||||||||||||
81 | Urbane on 13 Mile | WFB | 24 | Units | 62,415 | 1,500,000 | 1,497,967 | 0.2% | 1,149,235 | N | 9/24/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 78 | Pads | 18,252 | 1,425,000 | 1,423,694 | 0.2% | 1,194,309 | N | 9/26/2013 | 11/1/2013 | 11/1/2013 | 10/1/2023 | |||||||||||||||||||
83 | Charger Square | WFB | 10,850 | Sq. Ft. | 92 | 1,000,000 | 1,000,000 | 0.1% | 846,397 | N | 10/9/2013 | 12/1/2013 | 12/1/2013 | 11/1/2023 | |||||||||||||||||||
84 | Boone Estates | CIIICM | 85 | Pads | 11,765 | 1,000,000 | 1,000,000 | 0.1% | 830,769 | N | 10/22/2013 | 12/5/2013 | 12/5/2013 | 11/5/2023 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Gross Mortgage Rate | Trust Advisor Fee Rate | Trustee/CA Fee Rate | Servicing Fee Rate | CREFC Fee | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type(6) | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | ||||||||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 4.99000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.88175% | Actual/360 | 316,206.60 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | ||||||||||||||||||
2 | Matrix MHC Portfolio | RMF | 6.27450% | 0.00000% | 0.00500% | 0.02000% | 0.00050% | 6.24900% | Actual/360 | 402,344.02 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 57 | 12 | 9 | 360 | ||||||||||||||||||
2.01 | Westbridge Manor | RMF | |||||||||||||||||||||||||||||||||
2.02 | Westbrook | RMF | |||||||||||||||||||||||||||||||||
2.03 | Avon on the Lake | RMF | |||||||||||||||||||||||||||||||||
2.04 | Oakland Glens | RMF | |||||||||||||||||||||||||||||||||
2.05 | Green Park South | RMF | |||||||||||||||||||||||||||||||||
2.06 | Fairchild Lake | RMF | |||||||||||||||||||||||||||||||||
2.07 | Cranberry Lake | RMF | |||||||||||||||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | |||||||||||||||||||||||||||||||||
2.09 | Holly Hills | RMF | |||||||||||||||||||||||||||||||||
2.10 | Royal Estates | RMF | |||||||||||||||||||||||||||||||||
2.11 | Old Orchard | RMF | |||||||||||||||||||||||||||||||||
3 | Westfield Mission Valley | RBS | 4.55400% | 0.00000% | 0.00500% | 0.02000% | 0.00050% | 4.52850% | Actual/360 | 211,623.96 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | ||||||||||||||||||
4 | One Bridge Street | RBS | 5.24800% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.21975% | Actual/360 | 287,081.51 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
5 | Olympia Development Portfolio I | RMF | 5.02000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 4.99175% | Actual/360 | 189,015.07 | Interest-only, Amortizing ARD | Actual/360 | 60 | 60 | 18 | 18 | 360 | ||||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | |||||||||||||||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | |||||||||||||||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | |||||||||||||||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | |||||||||||||||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | |||||||||||||||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | |||||||||||||||||||||||||||||||||
5.07 | Applebee's | RMF | |||||||||||||||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | |||||||||||||||||||||||||||||||||
5.09 | Bank of America | RMF | |||||||||||||||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | |||||||||||||||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 5.04000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.01175% | Actual/360 | 162,319.94 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | 4.86000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.75175% | Actual/360 | 141,583.90 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
7.01 | Westheimer Road | WFB | |||||||||||||||||||||||||||||||||
7.02 | Spring Valley Road | WFB | |||||||||||||||||||||||||||||||||
7.03 | Austin Highway | WFB | |||||||||||||||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | |||||||||||||||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | |||||||||||||||||||||||||||||||||
7.06 | North Belt Line Road | WFB | |||||||||||||||||||||||||||||||||
7.07 | West Avenue | WFB | |||||||||||||||||||||||||||||||||
8 | The Barlow | WFB | 4.50000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.39175% | Actual/360 | 120,591.10 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 60 | 12 | 12 | 360 | ||||||||||||||||||
9 | Rockwall Market Center | WFB | 5.03000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.92175% | Actual/360 | 124,268.08 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 48 | 48 | 360 | ||||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | 5.60000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.49175% | Actual/360 | 142,616.96 | Amortizing Balloon | 60 | 59 | 0 | 0 | 300 | |||||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | |||||||||||||||||||||||||||||||||
10.02 | Tundra Lodge | Basis | |||||||||||||||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | 5.67000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 5.60175% | Actual/360 | 110,317.19 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
11.01 | Kroger Taylor | LIG I | |||||||||||||||||||||||||||||||||
11.02 | Barberton | LIG I | |||||||||||||||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | |||||||||||||||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | |||||||||||||||||||||||||||||||||
11.05 | AW Professional | LIG I | |||||||||||||||||||||||||||||||||
11.06 | South Haven | LIG I | |||||||||||||||||||||||||||||||||
12 | Midway Shopping Center | LIG I | 4.65000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 4.58175% | Actual/360 | 66,789.93 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | ||||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 4.86300% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 4.83475% | Actual/360 | 87,401.01 | Amortizing ARD | 120 | 120 | 0 | 0 | 324 | |||||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 5.40000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 5.33175% | Actual/360 | 90,641.76 | Amortizing ARD | 120 | 120 | 0 | 0 | 300 | |||||||||||||||||||
15 | SPS Daly City II | WFB | 5.23000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.12175% | Actual/360 | 79,890.01 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | ||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 4.98000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 4.91175% | Actual/360 | 77,662.00 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
17 | Home Depot Brush Avenue | RMF | 4.90500% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 4.87675% | Actual/360 | 59,677.50 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | ||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 4.29500% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 4.26675% | Actual/360 | 51,530.06 | Interest-only, Balloon | Actual/360 | 60 | 60 | 60 | 60 | 0 | ||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | |||||||||||||||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | |||||||||||||||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | |||||||||||||||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 5.01000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 4.94175% | Actual/360 | 75,240.61 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
20 | Clark Station | RBS | 5.18300% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.15475% | Actual/360 | 68,507.65 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
21 | Montgomery Apartments | RMF | 5.29000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.26175% | Actual/360 | 65,730.03 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | 24 | 360 | ||||||||||||||||||
22 | The Bay Club | RMF | 5.20000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.17175% | Actual/360 | 63,394.85 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 60 | 58 | 360 | ||||||||||||||||||
23 | Midway Atriums | LIG I | 5.56000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 5.49175% | Actual/360 | 64,014.63 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | |||||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 5.56000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.53175% | Actual/360 | 62,585.73 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
24.01 | Eagles Nest | RMF | |||||||||||||||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | |||||||||||||||||||||||||||||||||
25 | Landerwood Crossing | WFB | 5.02000% | 0.00275% | 0.00500% | 0.13000% | 0.00050% | 4.88175% | Actual/360 | 55,149.57 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
26 | Staybridge Suites - Minot | WFB | 5.31000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.20175% | Actual/360 | 60,279.28 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | |||||||||||||||||||
27 | Oak Hill Apartments | Basis | 5.50000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.39175% | Actual/360 | 56,211.11 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
28 | Reserve at Garden Lake | RMF | 4.66000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 4.63175% | Actual/360 | 45,170.68 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 59 | 12 | 11 | 360 | ||||||||||||||||||
29 | The Islands of Statesboro | WFB | 4.89000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.78175% | Actual/360 | 46,385.42 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
30 | Huntington Ridge | Basis | 5.50000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.39175% | Actual/360 | 48,262.07 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
31 | Klamath Falls Town Center | WFB | 5.01000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.90175% | Actual/360 | 45,681.80 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
32 | Family Dollar Portfolio | Basis | 5.54000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.43175% | Actual/360 | 47,323.59 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | ||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | |||||||||||||||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | |||||||||||||||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | |||||||||||||||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | |||||||||||||||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | |||||||||||||||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | |||||||||||||||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | |||||||||||||||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | |||||||||||||||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | |||||||||||||||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | |||||||||||||||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | |||||||||||||||||||||||||||||||||
33 | 690 Merrill Road | LIG I | 5.14000% | 0.00275% | 0.00500% | 0.11000% | 0.00050% | 5.02175% | Actual/360 | 43,632.82 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 5.79000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.68175% | Actual/360 | 50,522.07 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | |||||||||||||||||||
35 | Hampton Inn - Novi | WFB | 5.74000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.63175% | Actual/360 | 50,280.18 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | |||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 4.92000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.81175% | Actual/360 | 42,023.50 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | |||||||||||||||||||||||||||||||||
36.02 | 7840 Farley | WFB | |||||||||||||||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | |||||||||||||||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | |||||||||||||||||||||||||||||||||
37 | Atlanta GSA | RBS | 4.76200% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 4.73375% | Actual/360 | 39,647.95 | Interest-only, Amortizing ARD | Actual/360 | 120 | 120 | 84 | 84 | 360 | ||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 4.85000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.74175% | Actual/360 | 39,576.89 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
39 | City Centre | LIG I | 5.46000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 5.39175% | Actual/360 | 45,877.58 | Amortizing Balloon | 120 | 117 | 0 | 0 | 300 | |||||||||||||||||||
40 | Locust Grove Village | WFB | 5.44000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.33175% | Actual/360 | 43,956.68 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Gross Mortgage Rate | Trust Advisor Fee Rate | Trustee/CA Fee Rate | Servicing Fee Rate | CREFC Fee | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type(6) | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | ||||||||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 5.29000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 5.22175% | Actual/360 | 42,112.69 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | |||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | |||||||||||||||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | |||||||||||||||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | |||||||||||||||||||||||||||||||||
42 | Village at Robinson Farm | WFB | 5.42000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 5.35175% | Actual/360 | 41,738.36 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | |||||||||||||||||||
43 | Park Plaza Shopping Center | WFB | 4.83000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.72175% | Actual/360 | 34,221.21 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
44 | Lincoln Park MHC | CIIICM | 5.18000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.15175% | Actual/360 | 35,611.94 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 5.79000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.68175% | Actual/360 | 41,049.18 | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | |||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 5.23000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.20175% | Actual/360 | 33,608.90 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | 12 | 360 | ||||||||||||||||||
47 | Point Richmond Self Storage | WFB | 4.85000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.74175% | Actual/360 | 32,057.28 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
48 | Candlewood Suites | Basis | 5.10000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.99175% | Actual/360 | 35,130.65 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | |||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 5.01000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.90175% | Actual/360 | 35,673.20 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 6 | 4 | 264 | ||||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 5.34000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.31175% | Actual/360 | 33,251.31 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | |||||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 5.18000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.15175% | Actual/360 | 27,886.89 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
52 | Lakeside Plaza | Basis | 5.28000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.17175% | Actual/360 | 27,149.10 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
53 | Park Valley | RBS | 5.01700% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 4.98875% | Actual/360 | 25,615.63 | Interest-only, Amortizing ARD | Actual/360 | 120 | 119 | 12 | 11 | 360 | ||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 5.17000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.14175% | Actual/360 | 25,857.99 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
55 | The Grove Villas | CIIICM | 5.70000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.67175% | Actual/360 | 25,972.92 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
56 | Arlington MHC | CIIICM | 5.18000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.15175% | Actual/360 | 22,654.67 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
57 | Your Extra Attic Windward | RBS | 5.30000% | 0.00275% | 0.00500% | 0.06000% | 0.00050% | 5.23175% | Actual/360 | 22,212.19 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
58 | Champions Business Park | CIIICM | 5.59000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.56175% | Actual/360 | 24,778.95 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | |||||||||||||||||||
59 | Royal Plaza Building | WFB | 5.52000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.41175% | Actual/360 | 24,611.30 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | |||||||||||||||||||
60 | Rockwood MHP | CIIICM | 5.58000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.55175% | Actual/360 | 23,981.38 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | |||||||||||||||||||
61 | Pleasant Valley | CIIICM | 5.21000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.18175% | Actual/360 | 22,383.38 | Amortizing Balloon | 120 | 120 | 0 | 0 | 300 | |||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | 5.37100% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.34275% | Actual/360 | 19,590.26 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | ||||||||||||||||||
63 | Walgreens - Prattville | WFB | 5.42000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.31175% | Actual/360 | 21,326.17 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | |||||||||||||||||||
64 | Walgreens - Suwanee | WFB | 5.11000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.00175% | Actual/360 | 21,979.57 | Amortizing Balloon | 120 | 119 | 0 | 0 | 240 | |||||||||||||||||||
65 | Broad Street Commons | WFB | 5.51000% | 0.00275% | 0.00500% | 0.14000% | 0.00050% | 5.36175% | Actual/360 | 18,473.54 | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | |||||||||||||||||||
66 | Antelope Self Storage | WFB | 5.34000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.23175% | Actual/360 | 17,291.53 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
67 | Sunset MHC | CIIICM | 5.18000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.15175% | Actual/360 | 16,984.16 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
68 | EZ Storage - Wayne | WFB | 5.62000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.51175% | Actual/360 | 17,706.32 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | |||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 5.40000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.29175% | Actual/360 | 15,722.86 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | 5.62000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.51175% | Actual/360 | 16,774.41 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | |||||||||||||||||||
71 | Shops at Dana Park | WFB | 5.46000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.35175% | Actual/360 | 14,838.65 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
72 | Fort Security Self Storage | WFB | 5.72000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.61175% | Actual/360 | 15,123.38 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 5.09000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.06175% | Actual/360 | 13,558.39 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
73.01 | Lancaster | RBS | |||||||||||||||||||||||||||||||||
73.02 | Palmdale | RBS | |||||||||||||||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | 4.88000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 4.77175% | Actual/360 | 12,707.64 | Amortizing Balloon | 60 | 59 | 0 | 0 | 300 | |||||||||||||||||||
75 | Benton's Crossing | WFB | 5.71000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.60175% | Actual/360 | 11,853.10 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
76 | Walgreens - Leander | WFB | 5.33000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.22175% | Actual/360 | 16,161.81 | Amortizing Balloon | 120 | 119 | 0 | 0 | 180 | |||||||||||||||||||
77 | Thousand Oaks | CIIICM | 5.17000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.14175% | Actual/360 | 10,042.20 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 5.78000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.67175% | Actual/360 | 9,953.16 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
79 | New Horizons | CIIICM | 5.33000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.30175% | Actual/360 | 9,471.87 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
80 | Lemon Tree | CIIICM | 5.51000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.48175% | Actual/360 | 9,378.87 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
81 | Urbane on 13 Mile | WFB | 5.69000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.58175% | Actual/360 | 9,382.29 | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | |||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 5.61000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.50175% | Actual/360 | 8,189.61 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | |||||||||||||||||||
83 | Charger Square | WFB | 5.94000% | 0.00275% | 0.00500% | 0.10000% | 0.00050% | 5.83175% | Actual/360 | 5,956.98 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | |||||||||||||||||||
84 | Boone Estates | CIIICM | 5.33000% | 0.00275% | 0.00500% | 0.02000% | 0.00050% | 5.30175% | Actual/360 | 5,571.69 | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days)(7) | Grace Period Late (Days)(7) | Appraised Value ($) | Appraisal Date | Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | |||||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 0 | 1 | L(25),D(91),O(4) | 5 | 5 | 205,000,000 | 7/11/2013 | ||||||||||||||||||||
2 | Matrix MHC Portfolio | RMF | 360 | 3 | L(27),D(30),O(3) | 0 | 0 | 194,560,000 | Various | ||||||||||||||||||||
2.01 | Westbridge Manor | RMF | 39,860,000 | 6/27/2013 | |||||||||||||||||||||||||
2.02 | Westbrook | RMF | 28,040,000 | 6/27/2013 | |||||||||||||||||||||||||
2.03 | Avon on the Lake | RMF | 24,000,000 | 6/27/2013 | |||||||||||||||||||||||||
2.04 | Oakland Glens | RMF | 21,780,000 | 6/27/2013 | |||||||||||||||||||||||||
2.05 | Green Park South | RMF | 18,200,000 | 7/5/2013 | |||||||||||||||||||||||||
2.06 | Fairchild Lake | RMF | 15,230,000 | 6/27/2013 | |||||||||||||||||||||||||
2.07 | Cranberry Lake | RMF | 15,530,000 | 6/27/2013 | |||||||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | 11,070,000 | 6/27/2013 | |||||||||||||||||||||||||
2.09 | Holly Hills | RMF | 7,700,000 | 6/27/2013 | |||||||||||||||||||||||||
2.10 | Royal Estates | RMF | 7,150,000 | 6/27/2013 | |||||||||||||||||||||||||
2.11 | Old Orchard | RMF | 6,000,000 | 6/27/2013 | |||||||||||||||||||||||||
3 | Westfield Mission Valley | RBS | 0 | 1 | L(25),D or GRTR 1% or YM(89),O(6) | 5 | 0 | 352,800,000 | 8/13/2013 | ||||||||||||||||||||
4 | One Bridge Street | RBS | 360 | 0 | L(24),D(88),O(8) | 5 | 0 | 70,000,000 | 9/13/2013 | ||||||||||||||||||||
5 | Olympia Development Portfolio I | RMF | 360 | 0 | L(24),D(32),O(4) | 0 | 0 | 50,560,000 | Various | ||||||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | 9,000,000 | 8/26/2013 | |||||||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | 10,400,000 | 8/20/2013 | |||||||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | 6,560,000 | 8/29/2013 | |||||||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | 5,120,000 | 8/21/2013 | |||||||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | 4,920,000 | 8/21/2013 | |||||||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | 4,170,000 | 8/24/2013 | |||||||||||||||||||||||||
5.07 | Applebee's | RMF | 3,190,000 | 8/21/2013 | |||||||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | 3,100,000 | 8/29/2013 | |||||||||||||||||||||||||
5.09 | Bank of America | RMF | 2,100,000 | 8/29/2013 | |||||||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | 2,000,000 | 8/29/2013 | |||||||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 360 | 0 | L(24),D(92),O(4) | 0 | 5 | 43,200,000 | 9/16/2013 | ||||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 37,650,000 | Various | ||||||||||||||||||||
7.01 | Westheimer Road | WFB | 6,900,000 | 8/14/2013 | |||||||||||||||||||||||||
7.02 | Spring Valley Road | WFB | 6,400,000 | 8/14/2013 | |||||||||||||||||||||||||
7.03 | Austin Highway | WFB | 5,800,000 | 8/26/2013 | |||||||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | 5,550,000 | 5/16/2013 | |||||||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | 4,600,000 | 8/14/2013 | |||||||||||||||||||||||||
7.06 | North Belt Line Road | WFB | 4,300,000 | 8/14/2013 | |||||||||||||||||||||||||
7.07 | West Avenue | WFB | 4,100,000 | 8/26/2013 | |||||||||||||||||||||||||
8 | The Barlow | WFB | 360 | 0 | L(24),D(32),O(4) | 5 | 5 | 35,210,000 | 10/2/2013 | ||||||||||||||||||||
9 | Rockwall Market Center | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 31,800,000 | 9/10/2013 | ||||||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | 299 | 1 | L(25),D(32),O(3) | 7 | 7 | 41,100,000 | Various | ||||||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | 24,100,000 | 8/7/2013 | |||||||||||||||||||||||||
10.02 | Tundra Lodge | Basis | 17,000,000 | 8/9/2013 | |||||||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | 359 | 1 | L(26),GRTR1%orYM(90),O(4) | 5 | 5 | 26,520,000 | Various | ||||||||||||||||||||
11.01 | Kroger Taylor | LIG I | 9,300,000 | 6/7/2013 | |||||||||||||||||||||||||
11.02 | Barberton | LIG I | 6,910,000 | 6/7/2013 | |||||||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | 2,170,000 | 6/12/2013 | |||||||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | 3,380,000 | 7/11/2013 | |||||||||||||||||||||||||
11.05 | AW Professional | LIG I | 2,450,000 | 6/7/2013 | |||||||||||||||||||||||||
11.06 | South Haven | LIG I | 2,310,000 | 6/12/2013 | |||||||||||||||||||||||||
12 | Midway Shopping Center | LIG I | 0 | 1 | L(25),D(91),O(4) | 5 | 5 | 31,500,000 | 3/5/2013 | ||||||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 324 | 0 | L(24),D(92),O(4) | 0 | 0 | 21,000,000 | 7/15/2013 | ||||||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 300 | 0 | L(24),GRTR 1% or YM(88),O(8) | 0 | 0 | 27,100,000 | 9/24/2013 | ||||||||||||||||||||
15 | SPS Daly City II | WFB | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 23,500,000 | 8/8/2013 | ||||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 22,200,000 | 9/6/2013 | ||||||||||||||||||||
17 | Home Depot Brush Avenue | RMF | 0 | 1 | L(25),D(88),O(7) | 0 | 0 | 48,200,000 | 7/18/2013 | ||||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 0 | 0 | L(24),D(32),O(4) | 0 | 0 | 21,325,000 | Various | ||||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | 9,150,000 | 9/10/2013 | |||||||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | 7,050,000 | 9/10/2013 | |||||||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | 5,125,000 | 9/11/2013 | �� | ||||||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 23,200,000 | 8/15/2013 | ||||||||||||||||||||
20 | Clark Station | RBS | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 18,100,000 | 8/9/2013 | ||||||||||||||||||||
21 | Montgomery Apartments | RMF | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 16,650,000 | 8/28/2013 | ||||||||||||||||||||
22 | The Bay Club | RMF | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 15,400,000 | 7/10/2013 | ||||||||||||||||||||
23 | Midway Atriums | LIG I | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 15,650,000 | 7/19/2013 | ||||||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 14,600,000 | 7/10/2013 | ||||||||||||||||||||
24.01 | Eagles Nest | RMF | 10,100,000 | 7/10/2013 | |||||||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | 4,500,000 | 7/10/2013 | |||||||||||||||||||||||||
25 | Landerwood Crossing | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 14,250,000 | 5/29/2013 | ||||||||||||||||||||
26 | Staybridge Suites - Minot | WFB | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 17,500,000 | 7/9/2012 | ||||||||||||||||||||
27 | Oak Hill Apartments | Basis | 360 | 0 | L(24),D(94),O(2) | 5 | 5 | 14,200,000 | 8/29/2013 | ||||||||||||||||||||
28 | Reserve at Garden Lake | RMF | 360 | 1 | L(25),D(31),O(4) | 0 | 0 | 11,670,000 | 9/11/2013 | ||||||||||||||||||||
29 | The Islands of Statesboro | WFB | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 13,800,000 | 8/12/2013 | ||||||||||||||||||||
30 | Huntington Ridge | Basis | 360 | 0 | L(24),D(94),O(2) | 5 | 5 | 12,410,000 | 9/10/2013 | ||||||||||||||||||||
31 | Klamath Falls Town Center | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 12,000,000 | 8/15/2013 | ||||||||||||||||||||
32 | Family Dollar Portfolio | Basis | 360 | 1 | L(25),D(93),O(2) | 5 | 5 | 15,450,000 | Various | ||||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | 2,000,000 | 8/20/2013 | |||||||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | 1,800,000 | 3/1/2013 | |||||||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | 1,630,000 | 1/15/2013 | |||||||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | 1,520,000 | 8/21/2013 | |||||||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | 1,540,000 | 8/22/2013 | |||||||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | 1,250,000 | 8/21/2013 | |||||||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | 1,260,000 | 4/2/2013 | |||||||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | 1,140,000 | 8/20/2013 | |||||||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | 1,210,000 | 3/19/2013 | |||||||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | 1,150,000 | 8/22/2013 | |||||||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | 950,000 | 8/20/2013 | |||||||||||||||||||||||||
33 | 690 Merrill Road | LIG I | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 13,100,000 | 7/10/2013 | ||||||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 12,100,000 | 8/1/2013 | ||||||||||||||||||||
35 | Hampton Inn - Novi | WFB | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 14,000,000 | 8/1/2013 | ||||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 10,540,000 | Various | ||||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | 3,380,000 | 5/21/2013 | |||||||||||||||||||||||||
36.02 | 7840 Farley | WFB | 2,950,000 | 5/15/2013 | |||||||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | 2,280,000 | 5/21/2013 | |||||||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | 1,930,000 | 5/21/2013 | |||||||||||||||||||||||||
37 | Atlanta GSA | RBS | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 13,900,000 | 9/9/2013 | ||||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 15,500,000 | 8/15/2013 | ||||||||||||||||||||
39 | City Centre | LIG I | 297 | 3 | L(27),D(89),O(4) | 5 | 5 | 10,000,000 | 4/18/2013 | ||||||||||||||||||||
40 | Locust Grove Village | WFB | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 11,700,000 | 7/24/2013 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days)(7) | Grace Period Late (Days)(7) | Appraised Value ($) | Appraisal Date | Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | |||||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 300 | 0 | L(24),D(92),O(4) | 5 | 5 | 17,500,000 | 4/1/2013 | ||||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | 7,800,000 | 4/1/2013 | |||||||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | 5,300,000 | 4/1/2013 | |||||||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | 4,400,000 | 4/1/2013 | |||||||||||||||||||||||||
42 | Village at Robinson Farm | WFB | 299 | 1 | L(25),D(91),O(4) | 5 | 0 | 9,800,000 | 7/29/2013 | ||||||||||||||||||||
43 | Park Plaza Shopping Center | WFB | 360 | 0 | L(24),D(89),O(7) | 5 | 5 | 11,770,000 | 8/30/2013 | ||||||||||||||||||||
44 | Lincoln Park MHC | CIIICM | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 8,900,000 | 8/16/2013 | ||||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 11,100,000 | 8/1/2013 | ||||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 8,900,000 | 8/16/2013 | ||||||||||||||||||||
47 | Point Richmond Self Storage | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 12,660,000 | 8/28/2013 | ||||||||||||||||||||
48 | Candlewood Suites | Basis | 300 | 0 | L(24),D(94),O(2) | 5 | 5 | 8,500,000 | 9/25/2013 | ||||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 264 | 2 | L(26),D(90),O(4) | 5 | 5 | 9,200,000 | 9/1/2013 | ||||||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 8,500,000 | 9/10/2013 | ||||||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 7,200,000 | 8/16/2013 | ||||||||||||||||||||
52 | Lakeside Plaza | Basis | 359 | 1 | L(25),D(92),O(3) | 5 | 5 | 6,750,000 | 8/31/2013 | ||||||||||||||||||||
53 | Park Valley | RBS | 360 | 1 | L(25),D(91),O(4) | 5 | 0 | 6,350,000 | 6/20/2013 | ||||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 6,300,000 | 7/10/2013 | ||||||||||||||||||||
55 | The Grove Villas | CIIICM | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 6,300,000 | 7/26/2013 | ||||||||||||||||||||
56 | Arlington MHC | CIIICM | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 6,400,000 | 8/8/2013 | ||||||||||||||||||||
57 | Your Extra Attic Windward | RBS | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 5,900,000 | 8/30/2013 | ||||||||||||||||||||
58 | Champions Business Park | CIIICM | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 5,400,000 | 8/28/2013 | ||||||||||||||||||||
59 | Royal Plaza Building | WFB | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 10,000,000 | 7/25/2013 | ||||||||||||||||||||
60 | Rockwood MHP | CIIICM | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 5,900,000 | 9/30/2013 | ||||||||||||||||||||
61 | Pleasant Valley | CIIICM | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 5,300,000 | 7/15/2013 | ||||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | 360 | 0 | L(24),D(92),O(4) | 0 | 5 | 7,090,000 | 8/19/2013 | ||||||||||||||||||||
63 | Walgreens - Prattville | WFB | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,700,000 | 7/10/2013 | ||||||||||||||||||||
64 | Walgreens - Suwanee | WFB | 239 | 1 | L(25),D(91),O(4) | 5 | 5 | 5,300,000 | 5/24/2013 | ||||||||||||||||||||
65 | Broad Street Commons | WFB | 358 | 2 | L(26),D(89),O(5) | 5 | 5 | 5,250,000 | 7/31/2013 | ||||||||||||||||||||
66 | Antelope Self Storage | WFB | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 5,790,000 | 7/24/2013 | ||||||||||||||||||||
67 | Sunset MHC | CIIICM | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 4,500,000 | 8/21/2013 | ||||||||||||||||||||
68 | EZ Storage - Wayne | WFB | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,000,000 | 7/18/2013 | ||||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 360 | 0 | L(24),D(94),O(2) | 5 | 5 | 4,400,000 | 9/16/2013 | ||||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,100,000 | 7/18/2013 | ||||||||||||||||||||
71 | Shops at Dana Park | WFB | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,500,000 | 9/5/2013 | ||||||||||||||||||||
72 | Fort Security Self Storage | WFB | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 3,500,000 | 7/17/2013 | ||||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 360 | 0 | L(24),GRTR 1% or YM(89),O(7) | 5 | 5 | 4,800,000 | 9/11/2013 | ||||||||||||||||||||
73.01 | Lancaster | RBS | 2,500,000 | 9/11/2013 | |||||||||||||||||||||||||
73.02 | Palmdale | RBS | 2,300,000 | 9/11/2013 | |||||||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | 299 | 1 | L(25),D(31),O(4) | 5 | 5 | 5,080,000 | 5/24/2013 | ||||||||||||||||||||
75 | Benton's Crossing | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 3,000,000 | 8/20/2013 | ||||||||||||||||||||
76 | Walgreens - Leander | WFB | 179 | 1 | L(13),GRTR 1% or YM(103),O(4) | 5 | 5 | 3,930,000 | 6/16/2013 | ||||||||||||||||||||
77 | Thousand Oaks | CIIICM | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 2,450,000 | 7/10/2013 | ||||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 3,200,000 | 8/30/2013 | ||||||||||||||||||||
79 | New Horizons | CIIICM | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 2,610,000 | 8/19/2013 | ||||||||||||||||||||
80 | Lemon Tree | CIIICM | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 2,600,000 | 9/5/2013 | ||||||||||||||||||||
81 | Urbane on 13 Mile | WFB | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 1,950,000 | 8/7/2013 | ||||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 2,220,000 | 8/14/2013 | ||||||||||||||||||||
83 | Charger Square | WFB | 360 | 0 | L(24),D(91),O(5) | 5 | 5 | 1,475,000 | 9/4/2013 | ||||||||||||||||||||
84 | Boone Estates | CIIICM | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 1,610,000 | 8/19/2013 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Coop - Coop Units | Coop - Sponsor/Investor Carry | UW NOI DSCR (x)(5) | UW NCF DSCR (x)(5) | Cut-off Date LTV Ratio(5) | LTV Ratio at Maturity or ARD(5) | Cut-off Date UW NOI Debt Yield(5) | Cut-off Date UW NCF Debt Yield(5) | UW Revenues ($) | UW Expenses ($) | UW Net Operating Income ($) | UW Replacement ($) | UW TI/LC ($) | UW Net Cash Flow ($) | |||||||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 3.91 | 3.37 | 36.6% | 36.6% | 19.8% | 17.0% | 51,251,619 | 36,429,579 | 14,822,040 | 0 | 0 | 12,771,975 | |||||||||||||||||||
2 | Matrix MHC Portfolio | RMF | 1.51 | 1.47 | 69.4% | 66.2% | 11.1% | 10.9% | 24,867,276 | 9,840,909 | 15,026,367 | 372,350 | 0 | 14,654,017 | |||||||||||||||||||
2.01 | Westbridge Manor | RMF | 5,637,448 | 2,348,286 | 3,289,162 | 101,925 | 0 | 3,187,237 | |||||||||||||||||||||||||
2.02 | Westbrook | RMF | 3,050,577 | 676,981 | 2,373,596 | 34,150 | 0 | 2,339,446 | |||||||||||||||||||||||||
2.03 | Avon on the Lake | RMF | 2,987,722 | 1,174,871 | 1,812,851 | 34,725 | 0 | 1,778,126 | |||||||||||||||||||||||||
2.04 | Oakland Glens | RMF | 3,015,487 | 1,214,533 | 1,800,953 | 51,125 | 0 | 1,749,828 | |||||||||||||||||||||||||
2.05 | Green Park South | RMF | 2,139,592 | 793,022 | 1,346,570 | 20,750 | 0 | 1,325,820 | |||||||||||||||||||||||||
2.06 | Fairchild Lake | RMF | 1,814,210 | 658,019 | 1,156,191 | 28,375 | 0 | 1,127,816 | |||||||||||||||||||||||||
2.07 | Cranberry Lake | RMF | 1,764,233 | 714,030 | 1,050,203 | 20,775 | 0 | 1,029,428 | |||||||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | 1,877,085 | 987,238 | 889,846 | 38,650 | 0 | 851,196 | |||||||||||||||||||||||||
2.09 | Holly Hills | RMF | 974,463 | 514,931 | 459,532 | 17,600 | 0 | 441,932 | |||||||||||||||||||||||||
2.10 | Royal Estates | RMF | 806,566 | 407,436 | 399,130 | 10,525 | 0 | 388,605 | |||||||||||||||||||||||||
2.11 | Old Orchard | RMF | 799,893 | 351,562 | 448,332 | 13,750 | 0 | 434,582 | |||||||||||||||||||||||||
3 | Westfield Mission Valley | RBS | 3.24 | 3.12 | 43.9% | 43.9% | 14.9% | 14.4% | 31,522,806 | 8,362,511 | 23,160,295 | 223,855 | 631,961 | 22,304,479 | |||||||||||||||||||
4 | One Bridge Street | RBS | 1.38 | 1.31 | 74.3% | 61.6% | 9.2% | 8.7% | 7,443,995 | 2,675,635 | 4,768,361 | 48,851 | 196,316 | 4,523,194 | |||||||||||||||||||
5 | Olympia Development Portfolio I | RMF | 1.52 | 1.30 | 69.5% | 65.9% | 9.8% | 8.4% | 14,651,618 | 11,196,720 | 3,454,899 | 15,389 | 23,418 | 2,944,511 | |||||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | 760,029 | 226,601 | 533,427 | 4,877 | 7,315 | 521,235 | |||||||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | 11,789,517 | 10,779,813 | 1,009,704 | 0 | 0 | 538,123 | |||||||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | 385,793 | 10,944 | 374,849 | 1,512 | 2,268 | 371,069 | |||||||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | 326,340 | 9,794 | 316,546 | 1,512 | 2,268 | 312,766 | |||||||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | 313,600 | 10,741 | 302,859 | 1,512 | 2,268 | 299,079 | |||||||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | 274,396 | 8,716 | 265,680 | 1,512 | 2,268 | 261,900 | |||||||||||||||||||||||||
5.07 | Applebee's | RMF | 195,652 | 10,228 | 185,424 | 0 | 678 | 184,746 | |||||||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | 299,514 | 97,171 | 202,342 | 3,090 | 4,292 | 194,961 | |||||||||||||||||||||||||
5.09 | Bank of America | RMF | 137,963 | 8,282 | 129,681 | 440 | 660 | 128,581 | |||||||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | 168,815 | 34,430 | 134,385 | 934 | 1,401 | 132,050 | |||||||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 1.70 | 1.57 | 69.7% | 57.3% | 11.0% | 10.1% | 6,601,349 | 3,285,765 | 3,315,583 | 0 | 0 | 3,051,529 | |||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | 1.57 | 1.52 | 71.2% | 58.2% | 9.9% | 9.7% | 4,412,027 | 1,752,205 | 2,659,822 | 69,137 | 0 | 2,590,685 | |||||||||||||||||||
7.01 | Westheimer Road | WFB | 802,604 | 347,424 | 455,180 | 8,606 | 0 | 446,574 | |||||||||||||||||||||||||
7.02 | Spring Valley Road | WFB | 757,080 | 280,957 | 476,124 | 10,327 | 0 | 465,797 | |||||||||||||||||||||||||
7.03 | Austin Highway | WFB | 636,019 | 201,371 | 434,649 | 10,815 | 0 | 423,834 | |||||||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | 629,547 | 217,085 | 412,462 | 7,875 | 0 | 404,587 | |||||||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | 551,494 | 259,830 | 291,663 | 11,407 | 0 | 280,256 | |||||||||||||||||||||||||
7.06 | North Belt Line Road | WFB | 534,056 | 247,174 | 286,882 | 9,367 | 0 | 277,514 | |||||||||||||||||||||||||
7.07 | West Avenue | WFB | 501,227 | 198,364 | 302,863 | 10,740 | 0 | 292,124 | |||||||||||||||||||||||||
8 | The Barlow | WFB | 1.59 | 1.48 | 67.6% | 63.1% | 9.6% | 9.0% | 3,146,030 | 851,992 | 2,294,038 | 26,235 | 125,718 | 2,142,085 | |||||||||||||||||||
9 | Rockwall Market Center | WFB | 1.45 | 1.33 | 72.5% | 65.6% | 9.4% | 8.6% | 3,095,054 | 929,716 | 2,165,338 | 71,078 | 117,763 | 1,976,496 | |||||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | 2.10 | 1.75 | 55.9% | 50.3% | 15.6% | 13.0% | 15,045,322 | 11,456,031 | 3,589,291 | 0 | 0 | 2,987,478 | |||||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | 8,147,783 | 6,138,312 | 2,009,471 | 0 | 0 | 1,683,560 | |||||||||||||||||||||||||
10.02 | Tundra Lodge | Basis | 6,897,540 | 5,317,720 | 1,579,820 | 0 | 0 | 1,303,918 | |||||||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | 1.49 | 1.29 | 71.8% | 60.4% | 10.3% | 9.0% | 2,984,030 | 1,013,740 | 1,970,290 | 100,104 | 157,157 | 1,713,029 | |||||||||||||||||||
11.01 | Kroger Taylor | LIG I | 972,493 | 307,237 | 665,256 | 37,962 | 46,118 | 581,176 | |||||||||||||||||||||||||
11.02 | Barberton | LIG I | 734,173 | 295,855 | 438,318 | 29,595 | 26,546 | 382,177 | |||||||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | 320,331 | 99,665 | 220,666 | 16,814 | 21,565 | 182,287 | |||||||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | �� | LIG I | 375,755 | 164,107 | 211,648 | 5,476 | 3,083 | 203,089 | ||||||||||||||||||||||||
11.05 | AW Professional | LIG I | 269,478 | 61,458 | 208,020 | 4,000 | 24,997 | 179,023 | |||||||||||||||||||||||||
11.06 | South Haven | LIG I | 311,800 | 85,418 | 226,382 | 6,257 | 34,848 | 185,277 | |||||||||||||||||||||||||
12 | Midway Shopping Center | LIG I | 3.04 | 2.79 | 54.0% | 54.0% | 14.3% | 13.2% | 3,061,089 | 622,919 | 2,438,170 | 39,138 | 161,692 | 2,237,340 | |||||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 1.34 | 1.25 | 75.0% | 58.3% | 8.9% | 8.4% | 1,994,123 | 589,230 | 1,404,893 | 50,309 | 39,089 | 1,315,495 | |||||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 1.78 | 1.69 | 55.0% | 41.7% | 13.0% | 12.3% | 1,999,493 | 59,985 | 1,939,508 | 37,275 | 63,314 | 1,838,919 | |||||||||||||||||||
15 | SPS Daly City II | WFB | 1.55 | 1.54 | 61.7% | 53.7% | 10.2% | 10.1% | 2,053,919 | 568,170 | 1,485,749 | 14,041 | 0 | 1,471,709 | |||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 1.23 | 1.20 | 65.3% | 53.7% | 7.9% | 7.7% | 1,370,296 | 222,233 | 1,148,063 | 3,595 | 29,226 | 1,115,243 | |||||||||||||||||||
17 | Home Depot Brush Avenue | RMF | 1.60 | 1.60 | 56.0% | 56.0% | 7.9% | 7.9% | 4,148,134 | 2,001,746 | 2,146,389 | 0 | 0 | 2,146,389 | |||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 2.27 | 2.24 | 66.6% | 66.6% | 9.9% | 9.8% | 2,390,356 | 986,547 | 1,403,809 | 16,823 | 0 | 1,386,986 | |||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | 927,490 | 340,273 | 587,217 | 9,068 | 0 | 578,149 | |||||||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | 893,574 | 424,248 | 469,326 | 0 | 0 | 469,326 | |||||||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | 569,292 | 222,026 | 347,266 | 7,755 | 0 | 339,511 | |||||||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 2.24 | 2.02 | 60.3% | 49.6% | 14.4% | 13.0% | 4,916,226 | 2,896,587 | 2,019,639 | 0 | 0 | 1,822,990 | |||||||||||||||||||
20 | Clark Station | RBS | 1.40 | 1.27 | 69.1% | 57.1% | 9.2% | 8.3% | 1,578,656 | 430,013 | 1,148,643 | 30,842 | 74,974 | 1,042,827 | |||||||||||||||||||
21 | Montgomery Apartments | RMF | 1.42 | 1.36 | 71.2% | 62.0% | 9.5% | 9.1% | 1,835,224 | 713,666 | 1,121,558 | 47,180 | 0 | 1,074,379 | |||||||||||||||||||
22 | The Bay Club | RMF | 1.56 | 1.48 | 75.0% | 69.3% | 10.3% | 9.7% | 2,119,073 | 933,391 | 1,185,681 | 62,000 | 0 | 1,123,681 | |||||||||||||||||||
23 | Midway Atriums | LIG I | 1.58 | 1.26 | 71.4% | 59.9% | 10.9% | 8.7% | 2,972,607 | 1,757,908 | 1,214,699 | 41,700 | 203,042 | 969,957 | |||||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 1.50 | 1.38 | 74.9% | 62.8% | 10.3% | 9.5% | 2,574,818 | 1,450,564 | 1,124,254 | 88,000 | 0 | 1,036,254 | |||||||||||||||||||
24.01 | Eagles Nest | RMF | 1,779,642 | 988,970 | 790,672 | 58,000 | 0 | 732,672 | |||||||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | 795,176 | 461,594 | 333,582 | 30,000 | 0 | 303,582 | |||||||||||||||||||||||||
25 | Landerwood Crossing | WFB | 1.51 | 1.41 | 71.9% | 59.2% | 9.8% | 9.1% | 1,498,177 | 496,024 | 1,002,153 | 9,902 | 59,927 | 932,323 | |||||||||||||||||||
26 | Staybridge Suites - Minot | WFB | 2.78 | 2.56 | 57.1% | 43.2% | 20.2% | 18.6% | 4,011,277 | 1,997,367 | 2,013,909 | 0 | 0 | 1,853,458 | |||||||||||||||||||
27 | Oak Hill Apartments | Basis | 1.44 | 1.40 | 69.7% | 58.2% | 9.8% | 9.5% | 1,485,146 | 511,473 | 973,673 | 32,400 | 0 | 941,273 | |||||||||||||||||||
28 | Reserve at Garden Lake | RMF | 1.65 | 1.51 | 75.0% | 70.1% | 10.2% | 9.3% | 2,089,144 | 1,197,094 | 892,050 | 75,894 | 0 | 816,156 | |||||||||||||||||||
29 | The Islands of Statesboro | WFB | 1.72 | 1.62 | 63.3% | 51.9% | 11.0% | 10.3% | 2,010,838 | 1,051,203 | 959,636 | 59,700 | 0 | 899,936 | |||||||||||||||||||
30 | Huntington Ridge | Basis | 1.46 | 1.34 | 68.5% | 57.2% | 9.9% | 9.1% | 1,790,843 | 947,637 | 843,206 | 69,600 | 0 | 773,606 | |||||||||||||||||||
31 | Klamath Falls Town Center | WFB | 1.78 | 1.63 | 70.8% | 58.2% | 11.5% | 10.5% | 1,266,681 | 289,262 | 977,419 | 21,356 | 63,208 | 892,855 | |||||||||||||||||||
32 | Family Dollar Portfolio | Basis | 1.93 | 1.78 | 53.7% | 49.9% | 13.2% | 12.2% | 1,590,247 | 496,734 | 1,093,513 | 15,527 | 68,803 | 1,009,183 | |||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | 170,218 | 32,413 | 137,805 | 1,248 | 6,320 | 130,239 | |||||||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | 209,095 | 84,555 | 124,540 | 1,248 | 6,320 | 116,972 | |||||||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | 148,302 | 26,787 | 121,515 | 1,241 | 6,282 | 113,992 | |||||||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | 160,387 | 50,492 | 109,895 | 1,248 | 6,320 | 102,327 | |||||||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | 175,256 | 64,933 | 110,323 | 3,410 | 7,451 | 99,460 | |||||||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | 120,102 | 39,255 | 80,847 | 1,080 | 5,469 | 74,298 | |||||||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | 147,772 | 53,871 | 93,901 | 1,200 | 6,076 | 86,625 | |||||||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | 113,611 | 36,424 | 77,187 | 1,354 | 6,856 | 68,979 | |||||||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | 124,953 | 36,067 | 88,886 | 1,248 | 6,320 | 81,320 | |||||||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | 129,652 | 43,052 | 86,600 | 1,200 | 6,076 | 79,324 | |||||||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | 90,899 | 28,887 | 62,012 | 1,050 | 5,317 | 55,645 | |||||||||||||||||||||||||
33 | 690 Merrill Road | LIG I | 1.69 | 1.46 | 61.1% | 50.4% | 11.0% | 9.5% | 1,369,275 | 485,641 | 883,634 | 45,736 | 75,444 | 762,454 | |||||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 1.80 | 1.60 | 65.9% | 50.8% | 13.7% | 12.1% | 3,121,015 | 2,029,004 | 1,092,011 | 0 | 0 | 967,171 | |||||||||||||||||||
35 | Hampton Inn - Novi | WFB | 1.88 | 1.68 | 57.0% | 43.9% | 14.2% | 12.7% | 2,979,682 | 1,844,250 | 1,135,432 | 0 | 0 | 1,016,245 | |||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 1.66 | 1.60 | 75.0% | 61.5% | 10.6% | 10.2% | 1,600,341 | 762,660 | 837,681 | 30,638 | 0 | 807,043 | |||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | 530,653 | 226,394 | 304,259 | 10,448 | 0 | 293,811 | |||||||||||||||||||||||||
36.02 | 7840 Farley | WFB | 407,418 | 194,942 | 212,476 | 7,810 | 0 | 204,665 | |||||||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | 349,532 | 183,328 | 166,204 | 7,107 | 0 | 159,097 | |||||||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | 312,739 | 157,996 | 154,743 | 5,273 | 0 | 149,471 | |||||||||||||||||||||||||
37 | Atlanta GSA | RBS | 2.15 | 2.12 | 54.6% | 52.1% | 13.5% | 13.3% | 1,438,843 | 414,950 | 1,023,893 | 15,001 | 0 | 1,008,892 | |||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 1.55 | 1.46 | 48.4% | 39.6% | 9.8% | 9.3% | 1,064,069 | 325,613 | 738,457 | 1,000 | 42,563 | 694,894 | |||||||||||||||||||
39 | City Centre | LIG I | 1.70 | 1.50 | 74.7% | 57.0% | 12.5% | 11.1% | 1,282,823 | 349,533 | 933,290 | 18,790 | 88,296 | 826,204 | |||||||||||||||||||
40 | Locust Grove Village | WFB | 1.50 | 1.36 | 61.5% | 46.7% | 11.0% | 10.0% | 1,088,972 | 296,977 | 791,995 | 21,750 | 54,202 | 716,044 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Coop - Coop Units | Coop - Sponsor/Investor Carry | UW NOI DSCR (x)(5) | UW NCF DSCR (x)(5) | Cut-off Date LTV Ratio(5) | LTV Ratio at Maturity or ARD(5) | Cut-off Date UW NOI Debt Yield(5) | Cut-off Date UW NCF Debt Yield(5) | UW Revenues ($) | UW Expenses ($) | UW Net Operating Income ($) | UW Replacement ($) | UW TI/LC ($) | UW Net Cash Flow ($) | |||||||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 2.62 | 2.17 | 40.0% | 30.2% | 18.9% | 15.7% | 4,334,766 | 3,008,298 | 1,326,468 | 0 | 0 | 1,097,576 | |||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | 1,714,873 | 1,195,377 | 519,496 | 0 | 0 | 422,211 | |||||||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | 1,427,025 | 990,353 | 436,672 | 0 | 0 | 369,681 | |||||||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | 1,192,868 | 822,568 | 370,300 | 0 | 0 | 305,684 | |||||||||||||||||||||||||
42 | Village at Robinson Farm | WFB | 1.51 | 1.44 | 69.8% | 53.1% | 11.1% | 10.5% | 1,043,461 | 285,184 | 758,277 | 7,947 | 31,417 | 718,913 | |||||||||||||||||||
43 | Park Plaza Shopping Center | WFB | 2.04 | 1.86 | 55.2% | 45.1% | 12.9% | 11.7% | 1,026,125 | 189,868 | 836,257 | 11,115 | 62,090 | 763,052 | |||||||||||||||||||
44 | Lincoln Park MHC | CIIICM | 1.50 | 1.48 | 73.0% | 60.4% | 9.9% | 9.7% | 943,216 | 300,904 | 642,312 | 10,000 | 0 | 632,312 | |||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 1.79 | 1.59 | 58.4% | 45.0% | 13.6% | 12.1% | 2,344,693 | 1,465,398 | 879,295 | 0 | 0 | 785,507 | |||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 1.42 | 1.40 | 68.5% | 58.2% | 9.4% | 9.3% | 816,953 | 244,931 | 572,022 | 5,791 | 0 | 566,231 | |||||||||||||||||||
47 | Point Richmond Self Storage | WFB | 2.03 | 2.00 | 48.0% | 39.3% | 12.8% | 12.6% | 1,187,934 | 407,574 | 780,360 | 11,986 | 0 | 768,374 | |||||||||||||||||||
48 | Candlewood Suites | Basis | 1.65 | 1.49 | 70.0% | 52.5% | 11.7% | 10.5% | 1,500,583 | 804,988 | 695,595 | 0 | 0 | 627,685 | |||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 1.67 | 1.52 | 62.0% | 43.7% | 12.5% | 11.5% | 912,685 | 197,668 | 715,016 | 9,967 | 52,332 | 652,717 | |||||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 1.65 | 1.39 | 64.7% | 49.0% | 11.9% | 10.1% | 2,556,983 | 1,899,736 | 657,248 | 0 | 0 | 554,968 | |||||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 1.71 | 1.68 | 70.6% | 58.5% | 11.2% | 11.1% | 1,006,596 | 434,556 | 572,040 | 9,550 | 0 | 562,490 | |||||||||||||||||||
52 | Lakeside Plaza | Basis | 1.55 | 1.40 | 72.5% | 60.2% | 10.3% | 9.3% | 663,109 | 157,455 | 505,654 | 10,005 | 38,613 | 457,036 | |||||||||||||||||||
53 | Park Valley | RBS | 1.80 | 1.58 | 75.0% | 63.3% | 11.6% | 10.2% | 1,619,774 | 1,065,767 | 554,007 | 69,500 | 0 | 484,507 | |||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 1.69 | 1.66 | 75.0% | 62.0% | 11.1% | 10.9% | 736,020 | 210,949 | 525,071 | 8,700 | 0 | 516,371 | |||||||||||||||||||
55 | The Grove Villas | CIIICM | 1.43 | 1.30 | 71.0% | 59.7% | 10.0% | 9.0% | 899,894 | 452,829 | 447,065 | 43,200 | 0 | 403,865 | |||||||||||||||||||
56 | Arlington MHC | CIIICM | 1.67 | 1.62 | 64.5% | 53.4% | 11.0% | 10.7% | 808,178 | 353,929 | 454,250 | 14,050 | 0 | 440,200 | |||||||||||||||||||
57 | Your Extra Attic Windward | RBS | 1.53 | 1.49 | 67.8% | 56.3% | 10.2% | 9.9% | 719,039 | 310,317 | 408,722 | 11,263 | 0 | 397,459 | |||||||||||||||||||
58 | Champions Business Park | CIIICM | 1.45 | 1.34 | 74.1% | 56.5% | 10.8% | 10.0% | 862,269 | 430,162 | 432,106 | 32,206 | 0 | 399,901 | |||||||||||||||||||
59 | Royal Plaza Building | WFB | 2.57 | 2.17 | 39.9% | 30.5% | 19.0% | 16.1% | 1,384,172 | 623,732 | 760,440 | 15,478 | 103,384 | 641,579 | |||||||||||||||||||
60 | Rockwood MHP | CIIICM | 1.44 | 1.40 | 65.7% | 50.1% | 10.7% | 10.4% | 859,042 | 444,646 | 414,396 | 11,200 | 0 | 403,196 | |||||||||||||||||||
61 | Pleasant Valley | CIIICM | 1.40 | 1.34 | 70.8% | 53.3% | 10.0% | 9.6% | 662,608 | 286,527 | 376,081 | 15,850 | 0 | 360,231 | |||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | 1.86 | 1.75 | 49.4% | 44.0% | 12.5% | 11.8% | 611,076 | 172,757 | 438,319 | 4,069 | 22,687 | 411,563 | |||||||||||||||||||
63 | Walgreens - Prattville | WFB | 1.25 | 1.24 | 74.4% | 56.5% | 9.1% | 9.1% | 328,830 | 9,865 | 318,965 | 2,174 | 0 | 316,792 | |||||||||||||||||||
64 | Walgreens - Suwanee | WFB | 1.26 | 1.26 | 62.1% | 39.4% | 10.1% | 10.1% | 344,350 | 11,345 | 333,005 | 0 | 0 | 333,005 | |||||||||||||||||||
65 | Broad Street Commons | WFB | 1.50 | 1.39 | 61.8% | 51.7% | 10.2% | 9.5% | 518,329 | 186,096 | 332,233 | 3,216 | 21,626 | 307,390 | |||||||||||||||||||
66 | Antelope Self Storage | WFB | 1.87 | 1.81 | 53.5% | 44.5% | 12.6% | 12.1% | 657,883 | 268,955 | 388,928 | 12,791 | 0 | 376,137 | |||||||||||||||||||
67 | Sunset MHC | CIIICM | 1.75 | 1.70 | 68.8% | 57.0% | 11.5% | 11.2% | 687,878 | 331,092 | 356,787 | 10,350 | 0 | 346,437 | |||||||||||||||||||
68 | EZ Storage - Wayne | WFB | 1.45 | 1.39 | 71.2% | 54.5% | 10.9% | 10.4% | 624,924 | 316,049 | 308,876 | 12,872 | 0 | 296,003 | |||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 2.12 | 1.85 | 63.6% | 53.0% | 14.3% | 12.4% | 1,276,232 | 876,622 | 399,610 | 0 | 0 | 348,561 | |||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | 1.49 | 1.44 | 65.8% | 50.3% | 11.1% | 10.8% | 595,727 | 295,438 | 300,289 | 9,475 | 0 | 290,814 | |||||||||||||||||||
71 | Shops at Dana Park | WFB | 1.71 | 1.57 | 58.3% | 48.7% | 11.6% | 10.7% | 421,019 | 116,513 | 304,507 | 5,293 | 19,141 | 280,073 | |||||||||||||||||||
72 | Fort Security Self Storage | WFB | 1.50 | 1.44 | 74.2% | 62.5% | 10.4% | 10.1% | 495,698 | 224,283 | 271,416 | 10,299 | 0 | 261,116 | |||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 2.29 | 2.22 | 52.1% | 42.9% | 14.9% | 14.4% | 655,700 | 283,799 | 371,901 | 11,205 | 0 | 360,696 | |||||||||||||||||||
73.01 | Lancaster | RBS | 349,291 | 138,227 | 211,064 | 5,611 | 0 | 205,453 | |||||||||||||||||||||||||
73.02 | Palmdale | RBS | 306,409 | 145,572 | 160,837 | 5,595 | 0 | 155,243 | |||||||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | 2.29 | 1.83 | 43.2% | 38.5% | 15.9% | 12.7% | 533,580 | 184,672 | 348,908 | 14,613 | 54,797 | 279,498 | |||||||||||||||||||
75 | Benton's Crossing | WFB | 1.65 | 1.50 | 68.0% | 57.2% | 11.5% | 10.5% | 360,928 | 126,133 | 234,795 | 2,851 | 18,371 | 213,574 | |||||||||||||||||||
76 | Walgreens - Leander | WFB | 1.28 | 1.27 | 50.7% | 22.0% | 12.4% | 12.3% | 258,990 | 10,973 | 248,017 | 2,184 | 0 | 245,833 | |||||||||||||||||||
77 | Thousand Oaks | CIIICM | 1.60 | 1.57 | 74.9% | 61.9% | 10.5% | 10.3% | 314,486 | 121,633 | 192,853 | 4,100 | 0 | 188,753 | |||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 1.47 | 1.44 | 53.1% | 44.8% | 10.3% | 10.1% | 370,967 | 195,238 | 175,729 | 4,024 | 0 | 171,705 | |||||||||||||||||||
79 | New Horizons | CIIICM | 1.88 | 1.83 | 65.1% | 54.1% | 12.6% | 12.3% | 371,882 | 158,122 | 213,759 | 5,400 | 0 | 208,359 | |||||||||||||||||||
80 | Lemon Tree | CIIICM | 1.79 | 1.70 | 63.5% | 53.0% | 12.2% | 11.6% | 394,508 | 193,445 | 201,063 | 9,350 | 0 | 191,713 | |||||||||||||||||||
81 | Urbane on 13 Mile | WFB | 1.43 | 1.36 | 76.8% | 58.9% | 10.7% | 10.2% | 258,666 | 98,149 | 160,516 | 7,920 | 0 | 152,596 | |||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 1.86 | 1.82 | 64.1% | 53.8% | 12.8% | 12.5% | 316,969 | 134,555 | 182,414 | 3,900 | 0 | 178,514 | |||||||||||||||||||
83 | Charger Square | WFB | 1.79 | 1.68 | 67.8% | 57.4% | 12.8% | 12.0% | 226,940 | 98,681 | 128,259 | 2,170 | 6,220 | 119,869 | |||||||||||||||||||
84 | Boone Estates | CIIICM | 1.96 | 1.89 | 62.1% | 51.6% | 13.1% | 12.7% | 284,345 | 153,568 | 130,777 | 4,250 | 0 | 126,527 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Occupancy Rate(4) | Occupancy as-of Date | UW Hotel ADR | UW Hotel RevPAR | Most Recent Period(8) | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | |||||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 67.4% | 6/30/2013 | 210 | 141 | TTM 6/30/2013 | 51,521,525 | 35,742,469 | 15,779,056 | 2,060,861 | 13,718,195 | 210 | 141 | |||||||||||||||
2 | Matrix MHC Portfolio | RMF | 69.6% | Various | TTM 6/30/2013 | 24,436,717 | 8,907,168 | 15,529,549 | 23,794 | 15,505,755 | |||||||||||||||||||
2.01 | Westbridge Manor | RMF | 58.7% | 5/1/2013 | TTM 6/30/2013 | 5,391,826 | 2,063,475 | 3,328,351 | 23,794 | 3,304,557 | |||||||||||||||||||
2.02 | Westbrook | RMF | 94.3% | 5/1/2013 | TTM 6/30/2013 | 3,054,208 | 539,805 | 2,514,403 | 0 | 2,514,403 | |||||||||||||||||||
2.03 | Avon on the Lake | RMF | 74.2% | 5/1/2013 | TTM 6/30/2013 | 2,986,703 | 1,054,497 | 1,932,206 | 0 | 1,932,206 | |||||||||||||||||||
2.04 | Oakland Glens | RMF | 58.2% | 5/1/2013 | TTM 6/30/2013 | 2,984,936 | 1,092,440 | 1,892,496 | 0 | 1,892,496 | |||||||||||||||||||
2.05 | Green Park South | RMF | 99.0% | 6/28/2013 | TTM 6/30/2013 | 2,062,666 | 898,290 | 1,164,376 | 0 | 1,164,376 | |||||||||||||||||||
2.06 | Fairchild Lake | RMF | 75.1% | 5/1/2013 | TTM 6/30/2013 | 1,782,486 | 573,945 | 1,208,541 | 0 | 1,208,541 | |||||||||||||||||||
2.07 | Cranberry Lake | RMF | 82.9% | 5/1/2013 | TTM 6/30/2013 | 1,737,876 | 628,349 | 1,109,527 | 0 | 1,109,527 | |||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | 53.6% | 5/1/2013 | TTM 6/30/2013 | 1,867,730 | 883,704 | 984,026 | 0 | 984,026 | |||||||||||||||||||
2.09 | Holly Hills | RMF | 63.6% | 5/1/2013 | TTM 6/30/2013 | 964,056 | 475,819 | 488,237 | 0 | 488,237 | |||||||||||||||||||
2.10 | Royal Estates | RMF | 81.4% | 5/1/2013 | TTM 6/30/2013 | 811,680 | 380,660 | 431,020 | 0 | 431,020 | |||||||||||||||||||
2.11 | Old Orchard | RMF | 70.0% | 5/1/2013 | TTM 6/30/2013 | 792,550 | 316,184 | 476,366 | 0 | 476,366 | |||||||||||||||||||
3 | Westfield Mission Valley | RBS | 98.3% | 8/13/2013 | TTM 7/31/2013 | 30,440,242 | 8,224,700 | 22,215,542 | 0 | 22,215,542 | |||||||||||||||||||
4 | One Bridge Street | RBS | 98.2% | 9/30/2013 | TTM 8/31/2013 | 7,989,305 | 3,925,850 | 4,063,455 | 0 | 4,063,455 | |||||||||||||||||||
5 | Olympia Development Portfolio I | RMF | 92.4% | Various | 115 | 67 | TTM 7/31/13 | 14,549,725 | 11,053,682 | 3,496,043 | 0 | 3,496,043 | 115 | 68 | |||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | 100.0% | 10/1/2013 | TTM 7/31/13 | 754,430 | 205,756 | 548,674 | 0 | 548,674 | |||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | 59.2% | 7/31/2013 | 115 | 67 | TTM 7/31/13 | 11,789,517 | 10,754,277 | 1,035,240 | 0 | 1,035,240 | 115 | 68 | |||||||||||||||
5.03 | Walgreens #4398 | RMF | 100.0% | 10/1/2013 | TTM 7/31/13 | 432,600 | 3,702 | 428,898 | 0 | 428,898 | |||||||||||||||||||
5.04 | Walgreens #5447 | RMF | 100.0% | 10/1/2013 | TTM 7/31/13 | 333,000 | 2,462 | 330,538 | 0 | 330,538 | |||||||||||||||||||
5.05 | Walgreens #5580 | RMF | 100.0% | 10/1/2013 | TTM 7/31/13 | 320,000 | 3,996 | 316,004 | 0 | 316,004 | |||||||||||||||||||
5.06 | Walgreens #4480 | RMF | 100.0% | 10/1/2013 | TTM 7/31/13 | 280,000 | 3,702 | 276,298 | 0 | 276,298 | |||||||||||||||||||
5.07 | Applebee's | RMF | 100.0% | 10/1/2013 | TTM 7/31/13 | 181,500 | 0 | 181,500 | 0 | 181,500 | |||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | 74.0% | 10/1/2013 | TTM 7/31/13 | 181,266 | 79,787 | 101,479 | 0 | 101,479 | |||||||||||||||||||
5.09 | Bank of America | RMF | 100.0% | 10/1/2013 | TTM 7/31/13 | 136,870 | 0 | 136,870 | 0 | 136,870 | |||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | 100.0% | 10/1/2013 | TTM 7/31/13 | 140,542 | 0 | 140,542 | 0 | 140,542 | |||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 77.9% | 8/31/2013 | 187 | 145 | TTM 8/31/2013 | 6,345,495 | 3,063,758 | 3,281,737 | 0 | 3,281,737 | 187 | 145 | |||||||||||||||
7 | Security Self Storage Portfolio I | WFB | 92.6% | 10/8/2013 | TTM 8/31/2013 | 4,551,441 | 1,670,007 | 2,881,434 | 0 | 2,881,434 | |||||||||||||||||||
7.01 | Westheimer Road | WFB | 93.2% | 10/8/2013 | TTM 8/31/2013 | 835,177 | 311,631 | 523,546 | 0 | 523,546 | |||||||||||||||||||
7.02 | Spring Valley Road | WFB | 91.5% | 10/8/2013 | TTM 8/31/2013 | 775,685 | 283,770 | 491,915 | 0 | 491,915 | |||||||||||||||||||
7.03 | Austin Highway | WFB | 91.9% | 10/8/2013 | TTM 8/31/2013 | 661,645 | 192,990 | 468,655 | 0 | 468,655 | |||||||||||||||||||
7.04 | West Jewell Avenue | WFB | 91.3% | 10/8/2013 | TTM 8/31/2013 | 663,157 | 222,658 | 440,499 | 0 | 440,499 | |||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | 93.8% | 10/8/2013 | TTM 8/31/2013 | 572,590 | 222,872 | 349,718 | 0 | 349,718 | |||||||||||||||||||
7.06 | North Belt Line Road | WFB | 93.4% | 10/8/2013 | TTM 8/31/2013 | 535,319 | 248,598 | 286,721 | 0 | 286,721 | |||||||||||||||||||
7.07 | West Avenue | WFB | 92.9% | 10/8/2013 | TTM 8/31/2013 | 507,867 | 187,487 | 320,380 | 0 | 320,380 | |||||||||||||||||||
8 | The Barlow | WFB | 95.3% | 10/4/2013 | Annualized 3 9/30/2013 | 2,662,228 | 622,260 | 2,039,968 | 0 | 2,039,968 | |||||||||||||||||||
9 | Rockwall Market Center | WFB | 94.5% | 8/31/2013 | TTM 8/31/2013 | 2,797,199 | 883,685 | 1,913,515 | 12,288 | 1,901,227 | |||||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | 61.3% | 6/30/2013 | 99 | 60 | TTM 6/30/2013 | 15,104,223 | 11,031,284 | 4,072,939 | 629,847 | 3,443,092 | 98 | 60 | |||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | 63.6% | 6/30/2013 | 86 | 54 | TTM 6/30/2013 | 8,206,505 | 6,018,826 | 2,187,679 | 343,514 | 1,844,165 | 86 | 55 | |||||||||||||||
10.02 | Tundra Lodge | Basis | 57.0% | 6/30/2013 | 129 | 72 | TTM 6/30/2013 | 6,897,718 | 5,012,458 | 1,885,260 | 286,334 | 1,598,926 | 129 | 73 | |||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | 98.3% | 6/30/2013 | Actual 2012 | 2,889,168 | 860,572 | 2,028,596 | 0 | 2,028,596 | |||||||||||||||||||
11.01 | Kroger Taylor | LIG I | 100.0% | 6/30/2013 | Actual 2012 | 1,030,010 | 325,644 | 704,366 | 0 | 704,366 | |||||||||||||||||||
11.02 | Barberton | LIG I | 95.7% | 6/30/2013 | Actual 2012 | 774,230 | 287,180 | 487,050 | 0 | 487,050 | |||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | 100.0% | 6/30/2013 | Actual 2012 | 263,977 | 96,424 | 167,553 | 0 | 167,553 | |||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | 100.0% | 6/30/2013 | Actual 2012 | 228,127 | 4,042 | 224,085 | 0 | 224,085 | |||||||||||||||||||
11.05 | AW Professional | LIG I | 100.0% | 6/30/2013 | Actual 2012 | 269,658 | 58,152 | 211,506 | 0 | 211,506 | |||||||||||||||||||
11.06 | South Haven | LIG I | 96.0% | 6/30/2013 | Actual 2012 | 323,166 | 89,130 | 234,036 | 0 | 234,036 | |||||||||||||||||||
12 | Midway Shopping Center | LIG I | 90.5% | 5/30/2013 | TTM 5/31/2013 | 2,521,257 | 518,173 | 2,003,084 | 0 | 2,003,084 | |||||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 90.2% | 9/1/2013 | TTM 8/31/13 | 2,050,745 | 529,215 | 1,521,530 | 0 | 1,521,530 | |||||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
15 | SPS Daly City II | WFB | 96.0% | 7/30/2013 | TTM 8/31/2013 | 2,007,517 | 566,388 | 1,441,129 | 0 | 1,441,129 | |||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 100.0% | 10/1/2013 | TTM 7/31/2013 | 552,439 | 213,095 | 339,344 | 0 | 339,344 | |||||||||||||||||||
17 | Home Depot Brush Avenue | RMF | 100.0% | 11/6/2013 | TTM 5/31/13 | 4,010,701 | 1,827,350 | 2,183,351 | 0 | 2,183,351 | |||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 77.1% | 9/4/2013 | TTM 7/31/2013 | 2,242,552 | 952,459 | 1,290,093 | 0 | 1,290,093 | |||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | 89.7% | 9/4/2013 | TTM 7/31/2013 | 867,397 | 324,363 | 543,034 | 0 | 543,034 | |||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | 67.7% | 9/4/2013 | TTM 7/31/2013 | 839,984 | 431,671 | 408,313 | 0 | 408,313 | |||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | 82.4% | 9/4/2013 | TTM 7/31/2013 | 535,171 | 196,425 | 338,746 | 0 | 338,746 | |||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 88.6% | 7/31/2013 | 124 | 109 | TTM 7/31/2013 | 4,951,624 | 2,787,934 | 2,163,690 | 0 | 2,163,690 | 124 | 110 | |||||||||||||||
20 | Clark Station | RBS | 79.2% | 8/28/2013 | TTM 7/31/2013 | 1,825,588 | 487,644 | 1,337,944 | 0 | 1,337,944 | |||||||||||||||||||
21 | Montgomery Apartments | RMF | 100.0% | 8/31/2013 | TTM 9/30/13 | 1,550,911 | 687,200 | 863,711 | 0 | 863,711 | |||||||||||||||||||
22 | The Bay Club | RMF | 91.9% | 8/23/2013 | TTM 7/31/13 | 2,057,627 | 923,376 | 1,134,251 | 0 | 1,134,251 | |||||||||||||||||||
23 | Midway Atriums | LIG I | 79.5% | 8/1/2013 | Actual 2012 | 2,318,144 | 1,572,949 | 745,196 | 0 | 745,196 | |||||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 92.6% | Various | TTM 7/31/13 | 2,199,326 | 1,274,841 | 924,485 | 0 | 924,485 | |||||||||||||||||||
24.01 | Eagles Nest | RMF | 90.5% | 5/1/2013 | TTM 7/31/13 | 1,546,823 | 864,326 | 682,497 | 0 | 682,497 | |||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | 96.7% | 7/31/2013 | TTM 7/31/13 | 652,503 | 410,515 | 241,988 | 0 | 241,988 | |||||||||||||||||||
25 | Landerwood Crossing | WFB | 100.0% | 9/23/2013 | Actual 2012 | 1,661,441 | 590,601 | 1,070,841 | 4,046 | 1,066,795 | |||||||||||||||||||
26 | Staybridge Suites - Minot | WFB | 88.8% | 7/31/2013 | 134 | 106 | TTM 7/31/2013 | 4,608,507 | 2,164,309 | 2,444,199 | 0 | 2,444,199 | 137 | 122 | |||||||||||||||
27 | Oak Hill Apartments | Basis | 94.4% | 9/10/2013 | TTM 7/31/2013 | 1,502,544 | 505,937 | 996,607 | 0 | 996,607 | |||||||||||||||||||
28 | Reserve at Garden Lake | RMF | 91.4% | 8/28/2013 | TTM 8/31/13 | 2,028,517 | 1,150,552 | 877,965 | 0 | 877,965 | |||||||||||||||||||
29 | The Islands of Statesboro | WFB | 95.7% | 8/1/2013 | TTM 7/31/2013 | 1,845,629 | 742,090 | 1,103,539 | 0 | 1,103,539 | |||||||||||||||||||
30 | Huntington Ridge | Basis | 93.1% | 9/9/2013 | TTM 7/31/2013 | 1,824,307 | 910,098 | 914,209 | 0 | 914,209 | |||||||||||||||||||
31 | Klamath Falls Town Center | WFB | 94.2% | 10/1/2013 | TTM 7/31/2013 | 1,337,027 | 283,277 | 1,053,750 | 0 | 1,053,750 | |||||||||||||||||||
32 | Family Dollar Portfolio | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
33 | 690 Merrill Road | LIG I | 100.0% | 8/8/2013 | TTM 8/31/2013 | 1,410,729 | 460,253 | 950,476 | 0 | 950,476 | |||||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 87.5% | 6/30/2013 | 105 | 88 | TTM 6/30/2013 | 3,234,844 | 2,017,724 | 1,217,120 | 0 | 1,217,120 | 105 | 91 | |||||||||||||||
35 | Hampton Inn - Novi | WFB | 80.3% | 6/30/2013 | 100 | 76 | TTM 6/30/2013 | 3,220,918 | 1,875,418 | 1,345,499 | 0 | 1,345,499 | 100 | 81 | |||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 93.3% | 9/18/2013 | TTM 8/31/2013 | 1,731,423 | 774,232 | 957,191 | 81,439 | 875,752 | |||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | 96.0% | 9/18/2013 | TTM 8/31/2013 | 560,396 | 223,732 | 336,664 | 19,318 | 317,346 | |||||||||||||||||||
36.02 | 7840 Farley | WFB | 93.5% | 9/18/2013 | TTM 8/31/2013 | 456,180 | 194,256 | 261,924 | 11,212 | 250,712 | |||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | 91.3% | 9/18/2013 | TTM 8/31/2013 | 380,561 | 190,102 | 190,459 | 18,052 | 172,407 | |||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | 91.1% | 9/18/2013 | TTM 8/31/2013 | 334,285 | 166,142 | 168,143 | 32,857 | 135,286 | |||||||||||||||||||
37 | Atlanta GSA | RBS | 100.0% | 11/1/2013 | TTM 7/31/2013 | 1,295,188 | 391,645 | 903,543 | 0 | 903,543 | |||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 100.0% | 9/1/2013 | Annualized 6 6/30/2013 | 940,066 | 157,500 | 782,566 | 0 | 782,566 | |||||||||||||||||||
39 | City Centre | LIG I | 92.8% | 10/22/2013 | TTM 4/30/2013 | 1,217,611 | 202,862 | 1,014,749 | 0 | 1,014,749 | |||||||||||||||||||
40 | Locust Grove Village | WFB | 97.4% | 8/5/2013 | TTM 8/31/2013 | 1,063,960 | 304,237 | 759,723 | 0 | 759,723 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Occupancy Rate(4) | Occupancy as-of Date | UW Hotel ADR | UW Hotel RevPAR | Most Recent Period(8) | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | |||||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 57.2% | 6/30/2013 | 71 | 40 | TTM 6/30/2013 | 4,429,100 | 2,606,227 | 1,822,873 | 0 | 1,822,873 | 71 | 41 | |||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | 53.0% | 6/30/2013 | 75 | 40 | TTM 6/30/2013 | 1,703,497 | 1,013,336 | 690,161 | 0 | 690,161 | 75 | 40 | |||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | 67.6% | 6/30/2013 | 71 | 44 | TTM 6/30/2013 | 1,551,249 | 891,132 | 660,117 | 0 | 660,117 | 71 | 48 | |||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | 52.5% | 6/30/2013 | 67 | 37 | TTM 6/30/2013 | 1,174,354 | 701,759 | 472,595 | 0 | 472,595 | 70 | 37 | |||||||||||||||
42 | Village at Robinson Farm | WFB | 91.9% | 9/24/2013 | Actual 2012 | 819,474 | 300,116 | 519,358 | 0 | 519,358 | |||||||||||||||||||
43 | Park Plaza Shopping Center | WFB | 91.1% | 9/1/2013 | TTM 6/30/2013 | 959,279 | 167,479 | 791,800 | 195,963 | 595,837 | |||||||||||||||||||
44 | Lincoln Park MHC | CIIICM | 85.0% | 9/30/2013 | TTM 6/30/2013 | 953,851 | 275,071 | 678,780 | 3,696 | 675,084 | |||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 77.8% | 6/30/2013 | 93 | 70 | TTM 6/30/2013 | 2,430,166 | 1,503,888 | 926,278 | 0 | 926,278 | 93 | 73 | |||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 98.6% | 8/16/2013 | TTM 6/30/2013 | 877,340 | 216,400 | 660,940 | 0 | 660,940 | |||||||||||||||||||
47 | Point Richmond Self Storage | WFB | 95.3% | 7/31/2013 | TTM 6/30/2013 | 1,187,934 | 397,079 | 790,855 | 0 | 790,855 | |||||||||||||||||||
48 | Candlewood Suites | Basis | 80.7% | 8/31/2013 | 69 | 51 | TTM 8/31/2013 | 1,700,936 | 891,581 | 809,355 | 68,037 | 741,318 | 71 | 58 | |||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 100.0% | 11/1/2013 | TTM 5/31/2013 | 882,182 | 150,987 | 731,195 | 0 | 731,195 | |||||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 62.3% | 8/31/2013 | 96 | 60 | TTM 8/31/2013 | 2,555,309 | 1,926,491 | 628,818 | 0 | 628,818 | 96 | 60 | |||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 95.0% | 6/1/2013 | TTM 6/30/2013 | 1,011,969 | 426,699 | 585,270 | 0 | 585,270 | |||||||||||||||||||
52 | Lakeside Plaza | Basis | 83.0% | 9/12/2013 | TTM 7/31/2013 | 643,209 | 163,924 | 479,285 | 0 | 479,285 | |||||||||||||||||||
53 | Park Valley | RBS | 92.1% | 9/11/2013 | TTM 7/31/2013 | 1,494,213 | 1,070,731 | 423,482 | 0 | 423,482 | |||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 100.0% | 9/1/2013 | TTM 7/31/2013 | 756,256 | 142,137 | 614,119 | 0 | 614,119 | |||||||||||||||||||
55 | The Grove Villas | CIIICM | 95.1% | 9/12/2013 | TTM 7/31/2013 | 896,927 | 406,415 | 490,512 | 0 | 490,512 | |||||||||||||||||||
56 | Arlington MHC | CIIICM | 77.9% | 9/30/2013 | TTM 6/30/2013 | 810,728 | 349,276 | 461,452 | 14,388 | 447,064 | |||||||||||||||||||
57 | Your Extra Attic Windward | RBS | 86.6% | 9/22/2013 | TTM 7/31/2013 | 682,978 | 345,340 | 337,638 | 0 | 337,638 | |||||||||||||||||||
58 | Champions Business Park | CIIICM | 93.1% | 7/31/2013 | TTM 7/31/2013 | 862,269 | 405,866 | 456,403 | 40,644 | 415,759 | |||||||||||||||||||
59 | Royal Plaza Building | WFB | 93.6% | 8/6/2013 | TTM 6/30/2013 | 1,500,539 | 567,290 | 933,249 | 0 | 933,249 | |||||||||||||||||||
60 | Rockwood MHP | CIIICM | 93.3% | 10/16/2013 | TTM 6/30/2013 | 859,042 | 428,854 | 430,188 | 0 | 430,188 | |||||||||||||||||||
61 | Pleasant Valley | CIIICM | 91.5% | 10/21/2013 | TTM 7/31/2013 | 649,635 | 235,331 | 414,304 | 0 | 414,304 | |||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | 91.4% | 9/1/2013 | TTM 7/31/2013 | 585,441 | 161,097 | 424,344 | 0 | 424,344 | |||||||||||||||||||
63 | Walgreens - Prattville | WFB | 100.0% | 11/1/2013 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
64 | Walgreens - Suwanee | WFB | 100.0% | 11/1/2013 | Actual 2012 | 355,000 | 0 | 355,000 | 0 | 355,000 | |||||||||||||||||||
65 | Broad Street Commons | WFB | 100.0% | 7/1/2013 | TTM 6/30/2013 | 538,090 | 101,328 | 436,761 | 0 | 436,761 | |||||||||||||||||||
66 | Antelope Self Storage | WFB | 93.3% | 7/24/2013 | TTM 7/31/2013 | 658,273 | 265,386 | 392,888 | 0 | 392,888 | |||||||||||||||||||
67 | Sunset MHC | CIIICM | 93.7% | 9/30/2013 | TTM 6/30/2013 | 680,383 | 325,911 | 354,472 | 1,284 | 353,188 | |||||||||||||||||||
68 | EZ Storage - Wayne | WFB | 94.4% | 7/28/2013 | TTM 7/31/2013 | 624,955 | 273,668 | 351,287 | 0 | 351,287 | |||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 77.3% | 8/31/2013 | 89 | 66 | TTM 8/31/2013 | 1,333,797 | 877,006 | 456,791 | 53,352 | 403,439 | 89 | 69 | |||||||||||||||
70 | EZ Self Storage - Utica | WFB | 95.3% | 7/28/2013 | TTM 7/31/2013 | 595,586 | 294,592 | 300,994 | 0 | 300,994 | |||||||||||||||||||
71 | Shops at Dana Park | WFB | 87.6% | 9/5/2013 | TTM 8/31/2013 | 430,624 | 98,464 | 332,160 | 31,834 | 300,326 | |||||||||||||||||||
72 | Fort Security Self Storage | WFB | 90.5% | 7/25/2013 | TTM 7/31/2013 | 498,266 | 223,444 | 274,822 | 0 | 274,822 | |||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 74.9% | 9/1/2013 | TTM 8/31/2013 | 643,941 | 286,006 | 357,935 | 0 | 357,935 | |||||||||||||||||||
73.01 | Lancaster | RBS | 75.9% | 9/1/2013 | TTM 8/31/2013 | 334,242 | 141,132 | 193,110 | 0 | 193,110 | |||||||||||||||||||
73.02 | Palmdale | RBS | 73.8% | 9/1/2013 | TTM 8/31/2013 | 309,699 | 144,874 | 164,825 | 0 | 164,825 | |||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | 86.3% | 4/30/2013 | TTM 8/31/2013 | 516,526 | 180,854 | 335,672 | 28,377 | 307,295 | |||||||||||||||||||
75 | Benton's Crossing | WFB | 100.0% | 9/9/2013 | TTM 8/31/2013 | 342,900 | 110,706 | 232,195 | 6,863 | 225,332 | |||||||||||||||||||
76 | Walgreens - Leander | WFB | 100.0% | 11/1/2013 | Actual 2012 | 244,750 | 7,674 | 237,076 | 0 | 237,076 | |||||||||||||||||||
77 | Thousand Oaks | CIIICM | 95.1% | 9/1/2013 | TTM 7/31/2013 | 321,146 | 112,030 | 209,116 | 0 | 209,116 | |||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 99.6% | 8/30/2013 | TTM 8/31/2013 | 401,894 | 161,900 | 239,994 | 4,005 | 235,989 | |||||||||||||||||||
79 | New Horizons | CIIICM | 79.1% | 8/28/2013 | TTM 7/31/2013 | 369,354 | 165,952 | 203,402 | 0 | 203,402 | |||||||||||||||||||
80 | Lemon Tree | CIIICM | 86.6% | 10/18/2013 | T8 8/31/2013 Annualized | 347,845 | 193,015 | 154,830 | 0 | 154,830 | |||||||||||||||||||
81 | Urbane on 13 Mile | WFB | 95.8% | 8/26/2013 | TTM 7/31/2013 | 271,415 | 101,293 | 170,122 | 7,200 | 162,922 | |||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 97.4% | 9/1/2013 | TTM 8/31/2013 | 301,738 | 102,430 | 199,308 | 0 | 199,308 | |||||||||||||||||||
83 | Charger Square | WFB | 85.3% | 8/15/2013 | TTM 7/31/2013 | 224,735 | 97,703 | 127,032 | 0 | 127,032 | |||||||||||||||||||
84 | Boone Estates | CIIICM | 90.6% | 9/30/2013 | TTM 7/31/2013 | 277,225 | 154,634 | 122,591 | 0 | 122,591 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | |||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | Actual 2012 | 50,680,032 | 35,452,688 | 15,227,344 | 2,028,958 | 13,198,386 | 204 | 141 | |||||||||||
2 | Matrix MHC Portfolio | RMF | Actual 2012 | 23,510,983 | 8,756,906 | 14,754,077 | 28,061 | 14,726,016 | |||||||||||||
2.01 | Westbridge Manor | RMF | Actual 2012 | 5,137,325 | 2,005,127 | 3,132,198 | 27,752 | 3,104,446 | |||||||||||||
2.02 | Westbrook | RMF | Actual 2012 | 2,943,217 | 518,113 | 2,425,104 | 0 | 2,425,104 | |||||||||||||
2.03 | Avon on the Lake | RMF | Actual 2012 | 2,925,123 | 1,117,879 | 1,807,244 | 0 | 1,807,244 | |||||||||||||
2.04 | Oakland Glens | RMF | Actual 2012 | 2,866,885 | 1,107,668 | 1,759,217 | 0 | 1,759,217 | |||||||||||||
2.05 | Green Park South | RMF | Actual 2012 | 2,035,695 | 896,789 | 1,138,906 | 0 | 1,138,906 | |||||||||||||
2.06 | Fairchild Lake | RMF | Actual 2012 | 1,679,745 | 522,711 | 1,157,034 | 104 | 1,156,930 | |||||||||||||
2.07 | Cranberry Lake | RMF | Actual 2012 | 1,689,732 | 606,436 | 1,083,296 | 205 | 1,083,091 | |||||||||||||
2.08 | Grand Blanc Crossing | RMF | Actual 2012 | 1,775,939 | 837,142 | 938,797 | 0 | 938,797 | |||||||||||||
2.09 | Holly Hills | RMF | Actual 2012 | 917,519 | 458,780 | 458,739 | 0 | 458,739 | |||||||||||||
2.10 | Royal Estates | RMF | Actual 2012 | 784,829 | 372,475 | 412,354 | 0 | 412,354 | |||||||||||||
2.11 | Old Orchard | RMF | Actual 2012 | 754,974 | 313,786 | 441,188 | 0 | 441,188 | |||||||||||||
3 | Westfield Mission Valley | RBS | Actual 2012 | 29,351,206 | 8,379,574 | 20,971,632 | 0 | 20,971,632 | |||||||||||||
4 | One Bridge Street | RBS | Actual 2012 | 7,182,501 | 2,501,309 | 4,681,192 | 0 | 4,681,192 | |||||||||||||
5 | Olympia Development Portfolio I | RMF | Actual 2012 | 14,080,472 | 10,942,180 | 3,138,292 | 0 | 3,138,292 | 109 | 63 | |||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | Actual 2012 | 754,483 | 191,789 | 562,694 | 0 | 562,694 | |||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | Actual 2012 | 11,385,503 | 10,611,357 | 774,146 | 0 | 774,146 | 109 | 63 | |||||||||||
5.03 | Walgreens #4398 | RMF | Actual 2012 | 432,600 | 3,929 | 428,671 | 0 | 428,671 | |||||||||||||
5.04 | Walgreens #5447 | RMF | Actual 2012 | 333,000 | 2,462 | 330,538 | 0 | 330,538 | |||||||||||||
5.05 | Walgreens #5580 | RMF | Actual 2012 | 320,000 | 6,885 | 313,115 | 0 | 313,115 | |||||||||||||
5.06 | Walgreens #4480 | RMF | Actual 2012 | 280,000 | 3,929 | 276,071 | 0 | 276,071 | |||||||||||||
5.07 | Applebee's | RMF | Actual 2012 | 181,500 | 0 | 181,500 | 0 | 181,500 | |||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | Actual 2012 | 118,230 | 121,829 | -3,599 | 0 | -3,599 | |||||||||||||
5.09 | Bank of America | RMF | Actual 2012 | 134,078 | 0 | 134,078 | 0 | 134,078 | |||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | Actual 2012 | 141,078 | 0 | 141,078 | 0 | 141,078 | |||||||||||||
6 | Marriott Courtyard - Goleta | RBS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||
7 | Security Self Storage Portfolio I | WFB | Actual 2012 | 4,433,778 | 1,666,392 | 2,767,385 | 0 | 2,767,385 | |||||||||||||
7.01 | Westheimer Road | WFB | Actual 2012 | 805,128 | 308,142 | 496,986 | 0 | 496,986 | |||||||||||||
7.02 | Spring Valley Road | WFB | Actual 2012 | 754,403 | 282,354 | 472,049 | 0 | 472,049 | |||||||||||||
7.03 | Austin Highway | WFB | Actual 2012 | 639,406 | 199,626 | 439,780 | 0 | 439,780 | |||||||||||||
7.04 | West Jewell Avenue | WFB | Actual 2012 | 635,979 | 218,230 | 417,749 | 0 | 417,749 | |||||||||||||
7.05 | South Dairy Ashford Road | WFB | Actual 2012 | 554,837 | 225,899 | 328,938 | 0 | 328,938 | |||||||||||||
7.06 | North Belt Line Road | WFB | Actual 2012 | 538,209 | 248,056 | 290,153 | 0 | 290,153 | |||||||||||||
7.07 | West Avenue | WFB | Actual 2012 | 505,816 | 184,086 | 321,731 | 0 | 321,731 | |||||||||||||
8 | The Barlow | WFB | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
9 | Rockwall Market Center | WFB | Actual 2012 | 2,773,287 | 855,590 | 1,917,697 | 20,944 | 1,896,753 | |||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | Actual 2012 | 14,506,158 | 10,629,921 | 3,876,237 | 608,553 | 3,267,684 | 97 | 58 | |||||||||||
10.01 | Crowne Plaza Chicago | Basis | Actual 2012 | 7,665,787 | 5,774,142 | 1,891,645 | 307,899 | 1,583,746 | 83 | 51 | |||||||||||
10.02 | Tundra Lodge | Basis | Actual 2012 | 6,840,372 | 4,855,780 | 1,984,592 | 300,654 | 1,683,938 | 130 | 73 | |||||||||||
11 | Devonshire Portfolio 2 | LIG I | Actual 2011 | 2,810,415 | 863,876 | 1,946,539 | 0 | 1,946,539 | |||||||||||||
11.01 | Kroger Taylor | LIG I | Actual 2011 | 1,042,156 | 327,088 | 715,068 | 0 | 715,068 | |||||||||||||
11.02 | Barberton | LIG I | Actual 2011 | 726,454 | 285,958 | 440,496 | 0 | 440,496 | |||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | Actual 2011 | 267,276 | 85,226 | 182,050 | 0 | 182,050 | |||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | Actual 2011 | 228,131 | 9,975 | 218,156 | 0 | 218,156 | |||||||||||||
11.05 | AW Professional | LIG I | Actual 2011 | 226,964 | 53,729 | 173,235 | 0 | 173,235 | |||||||||||||
11.06 | South Haven | LIG I | Actual 2011 | 319,434 | 101,900 | 217,534 | 0 | 217,534 | |||||||||||||
12 | Midway Shopping Center | LIG I | Actual 2012 | 2,520,982 | 552,188 | 1,968,794 | 0 | 1,968,794 | |||||||||||||
13 | Sierra Commons Shopping Center | RMF | Actual 2012 | 2,051,738 | 514,167 | 1,537,571 | 0 | 1,537,571 | |||||||||||||
14 | AdvancePierre Distribution Center | RBS | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
15 | SPS Daly City II | WFB | Actual 2012 | 1,921,864 | 560,303 | 1,361,561 | 0 | 1,361,561 | |||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | Actual 2012 | 1,001,027 | 226,562 | 774,465 | 0 | 774,465 | |||||||||||||
17 | Home Depot Brush Avenue | RMF | Actual 2012 | 3,851,087 | 1,696,294 | 2,154,793 | 0 | 2,154,793 | |||||||||||||
18 | 21st Century Storage Portfolio | RBS | Actual 2012 | 1,932,482 | 935,764 | 996,718 | 0 | 996,718 | |||||||||||||
18.01 | 21st Century - Baltimore | RBS | Actual 2012 | 765,299 | 314,942 | 450,357 | 0 | 450,357 | |||||||||||||
18.02 | 21st Century - Trenton | RBS | Actual 2012 | 717,036 | 413,529 | 303,507 | 0 | 303,507 | |||||||||||||
18.03 | 21st Century - Marmora | RBS | Actual 2012 | 450,147 | 207,293 | 242,854 | 0 | 242,854 | |||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | Actual 2012 | 4,725,887 | 2,736,360 | 1,989,527 | 0 | 1,989,527 | 120 | 105 | |||||||||||
20 | Clark Station | RBS | Actual 2012 | 1,814,499 | 346,717 | 1,467,782 | 0 | 1,467,782 | |||||||||||||
21 | Montgomery Apartments | RMF | Actual 2012 | 1,409,651 | 645,434 | 764,216 | 0 | 764,216 | |||||||||||||
22 | The Bay Club | RMF | Actual 2012 | 1,969,040 | 902,469 | 1,066,571 | 0 | 1,066,571 | |||||||||||||
23 | Midway Atriums | LIG I | Actual 2011 | 1,914,207 | 1,027,559 | 886,648 | 0 | 886,648 | |||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | Actual 2012 | 1,917,476 | 1,259,150 | 658,326 | 0 | 658,326 | |||||||||||||
24.01 | Eagles Nest | RMF | Actual 2012 | 1,307,318 | 846,493 | 460,825 | 0 | 460,825 | |||||||||||||
24.02 | Boulder Ridge Apartments | RMF | Actual 2012 | 610,158 | 412,657 | 197,501 | 0 | 197,501 | |||||||||||||
25 | Landerwood Crossing | WFB | Actual 2011 | 1,557,069 | 472,517 | 1,084,552 | 4,046 | 1,080,506 | |||||||||||||
26 | Staybridge Suites - Minot | WFB | Actual 2012 | 5,024,808 | 2,159,317 | 2,865,491 | 0 | 2,865,491 | 147 | 133 | |||||||||||
27 | Oak Hill Apartments | Basis | Actual 2012 | 1,447,660 | 475,985 | 971,675 | 0 | 971,675 | |||||||||||||
28 | Reserve at Garden Lake | RMF | Actual 2012 | 1,994,933 | 1,244,705 | 750,228 | 0 | 750,228 | |||||||||||||
29 | The Islands of Statesboro | WFB | Actual 2012 | 2,331,724 | 911,616 | 1,420,108 | 0 | 1,420,108 | |||||||||||||
30 | Huntington Ridge | Basis | Actual 2012 | 1,753,491 | 940,106 | 813,385 | 0 | 813,385 | |||||||||||||
31 | Klamath Falls Town Center | WFB | Actual 2011 | 1,314,759 | 301,874 | 1,012,885 | 0 | 1,012,885 | |||||||||||||
32 | Family Dollar Portfolio | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
33 | 690 Merrill Road | LIG I | Actual 2012 | 1,505,759 | 372,899 | 1,132,860 | 0 | 1,132,860 | |||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | Actual 2012 | 3,119,480 | 2,019,847 | 1,099,633 | 0 | 1,099,633 | 102 | 88 | |||||||||||
35 | Hampton Inn - Novi | WFB | Actual 2012 | 3,046,483 | 1,803,425 | 1,243,059 | 0 | 1,243,059 | 97 | 76 | |||||||||||
36 | Security Self Storage Portfolio II | WFB | Actual 2012 | 1,698,805 | 747,500 | 951,305 | 75,450 | 875,855 | |||||||||||||
36.01 | 1701 North Rock Road | WFB | Actual 2012 | 545,590 | 221,369 | 324,221 | 14,419 | 309,802 | |||||||||||||
36.02 | 7840 Farley | WFB | Actual 2012 | 445,986 | 194,125 | 251,861 | 5,530 | 246,331 | |||||||||||||
36.03 | 2010 South Seneca Street | WFB | Actual 2012 | 383,757 | 180,717 | 203,040 | 31,235 | 171,805 | |||||||||||||
36.04 | 9750 East Harry Street | WFB | Actual 2012 | 323,472 | 151,289 | 172,183 | 24,266 | 147,917 | |||||||||||||
37 | Atlanta GSA | RBS | Actual 2012 | 921,225 | 350,897 | 570,328 | 0 | 570,328 | |||||||||||||
38 | 509-513 Lincoln Road | WFB | Actual 2012 | 940,066 | 157,500 | 782,566 | 0 | 782,566 | |||||||||||||
39 | City Centre | LIG I | Actual 2012 | 1,160,925 | 200,074 | 960,851 | 0 | 960,851 | |||||||||||||
40 | Locust Grove Village | WFB | Actual 2012 | 1,085,076 | 288,239 | 796,837 | 0 | 796,837 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Second Most Recent Period | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | |||||||||||
41 | Baymont Hospitality Portfolio | LIG I | Actual 2012 | 4,356,010 | 2,659,759 | 1,696,251 | 0 | 1,696,251 | 71 | 40 | |||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | Actual 2012 | 1,701,367 | 1,093,657 | 607,710 | 0 | 607,710 | 73 | 40 | |||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | Actual 2012 | 1,446,153 | 853,989 | 592,164 | 0 | 592,164 | 71 | 44 | |||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | Actual 2012 | 1,208,490 | 712,113 | 496,377 | 0 | 496,377 | 67 | 37 | |||||||||||
42 | Village at Robinson Farm | WFB | Actual 2011 | 722,172 | 404,686 | 317,487 | 0 | 317,487 | |||||||||||||
43 | Park Plaza Shopping Center | WFB | Actual 2012 | 1,019,140 | 200,385 | 818,755 | 113,936 | 704,819 | |||||||||||||
44 | Lincoln Park MHC | CIIICM | Actual 2012 | 952,838 | 290,865 | 661,974 | 0 | 661,974 | |||||||||||||
45 | Hampton Inn - Shelby Township | WFB | Actual 2012 | 2,333,271 | 1,391,936 | 941,335 | 0 | 941,335 | 90 | 69 | |||||||||||
46 | Goodfriend Self Storage | CIIICM | Actual 2012 | 836,217 | 193,457 | 642,760 | 0 | 642,760 | |||||||||||||
47 | Point Richmond Self Storage | WFB | Actual 2012 | 1,118,682 | 391,497 | 727,185 | 0 | 727,185 | |||||||||||||
48 | Candlewood Suites | Basis | Actual 2012 | 1,511,959 | 828,208 | 683,751 | 60,478 | 623,273 | 69 | 51 | |||||||||||
49 | 24 Hour Fitness - Littleton | WFB | Actual 2012 | 891,256 | 151,635 | 739,621 | 3,661 | 735,960 | |||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | Actual 2012 | 2,488,815 | 1,969,585 | 519,230 | 0 | 519,230 | 94 | 58 | |||||||||||
51 | Wheatland Estates MHC | CIIICM | Actual 2012 | 996,020 | 420,974 | 575,046 | 0 | 575,046 | |||||||||||||
52 | Lakeside Plaza | Basis | Actual 2012 | 660,626 | 153,626 | 507,000 | 0 | 507,000 | |||||||||||||
53 | Park Valley | RBS | Actual 2012 | 1,460,132 | 1,063,935 | 396,197 | 0 | 396,197 | |||||||||||||
54 | Lamplighter/Sherwood | CIIICM | Actual 2012 | 735,549 | 129,230 | 606,320 | 0 | 606,320 | |||||||||||||
55 | The Grove Villas | CIIICM | Actual 2012 | 882,051 | 426,165 | 455,886 | 0 | 455,886 | |||||||||||||
56 | Arlington MHC | CIIICM | Actual 2012 | 803,561 | 331,663 | 471,898 | 18,448 | 453,450 | |||||||||||||
57 | Your Extra Attic Windward | RBS | Actual 2012 | 638,041 | 323,678 | 314,363 | 0 | 314,363 | |||||||||||||
58 | Champions Business Park | CIIICM | Actual 2012 | 837,403 | 398,965 | 438,438 | 39,179 | 399,259 | |||||||||||||
59 | Royal Plaza Building | WFB | Actual 2012 | 1,428,603 | 469,125 | 959,478 | 0 | 959,478 | |||||||||||||
60 | Rockwood MHP | CIIICM | Actual 2012 | 832,828 | 416,390 | 416,438 | 0 | 416,438 | |||||||||||||
61 | Pleasant Valley | CIIICM | Actual 2012 | 650,458 | 233,800 | 416,658 | 0 | 416,658 | |||||||||||||
62 | Torrey Highlands Plaza | RBS | Actual 2012 | 555,534 | 191,748 | 363,786 | 0 | 363,786 | |||||||||||||
63 | Walgreens - Prattville | WFB | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
64 | Walgreens - Suwanee | WFB | Actual 2011 | 355,000 | 0 | 355,000 | 0 | 355,000 | |||||||||||||
65 | Broad Street Commons | WFB | Actual 2012 | 520,295 | 115,414 | 404,880 | 0 | 404,880 | |||||||||||||
66 | Antelope Self Storage | WFB | Actual 2012 | 646,513 | 252,693 | 393,820 | 0 | 393,820 | |||||||||||||
67 | Sunset MHC | CIIICM | Actual 2012 | 670,062 | 327,557 | 342,505 | 0 | 342,505 | |||||||||||||
68 | EZ Storage - Wayne | WFB | Actual 2012 | 599,340 | 329,273 | 270,067 | 0 | 270,067 | |||||||||||||
69 | Country Inn & Suites Lexington | Basis | Actual 2012 | 1,262,719 | 864,082 | 398,637 | 50,509 | 348,128 | 89 | 65 | |||||||||||
70 | EZ Self Storage - Utica | WFB | Actual 2012 | 511,239 | 306,174 | 205,064 | 0 | 205,064 | |||||||||||||
71 | Shops at Dana Park | WFB | Actual 2012 | 420,789 | 96,746 | 324,043 | 21,002 | 303,041 | |||||||||||||
72 | Fort Security Self Storage | WFB | Actual 2012 | 500,192 | 223,985 | 276,207 | 0 | 276,207 | |||||||||||||
73 | Budget Self Storage Portfolio | RBS | Actual 2012 | 611,972 | 292,964 | 319,008 | 0 | 319,008 | |||||||||||||
73.01 | Lancaster | RBS | Actual 2012 | 319,370 | 147,572 | 171,798 | 0 | 171,798 | |||||||||||||
73.02 | Palmdale | RBS | Actual 2012 | 292,602 | 145,392 | 147,210 | 0 | 147,210 | |||||||||||||
74 | Village Plaza Shopping Center | WFB | Actual 2012 | 579,676 | 170,981 | 408,695 | 0 | 408,695 | |||||||||||||
75 | Benton's Crossing | WFB | Actual 2012 | 334,496 | 109,109 | 225,387 | 9,191 | 216,196 | |||||||||||||
76 | Walgreens - Leander | WFB | Actual 2011 | 289,250 | 3,576 | 285,674 | 0 | 285,674 | |||||||||||||
77 | Thousand Oaks | CIIICM | Actual 2012 | 318,944 | 112,073 | 206,871 | 0 | 206,871 | |||||||||||||
78 | All Climate Controlled Self Storage | WFB | Actual 2012 | 399,033 | 165,655 | 233,378 | 4,005 | 229,373 | |||||||||||||
79 | New Horizons | CIIICM | Actual 2012 | 375,340 | 167,209 | 208,131 | 0 | 208,131 | |||||||||||||
80 | Lemon Tree | CIIICM | Actual 2012 | 407,654 | 165,177 | 242,477 | 0 | 242,477 | |||||||||||||
81 | Urbane on 13 Mile | WFB | Actual 2012 | 260,974 | 95,630 | 165,344 | 7,537 | 157,807 | |||||||||||||
82 | Vista Verde Mobile Home Park | WFB | Actual 2012 | 280,073 | 110,868 | 169,204 | 0 | 169,204 | |||||||||||||
83 | Charger Square | WFB | Actual 2012 | 234,186 | 100,014 | 134,172 | 1,134 | 133,038 | |||||||||||||
84 | Boone Estates | CIIICM | Actual 2012 | 270,013 | 155,465 | 114,548 | 0 | 114,548 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | 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 | |||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | Actual 2011 | 45,629,234 | 33,623,569 | 12,005,665 | 1,826,631 | 10,179,034 | 194 | 125 | |||||||||||
2 | Matrix MHC Portfolio | RMF | TTM 6/30/2013 | 22,922,587 | 8,474,240 | 14,448,347 | 21,819 | 14,426,528 | |||||||||||||
2.01 | Westbridge Manor | RMF | TTM 6/30/2013 | 5,060,002 | 1,926,133 | 3,133,869 | 21,177 | 3,112,692 | |||||||||||||
2.02 | Westbrook | RMF | TTM 6/30/2013 | 2,879,036 | 517,082 | 2,361,954 | 0 | 2,361,954 | |||||||||||||
2.03 | Avon on the Lake | RMF | TTM 6/30/2013 | 2,917,729 | 1,026,258 | 1,891,471 | 0 | 1,891,471 | |||||||||||||
2.04 | Oakland Glens | RMF | TTM 6/30/2013 | 2,707,667 | 1,134,928 | 1,572,739 | 0 | 1,572,739 | |||||||||||||
2.05 | Green Park South | RMF | TTM 6/30/2013 | 2,001,061 | 902,376 | 1,098,685 | 0 | 1,098,685 | |||||||||||||
2.06 | Fairchild Lake | RMF | TTM 6/30/2013 | 1,656,253 | 535,232 | 1,121,021 | 104 | 1,120,917 | |||||||||||||
2.07 | Cranberry Lake | RMF | TTM 6/30/2013 | 1,663,524 | 529,283 | 1,134,241 | 205 | 1,134,036 | |||||||||||||
2.08 | Grand Blanc Crossing | RMF | TTM 6/30/2013 | 1,645,549 | 842,892 | 802,657 | 333 | 802,324 | |||||||||||||
2.09 | Holly Hills | RMF | TTM 6/30/2013 | 866,567 | 445,627 | 420,940 | 0 | 420,940 | |||||||||||||
2.10 | Royal Estates | RMF | TTM 6/30/2013 | 779,277 | 310,931 | 468,346 | 0 | 468,346 | |||||||||||||
2.11 | Old Orchard | RMF | TTM 6/30/2013 | 745,922 | 303,498 | 442,424 | 0 | 442,424 | |||||||||||||
3 | Westfield Mission Valley | RBS | Actual 2011 | 29,673,536 | 8,353,464 | 21,320,072 | 0 | 21,320,072 | |||||||||||||
4 | One Bridge Street | RBS | Actual 2011 | 7,452,898 | 2,423,467 | 5,029,431 | 0 | 5,029,431 | |||||||||||||
5 | Olympia Development Portfolio I | RMF | Actual 2011 | 12,931,066 | 10,193,733 | 2,737,333 | 0 | 2,737,333 | 100 | 50 | |||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | Actual 2011 | 760,702 | 191,636 | 569,066 | 0 | 569,066 | |||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | Actual 2011 | 9,987,213 | 9,809,637 | 177,576 | 0 | 177,576 | 100 | 50 | |||||||||||
5.03 | Walgreens #4398 | RMF | Actual 2011 | 432,600 | 4,507 | 428,093 | 0 | 428,093 | |||||||||||||
5.04 | Walgreens #5447 | RMF | Actual 2011 | 333,000 | 2,238 | 330,762 | 0 | 330,762 | |||||||||||||
5.05 | Walgreens #5580 | RMF | Actual 2011 | 320,000 | 5,446 | 314,554 | 0 | 314,554 | |||||||||||||
5.06 | Walgreens #4480 | RMF | Actual 2011 | 280,000 | 4,507 | 275,493 | 0 | 275,493 | |||||||||||||
5.07 | Applebee's | RMF | Actual 2011 | 179,450 | 0 | 179,450 | 0 | 179,450 | |||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | Actual 2011 | 406,867 | 175,763 | 231,104 | 0 | 231,104 | |||||||||||||
5.09 | Bank of America | RMF | Actual 2011 | 134,078 | 0 | 134,078 | 0 | 134,078 | |||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | Actual 2011 | 97,156 | 0 | 97,156 | 0 | 97,156 | |||||||||||||
6 | Marriott Courtyard - Goleta | RBS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||
7 | Security Self Storage Portfolio I | WFB | Actual 2011 | 4,226,107 | 1,680,783 | 2,545,324 | 0 | 2,545,324 | |||||||||||||
7.01 | Westheimer Road | WFB | Actual 2011 | 795,664 | 287,673 | 507,991 | 0 | 507,991 | |||||||||||||
7.02 | Spring Valley Road | WFB | Actual 2011 | 681,330 | 290,928 | 390,402 | 0 | 390,402 | |||||||||||||
7.03 | Austin Highway | WFB | Actual 2011 | 602,195 | 196,971 | 405,224 | 0 | 405,224 | |||||||||||||
7.04 | West Jewell Avenue | WFB | Actual 2011 | 591,398 | 244,423 | 346,975 | 0 | 346,975 | |||||||||||||
7.05 | South Dairy Ashford Road | WFB | Actual 2011 | 522,160 | 235,714 | 286,446 | 0 | 286,446 | |||||||||||||
7.06 | North Belt Line Road | WFB | Actual 2011 | 535,725 | 238,989 | 296,737 | 0 | 296,737 | |||||||||||||
7.07 | West Avenue | WFB | Actual 2011 | 497,635 | 186,086 | 311,549 | 0 | 311,549 | |||||||||||||
8 | The Barlow | WFB | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
9 | Rockwall Market Center | WFB | Annualized 6 12/31/2011 | 2,722,731 | 809,784 | 1,912,948 | 0 | 1,912,948 | |||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | Actual 2011 | 13,557,389 | 10,166,719 | 3,390,670 | 559,759 | 2,830,911 | 95 | 55 | |||||||||||
10.01 | Crowne Plaza Chicago | Basis | Actual 2011 | 6,717,722 | 5,206,285 | 1,511,437 | 271,284 | 1,240,153 | 80 | 46 | |||||||||||
10.02 | Tundra Lodge | Basis | Actual 2011 | 6,839,667 | 4,960,434 | 1,879,233 | 288,474 | 1,590,759 | 126 | 74 | |||||||||||
11 | Devonshire Portfolio 2 | LIG I | Actual 2010 | 2,114,777 | 588,640 | 1,526,137 | 0 | 1,526,137 | |||||||||||||
11.01 | Kroger Taylor | LIG I | Actual 2010 | 1,116,135 | 395,768 | 720,367 | 0 | 720,367 | |||||||||||||
11.02 | Barberton | LIG I | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | Actual 2010 | 291,188 | 77,839 | 213,349 | 0 | 213,349 | |||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | Actual 2010 | 228,127 | 9,975 | 218,152 | 0 | 218,152 | |||||||||||||
11.05 | AW Professional | LIG I | Actual 2010 | 175,000 | 24,120 | 150,880 | 0 | 150,880 | |||||||||||||
11.06 | South Haven | LIG I | Actual 2010 | 304,327 | 80,938 | 223,389 | 0 | 223,389 | |||||||||||||
12 | Midway Shopping Center | LIG I | Actual 2011 | 3,072,194 | 579,060 | 2,493,134 | 0 | 2,493,134 | |||||||||||||
13 | Sierra Commons Shopping Center | RMF | Actual 2011 | 1,866,925 | 558,345 | 1,308,579 | 0 | 1,308,579 | |||||||||||||
14 | AdvancePierre Distribution Center | RBS | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
15 | SPS Daly City II | WFB | Actual 2011 | 1,752,751 | 515,586 | 1,237,165 | 0 | 1,237,165 | |||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | Actual 2011 | 1,345,988 | 190,534 | 1,155,454 | 0 | 1,155,454 | |||||||||||||
17 | Home Depot Brush Avenue | RMF | Actual 2011 | 3,610,287 | 1,688,016 | 1,922,270 | 0 | 1,922,270 | |||||||||||||
18 | 21st Century Storage Portfolio | RBS | Actual 2011 | 1,556,412 | 754,383 | 802,029 | 0 | 802,029 | |||||||||||||
18.01 | 21st Century - Baltimore | RBS | Actual 2011 | 701,758 | 264,917 | 436,841 | 0 | 436,841 | |||||||||||||
18.02 | 21st Century - Trenton | RBS | Actual 2011 | 502,020 | 314,928 | 187,092 | 0 | 187,092 | |||||||||||||
18.03 | 21st Century - Marmora | RBS | Actual 2011 | 352,634 | 174,538 | 178,096 | 0 | 178,096 | |||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | Actual 2011 | 3,405,232 | 2,260,875 | 1,144,357 | 0 | 1,144,357 | 103 | 75 | |||||||||||
20 | Clark Station | RBS | Actual 2011 | 1,708,774 | 360,454 | 1,348,320 | 0 | 1,348,320 | |||||||||||||
21 | Montgomery Apartments | RMF | Actual 2011 | 1,633,439 | 690,909 | 942,529 | 0 | 942,529 | |||||||||||||
22 | The Bay Club | RMF | Actual 2011 | 1,820,142 | 879,764 | 940,378 | 0 | 940,378 | |||||||||||||
23 | Midway Atriums | LIG I | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | Various | 882,984 | 657,494 | 225,490 | 0 | 225,490 | |||||||||||||
24.01 | Eagles Nest | RMF | T9 12/31/2011 | 404,415 | 333,724 | 70,691 | 0 | 70,691 | |||||||||||||
24.02 | Boulder Ridge Apartments | RMF | Actual 2011 | 478,569 | 323,770 | 154,799 | 0 | 154,799 | |||||||||||||
25 | Landerwood Crossing | WFB | Actual 2010 | 1,310,116 | 421,932 | 888,184 | 17,997 | 870,187 | |||||||||||||
26 | Staybridge Suites - Minot | WFB | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||
27 | Oak Hill Apartments | Basis | Actual 2011 | 1,390,912 | 467,811 | 923,101 | 0 | 923,101 | |||||||||||||
28 | Reserve at Garden Lake | RMF | Actual 2011 | 1,946,492 | 1,201,713 | 744,779 | 0 | 744,779 | |||||||||||||
29 | The Islands of Statesboro | WFB | Actual 2011 | 1,920,939 | 868,372 | 1,052,567 | 0 | 1,052,567 | |||||||||||||
30 | Huntington Ridge | Basis | Actual 2011 | 1,624,676 | 838,083 | 786,593 | 0 | 786,593 | |||||||||||||
31 | Klamath Falls Town Center | WFB | Actual 2010 | 1,232,560 | 300,447 | 932,113 | 0 | 932,113 | |||||||||||||
32 | Family Dollar Portfolio | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
32 | Advanced Auto Parts - Anderson, IN | Basis | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
33 | 690 Merrill Road | LIG I | Actual 2011 | 1,407,492 | 378,897 | 1,028,595 | 0 | 1,028,595 | |||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | Actual 2011 | 3,013,489 | 2,080,069 | 933,420 | 0 | 933,420 | 96 | 86 | |||||||||||
35 | Hampton Inn - Novi | WFB | Actual 2011 | 2,565,606 | 1,725,913 | 839,693 | 0 | 839,693 | 93 | 65 | |||||||||||
36 | Security Self Storage Portfolio II | WFB | Actual 2011 | 1,658,381 | 712,141 | 946,241 | 9,880 | 936,361 | |||||||||||||
36.01 | 1701 North Rock Road | WFB | Actual 2011 | 565,138 | 209,339 | 355,800 | 3,418 | 352,382 | |||||||||||||
36.02 | 7840 Farley | WFB | Actual 2011 | 415,990 | 191,570 | 224,420 | 2,737 | 221,683 | |||||||||||||
36.03 | 2010 South Seneca Street | WFB | Actual 2011 | 359,252 | 164,780 | 194,472 | 3,517 | 190,955 | |||||||||||||
36.04 | 9750 East Harry Street | WFB | Actual 2011 | 318,002 | 146,452 | 171,550 | 208 | 171,342 | |||||||||||||
37 | Atlanta GSA | RBS | Actual 2011 | 591,885 | 115,012 | 476,873 | 0 | 476,873 | |||||||||||||
38 | 509-513 Lincoln Road | WFB | Actual 2011 | 508,928 | 138,485 | 370,443 | 0 | 370,443 | |||||||||||||
39 | City Centre | LIG I | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
40 | Locust Grove Village | WFB | Actual 2011 | 954,220 | 268,119 | 686,102 | 0 | 686,102 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | 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 | |||||||||||
41 | Baymont Hospitality Portfolio | LIG I | Actual 2011 | 4,544,847 | 2,752,255 | 1,792,592 | 0 | 1,792,592 | 71 | 42 | |||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | Actual 2011 | 1,701,473 | 1,041,319 | 660,154 | 0 | 660,154 | 72 | 39 | |||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | Actual 2011 | 1,564,419 | 953,863 | 610,556 | 0 | 610,556 | 69 | 48 | |||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | Actual 2011 | 1,278,955 | 757,073 | 521,882 | 0 | 521,882 | 70 | 39 | |||||||||||
42 | Village at Robinson Farm | WFB | Actual 2010 | 530,855 | 349,850 | 181,005 | 0 | 181,005 | |||||||||||||
43 | Park Plaza Shopping Center | WFB | Actual 2011 | 858,528 | 167,540 | 690,989 | 110,522 | 580,467 | |||||||||||||
44 | Lincoln Park MHC | CIIICM | Actual 2011 | 969,221 | 278,393 | 690,828 | 2,099 | 688,729 | |||||||||||||
45 | Hampton Inn - Shelby Township | WFB | Actual 2011 | 2,164,039 | 1,399,504 | 764,535 | 0 | 764,535 | 102 | 64 | |||||||||||
46 | Goodfriend Self Storage | CIIICM | Actual 2011 | 802,806 | 195,290 | 607,516 | 0 | 607,516 | |||||||||||||
47 | Point Richmond Self Storage | WFB | Actual 2011 | 1,011,326 | 399,312 | 612,014 | 0 | 612,014 | |||||||||||||
48 | Candlewood Suites | Basis | Actual 2011 | 1,334,889 | 799,529 | 535,360 | 53,396 | 481,964 | 64 | 45 | |||||||||||
49 | 24 Hour Fitness - Littleton | WFB | Actual 2011 | 954,796 | 158,197 | 796,599 | 725 | 795,874 | |||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | Actual 2011 | 1,851,298 | 1,439,318 | 411,980 | 0 | 411,980 | 77 | 52 | |||||||||||
51 | Wheatland Estates MHC | CIIICM | Actual 2011 | 983,432 | 421,806 | 561,626 | 0 | 561,626 | |||||||||||||
52 | Lakeside Plaza | Basis | Actual 2011 | 636,671 | 140,171 | 496,500 | 0 | 496,500 | |||||||||||||
53 | Park Valley | RBS | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
54 | Lamplighter/Sherwood | CIIICM | Actual 2011 | 698,111 | 141,639 | 556,472 | 0 | 556,472 | |||||||||||||
55 | The Grove Villas | CIIICM | Actual 2011 | 833,924 | 375,422 | 458,502 | 0 | 458,502 | |||||||||||||
56 | Arlington MHC | CIIICM | Actual 2011 | 801,141 | 298,638 | 502,503 | 2,655 | 499,848 | |||||||||||||
57 | Your Extra Attic Windward | RBS | Actual 2011 | 538,323 | 306,913 | 231,410 | 0 | 231,410 | |||||||||||||
58 | Champions Business Park | CIIICM | Actual 2011 | 761,331 | 363,393 | 397,939 | 25,282 | 372,656 | |||||||||||||
59 | Royal Plaza Building | WFB | Actual 2011 | 1,473,208 | 549,223 | 923,985 | 0 | 923,985 | |||||||||||||
60 | Rockwood MHP | CIIICM | Actual 2011 | 816,568 | 444,519 | 372,049 | 0 | 372,049 | |||||||||||||
61 | Pleasant Valley | CIIICM | Actual 2011 | 654,647 | 265,720 | 388,927 | 0 | 388,927 | |||||||||||||
62 | Torrey Highlands Plaza | RBS | Actual 2011 | 421,264 | 83,750 | 337,514 | 0 | 337,514 | |||||||||||||
63 | Walgreens - Prattville | WFB | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
64 | Walgreens - Suwanee | WFB | Actual 2010 | 355,000 | 0 | 355,000 | 0 | 355,000 | |||||||||||||
65 | Broad Street Commons | WFB | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
66 | Antelope Self Storage | WFB | Actual 2011 | 651,868 | 237,796 | 414,072 | 0 | 414,072 | |||||||||||||
67 | Sunset MHC | CIIICM | Actual 2011 | 659,178 | 325,072 | 334,107 | 11,048 | 323,059 | |||||||||||||
68 | EZ Storage - Wayne | WFB | Actual 2011 | 445,977 | 319,748 | 126,228 | 0 | 126,228 | |||||||||||||
69 | Country Inn & Suites Lexington | Basis | Actual 2011 | 1,182,292 | 845,188 | 337,104 | 47,292 | 289,812 | 89 | 61 | |||||||||||
70 | EZ Self Storage - Utica | WFB | Actual 2011 | 401,583 | 347,654 | 53,930 | 0 | 53,930 | |||||||||||||
71 | Shops at Dana Park | WFB | Actual 2011 | 400,929 | 119,899 | 281,030 | 24,238 | 256,792 | |||||||||||||
72 | Fort Security Self Storage | WFB | Actual 2011 | 503,279 | 274,430 | 228,849 | 0 | 228,849 | |||||||||||||
73 | Budget Self Storage Portfolio | RBS | Actual 2011 | 578,801 | 250,929 | 327,872 | 0 | 327,872 | |||||||||||||
73.01 | Lancaster | RBS | Actual 2011 | 300,757 | 127,361 | 173,396 | 0 | 173,396 | |||||||||||||
73.02 | Palmdale | RBS | Actual 2011 | 278,044 | 123,568 | 154,476 | 0 | 154,476 | |||||||||||||
74 | Village Plaza Shopping Center | WFB | Actual 2011 | 590,646 | 186,353 | 404,293 | 0 | 404,293 | |||||||||||||
75 | Benton's Crossing | WFB | Actual 2011 | 308,843 | 123,904 | 184,939 | 13,167 | 171,772 | |||||||||||||
76 | Walgreens - Leander | WFB | Actual 2010 | 267,000 | 4,481 | 262,519 | 0 | 262,519 | |||||||||||||
77 | Thousand Oaks | CIIICM | Actual 2011 | 295,862 | 109,212 | 186,650 | 0 | 186,650 | |||||||||||||
78 | All Climate Controlled Self Storage | WFB | Actual 2011 | 379,816 | 168,044 | 211,773 | 4,005 | 207,768 | |||||||||||||
79 | New Horizons | CIIICM | Actual 2011 | 352,370 | 144,456 | 207,914 | 0 | 207,914 | |||||||||||||
80 | Lemon Tree | CIIICM | Actual 2011 | 372,716 | 168,887 | 203,829 | 0 | 203,829 | |||||||||||||
81 | Urbane on 13 Mile | WFB | Actual 2011 | 261,786 | 101,464 | 160,322 | 0 | 160,322 | |||||||||||||
82 | Vista Verde Mobile Home Park | WFB | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||
83 | Charger Square | WFB | Actual 2011 | 236,450 | 90,035 | 146,415 | 0 | 146,415 | |||||||||||||
84 | Boone Estates | CIIICM | Actual 2011 | 244,056 | 132,001 | 112,055 | 4,208 | 107,847 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Master Lease (Y/N) | Largest Tenant Name(9)(10) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name(9)(10)(11) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date(11) | ||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | N | ||||||||||||||||||||
2 | Matrix MHC Portfolio | RMF | N | ||||||||||||||||||||
2.01 | Westbridge Manor | RMF | N | ||||||||||||||||||||
2.02 | Westbrook | RMF | N | ||||||||||||||||||||
2.03 | Avon on the Lake | RMF | N | ||||||||||||||||||||
2.04 | Oakland Glens | RMF | N | ||||||||||||||||||||
2.05 | Green Park South | RMF | N | ||||||||||||||||||||
2.06 | Fairchild Lake | RMF | N | ||||||||||||||||||||
2.07 | Cranberry Lake | RMF | N | ||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | N | ||||||||||||||||||||
2.09 | Holly Hills | RMF | N | ||||||||||||||||||||
2.10 | Royal Estates | RMF | N | ||||||||||||||||||||
2.11 | Old Orchard | RMF | N | ||||||||||||||||||||
3 | Westfield Mission Valley | RBS | N | Target | 204,907 | 20.5% | 1/31/2022 | Bed, Bath & Beyond | 77,925 | 7.8% | 1/31/2017 | ||||||||||||
4 | One Bridge Street | RBS | N | Eileen Fisher, Inc. | 43,038 | 22.0% | 12/31/2022 | Elm Ridge Capital Management, LLC | 17,890 | 9.2% | 3/31/2018 | ||||||||||||
5 | Olympia Development Portfolio I | RMF | N | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | N | Publix Supermarket | 44,265 | 90.8% | 9/30/2024 | UPS Store | 1,512 | 3.1% | 9/30/2018 | ||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | N | ||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | N | Walgreens #4398 (EXT) | 15,120 | 100.0% | 10/31/2028 | ||||||||||||||||
5.04 | Walgreens #5447 | RMF | N | Walgreens #5447 | 15,120 | 100.0% | 6/30/2021 | ||||||||||||||||
5.05 | Walgreens #5580 | RMF | N | Walgreens #5580 | 15,120 | 100.0% | 6/30/2020 | ||||||||||||||||
5.06 | Walgreens #4480 | RMF | N | Walgreens #4480 | 15,120 | 100.0% | 5/31/2018 | ||||||||||||||||
5.07 | Applebee's | RMF | N | Applebee's | 4,523 | 100.0% | 11/30/2023 | ||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | N | Academie Da Vinci Charter School | 18,869 | 66.0% | 9/30/2022 | BayCare | 2,315 | 8.1% | 12/31/2014 | ||||||||||||
5.09 | Bank of America | RMF | N | Bank of America | 4,400 | 100.0% | 3/9/2018 | ||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | N | Anytime Fitness | 6,656 | 71.3% | 1/1/2017 | Dunkin' Donuts | 2,685 | 28.7% | 12/1/2015 | ||||||||||||
6 | Marriott Courtyard - Goleta | RBS | N | ||||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | N | ||||||||||||||||||||
7.01 | Westheimer Road | WFB | N | ||||||||||||||||||||
7.02 | Spring Valley Road | WFB | N | ||||||||||||||||||||
7.03 | Austin Highway | WFB | N | ||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | N | ||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | N | ||||||||||||||||||||
7.06 | North Belt Line Road | WFB | N | ||||||||||||||||||||
7.07 | West Avenue | WFB | N | ||||||||||||||||||||
8 | The Barlow | WFB | N | Kosta Browne Winery | 45,581 | 26.1% | 5/31/2020 | Guayaki | 27,944 | 16.0% | 6/30/2016 | ||||||||||||
9 | Rockwall Market Center | WFB | N | Burkes Outlet | 34,027 | 16.3% | 1/31/2024 | Ross Dress For Less | 30,187 | 14.4% | 1/31/2016 | ||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | N | ||||||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | N | ||||||||||||||||||||
10.02 | Tundra Lodge | Basis | N | ||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | N | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
11.01 | Kroger Taylor | LIG I | N | Kroger Co. Of Michigan | 67,930 | 71.5% | 8/31/2024 | Big Lots | 27,090 | 28.5% | 1/31/2015 | ||||||||||||
11.02 | Barberton | LIG I | N | Giant Eagle (Ground Lease) | 87,851 | 86.3% | 1/31/2027 | Ohion State Highway Patrol | 2,398 | 2.4% | 6/30/2015 | ||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | N | Michael's | 29,584 | 82.7% | 2/28/2019 | Men's Wearhouse | 6,185 | 17.3% | 9/30/2023 | ||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | N | The Kroger Co. (Ground Lease) | 63,485 | 100.0% | 6/30/2022 | ||||||||||||||||
11.05 | AW Professional | LIG I | N | OBS Financial | 10,000 | 50.0% | 12/31/2015 | Devonshire Fund Group | 7,500 | 37.5% | 6/30/2022 | ||||||||||||
11.06 | South Haven | LIG I | N | Dunham Sports | 26,000 | 62.3% | 1/31/2018 | Dollar Tree | 8,040 | 19.3% | 9/30/2018 | ||||||||||||
12 | Midway Shopping Center | LIG I | N | Marshalls | 51,050 | 32.6% | 5/31/2017 | Rite Aid | 9,990 | 6.4% | 11/30/2020 | ||||||||||||
13 | Sierra Commons Shopping Center | RMF | N | Ashley Furniture Home | 42,787 | 40.8% | 6/30/2020 | Michaels | 21,300 | 20.3% | 2/28/2017 | ||||||||||||
14 | AdvancePierre Distribution Center | RBS | N | AdvancePierre Foods | 246,851 | 100.0% | 12/31/2032 | ||||||||||||||||
15 | SPS Daly City II | WFB | N | ||||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | N | Pussy and Pooch | 11,682 | 65.0% | 8/31/2024 | Valerie Sarnelle | 1,727 | 9.6% | 7/31/2022 | ||||||||||||
17 | Home Depot Brush Avenue | RMF | N | Home Depot (Ground Lease) | 135,000 | 100.0% | 12/30/2026 | ||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | N | ||||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | N | ||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | N | ||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | N | ||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | N | ||||||||||||||||||||
20 | Clark Station | RBS | N | Kroger | 63,425 | 41.1% | 11/30/2023 | Party City | 12,235 | 7.9% | 11/30/2021 | ||||||||||||
21 | Montgomery Apartments | RMF | N | ||||||||||||||||||||
22 | The Bay Club | RMF | N | ||||||||||||||||||||
23 | Midway Atriums | LIG I | N | Ameripath Texas, L.P. | 50,045 | 19.6% | 2/29/2016 | United Group Underwriters | 20,812 | 8.1% | 8/31/2018 | ||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | N | ||||||||||||||||||||
24.01 | Eagles Nest | RMF | N | ||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | N | ||||||||||||||||||||
25 | Landerwood Crossing | WFB | N | Morgan Stanley / Smith Barney | 21,725 | 43.9% | 3/1/2023 | Majestic Steel | 20,500 | 41.4% | 9/30/2024 | ||||||||||||
26 | Staybridge Suites - Minot | WFB | N | ||||||||||||||||||||
27 | Oak Hill Apartments | Basis | N | ||||||||||||||||||||
28 | Reserve at Garden Lake | RMF | N | ||||||||||||||||||||
29 | The Islands of Statesboro | WFB | N | ||||||||||||||||||||
30 | Huntington Ridge | Basis | N | ||||||||||||||||||||
31 | Klamath Falls Town Center | WFB | N | Sherm's Thunderbird | 67,059 | 62.8% | 12/28/2021 | Michael's | 17,101 | 16.0% | 2/28/2019 | ||||||||||||
32 | Family Dollar Portfolio | Basis | N | Various | Various | Various | Various | ||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | N | Family Dollar | 8,320 | 100.0% | 3/31/2023 | ||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | N | Family Dollar | 8,320 | 100.0% | 1/31/2023 | ||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | N | Family Dollar | 8,271 | 100.0% | 3/31/2023 | ||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | N | Family Dollar | 8,320 | 100.0% | 9/30/2022 | ||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | N | Family Dollar | 9,811 | 100.0% | 6/30/2023 | ||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | N | Aaron's | 7,200 | 100.0% | 2/28/2026 | ||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | N | Family Dollar | 8,000 | 100.0% | 4/30/2023 | ||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | N | Dollar General | 9,026 | 100.0% | 1/31/2027 | ||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | N | Family Dollar | 8,320 | 100.0% | 6/30/2023 | ||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | N | Family Dollar | 8,000 | 100.0% | 4/30/2023 | ||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | N | Advanced Stores Company, Inc | 7,000 | 100.0% | 5/31/2023 | ||||||||||||||||
33 | 690 Merrill Road | LIG I | N | TJ Maxx | 35,000 | 27.6% | 1/31/2018 | Home Goods | 24,808 | 19.6% | 5/31/2016 | ||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | N | ||||||||||||||||||||
35 | Hampton Inn - Novi | WFB | N | ||||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | N | ||||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | N | ||||||||||||||||||||
36.02 | 7840 Farley | WFB | N | ||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | N | ||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | N | ||||||||||||||||||||
37 | Atlanta GSA | RBS | N | GSA US Customs & Border Protection Agency | 60,005 | 100.0% | 10/13/2026 | ||||||||||||||||
38 | 509-513 Lincoln Road | WFB | N | Miami Blue Wall, Inc. d/b/a Gstar | 2,500 | 50.0% | 11/30/2022 | Tesla Motors, Inc. | 2,500 | 50.0% | 11/30/2022 | ||||||||||||
39 | City Centre | LIG I | N | Community Based Care of Central FL | 25,000 | 33.9% | 7/31/2016 | UCF Incubator | 8,000 | 10.8% | 9/3/2013 | ||||||||||||
40 | Locust Grove Village | WFB | N | lngles Markets | 80,000 | 73.6% | 2/15/2023 | Koji Restaurant | 5,600 | 5.1% | 5/31/2019 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Master Lease (Y/N) | Largest Tenant Name(9)(10) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name(9)(10)(11) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date(11) | ||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | N | ||||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | N | ||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | N | ||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | N | ||||||||||||||||||||
42 | Village at Robinson Farm | WFB | N | Cosmos Café #2, LLC | 5,970 | 15.0% | 3/31/2019 | MSF Enterprises, Inc. | 5,138 | 12.9% | Various | ||||||||||||
43 | Park Plaza Shopping Center | WFB | N | TRI-Counties Bank | 10,000 | 18.0% | 12/31/2014 | Heel & Sole Shoes | 6,300 | 11.3% | 9/30/2015 | ||||||||||||
44 | Lincoln Park MHC | CIIICM | N | ||||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | N | ||||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | N | ||||||||||||||||||||
47 | Point Richmond Self Storage | WFB | N | ||||||||||||||||||||
48 | Candlewood Suites | Basis | N | ||||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | N | 24 Hour Fitness | 49,834 | 100.0% | 12/31/2028 | ||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | N | ||||||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | N | ||||||||||||||||||||
52 | Lakeside Plaza | Basis | N | Food Lion | 29,000 | 43.5% | 3/22/2022 | Goodwill Industries of Northwest | 6,500 | 9.7% | 10/31/2015 | ||||||||||||
53 | Park Valley | RBS | N | ||||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | N | ||||||||||||||||||||
55 | The Grove Villas | CIIICM | N | ||||||||||||||||||||
56 | Arlington MHC | CIIICM | N | ||||||||||||||||||||
57 | Your Extra Attic Windward | RBS | N | ||||||||||||||||||||
58 | Champions Business Park | CIIICM | N | Tortilla Factory | 5,000 | 3.1% | MTM | Quality Mattress | 3,125 | 2.0% | MTM | ||||||||||||
59 | Royal Plaza Building | WFB | N | New Life World Revival/Peace Church | 7,728 | 10.0% | 10/31/2014 | Newborn Church | 4,900 | 6.3% | MTM | ||||||||||||
60 | Rockwood MHP | CIIICM | N | ||||||||||||||||||||
61 | Pleasant Valley | CIIICM | N | ||||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | N | Prodigy Dance Company | 2,302 | 16.4% | 8/31/2014 | Westview Cleaners | 2,050 | 14.6% | 12/31/2014 | ||||||||||||
63 | Walgreens - Prattville | WFB | N | Walgreens | 14,490 | 100.0% | 12/31/2076 | ||||||||||||||||
64 | Walgreens - Suwanee | WFB | N | Walgreens | 13,650 | 100.0% | 6/30/2078 | ||||||||||||||||
65 | Broad Street Commons | WFB | N | Avante Controlling, LLC | 5,688 | 35.4% | 2/28/2017 | Pacific Dental | 3,220 | 20.0% | 12/31/2021 | ||||||||||||
66 | Antelope Self Storage | WFB | N | ||||||||||||||||||||
67 | Sunset MHC | CIIICM | N | ||||||||||||||||||||
68 | EZ Storage - Wayne | WFB | N | ||||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | N | ||||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | N | ||||||||||||||||||||
71 | Shops at Dana Park | WFB | N | JP Morgan Chase Bank | 3,525 | 29.3% | 2/28/2017 | Wedding Ring & Gold Gallery | 1,617 | 13.4% | 5/31/2019 | ||||||||||||
72 | Fort Security Self Storage | WFB | N | ||||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | N | ||||||||||||||||||||
73.01 | Lancaster | RBS | N | �� | |||||||||||||||||||
73.02 | Palmdale | RBS | N | ||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | N | EveryDay Fitness | 20,848 | 27.5% | 3/31/2017 | Dollar Tree | 17,168 | 22.7% | 12/31/2022 | ||||||||||||
75 | Benton's Crossing | WFB | N | The Rusty Bucket Corner Tavern | 4,500 | 31.6% | 8/31/2018 | Honey Tree Grille | 3,652 | 25.6% | 8/31/2023 | ||||||||||||
76 | Walgreens - Leander | WFB | N | Walgreens | 14,560 | 100.0% | 9/30/2078 | ||||||||||||||||
77 | Thousand Oaks | CIIICM | N | ||||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | N | ||||||||||||||||||||
79 | New Horizons | CIIICM | N | ||||||||||||||||||||
80 | Lemon Tree | CIIICM | N | ||||||||||||||||||||
81 | Urbane on 13 Mile | WFB | N | ||||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | N | ||||||||||||||||||||
83 | Charger Square | WFB | N | Benchmark Consulting Group | 5,600 | 51.6% | 10/31/2018 | Subway Sandwich | 1,270 | 11.7% | 7/31/2014 | ||||||||||||
84 | Boone Estates | CIIICM | N |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | 3rd Largest Tenant Name(9) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | |||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | |||||||||||||||||||
2 | Matrix MHC Portfolio | RMF | |||||||||||||||||||
2.01 | Westbridge Manor | RMF | |||||||||||||||||||
2.02 | Westbrook | RMF | |||||||||||||||||||
2.03 | Avon on the Lake | RMF | |||||||||||||||||||
2.04 | Oakland Glens | RMF | |||||||||||||||||||
2.05 | Green Park South | RMF | |||||||||||||||||||
2.06 | Fairchild Lake | RMF | |||||||||||||||||||
2.07 | Cranberry Lake | RMF | |||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | |||||||||||||||||||
2.09 | Holly Hills | RMF | |||||||||||||||||||
2.10 | Royal Estates | RMF | |||||||||||||||||||
2.11 | Old Orchard | RMF | |||||||||||||||||||
3 | Westfield Mission Valley | RBS | AMC | 76,485 | 7.7% | 1/31/2026 | Nordstrom Rack | 52,876 | 5.3% | 2/28/2017 | |||||||||||
4 | One Bridge Street | RBS | Lockard & Wechsler, Inc. | 17,230 | 8.8% | 8/31/2020 | PECO Pallet, Inc. | 12,100 | 6.2% | 11/30/2022 | |||||||||||
5 | Olympia Development Portfolio I | RMF | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | H&R Block | 1,512 | 3.1% | 4/30/2016 | Domino's | 1,480 | 3.0% | 3/31/2015 | |||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | |||||||||||||||||||
5.03 | Walgreens #4398 | RMF | |||||||||||||||||||
5.04 | Walgreens #5447 | RMF | |||||||||||||||||||
5.05 | Walgreens #5580 | RMF | |||||||||||||||||||
5.06 | Walgreens #4480 | RMF | |||||||||||||||||||
5.07 | Applebee's | RMF | |||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | |||||||||||||||||||
5.09 | Bank of America | RMF | |||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | |||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | |||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | |||||||||||||||||||
7.01 | Westheimer Road | WFB | |||||||||||||||||||
7.02 | Spring Valley Road | WFB | |||||||||||||||||||
7.03 | Austin Highway | WFB | |||||||||||||||||||
7.04 | West Jewell Avenue | WFB | |||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | |||||||||||||||||||
7.06 | North Belt Line Road | WFB | |||||||||||||||||||
7.07 | West Avenue | WFB | |||||||||||||||||||
8 | The Barlow | WFB | Wind Gap Wines | 12,106 | 6.9% | 9/30/2017 | Taylor Maid Farms | 8,926 | 5.1% | 5/31/2022 | |||||||||||
9 | Rockwall Market Center | WFB | Michaels | 23,988 | 11.5% | 2/28/2015 | Office Max | 23,602 | 11.3% | 10/31/2019 | |||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | |||||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | |||||||||||||||||||
10.01 | Tundra Lodge | Basis | |||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||
11.01 | Kroger Taylor | LIG I | |||||||||||||||||||
11.02 | Barberton | LIG I | OH Bureau of Motor Vehicles | 2,384 | 2.3% | 6/30/2015 | Eagle Finance | 1,667 | 1.6% | 12/31/2013 | |||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | |||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | |||||||||||||||||||
11.05 | AW Professional | LIG I | Cynamar, Inc | 2,500 | 12.5% | 6/30/2013 | |||||||||||||||
11.06 | South Haven | LIG I | Chinese Buffet | 4,300 | 10.3% | 9/30/2020 | Holland Hydroponic | 1,700 | 4.1% | 6/30/2018 | |||||||||||
12 | Midway Shopping Center | LIG I | Mandees | 9,875 | 6.3% | 1/31/2014 | Five Below | 9,000 | 5.7% | 8/14/2023 | |||||||||||
13 | Sierra Commons Shopping Center | RMF | Beverages & More | 10,096 | 9.6% | 5/31/2017 | Jared's Jewelry | 6,000 | 5.7% | 1/31/2027 | |||||||||||
14 | AdvancePierre Distribution Center | RBS | |||||||||||||||||||
15 | SPS Daly City II | WFB | |||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | Itzik Hagadol | 1,556 | 8.7% | 7/31/2023 | Yoshi Hair Studio | 1,096 | 6.1% | 12/31/2018 | |||||||||||
17 | Home Depot Brush Avenue | RMF | |||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | |||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | |||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | |||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | |||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | |||||||||||||||||||
20 | Clark Station | RBS | Feeders Supply | 12,029 | 7.8% | 2/28/2015 | CitiTrends | 11,500 | 7.5% | 10/31/2015 | |||||||||||
21 | Montgomery Apartments | RMF | |||||||||||||||||||
22 | The Bay Club | RMF | |||||||||||||||||||
23 | Midway Atriums | LIG I | Financial Industry Computer Systems, Inc. | 16,480 | 6.4% | 11/30/2018 | Fairpay Solutions, Inc. | 14,492 | 5.7% | 10/31/2015 | |||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | |||||||||||||||||||
24.01 | Eagles Nest | RMF | |||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | |||||||||||||||||||
25 | Landerwood Crossing | WFB | Clear Choice | 7,287 | 14.7% | 10/31/2018 | |||||||||||||||
26 | Staybridge Suites - Minot | WFB | |||||||||||||||||||
27 | Oak Hill Apartments | Basis | |||||||||||||||||||
28 | Reserve at Garden Lake | RMF | |||||||||||||||||||
29 | The Islands of Statesboro | WFB | |||||||||||||||||||
30 | Huntington Ridge | Basis | |||||||||||||||||||
31 | Klamath Falls Town Center | WFB | Anytime Fitness | 3,636 | 3.4% | 4/30/2018 | Starv'n Marv'n | 3,600 | 3.4% | 7/31/2016 | |||||||||||
32 | Family Dollar Portfolio | Basis | |||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | |||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | |||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | |||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | |||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | |||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | |||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | |||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | |||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | |||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | |||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | |||||||||||||||||||
33 | 690 Merrill Road | LIG I | Pep Boys | 22,990 | 18.1% | 8/31/2018 | Petco | 16,152 | 12.7% | 1/31/2021 | |||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | |||||||||||||||||||
35 | Hampton Inn - Novi | WFB | |||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | |||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | |||||||||||||||||||
36.02 | 7840 Farley | WFB | |||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | |||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | |||||||||||||||||||
37 | Atlanta GSA | RBS | |||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | |||||||||||||||||||
39 | City Centre | LIG I | Downtown Health & Fitness | 5,500 | 7.4% | 2/28/2017 | Housecall Home Health, Inc. | 2,488 | 3.4% | 2/29/2016 | |||||||||||
40 | Locust Grove Village | WFB | El Fogon | 4,200 | 3.9% | 7/31/2018 | Cherry Berry Shop | 2,150 | 2.0% | 2/18/2017 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | 3rd Largest Tenant Name(9) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | |||||||||||
41 | Baymont Hospitality Portfolio | LIG I | |||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | |||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | |||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | |||||||||||||||||||
42 | Village at Robinson Farm | WFB | TMH-Ballantyne LLC | 3,960 | 10.0% | 6/30/2020 | Toast of Ballantyne, LLC | 3,887 | 9.8% | 12/31/2017 | |||||||||||
43 | Park Plaza Shopping Center | WFB | Kwando Restaurant | 6,200 | 11.2% | 9/30/2020 | As Seen On TV | 3,288 | 5.9% | 9/30/2017 | |||||||||||
44 | Lincoln Park MHC | CIIICM | |||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | |||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | |||||||||||||||||||
47 | Point Richmond Self Storage | WFB | |||||||||||||||||||
48 | Candlewood Suites | Basis | |||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | |||||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | |||||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | |||||||||||||||||||
52 | Lakeside Plaza | Basis | Cato Corp. | 4,880 | 7.3% | 1/31/2018 | Dollar Tree | 3,075 | 4.6% | 10/31/2015 | |||||||||||
53 | Park Valley | RBS | |||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | |||||||||||||||||||
55 | The Grove Villas | CIIICM | |||||||||||||||||||
56 | Arlington MHC | CIIICM | |||||||||||||||||||
57 | Your Extra Attic Windward | RBS | |||||||||||||||||||
58 | Champions Business Park | CIIICM | Hector's Auto Tint | 2,500 | 1.6% | MTM | Banner Air | 2,250 | 1.4% | MTM | |||||||||||
59 | Royal Plaza Building | WFB | Pastor David Chun | 3,573 | 4.6% | 1/31/2014 | KSC/CILC/CTE | 2,526 | 3.3% | 6/30/2014 | |||||||||||
60 | Rockwood MHP | CIIICM | |||||||||||||||||||
61 | Pleasant Valley | CIIICM | |||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | Fresco Pizza Grill | 1,365 | 9.7% | 3/31/2016 | Westview Dental Office | 1,200 | 8.6% | 5/31/2018 | |||||||||||
63 | Walgreens - Prattville | WFB | |||||||||||||||||||
64 | Walgreens - Suwanee | WFB | |||||||||||||||||||
65 | Broad Street Commons | WFB | Top That Pizza | 2,569 | 16.0% | 2/28/2017 | Mooyah | 2,504 | 15.6% | 11/30/2016 | |||||||||||
66 | Antelope Self Storage | WFB | |||||||||||||||||||
67 | Sunset MHC | CIIICM | |||||||||||||||||||
68 | EZ Storage - Wayne | WFB | |||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | |||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | |||||||||||||||||||
71 | Shops at Dana Park | WFB | Fed Ex Office and Print Services, Inc. | 1,521 | 12.6% | 8/31/2018 | 2B Wireless, LLC | 1,499 | 12.4% | 3/31/2018 | |||||||||||
72 | Fort Security Self Storage | WFB | |||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | |||||||||||||||||||
73.01 | Lancaster | RBS | |||||||||||||||||||
73.02 | Palmdale | RBS | |||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | Creson's Mattress Gallery | 11,184 | 14.8% | 7/31/2015 | La-Z-Boy Furniture Gallerie | 10,200 | 13.5% | 9/30/2017 | |||||||||||
75 | Benton's Crossing | WFB | Sheldon Nails | 1,760 | 12.4% | 8/31/2018 | Allstate Insurance | 1,600 | 11.2% | 3/31/2017 | |||||||||||
76 | Walgreens - Leander | WFB | |||||||||||||||||||
77 | Thousand Oaks | CIIICM | |||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | |||||||||||||||||||
79 | New Horizons | CIIICM | |||||||||||||||||||
80 | Lemon Tree | CIIICM | |||||||||||||||||||
81 | Urbane on 13 Mile | WFB | |||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | |||||||||||||||||||
83 | Charger Square | WFB | Ace America's Cash Express | 1,260 | 11.6% | 3/31/2014 | Gomez Low Cost Ins Agencies | 1,120 | 10.3% | 5/31/2018 | |||||||||||
84 | Boone Estates | CIIICM |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | 5th Largest Tenant Name(9)(10) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | |||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 7/12/2013 | 7/12/2013 | N | ||||||||||||||||||||
2 | Matrix MHC Portfolio | RMF | 7/2/2013 | Various | N | ||||||||||||||||||||
2.01 | Westbridge Manor | RMF | 7/2/2013 | 7/8/2013 | N | ||||||||||||||||||||
2.02 | Westbrook | RMF | 7/2/2013 | 7/2/2013 | N | ||||||||||||||||||||
2.03 | Avon on the Lake | RMF | 7/2/2013 | 7/3/2013 | N | ||||||||||||||||||||
2.04 | Oakland Glens | RMF | 7/2/2013 | 7/8/2013 | N | ||||||||||||||||||||
2.05 | Green Park South | RMF | 7/2/2013 | 7/2/2013 | N | ||||||||||||||||||||
2.06 | Fairchild Lake | RMF | 7/2/2013 | 7/2/2013 | N | ||||||||||||||||||||
2.07 | Cranberry Lake | RMF | 7/2/2013 | 7/8/2013 | N | ||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | 7/2/2013 | 7/3/2013 | N | ||||||||||||||||||||
2.09 | Holly Hills | RMF | 7/2/2013 | 7/3/2013 | N | ||||||||||||||||||||
2.10 | Royal Estates | RMF | 7/2/2013 | 7/8/2013 | N | ||||||||||||||||||||
2.11 | Old Orchard | RMF | 7/2/2013 | 7/8/2013 | N | ||||||||||||||||||||
3 | Westfield Mission Valley | RBS | Sport Chalet | 47,000 | 4.7% | 6/30/2018 | 8/23/2013 | 8/29/2013 | 8/23/2013 | 10.0% | N | ||||||||||||||
4 | One Bridge Street | RBS | Mrs. Greens Management Corp. | 11,555 | 5.9% | 6/30/2024 | 9/25/2013 | 10/10/2013 | N | ||||||||||||||||
5 | Olympia Development Portfolio I | RMF | Various | Various | N | ||||||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | 9/16/2013 | 9/12/2013 | N | ||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | 9/3/2013 | 9/3/2013 | N | ||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | 9/16/2013 | 9/12/2013 | N | ||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | 9/16/2013 | 9/12/2013 | N | ||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | 9/16/2013 | 9/12/2013 | N | ||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | 9/16/2013 | 9/12/2013 | N | ||||||||||||||||||||
5.07 | Applebee's | RMF | 9/16/2013 | 9/11/2013 | N | ||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | 9/16/2013 | 9/12/2013 | N | ||||||||||||||||||||
5.09 | Bank of America | RMF | 9/16/2013 | 9/12/2013 | N | ||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | 9/16/2013 | 9/12/2013 | N | ||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 9/24/2013 | 9/24/2013 | 9/24/2013 | 8.0% | N | ||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | Various | Various | N | ||||||||||||||||||||
7.01 | Westheimer Road | WFB | 9/3/2013 | 9/3/2013 | N | ||||||||||||||||||||
7.02 | Spring Valley Road | WFB | 9/3/2013 | 9/3/2013 | N | ||||||||||||||||||||
7.03 | Austin Highway | WFB | 9/3/2013 | 9/3/2013 | N | ||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | 5/22/2013 | 5/28/2013 | N | ||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | 9/3/2013 | 9/3/2013 | N | ||||||||||||||||||||
7.06 | North Belt Line Road | WFB | 9/3/2013 | 9/3/2013 | N | ||||||||||||||||||||
7.07 | West Avenue | WFB | 8/3/2013 | 9/3/2013 | N | ||||||||||||||||||||
8 | The Barlow | WFB | Spirit Works | 8,417 | 4.8% | 1/31/2021 | 6/25/2013 | 6/26/2013 | 10/2/2013 | 11.0% | N | ||||||||||||||
9 | Rockwall Market Center | WFB | Old Navy | 17,239 | 8.2% | 10/31/2019 | 9/23/2013 | 9/24/2013 | N | ||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | Various | Various | N | ||||||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | 8/13/2013 | 8/14/2013 | N | ||||||||||||||||||||
10.02 | Tundra Lodge | Basis | 8/16/2013 | 8/16/2013 | N | ||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | Various | Various | Various | Various | Various | Various | N | ||||||||||||||||
11.01 | Kroger Taylor | LIG I | 6/26/2013 | 6/27/2013 | N | ||||||||||||||||||||
11.02 | Barberton | LIG I | H&R Block | 1,666 | 1.6% | 4/30/2014 | 6/25/2013 | 6/27/2013 | N | ||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | 6/26/2013 | 6/24/2013 | N | ||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | NAP | 8/2/2013 | N | ||||||||||||||||||||
11.05 | AW Professional | LIG I | 6/26/2013 | 6/27/2013 | N | ||||||||||||||||||||
11.06 | South Haven | LIG I | 6/20/2013 | 6/19/2013 | N | ||||||||||||||||||||
12 | Midway Shopping Center | LIG I | AT&T (Pad) | 5,500 | 3.5% | 5/31/2023 | 6/18/2013 | 6/18/2013 | N | ||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | Pacific Dental | 4,640 | 4.4% | 11/13/2036 | 7/16/2013 | 7/16/2013 | 7/16/2013 | 13.0% | N | ||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 9/30/2013 | 10/2/2013 | N | ||||||||||||||||||||
15 | SPS Daly City II | WFB | 8/16/2013 | 8/16/2013 | 8/15/2013 | 9.0% | N | ||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | Il Tramezzino | 992 | 5.5% | 1/31/2022 | 9/6/2013 | 9/10/2013 | 9/9/2013 | 17.0% | N | ||||||||||||||
17 | Home Depot Brush Avenue | RMF | NAP | 7/26/2013 | N | ||||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 7/10/2013 | 7/10/2013 | Various | N | |||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | 7/10/2013 | 7/10/2013 | 7/26/2013 | N | |||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | 7/10/2013 | 7/10/2013 | 8/26/2013 | N | |||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | 7/10/2013 | 7/10/2013 | N | ||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 8/21/2013 | 8/19/2013 | 8/21/2013 | 10.0% | N | ||||||||||||||||||
20 | Clark Station | RBS | Buyback Video | 6,500 | 4.2% | 8/31/2018 | 8/20/2013 | 8/20/2013 | N | ||||||||||||||||
21 | Montgomery Apartments | RMF | 9/3/2013 | 9/3/2013 | N | ||||||||||||||||||||
22 | The Bay Club | RMF | 7/17/2013 | 7/17/2013 | N | ||||||||||||||||||||
23 | Midway Atriums | LIG I | Chartwell Diversified Services | 11,306 | 4.4% | 12/31/2015 | 7/29/2013 | 7/29/2013 | N | ||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 7/19/2013 | 7/19/2013 | N | ||||||||||||||||||||
24.01 | Eagles Nest | RMF | 7/19/2013 | 7/19/2013 | N | ||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | 7/19/2013 | 7/19/2013 | N | ||||||||||||||||||||
25 | Landerwood Crossing | WFB | 8/9/2013 | 8/9/2013 | N | ||||||||||||||||||||
26 | Staybridge Suites - Minot | WFB | 4/29/2013 | 5/1/2013 | 8/22/2013 | N | |||||||||||||||||||
27 | Oak Hill Apartments | Basis | 9/19/2013 | 9/19/2013 | N | ||||||||||||||||||||
28 | Reserve at Garden Lake | RMF | 9/24/2013 | 9/24/2013 | N | ||||||||||||||||||||
29 | The Islands of Statesboro | WFB | 3/18/2013 | 3/15/2013 | N | ||||||||||||||||||||
30 | Huntington Ridge | Basis | 9/13/2013 | 9/17/2013 | N | ||||||||||||||||||||
31 | Klamath Falls Town Center | WFB | Pizza Hut | 3,600 | 3.4% | 7/31/2023 | 8/26/2013 | 9/6/2013 | 8/26/2013 | 11.0% | N | ||||||||||||||
32 | Family Dollar Portfolio | Basis | Various | Various | N | ||||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | 5/15/2013 | 10/23/2012 | N | ||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | 2/26/2013 | 2/25/2013 | N | ||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | 3/7/2013 | 2/18/2013 | N | ||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | 2/22/2013 | 1/15/2013 | N | ||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | 6/10/2013 | 11/30/2012 | N | ||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | 7/19/2013 | 7/22/2013 | N | ||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | 4/1/2013 | 4/1/2013 | N | ||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | 8/23/2013 | 8/27/2013 | N | ||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | 4/1/2013 | 4/1/2013 | N | ||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | 5/6/2013 | 5/9/2013 | N | ||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | 7/19/2013 | 7/22/2013 | N | ||||||||||||||||||||
33 | 690 Merrill Road | LIG I | Planet Fitness | 10,000 | 7.9% | 7/31/2018 | 7/24/2013 | 8/14/2013 | N | ||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 7/25/2013 | 7/24/2013 | N | ||||||||||||||||||||
35 | Hampton Inn - Novi | WFB | 7/25/2013 | 7/24/2013 | N | ||||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 5/22/2013 | 5/22/2013 | N | ||||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | 5/22/2013 | 5/22/2013 | N | ||||||||||||||||||||
36.02 | 7840 Farley | WFB | 5/22/2013 | 5/22/2013 | N | ||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | 5/22/2013 | 5/22/2013 | N | ||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | 5/22/2013 | 5/22/2013 | N | ||||||||||||||||||||
37 | Atlanta GSA | RBS | 9/19/2013 | 9/19/2013 | N | ||||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 8/21/2013 | 8/23/2013 | N | ||||||||||||||||||||
39 | City Centre | LIG I | JP Morgan Chase Bank NA | 2,479 | 3.4% | 3/23/2014 | 4/19/2013 | 6/19/2013 | N | ||||||||||||||||
40 | Locust Grove Village | WFB | AT&T | 1,400 | 1.3% | 11/7/2014 | 7/31/2013 | 7/30/2013 | N |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | 5th Largest Tenant Name(9)(10) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | |||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 4/5/2013 | 4/8/2013 | N | ||||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | 4/5/2013 | 4/8/2013 | N | ||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | 4/5/2013 | 4/8/2013 | N | ||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | 4/5/2013 | 4/8/2013 | N | ||||||||||||||||||||
42 | Village at Robinson Farm | WFB | HC Hawthorne's LLC | 3,558 | 9.0% | 12/31/2017 | 8/5/2013 | 8/2/2013 | N | ||||||||||||||||
43 | Park Plaza Shopping Center | WFB | California Sun | 3,020 | 5.4% | 4/30/2022 | 8/28/2013 | 8/30/2013 | 8/28/2013 | 9.0% | N | ||||||||||||||
44 | Lincoln Park MHC | CIIICM | 8/21/2013 | 8/19/2013 | N | ||||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 7/25/2013 | 7/24/2013 | N | ||||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 8/22/2013 | 8/22/2013 | N | ||||||||||||||||||||
47 | Point Richmond Self Storage | WFB | 9/3/2013 | 9/3/2013 | 8/30/2013 | 8.0% | N | ||||||||||||||||||
48 | Candlewood Suites | Basis | 9/26/2013 | 9/27/2013 | N | ||||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 4/8/2013 | 4/8/2013 | 4/3/2013 | 6.0% | N | ||||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 10/9/2013 | 10/3/2013 | N | ||||||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 8/21/2013 | 8/19/2013 | N | ||||||||||||||||||||
52 | Lakeside Plaza | Basis | Blue Rooster Grill | 2,400 | 3.6% | 11/30/2015 | 9/11/2013 | 9/10/2013 | N | ||||||||||||||||
53 | Park Valley | RBS | 6/24/2013 | 6/24/2013 | N | ||||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 7/19/2013 | 7/19/2013, 7/23/2013 | N | ||||||||||||||||||||
55 | The Grove Villas | CIIICM | 8/8/2013 | 8/30/2013 | N | ||||||||||||||||||||
56 | Arlington MHC | CIIICM | 8/21/2013 | 8/19/2013 | N | ||||||||||||||||||||
57 | Your Extra Attic Windward | RBS | 9/5/2013 | 9/5/2013 | N | ||||||||||||||||||||
58 | Champions Business Park | CIIICM | Deluxe Braids | 2,000 | 1.3% | MTM | 8/26/2013 | 8/27/2013 | N | ||||||||||||||||
59 | Royal Plaza Building | WFB | About-Face Intervention Project | 2,504 | 3.2% | 12/31/2013 | 8/5/2013 | 8/2/2013 | 8/14/2013 | 17.0% | N | ||||||||||||||
60 | Rockwood MHP | CIIICM | 8/27/2013 | 8/28/2013 | 10/11/2013 | N | |||||||||||||||||||
61 | Pleasant Valley | CIIICM | 7/18/2013 | 7/19/2013 | N | ||||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | Cool Touch Nails & Spa | 1,200 | 8.6% | 9/30/2019 | 8/28/2013 | 8/28/2013 | 8/28/2013 | 9.0% | N | ||||||||||||||
63 | Walgreens - Prattville | WFB | 7/16/2013 | 7/17/2013 | N | ||||||||||||||||||||
64 | Walgreens - Suwanee | WFB | 6/7/2013 | 6/7/2013 | N | ||||||||||||||||||||
65 | Broad Street Commons | WFB | Luxury Nails | 2,100 | 13.1% | 11/30/2016 | 8/6/2013 | 8/6/2013 | N | ||||||||||||||||
66 | Antelope Self Storage | WFB | 7/26/2013 | 7/29/2013 | 7/22/2013 | 8.0% | N | ||||||||||||||||||
67 | Sunset MHC | CIIICM | 9/25/2013 | 8/19/2013 | N | ||||||||||||||||||||
68 | EZ Storage - Wayne | WFB | 7/31/2013 | 7/31/2013 | N | ||||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 9/20/2013 | 9/23/2013 | N | ||||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | 7/31/2013 | 7/31/2013 | N | ||||||||||||||||||||
71 | Shops at Dana Park | WFB | Pizza Fresh | 1,199 | 10.0% | 5/31/2016 | 9/13/2013 | 9/13/2013 | N | ||||||||||||||||
72 | Fort Security Self Storage | WFB | 7/31/2013 | 7/31/2013 | N | ||||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 9/20/2013 | 9/19/2013 | 9/20/2013 | Various | N | ||||||||||||||||||
73.01 | Lancaster | RBS | 9/20/2013 | 9/19/2013 | 9/20/2013 | 14.0% | N | ||||||||||||||||||
73.02 | Palmdale | RBS | 9/20/2013 | 9/19/2013 | 9/20/2013 | 15.0% | N | ||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | Sherwin-Williams Company | 5,959 | 7.9% | 2/28/2019 | 6/4/2013 | 6/5/2013 | 6/4/2013 | 25.0% | Y | ||||||||||||||
75 | Benton's Crossing | WFB | Quiznos Sub | 1,530 | 10.7% | 2/29/2016 | 6/12/2013 | 6/12/2013 | N | ||||||||||||||||
76 | Walgreens - Leander | WFB | 6/17/2013 | 6/17/2013 | N | ||||||||||||||||||||
77 | Thousand Oaks | CIIICM | 7/19/2013 | 7/19/2013 | N | ||||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 8/30/2013 | 9/3/2013 | N | ||||||||||||||||||||
79 | New Horizons | CIIICM | 10/8/2013 | 8/27/2013 | N | ||||||||||||||||||||
80 | Lemon Tree | CIIICM | 9/17/2013 | 9/11/2013 | N | ||||||||||||||||||||
81 | Urbane on 13 Mile | WFB | 8/20/2013 | 8/20/2013 | N | ||||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 8/16/2013 | 8/19/2013 | N | ||||||||||||||||||||
83 | Charger Square | WFB | 9/9/2013 | 9/9/2013 | N | ||||||||||||||||||||
84 | Boone Estates | CIIICM | 8/28/2013 | 8/27/2013 | N |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($)(12) | Tax Escrow (Initial) | Monthly Tax Escrow ($)(13) | 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 | Hilton Sandestin Beach Resort and Spa | WFB | Y | Refinance | 0 | 407,929 | 37,084 | Cash | 778,923 | 97,365 | Cash | ||||||||||||||||
2 | Matrix MHC Portfolio | RMF | Y | Various | 455,812 | 100,000 | 150,500 | Cash | 0 | 36,100 | Cash | ||||||||||||||||
2.01 | Westbridge Manor | RMF | Y | ||||||||||||||||||||||||
2.02 | Westbrook | RMF | Y | ||||||||||||||||||||||||
2.03 | Avon on the Lake | RMF | Y | ||||||||||||||||||||||||
2.04 | Oakland Glens | RMF | Y | ||||||||||||||||||||||||
2.05 | Green Park South | RMF | Y | ||||||||||||||||||||||||
2.06 | Fairchild Lake | RMF | Y | ||||||||||||||||||||||||
2.07 | Cranberry Lake | RMF | Y | ||||||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | Y | ||||||||||||||||||||||||
2.09 | Holly Hills | RMF | Y | ||||||||||||||||||||||||
2.10 | Royal Estates | RMF | Y | ||||||||||||||||||||||||
2.11 | Old Orchard | RMF | Y | ||||||||||||||||||||||||
3 | Westfield Mission Valley | RBS | Y | Refinance | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
4 | One Bridge Street | RBS | Y | Refinance | 4,875 | 80,980 | 82,397 | Cash | 111,394 | 11,530 | Cash | ||||||||||||||||
5 | Olympia Development Portfolio I | RMF | Y | Refinance | 124,310 | 350,180 | 37,056 | Cash | 129,321 | 41,054 | Cash | ||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | Y | ||||||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | Y | ||||||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | Y | ||||||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | Y | ||||||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | Y | ||||||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | Y | ||||||||||||||||||||||||
5.07 | Applebee's | RMF | Y | ||||||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | Y | ||||||||||||||||||||||||
5.09 | Bank of America | RMF | Y | ||||||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | Y | ||||||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | Y | Refinance | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | Y | Refinance | 84,784 | 0 | Springing | 0 | Springing | ||||||||||||||||||
7.01 | Westheimer Road | WFB | Y | ||||||||||||||||||||||||
7.02 | Spring Valley Road | WFB | Y | ||||||||||||||||||||||||
7.03 | Austin Highway | WFB | Y | ||||||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | Y | ||||||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | Y | ||||||||||||||||||||||||
7.06 | North Belt Line Road | WFB | Y | ||||||||||||||||||||||||
7.07 | West Avenue | WFB | Y | ||||||||||||||||||||||||
8 | The Barlow | WFB | Y | Refinance | 0 | 23,036 | 11,518 | Cash | 114,318 | 24,832 | Cash | ||||||||||||||||
9 | Rockwall Market Center | WFB | Y | Acquisition | 0 | 0 | 32,347 | Cash | 40,977 | 4,553 | Cash | ||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | Y | Refinance | 24,026 | 183,323 | 62,608 | Cash | 118,149 | Springing | Cash | ||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | Y | ||||||||||||||||||||||||
10.02 | Tundra Lodge | Basis | Y | ||||||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | Y | Various | 214,625 | 103,689 | 34,563 | Cash | 32,162 | 2,924 | Cash | ||||||||||||||||
11.01 | Kroger Taylor | LIG I | Y | ||||||||||||||||||||||||
11.02 | Barberton | LIG I | Y | ||||||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | Y | ||||||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | Y | ||||||||||||||||||||||||
11.05 | AW Professional | LIG I | Y | ||||||||||||||||||||||||
11.06 | South Haven | LIG I | Y | ||||||||||||||||||||||||
12 | Midway Shopping Center | LIG I | Y | Refinance | 21,750 | 0 | Springing | 0 | Springing | ||||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | Y | Refinance | 18,075 | 50,753 | 25,377 | Cash | 37,054 | 3,208 | Cash | ||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | Y | Acquisition | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
15 | SPS Daly City II | WFB | Y | Refinance | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | Y | Refinance | 0 | 22,681 | 7,560 | Cash | 3,697 | 308 | Cash | ||||||||||||||||
17 | Home Depot Brush Avenue | RMF | N | Refinance | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | Y | Acquisition | 0 | 22,635 | 15,366 | Cash | 0 | Springing | |||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | Y | ||||||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | Y | ||||||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | Y | ||||||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | Y | Refinance | 20,000 | 68,568 | 8,571 | Cash | 20,592 | 4,118 | Cash | ||||||||||||||||
20 | Clark Station | RBS | Y | Refinance | 3,125 | 40,244 | 20,122 | Cash | 15,819 | 2,260 | Cash | ||||||||||||||||
21 | Montgomery Apartments | RMF | Y | Refinance | 0 | 62,399 | 5,402 | Cash | 6,559 | 6,246 | Cash | ||||||||||||||||
22 | The Bay Club | RMF | Y | Refinance | 135,390 | 21,406 | 10,193 | Cash | 67,048 | Springing | Cash | ||||||||||||||||
23 | Midway Atriums | LIG I | Y | Acquisition | 98,175 | 217,692 | 21,769 | Cash | 16,461 | 2,743 | Cash | ||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | Y | Refinance | 50,286 | 19,952 | 9,501 | Cash | 54,997 | 7,483 | Cash | ||||||||||||||||
24.01 | Eagles Nest | RMF | Y | ||||||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | Y | ||||||||||||||||||||||||
25 | Landerwood Crossing | WFB | Y | Refinance | 0 | 79,879 | 16,945 | Cash | 6,728 | 1,682 | Cash | ||||||||||||||||
26 | Staybridge Suites - Minot | WFB | Y | Refinance | 0 | 91,041 | 11,380 | Cash | 0 | Springing | |||||||||||||||||
27 | Oak Hill Apartments | Basis | Y | Refinance | 12,063 | 23,055 | 5,764 | Cash | 8,393 | 4,196 | Cash | ||||||||||||||||
28 | Reserve at Garden Lake | RMF | Y | Acquisition | 209,768 | 0 | 14,155 | Cash | 5,319 | 5,066 | Cash | ||||||||||||||||
29 | The Islands of Statesboro | WFB | Y | Refinance | 0 | 145,469 | 13,225 | Cash | 19,473 | 6,489 | Cash | ||||||||||||||||
30 | Huntington Ridge | Basis | Y | Refinance | 199,699 | 18,841 | 18,841 | Cash | 9,643 | 4,821 | Cash | ||||||||||||||||
31 | Klamath Falls Town Center | WFB | Y | Refinance | 0 | 113,764 | 9,480 | Cash | 0 | Springing | |||||||||||||||||
32 | Family Dollar Portfolio | Basis | Y | Acquisition | 0 | 78,775 | 12,360 | Cash | 22,213 | 3,317 | Cash | ||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | Y | ||||||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | Y | ||||||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | Y | ||||||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | Y | ||||||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | Y | ||||||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | Y | ||||||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | Y | ||||||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | Y | ||||||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | Y | ||||||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | Y | ||||||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | Y | ||||||||||||||||||||||||
33 | 690 Merrill Road | LIG I | Y | Refinance | 490,638 | 78,129 | 26,043 | Cash | 18,452 | 2,636 | Cash | ||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | Y | Refinance | 0 | 17,656 | 11,807 | Cash | 1,118 | 1,124 | Cash | ||||||||||||||||
35 | Hampton Inn - Novi | WFB | Y | Refinance | 0 | 6,739 | 7,628 | Cash | 1,235 | 1,232 | Cash | ||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | Y | Refinance | 62,500 | 0 | Springing | 0 | Springing | ||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | Y | ||||||||||||||||||||||||
36.02 | 7840 Farley | WFB | Y | ||||||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | Y | ||||||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | Y | ||||||||||||||||||||||||
37 | Atlanta GSA | RBS | Y | Acquisition | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | Y | Refinance | 0 | 70,449 | 7,828 | Cash | 0 | Springing | |||||||||||||||||
39 | City Centre | LIG I | Y | Acquisition | 0 | 84,561 | 8,456 | Cash | 7,394 | 2,465 | Cash | ||||||||||||||||
40 | Locust Grove Village | WFB | Y | Refinance | 0 | 13,954 | 13,954 | Cash | 2,097 | 2,097 | Cash |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($)(12) | Tax Escrow (Initial) | Monthly Tax Escrow ($)(13) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | ||||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | Y | Refinance | 10,000 | 89,851 | 14,975 | Cash | 0 | 0 | |||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | Y | ||||||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | Y | ||||||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | Y | ||||||||||||||||||||||||
42 | Village at Robinson Farm | WFB | Y | Refinance | 0 | 83,624 | 8,362 | Cash | 0 | Springing | |||||||||||||||||
43 | Park Plaza Shopping Center | WFB | Y | Refinance | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
44 | Lincoln Park MHC | CIIICM | Y | Refinance | 19,663 | 111,751 | 12,417 | Cash | 4,836 | 604 | Cash | ||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | Y | Refinance | 0 | 9,771 | 7,859 | Cash | 1,033 | 1,039 | Cash | ||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | Y | Acquisition | 0 | 24,319 | 2,027 | Cash | 1,922 | 1,922 | Cash | ||||||||||||||||
47 | Point Richmond Self Storage | WFB | Y | Refinance | 0 | 77,864 | 9,733 | Cash | 8,430 | 766 | Cash | ||||||||||||||||
48 | Candlewood Suites | Basis | Y | Refinance | 4,118 | 8,807 | 4,403 | Cash | 8,183 | 2,046 | Cash | ||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | Y | Acquisition | 125,222 | 0 | Springing | 3,638 | 1,819 | Cash | |||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | Y | Refinance | 39,250 | 29,701 | 9,900 | Cash | 22,993 | 3,285 | Cash | ||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | Y | Refinance | 0 | 50,920 | 5,658 | Cash | 6,797 | 850 | Cash | ||||||||||||||||
52 | Lakeside Plaza | Basis | Y | Refinance | 0 | 28,851 | 2,885 | Cash | 14,777 | 1,137 | Cash | ||||||||||||||||
53 | Park Valley | RBS | Y | Refinance | 15,235 | 31,027 | 6,205 | Cash | 0 | Springing | |||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | Y | Refinance | 4,688 | 49,921 | 4,538 | Cash | 1,768 | 884 | Cash | ||||||||||||||||
55 | The Grove Villas | CIIICM | Y | Refinance | 18,625 | 70,830 | 5,902 | Cash | 27,412 | 4,569 | Cash | ||||||||||||||||
56 | Arlington MHC | CIIICM | Y | Refinance | 0 | 27,918 | 5,584 | Cash | 10,801 | 1,350 | Cash | ||||||||||||||||
57 | Your Extra Attic Windward | RBS | Y | Refinance | 24,062 | 9,130 | 4,565 | Cash | 2,348 | 783 | Cash | ||||||||||||||||
58 | Champions Business Park | CIIICM | Y | Refinance | 0 | 85,446 | 7,768 | Cash | 35,449 | 3,545 | Cash | ||||||||||||||||
59 | Royal Plaza Building | WFB | Y | Refinance | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
60 | Rockwood MHP | CIIICM | Y | Refinance | 0 | 2,660 | 2,660 | Cash | 3,111 | 778 | Cash | ||||||||||||||||
61 | Pleasant Valley | CIIICM | Y | Refinance | 625 | 39,443 | 3,586 | Cash | 2,840 | 1,420 | Cash | ||||||||||||||||
62 | Torrey Highlands Plaza | RBS | Y | Refinance | 0 | 9,868 | 4,934 | Cash | 4,676 | 390 | Cash | ||||||||||||||||
63 | Walgreens - Prattville | WFB | N | Acquisition | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
64 | Walgreens - Suwanee | WFB | N | Refinance | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
65 | Broad Street Commons | WFB | Y | Acquisition | 0 | 41,373 | 4,597 | Cash | 0 | Springing | |||||||||||||||||
66 | Antelope Self Storage | WFB | Y | Refinance | 0 | 31,734 | 4,533 | Cash | 4,776 | 682 | Cash | ||||||||||||||||
67 | Sunset MHC | CIIICM | Y | Refinance | 0 | 6,657 | 6,657 | Cash | 5,116 | 640 | Cash | ||||||||||||||||
68 | EZ Storage - Wayne | WFB | Y | Refinance | 0 | 16,482 | 5,494 | Cash | 0 | Springing | |||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | Y | Refinance | 0 | 4,721 | 2,361 | Cash | 9,723 | 1,945 | Cash | ||||||||||||||||
70 | EZ Self Storage - Utica | WFB | Y | Refinance | 0 | 10,800 | 3,600 | Cash | 0 | Springing | |||||||||||||||||
71 | Shops at Dana Park | WFB | Y | Refinance | 0 | 3,598 | 3,598 | Cash | 0 | 325 | Cash | ||||||||||||||||
72 | Fort Security Self Storage | WFB | Y | Refinance | 0 | 7,270 | 7,270 | Cash | 5,929 | 539 | Cash | ||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | Y | Refinance | 393,212 | 15,307 | 3,827 | Cash | 1,356 | 678 | Cash | ||||||||||||||||
73.01 | Lancaster | RBS | Y | ||||||||||||||||||||||||
73.02 | Palmdale | RBS | Y | ||||||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | Y | Refinance | 94,213 | 14,448 | 2,064 | Cash | 13,919 | 2,830 | Cash | ||||||||||||||||
75 | Benton's Crossing | WFB | Y | Acquisition | 0 | 15,724 | 3,931 | Cash | 2,730 | 303 | Cash | ||||||||||||||||
76 | Walgreens - Leander | WFB | N | Refinance | 0 | 0 | Springing | 0 | Springing | ||||||||||||||||||
77 | Thousand Oaks | CIIICM | Y | Refinance | 4,063 | 27,135 | 2,467 | Cash | 1,866 | 467 | Cash | ||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | Y | Refinance | 0 | 7,764 | 647 | Cash | 8,728 | 1,091 | Cash | ||||||||||||||||
79 | New Horizons | CIIICM | Y | Refinance | 0 | 7,443 | 3,722 | Cash | 6,147 | 615 | Cash | ||||||||||||||||
80 | Lemon Tree | CIIICM | Y | Acquisition | 0 | 20,641 | 1,876 | Cash | 2,168 | 542 | Cash | ||||||||||||||||
81 | Urbane on 13 Mile | WFB | Y | Refinance | 17,688 | 4,058 | 2,029 | Cash | 1,291 | 646 | Cash | ||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | Y | Acquisition | 20,688 | 23,490 | 2,349 | Cash | 0 | 403 | Cash | ||||||||||||||||
83 | Charger Square | WFB | Y | Refinance | 0 | 32,010 | 2,910 | Cash | 0 | 439 | Cash | ||||||||||||||||
84 | Boone Estates | CIIICM | Y | Refinance | 0 | 5,482 | 2,741 | Cash | 2,641 | 264 | Cash |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(14) | Replacement Reserve Cap ($)(14) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($)(15) | Monthly TI/LC Reserve ($)(15) | TI/LC Reserve Cap ($)(15) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | |||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 0 | 170,839 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
2 | Matrix MHC Portfolio | RMF | 1,794,188 | 31,029 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
2.01 | Westbridge Manor | RMF | |||||||||||||||||||||||
2.02 | Westbrook | RMF | |||||||||||||||||||||||
2.03 | Avon on the Lake | RMF | |||||||||||||||||||||||
2.04 | Oakland Glens | RMF | |||||||||||||||||||||||
2.05 | Green Park South | RMF | |||||||||||||||||||||||
2.06 | Fairchild Lake | RMF | |||||||||||||||||||||||
2.07 | Cranberry Lake | RMF | |||||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | |||||||||||||||||||||||
2.09 | Holly Hills | RMF | |||||||||||||||||||||||
2.10 | Royal Estates | RMF | |||||||||||||||||||||||
2.11 | Old Orchard | RMF | |||||||||||||||||||||||
3 | Westfield Mission Valley | RBS | 0 | Springing | 249,387 | 0 | Springing | 412,799 | |||||||||||||||||
4 | One Bridge Street | RBS | 4,071 | 4,071 | 0 | Cash | 16,284 | 16,284 | 395,000 | Cash | |||||||||||||||
5 | Olympia Development Portfolio I | RMF | 0 | 1,282 | 0 | Cash | 0 | 1,952 | 0 | Cash | |||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | |||||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | |||||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | |||||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | |||||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | |||||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | |||||||||||||||||||||||
5.07 | Applebee's | RMF | |||||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | |||||||||||||||||||||||
5.09 | Bank of America | RMF | |||||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | |||||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | 0 | 5,761 | 138,274 | Cash | 0 | 0 | 0 | ||||||||||||||||
7.01 | Westheimer Road | WFB | |||||||||||||||||||||||
7.02 | Spring Valley Road | WFB | |||||||||||||||||||||||
7.03 | Austin Highway | WFB | |||||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | |||||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | |||||||||||||||||||||||
7.06 | North Belt Line Road | WFB | |||||||||||||||||||||||
7.07 | West Avenue | WFB | |||||||||||||||||||||||
8 | The Barlow | WFB | 0 | 2,186 | 52,470 | Cash | 0 | 8,281 | 298,116 | Cash | |||||||||||||||
9 | Rockwall Market Center | WFB | 0 | 5,923 | 0 | Cash | 0 | 9,814 | 0 | Cash | |||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | 0 | 50,151 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | |||||||||||||||||||||||
10.02 | Tundra Lodge | Basis | |||||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | 15,772 | 7,886 | 0 | Cash | 18,500 | 18,500 | 660,000 | Cash | |||||||||||||||
11.01 | Kroger Taylor | LIG I | |||||||||||||||||||||||
11.02 | Barberton | LIG I | |||||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | |||||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | |||||||||||||||||||||||
11.05 | AW Professional | LIG I | |||||||||||||||||||||||
11.06 | South Haven | LIG I | |||||||||||||||||||||||
12 | Midway Shopping Center | LIG I | 0 | 0 | 0 | 0 | Springing | 0 | |||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 0 | 4,192 | 0 | Cash | 65,000 | 3,257 | 190,000 | Cash | |||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 0 | Springing | 1,000,000 | 0 | Springing | 1,000,000 | |||||||||||||||||
15 | SPS Daly City II | WFB | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 374 | 374 | 0 | Cash | 2,436 | 2,436 | 0 | Cash | |||||||||||||||
17 | Home Depot Brush Avenue | RMF | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 1,859 | 1,859 | 44,617 | Cash | 0 | 0 | 0 | ||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | |||||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | |||||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | |||||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 16,400 | 16,400 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
20 | Clark Station | RBS | 0 | 2,185 | 69,395 | Cash | 0 | 6,250 | 225,000 | Cash | |||||||||||||||
21 | Montgomery Apartments | RMF | 0 | 2,036 | 0 | Cash | 0 | 1,896 | 90,000 | Cash | |||||||||||||||
22 | The Bay Club | RMF | 5,970 | 5,745 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
23 | Midway Atriums | LIG I | 149,923 | 3,475 | 0 | Cash | 171,422 | 16,422 | 700,000 | Cash | |||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 0 | 7,333 | 264,000 | Cash | 0 | 0 | 0 | ||||||||||||||||
24.01 | Eagles Nest | RMF | |||||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | |||||||||||||||||||||||
25 | Landerwood Crossing | WFB | 0 | 825 | 0 | Cash | 0 | 5,400 | 64,800 | Cash | |||||||||||||||
26 | Staybridge Suites - Minot | WFB | 0 | 13,320 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
27 | Oak Hill Apartments | Basis | 0 | 2,700 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
28 | Reserve at Garden Lake | RMF | 0 | 6,325 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
29 | The Islands of Statesboro | WFB | 0 | 4,975 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
30 | Huntington Ridge | Basis | 0 | 5,800 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
31 | Klamath Falls Town Center | WFB | 0 | 1,780 | 42,720 | Cash | 0 | 2,122 | 76,392 | Cash | |||||||||||||||
32 | Family Dollar Portfolio | Basis | 0 | 1,294 | 0 | Cash | 0 | Springing | 1,250,000 | ||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | |||||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | |||||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | |||||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | |||||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | |||||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | |||||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | |||||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | |||||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | |||||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | |||||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | |||||||||||||||||||||||
33 | 690 Merrill Road | LIG I | 3,811 | 3,811 | 0 | Cash | 6,000 | 6,000 | 0 | Cash | |||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 0 | 10,403 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
35 | Hampton Inn - Novi | WFB | 0 | 10,736 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 0 | 2,553 | 61,276 | Cash | 0 | 0 | 0 | ||||||||||||||||
36.01 | 1701 North Rock Road | WFB | |||||||||||||||||||||||
36.02 | 7840 Farley | WFB | |||||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | |||||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | |||||||||||||||||||||||
37 | Atlanta GSA | RBS | 0 | 1,250 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
39 | City Centre | LIG I | 1,600 | 1,600 | 0 | Cash | 43,400 | 10,850 | 250,000 | Cash | |||||||||||||||
40 | Locust Grove Village | WFB | 0 | 1,813 | 0 | Cash | 0 | 4,515 | 0 | Cash |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(14) | Replacement Reserve Cap ($)(14) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($)(15) | Monthly TI/LC Reserve ($)(15) | TI/LC Reserve Cap ($)(15) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | |||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 19,074 | 19,074 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | |||||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | |||||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | |||||||||||||||||||||||
42 | Village at Robinson Farm | WFB | 0 | 662 | 0 | Cash | 0 | 4,967 | 178,803 | Cash | |||||||||||||||
43 | Park Plaza Shopping Center | WFB | 0 | 926 | 22,000 | Cash | 0 | 0 | 0 | ||||||||||||||||
44 | Lincoln Park MHC | CIIICM | 833 | 833 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 0 | 7,816 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 459 | 459 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
47 | Point Richmond Self Storage | WFB | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||
48 | Candlewood Suites | Basis | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 0 | 831 | 19,934 | Cash | 0 | 0 | 0 | ||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 8,518 | 8,518 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 796 | 796 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
52 | Lakeside Plaza | Basis | 0 | 834 | 0 | Cash | 0 | 3,218 | 100,000 | Cash | |||||||||||||||
53 | Park Valley | RBS | 6,950 | 6,950 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 8,700 | 725 | 8,700 | Cash | 0 | 0 | 0 | ||||||||||||||||
55 | The Grove Villas | CIIICM | 3,600 | 3,600 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
56 | Arlington MHC | CIIICM | 1,171 | 1,171 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
57 | Your Extra Attic Windward | RBS | 0 | 939 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
58 | Champions Business Park | CIIICM | 200,000 | Springing | 200,000 | Cash | 0 | 0 | 0 | ||||||||||||||||
59 | Royal Plaza Building | WFB | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
60 | Rockwood MHP | CIIICM | 933 | 933 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
61 | Pleasant Valley | CIIICM | 10,778 | 898 | 10,778 | Cash | 0 | 0 | 0 | ||||||||||||||||
62 | Torrey Highlands Plaza | RBS | 0 | 339 | 0 | Cash | 0 | 1,462 | 0 | Cash | |||||||||||||||
63 | Walgreens - Prattville | WFB | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
64 | Walgreens - Suwanee | WFB | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
65 | Broad Street Commons | WFB | 0 | 0 | 0 | 25,000 | 1,809 | 100,000 | Cash | ||||||||||||||||
66 | Antelope Self Storage | WFB | 0 | 1,066 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
67 | Sunset MHC | CIIICM | 863 | 863 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
68 | EZ Storage - Wayne | WFB | 0 | 1,073 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||
70 | EZ Self Storage - Utica | WFB | 0 | 790 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
71 | Shops at Dana Park | WFB | 0 | 441 | 0 | Cash | 20,000 | 1,595 | 60,000 | Cash | |||||||||||||||
72 | Fort Security Self Storage | WFB | 0 | 858 | 30,000 | Cash | 0 | 0 | 0 | ||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 623 | 623 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
73.01 | Lancaster | RBS | |||||||||||||||||||||||
73.01 | Palmdale | RBS | |||||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | 0 | 1,218 | 0 | Cash | 100,000 | 4,566 | 100,000 | Cash | |||||||||||||||
75 | Benton's Crossing | WFB | 0 | 238 | 20,000 | Cash | 0 | 1,188 | 0 | Cash | |||||||||||||||
76 | Walgreens - Leander | WFB | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||
77 | Thousand Oaks | CIIICM | 4,100 | 342 | 4,100 | Cash | 0 | 0 | 0 | ||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 0 | 335 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
79 | New Horizons | CIIICM | 458 | 458 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
80 | Lemon Tree | CIIICM | 779 | 779 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
81 | Urbane on 13 Mile | WFB | 0 | 660 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 0 | 325 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||
83 | Charger Square | WFB | 0 | 181 | 0 | Cash | 100,000 | 904 | 100,000 | Cash | |||||||||||||||
84 | Boone Estates | CIIICM | 354 | 354 | 0 | Cash | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($)(14) | Other Escrow I Cap ($)(16) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | |||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 0 | 0 | PIP Reserve | 8,500,000 | 0 | 0 | Cash | ||||||||||||||||
2 | Matrix MHC Portfolio | RMF | 0 | 0 | Home Acquisition Reserve | 3,000,000 | 125,000 | 0 | Cash | ||||||||||||||||
2.01 | Westbridge Manor | RMF | |||||||||||||||||||||||
2.02 | Westbrook | RMF | |||||||||||||||||||||||
2.03 | Avon on the Lake | RMF | |||||||||||||||||||||||
2.04 | Oakland Glens | RMF | |||||||||||||||||||||||
2.05 | Green Park South | RMF | |||||||||||||||||||||||
2.06 | Fairchild Lake | RMF | |||||||||||||||||||||||
2.07 | Cranberry Lake | RMF | |||||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | |||||||||||||||||||||||
2.09 | Holly Hills | RMF | |||||||||||||||||||||||
2.10 | Royal Estates | RMF | |||||||||||||||||||||||
2.11 | Old Orchard | RMF | |||||||||||||||||||||||
3 | Westfield Mission Valley | RBS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
4 | One Bridge Street | RBS | 0 | 0 | Eileen Fisher Reserve | 0 | Springing | 1,600,000 | |||||||||||||||||
5 | Olympia Development Portfolio I | RMF | 0 | 0 | FF&E Reserve | 0 | See Footnote (14) | 0 | Cash | ||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | |||||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | |||||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | |||||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | |||||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | |||||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | |||||||||||||||||||||||
5.07 | Applebee's | RMF | |||||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | |||||||||||||||||||||||
5.09 | Bank of America | RMF | |||||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | |||||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
7.01 | Westheimer Road | WFB | |||||||||||||||||||||||
7.02 | Spring Valley Road | WFB | |||||||||||||||||||||||
7.03 | Austin Highway | WFB | |||||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | |||||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | |||||||||||||||||||||||
7.06 | North Belt Line Road | WFB | |||||||||||||||||||||||
7.07 | West Avenue | WFB | |||||||||||||||||||||||
8 | The Barlow | WFB | 0 | 0 | Tenant Specific TILC Reserve | 443,250 | 0 | 0 | Cash | ||||||||||||||||
9 | Rockwall Market Center | WFB | 0 | 0 | Carter's / Pet Doctor TILC Reserve | Carter's -$173,712 / Pet Doctor - $37,600 | 0 | 0 | Cash | ||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | 0 | 0 | Seasonality Reserve | 200,000 | Springing | 200,000 | Cash | ||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | |||||||||||||||||||||||
10.02 | Tundra Lodge | Basis | |||||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | 0 | 0 | Men's Wearhouse Leasing Reserve | 1,140,000 | 0 | 0 | Cash | ||||||||||||||||
11.01 | Kroger Taylor | LIG I | |||||||||||||||||||||||
11.02 | Barberton | LIG I | |||||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | |||||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | |||||||||||||||||||||||
11.05 | AW Professional | LIG I | |||||||||||||||||||||||
11.06 | South Haven | LIG I | |||||||||||||||||||||||
12 | Midway Shopping Center | LIG I | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | 350,000 | |||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
15 | SPS Daly City II | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 0 | 0 | TI and Free Rent Reserve | 292,936 | 0 | 0 | Cash | ||||||||||||||||
17 | Home Depot Brush Avenue | RMF | 0 | 0 | Ground Rent Funds | 0 | Springing | 0 | |||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | |||||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | |||||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | |||||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 0 | 0 | PIP Reserve | 0 | Springing | 0 | |||||||||||||||||
20 | Clark Station | RBS | 0 | 0 | Homegoods Escrow | 250,000 | 0 | 0 | Cash | ||||||||||||||||
21 | Montgomery Apartments | RMF | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
22 | The Bay Club | RMF | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
23 | Midway Atriums | LIG I | 0 | 0 | Korn Ferry Leasing Reserve | 550,000 | 0 | 0 | Cash | ||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
24.01 | Eagles Nest | RMF | |||||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | |||||||||||||||||||||||
25 | Landerwood Crossing | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
26 | Staybridge Suites - Minot | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
27 | Oak Hill Apartments | Basis | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
28 | Reserve at Garden Lake | RMF | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
29 | The Islands of Statesboro | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
30 | Huntington Ridge | Basis | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
31 | Klamath Falls Town Center | WFB | 0 | 0 | Sherm's Rent Concession Reserve | 0 | Springing | 0 | |||||||||||||||||
32 | Family Dollar Portfolio | Basis | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | |||||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | |||||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | |||||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | |||||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | |||||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | |||||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | |||||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | |||||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | |||||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | |||||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | |||||||||||||||||||||||
33 | 690 Merrill Road | LIG I | 0 | 0 | Home Goods Holdback | 300,000 | Springing | 0 | Cash | ||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
35 | Hampton Inn - Novi | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | |||||||||||||||||||||||
36.02 | 7840 Farley | WFB | |||||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | |||||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | |||||||||||||||||||||||
37 | Atlanta GSA | RBS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
39 | City Centre | LIG I | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
40 | Locust Grove Village | WFB | 0 | 0 | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($)(14) | Other Escrow I Cap ($)(16) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | |||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | |||||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | |||||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | |||||||||||||||||||||||
42 | Village at Robinson Farm | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
43 | Park Plaza Shopping Center | WFB | 0 | 0 | Tri-Counties Bank Reserve | 100,000 | 4,025 | 100,000 | Cash | ||||||||||||||||
44 | Lincoln Park MHC | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
47 | Point Richmond Self Storage | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
48 | Candlewood Suites | Basis | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | 0 | 0 | Rent Concession Reserve | 66,200 | 0 | 0 | Cash | ||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | 0 | 0 | PIP Reserve | 114,200 | Springing | 0 | Cash | ||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
52 | Lakeside Plaza | Basis | 0 | 0 | Anchor Tenant Reserve | 0 | Springing | 190,000 | |||||||||||||||||
53 | Park Valley | RBS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
55 | The Grove Villas | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
56 | Arlington MHC | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
57 | Your Extra Attic Windward | RBS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
58 | Champions Business Park | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
59 | Royal Plaza Building | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
60 | Rockwood MHP | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
61 | Pleasant Valley | CIIICM | 0 | 0 | Seasonality Reserve | 111,917 | Springing | 185,000 | Cash | ||||||||||||||||
62 | Torrey Highlands Plaza | RBS | 0 | 0 | 2014 Rollover Reserve | 25,000 | 0 | 0 | Cash | ||||||||||||||||
63 | Walgreens - Prattville | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
64 | Walgreens - Suwanee | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
65 | Broad Street Commons | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
66 | Antelope Self Storage | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
67 | Sunset MHC | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
68 | EZ Storage - Wayne | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
71 | Shops at Dana Park | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
72 | Fort Security Self Storage | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
73.01 | Lancaster | RBS | |||||||||||||||||||||||
73.01 | Palmdale | RBS | |||||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
75 | Benton's Crossing | WFB | 0 | 0 | Honey Tree Rent Concession Reserve | 14,456 | 0 | 0 | Cash | ||||||||||||||||
76 | Walgreens - Leander | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
77 | Thousand Oaks | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
79 | New Horizons | CIIICM | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
80 | Lemon Tree | CIIICM | 0 | 0 | Seasonality Reserve | 46,000 | 0 | 46,000 | Cash | ||||||||||||||||
81 | Urbane on 13 Mile | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
83 | Charger Square | WFB | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
84 | Boone Estates | CIIICM | 0 | 0 | 0 | 0 | 0 |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest(17) | Ground Lease Initial Expiration Date | ||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
2 | Matrix MHC Portfolio | RMF | 0 | 0 | 0 | Fee | |||||||||||||||||
2.01 | Westbridge Manor | RMF | Fee | ||||||||||||||||||||
2.02 | Westbrook | RMF | Fee | ||||||||||||||||||||
2.03 | Avon on the Lake | RMF | Fee | ||||||||||||||||||||
2.04 | Oakland Glens | RMF | Fee | ||||||||||||||||||||
2.05 | Green Park South | RMF | Fee | ||||||||||||||||||||
2.06 | Fairchild Lake | RMF | Fee | ||||||||||||||||||||
2.07 | Cranberry Lake | RMF | Fee | ||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | Fee | ||||||||||||||||||||
2.09 | Holly Hills | RMF | Fee | ||||||||||||||||||||
2.10 | Royal Estates | RMF | Fee | ||||||||||||||||||||
2.11 | Old Orchard | RMF | Fee | ||||||||||||||||||||
3 | Westfield Mission Valley | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
4 | One Bridge Street | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
5 | Olympia Development Portfolio I | RMF | Critical Tenant TI/LC Funds | 0 | Springing | 0 | Fee | ||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | Fee | ||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | Fee | ||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | Fee | ||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | Fee | ||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | Fee | ||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | Fee | ||||||||||||||||||||
5.07 | Applebee's | RMF | Fee | ||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | Fee | ||||||||||||||||||||
5.09 | Bank of America | RMF | Fee | ||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | Fee | ||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
7.01 | Westheimer Road | WFB | Fee | ||||||||||||||||||||
7.02 | Spring Valley Road | WFB | Fee | ||||||||||||||||||||
7.03 | Austin Highway | WFB | Fee | ||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | Fee | ||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | Fee | ||||||||||||||||||||
7.06 | North Belt Line Road | WFB | Fee | ||||||||||||||||||||
7.07 | West Avenue | WFB | Fee | ||||||||||||||||||||
8 | The Barlow | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
9 | Rockwall Market Center | WFB | Michael's Floor Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | 0 | 0 | 0 | Fee | |||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | Fee | ||||||||||||||||||||
10.02 | Tundra Lodge | Basis | Fee | ||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | 0 | 0 | 0 | Fee | |||||||||||||||||
11.01 | Kroger Taylor | LIG I | Fee | ||||||||||||||||||||
11.02 | Barberton | LIG I | Fee | ||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | Fee | ||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | Fee | ||||||||||||||||||||
11.05 | AW Professional | LIG I | Fee | ||||||||||||||||||||
11.06 | South Haven | LIG I | Fee | ||||||||||||||||||||
12 | Midway Shopping Center | LIG I | 0 | 0 | 0 | Fee | |||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 0 | 0 | 0 | Fee/Leasehold | 6/30/2038 | ||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
15 | SPS Daly City II | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | 0 | 0 | 0 | 1,150,000 | Fee | ||||||||||||||||
17 | Home Depot Brush Avenue | RMF | Home Depot Funds | 0 | Springing | 0 | Leasehold | 10/31/2027 | |||||||||||||||
18 | 21st Century Storage Portfolio | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | Fee | ||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | Fee | ||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | Fee | ||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | 0 | 0 | 0 | Fee | |||||||||||||||||
20 | Clark Station | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
21 | Montgomery Apartments | RMF | 0 | 0 | 0 | Fee | |||||||||||||||||
22 | The Bay Club | RMF | 0 | 0 | 0 | Fee | |||||||||||||||||
23 | Midway Atriums | LIG I | Future Rent Abatement Reserv | 143,580 | 0 | 0 | Cash | Fee | |||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | 0 | 0 | 0 | Fee | |||||||||||||||||
24.01 | Eagles Nest | RMF | Fee | ||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | Fee | ||||||||||||||||||||
25 | Landerwood Crossing | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
26 | Staybridge Suites - Minot | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
27 | Oak Hill Apartments | Basis | 0 | 0 | 0 | Fee | |||||||||||||||||
28 | Reserve at Garden Lake | RMF | 0 | 0 | 0 | Fee | |||||||||||||||||
29 | The Islands of Statesboro | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
30 | Huntington Ridge | Basis | 0 | 0 | 0 | Fee | |||||||||||||||||
31 | Klamath Falls Town Center | WFB | Sherm's Renewal Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||
32 | Family Dollar Portfolio | Basis | 0 | 0 | 0 | Fee | |||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | Fee | ||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | Fee | ||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | Fee | ||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | Fee | ||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | Fee | ||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | Fee | ||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | Fee | ||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | Fee | ||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | Fee | ||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | Fee | ||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | Fee | ||||||||||||||||||||
33 | 690 Merrill Road | LIG I | Aspen Dental Tenant Holdback | 39,250 | 0 | 0 | Cash | Fee | |||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
35 | Hampton Inn - Novi | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
36.01 | 1701 North Rock Road | WFB | Fee | ||||||||||||||||||||
36.02 | 7840 Farley | WFB | Fee | ||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | Fee | ||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | Fee | ||||||||||||||||||||
37 | Atlanta GSA | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
38 | 509-513 Lincoln Road | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
39 | City Centre | LIG I | 0 | 0 | 0 | Fee | |||||||||||||||||
40 | Locust Grove Village | WFB | 0 | 0 | 0 | Fee |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest(17) | Ground Lease Initial Expiration Date | ||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | 0 | 0 | 0 | Fee | |||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | Fee | ||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | Fee | ||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | Fee | ||||||||||||||||||||
42 | Village at Robinson Farm | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
43 | Park Plaza Shopping Center | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
44 | Lincoln Park MHC | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
47 | Point Richmond Self Storage | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
48 | Candlewood Suites | Basis | 0 | 0 | 0 | Fee | |||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | HVAC Replacement Reserve | 274,133 | 0 | 0 | Cash | Fee | |||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | Seasonality | 55,814 | 0 | 0 | Cash | Fee | |||||||||||||||
51 | Wheatland Estates MHC | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
52 | Lakeside Plaza | Basis | 0 | 0 | 0 | Fee | |||||||||||||||||
53 | Park Valley | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
55 | The Grove Villas | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
56 | Arlington MHC | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
57 | Your Extra Attic Windward | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
58 | Champions Business Park | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
59 | Royal Plaza Building | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
60 | Rockwood MHP | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
61 | Pleasant Valley | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
62 | Torrey Highlands Plaza | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
63 | Walgreens - Prattville | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
64 | Walgreens - Suwanee | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
65 | Broad Street Commons | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
66 | Antelope Self Storage | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
67 | Sunset MHC | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
68 | EZ Storage - Wayne | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | 0 | 0 | 0 | Fee | |||||||||||||||||
70 | EZ Self Storage - Utica | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
71 | Shops at Dana Park | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
72 | Fort Security Self Storage | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | 0 | 0 | 0 | Fee | |||||||||||||||||
73.01 | Lancaster | RBS | Fee | ||||||||||||||||||||
73.01 | Palmdale | RBS | Fee | ||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
75 | Benton's Crossing | WFB | Honey Tree Occupancy Reserve | 46,334 | 0 | 0 | Cash | Fee | |||||||||||||||
76 | Walgreens - Leander | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
77 | Thousand Oaks | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
79 | New Horizons | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
80 | Lemon Tree | CIIICM | 0 | 0 | 0 | Fee | |||||||||||||||||
81 | Urbane on 13 Mile | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
83 | Charger Square | WFB | 0 | 0 | 0 | Fee | |||||||||||||||||
84 | Boone Estates | CIIICM | 0 | 0 | 0 | Fee |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Annual Ground Rent Payment | 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 UW NOI DSCR (x) | Whole Loan UW NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date UW NOI Debt Yield | Whole Loan Cut-off Date UW NCF Debt Yield | |||||||||||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
2 | Matrix MHC Portfolio | RMF | Soft/Springing Cash Management | ||||||||||||||||||||||||||
2.01 | Westbridge Manor | RMF | |||||||||||||||||||||||||||
2.02 | Westbrook | RMF | |||||||||||||||||||||||||||
2.03 | Avon on the Lake | RMF | |||||||||||||||||||||||||||
2.04 | Oakland Glens | RMF | |||||||||||||||||||||||||||
2.05 | Green Park South | RMF | |||||||||||||||||||||||||||
2.06 | Fairchild Lake | RMF | |||||||||||||||||||||||||||
2.07 | Cranberry Lake | RMF | |||||||||||||||||||||||||||
2.08 | Grand Blanc Crossing | RMF | |||||||||||||||||||||||||||
2.09 | Holly Hills | RMF | |||||||||||||||||||||||||||
2.10 | Royal Estates | RMF | |||||||||||||||||||||||||||
2.11 | Old Orchard | RMF | |||||||||||||||||||||||||||
3 | Westfield Mission Valley | RBS | Hard/Springing Cash Management | ||||||||||||||||||||||||||
4 | One Bridge Street | RBS | Hard/Springing Cash Management | ||||||||||||||||||||||||||
5 | Olympia Development Portfolio I | RMF | Hard/Springing Cash Management | ||||||||||||||||||||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | |||||||||||||||||||||||||||
5.02 | Safety Harbor Resort & Spa | RMF | |||||||||||||||||||||||||||
5.03 | Walgreens #4398 | RMF | |||||||||||||||||||||||||||
5.04 | Walgreens #5447 | RMF | |||||||||||||||||||||||||||
5.05 | Walgreens #5580 | RMF | |||||||||||||||||||||||||||
5.06 | Walgreens #4480 | RMF | |||||||||||||||||||||||||||
5.07 | Applebee's | RMF | |||||||||||||||||||||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | |||||||||||||||||||||||||||
5.09 | Bank of America | RMF | |||||||||||||||||||||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | |||||||||||||||||||||||||||
6 | Marriott Courtyard - Goleta | RBS | Springing (Without Established Account) | ||||||||||||||||||||||||||
7 | Security Self Storage Portfolio I | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
7.01 | Westheimer Road | WFB | |||||||||||||||||||||||||||
7.02 | Spring Valley Road | WFB | |||||||||||||||||||||||||||
7.03 | Austin Highway | WFB | |||||||||||||||||||||||||||
7.04 | West Jewell Avenue | WFB | |||||||||||||||||||||||||||
7.05 | South Dairy Ashford Road | WFB | |||||||||||||||||||||||||||
7.06 | North Belt Line Road | WFB | |||||||||||||||||||||||||||
7.07 | West Avenue | WFB | |||||||||||||||||||||||||||
8 | The Barlow | WFB | Soft/Springing Cash Management | ||||||||||||||||||||||||||
9 | Rockwall Market Center | WFB | Hard/Springing Cash Management | ||||||||||||||||||||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | Hard/Springing Cash Management | ||||||||||||||||||||||||||
10.01 | Crowne Plaza Chicago | Basis | |||||||||||||||||||||||||||
10.02 | Tundra Lodge | Basis | |||||||||||||||||||||||||||
11 | Devonshire Portfolio 2 | LIG I | Springing (Without Established Account) | ||||||||||||||||||||||||||
11.01 | Kroger Taylor | LIG I | |||||||||||||||||||||||||||
11.02 | Barberton | LIG I | |||||||||||||||||||||||||||
11.03 | Michael's/Men's Warehouse | LIG I | |||||||||||||||||||||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | |||||||||||||||||||||||||||
11.05 | AW Professional | LIG I | |||||||||||||||||||||||||||
11.06 | South Haven | LIG I | |||||||||||||||||||||||||||
12 | Midway Shopping Center | LIG I | None | ||||||||||||||||||||||||||
13 | Sierra Commons Shopping Center | RMF | 825 | 391,040.5 from July 1, 2025 to June 30, 2050 and Fair market rental value thereafter | Hard/Springing Cash Management | ||||||||||||||||||||||||
14 | AdvancePierre Distribution Center | RBS | Hard/Springing Cash Management | ||||||||||||||||||||||||||
15 | SPS Daly City II | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
16 | 450 - 460 N. Canon Drive | RBS | Hard/Springing Cash Management | ||||||||||||||||||||||||||
17 | Home Depot Brush Avenue | RMF | 1,732,500 | 5% Year 5 & 10; 7.5% Year 15 & 20 | Hard/Springing Cash Management | ||||||||||||||||||||||||
18 | 21st Century Storage Portfolio | RBS | Springing (Without Established Account) | ||||||||||||||||||||||||||
18.01 | 21st Century - Baltimore | RBS | |||||||||||||||||||||||||||
18.02 | 21st Century - Trenton | RBS | |||||||||||||||||||||||||||
18.03 | 21st Century - Marmora | RBS | |||||||||||||||||||||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | Hard/Springing Cash Management | ||||||||||||||||||||||||||
20 | Clark Station | RBS | Springing (Without Established Account) | ||||||||||||||||||||||||||
21 | Montgomery Apartments | RMF | Springing (Without Established Account) | ||||||||||||||||||||||||||
22 | The Bay Club | RMF | Springing (Without Established Account) | ||||||||||||||||||||||||||
23 | Midway Atriums | LIG I | Hard/Springing Cash Management | ||||||||||||||||||||||||||
24 | Boulder Ridge and Eagles Nest | RMF | Springing (Without Established Account) | ||||||||||||||||||||||||||
24.01 | Eagles Nest | RMF | |||||||||||||||||||||||||||
24.02 | Boulder Ridge Apartments | RMF | |||||||||||||||||||||||||||
25 | Landerwood Crossing | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
26 | Staybridge Suites - Minot | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
27 | Oak Hill Apartments | Basis | Springing (Without Established Account) | ||||||||||||||||||||||||||
28 | Reserve at Garden Lake | RMF | Springing (Without Established Account) | ||||||||||||||||||||||||||
29 | The Islands of Statesboro | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
30 | Huntington Ridge | Basis | Springing (Without Established Account) | ||||||||||||||||||||||||||
31 | Klamath Falls Town Center | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
32 | Family Dollar Portfolio | Basis | Hard/Springing Cash Management | ||||||||||||||||||||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | |||||||||||||||||||||||||||
32.02 | Family Dollar- Alsip, IL | Basis | |||||||||||||||||||||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | |||||||||||||||||||||||||||
32.04 | Family Dollar- Houston, TX | Basis | |||||||||||||||||||||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | |||||||||||||||||||||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | |||||||||||||||||||||||||||
32.07 | Family Dollar- Everman, TX | Basis | |||||||||||||||||||||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | |||||||||||||||||||||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | |||||||||||||||||||||||||||
32.10 | Family Dollar- Lima, OH | Basis | |||||||||||||||||||||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | |||||||||||||||||||||||||||
33 | 690 Merrill Road | LIG I | None | ||||||||||||||||||||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | Springing (Without Established Account) | �� | |||||||||||||||||||||||||
35 | Hampton Inn - Novi | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
36 | Security Self Storage Portfolio II | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
36.01 | 1701 North Rock Road | WFB | |||||||||||||||||||||||||||
36.02 | 7840 Farley | WFB | |||||||||||||||||||||||||||
36.03 | 2010 South Seneca Street | WFB | |||||||||||||||||||||||||||
36.04 | 9750 East Harry Street | WFB | |||||||||||||||||||||||||||
37 | Atlanta GSA | RBS | Hard/Springing Cash Management | ||||||||||||||||||||||||||
38 | 509-513 Lincoln Road | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
39 | City Centre | LIG I | Springing (Without Established Account) | ||||||||||||||||||||||||||
40 | Locust Grove Village | WFB | Soft/Springing Cash Management |
WFRBS Commercial Mortgage Trust 2013-C17 | |||||||||||||||||||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | |||||||||||||||||||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Annual Ground Rent Payment | 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 UW NOI DSCR (x) | Whole Loan UW NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date UW NOI Debt Yield | Whole Loan Cut-off Date UW NCF Debt Yield | |||||||||||||||
41 | Baymont Hospitality Portfolio | LIG I | None | ||||||||||||||||||||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | |||||||||||||||||||||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | |||||||||||||||||||||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | |||||||||||||||||||||||||||
42 | Village at Robinson Farm | WFB | None | ||||||||||||||||||||||||||
43 | Park Plaza Shopping Center | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
44 | Lincoln Park MHC | CIIICM | None | ||||||||||||||||||||||||||
45 | Hampton Inn - Shelby Township | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
46 | Goodfriend Self Storage | CIIICM | Springing (Without Established Account) | ||||||||||||||||||||||||||
47 | Point Richmond Self Storage | WFB | None | ||||||||||||||||||||||||||
48 | Candlewood Suites | Basis | Hard/Springing Cash Management | ||||||||||||||||||||||||||
49 | 24 Hour Fitness - Littleton | WFB | Hard/Upfront Cash Management | ||||||||||||||||||||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | Hard/Springing Cash Management | ||||||||||||||||||||||||||
51 | Wheatland Estates MHC | CIIICM | None | ||||||||||||||||||||||||||
52 | Lakeside Plaza | Basis | Hard/Springing Cash Management | ||||||||||||||||||||||||||
53 | Park Valley | RBS | Soft/Springing Cash Management | ||||||||||||||||||||||||||
54 | Lamplighter/Sherwood | CIIICM | Springing (Without Established Account) | ||||||||||||||||||||||||||
55 | The Grove Villas | CIIICM | Springing (Without Established Account) | ||||||||||||||||||||||||||
56 | Arlington MHC | CIIICM | Springing (Without Established Account) | ||||||||||||||||||||||||||
57 | Your Extra Attic Windward | RBS | Springing (Without Established Account) | ||||||||||||||||||||||||||
58 | Champions Business Park | CIIICM | Springing (With Established Account) | ||||||||||||||||||||||||||
59 | Royal Plaza Building | WFB | None | ||||||||||||||||||||||||||
60 | Rockwood MHP | CIIICM | Springing (Without Established Account) | ||||||||||||||||||||||||||
61 | Pleasant Valley | CIIICM | Springing (Without Established Account) | ||||||||||||||||||||||||||
62 | Torrey Highlands Plaza | RBS | Hard/Springing Cash Management | ||||||||||||||||||||||||||
63 | Walgreens - Prattville | WFB | Hard/Upfront Cash Management | ||||||||||||||||||||||||||
64 | Walgreens - Suwanee | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
65 | Broad Street Commons | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
66 | Antelope Self Storage | WFB | None | ||||||||||||||||||||||||||
67 | Sunset MHC | CIIICM | None | ||||||||||||||||||||||||||
68 | EZ Storage - Wayne | WFB | None | ||||||||||||||||||||||||||
69 | Country Inn & Suites Lexington | Basis | Hard/Springing Cash Management | ||||||||||||||||||||||||||
70 | EZ Self Storage - Utica | WFB | None | ||||||||||||||||||||||||||
71 | Shops at Dana Park | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
72 | Fort Security Self Storage | WFB | None | ||||||||||||||||||||||||||
73 | Budget Self Storage Portfolio | RBS | Springing (Without Established Account) | ||||||||||||||||||||||||||
73.01 | Lancaster | RBS | |||||||||||||||||||||||||||
73.02 | Palmdale | RBS | |||||||||||||||||||||||||||
74 | Village Plaza Shopping Center | WFB | None | ||||||||||||||||||||||||||
75 | Benton's Crossing | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
76 | Walgreens - Leander | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
77 | Thousand Oaks | CIIICM | Springing (Without Established Account) | ||||||||||||||||||||||||||
78 | All Climate Controlled Self Storage | WFB | Springing (Without Established Account) | ||||||||||||||||||||||||||
79 | New Horizons | CIIICM | None | ||||||||||||||||||||||||||
80 | Lemon Tree | CIIICM | None | ||||||||||||||||||||||||||
81 | Urbane on 13 Mile | WFB | None | ||||||||||||||||||||||||||
82 | Vista Verde Mobile Home Park | WFB | None | ||||||||||||||||||||||||||
83 | Charger Square | WFB | None | ||||||||||||||||||||||||||
84 | Boone Estates | CIIICM | None |
WFRBS Commercial Mortgage Trust 2013-C17 | ||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | ||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Mezzanine Debt Cut-off Date Balance($) | Sponsor(18) | Affiliated Sponsors | Mortgage Loan Number | ||||||
1 | Hilton Sandestin Beach Resort and Spa | WFB | S H General Partner, Inc. | 1 | ||||||||
2 | Matrix MHC Portfolio | RMF | 15,000,000 | Glen Nelson | 2 | |||||||
2.01 | Westbridge Manor | RMF | 2 | |||||||||
2.02 | Westbrook | RMF | 2 | |||||||||
2.03 | Avon on the Lake | RMF | 2 | |||||||||
2.04 | Oakland Glens | RMF | 2 | |||||||||
2.05 | Green Park South | RMF | 2 | |||||||||
2.06 | Fairchild Lake | RMF | 2 | |||||||||
2.07 | Cranberry Lake | RMF | 2 | |||||||||
2.08 | Grand Blanc Crossing | RMF | 2 | |||||||||
2.09 | Holly Hills | RMF | 2 | |||||||||
2.10 | Royal Estates | RMF | 2 | |||||||||
2.11 | Old Orchard | RMF | 2 | |||||||||
3 | Westfield Mission Valley | RBS | Westfield America, Inc.; Canada Pension Plan Investment Board | 3 | ||||||||
4 | One Bridge Street | RBS | William J. Thompson; Jeffrey P. Reich; Matthew Callahan | 4 | ||||||||
5 | Olympia Development Portfolio I | RMF | William Touloumis | 5 | ||||||||
5.01 | Publix Supermarket & Retail: H&R Block, UPS, Domino's | RMF | 5 | |||||||||
5.02 | Safety Harbor Resort & Spa | RMF | 5 | |||||||||
5.03 | Walgreens #4398 | RMF | 5 | |||||||||
5.04 | Walgreens #5447 | RMF | 5 | |||||||||
5.05 | Walgreens #5580 | RMF | 5 | |||||||||
5.06 | Walgreens #4480 | RMF | 5 | |||||||||
5.07 | Applebee's | RMF | 5 | |||||||||
5.08 | Dunedin Office (Da Vinci & BayCare) | RMF | 5 | |||||||||
5.09 | Bank of America | RMF | 5 | |||||||||
5.10 | Anytime Fitness/Dunkin' Donuts | RMF | 5 | |||||||||
6 | Marriott Courtyard - Goleta | RBS | Robert D. Olson | 6 | ||||||||
7 | Security Self Storage Portfolio I | WFB | James E. Harris Jr.; Stephen L. Clark; Orlin E. Ard, Jr. | Y - Group A | 7 | |||||||
7.01 | Westheimer Road | WFB | Y - Group A | 7 | ||||||||
7.02 | Spring Valley Road | WFB | Y - Group A | 7 | ||||||||
7.03 | Austin Highway | WFB | Y - Group A | 7 | ||||||||
7.04 | West Jewell Avenue | WFB | Y - Group A | 7 | ||||||||
7.05 | South Dairy Ashford Road | WFB | Y - Group A | 7 | ||||||||
7.06 | North Belt Line Road | WFB | Y - Group A | 7 | ||||||||
7.07 | West Avenue | WFB | Y - Group A | 7 | ||||||||
8 | The Barlow | WFB | Bernard Aldridge; Donna Aldridge | 8 | ||||||||
9 | Rockwall Market Center | WFB | William L. Hutchinson | 9 | ||||||||
10 | Crowne Tundra Hotel Portfolio | Basis | John V. Bays | 10 | ||||||||
10.01 | Crowne Plaza Chicago | Basis | 10 | |||||||||
10.02 | Tundra Lodge | Basis | 10 | |||||||||
11 | Devonshire Portfolio 2 | LIG I | Devonshire Operating Partnership, LP | 11 | ||||||||
11.01 | Kroger Taylor | LIG I | 11 | |||||||||
11.02 | Barberton | LIG I | 11 | |||||||||
11.03 | Michael's/Men's Warehouse | LIG I | 11 | |||||||||
11.04 | Kroger (Toledo) Ground Lease | LIG I | 11 | |||||||||
11.05 | AW Professional | LIG I | 11 | |||||||||
11.06 | South Haven | LIG I | 11 | |||||||||
12 | Midway Shopping Center | LIG I | Louis J. Capano, Jr. | 12 | ||||||||
13 | Sierra Commons Shopping Center | RMF | Richard Edwards | 13 | ||||||||
14 | AdvancePierre Distribution Center | RBS | AG Net Lease II, Corp. | 14 | ||||||||
15 | SPS Daly City II | WFB | Michael B. Eisler; Benjamin D. Eisler; Shirley E. Eisler; Michael Bradley Eisler Revocable Trust; Eisler Revocable Trust; BACO Realty Corporation | 15 | ||||||||
16 | 450 - 460 N. Canon Drive | RBS | Vintage Real Estate | 16 | ||||||||
17 | Home Depot Brush Avenue | RMF | The Related Companies, L.P. | 17 | ||||||||
18 | 21st Century Storage Portfolio | RBS | Kurt O'Brien | 18 | ||||||||
18.01 | 21st Century - Baltimore | RBS | 18 | |||||||||
18.02 | 21st Century - Trenton | RBS | 18 | |||||||||
18.03 | 21st Century - Marmora | RBS | 18 | |||||||||
19 | Holiday Inn Express Old Town San Diego | LIG I | Victor Salem | 19 | ||||||||
20 | Clark Station | RBS | Daniel A. Huneke | 20 | ||||||||
21 | Montgomery Apartments | RMF | Richard I. Tanenbaum | 21 | ||||||||
22 | The Bay Club | RMF | Northland Portfolio L.P. | 22 | ||||||||
23 | Midway Atriums | LIG I | Joseph Barry Ghiglione, Danny Kemmer, Michael Levine, Brent Suer, Wayne Willie | 23 | ||||||||
24 | Boulder Ridge and Eagles Nest | RMF | Craig Andrew Stansberry; Sharon Holcomb Stansberry | 24 | ||||||||
24.01 | Eagles Nest | RMF | 24 | |||||||||
24.02 | Boulder Ridge Apartments | RMF | 24 | |||||||||
25 | Landerwood Crossing | WFB | Berardino Palmieri | 25 | ||||||||
26 | Staybridge Suites - Minot | WFB | Norman H. Leslie; John D. Coughlin | 26 | ||||||||
27 | Oak Hill Apartments | Basis | Aubrey Carter Nowell | 27 | ||||||||
28 | Reserve at Garden Lake | RMF | Hamilton Point Property Management LLC | 28 | ||||||||
29 | The Islands of Statesboro | WFB | Lan Thanh Nguyen | 29 | ||||||||
30 | Huntington Ridge | Basis | Chowdary Yalamanchili | 30 | ||||||||
31 | Klamath Falls Town Center | WFB | 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 | 31 | ||||||||
32 | Family Dollar Portfolio | Basis | David Fisher, Joshua Ungerecht, and Warren Thomas | 32 | ||||||||
32.01 | Family Dollar- Phoenix, AZ (67th) | Basis | 32 | |||||||||
32.02 | Family Dollar- Alsip, IL | Basis | 32 | |||||||||
32.03 | Family Dollar- Roanoke, VA | Basis | 32 | |||||||||
32.04 | Family Dollar- Houston, TX | Basis | 32 | |||||||||
32.05 | Family Dollar - Cincinnati (Ridge), OH | Basis | 32 | |||||||||
32.06 | Aaron's - Hutchinson, KS | Basis | 32 | |||||||||
32.07 | Family Dollar- Everman, TX | Basis | 32 | |||||||||
32.08 | Dollar General - Norton Shores, MI | Basis | 32 | |||||||||
32.09 | Family Dollar- Shreveport, LA | Basis | 32 | |||||||||
32.10 | Family Dollar- Lima, OH | Basis | 32 | |||||||||
32.11 | Advanced Auto Parts - Anderson, IN | Basis | 32 | |||||||||
33 | 690 Merrill Road | LIG I | Ann Weiner and Sidney Weiner | 33 | ||||||||
34 | Holiday Inn Express & Suites - Auburn Hills | WFB | Basil Bacall; Mike Bacall | Y - Group B | 34 | |||||||
35 | Hampton Inn - Novi | WFB | Basil Bacall; Mike Bacall | Y - Group B | 35 | |||||||
36 | Security Self Storage Portfolio II | WFB | Stephen L. Clark Family Partnership, L.P.; Clark Real Estate & Investment Co. | Y - Group A | 36 | |||||||
36.01 | 1701 North Rock Road | WFB | Y - Group A | 36 | ||||||||
36.02 | 7840 Farley | WFB | Y - Group A | 36 | ||||||||
36.02 | 2010 South Seneca Street | WFB | Y - Group A | 36 | ||||||||
36.03 | 9750 East Harry Street | WFB | Y - Group A | 36 | ||||||||
37 | Atlanta GSA | RBS | Syndicated Equities | 37 | ||||||||
38 | 509-513 Lincoln Road | WFB | Jack Dushey | 38 | ||||||||
39 | City Centre | LIG I | Robert E. Ryan Jr. and Beth L. Ryan | 39 | ||||||||
40 | Locust Grove Village | WFB | Mahmood Merchant; Amna Merchant; The Merchant Family Living Trust | 40 |
WFRBS Commercial Mortgage Trust 2013-C17 | ||||||||||||
ANNEX A— CERTAIN CHARACTERISTICS OF | ||||||||||||
THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Mezzanine Debt Cut-off Date Balance($) | Sponsor(18) | Affiliated Sponsors | Mortgage Loan Number | ||||||
41 | Baymont Hospitality Portfolio | LIG I | Akram Namou and Malik Abdulnoor | 41 | ||||||||
41.01 | Fairfield Inn Kalamazoo | LIG I | 41 | |||||||||
41.02 | Baymont Inn and Suites - Battle Creek | LIG I | 41 | |||||||||
41.03 | Baymont Inn and Suites - Kalamazoo | LIG I | 41 | |||||||||
42 | Village at Robinson Farm | WFB | James P. Houser, Jr | 42 | ||||||||
43 | Park Plaza Shopping Center | WFB | Thomas P. Fazekas individually and as trustee of The Fazekas Living Trust | 43 | ||||||||
44 | Lincoln Park MHC | CIIICM | Continental Communities, LLC | Y - Group C | 44 | |||||||
45 | Hampton Inn - Shelby Township | WFB | Basil Bacall; Mike Bacall | Y - Group B | 45 | |||||||
46 | Goodfriend Self Storage | CIIICM | Marc Slayton; Barry Emanuel; Peter Newman | 46 | ||||||||
47 | Point Richmond Self Storage | WFB | M. Sean Venezia; George C. Huff; Edward J. Boersma; The Venezia 2002 Revocable Trust; The Revocable Trust of Edward J. Boersma; The George C. Huff and Michelle A. Huff Family Living Trust Agreement | 47 | ||||||||
48 | Candlewood Suites | Basis | Dipak Patel, Manish Patel, Harish Patel, Ketan Patel, Bhavisha Patel, and Thakor Maggan | Y - Group E | 48 | |||||||
49 | 24 Hour Fitness - Littleton | WFB | Mark S. Maron; Mark S. Maron and Susan L. Maron as trustees of The Maron Living Trust | 49 | ||||||||
50 | Holiday Inn Express - Chicago Deerfield | RBS | Golder Hospitality | 50 | ||||||||
51 | Wheatland Estates MHC | CIIICM | Continental Communities, LLC | Y - Group C | 51 | |||||||
52 | Lakeside Plaza | Basis | Michael C. McMillen, Jr. | 52 | ||||||||
53 | Park Valley | RBS | Jared Kushner | 53 | ||||||||
54 | Lamplighter/Sherwood | CIIICM | Matthias Baumueller | Y - Group D | 54 | |||||||
55 | The Grove Villas | CIIICM | Fernando Gavarrete | 55 | ||||||||
56 | Arlington MHC | CIIICM | Continental Communities, LLC | Y - Group C | 56 | |||||||
57 | Your Extra Attic Windward | RBS | Michael V. Gray; Alonzo Van Gray, JR.; Joe D. Bishop | 57 | ||||||||
58 | Champions Business Park | CIIICM | Henry J. Oxnard; Susan F. Oxnard | 58 | ||||||||
59 | Royal Plaza Building | WFB | Linda Yang; Peter Yang | 59 | ||||||||
60 | Rockwood MHP | CIIICM | Robert M. Levine | 60 | ||||||||
61 | Pleasant Valley | CIIICM | Matthias Baumueller | Y - Group D | 61 | |||||||
62 | Torrey Highlands Plaza | RBS | Paragon Real Estate Fund | 62 | ||||||||
63 | Walgreens - Prattville | WFB | Robert F. Daily individually and as Trustee of The Bob Daily Living Trust | 63 | ||||||||
64 | Walgreens - Suwanee | WFB | Philip A. Mercadante | 64 | ||||||||
65 | Broad Street Commons | WFB | Bradley T. Kornfeld | 65 | ||||||||
66 | Antelope Self Storage | WFB | Robert W. Lom | 66 | ||||||||
67 | Sunset MHC | CIIICM | Continental Communities, LLC | Y - Group C | 67 | |||||||
68 | EZ Storage - Wayne | WFB | Stephen M. Nolan | Y - Group F | 68 | |||||||
69 | Country Inn & Suites Lexington | Basis | Darshana Patel and Ketan A. Patel | Y - Group E | 69 | |||||||
70 | EZ Self Storage - Utica | WFB | Stephen M. Nolan | Y - Group F | 70 | |||||||
71 | Shops at Dana Park | WFB | The Gregory J. Puckett Trust; Peggy Owens; Andrea Jo Wilson | 71 | ||||||||
72 | Fort Security Self Storage | WFB | David Ardell | 72 | ||||||||
73 | Budget Self Storage Portfolio | RBS | Gordon S. Giovanelli; Clayton S. Willits | 73 | ||||||||
73.01 | Lancaster | RBS | 73 | |||||||||
73.01 | Palmdale | RBS | 73 | |||||||||
74 | Village Plaza Shopping Center | WFB | Stephen Brett | 74 | ||||||||
75 | Benton's Crossing | WFB | Francis Greenburger | 75 | ||||||||
76 | Walgreens - Leander | WFB | Juan Pablo Montoya; Pablo F. Montoya | 76 | ||||||||
77 | Thousand Oaks | CIIICM | Matthias Baumueller, Jenghis Jarvel | Y - Group D | 77 | |||||||
78 | All Climate Controlled Self Storage | WFB | Michael V. Racanelli; Margaret M. Schaffler | 78 | ||||||||
79 | New Horizons | CIIICM | Kenneth R. Brenton | Y - Group G | 79 | |||||||
80 | Lemon Tree | CIIICM | Richard M. Nodel | 80 | ||||||||
81 | Urbane on 13 Mile | WFB | Michael Gorges | 81 | ||||||||
82 | Vista Verde Mobile Home Park | WFB | Eliot B. Barnett; Kenneth H. Bruder; Norman L. Winton | 82 | ||||||||
83 | Charger Square | WFB | Brian Kosoy | 83 | ||||||||
84 | Boone Estates | CIIICM | Kenneth R. Brenton | Y - Group G | 84 |
WFRBS Commercial Mortgage Trust 2013-C17
ANNEX A |
See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Additional Mortgage Loan Information” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex B —Top Fifteen Loan Summaries” for additional information on the 15 largest mortgage loans. | ||
(1) | “WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “RMF” denotes Rialto Mortgage Finance, LLC, “LIG I” denotes Liberty Island Group I LLC, “Basis” denotes Basis Real Estate Capital II, LLC and “CIIICM” denotes C-III Commercial Mortgage LLC. RBSFP was the originator of mortgage loan #3 (Westfield Mission Valley), mortgage loan #6 (Marriott Courtyard - Goleta), mortgage loan #16 (450 - 460 N. Canon Drive), mortgage loan #62 (Torrey Highlands Plaza) and morgage loan #73 (Budget Self Storage Portfolio). The Royal Bank of Scotland plc was the sole originator of all other RBS loans. RMF Sub was the originator of mortgage loan #13 (Sierra Commons). JLC was the sole originator of mortgage loan #2 (Matrix MHC Portfolio). RMC was the sole originator of all other RMF loans. | |
(2) | Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable LTV, DSCR, Debt Yields or Cut-off Date Balance per Unit of Measure for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. | |
(3) | For mortgage loan #8 (The Barlow), the addresses are: 180, 200, 220 Morris Street; 6760, 6770, 6780, 6790 McKinley Street; 6780 & 6790 Depot Street; 6751 Laguna Parkway; 6782 Sebastopol Avenue. | |
For mortgage loan #54 (Lamplighter/Sherwood), the loan is secured by two non-adjacent properties (Lamplighter Community and Sherwood Forest) which are operated as a single enterprise with amenities and a leasing office located on the Lamplighter property. | ||
(4) | For mortgage loan #5 (Olympia Development Portfolio I), the Cut-Off Date Balance Per Unit of Measure for all of the properties except Safety Harbor Resort & Spa is $191.90 which is based on the total Cut-off Date Balance and total square feet of all of the mortgaged properties except for Safety Harbor Resort & Spa. The Cut-Off Date Balance Per Unit of Measure for Safety Harbor Resort & Spa is $29,884 which is based on the total Cut-Off Date balance and total number of rooms for Safety Harbor Resort & Spa. Safety Harbor Resort & Spa has 174 rooms, however due to one room being off-line for renovations, the number of rooms used for underwriting, calculations and presentation is 173. | |
For mortgage loan #8 (The Barlow), the Number of Units includes 152,684 square feet of industrial space and 22,217 square feet of retail space. | ||
For mortgage loan #11 (Devonshire Portfolio 2), the Number of Units and Occupancy Rate include the largest tenant at the Barberton mortgaged property (87,851 square feet) and the largest tenant at the Kroger (Toledo) Ground Lease mortgaged property (63,485 square feet)), who own the improvements built on the pad sites. | ||
For mortgage loan #12 (Midway Shopping Center), the Number of Units and Occupancy Rate include two tenants (McDonald's (4,491 square feet) and PNC Bank (2,624 square feet)), who own the improvements built on the pad sites. | ||
For mortgage loan #21 (Montgomery Apartments), has 41,510 square feet of commercial space that is 100% occupied by four tenants responsible for approximately 21.5% of the rent. | ||
For mortgage loan #39 (City Centre), the Number of Units includes 65,564 square feet of office space and 8,282 square feet of retail space. | ||
For mortgage loan #58 (Champions Business Park), the Number of Units includes 130,860 square feet of office/warehouse space and 28,789 square feet of self-storage space. | ||
For mortgage loan #59 (Royal Plaza Building), the Number of Units includes 67,211 square feet of office space and 10,179 square feet of retail space. | ||
For mortgage loan #61 (Pleasant Valley), there are 317 total available sites of which 212 are occupied by annual tenants. The occupancy figure reflects annual renters plus transient tenants as of the date of the rent roll. Transient tenants may occupy the property for a period ranging from a day to several months. The underwritten occupancy figure was calculated based only on the annual rent paying tenants. | ||
For mortgage loan #80 (Lemon Tree), there are 187 total available sites of which 150 are occupied by annual tenants. The occupancy figure reflects annual renters plus transient tenants as of the date of the rent roll. Transient tenants may occupy the property for a period ranging from a day to several months. The underwritten occupancy figure was calculated based only on the annual rent paying tenants. | ||
For mortgage loan #83 (Charger Square), the Number of Units includes 5,600 square feet of medical office space and 5,250 square feet of retail space. | ||
(5) | For mortgage loan #2 (Matrix MHC Portfolio), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $135,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Matrix MHC Portfolio Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Matrix MHC Portfolio Loan Combination. | |
For mortgage loan #3 (Westfield Mission Valley), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $155,000,000. Note A-1 is not included in the trust. All LTV, DSCR, Debt Yields and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Westfield Mission Valley Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Westfield Mission Valley Loan Combination. | ||
For mortgage loan #17 (Home Depot Brush Avenue), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $27,000,000. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Home Depot Brush Avenue Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Home Depot Brush Avenue Loan Combination. | ||
(6) | For mortgage loan #2 (Matrix MHC Portfolio), there is an initial 12-month interest-only period and a non-standard amortization schedule during the amortization period. Principal payments will be based on a $150,000,000 principal balance, 360-month amortization term and a 6.9070% interest rate, pro-rated at a percentage equal to $65,500,000 divided by $135,000,000. Interest payments will be based on a 6.2745% interest rate. Monthly Debt Service is equal to the arithmetic mean of the first 12 payments due following the expiration of the interest-only period (from and including the 9/6/2014 payment through and including the 8/6/2015 payment). Annual Debt Service is equal to 12 times the Monthly Debt Service amount. See Annex I to the Free Writing Prospectus for the related amortization schedules. | |
(7) | For mortgage loan #17 (Home Depot Brush Avenue), the borrower is entitled to five business day late grace period twice every 12 months. | |
For mortgage loan #22 (The Bay Club), the borrower is entitled to five business day late grace period once every 12 months. |
WFRBS Commercial Mortgage Trust 2013-C17
ANNEX A |
For mortgage loan #38 (509-513 Lincoln Road), the borrower has three business days after receipt of notice from lender to cure a Grace Period Default; however, the lender shall not be required to provide written notice of such a default or the right to cure more than one Grace Period Default in any six month period. | ||
(8) | For mortgage loan #75 (Benton’s Crossing), the Most Recent Period represents actual historical performance from September 2012 through June 2013 and August 2013, which were annualized for the twelve month period ending August 31, 2013. | |
(9) | 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 #16 (450 - 460 N. Canon Drive), the largest tenant (11,682 square feet), representing 65.0% of net rentable square feet, has signed a lease but has not yet taken occupancy. The third largest tenant (1,556 square feet), representing 8.7% of net rentable square feet, has signed a lease but has not yet taken occupancy. A holdback of $1,150,000 and a rent abatement reserve of $54,460 was reserved at closing with respect to the third largest tenant. The sixth largest tenant (920 square feet), representing 5.1% of net rentable square feet, has signed a lease but has not yet taken occupancy. A rent abatement reserve of $13,708 was taken at closing with respect to the sixth largest tenant. | ||
For mortgage loan #31 (Klamath Falls Town Center), the second largest tenant (17,101 square feet), representing 16.0% of net rentable square feet, is paying reduced rent due to a live co-tenancy violation. The tenant will continue to pay reduced rent until the co-tenancy violation is cured, but does not have the option to terminate its lease as a result of the co-tenancy violation. Revenue has been underwritten to the reduced rent. | ||
For mortgage loan #33 (690 Merrill Road), the third largest tenant (22,990 square feet), representing 17.8% of net rentable square feet has gone dark, but is still paying rent through August 31, 2018. | ||
For mortgage loan #65 (Broad Street Commons), the third largest tenant (2,569 square feet), representing 16.0% of net rentable square feet, has gone dark, but is still paying rent and has been underwritten as vacant. | ||
For mortgage loan #75 (Benton’s Crossing), the second largest tenant (3,652 square feet), representing 25.6% of net rentable square feet, has executed a lease but is not in occupancy and is receiving a 50% rent abatement. The second largest tenant will begin paying unabated rent in March 2014. There is a $14,456 reserve to cover the outstanding rent abatement. The fifth largest tenant (1,530 square feet), representing 10.7% of net rentable square feet has been paying reduced rent from January 2011 through December 2013 and has been underwritten as vacant. | ||
(10) | 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 #9 (Rockwall Market Center), the largest tenant (34,027 square feet), representing 16.3% of net rentable square feet, may terminate its lease if gross receipts for the 12 month period ending October 31, 2017 do not exceed $3,000,000, upon providing written notice within 90 days following October 31, 2017 and payment of a termination fee equal to $75,000. The lease will terminate 180 days following the landlord’s receipt of such notice. The fifth largest tenant (17,239 square feet), representing 8.2% of net rentable square feet, may terminate its lease if gross sales for the 12 month period ending October 31, 2014 do not exceed $5,000,000, upon providing written notice within 90 days following October 31, 2014 and payment of a termination fee equal to $215,487. The lease will terminate as of the date specified in the tenant’s termination notice, but shall be no less than one month following the landlord’s receipt of such notice. | ||
For mortgage loan #20 (Clark Station), the second largest tenant (12,235 square feet), representing 7.9% of net rentable square feet, may terminate its lease with six months written notice if the tenant's sales do not equal or exceed $1,600,000 between April 1, 2017 and March 31, 2018. | ||
For mortgage loan #63 (Walgreens – Prattville), the only tenant (14,490 square feet), representing 100% of net rentable square feet, may terminate its lease on December 31, 2027 and every five years thereafter upon providing six months written notice. | ||
For mortgage loan #64 (Walgreens – Suwanee), the only tenant (13,650 square feet), representing 100% of net rentable square feet, may terminate its lease on June 30, 2028 and every five years thereafter upon providing nine months written notice. | ||
For mortgage loan #71 (Shops at Dana Park), the fifth largest tenant (1,199 square feet), representing 10.0% of net rentable square feet, may terminate its lease if the tenant annual gross sales do not equal or exceed $350,000 for each lease year through May 31, 2014, upon providing written notice by July 31, 2014 and payment of unamortized tenant improvements and leasing commissions plus rent, common area costs and taxes due through two months following the early termination date. The lease will terminate 60 days following the landlord’s receipt of such notice. | ||
For mortgage loan #76 (Walgreens – Leander), the only tenant (14,560 square feet), representing 100% of net rentable square feet, may terminate its lease on September 30, 2028 and every five years thereafter upon providing six months written notice. | ||
(11) | For mortgage loan #42 (Village at Robinson Farm), the second largest tenant (5,138 square feet), representing 12.9% of net rentable square feet, has multiple leases that expire as follows: 1,062 square feet expiring September 30, 2015 and 4,076 square feet expiring June 30, 2018. | |
(12) | For mortgage loan #41 (Baymont Hospitality Portfolio), the Engineering Escrow of $10,000 is collected in monthly installments until the earlier of (i) completion of work identified in the Engineering Report or (ii) June 1, 2014. | |
(13) | For mortgage loan #5 (Olympia Development Portfolio I), the loan documents require monthly reserves in the amount of $37,056 for real estate taxes for the non-Walgreens occupied Olympia Development Portfolio I Properties. The borrower will be required to make monthly tax deposits with respect to the Walgreens occupied properties in the event that (i) an event of default has occurred and is continuing; (ii) Walgreens is not expressly obligated to directly pay all taxes due; (iii) the respective Walgreens lease is not in full force and effect; (iv) Walgreens does not pay all taxes prior to the due date; or (v) the borrower does not provide paid receipts for the on timely payment of taxes to the lender. | |
(14) | For mortgage loan #1 (Hilton Sandestin Beach Resort and Spa), the Monthly Replacement Reserve is equal to the greater of 1/12th of 4% of operating income for the preceding calendar year and the amount of the deposit required by the franchisor under the franchise agreement. | |
For mortgage loan #5 (Olympia Development Portfolio I), the Monthly Replacement Reserve is equal to 1/12th of 4.0% of the gross income from operations from the Safety Harbor Resort & Spa property during the calendar year immediately preceding the calendar year of such monthly payment date. | ||
For mortgage loan #6 (Marriott Courtyard - Goleta), during the first 36 months of the loan term the Monthly Replacement Reserve will be equal to 1/12th of 4.0% of the annual operating income for the property for the prior calendar year and thereafter will be equal to 1/12th of 5.0% of the annual operating income for the property for the prior calendar year. | ||
For mortgage loans #10 (Crowne Tundra Hotel Portfolio), #48 (Candlewood Suites) and #69 (Country Inn & Suites Lexington) the Monthly Replacement Reserve is equal to the greater of 1/12th of 4.0% of the actual annual gross income and such amount required to be collected by Franchisor, adjusted annually. |
WFRBS Commercial Mortgage Trust 2013-C17
ANNEX A |
For mortgage loan #26 (Staybridge Suites – Minot), the Monthly Replacement Reserve will be adjusted based 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 revenue from the prior fiscal year. | ||
For mortgage loans #34 (Holiday Inn Express & Suites – Auburn Hills), #35 (Hampton Inn – Novi) and #45 (Hampton Inn – Shelby Township), the Monthly Replacement Reserve is equal to 4% of gross income from hotel operations for the immediately preceding month. | ||
For mortgage loan #50 (Holiday Inn Express - Chicago Deerfield), the Monthly Replacement Reserve will be equal to the greater of (a) 1/12th of 4.0% of the gross revenue for the property for the prior twelve 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 #71 (Shops at Dana Park), if prior to securitization, replacement reserve cap conditions, as defined in the loan agreement, are met, (i) the Monthly Replacement Reserve will reduce to the greater of (a) $201; or (b) the quotient of the replacement reserve monthly deposit (modified), as defined in the loan agreement; and (ii) a replacement reserve cap, as defined in the loan agreement, will be implemented. | ||
(15) | For mortgage loan #25 (Landerwood Crossing), on the monthly payment date occurring in October 2020, the TI/LC Reserve must equal or exceed $889,800. | |
(16) | For mortgage loan #4 (One Bridge Street), the loan documents require a cap, which shall be reduced on a pro rata basis in the event that a portion of the space is demised under the Major Lease is re-tenanted. | |
(17) | For mortgage loan #17 (Home Depot Brush Avenue Loan), the $14.4 million pari-passu interest in a $27 million loan is secured by all right, title and interest of borrower (i) as ground lessee under a Ground Lease and (ii) as sub-lessor under a Sub-ground to Home Depot U.S.A, Inc. The building is not collateral for the Mortgage Loan. | |
(18) | For mortgage loan #21 (Montgomery Apartments), one of the commercial tenants responsible for approximately 10.6% of the rent, is an affiliate of the borrower. | |