FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-172366-12 | ||
WFRBS Commercial Mortgage Trust 2014-LC14 Disclaimer |
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS |
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com. |
Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time. |
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION |
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us. |
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates. Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates. RBSSI is a member of SIPC, FINRA and the NYSE. |
IRS CIRCULAR 230 NOTICE |
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR. |
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES |
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand. |
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale. |
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS |
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. |
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address | City | State | Zip Code | General Property Type | ||||||||
1 | AmericasMart | WFB | 240 Peachtree Street; 230, 250 Spring Street; 235 Williams Street | Atlanta | GA | 30303 | Other | |||||||||
2 | PennCap Portfolio | LCF | Various | Various | PA | Various | Various | |||||||||
2.01 | 3701 Corporate | LCF | 3701 Corporate Parkway | Center Valley | PA | 18034 | Office | |||||||||
2.02 | 3773 Corporate | LCF | 3773 Corporate Parkway | Center Valley | PA | 18034 | Office | |||||||||
2.03 | 1605 Valley Center | LCF | 1605 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.04 | 1525 Valley Center | LCF | 1525 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.05 | 1560 Valley Center | LCF | 1560 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.06 | 1550 Valley Center | LCF | 1550 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.07 | 1455 Valley Center | LCF | 1455 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.08 | 1480 Valley Center | LCF | 1480 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.09 | 1510 Valley Center | LCF | 1510 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.10 | 1495 Valley Center | LCF | 1495 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.11 | 1640 Valley Center | LCF | 1640 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.12 | 57 S Commerce | LCF | 57 South Commerce Way | Hanover Township | PA | 18017 | Industrial | |||||||||
2.13 | 1650 Valley Center | LCF | 1650 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.14 | 89 S Commerce | LCF | 89 South Commerce Way | Hanover Township | PA | 18017 | Industrial | |||||||||
2.15 | 1660 Valley Center | LCF | 1660 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.16 | 1530 Valley Center | LCF | 1530 Valley Center Parkway | Bethlehem | PA | 18017 | Office | |||||||||
2.17 | 85 S Commerce | LCF | 85 South Commerce Way | Hanover Township | PA | 18017 | Office | |||||||||
2.18 | 2196 Avenue C | LCF | 2196 Avenue C | Bethlehem | PA | 18017 | Industrial | |||||||||
2.19 | 2202 Hangar Place | LCF | 2202 Hangar Place | Hanover Township | PA | 18109 | Industrial | |||||||||
2.20 | 754 Roble Road | LCF | 754 Roble Road | Hanover Township | PA | 18109 | Industrial | |||||||||
2.21 | 83 S Commerce | LCF | 83 South Commerce Way | Hanover Township | PA | 18017 | Office | |||||||||
2.22 | 87 S Commerce | LCF | 87 South Commerce Way | Hanover Township | PA | 18017 | Office | |||||||||
2.23 | 974 Marcon Blvd | LCF | 974 Marcon Boulevard | Hanover Township | PA | 18109 | Industrial | |||||||||
2.24 | 2201 Hangar Place | LCF | 2201 Hangar Place | Hanover Township | PA | 18109 | Industrial | |||||||||
2.25 | 7355 William Avenue | LCF | 7355 William Avenue | Upper Macungie Township | PA | 18106 | Industrial | |||||||||
2.26 | 944 Marcon Blvd | LCF | 944 Marcon Boulevard | Hanover Township | PA | 18109 | Industrial | |||||||||
2.27 | 954 Marcon Blvd | LCF | 954 Marcon Boulevard | Hanover Township | PA | 18109 | Industrial | |||||||||
2.28 | 7277 William Avenue | LCF | 7277 William Avenue | Upper Macungie Township | PA | 18106 | Industrial | |||||||||
2.29 | 2041 Avenue C | LCF | 2041 Avenue C | Bethlehem | PA | 18017 | Industrial | |||||||||
2.30 | 964 Marcon Blvd | LCF | 964 Marcon Boulevard | Hanover Township | PA | 18109 | Industrial | |||||||||
2.31 | 7562 Penn Drive | LCF | 7562 Penn Drive | Upper Macungie Township | PA | 18106 | Industrial | |||||||||
2.32 | 764 Roble Road | LCF | 764 Roble Road | Hanover Township | PA | 18109 | Industrial | |||||||||
3 | The Outlet Collection | Jersey Gardens | WFB | 651 Kapkowski Road | Elizabeth | NJ | 07202 | Retail | |||||||||
4 | Westin New York at Times Square - Leased Fee | WFB | 270 West 43rd Street | New York | NY | 10036 | Other | |||||||||
5 | Miami International Airport Industrial Portfolio | WFB | 2600, 2800, 2900 Northwest 72nd Avenue; 4401 Northwest 74th Avenue; 7301 Northwest 46th Street; 4400 Northwest 72nd Avenue | Miami | FL | 33166 | Mixed Use | |||||||||
6 | Williams Center Towers | RMF | 1 West 3rd Street | Tulsa | OK | 74103 | Office | |||||||||
7 | FRAPAG Portfolio | RBS | Various | Various | Various | Various | Various | |||||||||
7.01 | Waterview I & II | RBS | 10748 & 10752 Deerwood Park Boulevard | Jacksonville | FL | 32256 | Office | |||||||||
7.02 | Northmont Distribution Center | RBS | 2205 Northmont Parkway & 2115 Evergreen Boulevard | Duluth | GA | 30096 | Industrial | |||||||||
7.03 | Riverpark Distribution Center | RBS | 15000 Grand River Road | Fort Worth | TX | 76155 | Industrial | |||||||||
8 | Canadian Pacific Plaza | LCF | 120 South 6th Street | Minneapolis | MN | 55402 | Office | |||||||||
9 | Calidus Student Housing Portfolio | LCF | Various | Various | Various | Various | Multifamily | |||||||||
9.01 | Grove at Jacksonville | LCF | 351 Nisbet Street NW | Jacksonville | AL | 36265 | Multifamily | |||||||||
9.02 | Grove at Jonesboro | LCF | 500 North Caraway Road | Jonesboro | AR | 72401 | Multifamily | |||||||||
9.03 | Grove at Wichita | LCF | 2909 North Oliver Street | Wichita | KS | 67220 | Multifamily | |||||||||
9.04 | Grove at Wichita Falls | LCF | 5005 Lake Park Drive | Wichita Falls | TX | 76302 | Multifamily | |||||||||
10 | Caruth Plaza | WFB | 9100 North Central Expressway | Dallas | TX | 75231 | Retail | |||||||||
11 | Marriott Courtyard - Maui | RBS | 532 Keolani Place | Kahului | HI | 96732 | Hospitality | |||||||||
12 | Lantana Cascade | LCF | 6330 South Congress Avenue | Lantana | FL | 33462 | Manufactured Housing Community | |||||||||
13 | Museo Apartments | RMF | 11266 Taylor Draper Lane | Austin | TX | 78759 | Multifamily | |||||||||
14 | West Side Mall | LCF | 50-274 West Side Mall | Edwardsville | PA | 18704 | Retail | |||||||||
15 | The Pointe at Wellington Green | WFB | 10100-10280 Forest Hill Boulevard | Wellington | FL | 33414 | Retail | |||||||||
16 | 465 Park Avenue Retail Condominium | LCF | 465 Park Avenue | New York | NY | 10022 | Mixed Use | |||||||||
17 | Hilton Garden Inn - Indianapolis Airport | WFB | Crossed Portfolio A | 8910 Hatfield Drive | Indianapolis | IN | 46231 | Hospitality | ||||||||
18 | Hampton Inn - Ameriplex | WFB | Crossed Portfolio A | 9020 Hatfield Drive | Indianapolis | IN | 46231 | Hospitality | ||||||||
19 | ArciTerra Portfolio | RMF | Various | Various | Various | Various | Retail | |||||||||
19.01 | Off Dep Pearl MS | RMF | 5450-5468 US Highway 80 | Pearl | MS | 39208 | Retail | |||||||||
19.02 | Michigan Road | RMF | 8320-8350 North Michigan Road | Indianapolis | IN | 46268 | Retail | |||||||||
19.03 | DG Memphis | RMF | 5339 Elvis Presley Boulevard | Memphis | TN | 38116 | Retail | |||||||||
19.04 | Shoppes at Alabaster | RMF | 60 Colonial Promenade Parkway | Alabaster | AL | 35007 | Retail | |||||||||
19.05 | Festival Montgomery | RMF | 8001 Vaughn Road | Montgomery | AL | 36116 | Retail | |||||||||
19.06 | Walcent Kendallville IN | RMF | 2507 East North Street | Kendallville | IN | 46755 | Retail | |||||||||
19.07 | HD McAllen TX | RMF | 601 Trenton Road | McAllen | TX | 78504 | Retail | |||||||||
19.08 | MW Nashville TN | RMF | 1921 Gallatin Pike North | Madison | TN | 37115 | Retail | |||||||||
19.09 | OS MT Pleasant IA | RMF | 700 North Grand Avenue | Mount Pleasant | IA | 52641 | Retail | |||||||||
19.10 | Arciterra Walcent Greenville AL | RMF | 81 Jameson Lane | Greenville | AL | 36037 | Retail | |||||||||
19.11 | Walcent Plainwell MI | RMF | 411 Cross Oaks Mall | Plainwell | MI | 49080 | Retail | |||||||||
19.12 | Chovia Shops at Mt. Airy NC | RMF | 752 South Andy Griffith Parkway | Mountain Airy | NC | 27030 | Retail | |||||||||
20 | Coral Walk | RBS | 1760-1910 North East Pine Island Road | Cape Coral | FL | 33909 | Retail | |||||||||
21 | Sterling Pointe Apartments | RMF | 923 West University Avenue | Flagstaff | AZ | 86001 | Multifamily | |||||||||
22 | Camelot Village MHC | WFB | 1425 Frost Road | Streetsboro | OH | 44241 | Manufactured Housing Community | |||||||||
23 | Madison at Woodview | RMF | 3124 Woodview Ridge Drive | Kansas City | KS | 66103 | Multifamily | |||||||||
24 | Georgia Multifamily Portfolio | RMF | Various | Various | GA | Various | Multifamily | |||||||||
24.01 | Pinnacle West | RMF | 509 North Westover Boulevard | Albany | GA | 31707 | Multifamily | |||||||||
24.02 | Hidden Oaks | RMF | 333 South Mock Road | Albany | GA | 31075 | Multifamily | |||||||||
24.03 | Lake of the Woods | RMF | 746 Garden Walk Boulevard | College Park | GA | 30349 | Multifamily | |||||||||
24.04 | Wellston Ridge | RMF | 200 Olympia Drive | Warner Robins | GA | 31093 | Multifamily | |||||||||
24.05 | Oakdale Villas | RMF | 1103 Corder Road | Warner Robins | GA | 31088 | Multifamily | |||||||||
24.06 | Northcrest | RMF | 835 Johnson Road | Warner Robins | GA | 31093 | Multifamily | |||||||||
25 | Hickory Hills MHC | WFB | 121 Hickory Hills Drive | Bath | PA | 18014 | Manufactured Housing Community | |||||||||
26 | Oliver Multifamily Portfolio | LCF | Various | Various | Various | Various | Multifamily | |||||||||
26.01 | Tropicana | LCF | 825 Partridge Street | Duluth | MN | 55811 | Multifamily | |||||||||
26.02 | Railview | LCF | 1015 2nd Avenue | Proctor | MN | 55810 | Multifamily | |||||||||
26.03 | Linderhof | LCF | 1100 16th Street North | New Ulm | MN | 56073 | Multifamily | |||||||||
26.04 | Piedmont Manor | LCF | 2501 Leonard Street | Duluth | MN | 55811 | Multifamily | |||||||||
26.05 | Spirit Mountain | LCF | 9416 Mountain Drive | Proctor | MN | 55810 | Multifamily | |||||||||
26.06 | Oak Hills | LCF | 820 Civic Heights Drive | Circle Pines | MN | 55014 | Multifamily | |||||||||
26.07 | Harborview | LCF | 11 East 3rd Street | Grand Marais | MN | 55604 | Multifamily | |||||||||
26.08 | Etna Woods | LCF | 1216-1254 Clarence Street | Saint Paul | MN | 55106 | Multifamily | |||||||||
26.09 | Billings View | LCF | 4007 North 21st Street | Superior | WI | 54880 | Multifamily | |||||||||
27 | Residence Inn - Mystic CT | RBS | 40 Whitehall Avenue | Mystic | CT | 06355 | Hospitality | |||||||||
28 | Fairborn Ohio Hotel Portfolio | LCF | �� | Various | Fairborn | OH | 45324 | Hospitality | ||||||||
28.01 | Holiday Inn Fairborn | LCF | 2800 Presidential Drive | Fairborn | OH | 45324 | Hospitality | |||||||||
28.02 | Homewood Suites Fairborn | LCF | 2750 Presidential Drive | Fairborn | OH | 45324 | Hospitality | |||||||||
29 | Sanctuary Beach Resort | RBS | 3295 Dunes Drive | Marina | CA | 93933 | Hospitality | |||||||||
30 | Clinton MHC | LCF | 38129 Delacroix Drive | Clinton Township | MI | 48038 | Manufactured Housing Community | |||||||||
31 | Hilton Garden Inn - Rockford | WFB | 7675 Walton Street | Rockford | IL | 61108 | Hospitality | |||||||||
32 | Baton Rouge MF Portfolio | RMF | Various | Baton Rouge | LA | Various | Multifamily |
A-1-2
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address | City | State | Zip Code | General Property Type | ||||||||
32.01 | Park East | RMF | 567 Sharp Lane | Baton Rouge | LA | 70815 | Multifamily | |||||||||
32.02 | Bellemont Victoria I | RMF | 3224 Victoria Drive | Baton Rouge | LA | 70805 | Multifamily | |||||||||
32.03 | Bellemont Victoria II | RMF | 12254 La Margie Avenue | Baton Rouge | LA | 70815 | Multifamily | |||||||||
33 | Westridge Apartments | LCF | 3001 Harvest Hills Avenue | Williston | ND | 58801 | Multifamily | |||||||||
34 | WP Carey Self Storage Portfolio III | WFB | Various | Various | Various | Various | Self Storage | |||||||||
34.01 | Parkway Self Storage - Palm Coast | WFB | 4860 Palm Coast Parkway Northwest | Palm Coast | FL | 32137 | Self Storage | |||||||||
34.02 | Morningstar Storage - Fayetteville | WFB | 108 Skateway Drive | Fayetteville | NC | 28304 | Self Storage | |||||||||
34.03 | Extra Space Storage - Beaumont | WFB | 1340 East 6th Street | Beaumont | CA | 92223 | Self Storage | |||||||||
34.04 | Value Self Storage - Holiday | WFB | 3118 US Highway 19 | Holiday | FL | 34691 | Self Storage | |||||||||
34.05 | Extra Space Storage - San Bernardino | WFB | 875 East Mill Street | San Bernardino | CA | 92408 | Self Storage | |||||||||
35 | Hampton Inn Austin | LCF | 4141 Governors Row | Austin | TX | 78744 | Hospitality | |||||||||
36 | Crye Portfolio | LCF | Various | Various | Various | Various | Various | |||||||||
36.01 | Cool Springs | LCF | 206 Cool Springs Boulevard | Franklin | TN | 37067 | Retail | |||||||||
36.02 | Gunbarrel | LCF | 1510 Gunbarrel Road | Chattanooga | TN | 37421 | Retail | |||||||||
36.03 | 1200 Market | LCF | 1200 Market Street | Chattanooga | TN | 37402 | Office | |||||||||
36.04 | Peachtree | LCF | 4870 Peachtree Industrial Boulevard | Norcross | GA | 30071 | Retail | |||||||||
36.05 | Ooltewah | LCF | 5913 Ooltewah-Ringgold Road | Ooltewah | TN | 37363 | Retail | |||||||||
36.06 | Alpharetta | LCF | 282 Rucker Road | Alpharetta | GA | 30004 | Retail | |||||||||
37 | Greene Crossing Shopping Center | WFB | 4362, 4380-4490 Indian Ripple Road | Beavercreek | OH | 45440 | Retail | |||||||||
38 | Security Public Storage - Daly City | WFB | 99 Hyde Court | Daly City | CA | 94015 | Self Storage | |||||||||
39 | College Square | WFB | 1107, 1117, 1119, 1121, 1125, 1155, 1175, 1205, 1209, 1213, 1215, 1217, 1219, 1221, 1243 March Lane; 4748 and 4750 Pershing Avenue | Stockton | CA | 95207 | Retail | |||||||||
40 | Nogales Plaza | LCF | 251 North Grand Court Plaza | Nogales | AZ | 85621 | Retail | |||||||||
41 | HIE Houston West | RMF | 12323 Katy Freeway | Houston | TX | 77079 | Hospitality | |||||||||
42 | Security Public Storage - San Francisco | WFB | 43 Page Street | San Francisco | CA | 94102 | Self Storage | |||||||||
43 | Staybridge Suites - Omaha | LCF | 7825 Davenport Street | Omaha | NE | 68114 | Hospitality | |||||||||
44 | HIE Ashland | RMF | 13131 Slone Court | Ashland | KY | 41102 | Hospitality | |||||||||
45 | Bayside Village Center | RBS | 31221-31231 Americana Parkway | Selbyville | DE | 19975 | Retail | |||||||||
46 | Best Western Plus - Miramar | RBS | 9310 Kearny Mesa Road | San Diego | CA | 92126 | Hospitality | |||||||||
47 | Holiday Inn Express - Sorrento Valley | RBS | 5925 Lusk Boulevard | San Diego | CA | 92121 | Hospitality | |||||||||
48 | h.h. gregg - Boca Raton | LCF | 20841 South State Road 7 | Boca Raton | FL | 33428 | Retail | |||||||||
49 | Bingham Office III | LCF | 30200 Telegraph Road | Bingham Farms | MI | 48302 | Office | |||||||||
50 | King City Square | LCF | 415 South 42nd Street | Mount Vernon | IL | 62864 | Retail | |||||||||
51 | South Park Office Center | WFB | 3518 Westgate Drive | Durham | NC | 27707 | Office | |||||||||
52 | Hampton Inn - Northwest | WFB | 5860 West 73rd Street | Indianapolis | IN | 46278 | Hospitality | |||||||||
53 | La Quinta - Old Town | RBS | 2380 Moore Street | San Diego | CA | 92110 | Hospitality | |||||||||
54 | Westgate Commons | RMF | 1620 & 1624 Westgate Circle | Brentwood | TN | 37027 | Office | |||||||||
55 | River Oaks - Acquisition | RMF | 1464 Gabriel Drive | Norfolk | VA | 23502 | Multifamily | |||||||||
56 | CVS Marietta | RMF | 100 East Piedmont Road | Marietta | GA | 30066 | Retail | |||||||||
57 | Great Lakes Plaza | WFB | 7681-7699 Mentor Avenue | Mentor | OH | 44060 | Retail | |||||||||
58 | Hamilton Crossings | WFB | 2725 Hamilton Mill Road | Buford | GA | 30519 | Retail | |||||||||
59 | Comfort Suites Houston | LCF | 21222 Tomball Parkway | Houston | TX | 77070 | Hospitality | |||||||||
60 | Aramore Retail | RMF | 2255-2277 Peachtree Road | Atlanta | GA | 30309 | Retail | |||||||||
61 | Eliot Rent-A-Center | RMF | 61 & 249 Harold L Dow Highway | Eliot | ME | 03903 | Self Storage | |||||||||
62 | Horn Lake Self Storage | WFB | 1634 Goodman Road West | Horn Lake | MS | 38637 | Self Storage | |||||||||
63 | Alamo Building | LCF | 128 South Tejon Street | Colorado Springs | CO | 80903 | Office | |||||||||
64 | Triple Crown Plaza | WFB | 11100 Southwest 93rd Court Road | Ocala | FL | 34481 | Retail | |||||||||
65 | Arlington Arms | RMF | 710 Kensington Court | Middletown | OH | 45044 | Multifamily | |||||||||
66 | Cervenka Retail Portfolio | RMF | Various | Various | Various | Various | Retail | |||||||||
66.01 | 900 E. Main Street | RMF | 900 East Main Street | Laurens | SC | 29360 | Retail | |||||||||
66.02 | Fayette Square | RMF | 1355 Leesburg Avenue | Washington Court House | OH | 43160 | Retail | |||||||||
67 | Kohl's - Vallejo | WFB | 1190 Admiral Callaghan Lane | Vallejo | CA | 94591 | Other | |||||||||
68 | Security Public Storage - Hayward | WFB | 24873 Huntwood Avenue | Hayward | CA | 94544 | Self Storage | |||||||||
69 | River Run Plaza | WFB | 6023, 6077 and 6085 Coffee Road | Bakersfield | CA | 93308 | Retail | |||||||||
70 | Airship Self Storage | WFB | 2420 Ridgeway Boulevard | Manchester | NJ | 08759 | Self Storage | |||||||||
71 | Heritage Square | WFB | 1719-1779 West Big Beaver Road | Troy | MI | 48084 | Office |
A-1-3
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Specific Property Type | Year Built | Year Renovated | Number of Units(3) | Unit of Measure | Cut-off Date Balance Per Unit/SF/Room/ Pad/Bed(4) | Original Balance ($)(4) | Cut-off Date Balance ($)(4) | % of Aggregate Cut-off Date Balance(4) | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | |||||||||||||||||
1 | AmericasMart | Trade Mart | 1961 | 2008 | 4,563,219 | Sq. Ft. | 122 | 140,000,000 | 139,602,104 | 11.1% | 106,369,033 | N | 11/14/2013 | 1/1/2014 | 1/1/2014 | ||||||||||||||||||
2 | PennCap Portfolio | Various | Various | 1,432,661 | Sq. Ft. | 86 | 90,000,000 | 90,000,000 | 7.2% | 79,255,878 | N | 12/31/2013 | 2/6/2014 | 1/6/2016 | 2/6/2016 | ||||||||||||||||||
2.01 | 3701 Corporate | Suburban | 2006 | 75,000 | Sq. Ft. | 8,716,249 | 8,716,249 | 0.7% | |||||||||||||||||||||||||
2.02 | 3773 Corporate | Suburban | 2001 | 71,000 | Sq. Ft. | 7,930,477 | 7,930,477 | 0.6% | |||||||||||||||||||||||||
2.03 | 1605 Valley Center | Suburban | 2002 | 95,000 | Sq. Ft. | 6,300,728 | 6,300,728 | 0.5% | |||||||||||||||||||||||||
2.04 | 1525 Valley Center | Suburban | 1999 | 75,000 | Sq. Ft. | 5,878,739 | 5,878,739 | 0.5% | |||||||||||||||||||||||||
2.05 | 1560 Valley Center | Suburban | 1989 | 51,400 | Sq. Ft. | 4,925,627 | 4,925,627 | 0.4% | |||||||||||||||||||||||||
2.06 | 1550 Valley Center | Suburban | 1989 | 43,400 | Sq. Ft. | 4,248,989 | 4,248,989 | 0.3% | |||||||||||||||||||||||||
2.07 | 1455 Valley Center | Suburban | 1996 | 54,118 | Sq. Ft. | 4,219,887 | 4,219,887 | 0.3% | |||||||||||||||||||||||||
2.08 | 1480 Valley Center | Suburban | 1991 | 51,793 | Sq. Ft. | 3,870,655 | 3,870,655 | 0.3% | |||||||||||||||||||||||||
2.09 | 1510 Valley Center | Suburban | 1989 | 48,208 | Sq. Ft. | 3,448,666 | 3,448,666 | 0.3% | |||||||||||||||||||||||||
2.10 | 1495 Valley Center | Suburban | 1991 | 43,770 | Sq. Ft. | 3,077,607 | 3,077,607 | 0.2% | |||||||||||||||||||||||||
2.11 | 1640 Valley Center | Suburban | 1997 | 30,850 | Sq. Ft. | 2,902,991 | 2,902,991 | 0.2% | |||||||||||||||||||||||||
2.12 | 57 S Commerce | Flex | 1988 | 76,400 | Sq. Ft. | 2,742,926 | 2,742,926 | 0.2% | |||||||||||||||||||||||||
2.13 | 1650 Valley Center | Suburban | 1997 | 29,240 | Sq. Ft. | 2,510,105 | 2,510,105 | 0.2% | |||||||||||||||||||||||||
2.14 | 89 S Commerce | Flex | 1997 | 43,200 | Sq. Ft. | 2,466,451 | 2,466,451 | 0.2% | |||||||||||||||||||||||||
2.15 | 1660 Valley Center | Suburban | 1997 | 27,508 | Sq. Ft. | 2,080,841 | 2,080,841 | 0.2% | |||||||||||||||||||||||||
2.16 | 1530 Valley Center | Suburban | 1989 | 46,400 | Sq. Ft. | 1,993,533 | 1,993,533 | 0.2% | |||||||||||||||||||||||||
2.17 | 85 S Commerce | Suburban | 1990 | 21,119 | Sq. Ft. | 1,746,160 | 1,746,160 | 0.1% | |||||||||||||||||||||||||
2.18 | 2196 Avenue C | Flex | 1980 | 31,140 | Sq. Ft. | 1,673,403 | 1,673,403 | 0.1% | |||||||||||||||||||||||||
2.19 | 2202 Hangar Place | Flex | 1982 | 66,495 | Sq. Ft. | 1,673,403 | 1,673,403 | 0.1% | |||||||||||||||||||||||||
2.20 | 754 Roble Road | Flex | 1987 | 46,800 | Sq. Ft. | 1,586,095 | 1,586,095 | 0.1% | |||||||||||||||||||||||||
2.21 | 83 S Commerce | Suburban | 1990 | 19,252 | Sq. Ft. | 1,556,993 | 1,556,993 | 0.1% | |||||||||||||||||||||||||
2.22 | 87 S Commerce | Suburban | 1990 | 22,653 | Sq. Ft. | 1,527,890 | 1,527,890 | 0.1% | |||||||||||||||||||||||||
2.23 | 974 Marcon Blvd | Flex | 1987 | 39,200 | Sq. Ft. | 1,447,858 | 1,447,858 | 0.1% | |||||||||||||||||||||||||
2.24 | 2201 Hangar Place | Flex | 1982 | 52,300 | Sq. Ft. | 1,433,306 | 1,433,306 | 0.1% | |||||||||||||||||||||||||
2.25 | 7355 William Avenue | Flex | 1988 | 43,425 | Sq. Ft. | 1,433,306 | 1,433,306 | 0.1% | |||||||||||||||||||||||||
2.26 | 944 Marcon Blvd | Flex | 1985 | 38,400 | Sq. Ft. | 1,418,755 | 1,418,755 | 0.1% | |||||||||||||||||||||||||
2.27 | 954 Marcon Blvd | Flex | 1982 | 30,140 | Sq. Ft. | 1,345,998 | 1,345,998 | 0.1% | |||||||||||||||||||||||||
2.28 | 7277 William Avenue | Flex | 1989 | 41,040 | Sq. Ft. | 1,331,447 | 1,331,447 | 0.1% | |||||||||||||||||||||||||
2.29 | 2041 Avenue C | Flex | 1987 | 30,400 | Sq. Ft. | 1,244,139 | 1,244,139 | 0.1% | |||||||||||||||||||||||||
2.30 | 964 Marcon Blvd | Flex | 1986 | 39,200 | Sq. Ft. | 1,098,626 | 1,098,626 | 0.1% | |||||||||||||||||||||||||
2.31 | 7562 Penn Drive | Flex | 1989 | 26,950 | Sq. Ft. | 1,098,626 | 1,098,626 | 0.1% | |||||||||||||||||||||||||
2.32 | 764 Roble Road | Flex | 1986 | 21,860 | Sq. Ft. | 1,069,523 | 1,069,523 | 0.1% | |||||||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Regional Mall | 1999 | 2013 | 1,298,801 | Sq. Ft. | 269 | 80,000,000 | 80,000,000 | 6.4% | 80,000,000 | N | 10/31/2013 | 12/1/2013 | 11/1/2020 | ||||||||||||||||||
4 | Westin New York at Times Square - Leased Fee | Leased Fee | 2000 | 2013 | 17,574 | Sq. Ft. | 3,130 | 55,000,000 | 55,000,000 | 4.4% | 55,000,000 | Y | 1/24/2014 | 3/1/2014 | 2/1/2019 | ||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | Industrial/Retail | Various | 749,851 | Sq. Ft. | 65 | 48,500,000 | 48,500,000 | 3.9% | 44,117,287 | N | 1/22/2014 | 3/1/2014 | 3/1/2014 | |||||||||||||||||||
6 | Williams Center Towers | CBD | 1981 | 765,809 | Sq. Ft. | 59 | 45,500,000 | 45,500,000 | 3.6% | 40,569,140 | N | 1/16/2014 | 3/6/2014 | 4/6/2017 | 5/6/2017 | ||||||||||||||||||
7 | FRAPAG Portfolio | Various | Various | 699,355 | Sq. Ft. | 59 | 41,410,000 | 41,410,000 | 3.3% | 34,049,792 | N | 1/24/2014 | 3/1/2014 | 3/1/2014 | |||||||||||||||||||
7.01 | Waterview I & II | Suburban | 2002 | 162,721 | Sq. Ft. | 16,034,300 | 16,034,300 | 1.3% | |||||||||||||||||||||||||
7.02 | Northmont Distribution Center | Warehouse | 2006 | 236,070 | Sq. Ft. | 15,032,150 | 15,032,150 | 1.2% | |||||||||||||||||||||||||
7.03 | Riverpark Distribution Center | Warehouse | 2004 | 300,564 | Sq. Ft. | 10,343,550 | 10,343,550 | 0.8% | |||||||||||||||||||||||||
8 | Canadian Pacific Plaza | CBD | 1960 | 1999 | 393,902 | Sq. Ft. | 101 | 39,750,000 | 39,750,000 | 3.2% | 35,318,583 | Y | 10/9/2013 | 12/6/2013 | 11/6/2016 | 12/6/2016 | |||||||||||||||||
9 | Calidus Student Housing Portfolio | Student Housing | Various | 2,016 | Beds | 19,253 | 38,814,000 | 38,814,000 | 3.1% | 33,876,713 | N | 12/27/2013 | 2/6/2014 | 1/6/2016 | 2/6/2016 | ||||||||||||||||||
9.01 | Grove at Jacksonville | Student Housing | 2007 | 504 | Beds | 11,156,499 | 11,156,499 | 0.9% | |||||||||||||||||||||||||
9.02 | Grove at Jonesboro | Student Housing | 2008 | 504 | Beds | 11,113,054 | 11,113,054 | 0.9% | |||||||||||||||||||||||||
9.03 | Grove at Wichita | Student Housing | 2008 | 504 | Beds | 9,643,069 | 9,643,069 | 0.8% | |||||||||||||||||||||||||
9.04 | Grove at Wichita Falls | Student Housing | 2008 | 504 | Beds | 6,901,378 | 6,901,378 | 0.5% | |||||||||||||||||||||||||
10 | Caruth Plaza | Anchored | 1979 | 206,192 | Sq. Ft. | 156 | 32,200,000 | 32,200,000 | 2.6% | 29,680,767 | N | 1/22/2014 | 3/1/2014 | 2/1/2019 | 3/1/2019 | ||||||||||||||||||
11 | Marriott Courtyard - Maui | Limited Service | 2012 | 138 | Rooms | 206,920 | 28,555,000 | 28,555,000 | 2.3% | 23,570,214 | N | 1/17/2014 | 3/1/2014 | 3/1/2014 | |||||||||||||||||||
12 | Lantana Cascade | Manufactured Housing Community | 1971 | 462 | Pads | 59,524 | 27,500,000 | 27,500,000 | 2.2% | 24,313,049 | N | 10/31/2013 | 12/6/2013 | 11/6/2016 | 12/6/2016 | ||||||||||||||||||
13 | Museo Apartments | Garden | 1993 | 2011 | 276 | Units | 93,297 | 25,750,000 | 25,750,000 | 2.1% | 25,750,000 | N | 11/22/2013 | 1/6/2014 | 12/6/2018 | ||||||||||||||||||
14 | West Side Mall | Anchored | 1960 | 2005 | 420,434 | Sq. Ft. | 61 | 25,600,000 | 25,600,000 | 2.0% | 22,801,071 | N | 10/28/2013 | 12/6/2013 | 11/6/2016 | 12/6/2016 | |||||||||||||||||
15 | The Pointe at Wellington Green | Anchored | 2003 | 118,797 | Sq. Ft. | 210 | 25,000,000 | 25,000,000 | 2.0% | 21,793,280 | N | 12/11/2013 | 2/1/2014 | 1/1/2016 | 2/1/2016 | ||||||||||||||||||
16 | 465 Park Avenue Retail Condominium | Office/Retail | 1925 | 2013 | 39,153 | Sq. Ft. | 511 | 20,000,000 | 20,000,000 | 1.6% | 17,766,483 | N | 12/6/2013 | 1/11/2014 | 12/11/2016 | 1/11/2017 | |||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | Limited Service | 2009 | 126 | Rooms | 81,455 | 10,750,000 | 10,750,000 | 0.9% | 8,875,963 | N | 1/22/2014 | 3/1/2014 | 3/1/2014 | |||||||||||||||||||
18 | Hampton Inn - Ameriplex | Limited Service | 2008 | 118 | Rooms | 81,455 | 9,125,000 | 9,125,000 | 0.7% | 7,534,247 | N | 1/22/2014 | 3/1/2014 | 3/1/2014 | |||||||||||||||||||
19 | ArciTerra Portfolio | Various | Various | 209,779 | Sq. Ft. | 94 | 19,730,000 | 19,730,000 | 1.6% | 16,425,288 | N | 1/16/2014 | 3/6/2014 | 3/6/2014 | |||||||||||||||||||
19.01 | Off Dep Pearl MS | Shadow Anchored | 2000 | 30,060 | Sq. Ft. | 3,000,000 | 3,000,000 | 0.2% | |||||||||||||||||||||||||
19.02 | Michigan Road | Shadow Anchored | 2001 | 28,639 | Sq. Ft. | 2,700,000 | 2,700,000 | 0.2% | |||||||||||||||||||||||||
19.03 | DG Memphis | Shadow Anchored | 2005 | 19,200 | Sq. Ft. | 2,165,000 | 2,165,000 | 0.2% | |||||||||||||||||||||||||
19.04 | Shoppes at Alabaster | Shadow Anchored | 2007 | 11,998 | Sq. Ft. | 2,025,000 | 2,025,000 | 0.2% | |||||||||||||||||||||||||
19.05 | Festival Montgomery | Unanchored | 2005 | 11,994 | Sq. Ft. | 1,800,000 | 1,800,000 | 0.1% | |||||||||||||||||||||||||
19.06 | Walcent Kendallville IN | Shadow Anchored | 2005 | 14,490 | Sq. Ft. | 1,650,000 | 1,650,000 | 0.1% | |||||||||||||||||||||||||
19.07 | HD McAllen TX | Shadow Anchored | 2004 | 12,012 | Sq. Ft. | 1,500,000 | 1,500,000 | 0.1% | |||||||||||||||||||||||||
19.08 | MW Nashville TN | Anchored | 1995 | 7,281 | Sq. Ft. | 1,405,000 | 1,405,000 | 0.1% | |||||||||||||||||||||||||
19.09 | OS MT Pleasant IA | Anchored | 1985 | 51,450 | Sq. Ft. | 1,110,000 | 1,110,000 | 0.1% | |||||||||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | Unanchored | 2005 | 9,652 | Sq. Ft. | 975,000 | 975,000 | 0.1% | |||||||||||||||||||||||||
19.11 | Walcent Plainwell MI | Shadow Anchored | 2005 | 7,003 | Sq. Ft. | 765,000 | 765,000 | 0.1% | |||||||||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | Unanchored | 1997 | 6,000 | Sq. Ft. | 635,000 | 635,000 | 0.1% | |||||||||||||||||||||||||
20 | Coral Walk | Anchored | 2007 | 102,612 | Sq. Ft. | 190 | 19,500,000 | 19,478,569 | 1.6% | 15,953,417 | N | 12/9/2013 | 2/1/2014 | 2/1/2014 | |||||||||||||||||||
21 | Sterling Pointe Apartments | Garden | 2008 | 192 | Units | 98,438 | 18,900,000 | 18,900,000 | 1.5% | 17,198,740 | N | 12/30/2013 | 2/6/2014 | 1/6/2018 | 2/6/2018 | ||||||||||||||||||
22 | Camelot Village MHC | Manufactured Housing Community | 1974 | 580 | Pads | 30,104 | 17,500,000 | 17,460,140 | 1.4% | 14,248,646 | N | 11/26/2013 | 1/1/2014 | 1/1/2014 | |||||||||||||||||||
23 | Madison at Woodview | Garden | 1987 | 320 | Units | 54,063 | 17,300,000 | 17,300,000 | 1.4% | 15,700,844 | N | 1/8/2014 | 2/6/2014 | 1/6/2018 | 2/6/2018 | ||||||||||||||||||
24 | Georgia Multifamily Portfolio | Garden | Various | 1,044 | Units | 16,284 | 17,000,000 | 17,000,000 | 1.4% | 16,235,121 | N | 12/20/2013 | 2/6/2014 | 1/6/2016 | 2/6/2016 | ||||||||||||||||||
24.01 | Pinnacle West | Garden | 1989 | 252 | Units | 4,301,285 | 4,301,285 | 0.3% | |||||||||||||||||||||||||
24.02 | Hidden Oaks | Garden | 1980 | 240 | Units | 3,904,243 | 3,904,243 | 0.3% | |||||||||||||||||||||||||
24.03 | Lake of the Woods | Garden | 1989 | 216 | Units | 2,759,439 | 2,759,439 | 0.2% | |||||||||||||||||||||||||
24.04 | Wellston Ridge | Garden | 1983 | 120 | Units | 2,316,076 | 2,316,076 | 0.2% | |||||||||||||||||||||||||
24.05 | Oakdale Villas | Garden | 1983 | 104 | Units | 2,157,260 | 2,157,260 | 0.2% | |||||||||||||||||||||||||
24.06 | Northcrest | Garden | 1983 | 112 | Units | 1,561,697 | 1,561,697 | 0.1% | |||||||||||||||||||||||||
25 | Hickory Hills MHC | Manufactured Housing Community | 1972 | 353 | Pads | 43,860 | 15,500,000 | 15,482,704 | 1.2% | 12,653,147 | N | 12/2/2013 | 2/1/2014 | 2/1/2014 | |||||||||||||||||||
26 | Oliver Multifamily Portfolio | Various | Various | Various | 354 | Units | 41,679 | 14,800,000 | 14,754,233 | 1.2% | 12,304,675 | N | 10/30/2013 | 12/6/2013 | 12/6/2013 | ||||||||||||||||||
26.01 | Tropicana | Garden | 1978 | 47 | Units | 2,980,000 | 2,970,785 | 0.2% | |||||||||||||||||||||||||
26.02 | Railview | Mid Rise | 1978 | 60 | Units | 2,090,000 | 2,083,537 | 0.2% | |||||||||||||||||||||||||
26.03 | Linderhof | Garden | 1977 | 56 | Units | 1,995,000 | 1,988,831 | 0.2% | |||||||||||||||||||||||||
26.04 | Piedmont Manor | Garden | 1976 | 34 | Units | 1,760,000 | 1,754,558 | 0.1% | |||||||||||||||||||||||||
26.05 | Spirit Mountain | Garden | 1978 | 34 | Units | 1,685,000 | 1,679,789 | 0.1% | |||||||||||||||||||||||||
26.06 | Oak Hills | Garden | 1995 | 48 | Units | 1,515,000 | 1,510,315 | 0.1% | |||||||||||||||||||||||||
26.07 | Harborview | Garden | 1978 | 2013 | 31 | Units | 1,120,000 | 1,116,537 | 0.1% | ||||||||||||||||||||||||
26.08 | Etna Woods | Garden | 1981 | 20 | Units | 945,000 | 942,078 | 0.1% | |||||||||||||||||||||||||
26.09 | Billings View | Garden | 1978 | 24 | Units | 710,000 | 707,804 | 0.1% | |||||||||||||||||||||||||
27 | Residence Inn - Mystic CT | Extended Stay | 1771 | 2014 | 133 | Rooms | 110,902 | 14,750,000 | 14,750,000 | 1.2% | 13,568,253 | N | 1/2/2014 | 3/1/2014 | 3/1/2014 | ||||||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | Various | Various | 327 | Rooms | 45,000 | 14,715,000 | 14,715,000 | 1.2% | 11,609,825 | N | 11/1/2013 | 12/6/2013 | 11/6/2014 | 12/6/2014 | ||||||||||||||||||
28.01 | Holiday Inn Fairborn | Full Service | 1987 | 203 | Rooms | 7,465,000 | 7,465,000 | 0.6% | |||||||||||||||||||||||||
28.02 | Homewood Suites Fairborn | Limited Service | 1989 | 124 | Rooms | 7,250,000 | 7,250,000 | 0.6% | |||||||||||||||||||||||||
29 | Sanctuary Beach Resort | Limited Service | 2000 | 2008 | 60 | Rooms | 245,000 | 14,700,000 | 14,700,000 | 1.2% | 13,304,167 | N | 1/10/2014 | 3/1/2014 | 2/1/2019 | 3/1/2019 | |||||||||||||||||
30 | Clinton MHC | Manufactured Housing Community | 1970 | 1,000 | Pads | 14,200 | 14,200,000 | 14,200,000 | 1.1% | 13,232,742 | N | 1/10/2014 | 3/6/2014 | 3/6/2014 | |||||||||||||||||||
31 | Hilton Garden Inn - Rockford | Limited Service | 2006 | 135 | Rooms | 102,068 | 13,800,000 | 13,779,201 | 1.1% | 10,360,944 | N | 12/10/2013 | 2/1/2014 | 2/1/2014 | |||||||||||||||||||
32 | Baton Rouge MF Portfolio | Garden | Various | 583 | Units | 22,257 | 13,000,000 | 12,975,940 | 1.0% | 10,885,164 | N | 11/21/2013 | 1/6/2014 | 1/6/2014 |
A-1-4
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Specific Property Type | Year Built | Year Renovated | Number of Units(3) | Unit of Measure | Cut-off Date Balance Per Unit/SF/Room/ Pad/Bed(4) | Original Balance ($)(4) | Cut-off Date Balance ($)(4) | % of Aggregate Cut-off Date Balance(4) | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | ||||||||||||||||
32.01 | Park East | Garden | 1972 | 190 | Units | 4,681,440 | 4,672,776 | 0.4% | ||||||||||||||||||||||||
32.02 | Bellemont Victoria I | Garden | 1976 | 195 | Units | 4,285,319 | 4,277,387 | 0.3% | ||||||||||||||||||||||||
32.03 | Bellemont Victoria II | Garden | 1972 | 198 | Units | 4,033,241 | 4,025,776 | 0.3% | ||||||||||||||||||||||||
33 | Westridge Apartments | Garden | 2013 | 96 | Units | 134,937 | 13,000,000 | 12,953,996 | 1.0% | 9,776,932 | N | 12/20/2013 | 2/6/2014 | 2/6/2014 | ||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | Self Storage | Various | Various | 374,780 | Sq. Ft. | 33 | 12,400,000 | 12,400,000 | 1.0% | 11,425,007 | N | 12/12/2013 | 2/1/2014 | 1/1/2019 | 2/1/2019 | ||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | Self Storage | 2001 | 64,745 | Sq. Ft. | 3,420,000 | 3,420,000 | 0.3% | ||||||||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | Self Storage | 2002 | 86,625 | Sq. Ft. | 3,120,000 | 3,120,000 | 0.2% | ||||||||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | Self Storage | 1992 | 2006 | 103,317 | Sq. Ft. | 2,610,000 | 2,610,000 | 0.2% | |||||||||||||||||||||||
34.04 | Value Self Storage - Holiday | Self Storage | 1981 | 73,430 | Sq. Ft. | 2,250,000 | 2,250,000 | 0.2% | ||||||||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | Self Storage | 1985 | 46,663 | Sq. Ft. | 1,000,000 | 1,000,000 | 0.1% | ||||||||||||||||||||||||
35 | Hampton Inn Austin | Limited Service | 1997 | 123 | Rooms | 93,406 | 11,500,000 | 11,488,970 | 0.9% | 9,582,450 | N | 12/30/2013 | 2/6/2014 | 2/6/2014 | ||||||||||||||||||
36 | Crye Portfolio | Various | Various | Various | 105,757 | Sq. Ft. | 108 | 11,400,000 | 11,375,318 | 0.9% | 7,305,867 | N | 12/27/2013 | 2/6/2014 | 2/6/2014 | |||||||||||||||||
36.01 | Cool Springs | Unanchored | 2001 | 27,468 | Sq. Ft. | 4,027,877 | 4,019,156 | 0.3% | ||||||||||||||||||||||||
36.02 | Gunbarrel | Unanchored | 1999 | 24,561 | Sq. Ft. | 2,050,891 | 2,046,451 | 0.2% | ||||||||||||||||||||||||
36.03 | 1200 Market | Suburban | 1920 | 1999 | 17,040 | Sq. Ft. | 1,644,408 | 1,640,848 | 0.1% | |||||||||||||||||||||||
36.04 | Peachtree | Unanchored | 2007 | 15,749 | Sq. Ft. | 1,496,596 | 1,493,356 | 0.1% | ||||||||||||||||||||||||
36.05 | Ooltewah | Unanchored | 2007 | 12,195 | Sq. Ft. | 1,330,308 | 1,327,428 | 0.1% | ||||||||||||||||||||||||
36.06 | Alpharetta | Unanchored | 2010 | 8,744 | Sq. Ft. | 849,919 | 848,079 | 0.1% | ||||||||||||||||||||||||
37 | Greene Crossing Shopping Center | Shadow Anchored | 1977 | 2003 | 90,817 | Sq. Ft. | 117 | 10,650,000 | 10,639,845 | 0.8% | 8,880,825 | N | 12/23/2013 | 2/1/2014 | 2/1/2014 | |||||||||||||||||
38 | Security Public Storage - Daly City | Self Storage | 1986 | 60,975 | Sq. Ft. | 172 | 10,500,000 | 10,488,364 | 0.8% | 8,580,050 | N | 12/30/2013 | 2/1/2014 | 2/1/2014 | ||||||||||||||||||
39 | College Square | Anchored | 1976 | 115,841 | Sq. Ft. | 87 | 10,025,600 | 10,025,600 | 0.8% | 9,036,991 | N | 1/17/2014 | 3/1/2014 | 2/1/2018 | 3/1/2018 | |||||||||||||||||
40 | Nogales Plaza | Anchored | 1992 | 139,124 | Sq. Ft. | 62 | 8,690,000 | 8,663,259 | 0.7% | 7,229,835 | N | 10/15/2013 | 12/6/2013 | 12/6/2013 | ||||||||||||||||||
41 | HIE Houston West | Limited Service | 1994 | 2006 | 115 | Rooms | 74,783 | 8,600,000 | 8,600,000 | 0.7% | 6,630,152 | N | 1/17/2014 | 3/6/2014 | 3/6/2014 | |||||||||||||||||
42 | Security Public Storage - San Francisco | Self Storage | 1911 | 1985 | 38,587 | Sq. Ft. | 220 | 8,500,000 | 8,490,689 | 0.7% | 6,957,275 | N | 12/30/2013 | 2/1/2014 | 2/1/2014 | |||||||||||||||||
43 | Staybridge Suites - Omaha | Extended Stay | 2011 | 102 | Rooms | 79,412 | 8,100,000 | 8,100,000 | 0.6% | 7,451,385 | N | 1/23/2014 | 3/1/2014 | 3/1/2014 | ||||||||||||||||||
44 | HIE Ashland | Limited Service | 2006 | 2008 | 87 | Rooms | 87,235 | 7,600,000 | 7,589,454 | 0.6% | 5,796,763 | N | 1/3/2014 | 2/6/2014 | 2/6/2014 | |||||||||||||||||
45 | Bayside Village Center | Anchored | 2007 | 61,496 | Sq. Ft. | 122 | 7,500,000 | 7,500,000 | 0.6% | 6,193,328 | N | 1/14/2014 | 3/1/2014 | 3/1/2014 | ||||||||||||||||||
46 | Best Western Plus - Miramar | Limited Service | 1983 | 2011 | 104 | Rooms | 69,156 | 7,200,000 | 7,192,199 | 0.6% | 5,902,364 | N | 12/16/2013 | 2/1/2014 | 2/1/2014 | |||||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | Limited Service | 2000 | 2009 | 79 | Rooms | 89,774 | 7,100,000 | 7,092,126 | 0.6% | 5,801,170 | N | 12/16/2013 | 2/1/2014 | 2/1/2014 | |||||||||||||||||
48 | h.h. gregg - Boca Raton | Single Tenant | 1997 | 2011 | 41,520 | Sq. Ft. | 170 | 7,070,000 | 7,070,000 | 0.6% | 6,104,830 | N | 12/12/2013 | 2/6/2014 | 1/6/2016 | 2/6/2016 | ||||||||||||||||
49 | Bingham Office III | Suburban | 1983 | 164,444 | Sq. Ft. | 42 | 6,900,000 | 6,872,965 | 0.5% | 5,769,279 | N | 9/19/2013 | 11/6/2013 | 11/6/2013 | ||||||||||||||||||
50 | King City Square | Anchored | 1996 | 94,428 | Sq. Ft. | 69 | 6,510,000 | 6,496,780 | 0.5% | 5,386,553 | N | 11/21/2013 | 1/6/2014 | 1/6/2014 | ||||||||||||||||||
51 | South Park Office Center | Suburban | 1988 | 60,541 | Sq. Ft. | 105 | 6,375,000 | 6,375,000 | 0.5% | 5,544,990 | N | 12/16/2013 | 2/1/2014 | 1/1/2016 | 2/1/2016 | |||||||||||||||||
52 | Hampton Inn - Northwest | Limited Service | 2008 | 110 | Rooms | 52,727 | 5,800,000 | 5,800,000 | 0.5% | 4,788,891 | N | 1/22/2014 | 3/1/2014 | 3/1/2014 | ||||||||||||||||||
53 | La Quinta - Old Town | Limited Service | 1989 | 2013 | 78 | Rooms | 70,435 | 5,500,000 | 5,493,957 | 0.4% | 4,499,831 | N | 12/16/2013 | 2/1/2014 | 2/1/2014 | |||||||||||||||||
54 | Westgate Commons | Suburban | 1998 | 52,495 | Sq. Ft. | 100 | 5,250,000 | 5,239,641 | 0.4% | 4,360,456 | N | 11/26/2013 | 1/6/2014 | 1/6/2014 | ||||||||||||||||||
55 | River Oaks - Acquisition | Garden | 1975 | 100 | Units | 52,074 | 5,212,500 | 5,207,394 | 0.4% | 4,331,654 | N | 1/9/2014 | 2/6/2014 | 2/6/2014 | ||||||||||||||||||
56 | CVS Marietta | Single Tenant | 2006 | 15,249 | Sq. Ft. | 334 | 5,100,000 | 5,100,000 | 0.4% | 4,247,889 | N | 1/16/2014 | 3/6/2014 | 3/6/2014 | ||||||||||||||||||
57 | Great Lakes Plaza | Shadow Anchored | 2001 | 2013 | 29,993 | Sq. Ft. | 165 | 4,950,000 | 4,950,000 | 0.4% | 4,382,768 | N | 1/17/2014 | 3/1/2014 | 2/1/2017 | 3/1/2017 | ||||||||||||||||
58 | Hamilton Crossings | Shadow Anchored | 2006 | 48,470 | Sq. Ft. | 101 | 4,900,000 | 4,894,842 | 0.4% | 4,033,072 | N | 12/23/2013 | 2/1/2014 | 2/1/2014 | ||||||||||||||||||
59 | Comfort Suites Houston | Limited Service | 2000 | 2012 | 64 | Rooms | 73,438 | 4,700,000 | 4,700,000 | 0.4% | 3,617,420 | N | 1/8/2014 | 3/6/2014 | 3/6/2014 | |||||||||||||||||
60 | Aramore Retail | Unanchored | 2003 | 18,144 | Sq. Ft. | 253 | 4,600,000 | 4,595,560 | 0.4% | 3,829,866 | N | 1/6/2014 | 2/6/2014 | 2/6/2014 | ||||||||||||||||||
61 | Eliot Rent-A-Center | Self Storage | 1986 | 70,500 | Sq. Ft. | 63 | 4,425,000 | 4,416,843 | 0.4% | 3,706,965 | N | 12/4/2013 | 1/6/2014 | 1/6/2014 | ||||||||||||||||||
62 | Horn Lake Self Storage | Self Storage | 2005 | 97,788 | Sq. Ft. | 43 | 4,162,500 | 4,162,500 | 0.3% | 3,640,945 | N | 12/30/2013 | 2/1/2014 | 1/1/2016 | 2/1/2016 | |||||||||||||||||
63 | Alamo Building | CBD | 1900 | 1975 | 42,566 | Sq. Ft. | 89 | 3,800,000 | 3,792,826 | 0.3% | 3,173,968 | N | 12/3/2013 | 1/6/2014 | 1/6/2014 | |||||||||||||||||
64 | Triple Crown Plaza | Unanchored | 2006 | 27,975 | Sq. Ft. | 126 | 3,525,000 | 3,521,851 | 0.3% | 2,962,996 | N | 12/31/2013 | 2/1/2014 | 2/1/2014 | ||||||||||||||||||
65 | Arlington Arms | Low Rise | 1967 | 150 | Units | 20,314 | 3,050,000 | 3,047,120 | 0.2% | 2,546,498 | N | 12/31/2013 | 2/6/2014 | 2/6/2014 | ||||||||||||||||||
66 | Cervenka Retail Portfolio | Various | Various | 31,320 | Sq. Ft. | 91 | 2,850,000 | 2,850,000 | 0.2% | 2,455,010 | N | 1/14/2014 | 3/6/2014 | 2/6/2015 | 3/6/2015 | |||||||||||||||||
66.01 | 900 E. Main Street | Unanchored | 1996 | 17,480 | Sq. Ft. | 1,558,594 | 1,558,594 | 0.1% | ||||||||||||||||||||||||
66.02 | Fayette Square | Shadow Anchored | 2007 | 13,840 | Sq. Ft. | 1,291,406 | 1,291,406 | 0.1% | ||||||||||||||||||||||||
67 | Kohl's - Vallejo | Leased Fee | 2004 | 98,497 | Sq. Ft. | 25 | 2,500,000 | 2,497,675 | 0.2% | 2,063,885 | N | 12/19/2013 | 2/1/2014 | 2/1/2014 | ||||||||||||||||||
68 | Security Public Storage - Hayward | Self Storage | 1982 | 72,755 | Sq. Ft. | 32 | 2,300,000 | 2,297,332 | 0.2% | 1,866,861 | N | 12/4/2013 | 2/1/2014 | 2/1/2014 | ||||||||||||||||||
69 | River Run Plaza | Unanchored | 2003 | 17,986 | Sq. Ft. | 122 | 2,200,000 | 2,200,000 | 0.2% | 1,643,820 | N | 1/10/2014 | 3/1/2014 | 3/1/2014 | ||||||||||||||||||
70 | Airship Self Storage | Self Storage | 2006 | 41,376 | Sq. Ft. | 51 | 2,120,000 | 2,117,949 | 0.2% | 1,764,517 | N | 12/30/2013 | 2/1/2014 | 2/1/2014 | ||||||||||||||||||
71 | Heritage Square | Suburban | 1981 | 19,425 | Sq. Ft. | 52 | 1,015,000 | 1,014,091 | 0.1% | 852,917 | N | 12/18/2013 | 2/1/2014 | 2/1/2014 |
A-1-5
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | Servicing Fee | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | ||||||||||||||||
1 | AmericasMart | 12/1/2023 | 5.45100% | 0.00000% | 0.00360% | 0.02000% | 0.00050% | 5.42690% | Actual/360 | 855,630.56 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||||||
2 | PennCap Portfolio | 1/6/2024 | 5.72430% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.69895% | Actual/360 | 523,747.14 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | |||||||||||||||||
2.01 | 3701 Corporate | |||||||||||||||||||||||||||||||
2.02 | 3773 Corporate | |||||||||||||||||||||||||||||||
2.03 | 1605 Valley Center | |||||||||||||||||||||||||||||||
2.04 | 1525 Valley Center | |||||||||||||||||||||||||||||||
2.05 | 1560 Valley Center | |||||||||||||||||||||||||||||||
2.06 | 1550 Valley Center | |||||||||||||||||||||||||||||||
2.07 | 1455 Valley Center | |||||||||||||||||||||||||||||||
2.08 | 1480 Valley Center | |||||||||||||||||||||||||||||||
2.09 | 1510 Valley Center | |||||||||||||||||||||||||||||||
2.10 | 1495 Valley Center | |||||||||||||||||||||||||||||||
2.11 | 1640 Valley Center | |||||||||||||||||||||||||||||||
2.12 | 57 S Commerce | |||||||||||||||||||||||||||||||
2.13 | 1650 Valley Center | |||||||||||||||||||||||||||||||
2.14 | 89 S Commerce | |||||||||||||||||||||||||||||||
2.15 | 1660 Valley Center | |||||||||||||||||||||||||||||||
2.16 | 1530 Valley Center | |||||||||||||||||||||||||||||||
2.17 | 85 S Commerce | |||||||||||||||||||||||||||||||
2.18 | 2196 Avenue C | |||||||||||||||||||||||||||||||
2.19 | 2202 Hangar Place | |||||||||||||||||||||||||||||||
2.20 | 754 Roble Road | |||||||||||||||||||||||||||||||
2.21 | 83 S Commerce | |||||||||||||||||||||||||||||||
2.22 | 87 S Commerce | |||||||||||||||||||||||||||||||
2.23 | 974 Marcon Blvd | |||||||||||||||||||||||||||||||
2.24 | 2201 Hangar Place | |||||||||||||||||||||||||||||||
2.25 | 7355 William Avenue | |||||||||||||||||||||||||||||||
2.26 | 944 Marcon Blvd | |||||||||||||||||||||||||||||||
2.27 | 954 Marcon Blvd | |||||||||||||||||||||||||||||||
2.28 | 7277 William Avenue | |||||||||||||||||||||||||||||||
2.29 | 2041 Avenue C | |||||||||||||||||||||||||||||||
2.30 | 964 Marcon Blvd | |||||||||||||||||||||||||||||||
2.31 | 7562 Penn Drive | |||||||||||||||||||||||||||||||
2.32 | 764 Roble Road | |||||||||||||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 11/1/2020 | 3.83000% | 0.00000% | 0.00360% | 0.02000% | 0.00050% | 3.80590% | Actual/360 | 258,879.63 | Interest-only, Balloon | Actual/360 | 84 | 81 | 84 | |||||||||||||||||
4 | Westin New York at Times Square - Leased Fee | 2/1/2019 | 2/1/2039 | 3.28700% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 3.26165% | Actual/360 | 152,746.59 | Interest-only, ARD | Actual/360 | 60 | 60 | 60 | ||||||||||||||||
5 | Miami International Airport Industrial Portfolio | 2/1/2019 | 4.14000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.11465% | Actual/360 | 235,477.99 | Amortizing Balloon | 60 | 60 | 0 | ||||||||||||||||||
6 | Williams Center Towers | 2/6/2024 | 5.16000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.13465% | Actual/360 | 248,722.34 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 38 | |||||||||||||||||
7 | FRAPAG Portfolio | 2/1/2024 | 5.01200% | 0.00125% | 0.00360% | 0.03000% | 0.00050% | 4.97665% | Actual/360 | 222,601.63 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
7.01 | Waterview I & II | |||||||||||||||||||||||||||||||
7.02 | Northmont Distribution Center | |||||||||||||||||||||||||||||||
7.03 | Riverpark Distribution Center | |||||||||||||||||||||||||||||||
8 | Canadian Pacific Plaza | 11/6/2023 | 11/6/2028 | 5.18000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.15465% | Actual/360 | 217,780.73 | Interest-only, Amortizing ARD | Actual/360 | 120 | 117 | 36 | ||||||||||||||||
9 | Calidus Student Housing Portfolio | 1/6/2024 | 5.35000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.32465% | Actual/360 | 216,742.69 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | |||||||||||||||||
9.01 | Grove at Jacksonville | |||||||||||||||||||||||||||||||
9.02 | Grove at Jonesboro | |||||||||||||||||||||||||||||||
9.03 | Grove at Wichita | |||||||||||||||||||||||||||||||
9.04 | Grove at Wichita Falls | |||||||||||||||||||||||||||||||
10 | Caruth Plaza | 2/1/2024 | 4.97000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.94465% | Actual/360 | 172,266.67 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | |||||||||||||||||
11 | Marriott Courtyard - Maui | 2/1/2024 | 5.13100% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.10565% | Actual/360 | 155,583.69 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
12 | Lantana Cascade | 11/6/2023 | 4.95000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.92465% | Actual/360 | 146,786.75 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | |||||||||||||||||
13 | Museo Apartments | 12/6/2018 | 4.43000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.40465% | Actual/360 | 96,380.70 | Interest-only, Balloon | Actual/360 | 60 | 58 | 60 | |||||||||||||||||
14 | West Side Mall | 11/6/2023 | 5.29400% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.26865% | Actual/360 | 142,062.62 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 36 | |||||||||||||||||
15 | The Pointe at Wellington Green | 1/1/2024 | 5.30000% | 0.00125% | 0.00360% | 0.04000% | 0.00050% | 5.25465% | Actual/360 | 138,826.16 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | |||||||||||||||||
16 | 465 Park Avenue Retail Condominium | 12/11/2023 | 5.16800% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.14265% | Actual/360 | 109,427.15 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | |||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 2/1/2024 | 5.14000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.11465% | Actual/360 | 58,631.60 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
18 | Hampton Inn - Ameriplex | 2/1/2024 | 5.14000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.11465% | Actual/360 | 49,768.69 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
19 | ArciTerra Portfolio | 2/6/2024 | 5.40000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.37465% | Actual/360 | 110,790.03 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
19.01 | Off Dep Pearl MS | |||||||||||||||||||||||||||||||
19.02 | Michigan Road | |||||||||||||||||||||||||||||||
19.03 | DG Memphis | |||||||||||||||||||||||||||||||
19.04 | Shoppes at Alabaster | |||||||||||||||||||||||||||||||
19.05 | Festival Montgomery | |||||||||||||||||||||||||||||||
19.06 | Walcent Kendallville IN | |||||||||||||||||||||||||||||||
19.07 | HD McAllen TX | |||||||||||||||||||||||||||||||
19.08 | MW Nashville TN | |||||||||||||||||||||||||||||||
19.09 | OS MT Pleasant IA | |||||||||||||||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | |||||||||||||||||||||||||||||||
19.11 | Walcent Plainwell MI | |||||||||||||||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | |||||||||||||||||||||||||||||||
20 | Coral Walk | 1/1/2024 | 4.85600% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.83065% | Actual/360 | 102,970.84 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
21 | Sterling Pointe Apartments | 1/6/2024 | 5.36000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.33465% | Actual/360 | 105,657.89 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | |||||||||||||||||
22 | Camelot Village MHC | 12/1/2023 | 4.71000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.68465% | Actual/360 | 90,866.83 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||||||
23 | Madison at Woodview | 1/6/2024 | 5.21000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.18465% | Actual/360 | 95,103.08 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | |||||||||||||||||
24 | Georgia Multifamily Portfolio | 1/6/2019 | 4.91000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.88465% | Actual/360 | 90,326.90 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 59 | 24 | |||||||||||||||||
24.01 | Pinnacle West | |||||||||||||||||||||||||||||||
24.02 | Hidden Oaks | |||||||||||||||||||||||||||||||
24.03 | Lake of the Woods | |||||||||||||||||||||||||||||||
24.04 | Wellston Ridge | |||||||||||||||||||||||||||||||
24.05 | Oakdale Villas | |||||||||||||||||||||||||||||||
24.06 | Northcrest | |||||||||||||||||||||||||||||||
25 | Hickory Hills MHC | 1/1/2024 | 4.79000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.76465% | Actual/360 | 81,229.47 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
26 | Oliver Multifamily Portfolio | 11/6/2023 | 5.35400% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.32865% | Actual/360 | 82,682.09 | Amortizing Balloon | 120 | 117 | 0 | ||||||||||||||||||
26.01 | Tropicana | |||||||||||||||||||||||||||||||
26.02 | Railview | |||||||||||||||||||||||||||||||
26.03 | Linderhof | |||||||||||||||||||||||||||||||
26.04 | Piedmont Manor | |||||||||||||||||||||||||||||||
26.05 | Spirit Mountain | |||||||||||||||||||||||||||||||
26.06 | Oak Hills | |||||||||||||||||||||||||||||||
26.07 | Harborview | |||||||||||||||||||||||||||||||
26.08 | Etna Woods | |||||||||||||||||||||||||||||||
26.09 | Billings View | |||||||||||||||||||||||||||||||
27 | Residence Inn - Mystic CT | 2/1/2019 | 4.83700% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.81165% | Actual/360 | 77,718.36 | Amortizing Balloon | 60 | 60 | 0 | ||||||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | 11/6/2023 | 5.40200% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.37665% | Actual/360 | 89,503.81 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 12 | |||||||||||||||||
28.01 | Holiday Inn Fairborn | |||||||||||||||||||||||||||||||
28.02 | Homewood Suites Fairborn | |||||||||||||||||||||||||||||||
29 | Sanctuary Beach Resort | 2/1/2024 | 5.05000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.02465% | Actual/360 | 83,204.08 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | |||||||||||||||||
30 | Clinton MHC | 2/6/2019 | 5.72600% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.70065% | Actual/360 | 82,650.98 | Amortizing Balloon | 60 | 60 | 0 | ||||||||||||||||||
31 | Hilton Garden Inn - Rockford | 1/1/2024 | 5.12000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.09465% | Actual/360 | 81,641.19 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
32 | Baton Rouge MF Portfolio | 12/6/2023 | 5.58000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.55465% | Actual/360 | 74,466.40 | Amortizing Balloon | 120 | 118 | 0 |
A-1-6
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Trustee Fee | Servicing Fee | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | ||||||||||||||||
32.01 | Park East | |||||||||||||||||||||||||||||||
32.02 | Bellemont Victoria I | |||||||||||||||||||||||||||||||
32.03 | Bellemont Victoria II | |||||||||||||||||||||||||||||||
33 | Westridge Apartments | 1/6/2019 | 5.18800% | 0.00125% | 0.00360% | 0.05000% | 0.00050% | 5.13265% | Actual/360 | 104,080.79 | Amortizing Balloon | 60 | 59 | 0 | ||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | 1/1/2024 | 4.94000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.91465% | Actual/360 | 66,111.92 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | |||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | |||||||||||||||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | |||||||||||||||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | |||||||||||||||||||||||||||||||
34.04 | Value Self Storage - Holiday | |||||||||||||||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | |||||||||||||||||||||||||||||||
35 | Hampton Inn Austin | 1/6/2024 | 5.42600% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.40065% | Actual/360 | 64,762.81 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
36 | Crye Portfolio | 1/6/2024 | 5.42500% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.39965% | Actual/360 | 77,937.04 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
36.01 | Cool Springs | |||||||||||||||||||||||||||||||
36.02 | Gunbarrel | |||||||||||||||||||||||||||||||
36.03 | 1200 Market | |||||||||||||||||||||||||||||||
36.04 | Peachtree | |||||||||||||||||||||||||||||||
36.05 | Ooltewah | |||||||||||||||||||||||||||||||
36.06 | Alpharetta | |||||||||||||||||||||||||||||||
37 | Greene Crossing Shopping Center | 1/1/2024 | 5.45000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.42465% | Actual/360 | 60,135.85 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
38 | Security Public Storage - Daly City | 1/1/2024 | 4.82000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.79465% | Actual/360 | 55,216.87 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
39 | College Square | 2/1/2024 | 4.84000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.81465% | Actual/360 | 52,843.52 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 48 | |||||||||||||||||
40 | Nogales Plaza | 11/6/2023 | 5.37600% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.35065% | Actual/360 | 48,666.92 | Amortizing Balloon | 120 | 117 | 0 | ||||||||||||||||||
41 | HIE Houston West | 2/6/2024 | 5.88000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.85465% | Actual/360 | 54,780.80 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
42 | Security Public Storage - San Francisco | 1/1/2024 | 4.87000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.84465% | Actual/360 | 44,956.91 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
43 | Staybridge Suites - Omaha | 2/1/2019 | 4.84000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.81465% | Actual/360 | 42,693.95 | Amortizing Balloon | 60 | 60 | 0 | ||||||||||||||||||
44 | HIE Ashland | 1/6/2024 | 5.56500% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.53965% | Actual/360 | 46,966.12 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
45 | Bayside Village Center | 2/1/2024 | 5.14400% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.11865% | Actual/360 | 40,924.25 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
46 | Best Western Plus - Miramar | 1/1/2024 | 4.91700% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.89165% | Actual/360 | 38,286.76 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 1/1/2024 | 4.81700% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.79165% | Actual/360 | 37,324.23 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
48 | h.h. gregg - Boca Raton | 1/6/2024 | 4.92000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.89465% | Actual/360 | 37,608.37 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | |||||||||||||||||
49 | Bingham Office III | 10/6/2023 | 5.53300% | 0.00125% | 0.00360% | 0.06000% | 0.00050% | 5.46765% | Actual/360 | 39,320.42 | Amortizing Balloon | 120 | 116 | 0 | ||||||||||||||||||
50 | King City Square | 12/6/2023 | 5.20100% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.17565% | Actual/360 | 35,751.14 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||||||
51 | South Park Office Center | 1/1/2024 | 5.21000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.18465% | Actual/360 | 35,045.21 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | |||||||||||||||||
52 | Hampton Inn - Northwest | 2/1/2024 | 5.14000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.11465% | Actual/360 | 31,633.80 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
53 | La Quinta - Old Town | 1/1/2024 | 4.85700% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.83165% | Actual/360 | 29,046.39 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
54 | Westgate Commons | 12/6/2023 | 5.32000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.29465% | Actual/360 | 29,218.73 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||||||
55 | River Oaks - Acquisition | 1/6/2024 | 5.34000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.31465% | Actual/360 | 29,074.87 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
56 | CVS Marietta | 2/6/2024 | 5.41600% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.39065% | Actual/360 | 28,689.03 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
57 | Great Lakes Plaza | 2/1/2024 | 5.02000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.99465% | Actual/360 | 26,633.21 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | |||||||||||||||||
58 | Hamilton Crossings | 1/1/2024 | 5.04000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.01465% | Actual/360 | 26,424.18 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
59 | Comfort Suites Houston | 2/6/2024 | 5.83100% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.80565% | Actual/360 | 29,798.49 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
60 | Aramore Retail | 1/6/2024 | 5.40000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.37465% | Actual/360 | 25,830.42 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
61 | Eliot Rent-A-Center | 12/6/2023 | 5.59600% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.57065% | Actual/360 | 25,391.83 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||||||
62 | Horn Lake Self Storage | 1/1/2024 | 5.44000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.41465% | Actual/360 | 23,477.76 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | |||||||||||||||||
63 | Alamo Building | 12/6/2023 | 5.50000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.47465% | Actual/360 | 21,575.98 | Amortizing Balloon | 120 | 118 | 0 | ||||||||||||||||||
64 | Triple Crown Plaza | 1/1/2024 | 5.71000% | 0.00125% | 0.00360% | 0.09000% | 0.00050% | 5.61465% | Actual/360 | 20,481.46 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
65 | Arlington Arms | 1/6/2024 | 5.49000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.46465% | Actual/360 | 17,298.43 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
66 | Cervenka Retail Portfolio | 2/6/2024 | 5.73000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.70465% | Actual/360 | 16,595.63 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | |||||||||||||||||
66.01 | 900 E. Main Street | |||||||||||||||||||||||||||||||
66.02 | Fayette Square | |||||||||||||||||||||||||||||||
67 | Kohl's - Vallejo | 7/1/2024 | 5.55000% | 0.00125% | 0.00360% | 0.04000% | 0.00050% | 5.50465% | Actual/360 | 14,273.25 | Amortizing Balloon | 126 | 125 | 0 | ||||||||||||||||||
68 | Security Public Storage - Hayward | 1/1/2024 | 4.62000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 4.59465% | Actual/360 | 11,818.33 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
69 | River Run Plaza | 2/1/2024 | 4.99000% | 0.00125% | 0.00360% | 0.06000% | 0.00050% | 4.92465% | Actual/360 | 12,848.17 | Amortizing Balloon | 120 | 120 | 0 | ||||||||||||||||||
70 | Airship Self Storage | 1/1/2024 | 5.39000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.36465% | Actual/360 | 11,891.22 | Amortizing Balloon | 120 | 119 | 0 | ||||||||||||||||||
71 | Heritage Square | 1/1/2024 | 5.70000% | 0.00125% | 0.00360% | 0.02000% | 0.00050% | 5.67465% | Actual/360 | 5,891.06 | Amortizing Balloon | 120 | 119 | 0 |
A-1-7
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions(5) | Grace Period Default (Days) | Grace Period Late (Days)(6) | Appraised Value ($)(7) | Appraisal Date | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | ||||||||||||||
1 | AmericasMart | 0 | 300 | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 920,000,000 | 10/15/2013 | ||||||||||||||||||
2 | PennCap Portfolio | 23 | 360 | 360 | 1 | L(35),D(82),O(3) | 0 | 0 | 165,000,000 | Various | ||||||||||||||||||
2.01 | 3701 Corporate | 15,100,000 | 11/15/2013 | |||||||||||||||||||||||||
2.02 | 3773 Corporate | 13,725,000 | 11/15/2013 | |||||||||||||||||||||||||
2.03 | 1605 Valley Center | 10,900,000 | 11/15/2013 | |||||||||||||||||||||||||
2.04 | 1525 Valley Center | 10,175,000 | 11/15/2013 | |||||||||||||||||||||||||
2.05 | 1560 Valley Center | 8,525,000 | 11/15/2013 | |||||||||||||||||||||||||
2.06 | 1550 Valley Center | 7,350,000 | 11/15/2013 | |||||||||||||||||||||||||
2.07 | 1455 Valley Center | 7,300,000 | 11/15/2013 | |||||||||||||||||||||||||
2.08 | 1480 Valley Center | 6,700,000 | 11/15/2013 | |||||||||||||||||||||||||
2.09 | 1510 Valley Center | 5,975,000 | 11/15/2013 | |||||||||||||||||||||||||
2.10 | 1495 Valley Center | 5,325,000 | 11/15/2013 | |||||||||||||||||||||||||
2.11 | 1640 Valley Center | 5,025,000 | 11/15/2013 | |||||||||||||||||||||||||
2.12 | 57 S Commerce | 4,750,000 | 11/15/2013 | |||||||||||||||||||||||||
2.13 | 1650 Valley Center | 4,350,000 | 11/15/2013 | |||||||||||||||||||||||||
2.14 | 89 S Commerce | 4,275,000 | 11/15/2013 | |||||||||||||||||||||||||
2.15 | 1660 Valley Center | 3,600,000 | 11/15/2013 | |||||||||||||||||||||||||
2.16 | 1530 Valley Center | 3,450,000 | 11/15/2013 | |||||||||||||||||||||||||
2.17 | 85 S Commerce | 3,025,000 | 11/15/2013 | |||||||||||||||||||||||||
2.18 | 2196 Avenue C | 2,900,000 | 11/18/2013 | |||||||||||||||||||||||||
2.19 | 2202 Hangar Place | 2,900,000 | 11/18/2013 | |||||||||||||||||||||||||
2.20 | 754 Roble Road | 2,750,000 | 11/18/2013 | |||||||||||||||||||||||||
2.21 | 83 S Commerce | 2,700,000 | 11/15/2013 | |||||||||||||||||||||||||
2.22 | 87 S Commerce | 2,650,000 | 11/15/2013 | |||||||||||||||||||||||||
2.23 | 974 Marcon Blvd | 2,500,000 | 11/18/2013 | |||||||||||||||||||||||||
2.24 | 2201 Hangar Place | 2,475,000 | 11/18/2013 | |||||||||||||||||||||||||
2.25 | 7355 William Avenue | 2,475,000 | 11/15/2013 | |||||||||||||||||||||||||
2.26 | 944 Marcon Blvd | 2,450,000 | 11/18/2013 | |||||||||||||||||||||||||
2.27 | 954 Marcon Blvd | 2,325,000 | 11/18/2013 | |||||||||||||||||||||||||
2.28 | 7277 William Avenue | 2,300,000 | 11/15/2013 | |||||||||||||||||||||||||
2.29 | 2041 Avenue C | 2,150,000 | 11/18/2013 | |||||||||||||||||||||||||
2.30 | 964 Marcon Blvd | 1,900,000 | 11/18/2013 | |||||||||||||||||||||||||
2.31 | 7562 Penn Drive | 1,900,000 | 11/15/2013 | |||||||||||||||||||||||||
2.32 | 764 Roble Road | 1,850,000 | 11/18/2013 | |||||||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 81 | 0 | 0 | 3 | L(27),D(53),O(4) | 5 | 5 | 707,000,000 | 10/4/2013 | ||||||||||||||||||
4 | Westin New York at Times Square - Leased Fee | 60 | 0 | 0 | 0 | L(24),D(32),O(4) | 0 | 5 | 89,000,000 | 12/9/2013 | ||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | 0 | 360 | 360 | 0 | L(24),D(32),O(4) | 5 | 5 | 74,900,000 | 11/21/2013 | ||||||||||||||||||
6 | Williams Center Towers | 38 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 63,000,000 | 12/16/2013 | ||||||||||||||||||
7 | FRAPAG Portfolio | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 5 | 57,850,000 | Various | ||||||||||||||||||
7.01 | Waterview I & II | 22,400,000 | 12/10/2013 | |||||||||||||||||||||||||
7.02 | Northmont Distribution Center | 21,000,000 | 12/9/2013 | |||||||||||||||||||||||||
7.03 | Riverpark Distribution Center | 14,450,000 | 12/13/2013 | |||||||||||||||||||||||||
8 | Canadian Pacific Plaza | 33 | 360 | 360 | 3 | GRTR 1% or YM(27),GRTR 1% or YM or D(88),O(5) | 0 | 0 | 53,500,000 | 9/5/2013 | ||||||||||||||||||
9 | Calidus Student Housing Portfolio | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 57,500,000 | Various | ||||||||||||||||||
9.01 | Grove at Jacksonville | 15,150,000 | 11/25/2013 | |||||||||||||||||||||||||
9.02 | Grove at Jonesboro | 15,650,000 | 11/25/2013 | |||||||||||||||||||||||||
9.03 | Grove at Wichita | 12,850,000 | 11/26/2013 | |||||||||||||||||||||||||
9.04 | Grove at Wichita Falls | 13,850,000 | 11/23/2013 | |||||||||||||||||||||||||
10 | Caruth Plaza | 60 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 47,900,000 | 12/5/2013 | ||||||||||||||||||
11 | Marriott Courtyard - Maui | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 5 | 41,500,000 | 10/18/2013 | ||||||||||||||||||
12 | Lantana Cascade | 33 | 360 | 360 | 3 | L(27),D(89),O(4) | 0 | 0 | 37,620,000 | 9/30/2013 | ||||||||||||||||||
13 | Museo Apartments | 58 | 0 | 0 | 2 | L(26),D(30),O(4) | 0 | 0 | 35,650,000 | 10/29/2013 | ||||||||||||||||||
14 | West Side Mall | 33 | 360 | 360 | 3 | L(27),D(91),O(2) | 0 | 5 | 34,400,000 | 8/2/2013 | ||||||||||||||||||
15 | The Pointe at Wellington Green | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 10 | 5 | 35,500,000 | 10/2/2013 | ||||||||||||||||||
16 | 465 Park Avenue Retail Condominium | 34 | 360 | 360 | 2 | L(35),GRTR 1% or YM(81),O(4) | 0 | 0 | 37,000,000 | 8/16/2013 | ||||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 17,000,000 | 11/25/2013 | ||||||||||||||||||
18 | Hampton Inn - Ameriplex | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 13,200,000 | 11/25/2013 | ||||||||||||||||||
19 | ArciTerra Portfolio | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 26,340,000 | Various | ||||||||||||||||||
19.01 | Off Dep Pearl MS | 4,000,000 | 11/25/2013 | |||||||||||||||||||||||||
19.02 | Michigan Road | 3,600,000 | 11/22/2013 | |||||||||||||||||||||||||
19.03 | DG Memphis | 2,900,000 | 11/15/2013 | |||||||||||||||||||||||||
19.04 | Shoppes at Alabaster | 2,700,000 | 11/20/2013 | |||||||||||||||||||||||||
19.05 | Festival Montgomery | 2,400,000 | 11/20/2013 | |||||||||||||||||||||||||
19.06 | Walcent Kendallville IN | 2,200,000 | 11/25/2013 | |||||||||||||||||||||||||
19.07 | HD McAllen TX | 2,000,000 | 11/21/2013 | |||||||||||||||||||||||||
19.08 | MW Nashville TN | 1,875,000 | 11/15/2013 | |||||||||||||||||||||||||
19.09 | OS MT Pleasant IA | 1,490,000 | 11/21/2013 | |||||||||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | 1,300,000 | 11/20/2013 | |||||||||||||||||||||||||
19.11 | Walcent Plainwell MI | 1,025,000 | 11/21/2013 | |||||||||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | 850,000 | 11/19/2013 | |||||||||||||||||||||||||
20 | Coral Walk | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(90),O(5) | 5 | 0 | 26,000,000 | 10/11/2013 | ||||||||||||||||||
21 | Sterling Pointe Apartments | 47 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 27,200,000 | 11/18/2013 | ||||||||||||||||||
22 | Camelot Village MHC | 0 | 360 | 358 | 2 | L(24),GRTR 1% or YM(92),O(4) | 5 | 5 | 25,100,000 | 10/11/2013 | ||||||||||||||||||
23 | Madison at Woodview | 47 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 23,100,000 | 12/31/2013 | ||||||||||||||||||
24 | Georgia Multifamily Portfolio | 23 | 360 | 360 | 1 | L(25),D(31),O(4) | 0 | 0 | 30,650,000 | Various | ||||||||||||||||||
24.01 | Pinnacle West | 7,925,000 | 10/25/2013 | |||||||||||||||||||||||||
24.02 | Hidden Oaks | 5,675,000 | 10/25/2013 | |||||||||||||||||||||||||
24.03 | Lake of the Woods | 5,700,000 | 10/24/2013 | |||||||||||||||||||||||||
24.04 | Wellston Ridge | 4,700,000 | 10/24/2013 | |||||||||||||||||||||||||
24.05 | Oakdale Villas | 4,150,000 | 10/24/2013 | |||||||||||||||||||||||||
24.06 | Northcrest | 2,500,000 | 10/24/2013 | |||||||||||||||||||||||||
25 | Hickory Hills MHC | 0 | 360 | 359 | 1 | L(24),GRTR 1% or YM(92),O(4) | 5 | 5 | 23,950,000 | 10/7/2013 | ||||||||||||||||||
26 | Oliver Multifamily Portfolio | 0 | 360 | 357 | 3 | L(27),D(91),O(2) | 0 | 0 | 24,290,000 | Various | ||||||||||||||||||
26.01 | Tropicana | �� | 4,240,000 | 5/7/2013 | ||||||||||||||||||||||||
26.02 | Railview | 4,000,000 | 5/7/2013 | |||||||||||||||||||||||||
26.03 | Linderhof | 2,900,000 | 5/10/2013 | |||||||||||||||||||||||||
26.04 | Piedmont Manor | 2,600,000 | 5/7/2013 | |||||||||||||||||||||||||
26.05 | Spirit Mountain | 2,500,000 | 5/7/2013 | |||||||||||||||||||||||||
26.06 | Oak Hills | 3,100,000 | 5/9/2013 | |||||||||||||||||||||||||
26.07 | Harborview | 1,750,000 | 5/7/2013 | |||||||||||||||||||||||||
26.08 | Etna Woods | 1,500,000 | 5/10/2013 | |||||||||||||||||||||||||
26.09 | Billings View | 1,700,000 | 5/7/2013 | |||||||||||||||||||||||||
27 | Residence Inn - Mystic CT | 0 | 360 | 360 | 0 | L(12),GRTR 1% or YM(12),D or GRTR 1% or YM(32),O(4) | 5 | 0 | 20,900,000 | 10/11/2013 | ||||||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | 9 | 300 | 300 | 3 | L(27),D(90),O(3) | 0 | 0 | 21,650,000 | 9/10/2014 | ||||||||||||||||||
28.01 | Holiday Inn Fairborn | 11,990,000 | 9/10/2014 | |||||||||||||||||||||||||
28.02 | Homewood Suites Fairborn | 9,660,000 | 9/10/2014 | |||||||||||||||||||||||||
29 | Sanctuary Beach Resort | 60 | 324 | 324 | 0 | L(23),GRTR 1% or YM(94),O(3) | 0 | 5 | 22,900,000 | 12/3/2013 | ||||||||||||||||||
30 | Clinton MHC | 0 | 360 | 360 | 0 | L(24),D(34),O(2) | 0 | 0 | 20,000,000 | 8/28/2013 | ||||||||||||||||||
31 | Hilton Garden Inn - Rockford | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 21,200,000 | 10/22/2013 | ||||||||||||||||||
32 | Baton Rouge MF Portfolio | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 18,050,000 | 10/7/2013 |
A-1-8
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions(5) | Grace Period Default (Days) | Grace Period Late (Days)(6) | Appraised Value ($)(7) | Appraisal Date | Coop -Rental Value | Coop - LTV as Rental | Coop - Unsold Percent | Coop - Sponsor Units | ||||||||||||||
32.01 | Park East | 6,500,000 | 10/7/2013 | |||||||||||||||||||||||||
32.02 | Bellemont Victoria I | 5,950,000 | 10/7/2013 | |||||||||||||||||||||||||
32.03 | Bellemont Victoria II | 5,600,000 | 10/7/2013 | |||||||||||||||||||||||||
33 | Westridge Apartments | 0 | 180 | 179 | 1 | L(25),D(32),O(3) | 0 | 0 | 20,840,000 | 11/7/2013 | ||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 19,500,000 | Various | ||||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | 4,200,000 | 11/3/2013 | |||||||||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | 5,400,000 | 11/4/2013 | |||||||||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | 4,600,000 | 10/29/2013 | |||||||||||||||||||||||||
34.04 | Value Self Storage - Holiday | 3,000,000 | 11/2/2013 | |||||||||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | 2,300,000 | 11/5/2013 | |||||||||||||||||||||||||
35 | Hampton Inn Austin | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 17,000,000 | 9/1/2015 | ||||||||||||||||||
36 | Crye Portfolio | 0 | 240 | 239 | 1 | L(23),GRTR 1% or YM(92),O(5) | 0 | 0 | 15,425,000 | Various | ||||||||||||||||||
36.01 | Cool Springs | 5,450,000 | 11/21/2013 | |||||||||||||||||||||||||
36.02 | Gunbarrel | 2,775,000 | 11/25/2013 | |||||||||||||||||||||||||
36.03 | 1200 Market | 2,225,000 | 11/25/2013 | |||||||||||||||||||||||||
36.04 | Peachtree | 2,025,000 | 11/26/2013 | |||||||||||||||||||||||||
36.05 | Ooltewah | 1,800,000 | 11/25/2013 | |||||||||||||||||||||||||
36.06 | Alpharetta | 1,150,000 | 11/26/2013 | |||||||||||||||||||||||||
37 | Greene Crossing Shopping Center | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 14,320,000 | 11/1/2013 | ||||||||||||||||||
38 | Security Public Storage - Daly City | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM or D(88),O(7) | 5 | 5 | 16,700,000 | 11/19/2013 | ||||||||||||||||||
39 | College Square | 48 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 13,750,000 | 11/23/2013 | ||||||||||||||||||
40 | Nogales Plaza | 0 | 360 | 357 | 3 | L(27),D(89),O(4) | 0 | 0 | 15,800,000 | 8/30/2013 | ||||||||||||||||||
41 | HIE Houston West | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 0 | 0 | 12,300,000 | 11/30/2013 | ||||||||||||||||||
42 | Security Public Storage - San Francisco | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM or D(88),O(7) | 5 | 5 | 14,400,000 | 11/19/2013 | ||||||||||||||||||
43 | Staybridge Suites - Omaha | 0 | 360 | 360 | 0 | L(24),D(32),O(4) | 5 | 5 | 11,750,000 | 11/14/2013 | ||||||||||||||||||
44 | HIE Ashland | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 11,900,000 | 9/4/2013 | ||||||||||||||||||
45 | Bayside Village Center | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 10,700,000 | 11/30/2013 | ||||||||||||||||||
46 | Best Western Plus - Miramar | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 11,900,000 | 10/22/2013 | ||||||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 13,400,000 | 10/18/2013 | ||||||||||||||||||
48 | h.h. gregg - Boca Raton | 23 | 360 | 360 | 1 | L(35),GRTR 1% or YM(81),O(4) | 0 | 0 | 10,100,000 | 11/3/2013 | ||||||||||||||||||
49 | Bingham Office III | 0 | 360 | 356 | 4 | L(28),D(88),O(4) | 0 | 0 | 11,700,000 | 8/15/2013 | ||||||||||||||||||
50 | King City Square | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 9,300,000 | 9/13/2013 | ||||||||||||||||||
51 | South Park Office Center | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 8,550,000 | 11/6/2013 | ||||||||||||||||||
52 | Hampton Inn - Northwest | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 10,200,000 | 11/25/2013 | ||||||||||||||||||
53 | La Quinta - Old Town | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,600,000 | 10/22/2013 | ||||||||||||||||||
54 | Westgate Commons | 0 | 360 | 358 | 2 | L(26),D(87),O(7) | 0 | 0 | 7,400,000 | 10/4/2013 | ||||||||||||||||||
55 | River Oaks - Acquisition | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 6,950,000 | 12/5/2013 | ||||||||||||||||||
56 | CVS Marietta | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 7,380,000 | 11/24/2013 | ||||||||||||||||||
57 | Great Lakes Plaza | 36 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 7,500,000 | 11/19/2013 | ||||||||||||||||||
58 | Hamilton Crossings | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 7,050,000 | 11/20/2013 | ||||||||||||||||||
59 | Comfort Suites Houston | 0 | 300 | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 6,800,000 | 11/25/2013 | ||||||||||||||||||
60 | Aramore Retail | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 6,250,000 | 12/3/2013 | ||||||||||||||||||
61 | Eliot Rent-A-Center | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 6,000,000 | 10/9/2013 | ||||||||||||||||||
62 | Horn Lake Self Storage | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 15 | 5,550,000 | 10/24/2013 | ||||||||||||||||||
63 | Alamo Building | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 5,900,000 | 10/23/2013 | ||||||||||||||||||
64 | Triple Crown Plaza | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,700,000 | 11/16/2013 | ||||||||||||||||||
65 | Arlington Arms | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(88),O(7) | 0 | 0 | 4,100,000 | 12/5/2013 | ||||||||||||||||||
66 | Cervenka Retail Portfolio | 12 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 3,840,000 | Various | ||||||||||||||||||
66.01 | 900 E. Main Street | 2,100,000 | 8/26/2013 | |||||||||||||||||||||||||
66.02 | Fayette Square | 1,740,000 | 9/27/2013 | |||||||||||||||||||||||||
67 | Kohl's - Vallejo | 0 | 360 | 359 | 1 | L(25),D(97),O(4) | 5 | 0 | 5,350,000 | 10/22/2013 | ||||||||||||||||||
68 | Security Public Storage - Hayward | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM or D(88),O(7) | 5 | 5 | 7,840,000 | 10/30/2013 | ||||||||||||||||||
69 | River Run Plaza | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 5 | 5 | 4,750,000 | 8/16/2013 | ||||||||||||||||||
70 | Airship Self Storage | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 3,650,000 | 11/5/2013 | ||||||||||||||||||
71 | Heritage Square | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 1,600,000 | 10/23/2013 |
A-1-9
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x)(4) | U/W NCF DSCR (x)(4) | Cut-off Date LTV Ratio(4)(7)(17) | LTV Ratio at Maturity or ARD(4)(7) | Cut-off Date U/W NOI Debt Yield(4) | Cut-off Date U/W NCF Debt Yield(4) | U/W Revenues ($) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | ||||||||||||||||
1 | AmericasMart | 1.76 | 1.68 | 60.7% | 46.2% | 12.9% | 12.4% | 138,877,801 | 66,651,969 | 72,225,832 | 1,038,315 | 2,000,422 | ||||||||||||||||||||
2 | PennCap Portfolio | 1.54 | 1.39 | 75.0% | 66.0% | 10.7% | 9.7% | 21,920,002 | 8,654,705 | 13,265,297 | 429,798 | 834,829 | ||||||||||||||||||||
2.01 | 3701 Corporate | 1,990,105 | 753,057 | 1,237,048 | 22,500 | 51,958 | ||||||||||||||||||||||||||
2.02 | 3773 Corporate | 1,988,572 | 742,444 | 1,246,128 | 21,300 | 34,663 | ||||||||||||||||||||||||||
2.03 | 1605 Valley Center | 1,694,556 | 789,105 | 905,451 | 28,500 | 56,805 | ||||||||||||||||||||||||||
2.04 | 1525 Valley Center | 1,665,237 | 695,090 | 970,147 | 22,500 | 43,702 | ||||||||||||||||||||||||||
2.05 | 1560 Valley Center | 1,206,434 | 345,409 | 861,025 | 15,420 | 16,859 | ||||||||||||||||||||||||||
2.06 | 1550 Valley Center | 941,693 | 257,665 | 684,028 | 13,020 | 17,674 | ||||||||||||||||||||||||||
2.07 | 1455 Valley Center | 996,849 | 374,798 | 622,051 | 16,235 | 35,055 | ||||||||||||||||||||||||||
2.08 | 1480 Valley Center | 949,691 | 308,334 | 641,357 | 15,538 | 16,988 | ||||||||||||||||||||||||||
2.09 | 1510 Valley Center | 721,146 | 300,147 | 420,999 | 14,462 | 36,625 | ||||||||||||||||||||||||||
2.10 | 1495 Valley Center | 906,408 | 464,931 | 441,477 | 13,131 | 44,040 | ||||||||||||||||||||||||||
2.11 | 1640 Valley Center | 756,538 | 263,488 | 493,050 | 9,255 | 12,354 | ||||||||||||||||||||||||||
2.12 | 57 S Commerce | 527,995 | 256,782 | 271,213 | 22,920 | 67,299 | ||||||||||||||||||||||||||
2.13 | 1650 Valley Center | 660,735 | 225,446 | 435,289 | 8,772 | 12,431 | ||||||||||||||||||||||||||
2.14 | 89 S Commerce | 459,791 | 203,678 | 256,113 | 12,960 | 34,829 | ||||||||||||||||||||||||||
2.15 | 1660 Valley Center | 548,069 | 261,725 | 286,344 | 8,252 | 18,316 | ||||||||||||||||||||||||||
2.16 | 1530 Valley Center | 539,608 | 208,124 | 331,484 | 13,920 | 34,746 | ||||||||||||||||||||||||||
2.17 | 85 S Commerce | 387,404 | 105,350 | 282,054 | 6,336 | 15,815 | ||||||||||||||||||||||||||
2.18 | 2196 Avenue C | 438,005 | 157,073 | 280,932 | 9,342 | 13,184 | ||||||||||||||||||||||||||
2.19 | 2202 Hangar Place | 449,657 | 163,487 | 286,170 | 19,949 | 45,317 | ||||||||||||||||||||||||||
2.20 | 754 Roble Road | 423,337 | 178,479 | 244,858 | 14,040 | 25,700 | ||||||||||||||||||||||||||
2.21 | 83 S Commerce | 303,776 | 114,240 | 189,536 | 5,776 | 13,533 | ||||||||||||||||||||||||||
2.22 | 87 S Commerce | 254,567 | 108,878 | 145,689 | 6,796 | 13,414 | ||||||||||||||||||||||||||
2.23 | 974 Marcon Blvd | 236,686 | 175,732 | 60,954 | 11,760 | 3,614 | ||||||||||||||||||||||||||
2.24 | 2201 Hangar Place | 398,130 | 160,766 | 237,364 | 15,690 | 22,143 | ||||||||||||||||||||||||||
2.25 | 7355 William Avenue | 342,326 | 135,235 | 207,091 | 13,028 | 32,518 | ||||||||||||||||||||||||||
2.26 | 944 Marcon Blvd | 350,893 | 141,465 | 209,428 | 11,520 | 13,548 | ||||||||||||||||||||||||||
2.27 | 954 Marcon Blvd | 389,510 | 176,089 | 213,421 | 9,042 | 12,761 | ||||||||||||||||||||||||||
2.28 | 7277 William Avenue | 255,339 | 126,463 | 128,876 | 12,312 | 20,632 | ||||||||||||||||||||||||||
2.29 | 2041 Avenue C | 347,589 | 156,115 | 191,474 | 9,120 | 14,110 | ||||||||||||||||||||||||||
2.30 | 964 Marcon Blvd | 260,268 | 144,746 | 115,522 | 11,760 | 15,100 | ||||||||||||||||||||||||||
2.31 | 7562 Penn Drive | 314,158 | 112,366 | 201,792 | 8,085 | 29,840 | ||||||||||||||||||||||||||
2.32 | 764 Roble Road | 214,929 | 47,999 | 166,930 | 6,558 | 9,255 | ||||||||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 2.96 | 2.84 | 49.5% | 49.5% | 11.5% | 11.0% | 66,662,980 | 26,424,909 | 40,238,071 | 259,760 | 1,327,796 | ||||||||||||||||||||
4 | Westin New York at Times Square - Leased Fee | 1.95 | 1.95 | 61.8% | 61.8% | 6.5% | 6.5% | 3,575,000 | 0 | 3,575,000 | 0 | 0 | ||||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | 1.60 | 1.47 | 64.8% | 58.9% | 9.3% | 8.6% | 6,418,785 | 1,906,307 | 4,512,478 | 74,985 | 272,197 | ||||||||||||||||||||
6 | Williams Center Towers | 1.65 | 1.46 | 72.2% | 64.4% | 10.8% | 9.5% | 10,392,174 | 5,479,592 | 4,912,582 | 153,162 | 416,084 | ||||||||||||||||||||
7 | FRAPAG Portfolio | 1.46 | 1.31 | 71.6% | 58.9% | 9.4% | 8.4% | 5,988,723 | 2,098,092 | 3,890,631 | 86,208 | 308,685 | ||||||||||||||||||||
7.01 | Waterview I & II | 3,106,532 | 1,242,792 | 1,863,740 | 32,544 | 162,722 | ||||||||||||||||||||||||||
7.02 | Northmont Distribution Center | 1,531,528 | 356,227 | 1,175,301 | 23,607 | 70,822 | ||||||||||||||||||||||||||
7.03 | Riverpark Distribution Center | 1,350,663 | 499,073 | 851,591 | 30,056 | 75,141 | ||||||||||||||||||||||||||
8 | Canadian Pacific Plaza | 1.62 | 1.52 | 74.3% | 66.0% | 10.7% | 10.0% | 8,959,556 | 4,717,060 | 4,242,496 | 98,476 | 160,614 | ||||||||||||||||||||
9 | Calidus Student Housing Portfolio | 1.54 | 1.42 | 67.5% | 58.9% | 10.3% | 9.5% | 9,006,166 | 5,002,816 | 4,003,350 | 302,400 | 0 | ||||||||||||||||||||
9.01 | Grove at Jacksonville | 2,498,487 | 1,266,888 | 1,231,599 | 75,600 | 0 | ||||||||||||||||||||||||||
9.02 | Grove at Jonesboro | 2,236,551 | 1,162,472 | 1,074,079 | 75,600 | 0 | ||||||||||||||||||||||||||
9.03 | Grove at Wichita | 2,221,375 | 1,278,638 | 942,737 | 75,600 | 0 | ||||||||||||||||||||||||||
9.04 | Grove at Wichita Falls | 2,049,753 | 1,294,818 | 754,935 | 75,600 | 0 | ||||||||||||||||||||||||||
10 | Caruth Plaza | 1.44 | 1.40 | 67.2% | 62.0% | 9.2% | 9.0% | 4,332,232 | 1,360,299 | 2,971,932 | 30,929 | 51,548 | ||||||||||||||||||||
11 | Marriott Courtyard - Maui | 1.74 | 1.53 | 68.8% | 56.8% | 11.4% | 10.0% | 8,606,674 | 5,360,839 | 3,245,835 | 0 | 0 | ||||||||||||||||||||
12 | Lantana Cascade | 1.34 | 1.33 | 73.1% | 64.6% | 8.6% | 8.5% | 3,847,541 | 1,485,912 | 2,361,629 | 23,100 | 0 | ||||||||||||||||||||
13 | Museo Apartments | 1.94 | 1.87 | 72.2% | 72.2% | 8.7% | 8.4% | 3,846,294 | 1,603,888 | 2,242,405 | 75,900 | 0 | ||||||||||||||||||||
14 | West Side Mall | 1.43 | 1.27 | 74.4% | 66.3% | 9.5% | 8.4% | 3,804,596 | 1,371,569 | 2,433,027 | 105,109 | 166,904 | ||||||||||||||||||||
15 | The Pointe at Wellington Green | 1.28 | 1.24 | 70.4% | 61.4% | 8.5% | 8.3% | 3,459,369 | 1,322,417 | 2,136,952 | 41,579 | 22,510 | ||||||||||||||||||||
16 | 465 Park Avenue Retail Condominium | 1.63 | 1.52 | 54.1% | 48.0% | 10.7% | 10.0% | 4,662,800 | 2,524,023 | 2,138,777 | 9,788 | 128,989 | ||||||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 2.02 | 1.77 | 65.8% | 54.3% | 13.2% | 11.6% | 4,743,840 | 3,321,043 | 1,422,797 | 0 | 0 | ||||||||||||||||||||
18 | Hampton Inn - Ameriplex | 2.02 | 1.77 | 65.8% | 54.3% | 13.2% | 11.6% | 3,380,050 | 2,174,231 | 1,205,819 | 0 | 0 | ||||||||||||||||||||
19 | ArciTerra Portfolio | 1.78 | 1.63 | 74.9% | 62.4% | 12.0% | 11.0% | 3,160,735 | 793,825 | 2,366,910 | 49,551 | 147,173 | ||||||||||||||||||||
19.01 | Off Dep Pearl MS | 428,203 | 74,476 | 353,727 | 10,220 | 18,400 | ||||||||||||||||||||||||||
19.02 | Michigan Road | 490,155 | 156,192 | 333,964 | 6,301 | 17,678 | ||||||||||||||||||||||||||
19.03 | DG Memphis | 307,016 | 81,889 | 225,127 | 1,920 | 18,607 | ||||||||||||||||||||||||||
19.04 | Shoppes at Alabaster | 292,408 | 54,949 | 237,460 | 1,200 | 15,234 | ||||||||||||||||||||||||||
19.05 | Festival Montgomery | 262,493 | 45,640 | 216,853 | 1,799 | 9,202 | ||||||||||||||||||||||||||
19.06 | Walcent Kendallville IN | 269,452 | 70,846 | 198,606 | 1,014 | 12,412 | ||||||||||||||||||||||||||
19.07 | HD McAllen TX | 252,360 | 72,542 | 179,818 | 2,763 | 18,034 | ||||||||||||||||||||||||||
19.08 | MW Nashville TN | 198,716 | 35,582 | 163,134 | 2,330 | 15,611 | ||||||||||||||||||||||||||
19.09 | OS MT Pleasant IA | 253,292 | 94,345 | 158,947 | 15,950 | 7,758 | ||||||||||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | 152,144 | 35,118 | 117,027 | 2,123 | 8,601 | ||||||||||||||||||||||||||
19.11 | Walcent Plainwell MI | 129,624 | 31,968 | 97,656 | 2,731 | 3,606 | ||||||||||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | 124,871 | 40,279 | 84,592 | 1,200 | 2,030 | ||||||||||||||||||||||||||
20 | Coral Walk | 1.64 | 1.52 | 74.9% | 61.4% | 10.4% | 9.6% | 2,684,661 | 662,488 | 2,022,172 | 20,522 | 128,478 | ||||||||||||||||||||
21 | Sterling Pointe Apartments | 1.28 | 1.24 | 69.5% | 63.2% | 8.6% | 8.3% | 2,464,260 | 842,867 | 1,621,392 | 48,000 | 0 | ||||||||||||||||||||
22 | Camelot Village MHC | 1.91 | 1.89 | 69.6% | 56.8% | 12.0% | 11.8% | 3,077,930 | 990,539 | 2,087,391 | 29,000 | 0 | ||||||||||||||||||||
23 | Madison at Woodview | 1.30 | 1.30 | 74.9% | 68.0% | 8.6% | 8.6% | 2,927,844 | 1,438,614 | 1,489,230 | 0 | 0 | ||||||||||||||||||||
24 | Georgia Multifamily Portfolio | 2.14 | 1.85 | 55.5% | 53.0% | 13.6% | 11.8% | 6,511,499 | 4,192,167 | 2,319,332 | 313,200 | 0 | ||||||||||||||||||||
24.01 | Pinnacle West | 1,636,307 | 958,168 | 678,139 | 75,600 | 0 | ||||||||||||||||||||||||||
24.02 | Hidden Oaks | 1,327,282 | 915,266 | 412,015 | 72,000 | 0 | ||||||||||||||||||||||||||
24.03 | Lake of the Woods | 1,344,852 | 992,456 | 352,395 | 64,800 | 0 | ||||||||||||||||||||||||||
24.04 | Wellston Ridge | 846,103 | 494,442 | 351,661 | 36,000 | 0 | ||||||||||||||||||||||||||
24.05 | Oakdale Villas | 743,381 | 432,191 | 311,190 | 31,200 | 0 | ||||||||||||||||||||||||||
24.06 | Northcrest | 613,574 | 399,643 | 213,931 | 33,600 | 0 | ||||||||||||||||||||||||||
25 | Hickory Hills MHC | 1.69 | 1.66 | 64.6% | 52.8% | 10.6% | 10.4% | 2,355,588 | 709,497 | 1,646,091 | 29,299 | 0 | ||||||||||||||||||||
26 | Oliver Multifamily Portfolio | 1.54 | 1.43 | 60.7% | 50.7% | 10.3% | 9.6% | 2,820,397 | 1,293,606 | 1,526,791 | 106,200 | 0 | ||||||||||||||||||||
26.01 | Tropicana | 510,345 | 210,659 | 299,686 | 14,100 | 0 | ||||||||||||||||||||||||||
26.02 | Railview | 391,871 | 173,403 | 218,468 | 18,000 | 0 | ||||||||||||||||||||||||||
26.03 | Linderhof | 371,330 | 163,481 | 207,849 | 16,800 | 0 | ||||||||||||||||||||||||||
26.04 | Piedmont Manor | 303,375 | 124,448 | 178,927 | 10,200 | 0 | ||||||||||||||||||||||||||
26.05 | Spirit Mountain | 283,224 | 110,709 | 172,515 | 10,200 | 0 | ||||||||||||||||||||||||||
26.06 | Oak Hills | 346,282 | 186,686 | 159,596 | 14,400 | 0 | ||||||||||||||||||||||||||
26.07 | Harborview | 215,404 | 98,860 | 116,544 | 9,300 | 0 | ||||||||||||||||||||||||||
26.08 | Etna Woods | 219,406 | 121,750 | 97,656 | 6,000 | 0 | ||||||||||||||||||||||||||
26.09 | Billings View | 179,160 | 103,610 | 75,550 | 7,200 | 0 | ||||||||||||||||||||||||||
27 | Residence Inn - Mystic CT | 1.82 | 1.63 | 70.6% | 64.9% | 11.5% | 10.3% | 4,547,882 | 2,847,531 | 1,700,351 | 0 | 0 | ||||||||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | 1.82 | 1.50 | 68.0% | 53.6% | 13.3% | 10.9% | 8,570,296 | 6,616,857 | 1,953,439 | 0 | 0 | ||||||||||||||||||||
28.01 | Holiday Inn Fairborn | 5,230,225 | 4,221,151 | 1,009,074 | 0 | 0 | ||||||||||||||||||||||||||
28.02 | Homewood Suites Fairborn | 3,340,071 | 2,395,706 | 944,365 | 0 | 0 | ||||||||||||||||||||||||||
29 | Sanctuary Beach Resort | 1.84 | 1.65 | 64.2% | 58.1% | 12.5% | 11.2% | 4,834,960 | 2,996,369 | 1,838,591 | 0 | 0 | ||||||||||||||||||||
30 | Clinton MHC | 2.13 | 2.08 | 71.0% | 66.2% | 14.9% | 14.5% | 2,954,982 | 841,412 | 2,113,570 | 50,000 | 0 | ||||||||||||||||||||
31 | Hilton Garden Inn - Rockford | 1.87 | 1.71 | 65.0% | 48.9% | 13.3% | 12.2% | 5,051,801 | 3,223,328 | 1,828,473 | 0 | 0 | ||||||||||||||||||||
32 | Baton Rouge MF Portfolio | 1.70 | 1.51 | 71.9% | 60.3% | 11.7% | 10.4% | 3,839,328 | 2,320,078 | 1,519,250 | 172,569 | 0 |
A-1-10
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x)(4) | U/W NCF DSCR (x)(4) | Cut-off Date LTV Ratio(4)(7)(17) | LTV Ratio at Maturity or ARD(4)(7) | Cut-off Date U/W NOI Debt Yield(4) | Cut-off Date U/W NCF Debt Yield(4) | U/W Revenues ($) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) | U/W TI/LC ($) | ||||||||||||||||
32.01 | Park East | 1,275,841 | 724,368 | 551,472 | 56,050 | 0 | ||||||||||||||||||||||||||
32.02 | Bellemont Victoria I | 1,353,050 | 838,243 | 514,807 | 57,915 | 0 | ||||||||||||||||||||||||||
32.03 | Bellemont Victoria II | 1,210,438 | 757,467 | 452,971 | 58,604 | 0 | ||||||||||||||||||||||||||
33 | Westridge Apartments | 1.91 | 1.90 | 62.2% | 46.9% | 18.5% | 18.3% | 2,911,350 | 520,407 | 2,390,943 | 24,000 | 0 | ||||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | 1.63 | 1.56 | 63.6% | 58.6% | 10.4% | 10.0% | 2,385,866 | 1,090,291 | 1,295,575 | 55,737 | 0 | ||||||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | 532,375 | 173,500 | 358,874 | 9,472 | 0 | ||||||||||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | 546,034 | 226,017 | 320,017 | 12,994 | 0 | ||||||||||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | 516,521 | 233,215 | 283,305 | 15,498 | 0 | ||||||||||||||||||||||||||
34.04 | Value Self Storage - Holiday | 491,417 | 260,938 | 230,479 | 10,774 | 0 | ||||||||||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | 299,520 | 196,620 | 102,900 | 6,999 | 0 | ||||||||||||||||||||||||||
35 | Hampton Inn Austin | 1.97 | 1.78 | 67.6% | 56.4% | 13.3% | 12.0% | 3,810,609 | 2,277,378 | 1,533,231 | 0 | 0 | ||||||||||||||||||||
36 | Crye Portfolio | 1.37 | 1.27 | 73.7% | 47.4% | 11.3% | 10.5% | 1,912,804 | 632,585 | 1,280,219 | 26,439 | 63,820 | ||||||||||||||||||||
36.01 | Cool Springs | 591,624 | 161,642 | 429,982 | 6,867 | 21,645 | ||||||||||||||||||||||||||
36.02 | Gunbarrel | 416,289 | 161,579 | 254,710 | 6,140 | 10,416 | ||||||||||||||||||||||||||
36.03 | 1200 Market | 291,676 | 113,797 | 177,879 | 4,260 | 9,762 | ||||||||||||||||||||||||||
36.04 | Peachtree | 266,416 | 73,631 | 192,785 | 3,937 | 15,840 | ||||||||||||||||||||||||||
36.05 | Ooltewah | 228,663 | 71,550 | 157,113 | 3,049 | 3,600 | ||||||||||||||||||||||||||
36.06 | Alpharetta | 118,137 | 50,386 | 67,751 | 2,186 | 2,557 | ||||||||||||||||||||||||||
37 | Greene Crossing Shopping Center | 1.44 | 1.34 | 74.3% | 62.0% | 9.8% | 9.1% | 1,350,594 | 308,668 | 1,041,926 | 18,163 | 54,024 | ||||||||||||||||||||
38 | Security Public Storage - Daly City | 1.62 | 1.60 | 62.8% | 51.4% | 10.2% | 10.1% | 1,502,314 | 431,446 | 1,070,868 | 12,195 | 0 | ||||||||||||||||||||
39 | College Square | 1.73 | 1.57 | 72.9% | 65.7% | 11.0% | 10.0% | 1,647,460 | 547,425 | 1,100,036 | 28,960 | 73,498 | ||||||||||||||||||||
40 | Nogales Plaza | 2.03 | 1.79 | 54.8% | 45.8% | 13.7% | 12.1% | 1,631,946 | 447,067 | 1,184,879 | 27,825 | 112,568 | ||||||||||||||||||||
41 | HIE Houston West | 1.79 | 1.60 | 69.9% | 53.9% | 13.7% | 12.2% | 2,503,203 | 1,324,898 | 1,178,305 | 0 | 0 | ||||||||||||||||||||
42 | Security Public Storage - San Francisco | 1.49 | 1.46 | 59.0% | 48.3% | 9.5% | 9.3% | 1,220,957 | 418,344 | 802,613 | 10,425 | 4,782 | ||||||||||||||||||||
43 | Staybridge Suites - Omaha | 2.14 | 1.92 | 68.9% | 63.4% | 13.5% | 12.2% | 2,747,562 | 1,651,565 | 1,095,997 | 0 | 0 | ||||||||||||||||||||
44 | HIE Ashland | 1.84 | 1.66 | 63.8% | 48.7% | 13.7% | 12.3% | 1,960,717 | 924,320 | 1,036,397 | 0 | 0 | ||||||||||||||||||||
45 | Bayside Village Center | 1.53 | 1.47 | 70.1% | 57.9% | 10.0% | 9.6% | 931,094 | 181,777 | 749,317 | 15,374 | 12,270 | ||||||||||||||||||||
46 | Best Western Plus - Miramar | 2.30 | 2.10 | 60.4% | 49.6% | 14.7% | 13.4% | 2,228,005 | 1,172,634 | 1,055,372 | 0 | 0 | ||||||||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 2.96 | 2.69 | 52.9% | 43.3% | 18.7% | 17.0% | 3,010,441 | 1,686,559 | 1,323,882 | 0 | 0 | ||||||||||||||||||||
48 | h.h. gregg - Boca Raton | 1.48 | 1.39 | 70.0% | 60.4% | 9.4% | 8.9% | 1,021,205 | 353,644 | 667,561 | 10,380 | 30,175 | ||||||||||||||||||||
49 | Bingham Office III | 2.09 | 1.69 | 58.7% | 49.3% | 14.4% | 11.6% | 2,048,255 | 1,060,909 | 987,346 | 41,111 | 147,319 | ||||||||||||||||||||
50 | King City Square | 1.54 | 1.37 | 69.9% | 57.9% | 10.2% | 9.0% | 985,214 | 325,763 | 659,451 | 18,879 | 53,034 | ||||||||||||||||||||
51 | South Park Office Center | 1.48 | 1.36 | 74.6% | 64.9% | 9.8% | 9.0% | 992,064 | 367,673 | 624,392 | 13,319 | 39,683 | ||||||||||||||||||||
52 | Hampton Inn - Northwest | 2.03 | 1.76 | 56.9% | 46.9% | 13.3% | 11.5% | 2,559,882 | 1,789,449 | 770,433 | 0 | 0 | ||||||||||||||||||||
53 | La Quinta - Old Town | 2.43 | 2.18 | 57.2% | 46.9% | 15.4% | 13.8% | 2,211,221 | 1,364,634 | 846,588 | 0 | 0 | ||||||||||||||||||||
54 | Westgate Commons | 1.59 | 1.45 | 70.8% | 58.9% | 10.7% | 9.7% | 932,025 | 373,394 | 558,631 | 10,499 | 40,898 | ||||||||||||||||||||
55 | River Oaks - Acquisition | 1.50 | 1.42 | 74.9% | 62.3% | 10.1% | 9.5% | 947,284 | 422,559 | 524,726 | 29,400 | 0 | ||||||||||||||||||||
56 | CVS Marietta | 1.20 | 1.20 | 69.1% | 57.6% | 8.1% | 8.1% | 419,982 | 8,400 | 411,582 | 0 | 0 | ||||||||||||||||||||
57 | Great Lakes Plaza | 1.70 | 1.58 | 66.0% | 58.4% | 11.0% | 10.2% | 766,609 | 223,453 | 543,156 | 9,598 | 28,754 | ||||||||||||||||||||
58 | Hamilton Crossings | 1.74 | 1.57 | 69.4% | 57.2% | 11.3% | 10.2% | 795,611 | 244,402 | 551,209 | 9,694 | 43,597 | ||||||||||||||||||||
59 | Comfort Suites Houston | 1.78 | 1.60 | 69.1% | 53.2% | 13.6% | 12.2% | 1,608,810 | 970,944 | 637,866 | 0 | 0 | ||||||||||||||||||||
60 | Aramore Retail | 1.48 | 1.42 | 73.5% | 61.3% | 10.0% | 9.6% | 608,435 | 148,442 | 459,994 | 2,722 | 18,144 | ||||||||||||||||||||
61 | Eliot Rent-A-Center | 1.47 | 1.45 | 73.6% | 61.8% | 10.1% | 10.0% | 597,818 | 149,685 | 448,133 | 4,935 | 0 | ||||||||||||||||||||
62 | Horn Lake Self Storage | 1.56 | 1.50 | 75.0% | 65.6% | 10.5% | 10.2% | 720,009 | 281,746 | 438,263 | 14,668 | 0 | ||||||||||||||||||||
63 | Alamo Building | 1.71 | 1.52 | 64.3% | 53.8% | 11.6% | 10.4% | 704,007 | 262,469 | 441,538 | 9,365 | 38,309 | ||||||||||||||||||||
64 | Triple Crown Plaza | 1.48 | 1.37 | 74.9% | 63.0% | 10.3% | 9.6% | 506,363 | 142,825 | 363,538 | 5,595 | 20,108 | ||||||||||||||||||||
65 | Arlington Arms | 1.56 | 1.35 | 74.3% | 62.1% | 10.6% | 9.2% | 801,877 | 477,477 | 324,400 | 45,000 | 0 | ||||||||||||||||||||
66 | Cervenka Retail Portfolio | 1.58 | 1.37 | 74.2% | 63.9% | 11.0% | 9.5% | 469,361 | 155,517 | 313,844 | 10,525 | 31,320 | ||||||||||||||||||||
66.01 | 900 E. Main Street | 250,178 | 78,015 | 172,163 | 7,342 | 17,480 | ||||||||||||||||||||||||||
66.02 | Fayette Square | 219,183 | 77,501 | 141,682 | 3,183 | 13,840 | ||||||||||||||||||||||||||
67 | Kohl's - Vallejo | 1.54 | 1.54 | 46.7% | 38.6% | 10.6% | 10.6% | 413,390 | 149,244 | 264,146 | 0 | 0 | ||||||||||||||||||||
68 | Security Public Storage - Hayward | 3.98 | 3.91 | 29.3% | 23.8% | 24.6% | 24.1% | 839,714 | 274,613 | 565,100 | 10,913 | 0 | ||||||||||||||||||||
69 | River Run Plaza | 1.95 | 1.78 | 46.3% | 34.6% | 13.7% | 12.5% | 496,531 | 196,225 | 300,306 | 6,771 | 18,667 | ||||||||||||||||||||
70 | Airship Self Storage | 1.59 | 1.54 | 58.0% | 48.3% | 10.7% | 10.4% | 415,998 | 189,820 | 226,179 | 6,206 | 0 | ||||||||||||||||||||
71 | Heritage Square | 1.92 | 1.50 | 63.4% | 53.3% | 13.4% | 10.5% | 271,830 | 136,368 | 135,463 | 4,856 | 24,281 |
A-1-11
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | U/W Net Cash Flow ($) | Occupancy Rate(3)(8) | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | |||||||||||||||
1 | AmericasMart | 69,187,095 | 84.7% | 9/13/2013 | FYE 8/31/2013 | 135,311,362 | 66,209,231 | 69,102,131 | 0 | 69,102,131 | FYE 8/31/2012 | |||||||||||||||||||
2 | PennCap Portfolio | 12,000,670 | 89.9% | 11/1/2013 | TTM 9/30/2013 | 20,398,404 | 8,086,942 | 12,311,462 | 0 | 12,311,462 | Actual 2012 | |||||||||||||||||||
2.01 | 3701 Corporate | 1,162,590 | 93.3% | 11/1/2013 | TTM 9/30/2013 | 1,765,467 | 667,675 | 1,097,792 | 0 | 1,097,792 | Actual 2012 | |||||||||||||||||||
2.02 | 3773 Corporate | 1,190,165 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 1,909,450 | 668,230 | 1,241,220 | 0 | 1,241,220 | Actual 2012 | |||||||||||||||||||
2.03 | 1605 Valley Center | 820,146 | 84.0% | 11/1/2013 | TTM 9/30/2013 | 1,749,306 | 839,736 | 909,570 | 0 | 909,570 | Actual 2012 | |||||||||||||||||||
2.04 | 1525 Valley Center | 903,945 | 91.9% | 11/1/2013 | TTM 9/30/2013 | 1,546,841 | 667,362 | 879,479 | 0 | 879,479 | Actual 2012 | |||||||||||||||||||
2.05 | 1560 Valley Center | 828,746 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 1,223,340 | 318,051 | 905,289 | 0 | 905,289 | Actual 2012 | |||||||||||||||||||
2.06 | 1550 Valley Center | 653,334 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 899,380 | 249,118 | 650,262 | 0 | 650,262 | Actual 2012 | |||||||||||||||||||
2.07 | 1455 Valley Center | 570,761 | 88.0% | 11/1/2013 | TTM 9/30/2013 | 1,111,655 | 332,403 | 779,252 | 0 | 779,252 | Actual 2012 | |||||||||||||||||||
2.08 | 1480 Valley Center | 608,831 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 698,983 | 348,475 | 350,508 | 0 | 350,508 | Actual 2012 | |||||||||||||||||||
2.09 | 1510 Valley Center | 369,912 | 83.5% | 11/1/2013 | TTM 9/30/2013 | 743,345 | 255,708 | 487,637 | 0 | 487,637 | Actual 2012 | |||||||||||||||||||
2.10 | 1495 Valley Center | 384,306 | 87.0% | 11/1/2013 | TTM 9/30/2013 | 940,586 | 468,735 | 471,851 | 0 | 471,851 | Actual 2012 | |||||||||||||||||||
2.11 | 1640 Valley Center | 471,441 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 697,692 | 247,932 | 449,760 | 0 | 449,760 | Actual 2012 | |||||||||||||||||||
2.12 | 57 S Commerce | 180,994 | 92.1% | 11/1/2013 | TTM 9/30/2013 | 566,028 | 271,186 | 294,842 | 0 | 294,842 | Actual 2012 | |||||||||||||||||||
2.13 | 1650 Valley Center | 414,086 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 155,476 | 206,030 | -50,554 | 0 | -50,554 | Actual 2012 | |||||||||||||||||||
2.14 | 89 S Commerce | 208,324 | 77.8% | 11/1/2013 | TTM 9/30/2013 | 438,064 | 178,427 | 259,637 | 0 | 259,637 | Actual 2012 | |||||||||||||||||||
2.15 | 1660 Valley Center | 259,776 | 81.0% | 11/1/2013 | TTM 9/30/2013 | 505,354 | 253,363 | 251,991 | 0 | 251,991 | Actual 2012 | |||||||||||||||||||
2.16 | 1530 Valley Center | 282,818 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 482,737 | 201,801 | 280,936 | 0 | 280,936 | Actual 2012 | |||||||||||||||||||
2.17 | 85 S Commerce | 259,903 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 377,439 | 96,948 | 280,491 | 0 | 280,491 | Actual 2012 | |||||||||||||||||||
2.18 | 2196 Avenue C | 258,406 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 398,898 | 131,934 | 266,964 | 0 | 266,964 | Actual 2012 | |||||||||||||||||||
2.19 | 2202 Hangar Place | 220,904 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 431,487 | 161,751 | 269,736 | 0 | 269,736 | Actual 2012 | |||||||||||||||||||
2.20 | 754 Roble Road | 205,118 | 89.7% | 11/1/2013 | TTM 9/30/2013 | 361,971 | 162,823 | 199,148 | 0 | 199,148 | Actual 2012 | |||||||||||||||||||
2.21 | 83 S Commerce | 170,227 | 81.1% | 11/1/2013 | TTM 9/30/2013 | 195,335 | 111,983 | 83,352 | 0 | 83,352 | Actual 2012 | |||||||||||||||||||
2.22 | 87 S Commerce | 125,479 | 60.0% | 11/1/2013 | TTM 9/30/2013 | 234,855 | 85,831 | 149,024 | 0 | 149,024 | Actual 2012 | |||||||||||||||||||
2.23 | 974 Marcon Blvd | 45,580 | 35.8% | 11/1/2013 | TTM 9/30/2013 | 267,878 | 165,083 | 102,795 | 0 | 102,795 | Actual 2012 | |||||||||||||||||||
2.24 | 2201 Hangar Place | 199,531 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 372,544 | 145,505 | 227,039 | 0 | 227,039 | Actual 2012 | |||||||||||||||||||
2.25 | 7355 William Avenue | 161,545 | 89.0% | 11/1/2013 | TTM 9/30/2013 | 356,169 | 118,068 | 238,101 | 0 | 238,101 | Actual 2012 | |||||||||||||||||||
2.26 | 944 Marcon Blvd | 184,360 | 83.3% | 11/1/2013 | TTM 9/30/2013 | 351,200 | 136,577 | 214,623 | 0 | 214,623 | Actual 2012 | |||||||||||||||||||
2.27 | 954 Marcon Blvd | 191,618 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 330,991 | 125,005 | 205,986 | 0 | 205,986 | Actual 2012 | |||||||||||||||||||
2.28 | 7277 William Avenue | 95,932 | 70.8% | 11/1/2013 | TTM 9/30/2013 | 275,453 | 116,056 | 159,397 | 0 | 159,397 | Actual 2012 | |||||||||||||||||||
2.29 | 2041 Avenue C | 168,244 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 308,694 | 103,333 | 205,361 | 0 | 205,361 | Actual 2012 | |||||||||||||||||||
2.30 | 964 Marcon Blvd | 88,662 | 71.4% | 11/1/2013 | TTM 9/30/2013 | 244,097 | 139,407 | 104,690 | 0 | 104,690 | Actual 2012 | |||||||||||||||||||
2.31 | 7562 Penn Drive | 163,867 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 283,777 | 92,279 | 191,498 | 0 | 191,498 | Actual 2012 | |||||||||||||||||||
2.32 | 764 Roble Road | 151,117 | 100.0% | 11/1/2013 | TTM 9/30/2013 | 173,912 | 20,127 | 153,785 | 0 | 153,785 | Actual 2012 | |||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 38,650,516 | 99.4% | 9/25/2013 | TTM 9/30/2013 | 62,796,006 | 22,603,585 | 40,192,421 | 0 | 40,192,421 | Actual 2012 | |||||||||||||||||||
4 | Westin New York at Times Square - Leased Fee | 3,575,000 | 100.0% | 2/1/2014 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | 4,165,296 | 86.2% | 12/31/2013 | TTM 10/31/2013 | 6,005,292 | 1,841,125 | 4,164,167 | 0 | 4,164,167 | Actual 2012 | |||||||||||||||||||
6 | Williams Center Towers | 4,343,337 | 91.6% | 11/12/2013 | TTM 09/30/2013 | 8,872,999 | 5,709,941 | 3,163,058 | 0 | 3,163,058 | Actual 2012 | |||||||||||||||||||
7 | FRAPAG Portfolio | 3,495,739 | 98.1% | 12/31/2013 | Various | 5,580,256 | 2,303,250 | 3,277,006 | 0 | 3,277,006 | Actual 2012 | |||||||||||||||||||
7.01 | Waterview I & II | 1,668,474 | 92.0% | 12/31/2013 | TTM 11/30/2013 | 2,597,035 | 1,349,550 | 1,247,485 | 0 | 1,247,485 | Actual 2012 | |||||||||||||||||||
7.02 | Northmont Distribution Center | 1,080,872 | 100.0% | 12/31/2013 | Actual 2013 | 1,823,257 | 387,516 | 1,435,741 | 0 | 1,435,741 | Actual 2012 | |||||||||||||||||||
7.03 | Riverpark Distribution Center | 746,393 | 100.0% | 12/31/2013 | TTM 11/30/2013 | 1,159,964 | 566,184 | 593,780 | 0 | 593,780 | Actual 2012 | |||||||||||||||||||
8 | Canadian Pacific Plaza | 3,983,406 | 84.3% | 10/31/2013 | TTM 10/31/2013 | 6,098,474 | 4,590,233 | 1,508,241 | 0 | 1,508,241 | Actual 2012 | |||||||||||||||||||
9 | Calidus Student Housing Portfolio | 3,700,950 | 94.6% | 12/12/2013 | TTM 9/30/2013 | 8,869,788 | 4,843,047 | 4,026,741 | 0 | 4,026,741 | Actual 2012 | |||||||||||||||||||
9.01 | Grove at Jacksonville | 1,155,999 | 100.0% | 12/12/2013 | TTM 9/30/2013 | 2,353,322 | 1,162,690 | 1,190,632 | 0 | 1,190,632 | Actual 2012 | |||||||||||||||||||
9.02 | Grove at Jonesboro | 998,479 | 89.9% | 12/12/2013 | TTM 9/30/2013 | 2,115,957 | 1,074,131 | 1,041,826 | 0 | 1,041,826 | Actual 2012 | |||||||||||||||||||
9.03 | Grove at Wichita | 867,137 | 93.5% | 12/12/2013 | TTM 9/30/2013 | 2,162,631 | 1,285,885 | 876,746 | 0 | 876,746 | Actual 2012 | |||||||||||||||||||
9.04 | Grove at Wichita Falls | 679,335 | 94.9% | 12/12/2013 | TTM 9/30/2013 | 2,237,878 | 1,320,340 | 917,538 | 0 | 917,538 | Actual 2012 | |||||||||||||||||||
10 | Caruth Plaza | 2,889,455 | 98.4% | 8/1/2013 | TTM 10/31/2013 | 4,162,625 | 1,333,530 | 2,829,095 | 0 | 2,829,095 | Actual 2012 | |||||||||||||||||||
11 | Marriott Courtyard - Maui | 2,858,535 | 81.3% | 11/30/2013 | 190 | 154 | TTM 11/30/2013 | 8,602,374 | 5,230,223 | 3,372,151 | 0 | 3,372,151 | 190 | 154 | NAV | |||||||||||||||
12 | Lantana Cascade | 2,338,529 | 91.6% | 9/30/2013 | TTM 8/31/2013 | 3,709,157 | 1,443,285 | 2,265,872 | 0 | 2,265,872 | Actual 2012 | |||||||||||||||||||
13 | Museo Apartments | 2,166,505 | 95.7% | 10/9/2013 | TTM 09/30/2013 | 3,587,552 | 1,618,168 | 1,969,384 | 0 | 1,969,384 | Actual 2012 | |||||||||||||||||||
14 | West Side Mall | 2,161,014 | 85.0% | 9/30/2013 | TTM 8/31/2013 | 3,751,490 | 1,359,615 | 2,391,875 | 0 | 2,391,875 | Actual 2012 | |||||||||||||||||||
15 | The Pointe at Wellington Green | 2,072,863 | 86.8% | 9/10/2013 | TTM 9/30/2013 | 3,768,258 | 1,341,732 | 2,426,527 | 0 | 2,426,527 | Actual 2012 | |||||||||||||||||||
16 | 465 Park Avenue Retail Condominium | 2,000,000 | 34.0% | 10/4/2013 | Actual 2012 | 95,700 | 1,953,159 | -1,857,459 | 0 | -1,857,459 | Actual 2011 | |||||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 1,233,043 | 68.3% | 10/31/2013 | 120 | 82 | TTM 10/31/2013 | 4,743,840 | 3,318,855 | 1,424,985 | 0 | 1,424,985 | 120 | 82 | Actual 2012 | |||||||||||||||
18 | Hampton Inn - Ameriplex | 1,070,617 | 69.2% | 10/31/2013 | 110 | 76 | TTM 10/31/2013 | 3,380,050 | 2,171,494 | 1,208,556 | 0 | 1,208,556 | 110 | 76 | Actual 2012 | |||||||||||||||
19 | ArciTerra Portfolio | 2,170,186 | 97.1% | 1/14/2014 | TTM 10/31/2013 | 2,435,436 | 571,308 | 1,864,128 | 0 | 1,864,128 | Actual 2012 | |||||||||||||||||||
19.01 | Off Dep Pearl MS | 325,107 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 421,082 | 27,822 | 393,260 | 0 | 393,260 | Actual 2012 | |||||||||||||||||||
19.02 | Michigan Road | 309,986 | 95.8% | 1/14/2014 | TTM 10/31/2013 | 285,408 | 98,005 | 187,403 | 0 | 187,403 | Actual 2012 | |||||||||||||||||||
19.03 | DG Memphis | 204,600 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 333,210 | 67,344 | 265,866 | 0 | 265,866 | Actual 2012 | |||||||||||||||||||
19.04 | Shoppes at Alabaster | 221,025 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 282,128 | 40,292 | 241,836 | 0 | 241,836 | Actual 2012 | |||||||||||||||||||
19.05 | Festival Montgomery | 205,852 | 87.7% | 1/14/2014 | TTM 10/31/2013 | 85,717 | 32,634 | 53,083 | 0 | 53,083 | Actual 2012 | |||||||||||||||||||
19.06 | Walcent Kendallville IN | 185,180 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 127,147 | 71,330 | 55,817 | 0 | 55,817 | Actual 2012 | |||||||||||||||||||
19.07 | HD McAllen TX | 159,021 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 211,891 | 41,966 | 169,925 | 0 | 169,925 | Actual 2012 | |||||||||||||||||||
19.08 | MW Nashville TN | 145,193 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 196,674 | 20,934 | 175,740 | 0 | 175,740 | Actual 2012 | |||||||||||||||||||
19.09 | OS MT Pleasant IA | 135,239 | 93.5% | 1/14/2014 | TTM 10/31/2013 | 237,984 | 79,625 | 158,359 | 0 | 158,359 | Actual 2012 | |||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | 106,302 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 158,882 | 27,754 | 131,128 | 0 | 131,128 | Actual 2012 | |||||||||||||||||||
19.11 | Walcent Plainwell MI | 91,319 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 16,690 | 27,360 | -10,670 | 0 | -10,670 | Actual 2012 | |||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | 81,361 | 100.0% | 1/14/2014 | TTM 10/31/2013 | 78,623 | 36,242 | 42,381 | 0 | 42,381 | Actual 2012 | |||||||||||||||||||
20 | Coral Walk | 1,873,172 | 94.2% | 10/29/2013 | TTM 7/31/2013 | 2,611,795 | 504,835 | 2,106,960 | 0 | 2,106,960 | Actual 2012 | |||||||||||||||||||
21 | Sterling Pointe Apartments | 1,573,392 | 99.0% | 10/31/2013 | TTM 10/31/2013 | 2,404,227 | 860,421 | 1,543,806 | 0 | 1,543,806 | Actual 2012 | |||||||||||||||||||
22 | Camelot Village MHC | 2,058,391 | 94.5% | 9/30/2013 | TTM 9/30/2013 | 3,077,943 | 964,939 | 2,113,004 | 0 | 2,113,004 | Actual 2012 | |||||||||||||||||||
23 | Madison at Woodview | 1,489,230 | 96.6% | 11/8/2013 | TTM 11/30/2013 | 2,902,640 | 1,490,271 | 1,412,369 | 0 | 1,412,369 | Actual 2012 | |||||||||||||||||||
24 | Georgia Multifamily Portfolio | 2,006,132 | 92.5% | Various | Various | 6,557,239 | 4,237,859 | 2,319,380 | 0 | 2,319,380 | Actual 2012 | |||||||||||||||||||
24.01 | Pinnacle West | 602,539 | 97.6% | 11/7/2013 | TTM 09/30/2013 | 1,636,307 | 932,491 | 703,816 | 0 | 703,816 | Actual 2012 | |||||||||||||||||||
24.02 | Hidden Oaks | 340,015 | 90.4% | 11/15/2013 | TTM 10/31/2013 | 1,326,579 | 1,019,881 | 306,699 | 0 | 306,699 | Actual 2012 | |||||||||||||||||||
24.03 | Lake of the Woods | 287,595 | 87.5% | 11/7/2013 | TTM 09/30/2013 | 1,374,787 | 905,441 | 469,347 | 0 | 469,347 | Actual 2012 | |||||||||||||||||||
24.04 | Wellston Ridge | 315,661 | 95.0% | 11/7/2013 | TTM 09/30/2013 | 846,103 | 601,150 | 244,954 | 0 | 244,954 | Actual 2012 | |||||||||||||||||||
24.05 | Oakdale Villas | 279,990 | 90.4% | 11/7/2013 | TTM 09/30/2013 | 759,888 | 414,820 | 345,068 | 0 | 345,068 | Actual 2012 | |||||||||||||||||||
24.06 | Northcrest | 180,331 | 94.6% | 11/7/2013 | TTM 09/30/2013 | 613,574 | 364,077 | 249,496 | 0 | 249,496 | Actual 2012 | |||||||||||||||||||
25 | Hickory Hills MHC | 1,616,792 | 94.6% | 9/30/2013 | TTM 9/30/2013 | 2,433,675 | 727,557 | 1,706,118 | 0 | 1,706,118 | Actual 2012 | |||||||||||||||||||
26 | Oliver Multifamily Portfolio | 1,420,591 | 94.1% | 8/31/2013 | TTM 6/30/2013 | 2,788,436 | 1,239,913 | 1,548,523 | 0 | 1,548,523 | Actual 2012 | |||||||||||||||||||
26.01 | Tropicana | 285,586 | 100.0% | 8/31/2013 | TTM 6/30/2013 | 459,074 | 192,578 | 266,496 | 0 | 266,496 | Actual 2012 | |||||||||||||||||||
26.02 | Railview | 200,468 | 95.0% | 8/31/2013 | TTM 6/30/2013 | 413,130 | 166,992 | 246,138 | 0 | 246,138 | Actual 2012 | |||||||||||||||||||
26.03 | Linderhof | 191,049 | 96.4% | 8/31/2013 | TTM 6/30/2013 | 363,339 | 159,545 | 203,794 | 0 | 203,794 | Actual 2012 | |||||||||||||||||||
26.04 | Piedmont Manor | 168,727 | 100.0% | 8/31/2013 | TTM 6/30/2013 | 301,216 | 115,323 | 185,893 | 0 | 185,893 | Actual 2012 | |||||||||||||||||||
26.05 | Spirit Mountain | 162,315 | 100.0% | 8/31/2013 | TTM 6/30/2013 | 273,959 | 103,254 | 170,705 | 0 | 170,705 | Actual 2012 | |||||||||||||||||||
26.06 | Oak Hills | 145,196 | 85.4% | 8/31/2013 | TTM 6/30/2013 | 321,127 | 181,457 | 139,670 | 0 | 139,670 | Actual 2012 | |||||||||||||||||||
26.07 | Harborview | 107,244 | 83.9% | 8/31/2013 | TTM 6/30/2013 | 230,760 | 98,686 | 132,074 | 0 | 132,074 | Actual 2012 | |||||||||||||||||||
26.08 | Etna Woods | 91,656 | 100.0% | 8/31/2013 | TTM 6/30/2013 | 228,775 | 123,336 | 105,439 | 0 | 105,439 | Actual 2012 | |||||||||||||||||||
26.09 | Billings View | 68,350 | 83.3% | 8/31/2013 | TTM 6/30/2013 | 197,056 | 98,742 | 98,314 | 0 | 98,314 | Actual 2012 | |||||||||||||||||||
27 | Residence Inn - Mystic CT | 1,518,435 | 82.2% | 9/30/2013 | 115 | 92 | TTM 9/30/2013 | 4,675,425 | 2,859,822 | 1,815,603 | 0 | 1,815,603 | 115 | 94 | Actual 2012 | |||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | 1,610,627 | 63.3% | 9/30/2013 | 99 | 62 | TTM 9/30/2013 | 8,546,816 | 6,562,946 | 1,983,870 | 341,873 | 1,641,997 | 99 | 62 | Actual 2012 | |||||||||||||||
28.01 | Holiday Inn Fairborn | 799,865 | 58.9% | 9/30/2013 | 95 | 56 | TTM 9/30/2013 | 5,215,896 | 4,168,074 | 1,047,822 | 208,636 | 839,186 | 95 | 56 | Actual 2012 | |||||||||||||||
28.02 | Homewood Suites Fairborn | 810,762 | 70.5% | 9/30/2013 | 104 | 73 | TTM 9/30/2013 | 3,330,920 | 2,394,872 | 936,048 | 133,237 | 802,811 | 104 | 73 | Actual 2012 | |||||||||||||||
29 | Sanctuary Beach Resort | 1,645,193 | 83.4% | 11/30/2013 | 231 | 187 | TTM 11/30/2013 | 4,977,570 | 2,963,166 | 2,014,404 | 0 | 2,014,404 | 231 | 193 | Actual 2012 | |||||||||||||||
30 | Clinton MHC | 2,063,570 | 44.8% | 11/1/2013 | TTM 9/30/2013 | 2,834,037 | 791,481 | 2,042,556 | 0 | 2,042,556 | Actual 2012 | |||||||||||||||||||
31 | Hilton Garden Inn - Rockford | 1,676,919 | 72.5% | 10/31/2013 | 124 | 89 | TTM 10/31/2013 | 5,078,235 | 3,203,772 | 1,874,463 | 0 | 1,874,463 | 124 | 90 | Actual 2012 | |||||||||||||||
32 | Baton Rouge MF Portfolio | 1,346,681 | 97.1% | 10/1/2013 | TTM 09/30/2013 | 3,879,400 | 2,193,034 | 1,686,366 | 0 | 1,686,366 | Actual 2012 |
A-1-12
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | U/W Net Cash Flow ($) | Occupancy Rate(3)(8) | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | |||||||||||||||
32.01 | Park East | 495,422 | 97.9% | 10/1/2013 | TTM 09/30/2013 | 1,263,521 | 674,856 | 588,665 | 0 | 588,665 | Actual 2012 | |||||||||||||||||||
32.02 | Bellemont Victoria I | 456,892 | 97.9% | 10/1/2013 | TTM 09/30/2013 | 1,385,637 | 796,612 | 589,024 | 0 | 589,024 | Actual 2012 | |||||||||||||||||||
32.03 | Bellemont Victoria II | 394,367 | 95.5% | 10/1/2013 | TTM 09/30/2013 | 1,230,242 | 721,565 | 508,677 | 0 | 508,677 | Actual 2012 | |||||||||||||||||||
33 | Westridge Apartments | 2,366,943 | 100.0% | 10/31/2013 | Annualized 10 10/31/2013 | 1,820,814 | 412,879 | 1,407,935 | 0 | 1,407,935 | NAV | |||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | 1,239,838 | 76.3% | 11/19/2013 | TTM 10/31/2013 | 2,355,194 | 1,125,402 | 1,229,793 | 0 | 1,229,793 | Actual 2012 | |||||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | 349,402 | 94.6% | 11/19/2013 | TTM 10/31/2013 | 528,750 | 175,452 | 353,298 | 0 | 353,298 | Actual 2012 | |||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | 307,023 | 72.3% | 11/19/2013 | TTM 10/31/2013 | 550,154 | 234,799 | 315,355 | 0 | 315,355 | Actual 2012 | |||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | 267,808 | 68.4% | 11/19/2013 | TTM 10/31/2013 | 498,543 | 227,290 | 271,253 | 0 | 271,253 | Actual 2012 | |||||||||||||||||||
34.04 | Value Self Storage - Holiday | 219,705 | 76.7% | 11/19/2013 | TTM 10/31/2013 | 489,365 | 296,565 | 192,800 | 0 | 192,800 | Actual 2012 | |||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | 95,900 | 75.0% | 11/19/2013 | TTM 10/31/2013 | 288,383 | 191,296 | 97,087 | 0 | 97,087 | Actual 2012 | |||||||||||||||||||
35 | Hampton Inn Austin | 1,380,807 | 69.6% | 12/2/2013 | 121 | 84 | TTM 12/2/2013 | 3,821,049 | 2,303,258 | 1,517,791 | 152,842 | 1,364,949 | 121 | 84 | Actual 2012 | |||||||||||||||
36 | Crye Portfolio | 1,189,960 | 97.4% | 12/11/2013 | T-12 11/30/2013 | 2,001,519 | 624,060 | 1,377,459 | 0 | 1,377,459 | Actual 2012 | |||||||||||||||||||
36.01 | Cool Springs | 401,470 | 100.0% | 12/11/2013 | T-12 11/30/2013 | 564,868 | 165,131 | 399,736 | 0 | 399,736 | Actual 2012 | |||||||||||||||||||
36.02 | Gunbarrel | 238,154 | 100.0% | 12/11/2013 | T-12 11/30/2013 | 416,603 | 140,264 | 276,339 | 0 | 276,339 | Actual 2012 | |||||||||||||||||||
36.03 | 1200 Market | 163,857 | 100.0% | 12/11/2013 | T-12 11/30/2013 | 343,600 | 111,632 | 231,967 | 0 | 231,967 | Actual 2012 | |||||||||||||||||||
36.04 | Peachtree | 173,008 | 100.0% | 12/11/2013 | T-12 11/30/2013 | 274,136 | 74,833 | 199,303 | 0 | 199,303 | Actual 2012 | |||||||||||||||||||
36.05 | Ooltewah | 150,464 | 100.0% | 12/11/2013 | T-12 11/30/2013 | 265,250 | 78,168 | 187,083 | 0 | 187,083 | Actual 2012 | |||||||||||||||||||
36.06 | Alpharetta | 63,008 | 68.0% | 12/11/2013 | T-12 11/30/2013 | 137,062 | 54,032 | 83,030 | 0 | 83,030 | Actual 2012 | |||||||||||||||||||
37 | Greene Crossing Shopping Center | 969,739 | 86.1% | 9/30/2013 | TTM 10/31/2013 | 1,492,139 | 320,778 | 1,171,361 | 0 | 1,171,361 | Actual 2012 | |||||||||||||||||||
38 | Security Public Storage - Daly City | 1,058,673 | 97.7% | 10/31/2013 | TTM 11/30/2013 | 1,502,601 | 370,542 | 1,132,059 | 0 | 1,132,059 | Actual 2012 | |||||||||||||||||||
39 | College Square | 997,577 | 87.6% | 1/16/2014 | TTM 10/31/2013 | 1,055,301 | 430,429 | 624,872 | 0 | 624,872 | Actual 2012 | |||||||||||||||||||
40 | Nogales Plaza | 1,044,486 | 97.8% | 10/1/2013 | TTM 7/31/2013 | 1,494,604 | 475,725 | 1,018,879 | 65,985 | 952,894 | Actual 2012 | |||||||||||||||||||
41 | HIE Houston West | 1,053,066 | 65.5% | 11/30/2013 | 112 | 74 | TTM 11/30/2013 | 2,654,685 | 1,079,814 | 1,574,871 | 205,032 | 1,369,839 | 112 | 74 | Actual 2012 | |||||||||||||||
42 | Security Public Storage - San Francisco | 787,406 | 97.2% | 10/31/2013 | TTM 11/30/2013 | 1,292,972 | 396,844 | 896,128 | 0 | 896,128 | Actual 2012 | |||||||||||||||||||
43 | Staybridge Suites - Omaha | 986,095 | 78.4% | 11/30/2013 | 93 | 73 | TTM 11/30/2013 | 2,747,562 | 1,659,472 | 1,088,090 | 109,902 | 978,188 | 93 | 73 | Actual 2012 | |||||||||||||||
44 | HIE Ashland | 935,099 | 79.4% | 10/31/2013 | 98 | 78 | TTM 10/31/2013 | 1,960,717 | 907,523 | 1,053,195 | 0 | 1,053,195 | 98 | 78 | Actual 2012 | |||||||||||||||
45 | Bayside Village Center | 721,673 | 100.0% | 11/22/2013 | TTM 10/31/2013 | 859,242 | 181,806 | 677,436 | 0 | 677,436 | Actual 2012 | |||||||||||||||||||
46 | Best Western Plus - Miramar | 966,252 | 65.0% | 9/30/2013 | 88 | 57 | TTM 9/30/2013 | 2,227,567 | 1,158,874 | 1,068,693 | 0 | 1,068,693 | 88 | 57 | Actual 2012 | |||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 1,203,465 | 79.8% | 7/31/2013 | 130 | 103 | TTM 7/31/2013 | 3,011,202 | 1,681,957 | 1,329,245 | 0 | 1,329,245 | 130 | 103 | Actual 2012 | |||||||||||||||
48 | h.h. gregg - Boca Raton | 627,006 | 100.0% | 2/6/2014 | TTM 9/30/2013 | 1,035,249 | 263,380 | 771,869 | 0 | 771,869 | Actual 2012 | |||||||||||||||||||
49 | Bingham Office III | 798,916 | 82.2% | 9/10/2013 | TTM 8/31/2013 | 1,622,494 | 937,437 | 685,056 | 0 | 685,056 | Actual 2012 | |||||||||||||||||||
50 | King City Square | 587,538 | 91.0% | 10/1/2013 | Actual 2012 | 954,834 | 336,285 | 618,549 | 0 | 618,549 | Actual 2011 | |||||||||||||||||||
51 | South Park Office Center | 571,390 | 100.0% | 11/8/2013 | Annualized 9 9/30/2013 | 995,299 | 357,023 | 638,277 | 0 | 638,277 | Actual 2012 | |||||||||||||||||||
52 | Hampton Inn - Northwest | 668,037 | 61.8% | 10/31/2013 | 101 | 63 | TTM 10/31/2013 | 2,559,882 | 1,785,162 | 774,720 | 0 | 774,720 | 101 | 63 | Actual 2012 | |||||||||||||||
53 | La Quinta - Old Town | 758,139 | 70.9% | 9/30/2013 | 103 | 73 | TTM 9/30/2013 | 2,212,679 | 1,353,452 | 859,227 | 0 | 859,227 | 103 | 73 | Actual 2012 | |||||||||||||||
54 | Westgate Commons | 507,234 | 86.4% | 8/31/2013 | TTM 08/31/2013 | 862,952 | 380,813 | 482,140 | 0 | 482,140 | Actual 2012 | |||||||||||||||||||
55 | River Oaks - Acquisition | 495,326 | 98.0% | 12/17/2013 | TTM 10/31/2013 | 947,284 | 398,720 | 548,565 | 0 | 548,565 | Actual 2012 | |||||||||||||||||||
56 | CVS Marietta | 411,582 | 100.0% | 2/1/2014 | TTM 11/30/2013 | 424,224 | 0 | 424,224 | 0 | 424,224 | Actual 2012 | |||||||||||||||||||
57 | Great Lakes Plaza | 504,804 | 100.0% | 12/9/2013 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||
58 | Hamilton Crossings | 497,918 | 84.4% | 12/23/2013 | TTM 11/30/2013 | 580,367 | 202,490 | 377,877 | 0 | 377,877 | Actual 2012 | |||||||||||||||||||
59 | Comfort Suites Houston | 573,514 | 69.7% | 11/30/2013 | 96 | 67 | TTM 11/30/2013 | 1,608,810 | 973,017 | 635,793 | 64,352 | 571,441 | 96 | 67 | Actual 2012 | |||||||||||||||
60 | Aramore Retail | 439,128 | 92.5% | 12/1/2013 | TTM 11/30/2013 | 564,681 | 133,869 | 430,812 | 0 | 430,812 | Actual 2012 | |||||||||||||||||||
61 | Eliot Rent-A-Center | 443,198 | 94.7% | 10/21/2013 | TTM 09/30/2013 | 564,484 | 100,990 | 463,494 | 0 | 463,494 | Actual 2012 | |||||||||||||||||||
62 | Horn Lake Self Storage | 423,595 | 91.8% | 8/31/2013 | TTM 11/30/2013 | 723,754 | 270,786 | 452,968 | 0 | 452,968 | Actual 2012 | |||||||||||||||||||
63 | Alamo Building | 393,864 | 92.8% | 9/30/2013 | TTM 9/30/2013 | 754,618 | 260,895 | 493,723 | 0 | 493,723 | Actual 2012 | |||||||||||||||||||
64 | Triple Crown Plaza | 337,835 | 89.7% | 11/1/2013 | TTM 10/31/2013 | 508,226 | 150,971 | 357,255 | 2,915 | 354,340 | TEM 12/31/2012 | |||||||||||||||||||
65 | Arlington Arms | 279,400 | 83.3% | 11/19/2013 | TTM 11/30/2013 | 826,796 | 478,666 | 348,130 | 0 | 348,130 | Actual 2012 | |||||||||||||||||||
66 | Cervenka Retail Portfolio | 271,999 | 100.0% | Various | Various | 493,921 | 130,158 | 363,763 | 0 | 354,643 | Actual 2012 | |||||||||||||||||||
66.01 | 900 E. Main Street | 147,341 | 100.0% | 10/16/2013 | TTM 11/30/2013 | 250,041 | 69,539 | 180,501 | 0 | 174,381 | Actual 2012 | |||||||||||||||||||
66.02 | Fayette Square | 124,658 | 100.0% | 12/13/2013 | TTM 12/31/2013 | 243,880 | 60,618 | 183,261 | 0 | 180,261 | Actual 2012 | |||||||||||||||||||
67 | Kohl's - Vallejo | 264,146 | 100.0% | 2/1/2014 | Annualized 8 8/31/2013 | 254,705 | 12,735 | 241,970 | 0 | 241,970 | Actual 2012 | |||||||||||||||||||
68 | Security Public Storage - Hayward | 554,187 | 88.5% | 9/30/2013 | TTM 10/31/2013 | 840,506 | 272,132 | 568,374 | 0 | 568,374 | Actual 2012 | |||||||||||||||||||
69 | River Run Plaza | 274,868 | 100.0% | 1/3/2014 | TTM 11/30/2013 | 511,115 | 150,315 | 360,801 | 0 | 360,801 | Actual 2012 | |||||||||||||||||||
70 | Airship Self Storage | 219,972 | 81.3% | 10/31/2013 | TTM 10/31/2013 | 416,019 | 241,201 | 174,818 | 0 | 174,818 | Actual 2012 | |||||||||||||||||||
71 | Heritage Square | 106,325 | 100.0% | 11/1/2013 | TTM 10/31/2013 | 307,354 | 139,717 | 167,638 | 0 | 167,638 | Actual 2012 |
A-1-13
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | |||||||||||||||
1 | AmericasMart | 127,784,789 | 64,098,847 | 63,685,942 | 0 | 63,685,942 | FYE 8/31/2011 | 125,361,298 | 62,054,303 | 63,306,995 | 0 | 63,306,995 | ||||||||||||||||||
2 | PennCap Portfolio | 18,654,969 | 7,322,070 | 11,332,899 | 0 | 11,332,899 | 12/31/2011 (Annualized) | 18,709,853 | 7,158,785 | 11,551,068 | 0 | 11,551,068 | ||||||||||||||||||
2.01 | 3701 Corporate | 1,544,856 | 595,290 | 949,566 | 0 | 949,566 | 12/31/2011 (Annualized) | 1,739,912 | 572,228 | 1,167,684 | 0 | 1,167,684 | ||||||||||||||||||
2.02 | 3773 Corporate | 1,890,026 | 626,918 | 1,263,108 | 0 | 1,263,108 | 12/31/2011 (Annualized) | 1,721,175 | 583,560 | 1,137,615 | 0 | 1,137,615 | ||||||||||||||||||
2.03 | 1605 Valley Center | 1,863,334 | 819,972 | 1,043,362 | 0 | 1,043,362 | 12/31/2011 (Annualized) | 2,016,168 | 858,722 | 1,157,447 | 0 | 1,157,447 | ||||||||||||||||||
2.04 | 1525 Valley Center | 1,202,120 | 619,809 | 582,311 | 0 | 582,311 | 12/31/2011 (Annualized) | 1,084,661 | 506,847 | 577,814 | 0 | 577,814 | ||||||||||||||||||
2.05 | 1560 Valley Center | 1,012,622 | 304,974 | 707,648 | 0 | 707,648 | 12/31/2011 (Annualized) | 905,142 | 358,868 | 546,275 | 0 | 546,275 | ||||||||||||||||||
2.06 | 1550 Valley Center | 856,974 | 222,546 | 634,428 | 0 | 634,428 | 12/31/2011 (Annualized) | 820,356 | 200,789 | 619,568 | 0 | 619,568 | ||||||||||||||||||
2.07 | 1455 Valley Center | 1,147,437 | 321,790 | 825,647 | 0 | 825,647 | 12/31/2011 (Annualized) | 989,801 | 323,726 | 666,075 | 0 | 666,075 | ||||||||||||||||||
2.08 | 1480 Valley Center | 44,558 | 104,818 | -60,260 | 0 | -60,260 | 12/31/2011 (Annualized) | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
2.09 | 1510 Valley Center | 761,430 | 246,694 | 514,736 | 0 | 514,736 | 12/31/2011 (Annualized) | 757,592 | 230,742 | 526,850 | 0 | 526,850 | ||||||||||||||||||
2.10 | 1495 Valley Center | 1,008,457 | 448,481 | 559,976 | 0 | 559,976 | 12/31/2011 (Annualized) | 957,944 | 456,887 | 501,057 | 0 | 501,057 | ||||||||||||||||||
2.11 | 1640 Valley Center | 666,295 | 227,153 | 439,142 | 0 | 439,142 | 12/31/2011 (Annualized) | 684,935 | 234,888 | 450,047 | 0 | 450,047 | ||||||||||||||||||
2.12 | 57 S Commerce | 520,505 | 228,233 | 292,272 | 0 | 292,272 | 12/31/2011 (Annualized) | 535,958 | 220,139 | 315,819 | 0 | 315,819 | ||||||||||||||||||
2.13 | 1650 Valley Center | 65,556 | 185,065 | -119,509 | 0 | -119,509 | 12/31/2011 (Annualized) | 321,566 | 196,985 | 124,581 | 0 | 124,581 | ||||||||||||||||||
2.14 | 89 S Commerce | 419,281 | 163,838 | 255,443 | 0 | 255,443 | 12/31/2011 (Annualized) | 492,585 | 190,622 | 301,964 | 0 | 301,964 | ||||||||||||||||||
2.15 | 1660 Valley Center | 489,109 | 232,255 | 256,854 | 0 | 256,854 | 12/31/2011 (Annualized) | 514,383 | 215,787 | 298,596 | 0 | 298,596 | ||||||||||||||||||
2.16 | 1530 Valley Center | 478,539 | 167,581 | 310,958 | 0 | 310,958 | 12/31/2011 (Annualized) | 441,155 | 143,613 | 297,542 | 0 | 297,542 | ||||||||||||||||||
2.17 | 85 S Commerce | 381,431 | 90,817 | 290,614 | 0 | 290,614 | 12/31/2011 (Annualized) | 392,817 | 88,179 | 304,638 | 0 | 304,638 | ||||||||||||||||||
2.18 | 2196 Avenue C | 389,965 | 113,054 | 276,911 | 0 | 276,911 | 12/31/2011 (Annualized) | 355,455 | 116,514 | 238,941 | 0 | 238,941 | ||||||||||||||||||
2.19 | 2202 Hangar Place | 449,415 | 144,707 | 304,708 | 0 | 304,708 | 12/31/2011 (Annualized) | 415,025 | 156,947 | 258,078 | 0 | 258,078 | ||||||||||||||||||
2.20 | 754 Roble Road | 358,374 | 147,737 | 210,637 | 0 | 210,637 | 12/31/2011 (Annualized) | 344,090 | 151,452 | 192,638 | 0 | 192,638 | ||||||||||||||||||
2.21 | 83 S Commerce | 84,095 | 107,359 | -23,264 | 0 | -23,264 | 12/31/2011 (Annualized) | 120,585 | 79,947 | 40,638 | 0 | 40,638 | ||||||||||||||||||
2.22 | 87 S Commerce | 232,338 | 93,697 | 138,641 | 0 | 138,641 | 12/31/2011 (Annualized) | 234,644 | 95,801 | 138,843 | 0 | 138,843 | ||||||||||||||||||
2.23 | 974 Marcon Blvd | 232,754 | 162,035 | 70,719 | 0 | 70,719 | 12/31/2011 (Annualized) | 239,538 | 152,664 | 86,874 | 0 | 86,874 | ||||||||||||||||||
2.24 | 2201 Hangar Place | 308,300 | 144,321 | 163,979 | 0 | 163,979 | 12/31/2011 (Annualized) | 254,057 | 146,448 | 107,609 | 0 | 107,609 | ||||||||||||||||||
2.25 | 7355 William Avenue | 334,621 | 115,328 | 219,293 | 0 | 219,293 | 12/31/2011 (Annualized) | 382,421 | 118,442 | 263,979 | 0 | 263,979 | ||||||||||||||||||
2.26 | 944 Marcon Blvd | 353,028 | 131,644 | 221,384 | 0 | 221,384 | 12/31/2011 (Annualized) | 342,029 | 135,222 | 206,807 | 0 | 206,807 | ||||||||||||||||||
2.27 | 954 Marcon Blvd | 326,767 | 116,237 | 210,530 | 0 | 210,530 | 12/31/2011 (Annualized) | 321,210 | 115,025 | 206,186 | 0 | 206,186 | ||||||||||||||||||
2.28 | 7277 William Avenue | 251,072 | 101,388 | 149,684 | 0 | 149,684 | 12/31/2011 (Annualized) | 260,277 | 108,833 | 151,445 | 0 | 151,445 | ||||||||||||||||||
2.29 | 2041 Avenue C | 230,186 | 100,521 | 129,665 | 0 | 129,665 | 12/31/2011 (Annualized) | 260,451 | 123,566 | 136,886 | 0 | 136,886 | ||||||||||||||||||
2.30 | 964 Marcon Blvd | 296,047 | 143,245 | 152,802 | 0 | 152,802 | 12/31/2011 (Annualized) | 347,831 | 152,316 | 195,515 | 0 | 195,515 | ||||||||||||||||||
2.31 | 7562 Penn Drive | 280,015 | 82,403 | 197,612 | 0 | 197,612 | 12/31/2011 (Annualized) | 269,813 | 73,263 | 196,550 | 0 | 196,550 | ||||||||||||||||||
2.32 | 764 Roble Road | 175,462 | 12,160 | 163,302 | 0 | 163,302 | 12/31/2011 (Annualized) | 186,285 | 49,770 | 136,515 | 0 | 136,515 | ||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 59,644,331 | 22,997,948 | 36,646,383 | 0 | 36,646,383 | Actual 2011 | 58,006,411 | 23,018,749 | 34,987,662 | 0 | 34,987,662 | ||||||||||||||||||
4 | Westin New York at Times Square - Leased Fee | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | 6,082,272 | 1,578,112 | 4,504,160 | 0 | 4,504,160 | Actual 2011 | 6,119,977 | 1,877,749 | 4,242,228 | 0 | 4,242,228 | ||||||||||||||||||
6 | Williams Center Towers | 8,605,535 | 5,446,264 | 3,159,271 | 0 | 3,159,271 | Actual 2011 | 8,682,649 | 5,391,105 | 3,291,544 | 0 | 3,291,544 | ||||||||||||||||||
7 | FRAPAG Portfolio | 5,763,541 | 2,476,441 | 3,287,100 | 0 | 3,287,100 | Actual 2011 | 5,460,664 | 2,090,272 | 3,370,392 | 0 | 3,370,392 | ||||||||||||||||||
7.01 | Waterview I & II | 2,748,098 | 1,463,370 | 1,284,728 | 0 | 1,284,728 | Actual 2011 | 2,518,032 | 1,285,957 | 1,232,075 | 0 | 1,232,075 | ||||||||||||||||||
7.02 | Northmont Distribution Center | 1,683,554 | 369,887 | 1,313,667 | 0 | 1,313,667 | Actual 2011 | 1,793,883 | 360,856 | 1,433,027 | 0 | 1,433,027 | ||||||||||||||||||
7.03 | Riverpark Distribution Center | 1,331,889 | 643,184 | 688,705 | 0 | 688,705 | Actual 2011 | 1,148,749 | 443,459 | 705,290 | 0 | 705,290 | ||||||||||||||||||
8 | Canadian Pacific Plaza | 5,343,531 | 4,410,887 | 932,644 | 0 | 932,644 | Actual 2011 | 1,938,985 | 1,411,235 | 527,750 | 0 | 527,750 | ||||||||||||||||||
9 | Calidus Student Housing Portfolio | 8,536,298 | 4,872,050 | 3,664,248 | 0 | 3,664,248 | Actual 2011 | 8,134,604 | 4,617,831 | 3,516,773 | 0 | 3,516,773 | ||||||||||||||||||
9.01 | Grove at Jacksonville | 2,245,361 | 1,239,185 | 1,006,176 | 0 | 1,006,176 | Actual 2011 | 1,938,169 | 1,156,642 | 781,527 | 0 | 781,527 | ||||||||||||||||||
9.02 | Grove at Jonesboro | 2,090,416 | 1,018,453 | 1,071,963 | 0 | 1,071,963 | Actual 2011 | 2,203,761 | 975,183 | 1,228,578 | 0 | 1,228,578 | ||||||||||||||||||
9.03 | Grove at Wichita | 1,955,545 | 1,306,941 | 648,604 | 0 | 648,604 | Actual 2011 | 2,020,241 | 1,088,479 | 931,762 | 0 | 931,762 | ||||||||||||||||||
9.04 | Grove at Wichita Falls | 2,244,976 | 1,307,471 | 937,505 | 0 | 937,505 | Actual 2011 | 1,972,433 | 1,397,527 | 574,906 | 0 | 574,906 | ||||||||||||||||||
10 | Caruth Plaza | 4,062,595 | 1,316,910 | 2,745,684 | 0 | 2,745,684 | Actual 2011 | 4,187,951 | 1,183,516 | 3,004,435 | 0 | 3,004,435 | ||||||||||||||||||
11 | Marriott Courtyard - Maui | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
12 | Lantana Cascade | 3,660,853 | 1,437,511 | 2,223,342 | 0 | 2,223,342 | Actual 2011 | 3,426,098 | 1,436,714 | 1,989,384 | 0 | 1,989,384 | ||||||||||||||||||
13 | Museo Apartments | 3,435,418 | 1,517,306 | 1,918,112 | 0 | 1,918,112 | Actual 2011 | 3,153,138 | 1,429,117 | 1,724,021 | 0 | 1,724,021 | ||||||||||||||||||
14 | West Side Mall | 3,769,441 | 1,291,054 | 2,478,387 | 0 | 2,478,387 | Actual 2011 | 3,752,764 | 1,331,132 | 2,421,632 | 0 | 2,421,632 | ||||||||||||||||||
15 | The Pointe at Wellington Green | 3,729,854 | 1,319,671 | 2,410,183 | 0 | 2,410,183 | Actual 2011 | 3,760,259 | 1,263,291 | 2,496,968 | 0 | 2,496,968 | ||||||||||||||||||
16 | 465 Park Avenue Retail Condominium | 736,298 | 1,917,676 | -1,181,378 | 0 | -1,181,378 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 4,767,731 | 3,224,828 | 1,542,903 | 0 | 1,542,903 | 122 | 82 | Actual 2011 | 4,329,746 | 3,146,832 | 1,182,914 | 0 | 1,182,914 | 111 | |||||||||||||||
18 | Hampton Inn - Ameriplex | 3,369,407 | 2,158,312 | 1,211,095 | 0 | 1,211,095 | 112 | 76 | Actual 2011 | 3,060,550 | 2,046,192 | 1,014,358 | 0 | 1,014,358 | 102 | |||||||||||||||
19 | ArciTerra Portfolio | 2,859,507 | 661,532 | 2,197,974 | 0 | 2,197,974 | Actual 2011 | 2,744,689 | 732,685 | 2,012,004 | 0 | 2,012,004 | ||||||||||||||||||
19.01 | Off Dep Pearl MS | 452,753 | 55,641 | 397,112 | 0 | 397,112 | Actual 2011 | 467,951 | 83,155 | 384,797 | 0 | 384,797 | ||||||||||||||||||
19.02 | Michigan Road | 280,291 | 130,532 | 149,759 | 0 | 149,759 | Actual 2011 | 316,477 | 148,244 | 168,233 | 0 | 168,233 | ||||||||||||||||||
19.03 | DG Memphis | 334,356 | 74,695 | 259,661 | 0 | �� | 259,661 | Actual 2011 | 271,483 | 83,929 | 187,554 | 0 | 187,554 | |||||||||||||||||
19.04 | Shoppes at Alabaster | 295,598 | 41,629 | 253,969 | 0 | 253,969 | Actual 2011 | 281,255 | 39,236 | 242,019 | 0 | 242,019 | ||||||||||||||||||
19.05 | Festival Montgomery | 153,038 | 41,410 | 111,629 | 0 | 111,629 | Actual 2011 | 124,341 | 40,089 | 84,252 | 0 | 84,252 | ||||||||||||||||||
19.06 | Walcent Kendallville IN | 234,349 | 65,638 | 168,711 | 0 | 168,711 | Actual 2011 | 231,532 | 64,888 | 166,644 | 0 | 166,644 | ||||||||||||||||||
19.07 | HD McAllen TX | 255,945 | 42,688 | 213,256 | 0 | 213,256 | Actual 2011 | 190,246 | 62,341 | 127,906 | 0 | 127,906 | ||||||||||||||||||
19.08 | MW Nashville TN | 199,561 | 28,658 | 170,903 | 0 | 170,903 | Actual 2011 | 214,702 | 29,997 | 184,705 | 0 | 184,705 | ||||||||||||||||||
19.09 | OS MT Pleasant IA | 243,736 | 91,286 | 152,450 | 0 | 152,450 | Actual 2011 | 238,374 | 95,106 | 143,268 | 0 | 143,268 | ||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | 163,645 | 30,342 | 133,303 | 0 | 133,303 | Actual 2011 | 159,103 | 29,397 | 129,706 | 0 | 129,706 | ||||||||||||||||||
19.11 | Walcent Plainwell MI | 95,177 | 23,870 | 71,306 | 0 | 71,306 | Actual 2011 | 100,740 | 24,432 | 76,308 | 0 | 76,308 | ||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | 151,058 | 35,144 | 115,914 | 0 | 115,914 | Actual 2011 | 148,485 | 31,872 | 116,613 | 0 | 116,613 | ||||||||||||||||||
20 | Coral Walk | 2,529,680 | 512,479 | 2,017,201 | 0 | 2,017,201 | Actual 2011 | 2,433,128 | 502,202 | 1,930,926 | 0 | 1,930,926 | ||||||||||||||||||
21 | Sterling Pointe Apartments | 2,339,865 | 838,765 | 1,501,100 | 0 | 1,501,100 | Actual 2011 | 2,507,374 | 863,128 | 1,644,246 | 0 | 1,644,246 | ||||||||||||||||||
22 | Camelot Village MHC | 3,039,960 | 922,465 | 2,117,495 | 0 | 2,117,495 | Actual 2011 | 2,983,342 | 880,358 | 2,102,984 | 0 | 2,102,984 | ||||||||||||||||||
23 | Madison at Woodview | 2,821,131 | 1,459,966 | 1,361,165 | 0 | 1,361,165 | Actual 2011 | 2,687,139 | 1,384,195 | 1,302,944 | 0 | 1,302,944 | ||||||||||||||||||
24 | Georgia Multifamily Portfolio | 6,450,553 | 4,161,266 | 2,289,287 | 0 | 2,289,287 | Actual 2011 | 6,620,300 | 4,022,000 | 2,598,299 | 0 | 2,598,299 | ||||||||||||||||||
24.01 | Pinnacle West | 1,586,656 | 961,384 | 625,272 | 0 | 625,272 | Actual 2011 | 1,641,121 | 922,662 | 718,459 | 0 | 718,459 | ||||||||||||||||||
24.02 | Hidden Oaks | 1,290,544 | 913,377 | 377,167 | 0 | 377,167 | Actual 2011 | 1,383,160 | 843,393 | 539,767 | 0 | 539,767 | ||||||||||||||||||
24.03 | Lake of the Woods | 1,332,089 | 952,477 | 379,612 | 0 | 379,612 | Actual 2011 | 1,293,439 | 996,941 | 296,498 | 0 | 296,498 | ||||||||||||||||||
24.04 | Wellston Ridge | 853,485 | 510,436 | 343,049 | 0 | 343,049 | Actual 2011 | 928,024 | 463,558 | 464,466 | 0 | 464,466 | ||||||||||||||||||
24.05 | Oakdale Villas | 778,100 | 438,276 | 339,824 | 0 | 339,824 | Actual 2011 | 751,092 | 422,847 | 328,245 | 0 | 328,245 | ||||||||||||||||||
24.06 | Northcrest | 609,679 | 385,316 | 224,363 | 0 | 224,363 | Actual 2011 | 623,463 | 372,600 | 250,863 | 0 | 250,863 | ||||||||||||||||||
25 | Hickory Hills MHC | 2,220,772 | 675,057 | 1,545,715 | 0 | 1,545,715 | Actual 2011 | 2,253,710 | 684,205 | 1,569,505 | 0 | 1,569,505 | ||||||||||||||||||
26 | Oliver Multifamily Portfolio | 2,765,131 | 1,207,396 | 1,557,735 | 0 | 1,557,735 | Actual 2011 | 2,753,403 | 1,245,523 | 1,507,879 | 0 | 1,507,879 | ||||||||||||||||||
26.01 | Tropicana | 454,375 | 205,957 | 248,418 | 0 | 248,418 | Actual 2011 | 467,642 | 224,622 | 243,020 | 0 | 243,020 | ||||||||||||||||||
26.02 | Railview | 405,467 | 154,806 | 250,661 | 0 | 250,661 | Actual 2011 | 403,834 | 163,799 | 240,035 | 0 | 240,035 | ||||||||||||||||||
26.03 | Linderhof | 354,030 | 169,001 | 185,029 | 0 | 185,029 | Actual 2011 | 366,146 | 191,392 | 174,754 | 0 | 174,754 | ||||||||||||||||||
26.04 | Piedmont Manor | 288,873 | 109,513 | 179,360 | 0 | 179,360 | Actual 2011 | 266,752 | 106,315 | 160,436 | 0 | 160,436 | ||||||||||||||||||
26.05 | Spirit Mountain | 248,403 | 100,067 | 148,336 | 0 | 148,336 | Actual 2011 | 259,623 | 105,462 | 154,161 | 0 | 154,161 | ||||||||||||||||||
26.06 | Oak Hills | 343,600 | 148,634 | 194,966 | 0 | 194,966 | Actual 2011 | 346,471 | 140,054 | 206,417 | 0 | 206,417 | ||||||||||||||||||
26.07 | Harborview | 224,745 | 94,061 | 130,684 | 0 | 130,684 | Actual 2011 | 209,853 | 98,237 | 111,616 | 0 | 111,616 | ||||||||||||||||||
26.08 | Etna Woods | 232,301 | 137,091 | 95,210 | 0 | 95,210 | Actual 2011 | 228,209 | 127,256 | 100,953 | 0 | 100,953 | ||||||||||||||||||
26.09 | Billings View | 213,337 | 88,267 | 125,070 | 0 | 125,070 | Actual 2011 | 204,874 | 88,386 | 116,488 | 0 | 116,488 | ||||||||||||||||||
27 | Residence Inn - Mystic CT | 4,557,621 | 2,857,469 | 1,700,152 | 0 | 1,700,152 | 112 | 92 | Actual 2011 | 4,596,582 | 2,821,821 | 1,774,761 | 0 | 1,774,761 | 112 | |||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | 8,756,141 | 6,617,056 | 2,139,085 | 350,246 | 1,788,839 | 99 | 64 | Actual 2011 | 8,902,871 | 6,845,676 | 2,057,195 | 356,115 | 1,701,080 | 96 | |||||||||||||||
28.01 | Holiday Inn Fairborn | 5,285,875 | 4,113,295 | 1,172,580 | 211,435 | 961,145 | 94 | 57 | Actual 2011 | 5,516,417 | 4,319,847 | 1,196,570 | 220,657 | 975,913 | 93 | |||||||||||||||
28.02 | Homewood Suites Fairborn | 3,470,266 | 2,503,761 | 966,505 | 138,811 | 827,694 | 106 | 76 | Actual 2011 | 3,386,454 | 2,525,829 | 860,625 | 135,458 | 725,167 | 101 | |||||||||||||||
29 | Sanctuary Beach Resort | 4,290,716 | 2,674,665 | 1,616,051 | 0 | 1,616,051 | 216 | 167 | Actual 2011 | 4,089,303 | 2,624,036 | 1,465,267 | 0 | 1,465,267 | 200 | |||||||||||||||
30 | Clinton MHC | 2,907,179 | 797,395 | 2,109,784 | 0 | 2,109,784 | Actual 2011 | 2,859,091 | 717,322 | 2,141,769 | 0 | 2,141,769 | ||||||||||||||||||
31 | Hilton Garden Inn - Rockford | 5,308,119 | 3,322,887 | 1,985,232 | 0 | 1,985,232 | 120 | 94 | Actual 2011 | 4,531,262 | 3,041,201 | 1,490,061 | 0 | 1,490,061 | 111 | |||||||||||||||
32 | Baton Rouge MF Portfolio | 3,793,964 | 2,238,199 | 1,555,765 | 0 | 1,555,765 | Actual 2011 | 3,801,133 | 2,053,891 | 1,747,242 | 0 | 1,747,242 |
A-1-14
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Second Most Recent Revenues ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | |||||||||||||||
32.01 | Park East | 1,237,705 | 725,169 | 512,536 | 0 | 512,536 | Actual 2011 | 1,229,192 | 647,342 | 581,850 | 0 | 581,850 | ||||||||||||||||||
32.02 | Bellemont Victoria I | 1,336,949 | 773,564 | 563,385 | 0 | 563,385 | Actual 2011 | 1,372,074 | 754,590 | 617,484 | 0 | 617,484 | ||||||||||||||||||
32.03 | Bellemont Victoria II | 1,219,310 | 739,465 | 479,845 | 0 | 479,845 | Actual 2011 | 1,199,867 | 651,959 | 547,908 | 0 | 547,908 | ||||||||||||||||||
33 | Westridge Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | 2,343,407 | 1,067,539 | 1,275,868 | 0 | 1,275,868 | Actual 2011 | 2,085,032 | 777,929 | 1,307,103 | 0 | 1,307,103 | ||||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | 498,329 | 162,547 | 335,782 | 0 | 335,782 | Actual 2011 | 483,342 | 130,278 | 353,064 | 0 | 353,064 | ||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | 606,164 | 236,301 | 369,863 | 0 | 369,863 | Actual 2011 | 684,376 | 248,042 | 436,334 | 0 | 436,334 | ||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | 470,430 | 206,228 | 264,202 | 0 | 264,202 | Actual 2011 | 545,220 | 200,158 | 345,062 | 0 | 345,062 | ||||||||||||||||||
34.04 | Value Self Storage - Holiday | 483,022 | 285,459 | 197,564 | 0 | 197,564 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | 285,462 | 177,004 | 108,458 | 0 | 108,458 | Actual 2011 | 372,094 | 199,450 | 172,643 | 0 | 172,643 | ||||||||||||||||||
35 | Hampton Inn Austin | 3,637,141 | 2,163,948 | 1,473,193 | 145,486 | 1,327,707 | 115 | 81 | Actual 2011 | 3,453,695 | 1,919,972 | 1,533,723 | 138,148 | 1,395,575 | 108 | |||||||||||||||
36 | Crye Portfolio | 1,892,861 | 640,656 | 1,252,205 | 0 | 1,252,205 | Actual 2011 | 1,715,286 | 600,590 | 1,114,696 | 0 | 1,114,696 | ||||||||||||||||||
36.01 | Cool Springs | 547,398 | 164,148 | 383,250 | 0 | 383,250 | Actual 2011 | 488,474 | 165,190 | 323,284 | 0 | 323,284 | ||||||||||||||||||
36.02 | Gunbarrel | 413,572 | 150,143 | 263,429 | 0 | 263,429 | Actual 2011 | 448,790 | 141,650 | 307,140 | 0 | 307,140 | ||||||||||||||||||
36.03 | 1200 Market | 329,499 | 117,006 | 212,493 | 0 | 212,493 | Actual 2011 | 318,399 | 109,881 | 208,519 | 0 | 208,519 | ||||||||||||||||||
36.04 | Peachtree | 249,260 | 82,001 | 167,259 | 0 | 167,259 | Actual 2011 | 133,240 | 81,229 | 52,011 | 0 | 52,011 | ||||||||||||||||||
36.05 | Ooltewah | 252,574 | 76,768 | 175,806 | 0 | 175,806 | Actual 2011 | 241,643 | 71,479 | 170,163 | 0 | 170,163 | ||||||||||||||||||
36.06 | Alpharetta | 100,558 | 50,590 | 49,968 | 0 | 49,968 | Actual 2011 | 84,740 | 31,161 | 53,579 | 0 | 53,579 | ||||||||||||||||||
37 | Greene Crossing Shopping Center | 1,459,015 | 327,954 | 1,131,061 | 0 | 1,131,061 | Actual 2011 | 1,408,209 | 333,885 | 1,074,324 | 0 | 1,074,324 | ||||||||||||||||||
38 | Security Public Storage - Daly City | 1,375,657 | 360,013 | 1,015,644 | 0 | 1,015,644 | Actual 2011 | 1,288,175 | 361,271 | 926,904 | 0 | 926,904 | ||||||||||||||||||
39 | College Square | 654,562 | 416,288 | 238,274 | 0 | 238,274 | Actual 2011 | 720,792 | 400,465 | 320,327 | 0 | 320,327 | ||||||||||||||||||
40 | Nogales Plaza | 1,517,783 | 468,760 | 1,049,023 | 65,512 | 983,511 | Actual 2011 | 1,453,664 | 438,325 | 1,015,339 | 28,530 | 986,809 | ||||||||||||||||||
41 | HIE Houston West | 2,293,488 | 973,207 | 1,320,282 | 139,073 | 1,181,209 | 102 | 64 | Actual 2011 | 1,791,808 | 889,577 | 902,232 | 0 | 902,232 | 101 | |||||||||||||||
42 | Security Public Storage - San Francisco | 1,198,257 | 382,262 | 815,995 | 0 | 815,995 | Actual 2011 | 1,135,820 | 363,703 | 772,117 | 0 | 772,117 | ||||||||||||||||||
43 | Staybridge Suites - Omaha | 2,382,138 | 1,441,778 | 940,360 | 95,286 | 845,074 | 92 | 63 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||
44 | HIE Ashland | 1,944,331 | 816,664 | 1,127,667 | 0 | 1,127,667 | 95 | 74 | Actual 2011 | 1,854,728 | 902,597 | 952,131 | 0 | 952,131 | 90 | |||||||||||||||
45 | Bayside Village Center | 875,810 | 167,926 | 707,884 | 0 | 707,884 | Actual 2011 | 896,713 | 177,156 | 719,557 | 0 | 719,557 | ||||||||||||||||||
46 | Best Western Plus - Miramar | 2,050,133 | 1,071,377 | 978,756 | 0 | 978,756 | 86 | 52 | Actual 2011 | 1,814,726 | 985,652 | 829,074 | 0 | 829,074 | 86 | |||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 2,829,798 | 1,625,585 | 1,204,213 | 0 | 1,204,213 | 127 | 97 | Actual 2011 | 2,625,388 | 1,535,967 | 1,089,421 | 0 | 1,089,421 | 119 | |||||||||||||||
48 | h.h. gregg - Boca Raton | 940,757 | 235,576 | 705,181 | 0 | 705,181 | Actual 2011 | 942,751 | 235,151 | 707,600 | 0 | 707,600 | �� | |||||||||||||||||
49 | Bingham Office III | 1,517,916 | 932,836 | 585,080 | 0 | 585,080 | Actual 2011 | 1,223,969 | 824,727 | 399,242 | 0 | 399,242 | ||||||||||||||||||
50 | King City Square | 924,320 | 281,508 | 642,812 | 0 | 642,812 | Actual 2010 | 941,704 | 278,967 | 662,737 | 0 | 662,737 | ||||||||||||||||||
51 | South Park Office Center | 625,812 | 299,941 | 325,870 | 0 | 325,870 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
52 | Hampton Inn - Northwest | 2,588,780 | 1,760,280 | 828,500 | 0 | 828,500 | 102 | 63 | Actual 2011 | 2,178,269 | 1,553,758 | 624,511 | 0 | 624,511 | 94 | |||||||||||||||
53 | La Quinta - Old Town | 2,318,548 | 1,392,043 | 926,505 | 0 | 926,505 | 99 | 74 | Actual 2011 | 2,052,104 | 1,312,707 | 739,397 | 0 | 739,397 | 87 | |||||||||||||||
54 | Westgate Commons | 803,358 | 349,579 | 453,779 | 0 | 453,779 | Actual 2011 | 729,596 | 373,608 | 355,988 | 0 | 355,988 | ||||||||||||||||||
55 | River Oaks - Acquisition | 927,362 | 366,493 | 560,869 | 0 | 560,869 | Actual 2011 | 876,096 | 371,054 | 505,042 | 0 | 505,042 | ||||||||||||||||||
56 | CVS Marietta | 424,224 | 0 | 424,224 | 0 | 424,224 | Actual 2011 | 424,224 | 0 | 424,224 | 0 | 424,224 | ||||||||||||||||||
57 | Great Lakes Plaza | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
58 | Hamilton Crossings | 629,846 | 236,029 | 393,816 | 0 | 393,816 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
59 | Comfort Suites Houston | 1,428,388 | 849,994 | 578,394 | 57,136 | 521,258 | 85 | 59 | Actual 2011 | 1,091,342 | 681,752 | 409,589 | 43,654 | 365,936 | 86 | |||||||||||||||
60 | Aramore Retail | 466,697 | 121,704 | 344,993 | 17,177 | 327,816 | Actual 2011 | 467,622 | 137,663 | 329,959 | 13,611 | 316,348 | ||||||||||||||||||
61 | Eliot Rent-A-Center | 547,389 | 116,164 | 431,225 | 0 | 431,225 | Actual 2011 | 534,120 | 125,765 | 408,355 | 0 | 408,355 | ||||||||||||||||||
62 | Horn Lake Self Storage | 666,258 | 260,291 | 405,968 | 0 | 405,968 | Actual 2011 | 600,537 | 239,691 | 360,847 | 0 | 360,847 | ||||||||||||||||||
63 | Alamo Building | 769,519 | 267,961 | 501,558 | 0 | 501,558 | Actual 2011 | 712,289 | 277,809 | 434,481 | 0 | 434,481 | ||||||||||||||||||
64 | Triple Crown Plaza | 441,951 | 118,642 | 323,309 | 2,500 | 320,809 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||||||
65 | Arlington Arms | 802,361 | 510,018 | 292,343 | 0 | 292,343 | Actual 2011 | 780,730 | 511,834 | 268,896 | 0 | 268,896 | ||||||||||||||||||
66 | Cervenka Retail Portfolio | 444,914 | 86,681 | 358,233 | 0 | 328,233 | Actual 2011 | 351,406 | 97,675 | 253,731 | 0 | 252,111 | ||||||||||||||||||
66.01 | 900 E. Main Street | 197,944 | 25,209 | 172,735 | 0 | 172,735 | Actual 2011 | 98,833 | 24,322 | 74,510 | 0 | 72,890 | ||||||||||||||||||
66.02 | Fayette Square | 246,970 | 61,472 | 185,498 | 0 | 155,498 | Actual 2011 | 252,573 | 73,352 | 179,221 | 0 | 179,221 | ||||||||||||||||||
67 | Kohl's - Vallejo | 254,705 | 12,736 | 241,969 | 0 | 241,969 | Actual 2011 | 254,705 | 12,715 | 241,990 | 0 | 241,990 | ||||||||||||||||||
68 | Security Public Storage - Hayward | 742,006 | 259,875 | 482,131 | 0 | 482,131 | Actual 2011 | 705,569 | 269,036 | 436,533 | 0 | 436,533 | ||||||||||||||||||
69 | River Run Plaza | 478,772 | 143,440 | 335,332 | 0 | 335,332 | Actual 2011 | 495,003 | 192,217 | 302,786 | 0 | 302,786 | ||||||||||||||||||
70 | Airship Self Storage | 359,612 | 211,836 | 147,777 | 0 | 147,777 | Actual 2011 | 318,379 | 231,237 | 87,142 | 0 | 87,142 | ||||||||||||||||||
71 | Heritage Square | 302,944 | 149,240 | 153,704 | 6,807 | 146,897 | Actual 2011 | 239,492 | 137,863 | 101,629 | 4,554 | 97,075 |
A-1-15
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(8)(9)(11) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name(8)(9) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | |||||||||||
1 | AmericasMart | N | ||||||||||||||||||||
2 | PennCap Portfolio | N | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
2.01 | 3701 Corporate | N | Fisher Clinical Services | 12,028 | 16.0% | 11/30/2017 | Mass Mutual Life Insurance | 8,733 | 11.6% | 1/31/2019 | ||||||||||||
2.02 | 3773 Corporate | N | Aesculap, Inc. | 55,700 | 78.5% | 8/31/2022 | Familywize Community Svcs Inc | 4,367 | 6.2% | 8/31/2014 | ||||||||||||
2.03 | 1605 Valley Center | N | Easton Hospital | 46,522 | 49.0% | 5/31/2019 | IMS Health, Inc. | 15,821 | 16.7% | 10/31/2016 | ||||||||||||
2.04 | 1525 Valley Center | N | Concannon, Miller & Co. P.C. | 27,734 | 37.0% | 10/31/2022 | The Guardian Life Ins. Co. | 22,000 | 29.3% | 1/31/2018 | ||||||||||||
2.05 | 1560 Valley Center | N | Lehigh Valley Academy | 51,400 | 100.0% | 8/31/2023 | ||||||||||||||||
2.06 | 1550 Valley Center | N | Lehigh Valley Academy | 35,230 | 81.2% | 8/31/2023 | Nobel Learning Communities | 8,170 | 18.8% | 6/30/2017 | ||||||||||||
2.07 | 1455 Valley Center | N | Life Ins Company Of N America | 41,918 | 77.5% | 10/31/2016 | Central Penn Inc | 5,700 | 10.5% | 5/31/2016 | ||||||||||||
2.08 | 1480 Valley Center | N | Flowserve US Inc | 51,793 | 100.0% | 12/31/2022 | ||||||||||||||||
2.09 | 1510 Valley Center | N | Visiting Nurses Association | 22,408 | 46.5% | 12/31/2016 (16,555 sqft) 1/31/2015 (5,853 sqft) | Volt Information Services Inc | 7,265 | 15.1% | 6/30/2015 | ||||||||||||
2.10 | 1495 Valley Center | N | Marshall, Dennehey, Warner | 12,490 | 28.5% | 8/31/2014 | HCSC-Blood Center | 11,901 | 27.2% | 2/28/2014 | ||||||||||||
2.11 | 1640 Valley Center | N | Lehigh Valley Academy | 25,539 | 82.8% | 8/31/2023 | Bonsall Shafferman Architec | 5,311 | 17.2% | 10/31/2017 | ||||||||||||
2.12 | 57 S Commerce | N | Kids In Cooperation Development | 22,800 | 29.8% | 5/31/2014 | Office Basics Inc | 10,000 | 13.1% | 2/28/2015 | ||||||||||||
2.13 | 1650 Valley Center | N | Lehigh Valley Academy | 29,240 | 100.0% | 8/31/2023 (22,491 sqft) 8/31/2018 (6,749 sqft) | ||||||||||||||||
2.14 | 89 S Commerce | N | Communications Data Svcs Inc | 25,090 | 58.1% | 11/30/2015 | Allcare Medical SNJ LLC | 8,510 | 19.7% | 10/31/2018 | ||||||||||||
2.15 | 1660 Valley Center | N | PNC Bank National Association | 9,544 | 34.7% | 5/31/2017 | Stratix Systems Inc. | 4,980 | 18.1% | 5/31/2015 | ||||||||||||
2.16 | 1530 Valley Center | N | Berkheimer Outsourcing Inc | 46,400 | 100.0% | 12/31/2020 | ||||||||||||||||
2.17 | 85 S Commerce | N | The Guardian Life Insurance Co | 15,210 | 72.0% | 1/31/2017 | St.Luke's Hospital Of PA | 5,909 | 28.0% | 3/31/2016 | ||||||||||||
2.18 | 2196 Avenue C | N | Lehigh University | 31,140 | 100.0% | 6/30/2016 | ||||||||||||||||
2.19 | 2202 Hangar Place | N | The Wasserstrom Company | 66,495 | 100.0% | 6/30/2014 | ||||||||||||||||
2.20 | 754 Roble Road | N | National Museum Of Industrial History | 9,600 | 20.5% | 6/30/2015 | Wb Mason Co. Inc. | 9,600 | 20.5% | 7/31/2015 | ||||||||||||
2.21 | 83 S Commerce | N | St.Lukes Hospital Of Bethlehem | 5,565 | 28.9% | 5/31/2016 | Humanworks Affiliates, Inc. | 4,870 | 25.3% | 12/31/2017 | ||||||||||||
2.22 | 87 S Commerce | N | St Luke's Hospital | 9,705 | 42.8% | 2/28/2014 | The Perry Law Firm LLC | 3,100 | 13.7% | 12/30/2016 | ||||||||||||
2.23 | 974 Marcon Blvd | N | XO Communications | 11,600 | 29.6% | 12/31/2018 | PA Cyber Charter School | 2,450 | 6.3% | 8/31/2017 | ||||||||||||
2.24 | 2201 Hangar Place | N | Sterling Starlifts Inc | 32,045 | 61.3% | 7/31/2018 | Duggan & Marcon Inc | 20,255 | 38.7% | 6/30/2017 | ||||||||||||
2.25 | 7355 William Avenue | N | Teco-Westinghouse Motor | 24,340 | 56.1% | 9/30/2016 | Otis Elevator Company | 4,800 | 11.1% | 3/31/2015 | ||||||||||||
2.26 | 944 Marcon Blvd | N | Telerx Marketing Inc (Dark - Merck Credit) | 20,820 | 54.2% | 8/31/2019 | Centimark Corporation | 8,880 | 23.1% | 3/31/2017 | ||||||||||||
2.27 | 954 Marcon Blvd | N | Telerx Marketing Inc | 30,140 | 100.0% | 8/31/2019 | ||||||||||||||||
2.28 | 7277 William Avenue | N | Akrion Systems LLC | 14,640 | 35.7% | 9/30/2016 | American Courier Company Inc | 9,600 | 23.4% | 7/31/2017 | ||||||||||||
2.29 | 2041 Avenue C | N | Pennoni Associates Inc | 16,000 | 52.6% | 6/30/2017 | Apria Healthcare Inc | 9,600 | 31.6% | 8/31/2016 | ||||||||||||
2.30 | 964 Marcon Blvd | N | Recover Care | 7,800 | 19.9% | 8/31/2015 | Pilot Air Freight Corp | 6,400 | 16.3% | 5/31/2018 | ||||||||||||
2.31 | 7562 Penn Drive | N | John Deere Landscapes | 9,000 | 33.4% | 6/30/2014 | Motion Industries Inc | 5,000 | 18.6% | 10/31/2015 | ||||||||||||
2.32 | 764 Roble Road | N | Trugreen Limited Partnership | 21,860 | 100.0% | 9/30/2018 | ||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | N | Loews Theatres | 110,000 | 8.5% | 12/31/2020 | Burlington Coat Factory | 80,259 | 6.2% | 1/31/2015 | ||||||||||||
4 | Westin New York at Times Square - Leased Fee | N | ||||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | N | Commodity Forwarders | 19,400 | 2.6% | 5/31/2018 | General MRO | 15,600 | 2.1% | 12/31/2014 | ||||||||||||
6 | Williams Center Towers | N | Samson Investment Company | 266,029 | 34.7% | 5/31/2025 | BOKF, NA | 51,171 | 6.7% | 3/31/2019 | ||||||||||||
7 | FRAPAG Portfolio | N | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
7.01 | Waterview I & II | N | Reynolds Smith & Hills | 62,995 | 38.7% | 3/31/2019 | Availity | 49,308 | 30.3% | 8/31/2017 | ||||||||||||
7.02 | Northmont Distribution Center | N | Rockwell Collins Satellite | 108,707 | 46.0% | 10/31/2019 | Duravit USA Inc. | 58,707 | 24.9% | 6/30/2017 | ||||||||||||
7.03 | Riverpark Distribution Center | N | Turnkey Project Services | 95,282 | 31.7% | 9/30/2018 | Freeman Decorating Services | 90,141 | 30.0% | 5/31/2021 | ||||||||||||
8 | Canadian Pacific Plaza | N | Soo Line Railroad Company | 92,289 | 23.4% | 8/31/2027 | Nilan Johnson Lewis PA | 77,059 | 19.6% | 2/29/2020 | ||||||||||||
9 | Calidus Student Housing Portfolio | N | ||||||||||||||||||||
9.01 | Grove at Jacksonville | N | ||||||||||||||||||||
9.02 | Grove at Jonesboro | N | ||||||||||||||||||||
9.03 | Grove at Wichita | N | ||||||||||||||||||||
9.04 | Grove at Wichita Falls | N | ||||||||||||||||||||
10 | Caruth Plaza | N | Sports Authority | 58,100 | 28.2% | 1/31/2019 | Bed Bath Beyond | 53,500 | 25.9% | 1/31/2026 | ||||||||||||
11 | Marriott Courtyard - Maui | NAV | N | |||||||||||||||||||
12 | Lantana Cascade | N | ||||||||||||||||||||
13 | Museo Apartments | N | ||||||||||||||||||||
14 | West Side Mall | N | Lowe's | 137,933 | 32.8% | 1/12/2027 | Price Chopper | 69,925 | 16.6% | 8/31/2024 | ||||||||||||
15 | The Pointe at Wellington Green | N | LA Fitness | 41,000 | 34.5% | 11/30/2018 | Saito's Japanese | 7,156 | 6.0% | 11/30/2023 | ||||||||||||
16 | 465 Park Avenue Retail Condominium | Y | Manhattan ASC, LLC | 13,312 | 34.0% | 1/31/2030 | ||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 74 | N | |||||||||||||||||||
18 | Hampton Inn - Ameriplex | 69 | N | |||||||||||||||||||
19 | ArciTerra Portfolio | N | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
19.01 | Off Dep Pearl MS | N | Office Depot #2121 | 20,060 | 66.7% | 12/31/2015 | Hibbett Sporting Goods #298 | 5,000 | 16.6% | 4/30/2014 | ||||||||||||
19.02 | Michigan Road | N | Dolgencorp, Inc | 10,250 | 35.8% | 7/31/2015 | Bureau of Motor Vehicles B#233 | 6,000 | 21.0% | 9/30/2021 | ||||||||||||
19.03 | DG Memphis | N | Dollar General #10911 | 8,400 | 43.8% | 11/30/2014 | Beauty Land | 6,000 | 31.3% | 10/31/2020 | ||||||||||||
19.04 | Shoppes at Alabaster | N | The Mattress Firm #5501 | 5,145 | 42.9% | 7/31/2014 | Cingular Wireless | 3,000 | 25.0% | 6/30/2017 | ||||||||||||
19.05 | Festival Montgomery | N | Montgomery Mattress, LLC | 4,500 | 37.5% | 6/30/2018 | Sri Shiva/Salsarita's | 2,944 | 24.5% | 11/30/2016 | ||||||||||||
19.06 | Walcent Kendallville IN | N | Sleep Solutions | 6,570 | 45.3% | 12/31/2018 | Shoe Show Inc | 3,139 | 21.7% | 8/31/2015 | ||||||||||||
19.07 | HD McAllen TX | N | CiCi's Pizza #39 | 4,500 | 37.5% | 6/30/2015 | Bru Coffee & Tea | 1,800 | 15.0% | 1/31/2019 | ||||||||||||
19.08 | MW Nashville TN | N | The Men's Wearhouse | 5,000 | 68.7% | 2/29/2016 | T Mobile | 2,281 | 31.3% | 5/31/2015 | ||||||||||||
19.09 | OS MT Pleasant IA | N | Orscheln Farm & Home | 28,595 | 55.6% | 4/5/2021 | Specialty Retailers/Peebles | 15,694 | 30.5% | 1/31/2018 | ||||||||||||
19.10 | Arciterra Walcent Greenville AL | N | Rent A Center #02867 | 3,850 | 39.9% | 2/29/2016 | Cellular Sales of Knoxville | 3,602 | 37.3% | 9/30/2015 | ||||||||||||
19.11 | Walcent Plainwell MI | N | Plainwell Mattress, LLC | 6,060 | 86.5% | 12/31/2019 | Gamestop #3230 | 943 | 13.5% | 1/31/2014 | ||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | N | Sleep Solutions | 2,400 | 40.0% | 1/31/2019 | Big Easy Cajun Creole | 1,200 | 20.0% | 2/28/2019 | ||||||||||||
20 | Coral Walk | N | Sports Authority | 40,228 | 39.2% | 1/31/2018 | Staples | 20,388 | 19.9% | 12/31/2017 | ||||||||||||
21 | Sterling Pointe Apartments | N | ||||||||||||||||||||
22 | Camelot Village MHC | N | ||||||||||||||||||||
23 | Madison at Woodview | N | ||||||||||||||||||||
24 | Georgia Multifamily Portfolio | N | ||||||||||||||||||||
24.01 | Pinnacle West | N | ||||||||||||||||||||
24.02 | Hidden Oaks | N | ||||||||||||||||||||
24.03 | Lake of the Woods | N | ||||||||||||||||||||
24.04 | Wellston Ridge | N | ||||||||||||||||||||
24.05 | Oakdale Villas | N | ||||||||||||||||||||
24.06 | Northcrest | N | ||||||||||||||||||||
25 | Hickory Hills MHC | N | ||||||||||||||||||||
26 | Oliver Multifamily Portfolio | N | ||||||||||||||||||||
26.01 | Tropicana | N | ||||||||||||||||||||
26.02 | Railview | N | ||||||||||||||||||||
26.03 | Linderhof | N | ||||||||||||||||||||
26.04 | Piedmont Manor | N | ||||||||||||||||||||
26.05 | Spirit Mountain | N | ||||||||||||||||||||
26.06 | Oak Hills | N | ||||||||||||||||||||
26.07 | Harborview | N | ||||||||||||||||||||
26.08 | Etna Woods | N | ||||||||||||||||||||
26.09 | Billings View | N | ||||||||||||||||||||
27 | Residence Inn - Mystic CT | 93 | N | |||||||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | 64 | N | |||||||||||||||||||
28.01 | Holiday Inn Fairborn | 58 | N | |||||||||||||||||||
28.02 | Homewood Suites Fairborn | 74 | N | |||||||||||||||||||
29 | Sanctuary Beach Resort | 160 | N | |||||||||||||||||||
30 | Clinton MHC | N | ||||||||||||||||||||
31 | Hilton Garden Inn - Rockford | 81 | N | |||||||||||||||||||
32 | Baton Rouge MF Portfolio | N |
A-1-16
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(8)(9)(11) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name(8)(9) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | |||||||||||
32.01 | Park East | N | ||||||||||||||||||||
32.02 | Bellemont Victoria I | N | ||||||||||||||||||||
32.03 | Bellemont Victoria II | N | ||||||||||||||||||||
33 | Westridge Apartments | N | ||||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | N | ||||||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | N | ||||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | N | ||||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | N | ||||||||||||||||||||
34.04 | Value Self Storage - Holiday | N | ||||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | N | ||||||||||||||||||||
35 | Hampton Inn Austin | 76 | N | |||||||||||||||||||
36 | Crye Portfolio | N | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
36.01 | Cool Springs | N | Crye Leike Realtors | 9,576 | 34.9% | 12/31/2028 | Medeiros Dance Studio | 5,565 | 20.3% | 11/2/2016 | ||||||||||||
36.02 | Gunbarrel | N | Crye Leike South, Inc. | 14,051 | 57.2% | 12/31/2028 | Scenic City Podiatry | 2,250 | 9.2% | 6/30/2021 | ||||||||||||
36.03 | 1200 Market | N | Crye Leike Realtors | 9,751 | 57.2% | 12/31/2028 | HDR Engineering, Inc. | 3,055 | 17.9% | 2/28/2015 | ||||||||||||
36.04 | Peachtree | N | American Body Works | 6,000 | 38.1% | 8/31/2015 | Crye Leike-South | 5,049 | 32.1% | 12/31/2028 | ||||||||||||
36.05 | Ooltewah | N | Crye Leike-Realtors | 7,552 | 61.9% | 12/31/2028 | William Reynolds, DMD | 1,673 | 13.7% | 6/30/2014 | ||||||||||||
36.06 | Alpharetta | N | Crye Leike-South | 3,944 | 45.1% | 12/31/2028 | Secure Bancard | 2,000 | 22.9% | 3/31/2017 | ||||||||||||
37 | Greene Crossing Shopping Center | N | Fitworks Holding LLC | 25,000 | 27.5% | 8/31/2016 | Hancock Fabricks Inc | 10,464 | 11.5% | 12/31/2016 | ||||||||||||
38 | Security Public Storage - Daly City | N | ||||||||||||||||||||
39 | College Square | N | Hobby Lobby | 55,245 | 47.7% | 8/31/2022 | Planet Fitness | 25,755 | 22.2% | 11/30/2023 | ||||||||||||
40 | Nogales Plaza | N | Basha's Inc. (Food City) | 42,761 | 30.7% | 1/19/2018 | CSL Plasma | 15,530 | 11.2% | 11/30/2028 | ||||||||||||
41 | HIE Houston West | 53 | N | |||||||||||||||||||
42 | Security Public Storage - San Francisco | N | ||||||||||||||||||||
43 | Staybridge Suites - Omaha | NAV | N | |||||||||||||||||||
44 | HIE Ashland | 73 | N | |||||||||||||||||||
45 | Bayside Village Center | N | Harris Teeter, Inc. | 48,756 | 79.3% | 12/31/2027 | PNC Bank | 3,500 | 5.7% | 3/18/2033 | ||||||||||||
46 | Best Western Plus - Miramar | 47 | N | |||||||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 90 | N | |||||||||||||||||||
48 | h.h. gregg - Boca Raton | N | hhgregg | 41,520 | 100.0% | 7/31/2021 | ||||||||||||||||
49 | Bingham Office III | N | Thompson Reuters | 32,887 | 20.0% | 10/31/2018 | Pyramid Solutions | 11,885 | 7.2% | 12/31/2019 | ||||||||||||
50 | King City Square | N | Kroger | 61,488 | 65.1% | 1/14/2017 | Rent A Center East Inc | 4,960 | 5.3% | 12/31/2016 | ||||||||||||
51 | South Park Office Center | N | Fujitsu America | 30,717 | 50.7% | 7/31/2018 | ITT Educational Services, Inc. | 19,709 | 32.6% | 3/31/2016 | ||||||||||||
52 | Hampton Inn - Northwest | 53 | N | |||||||||||||||||||
53 | La Quinta - Old Town | 67 | N | |||||||||||||||||||
54 | Westgate Commons | N | Protective Life Insurance Co | 11,937 | 22.7% | 6/30/2016 | The Renfrew Center of Tennessee | 4,944 | 9.4% | 7/31/2017 | ||||||||||||
55 | River Oaks - Acquisition | N | ||||||||||||||||||||
56 | CVS Marietta | N | CVS | 15,249 | 100.0% | 1/31/2032 | ||||||||||||||||
57 | Great Lakes Plaza | N | New Par d/b/a Verizon Wireless | 6,874 | 22.9% | 12/31/2016 | The Men's Wearhouse | 6,000 | 20.0% | 5/31/2016 | ||||||||||||
58 | Hamilton Crossings | N | Dollar Tree Stores | 10,400 | 21.5% | 1/31/2019 | Charme Bridal & Prom | 5,180 | 10.7% | 7/31/2018 | ||||||||||||
59 | Comfort Suites Houston | 46 | N | |||||||||||||||||||
60 | Aramore Retail | N | Branch Banking & Trust | 3,760 | 20.7% | 7/31/2015 | Deux Poulets, Inc. | 3,243 | 17.9% | 9/30/2019 | ||||||||||||
61 | Eliot Rent-A-Center | N | ||||||||||||||||||||
62 | Horn Lake Self Storage | N | ||||||||||||||||||||
63 | Alamo Building | N | Gasper Law Group | 15,647 | 36.8% | 3/31/2023 | Finn's Tejon, Inc. | 10,000 | 23.5% | 12/31/2021 | ||||||||||||
64 | Triple Crown Plaza | N | Dr Snooze | 3,837 | 13.7% | 12/31/2017 | IHOP | 3,588 | 12.8% | 5/30/2016 | ||||||||||||
65 | Arlington Arms | N | ||||||||||||||||||||
66 | Cervenka Retail Portfolio | N | Various | Various | Various | Various | Various | Various | Various | Various | ||||||||||||
66.01 | 900 E. Main Street | N | Cato #199 | 6,000 | 34.3% | 1/31/2015 | MELI, LLC dba Mig's | 3,000 | 17.2% | 2/14/2018 | ||||||||||||
66.02 | Fayette Square | N | Hibbett Sporting Goods, Inc. | 4,700 | 34.0% | 8/31/2014 | Neffspets, Inc. | 4,500 | 32.5% | 5/31/2017 | ||||||||||||
67 | Kohl's - Vallejo | N | Kohl's Department Stores, Inc. | 98,497 | 100.0% | 1/31/2025 | ||||||||||||||||
68 | Security Public Storage - Hayward | N | ||||||||||||||||||||
69 | River Run Plaza | N | JP Morgan Chase Bank | 4,250 | 23.6% | 3/10/2019 | Subway | 1,602 | 8.9% | 1/31/2018 | ||||||||||||
70 | Airship Self Storage | N | ||||||||||||||||||||
71 | Heritage Square | N | South Oakland Anesthesia Associates, PC | 2,939 | 15.1% | 3/31/2017 | Marc Adelman, DO, PC | 2,928 | 15.1% | 9/30/2016 |
A-1-17
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | 3rd Largest Tenant Name(8)(9)(10) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(8)(9) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(8)(9) | 5th Largest Tenant Sq. Ft. | |||||||||||
1 | AmericasMart | |||||||||||||||||||||
2 | PennCap Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||
2.01 | 3701 Corporate | Parente Randolph, LLC | 8,114 | 10.8% | 1/31/2017 | St. Luke's Physician Group Inc | 7,756 | 10.3% | 8/31/2018 | Zurich American Insurance Co | 7,608 | |||||||||||
2.02 | 3773 Corporate | Raymond James & Associates | 3,714 | 5.2% | 11/30/2015 | The Patriot League | 3,649 | 5.1% | 6/30/2015 | Molinari, Oswald, LLC | 3,570 | |||||||||||
2.03 | 1605 Valley Center | The Guardian Life Ins. Co. | 7,935 | 8.4% | 4/30/2021 | Convergent Communications | 5,190 | 5.5% | 8/31/2019 | TD Bank North, N.A. | 4,312 | |||||||||||
2.04 | 1525 Valley Center | AXA Equitable Life Ins. Co. | 6,000 | 8.0% | 1/31/2019 | Intelliquip, LLC | 4,028 | 5.4% | 12/31/2014 | Oppenheimer & Co., Inc. | 3,685 | |||||||||||
2.05 | 1560 Valley Center | |||||||||||||||||||||
2.06 | 1550 Valley Center | |||||||||||||||||||||
2.07 | 1455 Valley Center | |||||||||||||||||||||
2.08 | 1480 Valley Center | |||||||||||||||||||||
2.09 | 1510 Valley Center | Rade Technology Corp | 4,000 | 8.3% | 1/31/2014 | South Italy Imports LLC | 3,600 | 7.5% | 10/31/2018 | Albright College | 3,000 | |||||||||||
2.10 | 1495 Valley Center | Adaptik Corporation | 10,740 | 24.5% | 12/31/2014 | KVP WTI Acquisition Co. | 2,970 | 6.8% | 10/31/2015 | |||||||||||||
2.11 | 1640 Valley Center | |||||||||||||||||||||
2.12 | 57 S Commerce | Cameron International Corp | 7,200 | 9.4% | 4/30/2015 | Liven Up Health & Fitness | 6,830 | 8.9% | 12/31/2018 | Allied Building Corporation | 6,400 | |||||||||||
2.13 | 1650 Valley Center | |||||||||||||||||||||
2.14 | 89 S Commerce | |||||||||||||||||||||
2.15 | 1660 Valley Center | Robert Half International | 2,408 | 8.8% | 4/30/2018 | Valley National Bank | 2,190 | 8.0% | 9/30/2014 | CVSA, LLC | 2,160 | |||||||||||
2.16 | 1530 Valley Center | |||||||||||||||||||||
2.17 | 85 S Commerce | |||||||||||||||||||||
2.18 | 2196 Avenue C | |||||||||||||||||||||
2.19 | 2202 Hangar Place | |||||||||||||||||||||
2.20 | 754 Roble Road | Gerhart Scale Corporation | 8,400 | 17.9% | 5/31/2015 | Belfor Usa Group Inc | 4,800 | 10.3% | 10/31/2018 | Banner Industries Of NE Inc | 4,800 | |||||||||||
2.21 | 83 S Commerce | Ricoh Usa, Inc.; FKA Ikon | 3,313 | 17.2% | 3/31/2014 | IBM | 1,865 | 9.7% | 8/31/2015 | |||||||||||||
2.22 | 87 S Commerce | Gelcor Realty, Inc. | 778 | 3.4% | 1/31/2016 | |||||||||||||||||
2.23 | 974 Marcon Blvd | |||||||||||||||||||||
2.24 | 2201 Hangar Place | |||||||||||||||||||||
2.25 | 7355 William Avenue | Cetronia Ambulance Corps | 4,800 | 11.1% | 4/30/2014 | Power Economy | 4,685 | 10.8% | 8/31/2017 | |||||||||||||
2.26 | 944 Marcon Blvd | Hawley Realty Inc | 2,300 | 6.0% | 2/28/2014 | |||||||||||||||||
2.27 | 954 Marcon Blvd | |||||||||||||||||||||
2.28 | 7277 William Avenue | Air Products And Chemicals | 4,800 | 11.7% | 3/31/2016 | |||||||||||||||||
2.29 | 2041 Avenue C | Sprint United Mgmt | 4,800 | 15.8% | 3/31/2014 | |||||||||||||||||
2.30 | 964 Marcon Blvd | Icreate Automation LLC | 5,000 | 12.8% | 5/31/2016 | Jetblue Airways Corporation | 4,800 | 12.2% | 12/31/2015 | Cromland Inc | 4,000 | |||||||||||
2.31 | 7562 Penn Drive | Lithko Contracting Inc | 4,950 | 18.4% | 6/30/2015 | Atlantic Crane Inc | 4,000 | 14.8% | 6/30/2017 | North Star Construction | 4,000 | |||||||||||
2.32 | 764 Roble Road | |||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Forever 21 | 58,879 | 4.5% | 1/31/2021 | Cohoes Fashions | 58,819 | 4.5% | 1/1/2015 | Marshalls | 49,245 | |||||||||||
4 | Westin New York at Times Square - Leased Fee | |||||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | Ezone 2.0 | 13,159 | 1.8% | 6/30/2016 | Flight Power | 13,088 | 1.7% | 5/31/2014 | Blue Dot | 12,700 | |||||||||||
6 | Williams Center Towers | Doerner, Saunders, Daniel LLP | 49,056 | 6.4% | 8/31/2022 | Southwest Power Administration | 41,803 | 5.5% | 12/31/2023 | Windstream Communications Inc | 37,658 | |||||||||||
7 | FRAPAG Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||
7.01 | Waterview I & II | Regus (Office Suites Plus) | 15,135 | 9.3% | 11/30/2018 | Danis Construction | 6,645 | 4.1% | 12/31/2014 | Hire Methods | 4,621 | |||||||||||
7.02 | Northmont Distribution Center | Rockwell Collins | 48,800 | 20.7% | 11/30/2014 | The Systems Depot | 19,856 | 8.4% | 5/31/2019 | |||||||||||||
7.03 | Riverpark Distribution Center | KCI USA, Inc. | 60,141 | 20.0% | 4/30/2015 | Miller Electric Mfg. Co. | 55,000 | 18.3% | 6/30/2016 | |||||||||||||
8 | Canadian Pacific Plaza | Clarity Coverdale Fury Adv | 14,363 | 3.6% | 7/31/2019 | Make LLC | 11,121 | 2.8% | 3/31/2023 | Kurt Salmon Associates Inc | 11,051 | |||||||||||
9 | Calidus Student Housing Portfolio | |||||||||||||||||||||
9.01 | Grove at Jacksonville | |||||||||||||||||||||
9.02 | Grove at Jonesboro | |||||||||||||||||||||
9.03 | Grove at Wichita | |||||||||||||||||||||
9.04 | Grove at Wichita Falls | |||||||||||||||||||||
10 | Caruth Plaza | TJ Maxx | 25,000 | 12.1% | 1/31/2021 | White Horse Saloon | 12,276 | 6.0% | 8/31/2018 | AT&T Mobility | 10,750 | |||||||||||
11 | Marriott Courtyard - Maui | |||||||||||||||||||||
12 | Lantana Cascade | |||||||||||||||||||||
13 | Museo Apartments | |||||||||||||||||||||
14 | West Side Mall | A.J. Wright | 25,000 | 5.9% | 4/30/2015 | Jo-Ann Fabrics | 24,000 | 5.7% | 1/31/2018 | Petco | 12,450 | |||||||||||
15 | The Pointe at Wellington Green | Stonewood Wellington | 5,760 | 4.8% | 10/31/2018 | KeKe's | 4,360 | 3.7% | 2/28/2024 | Tipsy Salon | 3,296 | |||||||||||
16 | 465 Park Avenue Retail Condominium | |||||||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | |||||||||||||||||||||
18 | Hampton Inn - Ameriplex | |||||||||||||||||||||
19 | ArciTerra Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||
19.01 | Off Dep Pearl MS | Sally Beauty Supply #3718 | 2,500 | 8.3% | 11/30/2017 | Appliance Masters | 2,500 | 8.3% | 9/30/2017 | |||||||||||||
19.02 | Michigan Road | SEARS Home Appliance Showroom | 4,825 | 16.8% | 10/31/2018 | Michigan Road Laundry, LLC | 2,364 | 8.3% | 12/31/2018 | Chicago Hot Dog Co. | 1,600 | |||||||||||
19.03 | DG Memphis | Healthspring USA, LLC | 3,600 | 18.8% | 7/31/2017 | Crosscare Clinic, LLC | 1,200 | 6.3% | 7/15/2016 | |||||||||||||
19.04 | Shoppes at Alabaster | RadioShack #019328 | 2,338 | 19.5% | 1/31/2018 | Parker Barber & Style | 1,515 | 12.6% | 1/31/2015 | |||||||||||||
19.05 | Festival Montgomery | Scottrade #01D | 1,606 | 13.4% | 10/31/2015 | Big Easy Montgomery, LLC | 1,472 | 12.3% | 3/31/2019 | Nails Capital | 1,472 | |||||||||||
19.06 | Walcent Kendallville IN | RadioShack #4478 | 2,117 | 14.6% | 8/31/2015 | Regis Corp #63575 | 1,350 | 9.3% | 8/31/2017 | Gamestop, Inc #3294 | 1,314 | |||||||||||
19.07 | HD McAllen TX | Supercuts, Inc. | 1,680 | 14.0% | 11/30/2016 | Aris Investments, LLC | 1,600 | 13.3% | 6/30/2014 | Big Easy Cajun Creole | 1,232 | |||||||||||
19.08 | MW Nashville TN | |||||||||||||||||||||
19.09 | OS MT Pleasant IA | Orion Fitness | 3,800 | 7.4% | 6/30/2014 | |||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | Southern Spirits & Brew, LLC | 1,210 | 12.5% | 2/28/2014 | Express Check Advance #602 | 990 | 10.3% | 1/31/2017 | |||||||||||||
19.11 | Walcent Plainwell MI | |||||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | Lab Corp | 1,200 | 20.0% | 12/31/2014 | NewWave, LLC | 1,200 | 20.0% | 10/31/2015 | |||||||||||||
20 | Coral Walk | Direct Flooring | 7,068 | 6.9% | 4/30/2018 | Mattress Firm | 5,312 | 5.2% | 2/28/2017 | C&A Appliances | 4,960 | |||||||||||
21 | Sterling Pointe Apartments | |||||||||||||||||||||
22 | Camelot Village MHC | |||||||||||||||||||||
23 | Madison at Woodview | |||||||||||||||||||||
24 | Georgia Multifamily Portfolio | |||||||||||||||||||||
24.01 | Pinnacle West | |||||||||||||||||||||
24.02 | Hidden Oaks | |||||||||||||||||||||
24.03 | Lake of the Woods | |||||||||||||||||||||
24.04 | Wellston Ridge | |||||||||||||||||||||
24.05 | Oakdale Villas | |||||||||||||||||||||
24.06 | Northcrest | |||||||||||||||||||||
25 | Hickory Hills MHC | |||||||||||||||||||||
26 | Oliver Multifamily Portfolio | |||||||||||||||||||||
26.01 | Tropicana | |||||||||||||||||||||
26.02 | Railview | |||||||||||||||||||||
26.03 | Linderhof | |||||||||||||||||||||
26.04 | Piedmont Manor | |||||||||||||||||||||
26.05 | Spirit Mountain | |||||||||||||||||||||
26.06 | Oak Hills | |||||||||||||||||||||
26.07 | Harborview | |||||||||||||||||||||
26.08 | Etna Woods | |||||||||||||||||||||
26.09 | Billings View | |||||||||||||||||||||
27 | Residence Inn - Mystic CT | |||||||||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | |||||||||||||||||||||
28.01 | Holiday Inn Fairborn | |||||||||||||||||||||
28.02 | Homewood Suites Fairborn | |||||||||||||||||||||
29 | Sanctuary Beach Resort | |||||||||||||||||||||
30 | Clinton MHC | |||||||||||||||||||||
31 | Hilton Garden Inn - Rockford | |||||||||||||||||||||
32 | Baton Rouge MF Portfolio |
A-1-18
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | 3rd Largest Tenant Name(8)(9)(10) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(8)(9) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(8)(9) | 5th Largest Tenant Sq. Ft. | |||||||||||
32.01 | Park East | |||||||||||||||||||||
32.02 | Bellemont Victoria I | |||||||||||||||||||||
32.03 | Bellemont Victoria II | |||||||||||||||||||||
33 | Westridge Apartments | |||||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | |||||||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | |||||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | |||||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | |||||||||||||||||||||
34.04 | Value Self Storage - Holiday | |||||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | |||||||||||||||||||||
35 | Hampton Inn Austin | |||||||||||||||||||||
36 | Crye Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||
36.01 | Cool Springs | Salon Capelli, LLC | 4,310 | 15.7% | 7/31/2018 | Magna Bank | 2,102 | 7.7% | 4/30/2017 | Mission Chiropractic | 1,680 | |||||||||||
36.02 | Gunbarrel | Dr. David Drucker | 2,200 | 9.0% | 4/30/2017 | Churchill Mortgage Corporation | 1,500 | 6.1% | 5/31/2015 | Weight Watchers Mid-South | 1,500 | |||||||||||
36.03 | 1200 Market | Dr. Leslie Draper | 2,042 | 12.0% | 4/30/2015 | Chattanooga Physical Therapy | 1,432 | 8.4% | 5/31/2015 | Crye Leike Commercial | 460 | |||||||||||
36.04 | Peachtree | State Farm | 2,100 | 13.3% | 8/31/2018 | American Body Sculpturing | 1,400 | 8.9% | 2/1/2016 | Jimmy John's | 1,200 | |||||||||||
36.05 | Ooltewah | Dr. Keith Tedford | 1,670 | 13.7% | 3/31/2017 | Realty Title | 1,300 | 10.7% | 12/31/2028 | |||||||||||||
36.06 | Alpharetta | |||||||||||||||||||||
37 | Greene Crossing Shopping Center | Mattress Firm, Inc. | 8,300 | 9.1% | 12/31/2017 | Bitech Inc | 8,000 | 8.8% | 1/31/2016 | El Toro Viejo Inc. | 7,073 | |||||||||||
38 | Security Public Storage - Daly City | |||||||||||||||||||||
39 | College Square | Beauty Supply | 4,200 | 3.6% | 2/28/2016 | Family Christian | 4,000 | 3.5% | 1/31/2018 | College Laundry | 3,375 | |||||||||||
40 | Nogales Plaza | Family Dollar | 12,000 | 8.6% | 12/31/2014 | Goodwill Industries | 10,370 | 7.5% | 11/30/2014 | Peter Piper Holdings Inc. | 10,000 | |||||||||||
41 | HIE Houston West | |||||||||||||||||||||
42 | Security Public Storage - San Francisco | |||||||||||||||||||||
43 | Staybridge Suites - Omaha | |||||||||||||||||||||
44 | HIE Ashland | |||||||||||||||||||||
45 | Bayside Village Center | Bayside Wine & Spirits | 3,465 | 5.6% | 4/30/2021 | Fox Den Pizza | 3,388 | 5.5% | 6/30/2023 | Subway | 1,232 | |||||||||||
46 | Best Western Plus - Miramar | |||||||||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | |||||||||||||||||||||
48 | h.h. gregg - Boca Raton | |||||||||||||||||||||
49 | Bingham Office III | Global Commercial Credit | 7,447 | 4.5% | 6/30/2019 | SEJ Company LLC | 6,049 | 3.7% | MTM | Wolf-Hulbert Company | 5,362 | |||||||||||
50 | King City Square | Asian Buffet | 4,500 | 4.8% | 5/31/2024 | Cato Corp | 3,850 | 4.1% | 1/31/2018 | Kirlin's Hallmark | 3,844 | |||||||||||
51 | South Park Office Center | State of NC DOR | 5,781 | 9.5% | 12/31/2013 | Clay Vanderwall, D.D.S., P.A. | 2,281 | 3.8% | 11/30/2017 | McGill & Noble | 2,053 | |||||||||||
52 | Hampton Inn - Northwest | |||||||||||||||||||||
53 | La Quinta - Old Town | |||||||||||||||||||||
54 | Westgate Commons | ReMax Fine Homes | 4,749 | 9.0% | 5/31/2017 | The Retirement Plan Company | 4,234 | 8.1% | 6/30/2018 | Marathon Petroleum Company LP | 4,012 | |||||||||||
55 | River Oaks - Acquisition | |||||||||||||||||||||
56 | CVS Marietta | |||||||||||||||||||||
57 | Great Lakes Plaza | Mattress Firm, Inc | 5,720 | 19.1% | 1/31/2024 | Hudec Dental Center of Mentor | 3,534 | 11.8% | 4/30/2014 | Kaiser Foundation Health Plan | 3,534 | |||||||||||
58 | Hamilton Crossings | Metro Brokers | 4,500 | 9.3% | 12/31/2017 | Saki Japanese Hibachi Sushi | 3,450 | 7.1% | 12/31/2016 | Barberitos Southwestern Grill | 2,200 | |||||||||||
59 | Comfort Suites Houston | |||||||||||||||||||||
60 | Aramore Retail | 3DM Systems Inc | 2,726 | 15.0% | 9/30/2015 | Starfish Restaurant | 2,121 | 11.7% | 9/30/2016 | Next Level Salons, LLC | 1,896 | |||||||||||
61 | Eliot Rent-A-Center | |||||||||||||||||||||
62 | Horn Lake Self Storage | |||||||||||||||||||||
63 | Alamo Building | Carl O. Graham, P.C. | 3,190 | 7.5% | 11/30/2016 | Doug Price, P.C., Bruce & Salt, LLC and BJ Fett | 2,611 | 6.1% | 7/31/2014 | Drachen Design, Inc. | 1,716 | |||||||||||
64 | Triple Crown Plaza | Lange Eye Care | 3,421 | 12.2% | 8/31/2018 | Beef O'Brady's | 3,006 | 10.7% | 12/31/2018 | Amscot | 2,880 | |||||||||||
65 | Arlington Arms | |||||||||||||||||||||
66 | Cervenka Retail Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||
66.01 | 900 E. Main Street | Liberty Tax | 1,700 | 9.7% | 4/30/2015 | Sally Beauty Supply #2065 | 1,600 | 9.2% | 2/28/2014 | Springleaf Financial | 1,500 | |||||||||||
66.02 | Fayette Square | An T.Lequang | 1,600 | 11.6% | 10/31/2016 | Gamestop, Inc. | 1,600 | 11.6% | 8/31/2015 | Springleaf Financial Services of Ohio, Inc. | 1,440 | |||||||||||
67 | Kohl's - Vallejo | |||||||||||||||||||||
68 | Security Public Storage - Hayward | |||||||||||||||||||||
69 | River Run Plaza | TMFS National III, LLC | 1,500 | 8.3% | 10/31/2017 | Advance America | 1,405 | 7.8% | 4/30/2015 | Postnet | 1,235 | |||||||||||
70 | Airship Self Storage | |||||||||||||||||||||
71 | Heritage Square | Farm Bureau Insurance Co. | 2,480 | 12.8% | 4/30/2016 | Spectrum Financial | 2,402 | 12.4% | 5/31/2018 | Mellin Robinson, PC | 1,985 |
A-1-19
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | |||||||||||||
1 | AmericasMart | 10/29/2013 | 10/30/2013 | N | Y | Refinance | 352,469 | 1,284,853 | ||||||||||||||||||
2 | PennCap Portfolio | Various | Various | 12/5/2013 | Various | N | Y | Acquisition | 142,223 | 993,880 | ||||||||||||||||
2.01 | 3701 Corporate | 10.1% | 2/28/2017 | 12/5/2013 | 12/4/2013 | N | Y | |||||||||||||||||||
2.02 | 3773 Corporate | 5.0% | 6/30/2020 | 12/5/2013 | 12/4/2013 | N | Y | |||||||||||||||||||
2.03 | 1605 Valley Center | 4.5% | 11/30/2014 | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||
2.04 | 1525 Valley Center | 4.9% | 10/31/2015 | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||
2.05 | 1560 Valley Center | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.06 | 1550 Valley Center | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.07 | 1455 Valley Center | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.08 | 1480 Valley Center | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.09 | 1510 Valley Center | 6.2% | 7/31/2017 | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||
2.10 | 1495 Valley Center | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.11 | 1640 Valley Center | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.12 | 57 S Commerce | 8.4% | 6/30/2014 | 12/5/2013 | 12/3/2013 | N | Y | |||||||||||||||||||
2.13 | 1650 Valley Center | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.14 | 89 S Commerce | 12/5/2013 | 12/3/2013 | N | Y | |||||||||||||||||||||
2.15 | 1660 Valley Center | 7.9% | 6/30/2021 | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||
2.16 | 1530 Valley Center | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.17 | 85 S Commerce | 12/5/2013 | 12/3/2013 | N | Y | |||||||||||||||||||||
2.18 | 2196 Avenue C | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.19 | 2202 Hangar Place | 12/5/2013 | 12/2/2013 | N | Y | |||||||||||||||||||||
2.20 | 754 Roble Road | 10.3% | 4/30/2017 | 12/5/2013 | 12/3/2013 | N | Y | |||||||||||||||||||
2.21 | 83 S Commerce | 12/5/2013 | 12/3/2013 | N | Y | |||||||||||||||||||||
2.22 | 87 S Commerce | 12/5/2013 | 12/3/2013 | N | Y | |||||||||||||||||||||
2.23 | 974 Marcon Blvd | 12/5/2013 | 12/2/2013 | N | Y | |||||||||||||||||||||
2.24 | 2201 Hangar Place | 12/5/2013 | 12/2/2013 | N | Y | |||||||||||||||||||||
2.25 | 7355 William Avenue | 12/5/2013 | 12/4/2013 | N | Y | |||||||||||||||||||||
2.26 | 944 Marcon Blvd | 12/5/2013 | 12/2/2013 | N | Y | |||||||||||||||||||||
2.27 | 954 Marcon Blvd | 12/5/2013 | 12/2/2013 | N | Y | |||||||||||||||||||||
2.28 | 7277 William Avenue | 12/5/2013 | 12/4/2013 | N | Y | |||||||||||||||||||||
2.29 | 2041 Avenue C | 12/5/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
2.30 | 964 Marcon Blvd | 10.2% | 6/30/2014 | 12/5/2013 | 12/2/2013 | N | Y | |||||||||||||||||||
2.31 | 7562 Penn Drive | 14.8% | 12/31/2014 | 12/5/2013 | 12/4/2013 | N | Y | |||||||||||||||||||
2.32 | 764 Roble Road | 12/5/2013 | 12/3/2013 | N | Y | |||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 3.8% | 1/31/2015 | 10/4/2013 | 10/8/2013 | N | Y | Refinance | 0 | 0 | ||||||||||||||||
4 | Westin New York at Times Square - Leased Fee | 12/17/2013 | 12/17/2013 | N | Y | Acquisition | 0 | 0 | ||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | 1.7% | 7/31/2015 | 12/6/2013 | 12/6/2013 | N | Y | Refinance | 0 | 238,002 | ||||||||||||||||
6 | Williams Center Towers | 4.9% | 2/28/2015 | 12/13/2013 | 12/11/2013 | N | Y | Refinance | 0 | 155,683 | ||||||||||||||||
7 | FRAPAG Portfolio | Various | Various | Various | Various | N | Y | Refinance | 13,938 | 196,762 | ||||||||||||||||
7.01 | Waterview I & II | 2.8% | 6/30/2017 | 12/18/2013 | 12/18/2013 | N | Y | |||||||||||||||||||
7.02 | Northmont Distribution Center | 12/18/2013 | 12/18/2013 | N | Y | |||||||||||||||||||||
7.03 | Riverpark Distribution Center | 12/23/2013 | 12/27/2013 | N | Y | |||||||||||||||||||||
8 | Canadian Pacific Plaza | 2.8% | 1/31/2016 | 10/11/2013 | 9/9/2013 | N | Y | Acquisition | 0 | 251,920 | ||||||||||||||||
9 | Calidus Student Housing Portfolio | 12/6/2013 | Various | N | Y | Acquisition | 12,063 | 186,609 | ||||||||||||||||||
9.01 | Grove at Jacksonville | 12/6/2013 | 12/6/2013 | N | Y | |||||||||||||||||||||
9.02 | Grove at Jonesboro | 12/6/2013 | 12/6/2013 | N | Y | |||||||||||||||||||||
9.03 | Grove at Wichita | 12/6/2013 | 12/6/2013 | N | Y | |||||||||||||||||||||
9.04 | Grove at Wichita Falls | 12/6/2013 | 12/5/2013 | N | Y | |||||||||||||||||||||
10 | Caruth Plaza | 5.2% | 12/31/2017 | 12/6/2013 | 12/23/2013 | N | Y | Refinance | 0 | 52,766 | ||||||||||||||||
11 | Marriott Courtyard - Maui | 11/1/2013 | 11/5/2013 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||
12 | Lantana Cascade | 10/8/2013 | 10/8/2013 | N | Y | Refinance | 0 | 148,819 | ||||||||||||||||||
13 | Museo Apartments | 10/18/2013 | 10/11/2013 | N | Y | Acquisition | 0 | 0 | ||||||||||||||||||
14 | West Side Mall | 3.0% | 12/31/2017 | 8/20/2013 | 8/21/2013 | N | Y | Acquisition | 109,201 | 311,259 | ||||||||||||||||
15 | The Pointe at Wellington Green | 2.8% | 10/31/2018 | 10/8/2013 | 10/8/2013 | N | Y | Refinance | 0 | 96,798 | ||||||||||||||||
16 | 465 Park Avenue Retail Condominium | 8/27/2013 | 8/26/2013 | N | Y | Refinance | 0 | 96,991 | ||||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 12/2/2013 | 12/2/2013 | N | Y | Refinance | 0 | 64,970 | ||||||||||||||||||
18 | Hampton Inn - Ameriplex | 12/2/2013 | 12/2/2013 | N | Y | Refinance | 0 | 59,496 | ||||||||||||||||||
19 | ArciTerra Portfolio | Various | Various | Various | Various | Various | N | Y | Refinance | 384,373 | 95,074 | |||||||||||||||
19.01 | Off Dep Pearl MS | 11/25/2013 | 11/22/2013 | N | Y | |||||||||||||||||||||
19.02 | Michigan Road | 5.6% | 12/31/2017 | 11/26/2013 | 11/26/2013 | N | Y | |||||||||||||||||||
19.03 | DG Memphis | 11/22/2013 | 11/22/2013 | 12/12/2013 | 10.0% | N | Y | |||||||||||||||||||
19.04 | Shoppes at Alabaster | 11/25/2013 | 11/26/2013 | N | Y | |||||||||||||||||||||
19.05 | Festival Montgomery | 12.3% | MTM | 11/22/2013 | 11/22/2013 | N | Y | |||||||||||||||||||
19.06 | Walcent Kendallville IN | 9.1% | 1/31/2014 | 11/26/2013 | 11/26/2013 | N | Y | |||||||||||||||||||
19.07 | HD McAllen TX | 10.3% | 2/28/2019 | 11/22/2013 | 11/25/2013 | N | Y | |||||||||||||||||||
19.08 | MW Nashville TN | 11/25/2013 | 11/22/2013 | N | Y | |||||||||||||||||||||
19.09 | OS MT Pleasant IA | 11/26/2013 | 11/22/2013 | N | Y | |||||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | 11/25/2013 | 11/26/2013 | N | Y | |||||||||||||||||||||
19.11 | Walcent Plainwell MI | 11/25/2013 | 11/25/2013 | N | Y | |||||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | 11/25/2013 | 11/26/2013 | N | Y | �� | ||||||||||||||||||||
20 | Coral Walk | 4.8% | 6/30/2015 | 10/21/2013 | 10/21/2013 | N | Y | Acquisition | 0 | 0 | ||||||||||||||||
21 | Sterling Pointe Apartments | 11/22/2013 | 11/22/2013 | N | Y | Refinance | 0 | 56,891 | ||||||||||||||||||
22 | Camelot Village MHC | 10/18/2013 | 10/18/2013 | N | Y | Refinance | 0 | 64,308 | ||||||||||||||||||
23 | Madison at Woodview | 11/25/2013 | 11/25/2013 | N | Y | Acquisition | 125,000 | 0 | ||||||||||||||||||
24 | Georgia Multifamily Portfolio | 11/8/2013 | 11/8/2013 | N | N | Acquisition | 1,078,335 | 85,725 | ||||||||||||||||||
24.01 | Pinnacle West | 11/8/2013 | 11/8/2013 | N | N | |||||||||||||||||||||
24.02 | Hidden Oaks | 11/8/2013 | 11/8/2013 | N | N | |||||||||||||||||||||
24.03 | Lake of the Woods | 11/8/2013 | 11/8/2013 | N | N | |||||||||||||||||||||
24.04 | Wellston Ridge | 11/8/2013 | 11/8/2013 | N | N | |||||||||||||||||||||
24.05 | Oakdale Villas | 11/8/2013 | 11/8/2013 | N | N | |||||||||||||||||||||
24.06 | Northcrest | 11/8/2013 | 11/8/2013 | N | N | |||||||||||||||||||||
25 | Hickory Hills MHC | 10/18/2013 | 10/24/2013 | N | Y | Refinance | 0 | 58,672 | ||||||||||||||||||
26 | Oliver Multifamily Portfolio | Various | Various | N | Y | Various | 88,188 | 18,204 | ||||||||||||||||||
26.01 | Tropicana | 5/23/2013 | 5/22/2013 | N | Y | |||||||||||||||||||||
26.02 | Railview | 5/29/2013 | 5/24/2013 | N | Y | |||||||||||||||||||||
26.03 | Linderhof | 5/28/2013 | 6/10/2013 | N | Y | |||||||||||||||||||||
26.04 | Piedmont Manor | 5/22/2013 | 5/23/2013 | N | Y | |||||||||||||||||||||
26.05 | Spirit Mountain | 5/22/2013 | 5/22/2013 | N | Y | |||||||||||||||||||||
26.06 | Oak Hills | 5/30/2013 | 5/28/2013 | N | Y | |||||||||||||||||||||
26.07 | Harborview | 5/22/2013 | 5/29/2013 | N | Y | |||||||||||||||||||||
26.08 | Etna Woods | 5/30/2013 | 5/30/2013 | N | Y | |||||||||||||||||||||
26.09 | Billings View | 5/23/2013 | 5/24/2013 | N | Y | |||||||||||||||||||||
27 | Residence Inn - Mystic CT | 10/10/2013 | 10/15/2013 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | Various | 9/16/2013 | N | Y | Acquisition | 0 | 117,947 | ||||||||||||||||||
28.01 | Holiday Inn Fairborn | 9/16/2013 | 9/16/2013 | N | Y | |||||||||||||||||||||
28.02 | Homewood Suites Fairborn | 9/13/2013 | 9/16/2013 | N | Y | |||||||||||||||||||||
29 | Sanctuary Beach Resort | 12/5/2013 | 12/5/2013 | 12/5/2013 | 11.0% | N | Y | Refinance | 0 | 49,677 | ||||||||||||||||
30 | Clinton MHC | 10/1/2013 | 11/12/2013 | N | Y | Acquisition | 250,000 | 69,601 | ||||||||||||||||||
31 | Hilton Garden Inn - Rockford | 10/14/2013 | 10/14/2013 | N | Y | Refinance | 0 | 68,209 | ||||||||||||||||||
32 | Baton Rouge MF Portfolio | Various | Various | N | Y | Refinance | 821,381 | 6,442 |
A-1-20
WFRBS Commercial Mortgage Trust 2014-LC14 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | |||||||||||||
32.01 | Park East | 10/8/2013 | 10/8/2013 | N | Y | |||||||||||||||||||||
32.02 | Bellemont Victoria I | 10/7/2013 | 10/7/2013 | N | Y | |||||||||||||||||||||
32.03 | Bellemont Victoria II | 10/8/2013 | 10/8/2013 | N | Y | |||||||||||||||||||||
33 | Westridge Apartments | 11/20/2013 | 11/25/2013 | N | Y | Refinance | 0 | 11,173 | ||||||||||||||||||
34 | WP Carey Self Storage Portfolio III | Various | Various | Various | Various | Various | Y | Refinance | 0 | 0 | ||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | 7/10/2013 | 7/10/2013 | N | Y | |||||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | 11/13/2013 | 11/13/2013 | N | Y | |||||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | 11/13/2013 | 11/13/2013 | 12/11/2013 | 18.0% | N | Y | |||||||||||||||||||
34.04 | Value Self Storage - Holiday | 10/11/2013 | 10/23/2013 | N | Y | |||||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | 11/13/2013 | 11/13/2013 | 12/11/2013 | 29.0% | Y | Y | |||||||||||||||||||
35 | Hampton Inn Austin | 10/10/2013 | 10/10/2013 | N | Y | Acquisition | 0 | 55,355 | ||||||||||||||||||
36 | Crye Portfolio | Various | Various | Various | Various | N | Y | Refinance | 60,031 | 17,547 | ||||||||||||||||
36.01 | Cool Springs | 6.1% | 3/1/2017 | 11/22/2013 | 11/22/2013 | N | Y | |||||||||||||||||||
36.02 | Gunbarrel | 6.1% | 3/31/2017 | 11/25/2013 | 11/22/2013 | N | Y | |||||||||||||||||||
36.03 | 1200 Market | 2.7% | 12/31/2028 | 11/22/2013 | 11/25/2013 | N | Y | |||||||||||||||||||
36.04 | Peachtree | 7.6% | 1/31/2018 | 11/22/2013 | 11/22/2013 | N | Y | |||||||||||||||||||
36.05 | Ooltewah | 11/25/2013 | 11/22/2013 | N | Y | |||||||||||||||||||||
36.06 | Alpharetta | 11/22/2013 | 11/22/2013 | N | Y | |||||||||||||||||||||
37 | Greene Crossing Shopping Center | 7.8% | 4/30/2022 | 11/12/2013 | 11/12/2013 | N | Y | Refinance | 0 | 74,261 | ||||||||||||||||
38 | Security Public Storage - Daly City | 12/2/2013 | 12/3/2013 | 12/1/2013 | 17.0% | N | Y | Refinance | 0 | 0 | ||||||||||||||||
39 | College Square | 2.9% | 4/30/2018 | 11/27/2013 | 11/28/2013 | 11/27/2014 | 13.0% | N | Y | Acquisition | 0 | 33,108 | ||||||||||||||
40 | Nogales Plaza | 7.2% | 12/31/2018 | 9/9/2013 | 9/9/2013 | N | Y | Refinance | 53,125 | 26,404 | ||||||||||||||||
41 | HIE Houston West | 9/23/2013 | 9/23/2013 | N | Y | Refinance | 29,650 | 29,784 | ||||||||||||||||||
42 | Security Public Storage - San Francisco | 12/2/2013 | 12/2/2013 | 12/1/2013 | 18.0% | N | Y | Refinance | 9,000 | 0 | ||||||||||||||||
43 | Staybridge Suites - Omaha | 12/3/2013 | 12/3/2013 | N | Y | Acquisition | 0 | 9,394 | ||||||||||||||||||
44 | HIE Ashland | 9/19/2013 | 9/19/2013 | N | Y | Refinance | 0 | 11,495 | ||||||||||||||||||
45 | Bayside Village Center | 2.0% | 10/31/2019 | 12/11/2013 | 1/13/2014 | N | Y | Refinance | 1,250 | 13,449 | ||||||||||||||||
46 | Best Western Plus - Miramar | 10/21/2013 | 10/21/2013 | 10/21/2013 | 5.0% | N | Y | Refinance | 0 | 31,638 | ||||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 10/21/2013 | 10/21/2013 | 10/21/2013 | 6.0% | N | Y | Refinance | 0 | 14,660 | ||||||||||||||||
48 | h.h. gregg - Boca Raton | 11/13/2013 | 11/13/2013 | N | N | Acquisition | 0 | 20,770 | ||||||||||||||||||
49 | Bingham Office III | 3.3% | 1/31/2016 | 9/24/2013 | 8/29/2013 | N | Y | Refinance | 57,375 | 38,601 | ||||||||||||||||
50 | King City Square | 4.1% | 6/30/2019 | 9/30/2013 | 10/2/2013 | N | Y | Refinance | 2,875 | 56,385 | ||||||||||||||||
51 | South Park Office Center | 3.4% | 9/30/2019 | 11/15/2013 | 11/18/2013 | N | Y | Acquisition | 17,969 | 7,121 | ||||||||||||||||
52 | Hampton Inn - Northwest | 12/2/2013 | 12/2/2013 | N | Y | Refinance | 0 | 39,122 | ||||||||||||||||||
53 | La Quinta - Old Town | 10/21/2013 | 10/21/2013 | 10/21/2013 | 8.0% | N | Y | Refinance | 1,250 | 25,542 | ||||||||||||||||
54 | Westgate Commons | 7.6% | 9/30/2018 | 10/11/2013 | 10/11/2013 | N | Y | Refinance | 0 | 0 | ||||||||||||||||
55 | River Oaks - Acquisition | 12/11/2013 | 12/11/2013 | N | Y | Acquisition | 42,000 | 11,645 | ||||||||||||||||||
56 | CVS Marietta | 12/4/2013 | 12/4/2013 | N | N | Refinance | 0 | 0 | ||||||||||||||||||
57 | Great Lakes Plaza | 11.8% | 10/31/2016 | 11/27/2013 | 2/1/2013 | N | Y | Refinance | 0 | 6,368 | ||||||||||||||||
58 | Hamilton Crossings | 4.5% | 12/31/2016 | 11/25/2013 | 11/25/2013 | N | Y | Acquisition | 0 | 30,680 | ||||||||||||||||
59 | Comfort Suites Houston | 12/5/2013 | 12/5/2013 | N | Y | Refinance | 25,000 | 15,347 | ||||||||||||||||||
60 | Aramore Retail | 10.4% | 6/30/2017 | 12/4/2013 | 12/3/2013 | N | Y | Acquisition | 0 | 36,795 | ||||||||||||||||
61 | Eliot Rent-A-Center | 10/11/2013 | 10/11/2013 | N | Y | Acquisition | 41,046 | 4,645 | ||||||||||||||||||
62 | Horn Lake Self Storage | 10/10/2013 | 10/10/2013 | N | Y | Acquisition | 14,453 | 4,223 | ||||||||||||||||||
63 | Alamo Building | 4.0% | 11/30/2015 | 12/3/2013 | 12/3/2013 | N | Y | Refinance | 29,800 | 41,245 | ||||||||||||||||
64 | Triple Crown Plaza | 10.3% | 6/30/2018 | 11/21/2013 | 11/21/2013 | N | Y | Acquisition | 0 | 12,606 | ||||||||||||||||
65 | Arlington Arms | 12/6/2013 | 12/5/2013 | N | Y | Acquisition | 298,204 | 36,468 | ||||||||||||||||||
66 | Cervenka Retail Portfolio | Various | Various | 10/7/2013 | Various | N | Y | Refinance | 8,250 | 23,035 | ||||||||||||||||
66.01 | 900 E. Main Street | 8.6% | 7/31/2014 | 10/7/2013 | 10/7/2013 | N | Y | |||||||||||||||||||
66.02 | Fayette Square | 10.4% | 10/31/2017 | 10/7/2013 | 10/4/2013 | N | Y | |||||||||||||||||||
67 | Kohl's - Vallejo | 11/7/2013 | 11/7/2013 | 11/7/2013 | 11.0% | N | N | Refinance | 0 | 0 | ||||||||||||||||
68 | Security Public Storage - Hayward | 11/14/2013 | 11/14/2013 | 11/13/2013 | 11.0% | N | Y | Refinance | 0 | 0 | ||||||||||||||||
69 | River Run Plaza | 6.9% | 8/31/2015 | 9/20/2013 | 9/20/2013 | 9/20/2013 | 12.0% | N | Y | Refinance | 0 | 0 | ||||||||||||||
70 | Airship Self Storage | 11/13/2013 | 11/13/2013 | N | Y | Acquisition | 0 | 4,257 | ||||||||||||||||||
71 | Heritage Square | 10.2% | 3/31/2016 | 11/27/2013 | 11/27/2013 | N | Y | Refinance | 0 | 5,842 |
A-1-21
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(12) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | ||||||||||||||
1 | AmericasMart | 428,285 | Cash | 0 | Springing | 1,557,473 | Springing | 1,557,473 | Cash | ||||||||||||||||||
2 | PennCap Portfolio | 230,698 | Cash | 173,038 | 18,606 | Cash | 0 | 29,847 | 0 | Cash | |||||||||||||||||
2.01 | 3701 Corporate | ||||||||||||||||||||||||||
2.02 | 3773 Corporate | ||||||||||||||||||||||||||
2.03 | 1605 Valley Center | ||||||||||||||||||||||||||
2.04 | 1525 Valley Center | ||||||||||||||||||||||||||
2.05 | 1560 Valley Center | ||||||||||||||||||||||||||
2.06 | 1550 Valley Center | ||||||||||||||||||||||||||
2.07 | 1455 Valley Center | ||||||||||||||||||||||||||
2.08 | 1480 Valley Center | ||||||||||||||||||||||||||
2.09 | 1510 Valley Center | ||||||||||||||||||||||||||
2.10 | 1495 Valley Center | ||||||||||||||||||||||||||
2.11 | 1640 Valley Center | ||||||||||||||||||||||||||
2.12 | 57 S Commerce | ||||||||||||||||||||||||||
2.13 | 1650 Valley Center | ||||||||||||||||||||||||||
2.14 | 89 S Commerce | ||||||||||||||||||||||||||
2.15 | 1660 Valley Center | ||||||||||||||||||||||||||
2.16 | 1530 Valley Center | ||||||||||||||||||||||||||
2.17 | 85 S Commerce | ||||||||||||||||||||||||||
2.18 | 2196 Avenue C | ||||||||||||||||||||||||||
2.19 | 2202 Hangar Place | ||||||||||||||||||||||||||
2.20 | 754 Roble Road | ||||||||||||||||||||||||||
2.21 | 83 S Commerce | ||||||||||||||||||||||||||
2.22 | 87 S Commerce | ||||||||||||||||||||||||||
2.23 | 974 Marcon Blvd | ||||||||||||||||||||||||||
2.24 | 2201 Hangar Place | ||||||||||||||||||||||||||
2.25 | 7355 William Avenue | ||||||||||||||||||||||||||
2.26 | 944 Marcon Blvd | ||||||||||||||||||||||||||
2.27 | 954 Marcon Blvd | ||||||||||||||||||||||||||
2.28 | 7277 William Avenue | ||||||||||||||||||||||||||
2.29 | 2041 Avenue C | ||||||||||||||||||||||||||
2.30 | 964 Marcon Blvd | ||||||||||||||||||||||||||
2.31 | 7562 Penn Drive | ||||||||||||||||||||||||||
2.32 | 764 Roble Road | ||||||||||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
4 | Westin New York at Times Square - Leased Fee | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
5 | Miami International Airport Industrial Portfolio | 59,501 | Cash | 0 | Springing | 0 | 6,249 | 224,995 | Cash | ||||||||||||||||||
6 | Williams Center Towers | 49,423 | Cash | 185,452 | 15,454 | Cash | 0 | 12,763 | 0 | Cash | |||||||||||||||||
7 | FRAPAG Portfolio | 57,242 | Cash | 64,601 | 12,238 | Cash | 0 | 7,184 | 0 | Cash | |||||||||||||||||
7.01 | Waterview I & II | ||||||||||||||||||||||||||
7.02 | Northmont Distribution Center | ||||||||||||||||||||||||||
7.03 | Riverpark Distribution Center | ||||||||||||||||||||||||||
8 | Canadian Pacific Plaza | 83,973 | Cash | 36,057 | 7,211 | Cash | 0 | 8,206 | 0 | Cash | |||||||||||||||||
9 | Calidus Student Housing Portfolio | 46,652 | Cash | 48,689 | 24,344 | Cash | 108,070 | 25,200 | 0 | Cash | |||||||||||||||||
9.01 | Grove at Jacksonville | ||||||||||||||||||||||||||
9.02 | Grove at Jonesboro | ||||||||||||||||||||||||||
9.03 | Grove at Wichita | ||||||||||||||||||||||||||
9.04 | Grove at Wichita Falls | ||||||||||||||||||||||||||
10 | Caruth Plaza | 26,383; Springing | Cash | 0 | Springing | 0 | 2,577 | 0 | Cash | ||||||||||||||||||
11 | Marriott Courtyard - Maui | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
12 | Lantana Cascade | 29,764 | Cash | 12,754 | 6,377 | Cash | 0 | 1,925 | 0 | Cash | |||||||||||||||||
13 | Museo Apartments | 55,135 | Cash | 81,462 | Springing | Cash | 0 | 6,325 | 0 | Cash | |||||||||||||||||
14 | West Side Mall | 62,252 | Cash | 20,063 | 6,688 | Cash | 150,000 | 8,759 | 150,000 | Cash | |||||||||||||||||
15 | The Pointe at Wellington Green | 48,399 | Cash | 0 | Springing | 500,000 | 3,465 | 0 | Cash | ||||||||||||||||||
16 | 465 Park Avenue Retail Condominium | 96,991 | Cash | 10,000 | 1,000 | Cash | 0 | 0 | 0 | ||||||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 16,241 | Cash | 0 | Springing | 0 | 15,814 | 0 | Cash | ||||||||||||||||||
18 | Hampton Inn - Ameriplex | 14,873 | Cash | 0 | Springing | 0 | 11,267 | 0 | Cash | ||||||||||||||||||
19 | ArciTerra Portfolio | 31,691 | Cash | 77,823 | 5,188 | Cash | 0 | 4,129 | 125,867 | Cash | |||||||||||||||||
19.01 | Off Dep Pearl MS | ||||||||||||||||||||||||||
19.02 | Michigan Road | ||||||||||||||||||||||||||
19.03 | DG Memphis | ||||||||||||||||||||||||||
19.04 | Shoppes at Alabaster | ||||||||||||||||||||||||||
19.05 | Festival Montgomery | ||||||||||||||||||||||||||
19.06 | Walcent Kendallville IN | ||||||||||||||||||||||||||
19.07 | HD McAllen TX | ||||||||||||||||||||||||||
19.08 | MW Nashville TN | ||||||||||||||||||||||||||
19.09 | OS MT Pleasant IA | ||||||||||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | ||||||||||||||||||||||||||
19.11 | Walcent Plainwell MI | ||||||||||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | ||||||||||||||||||||||||||
20 | Coral Walk | Springing | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||||||
21 | Sterling Pointe Apartments | 10,836 | Cash | 11,161 | 3,720 | Cash | 0 | 4,000 | 0 | Cash | |||||||||||||||||
22 | Camelot Village MHC | 12,862 | Cash | 12,616 | 1,402 | Cash | 0 | 2,417 | 0 | Cash | |||||||||||||||||
23 | Madison at Woodview | 19,400 | Cash | 0 | Springing | 750,000 | 6,667 | 0 | Cash | ||||||||||||||||||
24 | Georgia Multifamily Portfolio | 40,821 | Cash | 61,149 | 29,119 | Cash | 250,000 | 26,100 | 0 | Cash | |||||||||||||||||
24.01 | Pinnacle West | ||||||||||||||||||||||||||
24.02 | Hidden Oaks | ||||||||||||||||||||||||||
24.03 | Lake of the Woods | ||||||||||||||||||||||||||
24.04 | Wellston Ridge | ||||||||||||||||||||||||||
24.05 | Oakdale Villas | ||||||||||||||||||||||||||
24.06 | Northcrest | ||||||||||||||||||||||||||
25 | Hickory Hills MHC | 9,796 | Cash | 17,335 | 1,734 | Cash | 0 | 2,442 | 0 | Cash | |||||||||||||||||
26 | Oliver Multifamily Portfolio | 18,204 | Cash | 85,496 | 8,550 | Cash | 0 | 8,850 | 0 | Cash | |||||||||||||||||
26.01 | Tropicana | ||||||||||||||||||||||||||
26.02 | Railview | ||||||||||||||||||||||||||
26.03 | Linderhof | ||||||||||||||||||||||||||
26.04 | Piedmont Manor | ||||||||||||||||||||||||||
26.05 | Spirit Mountain | ||||||||||||||||||||||||||
26.06 | Oak Hills | ||||||||||||||||||||||||||
26.07 | Harborview | ||||||||||||||||||||||||||
26.08 | Etna Woods | ||||||||||||||||||||||||||
26.09 | Billings View | ||||||||||||||||||||||||||
27 | Residence Inn - Mystic CT | Springing | 0 | Springing | 0 | 15,160 | 0 | Cash | |||||||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | 29,487 | Cash | 18,785 | 6,262 | Cash | 0 | 28,568 | 0 | ||||||||||||||||||
28.01 | Holiday Inn Fairborn | ||||||||||||||||||||||||||
28.02 | Homewood Suites Fairborn | ||||||||||||||||||||||||||
29 | Sanctuary Beach Resort | 9,935 | Cash | 10,000 | Springing | Cash | 0 | 15,393 | 0 | Cash | |||||||||||||||||
30 | Clinton MHC | 23,200 | Cash | 5,769 | 2,884 | Cash | 0 | 4,167 | 0 | Cash | |||||||||||||||||
31 | Hilton Garden Inn - Rockford | 13,643 | Cash | 0 | Springing | 0 | 16,839 | 0 | Cash | ||||||||||||||||||
32 | Baton Rouge MF Portfolio | 6,442 | Cash | 268,269 | 25,549 | Cash | 172,569 | 14,381 | 0 | Cash |
A-1-22
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(12) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | ||||||||||||||
32.01 | Park East | ||||||||||||||||||||||||||
32.02 | Bellemont Victoria I | ||||||||||||||||||||||||||
32.03 | Bellemont Victoria II | ||||||||||||||||||||||||||
33 | Westridge Apartments | 5,587 | Cash | 4,500 | 2,250 | Cash | 0 | 2,000 | 0 | Cash | |||||||||||||||||
34 | WP Carey Self Storage Portfolio III | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | ||||||||||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | ||||||||||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | ||||||||||||||||||||||||||
34.04 | Value Self Storage - Holiday | ||||||||||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | ||||||||||||||||||||||||||
35 | Hampton Inn Austin | 18,452 | Cash | 44,096 | 3,675 | Cash | 0 | 12,702 | 0 | Cash | |||||||||||||||||
36 | Crye Portfolio | 20,284 | Cash | 7,456 | 2,485 | Cash | 0 | 2,203 | 0 | Cash | |||||||||||||||||
36.01 | Cool Springs | ||||||||||||||||||||||||||
36.02 | Gunbarrel | ||||||||||||||||||||||||||
36.03 | 1200 Market | ||||||||||||||||||||||||||
36.04 | Peachtree | ||||||||||||||||||||||||||
36.05 | Ooltewah | ||||||||||||||||||||||||||
36.06 | Alpharetta | ||||||||||||||||||||||||||
37 | Greene Crossing Shopping Center | 10,609 | Cash | 0 | Springing | 0 | 1,514 | 0 | Cash | ||||||||||||||||||
38 | Security Public Storage - Daly City | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
39 | College Square | 8,277 | Cash | 0 | 2,842 | Cash | 176,208 | 2,625; Springing | 63,002 | Cash | |||||||||||||||||
40 | Nogales Plaza | 8,801 | Cash | 14,703 | 1,634 | Cash | 0 | 2,319 | 0 | Cash | |||||||||||||||||
41 | HIE Houston West | 14,183 | Cash | 20,499 | 4,881 | Cash | 1,046,000 | 10,437 | 0 | Cash | |||||||||||||||||
42 | Security Public Storage - San Francisco | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
43 | Staybridge Suites - Omaha | 9,394 | Cash | 17,656 | 2,522 | Cash | 0 | 9,010 | 0 | Cash | |||||||||||||||||
44 | HIE Ashland | 5,474 | Cash | 47,507 | 3,959 | Cash | 0 | 8,442 | 300,000 | Cash | |||||||||||||||||
45 | Bayside Village Center | 2,242 | Cash | 5,854 | 450 | Cash | 1,281 | 1,281 | 0 | Cash | |||||||||||||||||
46 | Best Western Plus - Miramar | 7,910 | Cash | 6,987 | 998 | Cash | 0 | 9,282 | 0 | Cash | |||||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 4,887 | Cash | 10,387 | 1,931 | Cash | 0 | 10,037 | 0 | Cash | |||||||||||||||||
48 | h.h. gregg - Boca Raton | 6,923 | Cash | 0 | Springing | 50,000 | 865 | 30,000 | Cash | ||||||||||||||||||
49 | Bingham Office III | 12,867 | Cash | 4,700 | 1,567 | Cash | 0 | 3,425 | 0 | Cash | |||||||||||||||||
50 | King City Square | 14,096 | Cash | 0 | Springing | 0 | 1,573 | 0 | Cash | ||||||||||||||||||
51 | South Park Office Center | 7,123 | Cash | 0 | Springing | 0 | 1,110 | 0 | Cash | ||||||||||||||||||
52 | Hampton Inn - Northwest | 9,781 | Cash | 0 | Springing | 0 | 8,533 | 0 | Cash | ||||||||||||||||||
53 | La Quinta - Old Town | 6,386 | Cash | 10,396 | 1,485 | Cash | 0 | 7,376 | 0 | Cash | |||||||||||||||||
54 | Westgate Commons | 6,422 | Cash | 13,856 | Springing | Cash | 0 | 875 | 0 | Cash | |||||||||||||||||
55 | River Oaks - Acquisition | 5,545 | Cash | 7,729 | 3,680 | Cash | 0 | 2,450 | 0 | Cash | |||||||||||||||||
56 | CVS Marietta | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
57 | Great Lakes Plaza | 3,183 | Cash | 0 | Springing | 0 | 800 | 0 | Cash | ||||||||||||||||||
58 | Hamilton Crossings | 7,670 | Cash | 0 | Springing | 0 | 808 | 0 | Cash | ||||||||||||||||||
59 | Comfort Suites Houston | 7,674 | Cash | 37,892 | 3,158 | Cash | 0 | 1,341 | 0 | Cash | |||||||||||||||||
60 | Aramore Retail | 5,006 | Cash | 4,928 | Springing | Cash | 0 | 227 | 13,608 | Cash | |||||||||||||||||
61 | Eliot Rent-A-Center | 2,212 | Cash | 7,383 | 1,406 | Cash | 0 | 411 | 0 | Cash | |||||||||||||||||
62 | Horn Lake Self Storage | 4,223 | Cash | 2,806 | 879 | Cash | 0 | 1,222 | 45,000 | Cash | |||||||||||||||||
63 | Alamo Building | 5,156 | Cash | 1,425 | 713 | Cash | 0 | 780 | 46,823 | Cash | |||||||||||||||||
64 | Triple Crown Plaza | 4,202 | Cash | 4,906 | 2,453 | Cash | 0 | 466 | 27,975 | Cash | |||||||||||||||||
65 | Arlington Arms | 6,078 | Cash | 5,892 | 2,806 | Cash | 0 | 3,750 | 0 | Cash | |||||||||||||||||
66 | Cervenka Retail Portfolio | 5,759 | Cash | 9,798 | 653 | Cash | 0 | 877 | 0 | Cash | |||||||||||||||||
66.01 | 900 E. Main Street | ||||||||||||||||||||||||||
66.02 | Fayette Square | ||||||||||||||||||||||||||
67 | Kohl's - Vallejo | Springing | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||||||
68 | Security Public Storage - Hayward | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
69 | River Run Plaza | Springing | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||||||
70 | Airship Self Storage | 4,257 | Cash | 0 | 465 | Cash | 0 | 517 | 0 | Cash | |||||||||||||||||
71 | Heritage Square | 2,921 | Cash | 4,076 | 453 | Cash | 0 | 405 | 0 | Cash |
A-1-23
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||
Mortgage Loan Number | Property Name | Upfront TI/LC Reserve ($)(13) | Monthly TI/LC Reserve ($)(14) | TI/LC Reserve Cap ($)(13) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | ||||||||
1 | AmericasMart | 2,627,360 | Springing | 2,627,360 | Cash | 0 | |||||||||
2 | PennCap Portfolio | 2,188,857 | 62,500 | 3,000,000 | Cash | 0 | |||||||||
2.01 | 3701 Corporate | ||||||||||||||
2.02 | 3773 Corporate | ||||||||||||||
2.03 | 1605 Valley Center | ||||||||||||||
2.04 | 1525 Valley Center | ||||||||||||||
2.05 | 1560 Valley Center | ||||||||||||||
2.06 | 1550 Valley Center | ||||||||||||||
2.07 | 1455 Valley Center | ||||||||||||||
2.08 | 1480 Valley Center | ||||||||||||||
2.09 | 1510 Valley Center | ||||||||||||||
2.10 | 1495 Valley Center | ||||||||||||||
2.11 | 1640 Valley Center | ||||||||||||||
2.12 | 57 S Commerce | ||||||||||||||
2.13 | 1650 Valley Center | ||||||||||||||
2.14 | 89 S Commerce | ||||||||||||||
2.15 | 1660 Valley Center | ||||||||||||||
2.16 | 1530 Valley Center | ||||||||||||||
2.17 | 85 S Commerce | ||||||||||||||
2.18 | 2196 Avenue C | ||||||||||||||
2.19 | 2202 Hangar Place | ||||||||||||||
2.20 | 754 Roble Road | ||||||||||||||
2.21 | 83 S Commerce | ||||||||||||||
2.22 | 87 S Commerce | ||||||||||||||
2.23 | 974 Marcon Blvd | ||||||||||||||
2.24 | 2201 Hangar Place | ||||||||||||||
2.25 | 7355 William Avenue | ||||||||||||||
2.26 | 944 Marcon Blvd | ||||||||||||||
2.27 | 954 Marcon Blvd | ||||||||||||||
2.28 | 7277 William Avenue | ||||||||||||||
2.29 | 2041 Avenue C | ||||||||||||||
2.30 | 964 Marcon Blvd | ||||||||||||||
2.31 | 7562 Penn Drive | ||||||||||||||
2.32 | 764 Roble Road | ||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 0 | Springing | 0 | 0 | ||||||||||
4 | Westin New York at Times Square - Leased Fee | 0 | 0 | 0 | 0 | ||||||||||
5 | Miami International Airport Industrial Portfolio | 0 | 20,833; Springing | 750,000 | Cash | 0 | |||||||||
6 | Williams Center Towers | 7,500,000 | 47,863 | 2,000,000 | Cash | 0 | |||||||||
7 | FRAPAG Portfolio | 0 | 25,724 | 1,234,732 | Cash | 0 | |||||||||
7.01 | Waterview I & II | ||||||||||||||
7.02 | Northmont Distribution Center | ||||||||||||||
7.03 | Riverpark Distribution Center | ||||||||||||||
8 | Canadian Pacific Plaza | 955,633 | 13,232 | 0 | Cash | 0 | |||||||||
9 | Calidus Student Housing Portfolio | 0 | 0 | 0 | 0 | ||||||||||
9.01 | Grove at Jacksonville | ||||||||||||||
9.02 | Grove at Jonesboro | ||||||||||||||
9.03 | Grove at Wichita | ||||||||||||||
9.04 | Grove at Wichita Falls | ||||||||||||||
10 | Caruth Plaza | 200,000 | 4,296; Springing | 200,000 | Cash | 0 | |||||||||
11 | Marriott Courtyard - Maui | 0 | 0 | 0 | 0 | ||||||||||
12 | Lantana Cascade | 0 | 0 | 0 | 0 | ||||||||||
13 | Museo Apartments | 0 | 0 | 0 | 0 | ||||||||||
14 | West Side Mall | 350,000 | 13,909 | 450,000 | Cash | 0 | |||||||||
15 | The Pointe at Wellington Green | 1,500,000 | 10,000 | 1,500,000 | Cash | 0 | |||||||||
16 | 465 Park Avenue Retail Condominium | 0 | 0 | 0 | 0 | ||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 0 | 0 | 0 | 0 | ||||||||||
18 | Hampton Inn - Ameriplex | 0 | 0 | 0 | 0 | ||||||||||
19 | ArciTerra Portfolio | 300,000 | 50,000 | 850,000 | Cash | 0 | |||||||||
19.01 | Off Dep Pearl MS | ||||||||||||||
19.02 | Michigan Road | ||||||||||||||
19.03 | DG Memphis | ||||||||||||||
19.04 | Shoppes at Alabaster | ||||||||||||||
19.05 | Festival Montgomery | ||||||||||||||
19.06 | Walcent Kendallville IN | ||||||||||||||
19.07 | HD McAllen TX | ||||||||||||||
19.08 | MW Nashville TN | ||||||||||||||
19.09 | OS MT Pleasant IA | ||||||||||||||
19.10 | Arciterra Walcent Greenville AL | ||||||||||||||
19.11 | Walcent Plainwell MI | ||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | ||||||||||||||
20 | Coral Walk | 0 | Springing | 0 | 0 | ||||||||||
21 | Sterling Pointe Apartments | 0 | 0 | 0 | 0 | ||||||||||
22 | Camelot Village MHC | 0 | 0 | 0 | 0 | ||||||||||
23 | Madison at Woodview | 0 | 0 | 0 | 0 | ||||||||||
24 | Georgia Multifamily Portfolio | 0 | 0 | 0 | 0 | ||||||||||
24.01 | Pinnacle West | ||||||||||||||
24.02 | Hidden Oaks | ||||||||||||||
24.03 | Lake of the Woods | ||||||||||||||
24.04 | Wellston Ridge | ||||||||||||||
24.05 | Oakdale Villas | ||||||||||||||
24.06 | Northcrest | ||||||||||||||
25 | Hickory Hills MHC | 0 | 0 | 0 | 0 | ||||||||||
26 | Oliver Multifamily Portfolio | 0 | 0 | 0 | 0 | ||||||||||
26.01 | Tropicana | ||||||||||||||
26.02 | Railview | ||||||||||||||
26.03 | Linderhof | ||||||||||||||
26.04 | Piedmont Manor | ||||||||||||||
26.05 | Spirit Mountain | ||||||||||||||
26.06 | Oak Hills | ||||||||||||||
26.07 | Harborview | ||||||||||||||
26.08 | Etna Woods | ||||||||||||||
26.09 | Billings View | ||||||||||||||
27 | Residence Inn - Mystic CT | 0 | 0 | 0 | 0 | ||||||||||
28 | Fairborn Ohio Hotel Portfolio | 0 | 0 | 0 | 0 | ||||||||||
28.01 | Holiday Inn Fairborn | ||||||||||||||
28.02 | Homewood Suites Fairborn | ||||||||||||||
29 | Sanctuary Beach Resort | 0 | 0 | 0 | 123,725 | ||||||||||
30 | Clinton MHC | 0 | 0 | 0 | 0 | ||||||||||
31 | Hilton Garden Inn - Rockford | 0 | 0 | 0 | 0 | ||||||||||
32 | Baton Rouge MF Portfolio | 0 | 0 | 0 | 0 |
A-1-24
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||
Mortgage Loan Number | Property Name | Upfront TI/LC Reserve ($)(13) | Monthly TI/LC Reserve ($)(14) | TI/LC Reserve Cap E($)(13) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | ||||||||
32.01 | Park East | ||||||||||||||
32.02 | Bellemont Victoria I | ||||||||||||||
32.03 | Bellemont Victoria II | ||||||||||||||
33 | Westridge Apartments | 0 | 0 | 0 | 0 | ||||||||||
34 | WP Carey Self Storage Portfolio III | 0 | 0 | 0 | 0 | ||||||||||
34.01 | Parkway Self Storage - Palm Coast | ||||||||||||||
34.02 | Morningstar Storage - Fayetteville | ||||||||||||||
34.03 | Extra Space Storage - Beaumont | ||||||||||||||
34.04 | Value Self Storage - Holiday | ||||||||||||||
34.05 | Extra Space Storage - San Bernardino | ||||||||||||||
35 | Hampton Inn Austin | 0 | 0 | 0 | 0 | ||||||||||
36 | Crye Portfolio | 0 | 5,305 | 0 | Cash | 0 | |||||||||
36.01 | Cool Springs | ||||||||||||||
36.02 | Gunbarrel | ||||||||||||||
36.03 | 1200 Market | ||||||||||||||
36.04 | Peachtree | ||||||||||||||
36.05 | Ooltewah | ||||||||||||||
36.06 | Alpharetta | ||||||||||||||
37 | Greene Crossing Shopping Center | 0 | 6,811 | 326,940 | Cash | 0 | |||||||||
38 | Security Public Storage - Daly City | 0 | 0 | 0 | 0 | ||||||||||
39 | College Square | 0 | 6,953 | 250,293 | Cash | 0 | |||||||||
40 | Nogales Plaza | 130,000 | 9,275 | 265,000 | Cash | 48,667 | |||||||||
41 | HIE Houston West | 0 | 0 | 0 | 0 | ||||||||||
42 | Security Public Storage - San Francisco | 0 | 0 | 0 | 0 | ||||||||||
43 | Staybridge Suites - Omaha | 0 | 0 | 0 | 0 | ||||||||||
44 | HIE Ashland | 0 | 0 | 0 | 0 | ||||||||||
45 | Bayside Village Center | 1,025 | 1,025 | 0 | Cash | 0 | |||||||||
46 | Best Western Plus - Miramar | 0 | 0 | 0 | 0 | ||||||||||
47 | Holiday Inn Express - Sorrento Valley | 0 | 0 | 0 | 0 | ||||||||||
48 | h.h. gregg - Boca Raton | 0 | 0 | 0 | 0 | ||||||||||
49 | Bingham Office III | 200,000 | 12,350 | 0 | Cash | 0 | |||||||||
50 | King City Square | 0 | 4,419 | 0 | Cash | 0 | |||||||||
51 | South Park Office Center | 250,000 | 5,000 | 0 | Cash | 0 | |||||||||
52 | Hampton Inn - Northwest | 0 | 0 | 0 | 0 | ||||||||||
53 | La Quinta - Old Town | 0 | 0 | 0 | 0 | ||||||||||
54 | Westgate Commons | 100,000 | 3,408 | $400,000 through the 5th anniversary of the 1st payment date where 100% percent of the Property is leased to tenants under Eligible Leases, $500,000 thereafter | Cash | 0 | |||||||||
55 | River Oaks - Acquisition | 0 | 0 | 0 | 0 | ||||||||||
56 | CVS Marietta | 0 | 0 | 0 | 0 | ||||||||||
57 | Great Lakes Plaza | 0 | 0 | 0 | 0 | ||||||||||
58 | Hamilton Crossings | 193,000 | 3,633 | 0 | Cash | 0 | |||||||||
59 | Comfort Suites Houston | 0 | 0 | 0 | 0 | ||||||||||
60 | Aramore Retail | 0 | 1,512 | 150,000 | Cash | 0 | |||||||||
61 | Eliot Rent-A-Center | 0 | 0 | 0 | 0 | ||||||||||
62 | Horn Lake Self Storage | 0 | 0 | 0 | 0 | ||||||||||
63 | Alamo Building | 91,950 | 3,192 | 191,547 | Cash | 0 | |||||||||
64 | Triple Crown Plaza | 60,000 | 2,331 | 200,000 | Cash | 0 | |||||||||
65 | Arlington Arms | 0 | 0 | 0 | 0 | ||||||||||
66 | Cervenka Retail Portfolio | 0 | 2,610 | 0 | Cash | 0 | |||||||||
66.01 | 900 E. Main Street | ||||||||||||||
66.02 | Fayette Square | ||||||||||||||
67 | Kohl's - Vallejo | 0 | 0 | 0 | 0 | ||||||||||
68 | Security Public Storage - Hayward | 0 | 0 | 0 | 0 | ||||||||||
69 | River Run Plaza | 0 | Springing | 0 | 0 | ||||||||||
70 | Airship Self Storage | 0 | 0 | 0 | 0 | ||||||||||
71 | Heritage Square | 0 | 2,023 | 100,000 | Cash | 0 |
A-1-25
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||
Mortgage Loan Number | Property Name | Debt Service Escrow (Monthly) ($)(15) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($)(16) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | ||||||||||
1 | AmericasMart | 0 | Ground Rent Reserve | 4,144 | Springing | 4,144 | Cash | ||||||||||||
2 | PennCap Portfolio | 0 | 0 | 0 | 0 | ||||||||||||||
2.01 | 3701 Corporate | ||||||||||||||||||
2.02 | 3773 Corporate | ||||||||||||||||||
2.03 | 1605 Valley Center | ||||||||||||||||||
2.04 | 1525 Valley Center | ||||||||||||||||||
2.05 | 1560 Valley Center | ||||||||||||||||||
2.06 | 1550 Valley Center | ||||||||||||||||||
2.07 | 1455 Valley Center | ||||||||||||||||||
2.08 | 1480 Valley Center | ||||||||||||||||||
2.09 | 1510 Valley Center | ||||||||||||||||||
2.10 | 1495 Valley Center | ||||||||||||||||||
2.11 | 1640 Valley Center | ||||||||||||||||||
2.12 | 57 S Commerce | ||||||||||||||||||
2.13 | 1650 Valley Center | ||||||||||||||||||
2.14 | 89 S Commerce | ||||||||||||||||||
2.15 | 1660 Valley Center | ||||||||||||||||||
2.16 | 1530 Valley Center | ||||||||||||||||||
2.17 | 85 S Commerce | ||||||||||||||||||
2.18 | 2196 Avenue C | ||||||||||||||||||
2.19 | 2202 Hangar Place | ||||||||||||||||||
2.20 | 754 Roble Road | ||||||||||||||||||
2.21 | 83 S Commerce | ||||||||||||||||||
2.22 | 87 S Commerce | ||||||||||||||||||
2.23 | 974 Marcon Blvd | ||||||||||||||||||
2.24 | 2201 Hangar Place | ||||||||||||||||||
2.25 | 7355 William Avenue | ||||||||||||||||||
2.26 | 944 Marcon Blvd | ||||||||||||||||||
2.27 | 954 Marcon Blvd | ||||||||||||||||||
2.28 | 7277 William Avenue | ||||||||||||||||||
2.29 | 2041 Avenue C | ||||||||||||||||||
2.30 | 964 Marcon Blvd | ||||||||||||||||||
2.31 | 7562 Penn Drive | ||||||||||||||||||
2.32 | 764 Roble Road | ||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | 0 | Tenant Specific TILC / Rent Concession Reserve | Tenant Specific TILC - $2,593,953.04 / Rent Concession - $61,775.10 | 0 | 0 | Cash | ||||||||||||
4 | Westin New York at Times Square - Leased Fee | 0 | 0 | 0 | 0 | ||||||||||||||
5 | Miami International Airport Industrial Portfolio | 0 | Roof Repair Reserve | 1,200,000 | 0 | 0 | Cash | ||||||||||||
6 | Williams Center Towers | 0 | Critical Tenant TI/LC Funds | 0 | Springing | 0 | |||||||||||||
7 | FRAPAG Portfolio | 0 | Tenant Reserve | 245,673 | 0 | 0 | Cash | ||||||||||||
7.01 | Waterview I & II | ||||||||||||||||||
7.02 | Northmont Distribution Center | ||||||||||||||||||
7.03 | Riverpark Distribution Center | ||||||||||||||||||
8 | Canadian Pacific Plaza | 0 | Outstanding TI/LC Reserve | 1,926,589 | 0 | 0 | Cash | ||||||||||||
9 | Calidus Student Housing Portfolio | 0 | Financial Aid Reserve | 250,000 | 25,000 | 250,000 | Cash | ||||||||||||
9.01 | Grove at Jacksonville | ||||||||||||||||||
9.02 | Grove at Jonesboro | ||||||||||||||||||
9.03 | Grove at Wichita | ||||||||||||||||||
9.04 | Grove at Wichita Falls | ||||||||||||||||||
10 | Caruth Plaza | 0 | Planned Parenthood Reserve | 26,000 | 0 | 0 | Cash | ||||||||||||
11 | Marriott Courtyard - Maui | 0 | 0 | 0 | 0 | ||||||||||||||
12 | Lantana Cascade | 0 | 0 | 0 | 0 | ||||||||||||||
13 | Museo Apartments | 0 | 0 | 0 | 0 | ||||||||||||||
14 | West Side Mall | 0 | Outstanding Tenant Obligation Reserve | 60,000 | 0 | 0 | Cash | ||||||||||||
15 | The Pointe at Wellington Green | 0 | Tenant Specific TILC Reserve | 160,000 | 0 | 0 | Cash | ||||||||||||
16 | 465 Park Avenue Retail Condominium | 0 | 0 | 0 | 0 | ||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 0 | 0 | 0 | 0 | ||||||||||||||
18 | Hampton Inn - Ameriplex | 0 | 0 | 0 | 0 | ||||||||||||||
19 | ArciTerra Portfolio | 0 | 0 | 0 | 0 | ||||||||||||||
19.01 | Off Dep Pearl MS | ||||||||||||||||||
19.02 | Michigan Road | ||||||||||||||||||
19.03 | DG Memphis | ||||||||||||||||||
19.04 | Shoppes at Alabaster | ||||||||||||||||||
19.05 | Festival Montgomery | ||||||||||||||||||
19.06 | Walcent Kendallville IN | ||||||||||||||||||
19.07 | HD McAllen TX | ||||||||||||||||||
19.08 | MW Nashville TN | ||||||||||||||||||
19.09 | OS MT Pleasant IA | ||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | ||||||||||||||||||
19.11 | Walcent Plainwell MI | ||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | ||||||||||||||||||
20 | Coral Walk | 0 | 0 | 0 | 0 | ||||||||||||||
21 | Sterling Pointe Apartments | 0 | 0 | 0 | 0 | ||||||||||||||
22 | Camelot Village MHC | 0 | 0 | 0 | 0 | ||||||||||||||
23 | Madison at Woodview | 0 | 0 | 0 | 0 | ||||||||||||||
24 | Georgia Multifamily Portfolio | 0 | 0 | 0 | 0 | ||||||||||||||
24.01 | Pinnacle West | ||||||||||||||||||
24.02 | Hidden Oaks | ||||||||||||||||||
24.03 | Lake of the Woods | ||||||||||||||||||
24.04 | Wellston Ridge | ||||||||||||||||||
24.05 | Oakdale Villas | ||||||||||||||||||
24.06 | Northcrest | ||||||||||||||||||
25 | Hickory Hills MHC | 0 | 0 | 0 | 0 | ||||||||||||||
26 | Oliver Multifamily Portfolio | 0 | HAP Consent Reserve | 0 | 17,000 | 1,000,000 | Cash | ||||||||||||
26.01 | Tropicana | ||||||||||||||||||
26.02 | Railview | ||||||||||||||||||
26.03 | Linderhof | ||||||||||||||||||
26.04 | Piedmont Manor | ||||||||||||||||||
26.05 | Spirit Mountain | ||||||||||||||||||
26.06 | Oak Hills | ||||||||||||||||||
26.07 | Harborview | ||||||||||||||||||
26.08 | Etna Woods | ||||||||||||||||||
26.09 | Billings View | ||||||||||||||||||
27 | Residence Inn - Mystic CT | 0 | 0 | 0 | 0 | ||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | 0 | PIP Reserve | 2,900,000 | 0 | 0 | Cash | ||||||||||||
28.01 | Holiday Inn Fairborn | ||||||||||||||||||
28.02 | Homewood Suites Fairborn | ||||||||||||||||||
29 | Sanctuary Beach Resort | 0 | Cash | Pool Use Agreement Reserve | 50,000 | 0 | 0 | Cash | |||||||||||
30 | Clinton MHC | 0 | Home Inventory Reserve | 1,000,000 | 0 | 0 | Cash | ||||||||||||
31 | Hilton Garden Inn - Rockford | 0 | PIP Reserve | 1,300,000 | 0 | 0 | Cash | ||||||||||||
32 | Baton Rouge MF Portfolio | 0 | 0 | 0 | 0 |
A-1-26
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||
Mortgage Loan Number | Property Name | Debt Service Escrow (Monthly) ($)(15) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($)(16) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | ||||||||||
32.01 | Park East | ||||||||||||||||||
32.02 | Bellemont Victoria I | ||||||||||||||||||
32.03 | Bellemont Victoria II | ||||||||||||||||||
33 | Westridge Apartments | 0 | 0 | 0 | 0 | ||||||||||||||
34 | WP Carey Self Storage Portfolio III | 0 | 0 | 0 | 0 | ||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | ||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | ||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | ||||||||||||||||||
34.04 | Value Self Storage - Holiday | ||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | ||||||||||||||||||
35 | Hampton Inn Austin | 0 | PIP Reserve | 936,174 | 0 | 0 | Cash | ||||||||||||
36 | Crye Portfolio | 0 | 0 | 0 | 0 | ||||||||||||||
36.01 | Cool Springs | ||||||||||||||||||
36.02 | Gunbarrel | ||||||||||||||||||
36.03 | 1200 Market | ||||||||||||||||||
36.04 | Peachtree | ||||||||||||||||||
36.05 | Ooltewah | ||||||||||||||||||
36.06 | Alpharetta | ||||||||||||||||||
37 | Greene Crossing Shopping Center | 0 | Credit Support Reserve | 200,000 | 0 | 0 | LoC | ||||||||||||
38 | Security Public Storage - Daly City | 0 | 0 | 0 | 0 | ||||||||||||||
39 | College Square | 0 | Planet Fitness Rent Concession Reserve | 77,547 | 0 | 0 | Cash | ||||||||||||
40 | Nogales Plaza | 0 | Cash | Free Rent Reserve: 72,290; Allowance Reserve: 130,000 | 202,290 | 0 | 0 | Cash | |||||||||||
41 | HIE Houston West | 0 | Franchise Agreement Funds | 0 | Springing | 0 | |||||||||||||
42 | Security Public Storage - San Francisco | 0 | 0 | 0 | 0 | ||||||||||||||
43 | Staybridge Suites - Omaha | 0 | PIP Reserve | 23,000 | Springing | 0 | Cash | ||||||||||||
44 | HIE Ashland | 0 | Property Improvement Plan Reserve | 434,063 | 0 | 0 | Cash | ||||||||||||
45 | Bayside Village Center | 0 | 0 | 0 | 0 | ||||||||||||||
46 | Best Western Plus - Miramar | 0 | 0 | 0 | 0 | ||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 0 | Special Franchise Reserve | 0 | Springing | 0 | |||||||||||||
48 | h.h. gregg - Boca Raton | 0 | Declaration Fee Reserve | 0 | Springing | 0 | |||||||||||||
49 | Bingham Office III | 0 | Free Rent Reserve | 29,912 | 0 | 0 | Cash | ||||||||||||
50 | King City Square | 0 | Outstanding Tenant Obligation Reserve | 277,550 | 0 | 0 | Cash | ||||||||||||
51 | South Park Office Center | 0 | 0 | 0 | 0 | ||||||||||||||
52 | Hampton Inn - Northwest | 0 | 0 | 0 | 0 | ||||||||||||||
53 | La Quinta - Old Town | 0 | 0 | 0 | 0 | ||||||||||||||
54 | Westgate Commons | 0 | Work Institute Free Rent Holdback | 13,405 | 0 | 0 | Cash | ||||||||||||
55 | River Oaks - Acquisition | 0 | 0 | 0 | 0 | ||||||||||||||
56 | CVS Marietta | 0 | Critical Tenant Exclusivity Enforcement Fund | 0 | Springing | 0 | |||||||||||||
57 | Great Lakes Plaza | 0 | Verizon Renewal Reserve | 0 | Springing | 0 | |||||||||||||
58 | Hamilton Crossings | 0 | Rent Concession Reserve | 80,970 | 0 | 0 | Cash | ||||||||||||
59 | Comfort Suites Houston | 0 | Seasonality Reserve | 30,000 | Springing | 30,000 | Cash | ||||||||||||
60 | Aramore Retail | 0 | 0 | 0 | 0 | ||||||||||||||
61 | Eliot Rent-A-Center | 0 | 0 | 0 | 0 | ||||||||||||||
62 | Horn Lake Self Storage | 0 | 0 | 0 | 0 | ||||||||||||||
63 | Alamo Building | 0 | Gasper Law Group TI Reserve | 78,235 | 0 | 0 | Cash | ||||||||||||
64 | Triple Crown Plaza | 0 | 0 | 0 | 0 | ||||||||||||||
65 | Arlington Arms | 0 | 0 | 0 | 0 | ||||||||||||||
66 | Cervenka Retail Portfolio | 0 | Critical Tenant TI/LC Funds | 0 | Springing | 0 | |||||||||||||
66.01 | 900 E. Main Street | ||||||||||||||||||
66.02 | Fayette Square | ||||||||||||||||||
67 | Kohl's - Vallejo | 0 | 0 | 0 | 0 | ||||||||||||||
68 | Security Public Storage - Hayward | 0 | 0 | 0 | 0 | ||||||||||||||
69 | River Run Plaza | 0 | 0 | 0 | 0 | ||||||||||||||
70 | Airship Self Storage | 0 | 0 | 0 | 0 | ||||||||||||||
71 | Heritage Square | 0 | 0 | 0 | 0 |
A-1-27
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback(17) | ||||||||||
1 | AmericasMart | 0 | 0 | 0 | |||||||||||||||
2 | PennCap Portfolio | 0 | 0 | 0 | |||||||||||||||
2.01 | 3701 Corporate | ||||||||||||||||||
2.02 | 3773 Corporate | ||||||||||||||||||
2.03 | 1605 Valley Center | ||||||||||||||||||
2.04 | 1525 Valley Center | ||||||||||||||||||
2.05 | 1560 Valley Center | ||||||||||||||||||
2.06 | 1550 Valley Center | ||||||||||||||||||
2.07 | 1455 Valley Center | ||||||||||||||||||
2.08 | 1480 Valley Center | �� | |||||||||||||||||
2.09 | 1510 Valley Center | ||||||||||||||||||
2.10 | 1495 Valley Center | ||||||||||||||||||
2.11 | 1640 Valley Center | ||||||||||||||||||
2.12 | 57 S Commerce | ||||||||||||||||||
2.13 | 1650 Valley Center | ||||||||||||||||||
2.14 | 89 S Commerce | ||||||||||||||||||
2.15 | 1660 Valley Center | ||||||||||||||||||
2.16 | 1530 Valley Center | ||||||||||||||||||
2.17 | 85 S Commerce | ||||||||||||||||||
2.18 | 2196 Avenue C | ||||||||||||||||||
2.19 | 2202 Hangar Place | ||||||||||||||||||
2.20 | 754 Roble Road | ||||||||||||||||||
2.21 | 83 S Commerce | ||||||||||||||||||
2.22 | 87 S Commerce | ||||||||||||||||||
2.23 | 974 Marcon Blvd | ||||||||||||||||||
2.24 | 2201 Hangar Place | ||||||||||||||||||
2.25 | 7355 William Avenue | ||||||||||||||||||
2.26 | 944 Marcon Blvd | ||||||||||||||||||
2.27 | 954 Marcon Blvd | ||||||||||||||||||
2.28 | 7277 William Avenue | ||||||||||||||||||
2.29 | 2041 Avenue C | ||||||||||||||||||
2.30 | 964 Marcon Blvd | ||||||||||||||||||
2.31 | 7562 Penn Drive | ||||||||||||||||||
2.32 | 764 Roble Road | ||||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Ground Rent/PILOT Payment Reserve | 0 | Springing | 0 | ||||||||||||||
4 | Westin New York at Times Square - Leased Fee | 0 | 0 | 0 | |||||||||||||||
5 | Miami International Airport Industrial Portfolio | 0 | 0 | 0 | |||||||||||||||
6 | Williams Center Towers | Rent Abatement Reserve | 822,054 | 0 | 0 | Cash | |||||||||||||
7 | FRAPAG Portfolio | 0 | 0 | 0 | |||||||||||||||
7.01 | Waterview I & II | ||||||||||||||||||
7.02 | Northmont Distribution Center | ||||||||||||||||||
7.03 | Riverpark Distribution Center | ||||||||||||||||||
8 | Canadian Pacific Plaza | Free Rent Reserve | 653,676 | 0 | 0 | Cash | |||||||||||||
9 | Calidus Student Housing Portfolio | Rebranding Funds | 40,000 | 0 | 0 | Cash | |||||||||||||
9.01 | Grove at Jacksonville | ||||||||||||||||||
9.02 | Grove at Jonesboro | ||||||||||||||||||
9.03 | Grove at Wichita | ||||||||||||||||||
9.04 | Grove at Wichita Falls | ||||||||||||||||||
10 | Caruth Plaza | 0 | 0 | 0 | |||||||||||||||
11 | Marriott Courtyard - Maui | 0 | 0 | 0 | |||||||||||||||
12 | Lantana Cascade | 0 | 0 | 0 | |||||||||||||||
13 | Museo Apartments | 0 | 0 | 0 | |||||||||||||||
14 | West Side Mall | 2012/2013 CAM Credit Reserve | 282,633 | 0 | 0 | Cash | |||||||||||||
15 | The Pointe at Wellington Green | Rent Concession Reserve | 327,000 | 0 | 0 | Cash | |||||||||||||
16 | 465 Park Avenue Retail Condominium | 0 | 0 | 0 | |||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | 0 | 0 | 0 | |||||||||||||||
18 | Hampton Inn - Ameriplex | 0 | 0 | 0 | |||||||||||||||
19 | ArciTerra Portfolio | 0 | 0 | 0 | |||||||||||||||
19.01 | Off Dep Pearl MS | ||||||||||||||||||
19.02 | Michigan Road | ||||||||||||||||||
19.03 | DG Memphis | ||||||||||||||||||
19.04 | Shoppes at Alabaster | ||||||||||||||||||
19.05 | Festival Montgomery | ||||||||||||||||||
19.06 | Walcent Kendallville IN | ||||||||||||||||||
19.07 | HD McAllen TX | ||||||||||||||||||
19.08 | MW Nashville TN | ||||||||||||||||||
19.09 | OS MT Pleasant IA | ||||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | ||||||||||||||||||
19.11 | Walcent Plainwell MI | ||||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | ||||||||||||||||||
20 | Coral Walk | 0 | 0 | 0 | |||||||||||||||
21 | Sterling Pointe Apartments | 0 | 0 | 0 | |||||||||||||||
22 | Camelot Village MHC | 0 | 0 | 0 | |||||||||||||||
23 | Madison at Woodview | 0 | 0 | 0 | |||||||||||||||
24 | Georgia Multifamily Portfolio | 0 | 0 | 0 | |||||||||||||||
24.01 | Pinnacle West | ||||||||||||||||||
24.02 | Hidden Oaks | ||||||||||||||||||
24.03 | Lake of the Woods | ||||||||||||||||||
24.04 | Wellston Ridge | ||||||||||||||||||
24.05 | Oakdale Villas | ||||||||||||||||||
24.06 | Northcrest | ||||||||||||||||||
25 | Hickory Hills MHC | 0 | 0 | 0 | |||||||||||||||
26 | Oliver Multifamily Portfolio | 0 | 0 | 0 | |||||||||||||||
26.01 | Tropicana | ||||||||||||||||||
26.02 | Railview | ||||||||||||||||||
26.03 | Linderhof | ||||||||||||||||||
26.04 | Piedmont Manor | ||||||||||||||||||
26.05 | Spirit Mountain | ||||||||||||||||||
26.06 | Oak Hills | ||||||||||||||||||
26.07 | Harborview | ||||||||||||||||||
26.08 | Etna Woods | ||||||||||||||||||
26.09 | Billings View | ||||||||||||||||||
27 | Residence Inn - Mystic CT | 0 | 0 | 0 | |||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | Seasonality Reserve | 315,000 | Springing | 315,000 | Cash | |||||||||||||
28.01 | Holiday Inn Fairborn | ||||||||||||||||||
28.02 | Homewood Suites Fairborn | �� | |||||||||||||||||
29 | Sanctuary Beach Resort | 0 | 0 | 0 | |||||||||||||||
30 | Clinton MHC | 0 | 0 | 0 | |||||||||||||||
31 | Hilton Garden Inn - Rockford | 0 | 0 | 0 | |||||||||||||||
32 | Baton Rouge MF Portfolio | 0 | 0 | 0 |
A-1-28
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback(17) | ||||||||||
32.01 | Park East | ||||||||||||||||||
32.02 | Bellemont Victoria I | ||||||||||||||||||
32.03 | Bellemont Victoria II | ||||||||||||||||||
33 | Westridge Apartments | 0 | 0 | 0 | |||||||||||||||
34 | WP Carey Self Storage Portfolio III | 0 | 0 | 0 | |||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | ||||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | ||||||||||||||||||
34.03 | Extra Space Storage - Beaumont | ||||||||||||||||||
34.04 | Value Self Storage - Holiday | ||||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | ||||||||||||||||||
35 | Hampton Inn Austin | Seasonality Reserve | 0 | Excess Cash Flow | 0 | Cash | |||||||||||||
36 | Crye Portfolio | 0 | 0 | 0 | |||||||||||||||
36.01 | Cool Springs | ||||||||||||||||||
36.02 | Gunbarrel | ||||||||||||||||||
36.03 | 1200 Market | ||||||||||||||||||
36.04 | Peachtree | ||||||||||||||||||
36.05 | Ooltewah | ||||||||||||||||||
36.06 | Alpharetta | ||||||||||||||||||
37 | Greene Crossing Shopping Center | FirstMerit Bank, N.A. | 0 | 0 | 0 | ||||||||||||||
38 | Security Public Storage - Daly City | 0 | 0 | 0 | |||||||||||||||
39 | College Square | Capitol Donuts/Quiznos Reserve | 200,000 | 0 | 0 | Cash | |||||||||||||
40 | Nogales Plaza | 0 | 0 | 0 | |||||||||||||||
41 | HIE Houston West | 0 | 0 | 0 | |||||||||||||||
42 | Security Public Storage - San Francisco | 0 | 0 | 0 | |||||||||||||||
43 | Staybridge Suites - Omaha | Seasonality Reserve | 0 | Springing | 0 | ||||||||||||||
44 | HIE Ashland | Seasonality Reserve | 75,000 | 9,375; Springing | 75,000 | Cash | |||||||||||||
45 | Bayside Village Center | 0 | 0 | 0 | |||||||||||||||
46 | Best Western Plus - Miramar | 0 | 0 | 0 | |||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | 0 | 0 | 0 | |||||||||||||||
48 | h.h. gregg - Boca Raton | 0 | 0 | 0 | |||||||||||||||
49 | Bingham Office III | 0 | 0 | 0 | |||||||||||||||
50 | King City Square | Kroger Funds | 0 | Springing | 0 | 694,186 | |||||||||||||
51 | South Park Office Center | 0 | 0 | 0 | |||||||||||||||
52 | Hampton Inn - Northwest | 0 | 0 | 0 | |||||||||||||||
53 | La Quinta - Old Town | 0 | 0 | 0 | |||||||||||||||
54 | Westgate Commons | 0 | 0 | 0 | |||||||||||||||
55 | River Oaks - Acquisition | 0 | 0 | 0 | |||||||||||||||
56 | CVS Marietta | Critical Tenant TI/LC Funds | 0 | Springing | 0 | ||||||||||||||
57 | Great Lakes Plaza | Men's Warehouse Renewal Reserve | 0 | Springing | 0 | ||||||||||||||
58 | Hamilton Crossings | H&R Block Rent Reserve | 28,800 | 0 | 0 | Cash | |||||||||||||
59 | Comfort Suites Houston | 0 | 0 | 0 | |||||||||||||||
60 | Aramore Retail | 0 | 0 | 0 | |||||||||||||||
61 | Eliot Rent-A-Center | 0 | 0 | 0 | |||||||||||||||
62 | Horn Lake Self Storage | 0 | 0 | 0 | |||||||||||||||
63 | Alamo Building | Graham Expansion Rent Reserve ($6,128); MacKenzie's sump pump Reserve ($3,500) | 9,628 | 0 | 0 | Cash | |||||||||||||
64 | Triple Crown Plaza | 0 | 0 | 0 | |||||||||||||||
65 | Arlington Arms | 0 | 0 | 0 | |||||||||||||||
66 | Cervenka Retail Portfolio | 0 | 0 | 0 | |||||||||||||||
66.01 | 900 E. Main Street | ||||||||||||||||||
66.02 | Fayette Square | ||||||||||||||||||
67 | Kohl's - Vallejo | 0 | 0 | 0 | |||||||||||||||
68 | Security Public Storage - Hayward | 0 | 0 | 0 | |||||||||||||||
69 | River Run Plaza | 0 | 0 | 0 | |||||||||||||||
70 | Airship Self Storage | 0 | 0 | 0 | |||||||||||||||
71 | Heritage Square | 0 | 0 | 0 |
A-1-29
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||
Mortgage Loan Number | Property Name | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | |||||
1 | AmericasMart | Fee and Leasehold | Various: O'Neal and Owens-6/30/2061; MARTA-12/14/2012; Edwards-10/31/2068 | Various: O'Neal-10,629; Owens-10,146; MARTA-20,000; Edwards-20,497 | |||||
2 | PennCap Portfolio | Fee | |||||||
2.01 | 3701 Corporate | Fee | |||||||
2.02 | 3773 Corporate | Fee | |||||||
2.03 | 1605 Valley Center | Fee | |||||||
2.04 | 1525 Valley Center | Fee | |||||||
2.05 | 1560 Valley Center | Fee | |||||||
2.06 | 1550 Valley Center | Fee | |||||||
2.07 | 1455 Valley Center | Fee | |||||||
2.08 | 1480 Valley Center | Fee | |||||||
2.09 | 1510 Valley Center | Fee | |||||||
2.10 | 1495 Valley Center | Fee | |||||||
2.11 | 1640 Valley Center | Fee | |||||||
2.12 | 57 S Commerce | Fee | |||||||
2.13 | 1650 Valley Center | Fee | |||||||
2.14 | 89 S Commerce | Fee | |||||||
2.15 | 1660 Valley Center | Fee | |||||||
2.16 | 1530 Valley Center | Fee | |||||||
2.17 | 85 S Commerce | Fee | |||||||
2.18 | 2196 Avenue C | Fee | |||||||
2.19 | 2202 Hangar Place | Fee | |||||||
2.20 | 754 Roble Road | Fee | |||||||
2.21 | 83 S Commerce | Fee | |||||||
2.22 | 87 S Commerce | Fee | |||||||
2.23 | 974 Marcon Blvd | Fee | |||||||
2.24 | 2201 Hangar Place | Fee | |||||||
2.25 | 7355 William Avenue | Fee | |||||||
2.26 | 944 Marcon Blvd | Fee | |||||||
2.27 | 954 Marcon Blvd | Fee | |||||||
2.28 | 7277 William Avenue | Fee | |||||||
2.29 | 2041 Avenue C | Fee | |||||||
2.30 | 964 Marcon Blvd | Fee | |||||||
2.31 | 7562 Penn Drive | Fee | |||||||
2.32 | 764 Roble Road | Fee | |||||||
3 | The Outlet Collection | Jersey Gardens | Fee | |||||||
4 | Westin New York at Times Square - Leased Fee | Fee | |||||||
5 | Miami International Airport Industrial Portfolio | Fee | |||||||
6 | Williams Center Towers | Fee | |||||||
7 | FRAPAG Portfolio | Fee | |||||||
7.01 | Waterview I & II | Fee | |||||||
7.02 | Northmont Distribution Center | Fee | |||||||
7.03 | Riverpark Distribution Center | Fee | |||||||
8 | Canadian Pacific Plaza | Fee | |||||||
9 | Calidus Student Housing Portfolio | Fee | |||||||
9.01 | Grove at Jacksonville | Fee | |||||||
9.02 | Grove at Jonesboro | Fee | |||||||
9.03 | Grove at Wichita | Fee | |||||||
9.04 | Grove at Wichita Falls | Fee | |||||||
10 | Caruth Plaza | Fee | |||||||
11 | Marriott Courtyard - Maui | Fee | |||||||
12 | Lantana Cascade | Fee | |||||||
13 | Museo Apartments | Fee | |||||||
14 | West Side Mall | Fee | |||||||
15 | The Pointe at Wellington Green | Fee | |||||||
16 | 465 Park Avenue Retail Condominium | Leasehold | 3/31/2086 | $886,255 | |||||
17 | Hilton Garden Inn - Indianapolis Airport | Fee | |||||||
18 | Hampton Inn - Ameriplex | Fee | |||||||
19 | ArciTerra Portfolio | Fee | |||||||
19.01 | Off Dep Pearl MS | Fee | |||||||
19.02 | Michigan Road | Fee | |||||||
19.03 | DG Memphis | Fee | |||||||
19.04 | Shoppes at Alabaster | Fee | |||||||
19.05 | Festival Montgomery | Fee | |||||||
19.06 | Walcent Kendallville IN | Fee | |||||||
19.07 | HD McAllen TX | Fee | |||||||
19.08 | MW Nashville TN | Fee | |||||||
19.09 | OS MT Pleasant IA | Fee | |||||||
19.10 | Arciterra Walcent Greenville AL | Fee | |||||||
19.11 | Walcent Plainwell MI | Fee | |||||||
19.12 | Chovia Shops at Mt. Airy NC | Fee | |||||||
20 | Coral Walk | Fee | |||||||
21 | Sterling Pointe Apartments | Fee | |||||||
22 | Camelot Village MHC | Fee | |||||||
23 | Madison at Woodview | Fee | |||||||
24 | Georgia Multifamily Portfolio | Fee | |||||||
24.01 | Pinnacle West | Fee | |||||||
24.02 | Hidden Oaks | Fee | |||||||
24.03 | Lake of the Woods | Fee | |||||||
24.04 | Wellston Ridge | Fee | |||||||
24.05 | Oakdale Villas | Fee | |||||||
24.06 | Northcrest | Fee | |||||||
25 | Hickory Hills MHC | Fee | |||||||
26 | Oliver Multifamily Portfolio | Fee | |||||||
26.01 | Tropicana | Fee | |||||||
26.02 | Railview | Fee | |||||||
26.03 | Linderhof | Fee | |||||||
26.04 | Piedmont Manor | Fee | |||||||
26.05 | Spirit Mountain | Fee | |||||||
26.06 | Oak Hills | Fee | |||||||
26.07 | Harborview | Fee | |||||||
26.08 | Etna Woods | Fee | |||||||
26.09 | Billings View | Fee | |||||||
27 | Residence Inn - Mystic CT | Fee | |||||||
28 | Fairborn Ohio Hotel Portfolio | Fee | |||||||
28.01 | Holiday Inn Fairborn | Fee | |||||||
28.02 | Homewood Suites Fairborn | Fee | |||||||
29 | Sanctuary Beach Resort | Fee | |||||||
30 | Clinton MHC | Fee | |||||||
31 | Hilton Garden Inn - Rockford | Fee | |||||||
32 | Baton Rouge MF Portfolio | Fee |
A-1-30
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||
Mortgage Loan Number | Property Name | Ownership Interest | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | |||||
32.01 | Park East | Fee | |||||||
32.02 | Bellemont Victoria I | Fee | |||||||
32.03 | Bellemont Victoria II | Fee | |||||||
33 | Westridge Apartments | Fee | |||||||
34 | WP Carey Self Storage Portfolio III | Fee | |||||||
34.01 | Parkway Self Storage - Palm Coast | Fee | |||||||
34.02 | Morningstar Storage - Fayetteville | Fee | |||||||
34.03 | Extra Space Storage - Beaumont | Fee | |||||||
34.04 | Value Self Storage - Holiday | Fee | |||||||
34.05 | Extra Space Storage - San Bernardino | Fee | |||||||
35 | Hampton Inn Austin | Fee | |||||||
36 | Crye Portfolio | Fee | |||||||
36.01 | Cool Springs | Fee | |||||||
36.02 | Gunbarrel | Fee | |||||||
36.03 | 1200 Market | Fee | |||||||
36.04 | Peachtree | Fee | |||||||
36.05 | Ooltewah | Fee | |||||||
36.06 | Alpharetta | Fee | |||||||
37 | Greene Crossing Shopping Center | Fee | |||||||
38 | Security Public Storage - Daly City | Fee | |||||||
39 | College Square | Fee | |||||||
40 | Nogales Plaza | Fee | |||||||
41 | HIE Houston West | Fee | |||||||
42 | Security Public Storage - San Francisco | Fee | |||||||
43 | Staybridge Suites - Omaha | Fee | |||||||
44 | HIE Ashland | Fee | |||||||
45 | Bayside Village Center | Fee | |||||||
46 | Best Western Plus - Miramar | Fee | |||||||
47 | Holiday Inn Express - Sorrento Valley | Fee | |||||||
48 | h.h. gregg - Boca Raton | Fee | |||||||
49 | Bingham Office III | Fee | |||||||
50 | King City Square | Fee | |||||||
51 | South Park Office Center | Fee | |||||||
52 | Hampton Inn - Northwest | Fee | |||||||
53 | La Quinta - Old Town | Fee | |||||||
54 | Westgate Commons | Fee | |||||||
55 | River Oaks - Acquisition | Fee | |||||||
56 | CVS Marietta | Fee | |||||||
57 | Great Lakes Plaza | Fee | |||||||
58 | Hamilton Crossings | Fee | |||||||
59 | Comfort Suites Houston | Fee | |||||||
60 | Aramore Retail | Fee | |||||||
61 | Eliot Rent-A-Center | Fee | |||||||
62 | Horn Lake Self Storage | Fee | |||||||
63 | Alamo Building | Fee | |||||||
64 | Triple Crown Plaza | Fee | |||||||
65 | Arlington Arms | Fee | |||||||
66 | Cervenka Retail Portfolio | Fee | |||||||
66.01 | 900 E. Main Street | Fee | |||||||
66.02 | Fayette Square | Fee | |||||||
67 | Kohl's - Vallejo | Fee | |||||||
68 | Security Public Storage - Hayward | Fee | |||||||
69 | River Run Plaza | Fee | |||||||
70 | Airship Self Storage | Fee | |||||||
71 | Heritage Square | Fee |
A-1-31
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Increases | Lockbox | Whole Loan Cut- off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | |||||||||
1 | AmericasMart | Various: O'Neal, Owens, Edwards-scheduled adjustments every 10 years of the lease terms; MARTA-scheduled adjustments every 5 years of the lease term | Hard/Upfront Cash Management | ||||||||||||||
2 | PennCap Portfolio | Hard/Upfront Cash Management | |||||||||||||||
2.01 | 3701 Corporate | ||||||||||||||||
2.02 | 3773 Corporate | ||||||||||||||||
2.03 | 1605 Valley Center | ||||||||||||||||
2.04 | 1525 Valley Center | ||||||||||||||||
2.05 | 1560 Valley Center | ||||||||||||||||
2.06 | 1550 Valley Center | ||||||||||||||||
2.07 | 1455 Valley Center | ||||||||||||||||
2.08 | 1480 Valley Center | ||||||||||||||||
2.09 | 1510 Valley Center | ||||||||||||||||
2.10 | 1495 Valley Center | ||||||||||||||||
2.11 | 1640 Valley Center | ||||||||||||||||
2.12 | 57 S Commerce | ||||||||||||||||
2.13 | 1650 Valley Center | ||||||||||||||||
2.14 | 89 S Commerce | ||||||||||||||||
2.15 | 1660 Valley Center | ||||||||||||||||
2.16 | 1530 Valley Center | ||||||||||||||||
2.17 | 85 S Commerce | ||||||||||||||||
2.18 | 2196 Avenue C | ||||||||||||||||
2.19 | 2202 Hangar Place | ||||||||||||||||
2.20 | 754 Roble Road | ||||||||||||||||
2.21 | 83 S Commerce | ||||||||||||||||
2.22 | 87 S Commerce | ||||||||||||||||
2.23 | 974 Marcon Blvd | ||||||||||||||||
2.24 | 2201 Hangar Place | ||||||||||||||||
2.25 | 7355 William Avenue | ||||||||||||||||
2.26 | 944 Marcon Blvd | ||||||||||||||||
2.27 | 954 Marcon Blvd | ||||||||||||||||
2.28 | 7277 William Avenue | ||||||||||||||||
2.29 | 2041 Avenue C | ||||||||||||||||
2.30 | 964 Marcon Blvd | ||||||||||||||||
2.31 | 7562 Penn Drive | ||||||||||||||||
2.32 | 764 Roble Road | ||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Hard/Springing Cash Management | |||||||||||||||
4 | Westin New York at Times Square - Leased Fee | Hard/Upfront Cash Management | |||||||||||||||
5 | Miami International Airport Industrial Portfolio | Soft/Springing Cash Management | |||||||||||||||
6 | Williams Center Towers | Hard/Springing Cash Management | |||||||||||||||
7 | FRAPAG Portfolio | Hard/Springing Cash Management | |||||||||||||||
7.01 | Waterview I & II | ||||||||||||||||
7.02 | Northmont Distribution Center | ||||||||||||||||
7.03 | Riverpark Distribution Center | ||||||||||||||||
8 | Canadian Pacific Plaza | Hard/Springing Cash Management | |||||||||||||||
9 | Calidus Student Housing Portfolio | Soft/Upfront Cash Management | |||||||||||||||
9.01 | Grove at Jacksonville | ||||||||||||||||
9.02 | Grove at Jonesboro | ||||||||||||||||
9.03 | Grove at Wichita | ||||||||||||||||
9.04 | Grove at Wichita Falls | ||||||||||||||||
10 | Caruth Plaza | Soft/Springing Cash Management | |||||||||||||||
11 | Marriott Courtyard - Maui | Springing (With Established Account) | |||||||||||||||
12 | Lantana Cascade | Springing (Without Established Account) | |||||||||||||||
13 | Museo Apartments | Springing (Without Established Account) | |||||||||||||||
14 | West Side Mall | Hard/Upfront Cash Management | |||||||||||||||
15 | The Pointe at Wellington Green | Springing (Without Established Account) | |||||||||||||||
16 | 465 Park Avenue Retail Condominium | CPI increases until 2018, and every subsequent 10 years, the ground resets based on the Fair Market Rent | Springing (Without Established Account) | ||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | Soft/Springing Cash Management | |||||||||||||||
18 | Hampton Inn - Ameriplex | Soft/Springing Cash Management | |||||||||||||||
19 | ArciTerra Portfolio | Hard/Springing Cash Management | |||||||||||||||
19.01 | Off Dep Pearl MS | ||||||||||||||||
19.02 | Michigan Road | ||||||||||||||||
19.03 | DG Memphis | ||||||||||||||||
19.04 | Shoppes at Alabaster | ||||||||||||||||
19.05 | Festival Montgomery | ||||||||||||||||
19.06 | Walcent Kendallville IN | ||||||||||||||||
19.07 | HD McAllen TX | ||||||||||||||||
19.08 | MW Nashville TN | ||||||||||||||||
19.09 | OS MT Pleasant IA | ||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | ||||||||||||||||
19.11 | Walcent Plainwell MI | ||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | ||||||||||||||||
20 | Coral Walk | Springing (With Established Account) | |||||||||||||||
21 | Sterling Pointe Apartments | Springing (Without Established Account) | |||||||||||||||
22 | Camelot Village MHC | Springing (Without Established Account) | |||||||||||||||
23 | Madison at Woodview | Springing (Without Established Account) | |||||||||||||||
24 | Georgia Multifamily Portfolio | Springing (Without Established Account) | |||||||||||||||
24.01 | Pinnacle West | ||||||||||||||||
24.02 | Hidden Oaks | ||||||||||||||||
24.03 | Lake of the Woods | ||||||||||||||||
24.04 | Wellston Ridge | ||||||||||||||||
24.05 | Oakdale Villas | ||||||||||||||||
24.06 | Northcrest | ||||||||||||||||
25 | Hickory Hills MHC | Springing (Without Established Account) | |||||||||||||||
26 | Oliver Multifamily Portfolio | Springing (Without Established Account) | |||||||||||||||
26.01 | Tropicana | ||||||||||||||||
26.02 | Railview | ||||||||||||||||
26.03 | Linderhof | ||||||||||||||||
26.04 | Piedmont Manor | ||||||||||||||||
26.05 | Spirit Mountain | ||||||||||||||||
26.06 | Oak Hills | ||||||||||||||||
26.07 | Harborview | ||||||||||||||||
26.08 | Etna Woods | ||||||||||||||||
26.09 | Billings View | ||||||||||||||||
27 | Residence Inn - Mystic CT | Soft/Springing Cash Management | |||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | Hard/Springing Cash Management | |||||||||||||||
28.01 | Holiday Inn Fairborn | ||||||||||||||||
28.02 | Homewood Suites Fairborn | ||||||||||||||||
29 | Sanctuary Beach Resort | Hard/Springing Cash Management | |||||||||||||||
30 | Clinton MHC | Soft/Springing Cash Management | |||||||||||||||
31 | Hilton Garden Inn - Rockford | None | |||||||||||||||
32 | Baton Rouge MF Portfolio | Springing (Without Established Account) |
A-1-32
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Increases | Lockbox | Whole Loan Cut- off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | |||||||||
32.01 | Park East | ||||||||||||||||
32.02 | Bellemont Victoria I | ||||||||||||||||
32.03 | Bellemont Victoria II | ||||||||||||||||
33 | Westridge Apartments | Springing (Without Established Account) | |||||||||||||||
34 | WP Carey Self Storage Portfolio III | Springing (Without Established Account) | |||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | ||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | ||||||||||||||||
34.03 | Extra Space Storage - Beaumont | ||||||||||||||||
34.04 | Value Self Storage - Holiday | ||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | ||||||||||||||||
35 | Hampton Inn Austin | Hard/Springing Cash Management | |||||||||||||||
36 | Crye Portfolio | Hard/Springing Cash Management | |||||||||||||||
36.01 | Cool Springs | ||||||||||||||||
36.02 | Gunbarrel | ||||||||||||||||
36.03 | 1200 Market | ||||||||||||||||
36.04 | Peachtree | ||||||||||||||||
36.05 | Ooltewah | ||||||||||||||||
36.06 | Alpharetta | ||||||||||||||||
37 | Greene Crossing Shopping Center | Soft/Springing Cash Management | |||||||||||||||
38 | Security Public Storage - Daly City | None | |||||||||||||||
39 | College Square | Springing (Without Established Account) | |||||||||||||||
40 | Nogales Plaza | Hard/Springing Cash Management | |||||||||||||||
41 | HIE Houston West | Hard/Upfront Cash Management | |||||||||||||||
42 | Security Public Storage - San Francisco | None | |||||||||||||||
43 | Staybridge Suites - Omaha | Hard/Springing Cash Management | |||||||||||||||
44 | HIE Ashland | Hard/Springing Cash Management | |||||||||||||||
45 | Bayside Village Center | Hard/Springing Cash Management | |||||||||||||||
46 | Best Western Plus - Miramar | Hard/Springing Cash Management | |||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | Hard/Springing Cash Management | |||||||||||||||
48 | h.h. gregg - Boca Raton | Hard/Upfront Cash Management | |||||||||||||||
49 | Bingham Office III | Springing (Without Established Account) | |||||||||||||||
50 | King City Square | Hard/Springing Cash Management | |||||||||||||||
51 | South Park Office Center | Springing (Without Established Account) | |||||||||||||||
52 | Hampton Inn - Northwest | Soft/Springing Cash Management | |||||||||||||||
53 | La Quinta - Old Town | Hard/Springing Cash Management | |||||||||||||||
54 | Westgate Commons | Hard/Springing Cash Management | |||||||||||||||
55 | River Oaks - Acquisition | Springing (Without Established Account) | |||||||||||||||
56 | CVS Marietta | Hard/Upfront Cash Management | |||||||||||||||
57 | Great Lakes Plaza | Springing (Without Established Account) | |||||||||||||||
58 | Hamilton Crossings | Springing (Without Established Account) | |||||||||||||||
59 | Comfort Suites Houston | Hard/Springing Cash Management | |||||||||||||||
60 | Aramore Retail | Springing (Without Established Account) | |||||||||||||||
61 | Eliot Rent-A-Center | Springing (Without Established Account) | |||||||||||||||
62 | Horn Lake Self Storage | None | |||||||||||||||
63 | Alamo Building | Springing (Without Established Account) | |||||||||||||||
64 | Triple Crown Plaza | Springing (Without Established Account) | |||||||||||||||
65 | Arlington Arms | Springing (Without Established Account) | |||||||||||||||
66 | Cervenka Retail Portfolio | Springing (Without Established Account) | |||||||||||||||
66.01 | 900 E. Main Street | ||||||||||||||||
66.02 | Fayette Square | ||||||||||||||||
67 | Kohl's - Vallejo | None | |||||||||||||||
68 | Security Public Storage - Hayward | None | |||||||||||||||
69 | River Run Plaza | None | |||||||||||||||
70 | Airship Self Storage | Springing (Without Established Account) | |||||||||||||||
71 | Heritage Square | Soft/Springing Cash Management |
A-1-33
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
Mortgage Loan Number | Property Name | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut- off Date LTV Ratio | Whole Loan Cut- off Date U/W NOI Debt Yield | Whole Loan Cut- off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor | Affiliated Sponsors | |||||||||
1 | AmericasMart | AMC, Inc.; Portman Financial, Inc. | |||||||||||||||
2 | PennCap Portfolio | 14,900,000 | PennCap Acquisitions, LP | ||||||||||||||
2.01 | 3701 Corporate | ||||||||||||||||
2.02 | 3773 Corporate | ||||||||||||||||
2.03 | 1605 Valley Center | ||||||||||||||||
2.04 | 1525 Valley Center | ||||||||||||||||
2.05 | 1560 Valley Center | ||||||||||||||||
2.06 | 1550 Valley Center | ||||||||||||||||
2.07 | 1455 Valley Center | ||||||||||||||||
2.08 | 1480 Valley Center | ||||||||||||||||
2.09 | 1510 Valley Center | ||||||||||||||||
2.10 | 1495 Valley Center | ||||||||||||||||
2.11 | 1640 Valley Center | ||||||||||||||||
2.12 | 57 S Commerce | ||||||||||||||||
2.13 | 1650 Valley Center | ||||||||||||||||
2.14 | 89 S Commerce | ||||||||||||||||
2.15 | 1660 Valley Center | ||||||||||||||||
2.16 | 1530 Valley Center | ||||||||||||||||
2.17 | 85 S Commerce | ||||||||||||||||
2.18 | 2196 Avenue C | ||||||||||||||||
2.19 | 2202 Hangar Place | ||||||||||||||||
2.20 | 754 Roble Road | ||||||||||||||||
2.21 | 83 S Commerce | ||||||||||||||||
2.22 | 87 S Commerce | ||||||||||||||||
2.23 | 974 Marcon Blvd | ||||||||||||||||
2.24 | 2201 Hangar Place | ||||||||||||||||
2.25 | 7355 William Avenue | ||||||||||||||||
2.26 | 944 Marcon Blvd | ||||||||||||||||
2.27 | 954 Marcon Blvd | ||||||||||||||||
2.28 | 7277 William Avenue | ||||||||||||||||
2.29 | 2041 Avenue C | ||||||||||||||||
2.30 | 964 Marcon Blvd | ||||||||||||||||
2.31 | 7562 Penn Drive | ||||||||||||||||
2.32 | 764 Roble Road | ||||||||||||||||
3 | The Outlet Collection | Jersey Gardens | Glimcher Properties, LP | |||||||||||||||
4 | Westin New York at Times Square - Leased Fee | Tishman Hotel & Realty LP | |||||||||||||||
5 | Miami International Airport Industrial Portfolio | Francis Greenburger | |||||||||||||||
6 | Williams Center Towers | Haim Revah; Faraj Srour; Isaac Oved | |||||||||||||||
7 | FRAPAG Portfolio | FRAPAG America, Inc. | |||||||||||||||
7.01 | Waterview I & II | ||||||||||||||||
7.02 | Northmont Distribution Center | ||||||||||||||||
7.03 | Riverpark Distribution Center | ||||||||||||||||
8 | Canadian Pacific Plaza | Jon Hempel, Josh Krsnak; Affiliate of Ladder Capital Finance | |||||||||||||||
9 | Calidus Student Housing Portfolio | 4,000,000 | Jonathan Cameron-Hayes; Benjamin Shibe Macfarland III; William J. Levy; ZAIS Group | ||||||||||||||
9.01 | Grove at Jacksonville | ||||||||||||||||
9.02 | Grove at Jonesboro | ||||||||||||||||
9.03 | Grove at Wichita | ||||||||||||||||
9.04 | Grove at Wichita Falls | ||||||||||||||||
10 | Caruth Plaza | Susan Reese; North American Development Group, Inc. | |||||||||||||||
11 | Marriott Courtyard - Maui | Robert D. Olson | |||||||||||||||
12 | Lantana Cascade | RHP Properties | |||||||||||||||
13 | Museo Apartments | 4,000,000 | Northland Portfolio L.P. | ||||||||||||||
14 | West Side Mall | 2,000,000 | Abraham Brach | ||||||||||||||
15 | The Pointe at Wellington Green | Richard Gertz, Sr. | |||||||||||||||
16 | 465 Park Avenue Retail Condominium | Charles Cohen | |||||||||||||||
17 | Hilton Garden Inn - Indianapolis Airport | Gary N. Schahet | Y - Group B | ||||||||||||||
18 | Hampton Inn - Ameriplex | Gary N. Schahet | Y - Group B | ||||||||||||||
19 | ArciTerra Portfolio | Jonathan M. Larmore; 2006 Operating Partnership, L.P.; Arciterra Real Estate Investment Trust, Inc. | |||||||||||||||
19.01 | Off Dep Pearl MS | ||||||||||||||||
19.02 | Michigan Road | ||||||||||||||||
19.03 | DG Memphis | ||||||||||||||||
19.04 | Shoppes at Alabaster | ||||||||||||||||
19.05 | Festival Montgomery | ||||||||||||||||
19.06 | Walcent Kendallville IN | ||||||||||||||||
19.07 | HD McAllen TX | ||||||||||||||||
19.08 | MW Nashville TN | ||||||||||||||||
19.09 | OS MT Pleasant IA | ||||||||||||||||
19.10 | Arciterra Walcent Greenville AL | ||||||||||||||||
19.11 | Walcent Plainwell MI | ||||||||||||||||
19.12 | Chovia Shops at Mt. Airy NC | ||||||||||||||||
20 | Coral Walk | Schottenstein | |||||||||||||||
21 | Sterling Pointe Apartments | Jon Wood; Roger Kuula | |||||||||||||||
22 | Camelot Village MHC | Continental Communities, L.L.C. | Y - Group A | ||||||||||||||
23 | Madison at Woodview | Steven A. Berger; Jon J. Goodman | |||||||||||||||
24 | Georgia Multifamily Portfolio | 6,500,000 | Moshe Popack | ||||||||||||||
24.01 | Pinnacle West | ||||||||||||||||
24.02 | Hidden Oaks | ||||||||||||||||
24.03 | Lake of the Woods | ||||||||||||||||
24.04 | Wellston Ridge | ||||||||||||||||
24.05 | Oakdale Villas | ||||||||||||||||
24.06 | Northcrest | ||||||||||||||||
25 | Hickory Hills MHC | Continental Communities, L.L.C. | Y - Group A | ||||||||||||||
26 | Oliver Multifamily Portfolio | Kent Oliver | |||||||||||||||
26.01 | Tropicana | ||||||||||||||||
26.02 | Railview | ||||||||||||||||
26.03 | Linderhof | ||||||||||||||||
26.04 | Piedmont Manor | ||||||||||||||||
26.05 | Spirit Mountain | ||||||||||||||||
26.06 | Oak Hills | ||||||||||||||||
26.07 | Harborview | ||||||||||||||||
26.08 | Etna Woods | ||||||||||||||||
26.09 | Billings View | ||||||||||||||||
27 | Residence Inn - Mystic CT | Starwood Capital Group | |||||||||||||||
28 | Fairborn Ohio Hotel Portfolio | Portfolio Hotels & Resorts | |||||||||||||||
28.01 | Holiday Inn Fairborn | ||||||||||||||||
28.02 | Homewood Suites Fairborn | ||||||||||||||||
29 | Sanctuary Beach Resort | Wayne Levenfeld | |||||||||||||||
30 | Clinton MHC | Ron Weiss | |||||||||||||||
31 | Hilton Garden Inn - Rockford | David A. Lenz Investments, LLC; C.J. Raymond Investments, L.L.C. | |||||||||||||||
32 | Baton Rouge MF Portfolio | Sheltering Palms Foundation, Inc. |
A-1-34
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||||||||||||||
Mortgage Loan Number | Property Name | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut- off Date LTV Ratio | Whole Loan Cut- off Date U/W NOI Debt Yield | Whole Loan Cut- off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor | Affiliated Sponsors | |||||||||
32.01 | Park East | ||||||||||||||||
32.02 | Bellemont Victoria I | ||||||||||||||||
32.03 | Bellemont Victoria II | ||||||||||||||||
33 | Westridge Apartments | George R. Walker, III, Vern Haugen, Christopher H. Hughes | |||||||||||||||
34 | WP Carey Self Storage Portfolio III | Corporate Property Associates 17 - Global Incorporated | |||||||||||||||
34.01 | Parkway Self Storage - Palm Coast | ||||||||||||||||
34.02 | Morningstar Storage - Fayetteville | ||||||||||||||||
34.03 | Extra Space Storage - Beaumont | ||||||||||||||||
34.04 | Value Self Storage - Holiday | ||||||||||||||||
34.05 | Extra Space Storage - San Bernardino | ||||||||||||||||
35 | Hampton Inn Austin | Brett C. Moody | |||||||||||||||
36 | Crye Portfolio | Harold Crye | |||||||||||||||
36.01 | Cool Springs | ||||||||||||||||
36.02 | Gunbarrel | ||||||||||||||||
36.03 | 1200 Market | ||||||||||||||||
36.04 | Peachtree | ||||||||||||||||
36.05 | Ooltewah | ||||||||||||||||
36.06 | Alpharetta | ||||||||||||||||
37 | Greene Crossing Shopping Center | Steven P. Wathen | |||||||||||||||
38 | Security Public Storage - Daly City | Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts; BACO Realty Corporation | Y - Group C | ||||||||||||||
39 | College Square | Jeffrey S. Leon; Robert Michael House individually and as trustee for The House Family Trust | |||||||||||||||
40 | Nogales Plaza | Mohsen Sharif, Mark Vakili, Albert Minoofar | |||||||||||||||
41 | HIE Houston West | Aroon Patel | |||||||||||||||
42 | Security Public Storage - San Francisco | Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts | Y - Group C | ||||||||||||||
43 | Staybridge Suites - Omaha | Lodging Dynamics | |||||||||||||||
44 | HIE Ashland | Pinakin Thakor; Mayur Patel; Tarun Patel | |||||||||||||||
45 | Bayside Village Center | Carl M. Freeman Retail Investments, LLC | |||||||||||||||
46 | Best Western Plus - Miramar | Suresh Patel | Y - Group D | ||||||||||||||
47 | Holiday Inn Express - Sorrento Valley | Suresh Patel | Y - Group D | ||||||||||||||
48 | h.h. gregg - Boca Raton | Eyal Alfi | |||||||||||||||
49 | Bingham Office III | Gabriel L. Schuchman, Ehud Rieger | |||||||||||||||
50 | King City Square | Adam Ifshin | |||||||||||||||
51 | South Park Office Center | Christopher K. Sadler; Stevens M. Sadler | |||||||||||||||
52 | Hampton Inn - Northwest | Gary N. Schahet | Y - Group B | ||||||||||||||
53 | La Quinta - Old Town | Suresh Patel | Y - Group D | ||||||||||||||
54 | Westgate Commons | Randolph A. Mcquay; John Petshow | |||||||||||||||
55 | River Oaks - Acquisition | Manish Kumar Patel | |||||||||||||||
56 | CVS Marietta | Philip A. Borwning, JR. | |||||||||||||||
57 | Great Lakes Plaza | Kathy J. Risman | |||||||||||||||
58 | Hamilton Crossings | Michael S. Adler | |||||||||||||||
59 | Comfort Suites Houston | Ashik V., Urmila V. Patel | |||||||||||||||
60 | Aramore Retail | Stanley G. Brading | |||||||||||||||
61 | Eliot Rent-A-Center | Robert J. Moser; Robert C. Morgan | |||||||||||||||
62 | Horn Lake Self Storage | Virtus Storage Investment Holdings IV, LP | |||||||||||||||
63 | Alamo Building | Anthony Elshout; Dukju Kim; Terry Taylor; Michael Gilmore; Robert Carlisle | |||||||||||||||
64 | Triple Crown Plaza | Parvinder Aulakh; Paramjit Aulakh | |||||||||||||||
65 | Arlington Arms | Christopher Germain | |||||||||||||||
66 | Cervenka Retail Portfolio | Gregory M. Cervenka | |||||||||||||||
66.01 | 900 E. Main Street | ||||||||||||||||
66.02 | Fayette Square | ||||||||||||||||
67 | Kohl's - Vallejo | Sywest Holdings LLC | |||||||||||||||
68 | Security Public Storage - Hayward | Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts; BACO Realty Corporation | Y - Group C | ||||||||||||||
69 | River Run Plaza | Trevor Benedict; Donald K. Benedict; Donald K. Benedict and Deborah C. Benedict as Trustees for The Benedict Trust | |||||||||||||||
70 | Airship Self Storage | Jacob Ramage; Betsy Ramage; Michael Ramage; Ann Ramage | |||||||||||||||
71 | Heritage Square | James C. Beachum; James C. Beachum Revocable Trust; Richard A. Roeser Marital Trust |
A-1-35
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||
Mortgage Loan Number | Property Name | Mortgage Loan Number | |||
1 | AmericasMart | 1 | |||
2 | PennCap Portfolio | 2 | |||
2.01 | 3701 Corporate | 2.01 | |||
2.02 | 3773 Corporate | 2.02 | |||
2.03 | 1605 Valley Center | 2.03 | |||
2.04 | 1525 Valley Center | 2.04 | |||
2.05 | 1560 Valley Center | 2.05 | |||
2.06 | 1550 Valley Center | 2.06 | |||
2.07 | 1455 Valley Center | 2.07 | |||
2.08 | 1480 Valley Center | 2.08 | |||
2.09 | 1510 Valley Center | 2.09 | |||
2.10 | 1495 Valley Center | 2.10 | |||
2.11 | 1640 Valley Center | 2.11 | |||
2.12 | 57 S Commerce | 2.12 | |||
2.13 | 1650 Valley Center | 2.13 | |||
2.14 | 89 S Commerce | 2.14 | |||
2.15 | 1660 Valley Center | 2.15 | |||
2.16 | 1530 Valley Center | 2.16 | |||
2.17 | 85 S Commerce | 2.17 | |||
2.18 | 2196 Avenue C | 2.18 | |||
2.19 | 2202 Hangar Place | 2.19 | |||
2.20 | 754 Roble Road | 2.20 | |||
2.21 | 83 S Commerce | 2.21 | |||
2.22 | 87 S Commerce | 2.22 | |||
2.23 | 974 Marcon Blvd | 2.23 | |||
2.24 | 2201 Hangar Place | 2.24 | |||
2.25 | 7355 William Avenue | 2.25 | |||
2.26 | 944 Marcon Blvd | 2.26 | |||
2.27 | 954 Marcon Blvd | 2.27 | |||
2.28 | 7277 William Avenue | 2.28 | |||
2.29 | 2041 Avenue C | 2.29 | |||
2.30 | 964 Marcon Blvd | 2.30 | |||
2.31 | 7562 Penn Drive | 2.31 | |||
2.32 | 764 Roble Road | 2.32 | |||
3 | The Outlet Collection | Jersey Gardens | 3 | |||
4 | Westin New York at Times Square - Leased Fee | 4 | |||
5 | Miami International Airport Industrial Portfolio | 5 | |||
6 | Williams Center Towers | 6 | |||
7 | FRAPAG Portfolio | 7 | |||
7.01 | Waterview I & II | 7.01 | |||
7.02 | Northmont Distribution Center | 7.02 | |||
7.03 | Riverpark Distribution Center | 7.03 | |||
8 | Canadian Pacific Plaza | 8 | |||
9 | Calidus Student Housing Portfolio | 9 | |||
9.01 | Grove at Jacksonville | 9.01 | |||
9.02 | Grove at Jonesboro | 9.02 | |||
9.03 | Grove at Wichita | 9.03 | |||
9.04 | Grove at Wichita Falls | 9.04 | |||
10 | Caruth Plaza | 10 | |||
11 | Marriott Courtyard - Maui | 11 | |||
12 | Lantana Cascade | 12 | |||
13 | Museo Apartments | 13 | |||
14 | West Side Mall | 14 | |||
15 | The Pointe at Wellington Green | 15 | |||
16 | 465 Park Avenue Retail Condominium | 16 | |||
17 | Hilton Garden Inn - Indianapolis Airport | 17 | |||
18 | Hampton Inn - Ameriplex | 18 | |||
19 | ArciTerra Portfolio | 19 | |||
19.01 | Off Dep Pearl MS | 19.01 | |||
19.02 | Michigan Road | 19.02 | |||
19.03 | DG Memphis | 19.03 | |||
19.04 | Shoppes at Alabaster | 19.04 | |||
19.05 | Festival Montgomery | 19.05 | |||
19.06 | Walcent Kendallville IN | 19.06 | |||
19.07 | HD McAllen TX | 19.07 | |||
19.08 | MW Nashville TN | 19.08 | |||
19.09 | OS MT Pleasant IA | 19.09 | |||
19.10 | Arciterra Walcent Greenville AL | 19.10 | |||
19.11 | Walcent Plainwell MI | 19.11 | |||
19.12 | Chovia Shops at Mt. Airy NC | 19.12 | |||
20 | Coral Walk | 20 | |||
21 | Sterling Pointe Apartments | 21 | |||
22 | Camelot Village MHC | 22 | |||
23 | Madison at Woodview | 23 | |||
24 | Georgia Multifamily Portfolio | 24 | |||
24.01 | Pinnacle West | 24.01 | |||
24.02 | Hidden Oaks | 24.02 | |||
24.03 | Lake of the Woods | 24.03 | |||
24.04 | Wellston Ridge | 24.04 | |||
24.05 | Oakdale Villas | 24.05 | |||
24.06 | Northcrest | 24.06 | |||
25 | Hickory Hills MHC | 25 | |||
26 | Oliver Multifamily Portfolio | 26 | |||
26.01 | Tropicana | 26.01 | |||
26.02 | Railview | 26.02 | |||
26.03 | Linderhof | 26.03 | |||
26.04 | Piedmont Manor | 26.04 | |||
26.05 | Spirit Mountain | 26.05 | |||
26.06 | Oak Hills | 26.06 | |||
26.07 | Harborview | 26.07 | |||
26.08 | Etna Woods | 26.08 | |||
26.09 | Billings View | 26.09 | |||
27 | Residence Inn - Mystic CT | 27 | |||
28 | Fairborn Ohio Hotel Portfolio | 28 | |||
28.01 | Holiday Inn Fairborn | 28.01 | |||
28.02 | Homewood Suites Fairborn | 28.02 | |||
29 | Sanctuary Beach Resort | 29 | |||
30 | Clinton MHC | 30 | |||
31 | Hilton Garden Inn - Rockford | 31 | |||
32 | Baton Rouge MF Portfolio | 32 |
A-1-36
WFRBS Commercial Mortgage Trust 2014-LC14 | |||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | |||||
Mortgage Loan Number | Property Name | Mortgage Loan Number | |||
32.01 | Park East | 32.01 | |||
32.02 | Bellemont Victoria I | 32.02 | |||
32.03 | Bellemont Victoria II | 32.03 | |||
33 | Westridge Apartments | 33 | |||
34 | WP Carey Self Storage Portfolio III | 34 | |||
34.01 | Parkway Self Storage - Palm Coast | 34.01 | |||
34.02 | Morningstar Storage - Fayetteville | 34.02 | |||
34.03 | Extra Space Storage - Beaumont | 34.03 | |||
34.04 | Value Self Storage - Holiday | 34.04 | |||
34.05 | Extra Space Storage - San Bernardino | 34.05 | |||
35 | Hampton Inn Austin | 35 | |||
36 | Crye Portfolio | 36 | |||
36.01 | Cool Springs | 36.01 | |||
36.02 | Gunbarrel | 36.02 | |||
36.03 | 1200 Market | 36.03 | |||
36.04 | Peachtree | 36.04 | |||
36.05 | Ooltewah | 36.05 | |||
36.06 | Alpharetta | 36.06 | |||
37 | Greene Crossing Shopping Center | 37 | |||
38 | Security Public Storage - Daly City | 38 | |||
39 | College Square | 39 | |||
40 | Nogales Plaza | 40 | |||
41 | HIE Houston West | 41 | |||
42 | Security Public Storage - San Francisco | 42 | |||
43 | Staybridge Suites - Omaha | 43 | |||
44 | HIE Ashland | 44 | |||
45 | Bayside Village Center | 45 | |||
46 | Best Western Plus - Miramar | 46 | |||
47 | Holiday Inn Express - Sorrento Valley | 47 | |||
48 | h.h. gregg - Boca Raton | 48 | |||
49 | Bingham Office III | 49 | |||
50 | King City Square | 50 | |||
51 | South Park Office Center | 51 | |||
52 | Hampton Inn - Northwest | 52 | |||
53 | La Quinta - Old Town | 53 | |||
54 | Westgate Commons | 54 | |||
55 | River Oaks - Acquisition | 55 | |||
56 | CVS Marietta | 56 | |||
57 | Great Lakes Plaza | 57 | |||
58 | Hamilton Crossings | 58 | |||
59 | Comfort Suites Houston | 59 | |||
60 | Aramore Retail | 60 | |||
61 | Eliot Rent-A-Center | 61 | |||
62 | Horn Lake Self Storage | 62 | |||
63 | Alamo Building | 63 | |||
64 | Triple Crown Plaza | 64 | |||
65 | Arlington Arms | 65 | |||
66 | Cervenka Retail Portfolio | 66 | |||
66.01 | 900 E. Main Street | 66.01 | |||
66.02 | Fayette Square | 66.02 | |||
67 | Kohl's - Vallejo | 67 | |||
68 | Security Public Storage - Hayward | 68 | |||
69 | River Run Plaza | 69 | |||
70 | Airship Self Storage | 70 | |||
71 | Heritage Square | 71 |
A-1-37
ANNEX A-1 | ||||
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans. | ||||
(1) | “WFB” denotes Wells Fargo Bank, National Association, “LCF” denotes Ladder Capital Finance LLC, “RMF” denotes Rialto Mortgage Finance, LLC and “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”). RBSFP was the originator of mortgage loan #29 (Sanctuary Beach Resort), mortgage loan #46 (Best Western Plus - Miramar), mortgage loan #47 (Holiday Inn Express - Sorrento Valley) and mortgage loan #53 (La Quinta - Old Town). The Royal Bank of Scotland plc was the sole originator of all other RBS loans. | |||
(2) | Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Release and/or Partial Defeasance and/or Substitution” in the free writing prospectus. | |||
(3) | For mortgage loan #1 (AmericasMart), the Number of Units includes 3,503,146 square feet of space leased by permanent tenants and 1,060,073 square feet of show and exhibition space. | |||
For mortgage loan #5 (Miami International Airport Industrial Portfolio), the Number of Units and Occupancy % includes two mortgaged properties (491,083 and 258,768 square feet) consisting of 597,118 square feet of industrial space and 152,733 square feet of retail space. | ||||
For mortgage loan #8 (Canadian Pacific Plaza), the Number of Units includes 370,980 square feet of office space and 22,922 square feet of retail space. | ||||
For mortgage loan #14 (West Side Mall), the Number of Units and Occupancy Rate include the largest tenant (137,933 square feet) who owns the improvements built on the pad site. | ||||
For mortgage loan #16 (465 Park Avenue Retail Condominium), the Number of Units includes 13,312 square feet of medical office space. | ||||
For mortgage loan #42 (Security Public Storage – San Francisco), the Number of Units includes 6,400 square feet of retail space. | ||||
(4) | For mortgage loan #1 (AmericasMart), the mortgage loan represents Note 3-1 and Note 3-2 of eight pari passu loans, which have a combined Cut-off date principal balance of $558,408,416. Notes 1-1, 1-2, 2-1, 2-2, 4-1 and 4-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note 1-1, Note 1-2, Note 2-1, Note 2-2, Note 3-1, Note 3-2, Note 4-1 and Note 4-2 in the aggregate (“AmericasMart Mortgage Loan Combination”). The Note 3-1 and Note 3-2 mortgage loans are non-controlling interests in AmericasMart Mortgage Loan Combination. | |||
For mortgage loan #2 (PennCap Portfolio), the mortgage loan represents Note A-1 of two pari passu loans, which have a combined Cut-off Date principal balance of $123,700,000. Note A-2 is not included in the trust. All LTVs, DSCRs, Debt Yields and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“PennCap Portfolio Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the PennCap Portfolio Loan Combination. | ||||
For mortgage loan #3 (The Outlet Collection | Jersey Gardens), the mortgage loan represents Note A-3 of three pari passu loans, which have a combined Cut-off Date principal balance of $350,000,000. Notes A-1 and A-2 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2 and Note A-3 in the aggregate (“The Outlet Collection | Jersey Gardens Mortgage Loan Combination”). The Note A-3 mortgage loan is a non-controlling interest in The Outlet Collection | Jersey Gardens Mortgage Loan Combination. | ||||
(5) | For mortgage loan #2 (PennCap Portfolio), the 1530 Valley Center mortgaged property may be released if the only tenant (46,400 square feet), representing 100% of the mortgaged property, elects to exercise its purchase option which it may do between December 1, 2015 and March 31, 2016 provided the only tenant has provided notice on or before June 1, 2015. The release of the mortgaged property is conditioned upon, among other things, the prepayment of the PennCap Portfolio Loan Combination in the amount of $3,288,000 and payment of a prepayment fee of $164,400, without defeasance or payment of a yield maintenance premium. | |||
For mortgage loan #8 (Canadian Pacific Plaza), the borrower has the right, at any time upon 10 days’ notice to the lender, to prepay the mortgage loan in the amount necessary to satisfy the minimum debt service coverage ratio required under the loan documents to avoid the commencement of a cash management sweep period, without the requirement of payment of yield maintenance or any other penalty or premium. The borrower is required to pay interest to the end of the interest period on the amount being prepaid together with all of the lender’s reasonable and actual expenses incurred in connection with such prepayment. | ||||
(6) | For mortgage loan #34 (WP Carey Self Storage Portfolio III), the borrower is not required to pay any late charge (i) with respect to the first two delinquent payments during any 12 month calendar period or (ii) with respect to the first two delinquent payments following any change by the lender to the Monthly Debt Service Payment Amount following notice of such change, however, the borrower is subject to default interest for any delinquent payments. | |||
(7) | For mortgage loan #2 (PennCap Portfolio), the aggregate Appraised Value presented for the mortgage loan reflects a pool level appraisal, which includes a diversity premium based on an assumption that all the mortgaged properties would be sold together as a portfolio. The aggregate of the individual mortgaged property Appraised Values is $155,775,000. | |||
For mortgage loan #5 (Miami International Airport Center), the Appraised Value consists of values for the two mortgaged properties ($56,500,000 and $18,400,000). |
A-1-38
ANNEX A-1 | ||||
For mortgage loan #15 (The Pointe at Wellington Green), the Appraised Value assumes SunTrust Banks (3,000 square feet), representing 2.5% of net rentable square feet, renews its lease, which is set to expire on July 31, 2014. The tenant has until January 31, 2014 to provide notice of its intent to renew or vacate. The borrower has signed a lease with JPMorgan Chase to create a pad site on the space currently occupied by SunTrust Banks and Thomasville (12,000 square feet), representing 10.1% of the net rentable square feet, in the event that SunTrust Banks and Thomasville do not renew their leases. The appraised value, assuming SunTrust Banks and Thomasville both do not renew their leases and the borrower completes the JPMorgan Chase pad site, is $33,650,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $33,650,000 appraised value are 74.3% and 64.8%, respectively. The as-stabilized appraised value, assuming SunTrust Banks and Thomasville both do not renew their leases, the borrower completes the JPMorgan Chase pad site and JPMorgan Chase begins paying rent in 2015, is $34,600,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $34,600,000 appraised value are 72.3% and 63.0%, respectively. | ||||
For mortgage loan #28 (Fairborn Hotel Portfolio), the Appraised Value for the mortgaged properties assumes ongoing renovations, expected to be completed in September 2014, have been completed. The appraised values, without giving effect to the renovations, for the Homewood Suites Fairborn and Holiday Inn Fairborn mortgaged properties are $8,510,000 and $10,280,000 respectively. The mortgage loan Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD on the combined $18,790,000 appraised value are 78.3% and 61.8%, respectively. | ||||
For mortgage loan #35 (Hampton Inn Austin), the Appraised Value for the mortgaged property assumes the ongoing property improvement plan, expected to be completed by September 2015, has been completed. The appraised value, without giving effect to the renovations is $15,500,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD on the $15,500,000 appraised value are 74.1% and 61.8%, respectively. | ||||
(8) | In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting. | |||
For mortgage loan #2 (PennCap Portfolio), the following tenants have executed space leases or expansion leases but have not commenced paying rent on such space: (1) the sole tenant at the 1650 Valley Center mortgaged property (29,240 square feet) representing 2.0% of the total portfolio rentable square feet, has expansion space (6,749 square feet) representing 0.4% of the total portfolio rentable square feet that commences rent on August 1, 2014; (2) the largest tenant at the 1605 Valley Center mortgaged property (28,408 square feet) representing 2.0% of the total portfolio square feet) has expansion space (18,114 square feet) representing 1.3% of the total portfolio rentable square feet that commences rent on June 1, 2014; and (3) the third largest tenant at the 1605 Valley Center mortgaged property (7,935 square feet) representing 0.6% of the total portfolio square feet commences rent on May 1, 2014. The largest tenant at the 944 Marcon Blvd mortgaged property (20,820 square feet) representing 1.5% of total portfolio rentable square feet, has vacated its tenant space but continues to pay rent. The sole tenant at the 954 Marcon Blvd mortgaged property (30,140 square feet) representing 2.1% of total portfolio rentable square feet, has vacated its tenant space but continues to pay rent. | ||||
For mortgage loan #6 (Williams Center Towers), the second largest tenant (51,171 square feet), representing 6.7% of net rentable square feet, has signed a lease and taken occupancy but has not yet started paying rent. A rent abatement reserve of $94,210 was taken at closing with respect to the second largest tenant. The second largest tenant is expected to begin paying rent in April 2014. The third largest tenant (49,056 square feet), representing 6.4% of net rentable square feet, receives a rent abatement every six months during its lease term representing 11 months of free rent at the applicable rental rate for its office space. $438,389 was reserved at closing for the ongoing rent abatement. | ||||
For mortgage loan #8 (Canadian Pacific Plaza), the following tenants have executed leases but have not commenced paying rent or full rent: (1) the largest tenant (92,289 square feet) representing 23.4% of total rentable square feet, is paying reduced rent until April, 2014; (2) the second largest tenant (77,059 square feet) representing 19.6% of total rentable square feet, is paying reduced rent until January, 2015; and (3) the fourth largest tenant, (11,121 square feet) representing 2.8% of total rentable square feet, has a rent commencement date of November, 2014. A free rent reserve was taken at closing in the aggregate amount of $653,676. | ||||
For mortgage loan #15 (The Pointe at Wellington Green), the Occupancy Rate includes three tenants (8,638 square feet), representing 7.3% of the net rentable area, that have executed leases, but are not in occupancy. The fourth largest tenant KeKe’s (4,360 square feet), representing 3.7% of the net rentable area, is expected to open by the second quarter of 2014. The second largest tenant, Saito’s Japanese expansion space (2,957 square feet), representing 2.5% of the net rentable area, is expected to open by the third quarter of 2014 and Sport Clips (1,321 square feet), representing 1.1% of the net rentable area, is expected to open by the first quarter of 2014. Excluding these tenants, the Occupancy Rate is 79.5%. The Occupancy Rate includes three tenants (5,202 square feet), representing 4.4% of the net rentable area, underwritten as vacant. The Occupancy Rate, including tenants that have executed leases but are not in occupancy and excluding tenants that have been underwritten as vacant, is 82.4%. The Occupancy Rate, excluding tenants that have executed leases but are not in occupancy and tenants underwritten as vacant, is 75.1%. | ||||
For mortgage loan #15 (The Pointe at Wellington Green), the second largest tenant (7,156 square feet), representing 6.0% of net rentable square feet, has executed a lease but is not in occupancy or paying rent on 2,957 square feet of expansion space. There is a $100,000 reserve representing outstanding tenant improvements and a $85,000 reserve representing the outstanding rent abatement. The second largest tenant is expected to be in occupancy and paying rent by the third quarter of 2014. The third largest tenant (4,360 square feet), representing 3.7% of net rentable square feet, has executed a lease but is not in occupancy or paying rent. There is a $150,000 reserve representing outstanding rent abatements and a $60,000 reserve representing the outstanding tenant improvements. The third largest tenant is expected to be in occupancy by the second quarter of 2014. | ||||
For mortgage loan #16 (465 Park Avenue Retail Condominium), the largest tenant (13,312 square feet) representing 34.0% of the total rentable square feet has executed a lease but has not taken occupancy or commenced the payment of rent. Such lease's commencement date is contingent upon the tenant receiving a certificate of need. | ||||
For mortgage loan #39 (College Square), the second largest tenant (25,755 square feet), representing 20.4% of net rentable square feet, is in occupancy but is not scheduled to begin paying rent until May 10, 2014. There is a reserve of $77,547 representing four months of abated rent. | ||||
For mortgage loan #58 (Hamilton Crossings), the largest tenant (10,400 square feet), representing 21.5% of net rentable square feet, has free rent through May 2014. The fourth largest tenant (3,450 square feet), representing 7.1% of net rentable square feet, is paying reduced rent. U/W Revenues reflect the reduced rent payment. The fifth largest tenant (2,200 square feet), representing 4.5% of net rentable square feet, has free rent through June 2014. There is a $80,970 reserve which includes these outstanding rent abatements. | ||||
(9) | The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable. |
A-1-39
ANNEX A-1 | ||||
For mortgage loan #2 (PennCap Portfolio), the largest tenant at the 1480 Valley Center mortgaged property (51,793 square feet) representing 3.6% of the total portfolio rentable square feet has the right to reduce its tenant space by up to 21,000 square feet after January 1, 2020 upon nine months prior notice and payment of any unamortized leasing costs. The largest tenant at the 3373 Corporate mortgaged property (55,700 square feet) representing 3.9% of the total portfolio rentable square feet has the right to terminate its lease as of August 31, 2020 with 15 months prior notice and payment of all unamortized leasing costs. The largest tenant at the 954 Marcon mortgaged property (30,410 square feet) representing 2.1% of the total portfolio rentable square feet has the right to terminate its lease as of August 31, 2016 with nine months prior notice and payment of all unamortized leasing costs. | ||||
For mortgage loan #6 (Williams Center Towers), the largest tenant (266,029 square feet), representing 34.7% of net rentable square feet, may terminate up to four full floors of its leased area at any time after October 31, 2014, provided: (i) the tenant terminates only one floor per termination; (ii) there is at least 12 months between any subsequent or previous termination; and (iii) the tenant pays any unamortized construction costs or leasing commissions for the applicable space. The second largest tenant (51,171 square feet), representing 6.7% of net rentable square feet, may terminate its lease as of November 30, 2016 with at least 180 days prior written notice and payment of a termination fee equal to the sum of five months base rent and unamortized tenant improvements and leasing commissions. The third largest tenant (49,056 square feet), representing 6.4% of net rentable square feet, has a one-time right to terminate its lease on August 31, 2017, provided: (i) tenant delivers written notice on or before February 28, 2017; (ii) tenant is not in default under its lease; (iii) tenant pays a termination fee equal to the sum of six months of rent payable immediately prior to the termination date plus the unamortized portion of any tenant allowances and leasing commissions. The fourth largest tenant (41,803 square feet), representing 5.5% of net rentable square footage, has the right to terminate its lease on any date after December 31, 2023 with not less than 90 days prior written notice. | ||||
For mortgage loan #36 (Crye Portfolio), the third largest tenant at the Ooltewah mortgaged property (1,670 square feet), representing 1.6% of the total net rentable square feet, has the right to terminate its lease after March 31, 2014. | ||||
For mortgage loan #40 (Nogales Plaza), the second largest tenant, CSL Plasma (15,530 square feet) representing 11.2% of net rentable square feet has the right to terminate its lease effective August 1, 2023 upon 180 days prior notice and payment of a termination fee of $74,782. | ||||
For mortgage loan #49 (Bingham Office III), the fifth largest tenant (5,362 square feet), representing 3.3% of the total net rentable square feet, has the right to terminate its lease after October 1, 2014. | ||||
For mortgage loan #50 (King City Square), the third largest tenant (4,500 square feet) representing 4.8% of the net rentable square feet and the fifth largest tenant (3,844 square feet) representing 4.1% of the net rentable square feet, have signed leases but are not yet in occupancy. The fifth largest tenant may terminate its lease if certain work is not completed by May 30, 2014. A rent commencement reserve of $29,271 was established with respect to the third largest tenant. A landlord work reserve of $206,200, an occupancy reserve of $622,906, a tenant improvement and leasing commissions reserve of $42,208, an initial rent reserve of $29,072 and a rent reserve of $34,886 were established with respect to the fifth largest tenant. The fourth largest tenant (3,850 square feet) representing 4.1% of the net rentable square feet has been paying 50% of its contract rent since October 2011 because the shopping center's in-line occupancy has been below 80%. The fourth largest tenant may terminate its lease at any time because this occupancy threshold has remained unsatisfied for over six months. | ||||
For mortgage loan #51 (South Park Office Center), the largest tenant (30,717 square feet), representing 50.7% of net rentable square feet, may terminate its lease effective January 31, 2015 upon providing nine months written notice and payment of a $445,721 termination fee. The third largest tenant (5,781 square feet), representing 9.5% of net rentable square feet, may terminate its lease upon written notice, in the event the agency of the third largest tenant, or the agency responsible for the appropriations of the third largest tenant’s funds, determines available funding is insufficient to continue operation of its local office at the mortgaged property. | ||||
(10) | For mortgage loan #14 (West Side Mall), the third largest tenant (25,000 square feet), representing 5.9% of the net rentable square feet, subleases its entire space. | |||
(11) | For mortgage loan #16 (465 Park Avenue Retail Condominium), the entire mortgaged property is master leased to Cohen Brothers Realty Corporation, an affiliate of borrower, and the underwriting is based on the rent under such master lease. The master lease obligations are guaranteed to the borrower by Charles Steven Cohen, the sponsor of the borrower. | |||
(12) | For mortgage loan #11 (Marriott Courtyard - Maui), the Monthly Replacement Reserve is equal to (i) 1/12th of 4% of the prior year's operating income for the period of March 1, 2014 through February 1, 2015 and (ii) 1/12th of 5% of the prior year's operating income for the period of March 1, 2015 through the end of the loan term. | |||
For mortgage loans #17 (Hilton Garden Inn – Indianapolis Airport), #18 (Hampton Inn – Ameriplex), #31 (Hilton Garden Inn – Rockford) and #52 (Hampton Inn – Northwest), the Monthly Replacement Reserve will be adjusted based annual operating statements for the mortgaged property and will be the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of operating income from the prior fiscal year. | ||||
For mortgage loan #27 (Residence Inn - Mystic CT), the Monthly Replacement Reserve is equal to 1/12th of 4% of the gross operating income. | ||||
For mortgage loan #28 (Fairborn Hotel Portfolio), the Monthly Replacement Reserve is equal to 1/12 of 4% of the annual gross revenues. | ||||
For mortgage loan #29 (Sanctuary Beach Resort), the Monthly Replacement Reserve is equal to 1/12th of 4% of the annual rents of the mortgaged property. | ||||
For mortgage loan #35 (Hampton Inn Austin), the Monthly Replacement Reserve is equal to 4% of the prior month's gross revenues. | ||||
For mortgage loan #43 (Staybridge Suites - Omaha), the Monthly Replacement Reserve is equal to 1/12 of 2% of the annual gross revenues in year 1 and 1/12 of 4% of the annual gross revenues thereafter. | ||||
For mortgage loan #46 (Best Western Plus - Miramar), the Monthly Replacement Reserve is equal to 1/12th of 5% of the annual revenues of the mortgaged property. |
A-1-40
ANNEX A-1 | ||||
For mortgage loan #48 (h.h. gregg - Boca Raton), the Monthly Replacement Reserve is capped at $90,000 until the completion of the roof replacement at the mortgaged property by tenant or borrower, at which time the cap will be reduced to $30,000. | ||||
For mortgage loan #47 (Holiday Inn Express - Sorrento Valley) and mortgage loan #53 (La Quinta - Old Town), the Monthly Replacement Reserve is equal to 1/12th of 4% of the annual revenues of the mortgaged properties. | ||||
For mortgage loan #59 (Comfort Suites Houston), the Monthly Replacement Reserve is equal to 1/12 of 1% of the annual gross revenues in year 1, 1/12 of 2% of the annual gross revenues in year 2, 1/12 of 3% of the annual gross revenues in year 3 and 1/12 of 4% of the prior year's gross revenues thereafter. | ||||
(13) | For mortgage loan #15 (The Pointe at Wellington Green), if the largest tenant (41,000 square feet), representing 34.5% of net rentable square feet, or an acceptable replacement tenant, enters into a lease acceptable to the lender expiring no earlier than five years beyond the maturity date, the TI/LC Cap will be reduced to $360,000. If the largest tenant, or an acceptable replacement tenant, does not meet the aforementioned conditions by November 2018, the borrower is required to deposit an amount to bring the TI/LC Reserve account to $1,500,000. | |||
(14) | For mortgage loan #2 (PennCap Portfolio), the required monthly deposits into the TI/LC Reserve shall be $112,500 during the first 24 months. | |||
For mortgage loan #19 (ArciTerra Portfolio), the Monthly TI/LC Reserve is equal $50,000 per month for the first 24 months of the loan term. Monthly collections will be $12,500 per month thereafter if the balance falls below $850,000. | ||||
(15) | For mortgage loan #29 (Sanctuary Beach Resort), the Monthly Debt Service Escrow is springing, from March 1, 2019 through the end of the loan term, in the event that the amount in the Debt Service Escrow falls below $166,408. | |||
(16) | For mortgage loan #26 (Oliver Multifamily Portfolio), the Other Escrow I Reserve Monthly deposits continue until the earlier of (i) a balance of $1,000,000 has been established and (ii) the consent of HUD and MHFA to the collateral assignment of the HAP contracts are obtained (at which time the reserve will be disbursed to borrower). | |||
(17) | For mortgage loan #50 (King City Square), if the fifth largest tenant has not taken possession of its space by May 30, 2014 and the borrower does not execute an acceptable replacement lease within nine months of such tenant's termination, then lender has the option to utilize certain reserves totaling $694,186 to pay down the principal of the loan with the borrower required to pay any applicable yield maintenance payment. If the lender elects to pay down the loan, the Original LTV, Cut-Off Date LTV and Maturity LTV would be 62.5%, 62.4% and 51.9%, respectively, and the U/W NCF DSCR, NOI DY and NCF DY would be 1.37x, 10.2% and 9.0%, respectively. | |||
A-1-41