SEC Info - WFRBS Commercial Mortgage Trust 2013-C15 - ‘10-D’ for 10/1/14

SEC Info℠

Home

Help

Please Sign In

WFRBS Commercial Mortgage Trust 2013-C15 – ‘10-D’ for 10/1/14 – ‘EX-99.1’

On: Wednesday, 10/1/14, at 4:01pm ET · For: 10/1/14 · Accession #: 1056404-14-1358 · File #: 333-177891-05

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

10/01/14  WFRBS Com’l Mtge Trust 2013-C15   10-D       10/01/14    2:58K                                    Norwest Asset SEC Co… Tr

Asset-Backed Securities (ABS)
Asset Class: Commercial mortgages · Sponsor: Royal Bank of Scotland PLC · Depositor: RBS Commercial Funding Inc.

Periodic Distribution Report by an Asset-Backed Issuer — Form 10-D
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 10-D        Periodic Distribution Report by an Asset-Backed        4±    17K 
                          Issuer                                                 
 2: EX-99.1     Miscellaneous Exhibit                                 29±   141K

EX-99.1 — Miscellaneous Exhibit


EX-99.1                                                                     

Wells Fargo Bank, N.A.                                                      
Corporate Trust Services                                                    
8480 Stagecoach Circle                                                      
Frederick, MD 21701-4747                                                    

WFRBS Commercial Mortgage Trust 2013-C15                                    
Commercial Mortgage Pass-Through Certificates                               
Series 2013-C15                                                             

For Additional Information, please contact                                  
CTSLink Customer Service                                                    

1-866-846-4526                                                              

Reports Available www.ctslink.com                                           

Payment Date:       September 17, 2014                                      
Record Date:        August 29, 2014                                         
Determination Date: September 11, 2014                                      

DISTRIBUTION DATE STATEMENT   

Table of Contents   

STATEMENT SECTIONS                                                 PAGE(s)    

Certificate Distribution Detail                                       2       
Certificate Factor Detail                                             3       
Exchangeable Certificates Detail                                      4       
Reconciliation Detail                                                 5       
Other Required Information                                            6       
Cash Reconciliation                                                   7       
Current Mortgage Loan and Property Stratification Tables            8 - 10    
Mortgage Loan Detail                                               11 - 13    
NOI Detail                                                         14 - 16    
Principal Prepayment Detail                                           17      
Historical Detail                                                     18      
Delinquency Loan Detail                                               19      
Specially Serviced Loan Detail                                     20 - 21    
Advance Summary                                                       22      
Modified Loan Detail                                                  23      
Historical Liquidated Loan Detail                                     24      
Historical Bond/Collateral Loss Reconciliation Detail                 25      
Interest Shortfall Reconciliation Detail                           26 - 27    
Supplemental Reporting                                                28      

Depositor                                                               

RBS Commercial Funding Inc.                                                   
600 Washington Boulevard                                                      
Stamford, CT 06901                                                            

Contact:    Jim Barnard                                                       
Phone Number: (203) 897-4417                                                  

Master Servicer                                                               

Wells Fargo Bank, National Association                                        
550 S. Tryon Street, 14th Floor                                               
Charlotte, NC 28202                                                           

Contact:    REAM_InvestorRelations@wellsfargo.com                             
Phone Number:  (866)898-1615                                                  

Master & Special Servicer                                                     

NCB, FSB                                                                      
2011 Crystal Drive                                                            
Suite 800                                                                     
Arlington, VA 22202                                                           

Contact:    Kathleen Luzik                                                    
Phone Number: (703) 302-1902                                                  

Special Servicer                                                              

CWCapital Asset Management LLC.                                               
7501 Wisconsin Ave.                                                           
Suite 500 West                                                                
Bethesda, MD 20814                                                            

Contact:    Kathleen Olin                                                     
Phone Number: (202) 715-9500                                                  

Trust Advisor                                                                 

Trimont Real Estate Advisors, Inc.                                            
3424 Peachtree Road NE  Suite 2200                                            
Atlanta, GA  30326                                                            

Contact:   Brian Pittard                                                      
Phone Number: (404)420-5515                                                   

This report is compiled by Wells Fargo Bank, N.A. from information provided   
by third parties.  Wells Fargo Bank, N.A. has not independently confirmed the 
accuracy of the information.                                                  

Please visit www.ctslink.com for additional information and special notices.  
In addition, the certificateholders may register online for email notification
when special notices are posted.  For information or assistance please call   
866-846-4526.                                                                 

Copyright 2014, Wells Fargo Bank, N.A.                                        

                                                         [Enlarge/Download Table]
                                                                                                    
                                                                                                    
                            Certificate Distribution Detail                                         

Class     CUSIP    Pass-Through        Original         Beginning       Principal       Interest    
                       Rate            Balance           Balance      Distribution    Distribution  

                                                                                                    
A-1     92938CAA5    1.264000%      60,151,000.00      31,509,240.45      752,647.91       33,189.73
A-2     92938CAB3    2.900000%      48,146,000.00      48,146,000.00            0.00      116,352.83
A-3     92938CAC1    3.881000%     260,000,000.00     260,000,000.00            0.00      840,883.33
A-4     92938CAD9    4.153000%     301,785,000.00     301,785,000.00            0.00    1,044,427.59
A-SB    92938CAE7    3.720000%     104,819,000.00     104,819,000.00            0.00      324,938.90
A-S     92938CAF4    4.358000%      80,257,000.00      80,257,000.00            0.00      291,466.67
B       92938CAH0    4.632530%      74,723,000.00      74,723,000.00            0.00      288,463.79
C       92938CAJ6    4.632530%      42,896,000.00      42,896,000.00            0.00      165,597.51
D       92938CAL1    4.632530%      62,269,000.00      62,269,000.00            0.00      240,385.85
E       92938CAN7    4.632530%      22,140,000.00      22,140,000.00            0.00       85,470.18
F       92938CAQ0    4.632530%      11,070,000.00      11,070,000.00            0.00       42,735.09
G       92938CAS6    4.632530%      38,745,430.00      38,745,430.00            0.00      149,574.47
R       92938CAV9    0.000000%               0.00               0.00            0.00            0.00
V       92938CAU1    0.000000%               0.00               0.00            0.00            0.00

Totals                           1,107,001,430.00   1,078,359,670.45      752,647.91    3,623,485.94

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                     
                                                                                                     
                   Certificate Distribution Detail (continued)                                       

Class     CUSIP      Prepayment      Realized Loss/         Total           Ending         Current   
                     Penalties      Additional Trust    Distribution        Balance     Subordination
                                     Fund Expenses                                        Level (1)  
                                                                                                     
A-1     92938CAA5            0.00               0.00       785,837.64     30,756,592.54        30.82%
A-2     92938CAB3            0.00               0.00       116,352.83     48,146,000.00        30.82%
A-3     92938CAC1            0.00               0.00       840,883.33    260,000,000.00        30.82%
A-4     92938CAD9            0.00               0.00     1,044,427.59    301,785,000.00        30.82%
A-SB    92938CAE7            0.00               0.00       324,938.90    104,819,000.00        30.82%
A-S     92938CAF4            0.00               0.00       291,466.67     80,257,000.00        23.37%
B       92938CAH0            0.00               0.00       288,463.79     74,723,000.00        16.44%
C       92938CAJ6            0.00               0.00       165,597.51     42,896,000.00        12.46%
D       92938CAL1            0.00               0.00       240,385.85     62,269,000.00         6.68%
E       92938CAN7            0.00               0.00        85,470.18     22,140,000.00         4.62%
F       92938CAQ0            0.00               0.00        42,735.09     11,070,000.00         3.60%
G       92938CAS6            0.00               0.00       149,574.47     38,745,430.00         0.00%
R       92938CAV9            0.00               0.00             0.00              0.00         0.00%
V       92938CAU1            0.00               0.00             0.00              0.00         0.00%

Totals                       0.00               0.00     4,376,133.85  1,077,607,022.54              
                                                                               
                                                                 [Download Table]
                                                                             
                                                                             

Class    CUSIP    Pass-Through     Original       Beginning       Interest   
                      Rate         Notional       Notional      Distribution 
                                   Amount          Amount                    
                                                                             
X-A    92938CAG2    0.783228%   855,158,000.00  826,516,240.45     539,458.72

                                                                               
                                                         [Enlarge/Download Table]
                                                                                            
                                                                                            

Class                      CUSIP          Prepayment           Total             Ending     
                                           Penalties       Distribution         Notional    
                                                                                 Amount     
                                                                                            
X-A                      92938CAG2                 0.00       539,458.72      825,763,592.54

<FN>                                                                                        
(1) Calculated by taking (A) the sum of the ending certificate balance of all               
classes less (B) the sum of (i) the ending certificate balance of the designated            
class and (ii) the ending certificate balance of all classes which are not                  
subordinate to the designated class and dividing the result by (A).                         

(2) The balances of the Class A-S, Class B, Class C certificates represent the balance of   
their respective Regular Interest, as detailed in the Pooling and Servicing Agreement.  A   
portion of these classes may be exchanged and held in Class PST.  For details on the current
status and payments of Class PST, see page 4.                                               

</FN>                                                                                       
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                             
                                                                                                             

                                      Certificate Factor Detail                                              

                                                                               Realized Loss/                
                                                                                Additional                   
Class    CUSIP       Beginning      Principal       Interest     Prepayment     Trust Fund         Ending    
                      Balance     Distribution    Distribution   Penalties       Expenses          Balance   
                                                                                                             
A-1    92938CAA5    523.83568769    12.51264169      0.55177354    0.00000000     0.00000000     511.32304600
A-2    92938CAB3  1,000.00000000     0.00000000      2.41666660    0.00000000     0.00000000   1,000.00000000
A-3    92938CAC1  1,000.00000000     0.00000000      3.23416665    0.00000000     0.00000000   1,000.00000000
A-4    92938CAD9  1,000.00000000     0.00000000      3.46083334    0.00000000     0.00000000   1,000.00000000
A-SB   92938CAE7  1,000.00000000     0.00000000      3.10000000    0.00000000     0.00000000   1,000.00000000
A-S    92938CAF4  1,000.00000000     0.00000000      3.63166665    0.00000000     0.00000000   1,000.00000000
B      92938CAH0  1,000.00000000     0.00000000      3.86044176    0.00000000     0.00000000   1,000.00000000
C      92938CAJ6  1,000.00000000     0.00000000      3.86044177    0.00000000     0.00000000   1,000.00000000
D      92938CAL1  1,000.00000000     0.00000000      3.86044179    0.00000000     0.00000000   1,000.00000000
E      92938CAN7  1,000.00000000     0.00000000      3.86044173    0.00000000     0.00000000   1,000.00000000
F      92938CAQ0  1,000.00000000     0.00000000      3.86044173    0.00000000     0.00000000   1,000.00000000
G      92938CAS6  1,000.00000000     0.00000000      3.86044161    0.00000000     0.00000000   1,000.00000000
R      92938CAV9      0.00000000     0.00000000      0.00000000    0.00000000     0.00000000       0.00000000
V      92938CAU1      0.00000000     0.00000000      0.00000000    0.00000000     0.00000000       0.00000000

                                                                               
                                                                 [Download Table]
                                                                         
                                                                         

Class    CUSIP    Beginning       Interest     Prepayment     Ending     
                  Notional      Distribution   Penalties     Notional    
                   Amount                                     Amount     
                                                                         
X-A    92938CAG2  966.50705536     0.63082930    0.00000000  965.62692805

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                                          
                                                                                                                          

                                                 Exchangeable Class Detail                                                

Class\Component            CUSIP     Pass-Through        Original         Beginning        Principal        Interest      
                                          Rate            Balance           Balance       Distribution     Distribution   
                                                                                                                          

  A-S Regular Interest Breakdown                                                                                          
       A-S (Cert)          92938CAF4      4.358000%      40,129,000.00     40,129,000.00             0.00       145,735.15
       A-S (PEX)              N/A         4.358000%      40,128,000.00     40,128,000.00             0.00       145,731.52
    Totals                                               80,257,000.00     80,257,000.00             0.00       291,466.67

  B Regular Interest Breakdown                                                                                            
        B (Cert)           92938CAH0      4.632530%      37,362,000.00     37,362,000.00             0.00       144,233.82
        B (PEX)               N/A         4.632530%      37,361,000.00     37,361,000.00             0.00       144,229.96
    Totals                                               74,723,000.00     74,723,000.00             0.00       288,463.78

  C Regular Interest Breakdown                                                                                            
        C (Cert)           92938CAJ6      4.632530%      21,447,000.00     21,447,000.00             0.00        82,794.89
        C (PEX)               N/A         4.632530%      21,449,000.00     21,449,000.00             0.00        82,802.61
    Totals                                               42,896,000.00     42,896,000.00             0.00       165,597.50

                                                                               
                                                          [Enlarge/Download Table]
                                                                                                    
                                                                                                     

                                     Exchangeable Class Detail (continued)                           

Class\Component             CUSIP    Prepayment     Realized Loss/          Total        Ending      
                                     Premium        Additional Trust     Distribution    Balance     
                                                    Fund Expenses                                    
                                                                                                     

  A-S Regular Interest Breakdown                                                                     
       A-S (Cert)         92938CAF4           0.00              0.00        145,735.15  40,129,000.00
       A-S (PEX)             N/A              0.00              0.00        145,731.52  40,128,000.00
  Totals                                      0.00              0.00        291,466.67  80,257,000.00

  B Regular Interest Breakdown                                                                       
        B (Cert)          92938CAH0           0.00              0.00        144,233.82  37,362,000.00
        B (PEX)              N/A              0.00              0.00        144,229.96  37,361,000.00
  Totals                                      0.00              0.00        288,463.78  74,723,000.00

  C Regular Interest Breakdown                                                                       
        C (Cert)          92938CAJ6           0.00              0.00         82,794.89  21,447,000.00
        C (PEX)              N/A              0.00              0.00         82,802.61  21,449,000.00
  Totals                                      0.00              0.00        165,597.50  42,896,000.00

                                                                               
                                                          [Enlarge/Download Table]
                                                                                                              
                                                                                                               

                                  Exchangeable Class Detail (continued)                                        

Class PEX Detail                                                                                               

Class\Component     CUSIP    Pass-Through        Original         Beginning        Principal       Interest    
                                 Rate            Balance           Balance       Distribution    Distribution  

                                                                                                               
           PEX    92938CAK3      4.521184%      98,938,000.00     98,938,000.00            0.00      372,764.10

                                                                               
                                                          [Enlarge/Download Table]
                                                                                                    
                                                                                                     

                            Exchangeable Class Detail (continued)                                    

Class PEX Detail                                                                                     

Class\Component     CUSIP          Prepayment     Realized Loss/          Total          Ending      
                                   Premium     Additional Trust     Distribution      Balance        
                                                  Fund Expenses                                      
                                                                                                     

          PEX     92938CAK3                 0.00              0.00        372,764.10    98,938,000.00

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                
                                                                                                

                                      Reconciliation Detail                                     

                                    Principal Reconciliation                                    

     Loan   Stated Beginning   Unpaid Beginning       Scheduled     Unscheduled     Principal   
     Group     Principal          Principal           Principal      Principal     Adjustments  
                 Balance            Balance                                                     

                                                                                                

Total        1,078,359,670.48   1,078,361,059.09        752,647.91           0.00           0.00

                                                                               
                                                                 [Download Table]
                                                                                  
                                                                                  

                   Principal Reconciliation (continued)                           

     Loan   Realized       Stated Ending        Unpaid Ending    Current Principal
     Group    Loss            Principal           Principal       Distribution    
                               Balance             Balance            Amount      
                                                                                  

Total               0.00    1,077,607,022.57   1,077,607,022.59        752,647.91 

                                                                               
                                                         [Enlarge/Download Table]
                                                                                              
                                                                                              

                              Reconciliation Detail                                           

                       Certificate Interest Reconciliation                                    

Class          Accrual          Accrual        Accrued        Net Aggregate     Distributable 
                Dates            Days        Certificate       Prepayment        Certificate  
                                              Interest      Interest Shortfall     Interest   
                                                                                              

A-1    08/01/2014 - 08/30/2014     30            33,189.73                0.00       33,189.73
A-2    08/01/2014 - 08/30/2014     30           116,352.83                0.00      116,352.83
A-3    08/01/2014 - 08/30/2014     30           840,883.33                0.00      840,883.33
A-4    08/01/2014 - 08/30/2014     30         1,044,427.59                0.00    1,044,427.59
A-SB   08/01/2014 - 08/30/2014     30           324,938.90                0.00      324,938.90
X-A    08/01/2014 - 08/30/2014     30           539,458.72                0.00      539,458.72
A-S    08/01/2014 - 08/30/2014     30           291,466.67                0.00      291,466.67
B      08/01/2014 - 08/30/2014     30           288,463.79                0.00      288,463.79
C      08/01/2014 - 08/30/2014     30           165,597.51                0.00      165,597.51
D      08/01/2014 - 08/30/2014     30           240,385.85                0.00      240,385.85
E      08/01/2014 - 08/30/2014     30            85,470.18                0.00       85,470.18
F      08/01/2014 - 08/30/2014     30            42,735.09                0.00       42,735.09
G      08/01/2014 - 08/30/2014     30           149,574.47                0.00      149,574.47

Total                                         4,162,944.66                0.00    4,162,944.66
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                
                                                                                                

                 Certificate Interest Reconciliation (continued)                                

Class     Distributable        WAC CAP          Additional        Interest      Remaining Unpaid
           Certificate        Shortfall         Trust Fund      Distribution     Distributable  
            Interest                             Expenses                         Certificate   
           Adjustment                                                               Interest    
                                                                                                
A-1                 0.00              0.00              0.00         33,189.73              0.00
A-2                 0.00              0.00              0.00        116,352.83              0.00
A-3                 0.00              0.00              0.00        840,883.33              0.00
A-4                 0.00              0.00              0.00      1,044,427.59              0.00
A-SB                0.00              0.00              0.00        324,938.90              0.00
X-A                 0.00              0.00              0.00        539,458.72              0.00
A-S                 0.00              0.00              0.00        291,466.67              0.00
B                   0.00              0.00              0.00        288,463.79              0.00
C                   0.00              0.00              0.00        165,597.51              0.00
D                   0.00              0.00              0.00        240,385.85              0.00
E                   0.00              0.00              0.00         85,470.18              0.00
F                   0.00              0.00              0.00         42,735.09              0.00
G                   0.00              0.00              0.00        149,574.47              0.00

   Total            0.00              0.00              0.00      4,162,944.66              0.00

                                                                               
                                                         [Enlarge/Download Table]
                                                                                     
                                                                                     

                               Other Required Information                            

                                                                                     
Available Distribution Amount (1)                                        4,915,592.57

(1)  The Available Distribution Amount includes any Prepayment Premiums.             

                                                                               
Appraisal Reduction Amount            

None            

                                                         [Enlarge/Download Table]
                                                                                       
                                                                                       

                            Cash Reconciliation Detail                                 

                                                                                       
Total Funds Collected                                                                  
Interest:                                                                              
Scheduled Interest                                           4,198,536.96              
Interest reductions due to Nonrecoverability Determinations          0.00              
Interest Adjustments                                                 0.00              
Deferred Interest                                                    0.00              
Net Prepayment Interest Shortfall                                    0.00              
Net Prepayment Interest Excess                                       0.00              
Extension Interest                                                   0.00              
Interest Reserve Withdrawal                                          0.00              
Total Interest Collected                                                   4,198,536.96

Principal:                                                                             
Scheduled Principal                                            752,647.91              
Unscheduled Principal                                                0.00              
Principal Prepayments                                                0.00              
Collection of Principal after Maturity Date                          0.00              
Recoveries from Liquidation and Insurance Proceeds                   0.00              
Excess of Prior Principal Amounts paid                               0.00              
Curtailments                                                         0.00              
Negative Amortization                                                0.00              
Principal Adjustments                                                0.00              
Total Principal Collected                                                    752,647.91

Other:                                                                                 
Prepayment Penalties/Yield Maintenance                               0.00              
Repayment Fees                                                       0.00              
Borrower Option Extension Fees                                       0.00              
Equity Payments Received                                             0.00              
Net Swap Counterparty Payments Received                              0.00              
Total Other Collected:                                                             0.00

Total Funds Collected                                                      4,951,184.87

Total Funds Distributed                                                                
Fees:                                                                                  
Master Servicing Fee  - Wells Fargo Bank, N.A. and NCB, FSB     29,396.17              
Trustee Fee - U.S. Bank, N.A.                                      417.86              
Certificate Administrator Fee - Wells Fargo Bank, N.A.           3,389.34              
CREFC Royalty License Fee                                          464.29              
Trust Advisor Fee - Trimont Real Estate Advisors, Inc.           1,924.63              
Total Fees                                                                    35,592.31

Additional Trust Fund Expenses:                                                        
Reimbursement for Interest on Advances                               0.00              
ASER Amount                                                          0.00              
Special Servicing Fee                                                0.00              
Rating Agency Expenses                                               0.00              
Attorney Fees & Expenses                                             0.00              
Bankruptcy Expense                                                   0.00              
Taxes Imposed on Trust Fund                                          0.00              
Non-Recoverable Advances                                             0.00              
Other Expenses                                                       0.00              
Total Additional Trust Fund Expenses                                               0.00

Interest Reserve Deposit                                                           0.00

Payments to Certificateholders & Others:                                               
Interest Distribution                                        4,162,944.66              
Principal Distribution                                         752,647.91              
Prepayment Penalties/Yield Maintenance                               0.00              
Borrower Option Extension Fees                                       0.00              
Equity Payments Paid                                                 0.00              
Net Swap Counterparty Payments Paid                                  0.00              
Total Payments to Certificateholders & Others                              4,915,592.57

Total Funds Distributed                                                    4,951,184.88

                                                                               
                                                         [Enlarge/Download Table]
                                                                                              
                                                                                              
                Current Mortgage Loan and Property Stratification Tables                      
                                     Aggregate Pool                                           

                                  Property Type  (1)                                          

    Property              # of         Scheduled        % of      WAM      WAC      Weighted  
      Type                Props         Balance         Agg.      (2)             Avg DSCR (3)
                                                        Bal.                                  
                                                                                              
     Lodging                11       195,635,363.66     18.15     102     5.1281    1.583531  
    Mixed Use                2        20,751,704.55      1.93     106     4.5684    1.712438  
Mobile Home Park            10        33,094,026.31      3.07     106     5.0828    1.395426  
  Multi-Family              36       138,890,825.66     12.89      97     4.1303    1.815200  
     Office                  8       172,904,134.69     16.05     104     4.2939    2.000163  
     Retail                 26       413,477,676.27     38.37     106     4.3730    1.739641  
  Self Storage              42       102,853,291.43      9.54     106     4.6832    1.634385  

     Totals                135     1,077,607,022.57    100.00     104     4.5212    1.741699  

                                                                               
                                                                 [Download Table]
                                                                          
                                                                          
                           State  (1)                                     

     State      # of       Scheduled      % of   WAM   WAC      Weighted  
                Props       Balance       Agg.   (2)          Avg DSCR (3)
                                          Bal.                            
                                                                          
    Alabama        1       5,021,487.10    0.47   46  4.3900    2.320000  
    Arizona        4      24,500,000.00    2.27   59  4.6739    2.004163  
   Arkansas        1       3,532,616.89    0.33  106  4.3000    1.570000  
  California       8     230,211,277.79   21.36  107  4.7677    1.633235  
   Colorado        3      15,945,741.47    1.48  106  4.9260    1.688871  
    Florida        6      25,268,260.28    2.34  100  5.2832    1.690185  
    Georgia        5     118,931,327.14   11.04  104  4.3690    2.185669  
   Illinois        2       7,590,617.30    0.70  106  4.6816    1.565618  
    Indiana        2      13,165,701.84    1.22  106  4.6485    1.493113  
   Kentucky        1       4,631,793.75    0.43  105  4.2500    1.100000  
   Louisiana       2       8,186,487.61    0.76  107  5.2000    1.340000  
   Michigan       10      47,856,309.56    4.44  114  4.6588    2.039444  
  Mississippi      2       2,060,000.00    0.19  106  4.6000    1.590000  
    Montana        1       4,994,477.05    0.46  107  5.0900    2.320000  
    Nevada         3      14,645,710.52    1.36  107  5.2688    1.651630  
   New York       26     116,261,846.96   10.79  105  4.0771    1.846288  
North Carolina     6     125,837,996.78   11.68  103  4.1677    1.715631  
     Ohio          7      56,182,738.31    5.21  106  4.6370    1.665341  
   Oklahoma        3      10,338,000.00    0.96  106  4.6000    1.590000  
    Oregon        10      21,319,000.00    1.98  106  4.6500    1.690000  
 Pennsylvania      1       8,323,604.86    0.77  106  5.6800    2.170000  
   Tennessee       1       6,277,539.60    0.58  106  5.3100    1.560000  
     Texas        21      54,747,790.74    5.08   96  4.9465    1.539112  
   Virginia        2      54,049,682.40    5.02  106  3.9495    1.862044  
  Washington       6      95,765,000.00    8.89  106  4.3361    1.342222  
    Wyoming        1       1,962,014.62    0.18  107  5.7800    1.460000  

    Totals       135   1,077,607,022.57  100.00  104  4.5212    1.741699  

                                                                               
                                                         [Enlarge/Download Table]
                                                                                              
                                                                                              
                                               Seasoning                                      

            Seasoning             # of         Scheduled      % of   WAM   WAC      Weighted  
                                  Loans         Balance       Agg.   (2)          Avg DSCR (3)
                                                              Bal.                            
                                                                                              
        12 months or less            0                 0.00    0.00    0  0.0000    0.000000  
     13 months to 24 months         85     1,077,607,022.57  100.00  104  4.5212    1.741699  
     25 months to 36 months          0                 0.00    0.00    0  0.0000    0.000000  
     37 months to 48 months          0                 0.00    0.00    0  0.0000    0.000000  
      49 months or greater           0                 0.00    0.00    0  0.0000    0.000000  

             Totals                 85     1,077,607,022.57  100.00  104  4.5212    1.741699  

<FN>                                                                                          
See footnotes on last page of this section.                                                   
</FN>                                                                                         
                                                                               
                                                         [Enlarge/Download Table]
                                                                                     
                                                                                     
                                 Scheduled Balance                                   

        Scheduled         # of       Scheduled       % of   WAM   WAC      Weighted  
         Balance          Loans       Balance        Agg.   (2)          Avg DSCR (3)
                                                     Bal.                            
                                                                                     
    2,000,000 or less       16      24,406,997.75     2.26  106  4.5293    2.050456  
 2,000,001 to 3,000,000      7      18,258,069.16     1.69   98  4.4844    1.743026  
 3,000,001 to 4,000,000      4      14,213,766.65     1.32  105  3.9543    1.270155  
 4,000,001 to 5,000,000     10      46,776,251.63     4.34  102  4.6013    2.801169  
 5,000,001 to 6,000,000      3      16,431,386.58     1.52  106  4.8402    1.733893  
 6,000,001 to 7,000,000      6      38,670,165.21     3.59   96  5.2099    1.370982  
 7,000,001 to 8,000,000      6      45,005,644.97     4.18  126  4.5513    1.672388  
 8,000,001 to 9,000,000      6      49,561,254.88     4.60   91  5.0235    1.623637  
 9,000,001 to 10,000,000     4      37,856,561.80     3.51   91  4.4663    1.651671  
10,000,001 to 15,000,000    11     131,361,930.94    12.19   96  4.5742    1.779024  
15,000,001 to 20,000,000     2      35,516,304.13     3.30  105  4.6839    1.444672  
20,000,001 to 30,000,000     3      71,304,340.21     6.62  106  4.7967    1.845644  
30,000,001 to 50,000,000     2      81,534,000.00     7.57  106  4.1537    1.753636  
50,000,001 to 90,000,000     2     162,300,000.00    15.06  105  4.0662    1.388540  
  90,000,001 or greater      3     304,410,348.66    28.25  107  4.5876    1.843554  

         Totals             85   1,077,607,022.57   100.00  104  4.5212    1.741699  
                                                                               
                                                         [Enlarge/Download Table]
                                                                                              
                                                                                              
                     Anticipated Remaining Term (ARD and Balloon Loans)                       

      Anticipated            # of         Scheduled        % of      WAM   WAC      Weighted  
  Remaining Term (2)         Loans         Balance         Agg.      (2)          Avg DSCR (3)
                                                           Bal.                               
                                                                                              
   60 months or less            6        48,488,290.07      4.50      46  4.6105    1.762120  
61 months to 84 months          2        13,095,603.48      1.22      70  4.6082    1.864931  
85 months to120 months         75     1,000,809,698.24     92.87     106  4.5090    1.725594  
 121 months or Greater          0                 0.00      0.00       0  0.0000    0.000000  

        Totals                 83     1,062,393,591.79     98.59     103  4.5148    1.728978  

                                                                               
                                                         [Enlarge/Download Table]
                                                                                              
                                                                                              
                                               Note Rate                                      

            Note Rate             # of         Scheduled      % of   WAM   WAC      Weighted  
                                  Loans         Balance       Agg.   (2)          Avg DSCR (3)
                                                              Bal.                            
                                                                                              
         3.750% or less             10        71,082,617.46    6.60  106  3.6220    1.571747  
        3.751% to 4.000%            10       121,273,512.71   11.25  105  3.8519    1.571984  
        4.001% to 4.250%             6        45,942,496.41    4.26   93  4.1894    2.393678  
        4.251% to 4.500%            12       363,490,990.68   33.73  104  4.3514    1.941862  
        4.501% to 4.750%            11       153,304,574.68   14.23  103  4.6295    1.521492  
        4.751% to 5.000%            11        63,409,347.00    5.88  102  4.8759    1.887201  
        5.001% to 5.250%            11       194,487,919.58   18.05  106  5.1321    1.518042  
        5.251% to 5.500%             4        23,469,216.42    2.18  106  5.2997    1.689597  
        5.501% to 5.750%             8        36,695,755.35    3.41  107  5.6056    1.739963  
        5.751% or Greater            2         4,450,592.28    0.41   73  5.9030    1.577423  

             Totals                 85     1,077,607,022.57  100.00  104  4.5212    1.741699  

<FN>                                                                                          
See footnotes on last page of this section.                                                   
</FN>                                                                                         
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                
                                                                                                
                       Remaining Amortization Term (ARD and Balloon Loans)                      

 Remaining Amortization       # of         Scheduled        % of      WAM    WAC      Weighted  
          Term                Loans         Balance         Agg.      (2)           Avg DSCR (3)
                                                            Bal.                                
                                                                                                
      Interest Only              4       120,450,000.00     11.18     107   4.3279    2.216534  
   180 months or less            1         4,994,477.05      0.46     107   5.0900    2.320000  
181 months to 240 months         2        17,984,203.55      1.67     106   4.1641    1.242747  
241 months to 300 months        16       160,097,188.70     14.86     104   4.9337    1.776762  
300 months to 360 months        53       728,226,552.47     67.58     102   4.4838    1.652133  
  361 months or Greater          7        30,641,170.02      2.84     106   3.9112    1.578103  

         Totals                 83     1,062,393,591.79     98.59     103   4.5148    1.728978  

                                                                               
                                                                 [Download Table]
                                                                               
                                                                               
                  Debt Service Coverage Ratio  (3)                             

 Debt Service    # of         Scheduled        % of   WAM   WAC      Weighted  
Coverage Ratio   Loans         Balance         Agg.   (2)          Avg DSCR (3)
                                               Bal.                            
                                                                               
 1.30 or less      20       275,912,336.28     25.60  104  4.5308    1.074587  
 1.31 to 1.40       8        48,520,854.72      4.50  106  4.6968    1.331260  
 1.41 to 1.50       9        50,005,639.48      4.64   93  5.1605    1.455557  
 1.51 to 1.60      12       194,961,482.13     18.09  106  4.3859    1.564156  
 1.61 to 1.70       6        53,253,378.59      4.94  103  4.7174    1.680018  
 1.71 to 1.80       1         8,100,000.00      0.75   47  4.7800    1.740000  
 1.81 to 1.90       5        55,947,616.75      5.19  106  4.5362    1.839943  
 1.91 to 2.00       1        40,430,000.00      3.75  106  3.7000    1.920000  
 2.01 to 2.25       9       256,638,079.18     23.82  104  4.3925    2.195744  
 2.26 to 2.50       8        69,008,299.36      6.40  104  5.0094    2.422143  
 2.51 to 3.50       2        12,452,318.87      1.16  130  5.0334    2.918913  
3.51 or Greater     4        12,377,017.21      1.15  105  4.2034    7.022013  

    Totals         85     1,077,607,022.57    100.00  104  4.5212    1.741699  

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                        
                                                                                                        
                                        Age of Most Recent NOI                                          

           Age of Most            # of         Scheduled        % of      WAM      WAC        Weighted  
           Recent NOI             Loans         Balance         Agg.      (2)               Avg DSCR (3)
                                                                Bal.                                    
                                                                                                        
    Underwriter's Information        7        37,148,536.82      3.45     131     4.9586      3.464213  
        12 months or less           78     1,040,458,485.75     96.55     103     4.5056      1.680198  
     13 months to 24 months          0                 0.00      0.00       0     0.0000      0.000000  
      25 months or greater           0                 0.00      0.00       0     0.0000      0.000000  

             Totals                 85     1,077,607,022.57    100.00     104     4.5212      1.741699  
<FN>                                                                                                    

(1) Data in this table was calculated by allocating pro-rata the current loan information to            
the properties based upon the Cut-Off Date balance of each property as disclosed in the offering        
document.                                                                                               
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current         
month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.           
(3) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from      
borrowers on an asset level.  As NCF DSCRs are reported in the Loan Periodic File, the most             
current NCF DSCR is used in the stratification section of this report.  If no updated NCF DSCRs         
are reported, the most current NOI DSCR is used.  If no updated DSCR information is provided, then      
information from the offering document is used.  If the DSCRs reported by the Master Servicer are       
based on a period of less than 12 months, they are normalized based on the Most Recent Financial        
as of Start and End Dates reported in the Loan Periodic File.  The DSCR information was provided        
to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not       
independently confirmed the accuracy of such information.                                               

</FN>                                                                                                   
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                            
                                                                                                            

                                                    Mortgage Loan Detail                                    

     Loan                   Property                                        Interest     Principal     Gross
    Number        ODCR      Type (1)     City                      State     Payment      Payment     Coupon
                                                                                                            
   310920478        1          RT     Augusta                        GA      412,988.89         0.00  4.360%
   440000248        2          OF     Various                     Various    389,241.27         0.00  4.356%
   440000253        3          LO     Napa                           CA      400,769.05   100,385.42  5.129%
   440000254        4          RT     Pineville                      NC      280,993.47         0.00  3.839%
   440000246        5          RT     Silverdale                     WA      287,289.74         0.00  4.316%
   310919950        6          SS     Various                     Various    162,817.51         0.00  4.600%
   440000245        7          OF     Reston                         VA      128,814.47         0.00  3.700%
   310919951        8          SS     Various                     Various    108,448.85         0.00  4.650%
   310919904        9          LO     Charlotte                      NC      104,660.86    26,237.61  5.140%
   440000241       10          SS     Staten Island                  NY       81,632.09    25,973.03  4.596%
   300620012       12          RT     Various                        OH       64,929.61    24,255.52  4.230%
   310919905       13          LO     Cleveland                      OH       78,495.65    19,678.20  5.140%
   310919289       14          LO     Santa Clara                    CA       61,819.49    22,043.58  5.210%
   300620015       15          RT     Leesburg                       VA       55,072.16    16,727.76  4.690%
   416000097       16          MF     Various                        MI       49,594.65    24,450.08  4.370%
   440000255       17          MU     Coronado                       CA       49,654.25         0.00  4.470%
   440000247       18          RT     Silverdale                     WA       47,200.26         0.00  4.316%
   470086050       19          MF     New York                       NY       38,725.97     9,870.86  3.790%
   310918156       20          MF     Tempe                          AZ       46,923.67         0.00  4.780%
   310919604       21          MH     Vallejo                        CA       44,599.09    13,488.34  4.700%
   440000249       22          MF     Indianapolis                   IN       42,837.83    13,539.90  4.598%
   310919386       23          RT     Various                     Various     38,419.39    13,298.23  4.390%
   300620024       24          LO     Southfield                     MI       43,093.75    16,767.03  4.990%
   300620025       25          LO     Jacksonville Beach             FL       44,710.16    15,569.12  5.310%
   470085710       26          MF     Brooklyn                       NY       27,490.11    29,636.11  3.330%
   310919948       27          LO     Holland                        MI       34,396.37    12,115.73  4.210%
   310919256       28          RT     Whittier                       CA       39,244.85    10,277.77  5.024%
   300620029       29          MH     Bryan                          TX       30,262.35     6,038.57  5.670%
   300620030       30          MH     Bryan                          TX        6,992.89     1,395.37  5.670%
   300620031       31          MH     Bryan                          TX        6,148.92     1,226.96  5.670%
   540919681       32          RT     Highlands Ranch                CO       37,190.70    24,845.68  5.110%
   300620033       33          LO     Harrisburg                     PA       40,772.05    12,343.02  5.680%
   860919276       34          OF     Henderson                      NV       36,092.69     9,308.85  5.060%
   416000101       35          RT     Slidell                        LA       36,697.21     8,920.18  5.200%
   310919484       36          RT     Holly Springs                  NC       30,547.92         0.00  4.300%
   310919363       37          MF     Tucson                         AZ       33,340.50         0.00  4.780%
   810919045       38          RT     Farmington Hills               MI       32,684.96    30,453.58  4.970%
   810919053       39          RT     Livonia                        MI       32,684.96    30,453.58  4.970%
   416000096       40          MU     Brooklyn                       NY       32,019.59     9,615.81  4.730%
   470086360       41          MF     Hempstead                      NY       26,013.65     5,659.04  4.070%
   470085610       42          MF     Yonkers                        NY       25,189.75    10,529.97  3.980%
   300620043       43          OF     Dallas                         TX       28,184.48     9,148.15  4.550%
   300620044       44          RT     Austin                         TX       32,723.55    10,388.08  5.530%
   440000250       45          OF     Bedford                        TX       26,694.85     8,789.76  4.504%
   300620046       46          OF     Henderson                      NV       30,442.01     9,629.10  5.540%
   440000252       47          RT     Lenoir City                    TN       28,734.71     6,705.56  5.310%
   300620048       48          MF     El Paso                        TX       24,848.77     7,418.67  4.730%
   300620049       49          MH     Apopka                         FL       19,317.02     7,831.11  4.880%
   300620050       50          MH     Arcadia                        FL        5,754.01     2,332.67  4.880%
   440000244       51          RT     Wheaton                        IL       21,804.39     7,258.31  4.479%
   416000099       52          RT     Stuart                         FL       24,976.28     8,680.78  5.280%
   300620053       53          SS     Aurora                         CO       21,799.01     6,435.08  4.770%
   540919682       54          LO     Sidney                         MT       21,977.79    19,785.43  5.090%
   310918724       55          RT     North Olmsted                  OH       22,220.06     5,424.00  5.190%
   300620056       56          RT     Phoenix                        AZ       18,341.67         0.00  4.260%
   416000100       57          LO     College Station                TX       21,452.75     7,869.32  5.133%
   300620058       58          SS     Deer Park                      NY       22,516.56     4,692.32  5.580%
   470082800       59          MF     New York                       NY       16,711.30     6,406.26  4.160%
   300620060       60          MF     Louisville                     KY       16,974.08     6,284.84  4.250%
   470085440       61          MF     Kew Gardens                    NY       13,342.83     6,914.45  3.520%
   470085550       62          MF     White Plains                   NY       12,773.26     6,075.16  3.690%
   470085750       63          MF     Woodside                       NY       12,607.46     2,948.82  3.950%
   300620064       64          RT     Rogers                         AR       13,097.96     4,717.41  4.300%
   470085650       65          MF     Brooklyn                       NY       11,924.60     5,096.73  3.920%
   470084920       66          MF     New York                       NY       10,813.83         0.00  3.640%
   470084210       67          MF     Bronx                          NY       10,095.10     2,349.93  3.950%
   300620068       68          MH     Various                        TX       12,252.91     5,023.61  4.850%
   470085820       69          MF     New York                       NY        8,818.33     4,636.27  3.490%
   300620070       70          LO     Fort Meyers                    FL       12,875.52     3,457.52  6.000%
   470086100       71          MF     New York                       NY        7,724.40     3,726.19  3.660%
   300620072       72          MH     Mooresville                    IN        9,928.67     2,779.61  4.880%
   300620073       73          SS     Carson                         CA        8,904.25     2,546.69  4.830%
   470086210       74          MF     New York                       NY        6,751.11         0.00  3.920%
   300620075       75          MH     Sheridan                       WY        9,779.51     2,838.90  5.780%
   470086270       76          MF     Bronx                          NY        6,465.49     1,646.24  3.800%
   470085960       77          MF     New York                       NY        6,922.95     2,741.02  4.100%
   300620078       78          SS     Frankfort                      IL        8,834.01     2,096.49  5.270%
   470085040       79          MF     Bronxville                     NY        5,361.90     1,370.84  3.800%
   416000098       80          MF     Leesburg                       FL        7,501.68     1,603.03  5.520%
   470085680       81          MF     New York                       NY        4,990.31     2,374.22  3.700%
   470086130       82          MF     Brooklyn                       NY        3,876.81     1,989.84  3.540%
   470085870       83          MF     New York                       NY        4,259.81     1,864.43  3.890%
   470086380       84          MF     Elmhurst                       NY        4,418.12     1,313.37  4.740%
   470086250       85          MF     New York                       NY        4,011.25       779.47  4.280%
   470085910       86          MF     Brooklyn                       NY        3,230.00     1,573.33  3.650%

 Totals                                                                    4,198,536.96   752,647.91        

See footnotes on the last page of this section.                                                             
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                        
                                                                                                        

                                     Mortgage Loan Detail (continued)                                   

     Loan       Anticipated     Maturity       Neg.         Beginning          Ending       Paid Thru   
    Number       Repayment        Date        Amort         Scheduled        Scheduled         Date     
                    Date                      (Y/N)          Balance          Balance                   
                                                                                                        
  310920478         N/A        08/01/2023       N         110,000,000.00    110,000,000.00    09/01/2014
  440000248      07/06/2023    07/06/2043       N         103,770,000.00    103,770,000.00    09/06/2014
  440000253         N/A        08/01/2023       N          90,740,734.08     90,640,348.66    09/01/2014
  440000254         N/A        06/01/2023       N          85,000,000.00     85,000,000.00    09/01/2014
  440000246         N/A        07/01/2023       N          77,300,000.00     77,300,000.00    09/01/2014
  310919950         N/A        07/01/2023       N          41,104,000.00     41,104,000.00    09/01/2014
  440000245         N/A        07/01/2023       N          40,430,000.00     40,430,000.00    09/01/2014
  310919951         N/A        07/01/2023       N          27,084,000.00     27,084,000.00    09/01/2014
  310919904         N/A        07/01/2023       N          23,646,234.39     23,619,996.78    09/01/2014
  440000241         N/A        06/01/2023       N          20,626,316.46     20,600,343.43    09/01/2014
  300620012         N/A        06/01/2023       N          17,825,562.03     17,801,306.51    09/01/2014
  310919905         N/A        07/01/2023       N          17,734,675.82     17,714,997.62    09/01/2014
  310919289         N/A        08/01/2023       N          13,779,342.06     13,757,298.48    09/01/2014
  300620015         N/A        07/01/2023       N          13,636,410.16     13,619,682.40    09/01/2014
  416000097         N/A        07/01/2023       N          13,179,355.53     13,154,905.45    09/01/2014
  440000255         N/A        08/01/2023       N          12,900,000.00     12,900,000.00    09/01/2014
  440000247         N/A        07/01/2023       N          12,700,000.00     12,700,000.00    09/01/2014
  470086050         N/A        07/01/2023       N          11,865,987.12     11,856,116.26    09/01/2014
  310918156         N/A        08/01/2018       N          11,400,000.00     11,400,000.00    09/01/2014
  310919604         N/A        07/01/2023       N          11,019,678.07     11,006,189.73    09/01/2014
  440000249         N/A        07/01/2023       N          10,819,303.26     10,805,763.36    09/01/2014
  310919386         N/A        07/01/2018       N          10,163,112.47     10,149,814.24    09/01/2014
  300620024         N/A        07/01/2023       N          10,028,928.05     10,012,161.02    09/01/2014
  300620025         N/A        06/01/2023       N           9,778,054.86      9,762,485.74    09/01/2014
  470085710         N/A        06/01/2023       N           9,586,786.55      9,557,150.44    09/01/2014
  310919948         N/A        07/01/2018       N           9,487,928.04      9,475,812.31    09/01/2014
  310919256         N/A        08/01/2023       N           9,071,391.08      9,061,113.31    09/01/2014
  300620029         N/A        08/05/2023       N           6,198,126.78      6,192,088.21    09/05/2014
  300620030         N/A        08/05/2023       N           1,432,236.47      1,430,841.10    09/05/2014
  300620031         N/A        08/05/2023       N           1,259,380.38      1,258,153.42    09/05/2014
  540919681      08/01/2023    08/01/2031       N           8,451,898.79      8,427,053.11    09/01/2014
  300620033         N/A        07/05/2023       N           8,335,947.88      8,323,604.86    09/05/2014
  860919276         N/A        08/01/2023       N           8,283,418.15      8,274,109.30    09/01/2014
  416000101         N/A        08/01/2023       N           8,195,407.79      8,186,487.61    09/01/2014
  310919484         N/A        07/01/2020       N           8,250,000.00      8,250,000.00    09/01/2014
  310919363         N/A        08/01/2018       N           8,100,000.00      8,100,000.00    09/01/2014
  810919045         N/A        08/01/2028       N           7,637,168.97      7,606,715.39    09/01/2014
  810919053         N/A        08/01/2028       N           7,637,168.97      7,606,715.39    09/01/2014
  416000096         N/A        06/01/2023       N           7,861,320.36      7,851,704.55    09/01/2014
  470086360         N/A        07/01/2023       N           7,422,458.34      7,416,799.30    09/01/2014
  470085610         N/A        06/01/2023       N           7,349,902.00      7,339,372.03    09/01/2014
  300620043         N/A        06/01/2023       N           7,193,486.46      7,184,338.31    09/01/2014
  300620044         N/A        08/01/2023       N           6,871,887.50      6,861,499.42    09/01/2014
  440000250         N/A        07/01/2018       N           6,882,875.62      6,874,085.86    09/01/2014
  300620046         N/A        08/01/2023       N           6,381,230.32      6,371,601.22    09/01/2014
  440000252         N/A        07/01/2023       N           6,284,245.16      6,277,539.60    09/01/2014
  300620048         N/A        07/01/2023       N           6,100,769.57      6,093,350.90    09/01/2014
  300620049         N/A        07/01/2023       N           4,596,857.75      4,589,026.64    09/01/2014
  300620050         N/A        07/01/2023       N           1,369,276.74      1,366,944.07    09/01/2014
  440000244         N/A        07/01/2023       N           5,653,320.53      5,646,062.22    09/01/2014
  416000099         N/A        08/01/2023       N           5,493,316.78      5,484,636.00    09/01/2014
  300620053         N/A        06/01/2023       N           5,307,123.44      5,300,688.36    09/01/2014
  540919682         N/A        08/01/2023       N           5,014,262.48      4,994,477.05    09/01/2014
  310918724         N/A        08/01/2023       N           4,971,858.18      4,966,434.18    09/01/2014
  300620056         N/A        06/01/2023       N           5,000,000.00      5,000,000.00    09/01/2014
  416000100         N/A        08/01/2020       N           4,853,472.80      4,845,603.48    09/01/2014
  300620058         N/A        07/01/2023       N           4,686,069.27      4,681,376.95    09/01/2014
  470082800         N/A        07/01/2023       N           4,665,065.84      4,658,659.58    09/01/2014
  300620060         N/A        06/05/2023       N           4,638,078.59      4,631,793.75    09/05/2014
  470085440         N/A        06/01/2023       N           4,401,959.98      4,395,045.53    09/01/2014
  470085550         N/A        07/01/2023       N           4,019,909.63      4,013,834.47    09/01/2014
  470085750         N/A        06/01/2023       N           3,706,561.77      3,703,612.95    09/01/2014
  300620064         N/A        07/01/2023       N           3,537,334.30      3,532,616.89    09/01/2014
  470085650         N/A        07/01/2023       N           3,532,633.54      3,527,536.81    09/01/2014
  470084920         N/A        06/01/2023       N           3,450,000.00      3,450,000.00    09/01/2014
  470084210         N/A        07/01/2023       N           2,967,933.27      2,965,583.34    09/01/2014
  300620068         N/A        07/05/2023       N           2,933,853.65      2,928,830.04    09/05/2014
  470085820         N/A        06/01/2023       N           2,934,282.31      2,929,646.04    09/01/2014
  300620070         N/A        08/05/2018       N           2,492,035.18      2,488,577.66    09/05/2014
  470086100         N/A        07/01/2023       N           2,450,892.18      2,447,165.99    09/01/2014
  300620072         N/A        07/01/2023       N           2,362,718.09      2,359,938.48    09/01/2014
  300620073         N/A        07/01/2023       N           2,140,874.30      2,138,327.61    09/01/2014
  470086210         N/A        07/01/2023       N           2,000,000.00      2,000,000.00    09/01/2014
  300620075         N/A        08/01/2023       N           1,964,853.52      1,962,014.62    09/01/2014
  470086270         N/A        06/01/2023       N           1,975,871.04      1,974,224.80    09/01/2014
  470085960         N/A        06/01/2023       N           1,960,865.98      1,958,124.96    09/01/2014
  300620078         N/A        07/05/2023       N           1,946,651.57      1,944,555.08    09/05/2014
  470085040         N/A        05/01/2023       N           1,638,612.33      1,637,241.49    09/01/2014
  416000098         N/A        07/01/2023       N           1,578,193.20      1,576,590.17    09/01/2014
  470085680         N/A        06/01/2023       N           1,566,271.06      1,563,896.84    09/01/2014
  470086130         N/A        06/01/2023       N           1,271,780.27      1,269,790.43    09/01/2014
  470085870         N/A        05/01/2023       N           1,271,689.46      1,269,825.03    09/01/2014
  470086380         N/A        07/01/2023       N           1,082,429.51      1,081,116.14    09/01/2014
  470086250         N/A        06/01/2023       N           1,088,371.35      1,087,591.88    09/01/2014
  470085910         N/A        06/01/2023       N           1,027,661.05      1,026,087.72    09/01/2014

 Totals                                                 1,078,359,670.48  1,077,607,022.57              

See footnotes on the last page of this section.                                                         
                                                                               
                                                                 [Download Table]
                                                                     
                                                                     

                     Mortgage Loan Detail (continued)                

     Loan         Appraisal         Appraisal        Res.        Mod.
    Number        Reduction         Reduction       Strat.       Code
                    Date             Amount          (2)         (3) 

                                                                     

 Totals                                      0.00                    

<FN>                                                                 

(1) Property Type Code                                               
MF - Multi-Family                                                    
RT - Retail                                                          
HC - Health Care                                                     
IN - Industrial                                                      
WH - Warehouse                                                       
MH - Mobile Home Park                                                
OF - Office                                                          
MU - Mixed Use                                                       
LO - Lodging                                                         
SS - Self Storage                                                    
OT - Other                                                           
IW - Industrial/warehouse                                            

(2) Resolution Strategy Code                                         
1  - Modification                                                    
2  - Foreclosure                                                     
3  - Bankruptcy                                                      
4  - Extension                                                       
5  - Note Sale                                                       
6  - DPO                                                             
7  - REO                                                             
8  - Resolved                                                        
9  - Pending Return to Master Servicer                               
10 - Deed In Lieu Of Foreclosure                                     
11 - Full Payoff                                                     
12 - Reps and Warranties                                             
13 - Other or TBD                                                    

(3) Modification Code                                                
1  - Maturity Date Extension                                         
2  - Amortization Change                                             
3  - Principal Write-Off                                             
4  - Blank                                                           
5  - Temporary Rate Reduction                                        
6  - Capitalization of Interest                                      
7  - Capitalization of Taxes                                         
8  - Other                                                           
9  - Combination                                                     

</FN>                                                                
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                       
                                                                                                       

                                    NOI Detail                                                         

    Loan    ODCR    Property             City                     State          Ending                
   Number           Type                                                        Scheduled              
                                                                                 Balance               
                                                                                                       

 310920478    1   Retail                         Augusta                     GA          110,000,000.00
 440000248    2   Office                         Various                  Various        103,770,000.00
 440000253    3   Lodging                        Napa                        CA           90,640,348.66
 440000254    4   Retail                         Pineville                   NC           85,000,000.00
 440000246    5   Retail                         Silverdale                  WA           77,300,000.00
 310919950    6   Self Storage                   Various                  Various         41,104,000.00
 440000245    7   Office                         Reston                      VA           40,430,000.00
 310919951    8   Self Storage                   Various                  Various         27,084,000.00
 310919904    9   Lodging                        Charlotte                   NC           23,619,996.78
 440000241   10   Self Storage                   Staten Island               NY           20,600,343.43
 300620012   12   Retail                        Various                     OH           17,801,306.51 
 310919905   13   Lodging                       Cleveland                   OH           17,714,997.62 
 310919289   14   Lodging                       Santa Clara                 CA           13,757,298.48 
 300620015   15   Retail                        Leesburg                    VA           13,619,682.40 
 416000097   16   Multi-Family                  Various                     MI           13,154,905.45 
 440000255   17   Mixed Use                     Coronado                    CA           12,900,000.00 
 440000247   18   Retail                        Silverdale                  WA           12,700,000.00 
 470086050   19   Multi-Family                  New York                    NY           11,856,116.26 
 310918156   20   Multi-Family                  Tempe                       AZ           11,400,000.00 
 310919604   21   Mobile Home Park              Vallejo                     CA           11,006,189.73 
 440000249   22   Multi-Family                  Indianapolis                IN           10,805,763.36 
 310919386   23   Retail                        Various                  Various         10,149,814.24 
 300620024   24   Lodging                       Southfield                  MI           10,012,161.02 
 300620025   25   Lodging                       Jacksonville Beach          FL            9,762,485.74 
 470085710   26   Multi-Family                  Brooklyn                    NY            9,557,150.44 
 310919948   27   Lodging                       Holland                     MI            9,475,812.31 
 310919256   28   Retail                        Whittier                    CA            9,061,113.31 
 300620029   29   Mobile Home Park              Bryan                       TX            6,192,088.21 
 300620030   30   Mobile Home Park              Bryan                       TX            1,430,841.10 
 300620031   31   Mobile Home Park              Bryan                       TX            1,258,153.42 
 540919681   32   Retail                        Highlands Ranch             CO            8,427,053.11 
 300620033   33   Lodging                       Harrisburg                  PA            8,323,604.86 
 860919276   34   Office                        Henderson                   NV            8,274,109.30 
 416000101   35   Retail                        Slidell                     LA            8,186,487.61 
 310919484   36   Retail                        Holly Springs               NC            8,250,000.00 
 310919363   37   Multi-Family                  Tucson                      AZ            8,100,000.00 
 810919045   38   Retail                        Farmington Hills            MI            7,606,715.39 
 810919053   39   Retail                        Livonia                     MI            7,606,715.39 
 416000096   40   Mixed Use                     Brooklyn                    NY            7,851,704.55 
 470086360   41   Multi-Family                  Hempstead                   NY            7,416,799.30 
 470085610   42   Multi-Family                  Yonkers                     NY            7,339,372.03 
 300620043   43   Office                        Dallas                      TX            7,184,338.31 
 300620044   44   Retail                        Austin                      TX            6,861,499.42 
 440000250   45   Office                        Bedford                     TX            6,874,085.86 
 300620046   46   Office                        Henderson                   NV            6,371,601.22 
 440000252   47   Retail                        Lenoir City                 TN            6,277,539.60 
 300620048   48   Multi-Family                  El Paso                     TX            6,093,350.90 
 300620049   49   Mobile Home Park              Apopka                      FL            4,589,026.64 
 300620050   50   Mobile Home Park              Arcadia                     FL            1,366,944.07 
 440000244   51   Retail                        Wheaton                     IL            5,646,062.22 
 416000099   52   Retail                        Stuart                      FL            5,484,636.00 
 300620053   53   Self Storage                  Aurora                      CO            5,300,688.36 
 540919682   54   Lodging                       Sidney                      MT            4,994,477.05 
 310918724   55   Retail                        North Olmsted               OH            4,966,434.18 
 300620056   56   Retail                        Phoenix                     AZ            5,000,000.00 
 416000100   57   Lodging                       College Station             TX            4,845,603.48 
 300620058   58   Self Storage                  Deer Park                   NY            4,681,376.95 
 470082800   59   Multi-Family                  New York                    NY            4,658,659.58 
 300620060   60   Multi-Family                  Louisville                  KY            4,631,793.75 
 470085440   61   Multi-Family                  Kew Gardens                 NY            4,395,045.53 
 470085550   62   Multi-Family                  White Plains                NY            4,013,834.47 
 470085750   63   Multi-Family                  Woodside                    NY            3,703,612.95 
 300620064   64   Retail                        Rogers                      AR            3,532,616.89 
 470085650   65   Multi-Family                  Brooklyn                    NY            3,527,536.81 
 470084920   66   Multi-Family                  New York                    NY            3,450,000.00 
 470084210   67   Multi-Family                  Bronx                       NY            2,965,583.34 
 300620068   68   Mobile Home Park              Various                     TX            2,928,830.04 
 470085820   69   Multi-Family                  New York                    NY            2,929,646.04 
 300620070   70   Lodging                       Fort Meyers                 FL            2,488,577.66 
 470086100   71   Multi-Family                  New York                    NY            2,447,165.99 
 300620072   72   Mobile Home Park              Mooresville                 IN            2,359,938.48 
 300620073   73   Self Storage                  Carson                      CA            2,138,327.61 
 470086210   74   Multi-Family                  New York                    NY            2,000,000.00 
 300620075   75   Mobile Home Park              Sheridan                    WY            1,962,014.62 
 470086270   76   Multi-Family                  Bronx                       NY            1,974,224.80 
 470085960   77   Multi-Family                  New York                    NY            1,958,124.96 
 300620078   78   Self Storage                  Frankfort                   IL            1,944,555.08 
 470085040   79   Multi-Family                  Bronxville                  NY            1,637,241.49 
 416000098   80   Multi-Family                  Leesburg                    FL            1,576,590.17 
 470085680   81   Multi-Family                  New York                    NY            1,563,896.84 
 470086130   82   Multi-Family                  Brooklyn                    NY            1,269,790.43 
 470085870   83   Multi-Family                  New York                    NY            1,269,825.03 
 470086380   84   Multi-Family                  Elmhurst                    NY            1,081,116.14 
 470086250   85   Multi-Family                  New York                    NY            1,087,591.88 
 470085910   86   Multi-Family                  Brooklyn                    NY            1,026,087.72 

Totals                                                                                1,077,607,022.57 
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                      
                                                                                                      

                                 NOI Detail (continued)                                               

     Loan           Most Recent         Most Recent      Most Recent      Most Recent                 
    Number        Fiscal NOI (1)          NOI (1)            NOI              NOI                     
                                                         Start Date         End Date                  
                                                                                                      
   310920478         17,214,934.00       8,656,234.00    01/01/2014        06/30/2014                 
   440000248         10,509,358.00       5,287,397.00    01/01/2014        06/30/2014                 
   440000253         14,006,134.00       1,800,483.00    01/01/2014        03/31/2014                 
   440000254         17,202,594.00       8,102,923.00    01/01/2014        06/30/2014                 
   440000246          8,804,997.00       2,967,775.00    01/01/2014        06/30/2014                 
   310919950          4,576,970.00       1,155,283.00    01/01/2014        03/31/2014                 
   440000245          4,749,590.00       1,197,072.00    01/01/2014        03/31/2014                 
   310919951          2,703,569.00       1,595,360.00    01/01/2014        06/30/2014                 
   310919904          3,647,075.00       2,284,979.00    01/01/2014        06/30/2014                 
   440000241          1,768,917.00               0.00                                                 
   300620012          1,960,613.00         411,226.00    01/01/2014        03/31/2014                 
   310919905          2,612,141.00               0.00                                                 
   310919289          2,394,927.00       1,339,459.00    01/01/2014        06/30/2014                 
   300620015          1,643,380.00         381,921.00    01/01/2014        03/31/2014                 
   416000097          1,828,560.00               0.00                                                 
   440000255                  0.00         758,473.00    01/01/2014        06/30/2014                 
   440000247          1,639,164.00         844,756.00    01/01/2014        06/30/2014                 
   470086050                  0.00       1,079,387.49    01/01/2013        12/31/2013                 
   310918156          1,082,614.00         550,444.00    01/01/2014        06/30/2014                 
   310919604            713,289.00         356,855.00    01/01/2014        06/30/2014                 
   440000249          1,200,649.00         567,372.00    01/01/2014        06/30/2014                 
   310919386          1,548,648.00               0.00                                                 
   300620024          1,104,336.00         280,740.00    01/01/2014        03/31/2014                 
   300620025            906,636.00         732,494.00    01/01/2014        06/30/2014                 
   470085710                  0.00         724,583.00    01/01/2013        12/31/2013                 
   310919948          1,386,687.00         707,185.00    01/01/2014        06/30/2014                 
   310919256            926,359.00         483,851.00    01/01/2014        06/30/2014                 
   300620029            637,843.00         316,374.00    01/01/2014        06/30/2014                 
   300620030            144,577.00          69,764.00    01/01/2014        06/30/2014                 
   300620031            135,630.00          68,189.00    01/01/2014        06/30/2014                 
   540919681          1,188,857.00         590,503.00    01/01/2014        06/30/2014                 
   300620033          1,668,382.00         377,316.00    01/01/2014        03/31/2014                 
   860919276          1,141,488.00               0.00                                                 
   416000101                  0.00               0.00                                                 
   310919484            590,657.00         323,697.00    01/01/2014        06/30/2014                 
   310919363            836,049.00         471,159.00    01/01/2014        06/30/2014                 
   810919045                  0.00               0.00                                                 
   810919053                  0.00               0.00                                                 
   416000096            786,764.00         196,690.00    01/01/2014        03/31/2014                 
   470086360                  0.00         452,926.00    01/01/2013        12/31/2013                 
   470085610                  0.00         440,367.00    01/01/2013        12/31/2013                 
   300620043            677,839.00               0.00                                                 
   300620044            796,560.00         212,496.00    01/01/2014        03/31/2014                 
   440000250                  0.00         129,487.00    01/01/2014        03/31/2014                 
   300620046                  0.00               0.00                                                 
   440000252            600,925.00         360,858.00    01/01/2014        06/30/2014                 
   300620048          1,834,522.00         155,533.00    01/01/2014        03/31/2014                 
   300620049            425,414.00         276,505.00    01/01/2014        06/30/2014                 
   300620050            142,828.00               0.00                                                 
   440000244            367,845.00         282,391.00    01/01/2014        06/30/2014                 
   416000099            487,380.00         359,145.00    01/01/2014        06/30/2014                 
   300620053            550,740.00         183,867.00    01/01/2014        03/31/2014                 
   540919682          1,688,256.00         633,666.00    01/01/2014        06/30/2014                 
   310918724                  0.00         280,210.00    01/01/2014        06/30/2014                 
   300620056            843,794.00         215,458.00    01/01/2014        03/31/2014                 
   416000100            868,968.00         565,950.00    01/01/2014        06/30/2014                 
   300620058            777,073.00         390,725.50    01/01/2014        06/30/2014                 
   470082800                  0.00               0.00                                                 
   300620060            492,115.00         165,878.50    01/01/2014        06/30/2014                 
   470085440                  0.00         212,213.00    01/01/2013        12/31/2013                 
   470085550                  0.00          94,735.00    01/01/2013        12/31/2013                 
   470085750                  0.00         226,324.00    01/01/2013        12/31/2013                 
   300620064            335,000.00         167,500.00    01/01/2014        06/30/2014                 
   470085650                  0.00         330,546.00    01/01/2013        12/31/2013                 
   470084920                  0.00          84,575.00    01/01/2013        12/31/2013                 
   470084210                  0.00         144,569.00    01/01/2013        12/31/2013                 
   300620068            407,370.00         257,948.00    01/01/2014        06/30/2014                 
   470085820                  0.00         338,375.00    01/01/2013        12/31/2013                 
   300620070            184,458.00         187,983.00    01/01/2014        06/30/2014                 
   470086100                  0.00         211,205.00    01/01/2013        12/31/2013                 
   300620072            215,806.00         107,437.00    01/01/2014        06/30/2014                 
   300620073            270,641.00         155,914.00    01/01/2014        06/30/2014                 
   470086210                  0.00         175,625.00    01/01/2013        12/31/2013                 
   300620075            176,932.00          56,481.00    01/01/2014        03/31/2014                 
   470086270                  0.00          98,187.00    01/01/2013        12/31/2013                 
   470085960                  0.00         126,654.00    01/01/2013        12/31/2013                 
   300620078            263,504.00         110,288.00    01/01/2014        06/30/2014                 
   470085040                  0.00               0.00                                                 
   416000098            194,138.00          90,951.00    01/01/2014        06/30/2014                 
   470085680                  0.00          90,385.00    01/01/2013        12/31/2013                 
   470086130                  0.00         167,000.00    01/01/2013        12/31/2013                 
   470085870                  0.00          97,216.00    01/01/2013        12/31/2013                 
   470086380                  0.00           (117.00)    01/01/2013        12/31/2013                 
   470086250                  0.00          45,208.00    01/01/2013        12/31/2013                 
   470085910                  0.00          91,119.68    01/01/2013        12/31/2013                 

<FN>                                                                                                  

(1) The Most Recent Fiscal NOI and Most Recent NOI fields correspond to the financial data reported by
the Master Servicer. An NOI of 0.00 means the Master Servicer did not report NOI figures in their loan
level reporting.                                                                                      

</FN>                                                                                                 
                                                                               
Principal Prepayment Detail                                                 

No Principal Prepayments this Period                                        

                                                         [Enlarge/Download Table]
                                                                                        
                                                                                        

                                    Historical Detail                                   

Delinquencies                                                                           

 Distribution     30-59 Days                   60-89 Days           90 Days or More     
     Date      #                         #                       #                      
                                                                                        
  09/17/2014   0              $0.00      0                $0.00  0                 $0.00
  08/15/2014   0              $0.00      0                $0.00  0                 $0.00
  07/17/2014   0              $0.00      0                $0.00  1        $19,500,000.00
  06/17/2014   0              $0.00      0                $0.00  1        $19,500,000.00
  05/16/2014   0              $0.00      0                $0.00  1        $19,500,000.00
  04/17/2014   0              $0.00      0                $0.00  1        $19,500,000.00
  03/17/2014   0              $0.00      1       $19,500,000.00  0                 $0.00
  02/18/2014   0              $0.00      0                $0.00  0                 $0.00
  01/17/2014   0              $0.00      0                $0.00  0                 $0.00
  12/17/2013   0              $0.00      0                $0.00  0                 $0.00
  11/18/2013   0              $0.00      0                $0.00  0                 $0.00
  10/18/2013   0              $0.00      0                $0.00  0                 $0.00

                                                                               
                                                         [Enlarge/Download Table]
                                                                                       
                                                                                       

                             Historical Detail (continued)                             

Distribution     Foreclosure                      REO               Modifications      
    Date      #                          #                       #         Balance     
                                                                                       
 09/17/2014   0              $0.00      0                 $0.00  0                $0.00
 08/15/2014   0              $0.00      0                 $0.00  0                $0.00
 07/17/2014   0              $0.00      0                 $0.00  0                $0.00
 06/17/2014   0              $0.00      0                 $0.00  0                $0.00
 05/16/2014   0              $0.00      0                 $0.00  0                $0.00
 04/17/2014   0              $0.00      0                 $0.00  0                $0.00
 03/17/2014   0              $0.00      0                 $0.00  0                $0.00
 02/18/2014   0              $0.00      0                 $0.00  0                $0.00
 01/17/2014   0              $0.00      0                 $0.00  0                $0.00
 12/17/2013   0              $0.00      0                 $0.00  0                $0.00
 11/18/2013   0              $0.00      0                 $0.00  0                $0.00
 10/18/2013   0              $0.00      0                 $0.00  0                $0.00

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                         
                                                                                                         

                                        Historical Detail (continued)                                    

                                     Prepayments                                 Rate and Maturities     
 Distribution          Curtailments                   Payoff                  Next Weighted Avg.      WAM
     Date        #                            #            Amount          Coupon           Remit        
                                                                                                         
  09/17/2014     0                  $0.00     0                 $0.00       4.521249%     4.489624%   104
  08/15/2014     0                  $0.00     1        $19,500,000.00       4.521423%     4.489798%   105
  07/17/2014     0                  $0.00     0                 $0.00       4.523698%     4.492633%   106
  06/17/2014     0                  $0.00     0                 $0.00       4.523891%     4.492823%   107
  05/16/2014     0                  $0.00     0                 $0.00       4.524061%     4.492992%   108
  04/17/2014     0                  $0.00     0                 $0.00       4.524251%     4.493180%   109
  03/17/2014     0                  $0.00     0                 $0.00       4.524418%     4.493346%   110
  02/18/2014     0                  $0.00     0                 $0.00       4.524649%     4.493574%   111
  01/17/2014     0                  $0.00     0                 $0.00       4.524814%     4.493737%   112
  12/17/2013     0                  $0.00     0                 $0.00       4.524978%     4.493900%   113
  11/18/2013     0                  $0.00     0                 $0.00       4.525162%     4.493629%   114
  10/18/2013     0                  $0.00     0                 $0.00       4.525324%     4.493789%   115

<FN>                                                                                                     
Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.                   
</FN>                                                                                                    

 Delinquency Loan Detail                                                                                 

 No Delinquent Loans this Period                                                                         

<FN>                                                                                                     

(1) Status of Mortgage Loan                                                                              
A  - Payment Not Received But Still In Grace Period or Not Yet Due                                       
B  - Late Payment But Less Than 1 Month Delinquent                                                       
0  - Current                                                                                             
1  - One Month Delinquent                                                                                
2  - Two Months Delinquent                                                                               
3  - Three or More Months Delinquent                                                                     
4  - Assumed Scheduled Payment (Performing Matured Balloon)                                              
5  - Non Performing Matured Balloon                                                                      

(2) Resolution Strategy Code                                                                             
1  - Modification                                                                                        
2  - Foreclosure                                                                                         
3  - Bankruptcy                                                                                          
4  - Extension                                                                                           
5  - Note Sale                                                                                           
6  - DPO                                                                                                 
7  - REO                                                                                                 
8  - Resolved                                                                                            
9  - Pending Return to Master Servicer                                                                   
10 - Deed In Lieu Of Foreclosure                                                                         
11 - Full Payoff                                                                                         
12 - Reps and Warranties                                                                                 
13 - Other or TBD                                                                                        

** Outstanding P & I Advances include the current period advance.                                        

</FN>                                                                                                    

 Specially Serviced Loan Detail - Part 1                                                                 

 No Specially Serviced Loans this Period                                                                 

<FN>                                                                                                     

(1) Resolution Strategy Code                                                                             
1  - Modification                                                                                        
2  - Foreclosure                                                                                         
3  - Bankruptcy                                                                                          
4  - Extension                                                                                           
5  - Note Sale                                                                                           
6  - DPO                                                                                                 
7  - REO                                                                                                 
8  - Resolved                                                                                            
9  - Pending Return to Master Servicer                                                                   
10 - Deed in Lieu Of Foreclosure                                                                         
11 - Full Payoff                                                                                         
12 - Reps and Warranties                                                                                 
13 - Other or TBD                                                                                        

(2) Property Type Code                                                                                   
MF - Multi-Family                                                                                        
RT - Retail                                                                                              
HC - Health Care                                                                                         
IN - Industrial                                                                                          
WH - Warehouse                                                                                           
MH - Mobile Home Park                                                                                    
OF - Office                                                                                              
MU - Mixed Use                                                                                           
LO - Lodging                                                                                             
SS - Self Storage                                                                                        
OT - Other                                                                                               

</FN>                                                                                                    

 Specially Serviced Loan Detail - Part 2                                                                 

 No Specially Serviced Loans this Period                                                                 

<FN>                                                                                                     

(1) Resolution Strategy Code                                                                             
1  - Modification                                                                                        
2  - Foreclosure                                                                                         
3  - Bankruptcy                                                                                          
4  - Extension                                                                                           
5  - Note Sale                                                                                           
6  - DPO                                                                                                 
7  - REO                                                                                                 
8  - Resolved                                                                                            
9  - Pending Return to Master Servicer                                                                   
10 - Deed in Lieu Of Foreclosure                                                                         
11 - Full Payoff                                                                                         
12 - Reps and Warranties                                                                                 
13 - Other or TBD                                                                                        

</FN>                                                                                                    
                                                                               
                                                                 [Download Table]
                                                                     
                                                                     

                      Advance Summary                                

                                                          Current    
                                                      Period Interest
 Loan   Current        Outstanding     Outstanding       on P&I and  
 Group    P & I           P & I          Servicing       Servicing   
        Advances         Advances        Advances      Advances Paid 
                                                                     

Totals          0.00            0.00            0.00             0.00

                                                                               
Modified Loan Detail                                                        

No Modified Loans                                                           

                                                         [Enlarge/Download Table]
                                                                                                                  
                                                                                                                  

                                       Historical Liquidated Loan Detail                                          

Distribution    ODCR  Beginning          Fees,       Most Recent     Gross Sales    Net Proceeds     Net Proceeds 
    Date              Scheduled        Advances,      Appraised      Proceeds or    Received on     Available for 
                       Balance       and Expenses   Value or BPO    Other Proceeds  Liquidation      Distribution 
                                                                                                                  
 08/15/2014      11   19,500,000.00    1,668,394.51 138,570,000.00  22,986,675.01    22,986,675.01   21,318,280.50

Current Total                  0.00            0.00           0.00           0.00             0.00            0.00
Cumulative Total      19,500,000.00    1,668,394.51 138,570,000.00  22,986,675.01    22,986,675.01   21,318,280.50

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                              
                                                                                                              

                                  Historical Liquidated Loan Detail (continued)                               

Distribution    ODCR         Realized         Date of          Current Period    Cumulative      Loss to Loan 
    Date                       Loss        Current Period        Adjustment      Adjustment        with Cum   
                             to Trust       Adj. to Trust         to Trust        to Trust      Adj. to Trust 
                                                                                                              
  8/15/2014      11                  0.00                                0.00             0.00            0.00

Current Total                        0.00                                0.00             0.00            0.00
Cumulative Total                     0.00                                0.00             0.00            0.00

<FN>                                                                                                          
    * Fees, Advances and Expenses also include outstanding P & I advances                                     
    and unpaid fees (servicing, trustee, etc.).                                                               
</FN                                                                                                          
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                                
                                                                                                                

                              Historical Bond/Collateral Loss Reconciliation Detail                             

Distribution     Offering       Beginning         Aggregate      Prior Realized        Amounts        Interest  
    Date         Document       Balance at        Realized       Loss Applied to      Covered by    (Shortages)/
             Cross-Reference   Liquidation          Loss          Certificates      Credit Support    Excesses  
                                                                                                                
 08/15/2014         11        19,500,000.00               0.00              0.00              0.00          0.00

   Totals                     19,500,000.00               0.00              0.00              0.00          0.00
                                                                               
                                                         [Enlarge/Download Table]
                                                                                                                    
                                                                                                                    

                           Historical Bond/Collateral Loss Reconciliation Detail (continued)                        

Distribution     Offering         Modification       Additional        Current           Recoveries    (Recoveries) 
    Date         Document          /Appraisal       (Recoveries)    Realized Loss       of Realized     Applied to  
             Cross-Reference     Reduction Adj.      /Expenses        Applied to        Losses Paid    Certificate  
                                                                     Certificates         as Cash        Interest   

                                                                                                                    
 08/15/2014         11                    0.00               0.00              0.00              0.00           0.00

   Totals                                 0.00               0.00              0.00              0.00           0.00

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                           
                                                                                                           

                                    Interest Shortfall Reconciliation Detail - Part 1                      

    Offering       Stated Principal    Current Ending               Special  Servicing Fees            ASER
    Document          Balance at         Scheduled           Monthly        Liquidation      Work Out      
Cross-Reference      Contribution         Balance                                                          

                                                                                                           

           There are no Interest Shortfalls for the above columns for this Period                          

     Totals                                                                                                

                                                                               
                                                         [Enlarge/Download Table]
                                                                                            
                                                                                            

               Interest Shortfall Reconciliation Detail - Part 1 (continued)                

    Offering        (PPIS) Excess    Non-Recoverable       Interest on     Modified Interest
    Document                            (Scheduled          Advances       Rate (Reduction) 
Cross-Reference                         Interest)                               /Excess     
                                                                                            

           There are no Interest Shortfalls for the above columns for this Period           

     Totals                                                                                 

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                                   
                                                                                                                   

                                  Interest Shortfall Reconciliation Detail - Part 2                                

   Offering      Stated Principal       Current Ending                Reimb of Advances to the Servicer            
   Document         Balance at            Scheduled             Current             Left to               Other    
Cross-Reference    Contribution            Balance                Month            Reimburse          (Shortfalls)/
                                                                                Master Servicer          Refunds   
                                                                                                                   

          There are no Interest Shortfalls for the above columns for this Period                                   

    Totals                                                                                                         

                                                                               
                                                                 [Download Table]
                                                                                
                                                                                

      Interest Shortfall Reconciliation Detail - Part 2 (continued)             

   Offering                            Comments                                 
   Document                                                                     
Cross-Reference                                                                 
                                                                                

          There are no Interest Shortfalls for the above columns for this Period

Interest Shortfall Reconciliation Detail Part 2 Total              0.00         
Interest Shortfall Reconciliation Detail Part 1 Total              0.00         
Total Interest Shortfall Allocated to Trust                        0.00         

                                                                               
                                                         [Enlarge/Download Table]
                                                                                                       
                                                                                                       
                                                                                                       

                                       Supplemental Reporting                                          

August 2014 Revision                                                                                   

  The August 2014 report has been revised to several changes .  The loss amount on Class G has been    
  reduced to zero.  The principal being paid to Class A1 has increased to $20,249,568.32, and the Yield
  Maintenance on Class X-A has been reduced to $1,287,009.59.

Dates Referenced Herein and Documents Incorporated by Reference

This ‘10-D’ Filing	Date	Other Filings

Filed on / For Period End:	10/1/14
	9/17/14
	9/11/14
	8/29/14	10-D
		List all Filings

↑Top

Filing Submission 0001056404-14-001358 – Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

WFRBS Commercial Mortgage Trust 2013-C15 – ‘10-D’ for 10/1/14 – ‘EX-99.1’

On: Wednesday, 10/1/14, at 4:01pm ET · For: 10/1/14 · Accession #: 1056404-14-1358 · File #: 333-177891-05

Previous ‘10-D’: ‘10-D’ on / for 8/29/14 · Next: ‘10-D’ on / for 11/3/14 · Latest: ‘10-D’ on 4/30/24 for 4/17/24

Asset-Backed Securities (ABS)Asset Class: Commercial mortgages · Sponsor: Royal Bank of Scotland PLC · Depositor: RBS Commercial Funding Inc.

Periodic Distribution Report by an Asset-Backed Issuer — Form 10-DFiling Table of Contents

EX-99.1 — Miscellaneous Exhibit

Dates Referenced Herein and Documents Incorporated by Reference

Asset-Backed Securities (ABS)
Asset Class: Commercial mortgages · Sponsor: Royal Bank of Scotland PLC · Depositor: RBS Commercial Funding Inc.

Periodic Distribution Report by an Asset-Backed Issuer — Form 10-D
Filing Table of Contents