FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-195164-01 | ||
WFRBS Commercial Mortgage Trust 2014-C22 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. 333-195164) 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Wells Fargo Prime Services, LLC, a member of FINRA, NFA 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. Wells Fargo Securities, LLC, Wells Fargo Institutional Securities, LLC, and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts. 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. 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-C22 | ||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | ||||||||||
1 | Bank of America Plaza | WFB | 333 South Hope Street | Los Angeles | CA | 90071 | Office | CBD | 1974 | |||||||||||
2 | Columbus Square Portfolio | WFB | 775, 795, 805, 808 Columbus Avenue; 801 Amsterdam Avenue | New York | NY | 10025 | Mixed Use | Retail/Other/Office | 2007 | |||||||||||
3 | Stamford Plaza Portfolio | RBS | Various | Stamford | CT | 06901 | Office | CBD | Various | |||||||||||
3.01 | Two Stamford Plaza | RBS | 281 Tresser Boulevard | Stamford | CT | 06901 | Office | CBD | 1986 | |||||||||||
3.02 | Four Stamford Plaza | RBS | 107 Elm Street | Stamford | CT | 06901 | Office | CBD | 1979 | |||||||||||
3.03 | One Stamford Plaza | RBS | 263 Tresser Boulevard | Stamford | CT | 06901 | Office | CBD | 1986 | |||||||||||
3.04 | Three Stamford Plaza | RBS | 301 Tresser Boulevard | Stamford | CT | 06901 | Office | CBD | 1981 | |||||||||||
4 | Hampton Inn & Suites - Brickell | WFB | 50 Southwest 12th Street | Miami | FL | 33130 | Hospitality | Limited Service | 2011 | |||||||||||
5 | Offices at Broadway Station | WFB | 900 & 990 South Broadway; 100 East Tennessee Avenue | Denver | CO | 80209 | Office | Suburban | 1903 | |||||||||||
6 | CSM Bakery Supplies Portfolio I | RBS | Various | Various | Various | Various | Industrial | Warehouse | Various | |||||||||||
6.01 | 1912 Montreal Road | RBS | 1912 Montreal Road | Tucker | GA | 30084 | Industrial | Warehouse | 1967 | |||||||||||
6.02 | 3301 Montreal Industrial Way | RBS | 3301 Montreal Industrial Way | Tucker | GA | 30084 | Industrial | Warehouse | 2000 | |||||||||||
6.03 | 1400 W 2700 N | RBS | 1400 W 2700 N | Pleasant View | UT | 84404 | Industrial | Warehouse | 2008 | |||||||||||
6.04 | 3765 Walden Avenue | RBS | 3765 Walden Avenue | Lancaster | NY | 14086 | Industrial | Warehouse | 1971 | |||||||||||
7 | U-Haul Portfolio | WFB | Various | Various | Various | Various | Self Storage | Self Storage | Various | |||||||||||
7.01 | U-Haul - Yonkers | WFB | 937 Saw Mill River Road | Yonkers | NY | 10710 | Self Storage | Self Storage | 1950 | |||||||||||
7.02 | U-Haul - Pleasant Hills | WFB | 5 Clairton Boulevard | Pleasant Hills | PA | 15236 | Self Storage | Self Storage | 1978 | |||||||||||
7.03 | U-Haul - Coraopolis | WFB | 5356 University Boulevard | Moon Township | PA | 15108 | Self Storage | Self Storage | 1980 | |||||||||||
7.04 | U-Haul - El Paso | WFB | 8833 Dyer Street | El Paso | TX | 79904 | Self Storage | Self Storage | 1971 | |||||||||||
7.05 | U-Haul - Washington | WFB | 960 Washington Road | Washington | PA | 15301 | Self Storage | Self Storage | 1980 | |||||||||||
7.06 | U-Haul - Corpus Christi | WFB | 3611 South Port Avenue | Corpus Christi | TX | 78415 | Self Storage | Self Storage | 1951 | |||||||||||
7.07 | U-Haul - Houston North | WFB | 4825 West 34th Street | Houston | TX | 77092 | Self Storage | Self Storage | 1978 | |||||||||||
7.08 | U-Haul - Lebanon | WFB | 87 Hanover Street | Lebanon | NH | 03766 | Self Storage | Self Storage | 1976 | |||||||||||
7.09 | U-Haul - Fontana | WFB | 16823 East Foothill Boulevard | Fontana | CA | 92335 | Self Storage | Self Storage | 1970 | |||||||||||
7.10 | U-Haul - Olympia | WFB | 2516 4th Avenue East | Olympia | WA | 98506 | Self Storage | Self Storage | 1939 | |||||||||||
7.11 | U-Haul - Detroit | WFB | 3175 South Fort Street | Detroit | MI | 48217 | Self Storage | Self Storage | 1965 | |||||||||||
7.12 | U-Haul - Westfield | WFB | 50 Springfield Road | Westfield | MA | 01085 | Self Storage | Self Storage | 1955 | |||||||||||
7.13 | U-Haul - Livermore | WFB | 3429 Gardella Plaza | Livermore | CA | 94550 | Self Storage | Self Storage | 1982 | |||||||||||
7.14 | U-Haul - Cincinnati | WFB | 2320 Gilbert Avenue | Cincinnati | OH | 45206 | Self Storage | Self Storage | 1920 | |||||||||||
7.15 | U-Haul - Memphis | WFB | 3020 Lamar Avenue | Memphis | TN | 38114 | Self Storage | Self Storage | 1966 | |||||||||||
7.16 | U-Haul - Birmingham | WFB | 1636 Center Point Parkway | Birmingham | AL | 35215 | Self Storage | Self Storage | 1970 | |||||||||||
7.17 | U-Haul - Macon | WFB | 770 Gray Highway | Macon | GA | 31211 | Self Storage | Self Storage | 1966 | |||||||||||
7.18 | U-Haul - Grand Island | WFB | 1730 South Locust Street | Grand Island | NE | 68801 | Self Storage | Self Storage | 1979 | |||||||||||
7.19 | U-Haul - Wichita | WFB | 5213 East Pawnee Street | Wichita | KS | 67218 | Self Storage | Self Storage | 1970 | |||||||||||
7.20 | U-Haul - Bloomsburg | WFB | 2101 Columbia Boulevard | Bloomsburg | PA | 17815 | Self Storage | Self Storage | 1990 | |||||||||||
7.21 | U-Haul - Longview | WFB | 410 West Marshall Avenue | Longview | TX | 75601 | Self Storage | Self Storage | 1939 | |||||||||||
8 | Hermosa Pavilion | RBS | 1601 Pacific Coast Highway | Hermosa Beach | CA | 90254 | Mixed Use | Retail/Office/Storage | 1988 | |||||||||||
9 | Texas Portfolio | WDCPF | Various | Various | TX | Various | Multifamily | Garden | Various | |||||||||||
9.01 | Rincon Apartments | WDCPF | 3801 North McColl Street | McAllen | TX | 78501 | Multifamily | Garden | 2001 | |||||||||||
9.02 | Las Palmas Apartments | WDCPF | 4200 Las Palmas Circle | Brownsville | TX | 78521 | Multifamily | Garden | 2002 | |||||||||||
9.03 | Reata Apartments | WDCPF | 3102 Haine Drive | Harlingen | TX | 78550 | Multifamily | Garden | 2002 | |||||||||||
10 | Hilton Lexington Downtown | WFB | 369 West Vine Street | Lexington | KY | 40507 | Hospitality | Full Service | 1982 | |||||||||||
11 | States Addition Apartments | LIG I | 2598 4th Street | Dickinson | ND | 58601 | Multifamily | Garden | 2010 | |||||||||||
12 | North Valley Plaza | WFB | 757, 765, 801 and 855 East Avenue; 2156 Pillsbury Road; 2421, 2443 and 2471 Cohasset Road | Chico | CA | 95926 | Retail | Anchored | 1968 | |||||||||||
13 | Courtyard by Marriott - Aventura | WFB | 2825 Northeast 191st Street | Aventura | FL | 33180 | Hospitality | Limited Service | 1999 | |||||||||||
14 | Preferred Freezer Houston | RBS | 7080 Express Lane | Houston | TX | 77078 | Industrial | Warehouse | 1990 | |||||||||||
15 | 400 Atlantic Avenue | LIG I | 400 Atlantic Avenue | Boston | MA | 02110 | Office | CBD | 1890 | |||||||||||
16 | CSM Bakery Supplies Portfolio II | RBS | Various | Various | Various | Various | Industrial | Warehouse | Various | |||||||||||
16.01 | 7351 Crider Avenue | RBS | 7351 Crider Avenue | Pico Rivera | CA | 90660 | Industrial | Warehouse | 1960 | |||||||||||
16.02 | 32621 Central Avenue | RBS | 32621 Central Avenue | Union City | CA | 94587 | Industrial | Warehouse | 1965 | |||||||||||
16.03 | 2570 Kiel Way | RBS | 2570 Kiel Way | North Las Vegas | NV | 89030 | Industrial | Warehouse | 1993 | |||||||||||
16.04 | 11350 Sunrise Park Drive | RBS | 11350 Sunrise Park Drive | Rancho Cordova | CA | 95742 | Industrial | Warehouse | 1989 | |||||||||||
16.05 | 8235 McHard Road | RBS | 8235 McHard Road | Houston | TX | 77053 | Industrial | Warehouse | 2005 | |||||||||||
16.06 | 5455 Louie Lane | RBS | 5455 Louie Lane | Reno | NV | 89511 | Industrial | Warehouse | 1996 | |||||||||||
16.07 | 805 West 2500 South | RBS | 805 West 2500 South | Salt Lake City | UT | 84119 | Industrial | Warehouse | 1975 | |||||||||||
17 | Parliament Bend and Park West Apartments | RMF | Various | San Antonio | TX | 78216 | Multifamily | Garden | Various | |||||||||||
17.01 | Park West Apartments | RMF | 11845 West Avenue | San Antonio | TX | 78216 | Multifamily | Garden | 1979 | |||||||||||
17.02 | Parliament Bend Apartments | RMF | 11838 Parliament Street | San Antonio | TX | 78216 | Multifamily | Garden | 1982 | |||||||||||
18 | 55 Miracle Mile | RMF | 55 Miracle Mile | Coral Gables | FL | 33134 | Mixed Use | Retail/Office | 2004 | |||||||||||
19 | Lincoln Plaza | RMF | 4345 North Lincoln Boulevard | Oklahoma City | OK | 73105 | Office | CBD | 1967 | |||||||||||
20 | Park City 3 and 4 Apartments, Inc. | NCB, FSB | 97-07, 97-37 63rd Road and 97-10 62nd Drive; 97-40, 98-20 62nd Drive and 98-05 63rd Road | Rego Park | NY | 11374 | Multifamily | Cooperative | 1955 | |||||||||||
21 | Bentley Commons at Keene | Basis | 197 Water Street | Keene | NH | 03431 | Multifamily | Senior Housing | 1902 | |||||||||||
22 | Alpha Health Center | Basis | 300 East Pulaski Highway | Elkton | MD | 21921 | Office | Medical | 1992 | |||||||||||
23 | Sansone Regal Plaza | LIG I | 8826, 8846, 8866, 8868, 8876, 8878 and 8880 South Eastern Avenue | Las Vegas | NV | 89123 | Retail | Anchored | 1999 | |||||||||||
24 | The Dorel Apartments | WFB | 2908 Trimmier Road | Killeen | TX | 76542 | Multifamily | Garden | 2013 | |||||||||||
25 | Carson Plaza | CIIICM | 603-677 East university Drive and 18902 & 18906 Avalon Boulevard | Carson | CA | 90746 | Retail | Anchored | 1963 | |||||||||||
26 | Hilton Garden Inn - Middleton | WFB | 1801 Deming Way | Middleton | WI | 53562 | Hospitality | Limited Service | 2004 | |||||||||||
27 | Normandale Village | WDCPF | 5159 West 98th Street | Bloomington | MN | 55437 | Retail | Anchored | 1973 | |||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | WFB | 125 South Festival Drive | Anaheim | CA | 92808 | Hospitality | Limited Service | 2002 | |||||||||||
29 | Newport Beach Mini U Storage I | WFB | 1177 Camelback Street | Newport Beach | CA | 92660 | Self Storage | Self Storage | 1994 | |||||||||||
30 | Plymouth Hills | WFB | 14201 Ridge Road | Plymouth Township | MI | 48170 | Manufactured Housing Community | Manufactured Housing Community | 1995 | |||||||||||
31 | Mill Creek Run Apartments | RMF | 6687 Skipper Road | Macon | GA | 31216 | Multifamily | Garden | 2005 | |||||||||||
32 | Residence Inn - Ft. Lauderdale | WFB | 2605 Weston Road | Weston | FL | 33331 | Hospitality | Limited Service | 2001 | |||||||||||
33 | Cherry Grove Apartments | RMF | 1100 David Street | North Myrtle Beach | SC | 29582 | Multifamily | Garden | 2001 | |||||||||||
34 | Oak Hill Portfolio | RBS | Various | Various | GA | Various | Office | Medical | Various | |||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | RBS | 60 & 110 Oak Hill Blvd; 39 A, B, & C Oak Hill Court | Newnan | GA | 30265 | Office | Medical | 2007 | |||||||||||
34.02 | Blairsville VA Clinic | RBS | 1294 Highway 515 East | Blairsville | GA | 30512 | Office | Medical | 2010 | |||||||||||
34.03 | Peachtree City Building | RBS | 10 Eastbrook Bend | Peachtree City | GA | 30269 | Office | Medical | 1986 | |||||||||||
35 | Newport Beach Mini U Storage II | WFB | 1111 Camelback Street | Newport Beach | CA | 92660 | Self Storage | Self Storage | 1998 | |||||||||||
36 | Stuart North Shopping Center | RBS | 2101-2189 SE Federal Hwy | Stuart | FL | 34994 | Retail | Unanchored | 2007 | |||||||||||
37 | Gander Mountain - Arlington | CIIICM | 1459 East Interstate 20 | Arlington | TX | 76018 | Retail | Single Tenant | 2013 | |||||||||||
38 | Holiday Inn Express-Decatur, GA | RBS | 2183 North Decatur Road | Decatur | GA | 30033 | Hospitality | Limited Service | 2001 | |||||||||||
39 | StorageMart - Crofton | WFB | 1110 Maryland Route 3 Southbound Lane | Gambrills | MD | 21054 | Self Storage | Self Storage | 2009 | |||||||||||
40 | All Storage Railhead | RBS | 7601 Crowley Road | Fort Worth | TX | 76134 | Self Storage | Self Storage | 2007 | |||||||||||
41 | Geracimos Portfolio | WDCPF | Various | Various | Various | Various | Retail | Various | Various | |||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | WDCPF | 2525, 2527, 2535 & 2533 Augustine Herman Highway | Chesapeake City | MD | 21915 | Retail | Unanchored | 2007 | |||||||||||
41.02 | Geracimos Portfolio - College Crossing | WDCPF | 3135 Joseph Biggs Memorial Highway | North East | MD | 21901 | Retail | Unanchored | 2010 | |||||||||||
41.03 | Geracimos Portfolio - Middletown Village | WDCPF | 400 West Main Street | Middletown | DE | 19709 | Retail | Unanchored | 1984 | |||||||||||
41.04 | Geracimos Portfolio - Ocean City | WDCPF | 12742 Ocean Gateway | Ocean City | MD | 21842 | Retail | Single Tenant | 1978 | |||||||||||
42 | Zang Business Center | LIG I | 555 Zang Street | Lakewood | CO | 80228 | Office | Suburban | 1978 | |||||||||||
43 | Holiday Inn Express - Lexington | Basis | 1780 Sharkey Way | Lexington | KY | 40511 | Hospitality | Limited Service | 2008 | |||||||||||
44 | Rolling Hills Apartments | LIG I | 6535 Premier Drive | Nashville | TN | 37209 | Multifamily | Garden | 1970 | |||||||||||
45 | West Knoll Apartments | LIG I | 260 South Main Street | Newark | DE | 19711 | Multifamily | Garden | 1963 | |||||||||||
46 | CT Self Storage - Fullerton | WFB | 900 South Raymond Avenue | Fullerton | CA | 92831 | Self Storage | Self Storage | 2003 | |||||||||||
47 | Greenbrier Plaza | RBS | 12902 & 12912 Brookhurst Street | Garden Grove | CA | 92840 | Office | CBD | 1985 | |||||||||||
48 | 81 Washington Avenue | RMF | 230 1st Street | Miami Beach | FL | 33139 | Mixed Use | Retail/Office | 1938 | |||||||||||
49 | Hampton Inn - Greenville | WFB | 15 Park Woodruff Drive | Greenville | SC | 29607 | Hospitality | Limited Service | 1997 | |||||||||||
50 | Orillia Station | RMF | 18129 East Valley Highway | Kent | WA | 98032 | Retail | Anchored | 2003 |
A-1-1
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | ||||||||||
51 | Andover & Andover West | RBS | 2555 Eastgate Road & 2534 Key Street | Toledo | OH | 43614 | Multifamily | Garden | 1971 | |||||||||||
52 | Holiday Inn Express Memphis | LIG I | 7784 Wolf Trail Cove | Germantown | TN | 38138 | Hospitality | Limited Service | 2009 | |||||||||||
53 | Holiday Inn Express - Georgetown | Basis | 140 Osborne Way | Georgetown | KY | 40324 | Hospitality | Limited Service | 2009 | |||||||||||
54 | Powell Crossing | RMF | 3975 Powell Road | Powell | OH | 43065 | Retail | Shadow Anchored | 2001 | |||||||||||
55 | Holiday Inn Express & Suites Dallas East | CIIICM | 8703 East R L Thornton Freeway | Dallas | TX | 75228 | Hospitality | Limited Service | 2009 | |||||||||||
56 | Fairfield Inn Suites - Lock Haven | CIIICM | 50 Spring Street | Lock Haven | PA | 17745 | Hospitality | Limited Service | 2009 | |||||||||||
57 | Shoppes at Barnes Crossing | LIG I | 3944 North Gloster Street | Tupelo | MS | 38804 | Retail | Anchored | 2004 | |||||||||||
58 | WalMart Orangeburg | RMF | 2795 North Road | Orangeburg | SC | 29118 | Retail | Single Tenant | 1993 | |||||||||||
59 | Parkside Development Company, Inc. | NCB, FSB | 3856 Bronx Boulevard | Bronx | NY | 10467 | Multifamily | Cooperative | 1957 | |||||||||||
60 | 155 Passaic Avenue | RBS | 155 Passaic Avenue | Fairfield | NJ | 07004 | Office | CBD | 1985 | |||||||||||
61 | CT Self Storage - Escondido | WFB | 1530 East Grand Avenue | Escondido | CA | 92027 | Self Storage | Self Storage | 2004 | |||||||||||
62 | Rite Aid Portfolio | Basis | Various | Various | Various | Various | Retail | Single Tenant | Various | |||||||||||
62.01 | Rite Aid Buffalo | Basis | 350 Niagara Street | Buffalo | NY | 14201 | Retail | Single Tenant | 1995 | |||||||||||
62.02 | Rite Aid Bluefield | Basis | 4248 Coal Heritage Road | Bluefield | WV | 24701 | Retail | Single Tenant | 1999 | |||||||||||
62.03 | Rite Aid Hinton | Basis | 513 Stokes Drive | Hinton | WV | 25951 | Retail | Single Tenant | 1999 | |||||||||||
62.04 | Rite Aid Branchland | Basis | 5798 McClellan Highway | Branchland | WV | 25506 | Retail | Single Tenant | 1997 | |||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | RBS | 11820 North West Plaza Circle | Kansas City | MO | 64153 | Hospitality | Limited Service | 1996 | |||||||||||
64 | Korakia Pensione | RBS | 257 South Patencio Road | Palm Springs | CA | 92262 | Hospitality | Limited Service | 1926 | |||||||||||
65 | Strand Building | RMF | 3609 Forbes Avenue | Pittsburg | PA | 15213 | Mixed Use | Multifamily/Retail | 1891 | |||||||||||
66 | Kingston Point | WDCPF | 1919 Boulevard De Province | Baton Rouge | LA | 70816 | Multifamily | Garden | 1975 | |||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | Basis | 8051 Lyndon B Johnson Freeway | Dallas | TX | 75251 | Hospitality | Limited Service | 1983 | |||||||||||
68 | North Bechtle Square II | WFB | 1985-2075 North Bechtle Avenue | Springfield | OH | 45504 | Retail | Unanchored | 2003 | |||||||||||
69 | Merri-Five Plaza | RMF | 31072-31230 Five Mile Road | Livonia | MI | 48154 | Retail | Anchored | 1958 | |||||||||||
70 | Fishers Town Center | RMF | 8395 East 116th Street | Fishers | IN | 46038 | Retail | Unanchored | 2003 | |||||||||||
71 | Avon Self-Storage | RMF | 100 Ladge Drive | Avon | MA | 02322 | Self Storage | Self Storage | 2005 | |||||||||||
72 | Hampton Inn, Manhattan, KS | RBS | 501 East Poyntz Avenue | Manhattan | KS | 66502 | Hospitality | Limited Service | 1998 | |||||||||||
73 | Fifth Avenue Loft Corporation | NCB, FSB | 140 Fifth Avenue | New York | NY | 10011 | Multifamily | Cooperative | 1900 | |||||||||||
74 | Shops at Lily Cache Creek | RMF | 741-769 East Boughton Road | Bolingbrook | IL | 60440 | Retail | Shadow Anchored | 2003 | |||||||||||
75 | Red Roof Inn San Diego | RBS | 4545 Mission Bay Drive | San Diego | CA | 92109 | Hospitality | Limited Service | 1981 | |||||||||||
76 | La Quinta Garden Apartments | RMF | 4505 Aldine Mail Route Road | Houston | TX | 77039 | Multifamily | Garden | 1977 | |||||||||||
77 | 72nd Street East Corporation | NCB, FSB | 320 East 72nd Street | New York | NY | 10021 | Multifamily | Cooperative | 1929 | |||||||||||
78 | 14 Horatio Street Apartments Corp. | NCB, FSB | 14 Horatio Street | New York | NY | 10014 | Multifamily | Cooperative | 1959 | |||||||||||
79 | 1182-1214 Farmington Avenue | WFB | 1182-1214 Farmington Avenue | Bristol | CT | 06010 | Retail | Unanchored | 2003 | |||||||||||
80 | Market at Summer Oaks | RMF | 4500 Summer Avenue | Memphis | TN | 38122 | Retail | Anchored | 1988 | |||||||||||
81 | Greenwood Arms Cooperative Corp. | NCB, FSB | 86-10 151st Avenue | Howard Beach | NY | 11414 | Multifamily | Cooperative | 1964 | |||||||||||
82 | Franklin Commons | RMF | 109-137 Commons Drive | Franklin | NC | 28734 | Retail | Shadow Anchored | 2012 | |||||||||||
83 | Durham Apartments | WFB | 8300, 8310 & 8320 16 1/2 Mile Road | Sterling Heights | MI | 48312 | Multifamily | Garden | 1987 | |||||||||||
84 | San Luis Shopping Center | RMF | 582 East Piceno Drive | San Luis | AZ | 85349 | Retail | Shadow Anchored | 2009 | |||||||||||
85 | Monte Vista Mini Storage | WFB | 2000 West Monte Vista Avenue | Turlock | CA | 95382 | Self Storage | Self Storage | 2004 | |||||||||||
86 | Colonial Place Apartments | RBS | 9952 E. National Circle NW | Tucker | GA | 30084 | Multifamily | Garden | 1967 | |||||||||||
87 | The Terraces at Willow Springs | WFB | 2500 Old Alabama Road | Roswell | GA | 30076 | Retail | Unanchored | 1987 | |||||||||||
88 | Evelyn Court Apartment Corp. | NCB, FSB | 604-608 Tompkins Avenue | Mamaroneck | NY | 10543 | Multifamily | Cooperative | 1925 | |||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | NCB, FSB | 858 Wade Walk | Cincinnati | OH | 45214 | Multifamily | Cooperative | 1960 | |||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | NCB, FSB | 209-20 and 209-80 18th Avenue | Bayside | NY | 11360 | Multifamily | Cooperative | 1960 | |||||||||||
91 | Woodstock Crossing | LIG I | 12050 Highway 92 | Woodstock | GA | 30188 | Retail | Anchored | 1999 | |||||||||||
92 | Continental Self Storage | WFB | 510 & 520 East Whitehouse Canyon Road | Green Valley | AZ | 85614 | Self Storage | Self Storage | 1997 | |||||||||||
93 | SaraVilla Apartments | WFB | 23700 SaraVilla Drive | Clinton Township | MI | 48035 | Multifamily | Garden | 1990 | |||||||||||
94 | Greenport Plaza | CIIICM | 300 Fairview Avenue | Greenport | NY | 12534 | Retail | Anchored | 1964 | |||||||||||
95 | Reserve at Cinco Ranch | WFB | 22167 Westheimer Parkway | Katy | TX | 77450 | Retail | Unanchored | 2003 | |||||||||||
96 | Bayview Marketplace | WFB | 715 and 721 South Wayne Road | Westland | MI | 48186 | Retail | Shadow Anchored | 2007 | |||||||||||
97 | North Salem Self Storage | CIIICM | 3519 North Salem Road | Fayetteville | AR | 72704 | Self Storage | Self Storage | 2007 | |||||||||||
98 | Walgreens - Lima | WFB | 701 North Cable Road | Lima | OH | 45805 | Retail | Single Tenant | 2003 | |||||||||||
99 | Rite Aid Middletown | CIIICM | 1915 Central Avenue | Middletown | OH | 45044 | Retail | Single Tenant | 1999 | |||||||||||
100 | Shackleford MHP | CIIICM | 4023 South Shackleford Road | Little Rock | AR | 72204 | Manufactured Housing Community | Manufactured Housing Community | 1968 | |||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | NCB, FSB | 74 Fifth Avenue | New York | NY | 10011 | Multifamily | Cooperative | 1910 | |||||||||||
102 | Novawest Center | WFB | 24300, 24301, 24371 and 24404 Catherine Industrial Drive | Novi | MI | 48375 | Industrial | Flex | 1987 | |||||||||||
103 | Polo Green Apartments | WFB | 13801 Canal Road | Sterling Heights | MI | 48313 | Multifamily | Garden | 1988 | |||||||||||
104 | Big Oak Self Storage | WFB | 3932 Tate Street; 2501 Harris Avenue | Sacramento | CA | 95838 | Self Storage | Self Storage | 1986 | |||||||||||
105 | TimberHills Apartments | WFB | 2464-2499 Northwest Garryanna Street | Corvallis | OR | 97330 | Multifamily | Garden | 1979 | |||||||||||
106 | S&S Plaza | RMF | 2150 Walker Lake Road | Mansfield | OH | 44903 | Retail | Shadow Anchored | 2003 | |||||||||||
107 | 4400 Coldwater Canyon Avenue | WFB | 4400 Coldwater Canyon Avenue | Studio City | CA | 91604 | Office | Suburban | 1983 | |||||||||||
108 | EZ Self-Storage | RMF | 751 West Queen Street | Southington | CT | 06489 | Self Storage | Self Storage | 2001 | |||||||||||
109 | Belleville Crossing - Building I | RMF | 5840-5880 Belleville Crossing Street | Belleville | IL | 62226 | Retail | Shadow Anchored | 2008 | |||||||||||
110 | Sandpiper Self Storage | RBS | 5990 Walt Loop Road | Lakeland | FL | 33809 | Self Storage | Self Storage | 1992 | |||||||||||
111 | Marion Plaza | NCB, FSB | 2101 Enterprise Drive | Marion | SC | 29571 | Retail | Shadow Anchored | 2009 | |||||||||||
112 | Safari MHP | CIIICM | 2935 Calder Drive | League City | TX | 77573 | Manufactured Housing Community | Manufactured Housing Community | 1972 | |||||||||||
113 | Westwood Manor MHP | CIIICM | 7115 Stewart Road | Liberty | MO | 64068 | Manufactured Housing Community | Manufactured Housing Community | 1971 | |||||||||||
114 | The Mill MHC | CIIICM | 6542 Highway 42 | Rex | GA | 30273 | Manufactured Housing Community | Manufactured Housing Community | 1964 | |||||||||||
115 | Best Western Plus | CIIICM | 160 Montrose West Avenue | Copley | OH | 44321 | Hospitality | Limited Service | 1998 | |||||||||||
116 | Highlands Mobile Village | CIIICM | 1100 US 27 North | Sebring | FL | 33870 | Manufactured Housing Community | Manufactured Housing Community | 1970 | |||||||||||
117 | Sted Tenant Owners Corp. | NCB, FSB | 1345 East 4th Street and 1350 East 5th Street | Brooklyn | NY | 11230 | Multifamily | Cooperative | 1956 | |||||||||||
118 | Osceola MHC | CIIICM | 2660 North Orange Blossom Trail | Kissimmee | FL | 34744 | Manufactured Housing Community | Manufactured Housing Community | 1946 | |||||||||||
119 | Lakeview Mobile Court | CIIICM | 2652 Bayview Street | Sebring | FL | 33870 | Manufactured Housing Community | Manufactured Housing Community | 1957 | |||||||||||
120 | Mountain View MHC | CIIICM | 1060 South Main Street | Brigham City | UT | 84302 | Manufactured Housing Community | Manufactured Housing Community | 1959 | |||||||||||
121 | Drake Lane Owners, Inc. | NCB, FSB | 179, 183, & 189 Drake Avenue | New Rochelle | NY | 10805 | Multifamily | Cooperative | 1962 | |||||||||||
122 | Michelle Tenants Corp. | NCB, FSB | 210-50 41st Avenue | Bayside | NY | 11361 | Multifamily | Cooperative | 1962 | |||||||||||
123 | 3215 Owners, Ltd. | NCB, FSB | 3215 Netherland Avenue | Bronx | NY | 10463 | Multifamily | Cooperative | 1940 | |||||||||||
124 | 250 West 16th Street Owners Corp. | NCB, FSB | 250 West 16th Street | New York | NY | 10011 | Multifamily | Cooperative | 1889 | |||||||||||
125 | Great Space Self Storage | CIIICM | 26300 Old 41 Road | Bonita Springs | FL | 34135 | Self Storage | Self Storage | 1991 | |||||||||||
126 | 406 West 46th Street Corp. | NCB, FSB | 406 West 46th Street | New York | NY | 10036 | Multifamily | Cooperative | 1884 | |||||||||||
127 | 741 West End Avenue Owners Corp. | NCB, FSB | 741 West End Avenue | New York | NY | 10025 | Multifamily | Cooperative | 1927 | |||||||||||
128 | 250 Equities Corp. | NCB, FSB | 250 West 22nd Street | New York | NY | 10011 | Multifamily | Cooperative | 1889 | |||||||||||
129 | 338 West 19th Street Incorporated | NCB, FSB | 338 West 19th Street | New York | NY | 10011 | Multifamily | Cooperative | 1900 |
A-1-2
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Year Renovated | Number of Units(2) | Unit of Measure | Cut-off Date Balance Per Unit/SF/ Room/Pad ($)(3) | Original Balance ($)(3) | Cut-off Date Balance ($)(3) | % of Aggregate Cut-off Date Balance(3) | Maturity Date or ARD Balloon Payment ($)(3) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | ||||||||||||||||
1 | Bank of America Plaza | 2009 | 1,432,285 | Sq. Ft. | 279 | 150,000,000 | 150,000,000 | 10.1% | 150,000,000 | N | 8/7/2014 | 10/1/2014 | 9/1/2024 | 9/1/2024 | ||||||||||||||||||
2 | Columbus Square Portfolio | 494,224 | Sq. Ft. | 809 | 125,000,000 | 125,000,000 | 8.4% | 114,617,729 | N | 8/8/2014 | 9/11/2014 | 2/11/2018 | 3/11/2018 | 8/11/2024 | ||||||||||||||||||
3 | Stamford Plaza Portfolio | Various | 982,483 | Sq. Ft. | 275 | 100,000,000 | 100,000,000 | 6.7% | 91,646,329 | N | 8/6/2014 | 9/6/2014 | 8/6/2019 | 9/6/2019 | 8/6/2024 | |||||||||||||||||
3.01 | Two Stamford Plaza | 1994 | 258,132 | Sq. Ft. | 28,370,787 | 28,370,787 | 1.9% | |||||||||||||||||||||||||
3.02 | Four Stamford Plaza | 1996 | 261,982 | Sq. Ft. | 24,555,243 | 24,555,243 | 1.7% | |||||||||||||||||||||||||
3.03 | One Stamford Plaza | 1994 | 216,252 | Sq. Ft. | 23,665,730 | 23,665,730 | 1.6% | |||||||||||||||||||||||||
3.04 | Three Stamford Plaza | 1993 | 246,117 | Sq. Ft. | 23,408,240 | 23,408,240 | 1.6% | |||||||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | 221 | Rooms | 248,290 | 55,000,000 | 54,872,138 | 3.7% | 44,657,140 | N | 6/19/2014 | 8/11/2014 | 8/11/2014 | 7/11/2024 | |||||||||||||||||||
5 | Offices at Broadway Station | 2010 | 318,053 | Sq. Ft. | 150 | 47,612,500 | 47,612,500 | 3.2% | 47,612,500 | N | 7/21/2014 | 9/11/2014 | 8/11/2024 | 8/11/2024 | ||||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | Various | 684,768 | Sq. Ft. | 65 | 44,557,500 | 44,557,500 | 3.0% | 40,819,908 | Y | 8/21/2014 | 10/6/2014 | 9/6/2019 | 10/6/2019 | 9/6/2024 | 9/6/2044 | ||||||||||||||||
6.01 | 1912 Montreal Road | 247,678 | Sq. Ft. | 13,520,000 | 13,520,000 | 0.9% | ||||||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | 169,844 | Sq. Ft. | 12,350,000 | 12,350,000 | 0.8% | ||||||||||||||||||||||||||
6.03 | 1400 W 2700 N | 137,735 | Sq. Ft. | 10,497,500 | 10,497,500 | 0.7% | ||||||||||||||||||||||||||
6.04 | 3765 Walden Avenue | 1991 | 129,511 | Sq. Ft. | 8,190,000 | 8,190,000 | 0.6% | |||||||||||||||||||||||||
7 | U-Haul Portfolio | Various | 421,632 | Sq. Ft. | 83 | 35,000,000 | 35,000,000 | 2.4% | 28,022,980 | Y | 8/22/2014 | 10/11/2014 | 10/11/2014 | 9/11/2024 | 9/11/2044 | |||||||||||||||||
7.01 | U-Haul - Yonkers | 65,687 | Sq. Ft. | 9,577,876 | 9,577,876 | 0.6% | ||||||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | 27,412 | Sq. Ft. | 2,987,501 | 2,987,501 | 0.2% | ||||||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | 18,431 | Sq. Ft. | 2,240,626 | 2,240,626 | 0.2% | ||||||||||||||||||||||||||
7.04 | U-Haul - El Paso | 36,570 | Sq. Ft. | 2,096,281 | 2,096,281 | 0.1% | ||||||||||||||||||||||||||
7.05 | U-Haul - Washington | 11,900 | Sq. Ft. | 1,778,275 | 1,778,275 | 0.1% | ||||||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | 1981 | 37,199 | Sq. Ft. | 1,715,393 | 1,715,393 | 0.1% | |||||||||||||||||||||||||
7.07 | U-Haul - Houston North | 34,711 | Sq. Ft. | 1,614,882 | 1,614,882 | 0.1% | ||||||||||||||||||||||||||
7.08 | U-Haul - Lebanon | 2000 | 12,796 | Sq. Ft. | 1,451,489 | 1,451,489 | 0.1% | |||||||||||||||||||||||||
7.09 | U-Haul - Fontana | 20,596 | Sq. Ft. | 1,274,086 | 1,274,086 | 0.1% | ||||||||||||||||||||||||||
7.10 | U-Haul - Olympia | 1961 | 11,569 | Sq. Ft. | 1,260,566 | 1,260,566 | 0.1% | |||||||||||||||||||||||||
7.11 | U-Haul - Detroit | 28,768 | Sq. Ft. | 1,216,444 | 1,216,444 | 0.1% | ||||||||||||||||||||||||||
7.12 | U-Haul - Westfield | 15,000 | Sq. Ft. | 1,173,661 | 1,173,661 | 0.1% | ||||||||||||||||||||||||||
7.13 | U-Haul - Livermore | 11,100 | Sq. Ft. | 1,102,530 | 1,102,530 | 0.1% | ||||||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | 13,450 | Sq. Ft. | 1,095,834 | 1,095,834 | 0.1% | ||||||||||||||||||||||||||
7.15 | U-Haul - Memphis | 1984 | 18,140 | Sq. Ft. | 991,965 | 991,965 | 0.1% | |||||||||||||||||||||||||
7.16 | U-Haul - Birmingham | 10,150 | Sq. Ft. | 782,441 | 782,441 | 0.1% | ||||||||||||||||||||||||||
7.17 | U-Haul - Macon | 12,669 | Sq. Ft. | 640,179 | 640,179 | 0.0% | ||||||||||||||||||||||||||
7.18 | U-Haul - Grand Island | 9,515 | Sq. Ft. | 569,048 | 569,048 | 0.0% | ||||||||||||||||||||||||||
7.19 | U-Haul - Wichita | 10,150 | Sq. Ft. | 547,917 | 547,917 | 0.0% | ||||||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | 8,858 | Sq. Ft. | 451,786 | 451,786 | 0.0% | ||||||||||||||||||||||||||
7.21 | U-Haul - Longview | 6,961 | Sq. Ft. | 431,220 | 431,220 | 0.0% | ||||||||||||||||||||||||||
8 | Hermosa Pavilion | 2005 | 120,226 | Units | 265 | 31,875,000 | 31,875,000 | 2.1% | 28,461,678 | N | 8/12/2014 | 10/6/2014 | 9/6/2018 | 10/6/2018 | 9/6/2024 | |||||||||||||||||
9 | Texas Portfolio | Various | 520 | Units | 60,429 | 31,423,000 | 31,423,000 | 2.1% | 28,068,439 | N | 7/30/2014 | 9/11/2014 | 8/11/2018 | 9/11/2018 | 8/11/2024 | |||||||||||||||||
9.01 | Rincon Apartments | 232 | Units | 14,907,000 | 14,907,000 | 1.0% | ||||||||||||||||||||||||||
9.02 | Las Palmas Apartments | 144 | Units | 8,573,000 | 8,573,000 | 0.6% | ||||||||||||||||||||||||||
9.03 | Reata Apartments | 144 | Units | 7,943,000 | 7,943,000 | 0.5% | ||||||||||||||||||||||||||
10 | Hilton Lexington Downtown | 2010 | 366 | Rooms | 77,650 | 28,420,000 | 28,420,000 | 1.9% | 27,454,499 | N | 6/19/2014 | 8/11/2014 | 7/11/2017 | 8/11/2017 | 7/11/2019 | |||||||||||||||||
11 | States Addition Apartments | 235 | Units | 119,149 | 28,000,000 | 28,000,000 | 1.9% | 22,719,906 | N | 8/20/2014 | 10/1/2014 | 10/1/2014 | 9/1/2021 | |||||||||||||||||||
12 | North Valley Plaza | 2005 | 241,419 | Sq. Ft. | 115 | 27,785,000 | 27,785,000 | 1.9% | 23,673,719 | N | 6/27/2014 | 8/11/2014 | 7/11/2016 | 8/11/2016 | 7/11/2024 | |||||||||||||||||
13 | Courtyard by Marriott - Aventura | 2012 | 166 | Rooms | 164,268 | 27,300,000 | 27,268,473 | 1.8% | 22,179,710 | N | 7/17/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | ||||||||||||||||||
14 | Preferred Freezer Houston | 2014 | 226,596 | Sq. Ft. | 115 | 26,000,000 | 26,000,000 | 1.7% | 23,775,805 | Y | 8/27/2014 | 10/1/2014 | 9/1/2019 | 10/1/2019 | 9/1/2024 | 9/1/2044 | ||||||||||||||||
15 | 400 Atlantic Avenue | 1996 | 99,749 | Sq. Ft. | 251 | 25,000,000 | 25,000,000 | 1.7% | 25,000,000 | N | 7/31/2014 | 9/1/2014 | 8/1/2024 | 8/1/2024 | ||||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | 527,171 | Sq. Ft. | 47 | 24,570,000 | 24,570,000 | 1.7% | 22,509,008 | Y | 8/21/2014 | 10/6/2014 | 9/6/2019 | 10/6/2019 | 9/6/2024 | 9/6/2044 | |||||||||||||||||
16.01 | 7351 Crider Avenue | 241,294 | Sq. Ft. | 10,465,000 | 10,465,000 | 0.7% | ||||||||||||||||||||||||||
16.02 | 32621 Central Avenue | 85,907 | Sq. Ft. | 3,315,000 | 3,315,000 | 0.2% | ||||||||||||||||||||||||||
16.03 | 2570 Kiel Way | 56,984 | Sq. Ft. | 3,185,000 | 3,185,000 | 0.2% | ||||||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | 44,444 | Sq. Ft. | 2,112,500 | 2,112,500 | 0.1% | ||||||||||||||||||||||||||
16.05 | 8235 McHard Road | 29,428 | Sq. Ft. | 2,112,500 | 2,112,500 | 0.1% | ||||||||||||||||||||||||||
16.06 | 5455 Louie Lane | 40,030 | Sq. Ft. | 1,950,000 | 1,950,000 | 0.1% | ||||||||||||||||||||||||||
16.07 | 805 West 2500 South | 29,084 | Sq. Ft. | 1,430,000 | 1,430,000 | 0.1% | ||||||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | 559 | Units | 40,072 | 22,400,000 | 22,400,000 | 1.5% | 20,506,905 | N | 8/20/2014 | 10/6/2014 | 9/6/2019 | 10/6/2019 | 9/6/2024 | ||||||||||||||||||
17.01 | Park West Apartments | 327 | Units | 13,302,389 | 13,302,389 | 0.9% | ||||||||||||||||||||||||||
17.02 | Parliament Bend Apartments | 232 | Units | 9,097,611 | 9,097,611 | 0.6% | ||||||||||||||||||||||||||
18 | 55 Miracle Mile | 65,233 | Sq. Ft. | 313 | 20,400,000 | 20,400,000 | 1.4% | 19,814,096 | N | 8/21/2014 | 10/6/2014 | 9/6/2017 | 10/6/2017 | 9/6/2019 | ||||||||||||||||||
19 | Lincoln Plaza | 2013/2014 | 154,085 | Sq. Ft. | 117 | 18,120,000 | 18,092,391 | 1.2% | 13,579,330 | N | 8/1/2014 | 9/6/2014 | 9/6/2014 | 8/6/2024 | ||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 1999 | 1,089 | Units | 16,529 | 18,000,000 | 18,000,000 | 1.2% | 15,802,629 | N | 8/20/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | ||||||||||||||||||
21 | Bentley Commons at Keene | 2007 | 109 | Units | 148,624 | 16,200,000 | 16,200,000 | 1.1% | 13,578,349 | N | 8/14/2014 | 10/1/2014 | 9/1/2015 | 10/1/2015 | 9/1/2024 | |||||||||||||||||
22 | Alpha Health Center | 2012 | 91,303 | Sq. Ft. | 177 | 16,160,000 | 16,160,000 | 1.1% | 13,194,588 | N | 8/21/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | ||||||||||||||||||
23 | Sansone Regal Plaza | 140,682 | Sq. Ft. | 107 | 15,000,000 | 15,000,000 | 1.0% | 12,432,552 | N | 8/7/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | |||||||||||||||||||
24 | The Dorel Apartments | 202 | Units | 73,267 | 14,800,000 | 14,800,000 | 1.0% | 13,204,974 | N | 7/24/2014 | 9/1/2014 | 8/1/2015 | 9/1/2015 | 8/1/2021 | ||||||||||||||||||
25 | Carson Plaza | 1991 | 80,838 | Sq. Ft. | 179 | 14,500,000 | 14,500,000 | 1.0% | 12,638,888 | N | 8/22/2014 | 10/5/2014 | 8/5/2017 | 9/5/2017 | 9/5/2024 | |||||||||||||||||
26 | Hilton Garden Inn - Middleton | 2012 | 133 | Rooms | 103,259 | 13,750,000 | 13,733,465 | 0.9% | 11,102,472 | N | 8/5/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | ||||||||||||||||||
27 | Normandale Village | 2007 | 140,400 | Sq. Ft. | 93 | 13,100,000 | 13,100,000 | 0.9% | 10,545,443 | N | 8/26/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | ||||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | 2013 | 128 | Rooms | 101,563 | 13,000,000 | 13,000,000 | 0.9% | 11,084,348 | N | 8/5/2014 | 10/1/2014 | 9/1/2016 | 10/1/2016 | 9/1/2024 | |||||||||||||||||
29 | Newport Beach Mini U Storage I | 84,951 | Sq. Ft. | 152 | 12,900,000 | 12,900,000 | 0.9% | 11,783,614 | N | 7/10/2014 | 8/11/2014 | 7/11/2019 | 8/11/2019 | 7/11/2024 | ||||||||||||||||||
30 | Plymouth Hills | 630 | Pads | 19,048 | 12,000,000 | 12,000,000 | 0.8% | 10,428,602 | N | 7/1/2014 | 8/11/2014 | 7/11/2017 | 8/11/2017 | 7/11/2024 | ||||||||||||||||||
31 | Mill Creek Run Apartments | 223 | Units | 53,812 | 12,000,000 | 12,000,000 | 0.8% | 11,013,744 | N | 8/20/2014 | 10/6/2014 | 9/6/2016 | 10/6/2016 | 9/6/2021 | ||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | 100 | Rooms | 109,872 | 11,000,000 | 10,987,181 | 0.7% | 8,924,736 | N | 7/25/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
33 | Cherry Grove Apartments | 172 | Units | 61,628 | 10,600,000 | 10,600,000 | 0.7% | 9,903,334 | N | 7/31/2014 | 9/6/2014 | 8/6/2015 | 9/6/2015 | 8/6/2019 | ||||||||||||||||||
34 | Oak Hill Portfolio | Various | 65,846 | Sq. Ft. | 159 | 10,440,000 | 10,440,000 | 0.7% | 9,517,244 | N | 8/29/2014 | 10/1/2014 | 10/1/2014 | 9/1/2019 | ||||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | 49,986 | Sq. Ft. | 7,665,000 | 7,665,000 | 0.5% | ||||||||||||||||||||||||||
34.02 | Blairsville VA Clinic | 10,000 | Sq. Ft. | 1,586,000 | 1,586,000 | 0.1% | ||||||||||||||||||||||||||
34.03 | Peachtree City Building | 2005 | 5,860 | Sq. Ft. | 1,189,000 | 1,189,000 | 0.1% | |||||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | 64,096 | Sq. Ft. | 158 | 10,100,000 | 10,100,000 | 0.7% | 9,225,931 | N | 7/10/2014 | 8/11/2014 | 7/11/2019 | 8/11/2019 | 7/11/2024 | ||||||||||||||||||
36 | Stuart North Shopping Center | 42,787 | Sq. Ft. | 233 | 9,975,000 | 9,975,000 | 0.7% | 9,308,935 | N | 8/20/2014 | 10/1/2014 | 9/1/2020 | 10/1/2020 | 9/1/2024 | ||||||||||||||||||
37 | Gander Mountain - Arlington | 52,000 | Sq. Ft. | 175 | 9,100,000 | 9,100,000 | 0.6% | 7,375,136 | N | 8/19/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | |||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | 2009 | 62 | Rooms | 143,562 | 8,915,000 | 8,900,852 | 0.6% | 6,625,901 | N | 7/8/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | ||||||||||||||||||
39 | StorageMart - Crofton | 83,830 | Sq. Ft. | 106 | 8,900,000 | 8,900,000 | 0.6% | 8,129,872 | N | 7/8/2014 | 8/11/2014 | 7/11/2016 | 8/11/2016 | 7/11/2021 | ||||||||||||||||||
40 | All Storage Railhead | 191,390 | Sq. Ft. | 47 | 8,900,000 | 8,900,000 | 0.6% | 7,192,549 | N | 8/22/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | |||||||||||||||||||
41 | Geracimos Portfolio | Various | 60,926 | Sq. Ft. | 143 | 8,700,000 | 8,700,000 | 0.6% | 7,487,445 | N | 8/25/2014 | 10/1/2014 | 9/1/2016 | 10/1/2016 | 9/1/2024 | |||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | 28,885 | Sq. Ft. | 3,727,500 | 3,727,500 | 0.3% | ||||||||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | 24,000 | Sq. Ft. | 3,205,600 | 3,205,600 | 0.2% | ||||||||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | 2006 | 6,415 | Sq. Ft. | 1,095,900 | 1,095,900 | 0.1% | |||||||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | 2003 | 1,626 | Sq. Ft. | 671,000 | 671,000 | 0.0% | |||||||||||||||||||||||||
42 | Zang Business Center | 2012 | 122,780 | Sq. Ft. | 70 | 8,600,000 | 8,600,000 | 0.6% | 8,600,000 | N | 7/17/2014 | 9/1/2014 | 8/1/2024 | 8/1/2024 | ||||||||||||||||||
43 | Holiday Inn Express - Lexington | 78 | Rooms | 108,854 | 8,500,000 | 8,490,624 | 0.6% | 6,952,307 | N | 7/2/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
44 | Rolling Hills Apartments | 2010 | 276 | Units | 30,724 | 8,500,000 | 8,479,835 | 0.6% | 6,880,365 | N | 6/30/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | ||||||||||||||||||
45 | West Knoll Apartments | 100 | Units | 82,500 | 8,250,000 | 8,250,000 | 0.6% | 7,208,189 | N | 8/15/2014 | 10/1/2014 | 9/1/2017 | 10/1/2017 | 9/1/2024 | ||||||||||||||||||
46 | CT Self Storage - Fullerton | 101,144 | Sq. Ft. | 77 | 7,750,000 | 7,750,000 | 0.5% | 6,626,337 | N | 6/19/2014 | 8/11/2014 | 7/11/2016 | 8/11/2016 | 7/11/2024 | ||||||||||||||||||
47 | Greenbrier Plaza | 102,682 | Sq. Ft. | 73 | 7,500,000 | 7,500,000 | 0.5% | 7,500,000 | N | 7/10/2014 | 9/1/2014 | 8/1/2024 | 8/1/2024 | |||||||||||||||||||
48 | 81 Washington Avenue | 2008 | 14,211 | Sq. Ft. | 528 | 7,500,000 | 7,500,000 | 0.5% | 6,146,130 | N | 8/14/2014 | 10/6/2014 | 10/6/2014 | 9/6/2024 | ||||||||||||||||||
49 | Hampton Inn - Greenville | 115 | Rooms | 65,143 | 7,500,000 | 7,491,495 | 0.5% | 6,109,820 | N | 7/23/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
50 | Orillia Station | 47,062 | Sq. Ft. | 151 | 7,100,000 | 7,100,000 | 0.5% | 6,378,358 | N | 8/11/2014 | 9/6/2014 | 8/6/2018 | 9/6/2018 | 8/6/2024 |
A-1-3
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Year Renovated | Number of Units(2) | Unit of Measure | Cut-off Date Balance Per Unit/SF/ Room/Pad ($)(3) | Original Balance ($)(3) | Cut-off Date Balance ($)(3) | % of Aggregate Cut-off Date Balance(3) | Maturity Date or ARD Balloon Payment ($)(3) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | ||||||||||||||||
51 | Andover & Andover West | 2014 | 266 | Units | 26,316 | 7,000,000 | 7,000,000 | 0.5% | 6,173,421 | N | 7/30/2014 | 9/1/2014 | 8/1/2017 | 9/1/2017 | 8/1/2024 | |||||||||||||||||
52 | Holiday Inn Express Memphis | 72 | Rooms | 97,080 | 7,000,000 | 6,989,774 | 0.5% | 5,289,501 | N | 7/25/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
53 | Holiday Inn Express - Georgetown | 85 | Rooms | 82,224 | 7,000,000 | 6,989,041 | 0.5% | 5,217,207 | N | 7/18/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
54 | Powell Crossing | 48,751 | Sq. Ft. | 143 | 6,950,000 | 6,950,000 | 0.5% | 6,091,141 | N | 7/1/2014 | 8/6/2014 | 7/6/2017 | 8/6/2017 | 7/6/2024 | ||||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | 90 | Rooms | 76,667 | 6,900,000 | 6,900,000 | 0.5% | 5,168,562 | N | 8/25/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | |||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | 65 | Rooms | 103,846 | 6,750,000 | 6,750,000 | 0.5% | 5,478,029 | N | 8/20/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | |||||||||||||||||||
57 | Shoppes at Barnes Crossing | 74,947 | Sq. Ft. | 83 | 6,250,000 | 6,250,000 | 0.4% | 5,347,560 | N | 8/7/2014 | 10/1/2014 | 9/1/2016 | 10/1/2016 | 9/1/2024 | ||||||||||||||||||
58 | WalMart Orangeburg | 196,674 | Sq. Ft. | 31 | 6,200,000 | 6,193,034 | 0.4% | 5,057,572 | N | 7/24/2014 | 9/6/2014 | 9/6/2014 | 8/6/2024 | |||||||||||||||||||
59 | Parkside Development Company, Inc. | 2009 | 166 | Units | 36,145 | 6,000,000 | 6,000,000 | 0.4% | 5,312,534 | N | 8/11/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | ||||||||||||||||||
60 | 155 Passaic Avenue | 2008 | 88,178 | Sq. Ft. | 68 | 6,000,000 | 5,993,008 | 0.4% | 4,868,038 | N | 7/23/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | ||||||||||||||||||
61 | CT Self Storage - Escondido | 76,305 | Sq. Ft. | 75 | 5,750,000 | 5,750,000 | 0.4% | 4,910,827 | N | 8/4/2014 | 9/11/2014 | 8/11/2016 | 9/11/2016 | 8/11/2024 | ||||||||||||||||||
62 | Rite Aid Portfolio | 44,020 | Sq. Ft. | 126 | 5,554,875 | 5,554,875 | 0.4% | 4,870,260 | N | 8/15/2014 | 10/1/2014 | 9/1/2017 | 10/1/2017 | 9/1/2024 | ||||||||||||||||||
62.01 | Rite Aid Buffalo | 10,600 | Sq. Ft. | 1,768,125 | 1,768,125 | 0.1% | ||||||||||||||||||||||||||
62.02 | Rite Aid Bluefield | 11,060 | Sq. Ft. | 1,528,061 | 1,528,061 | 0.1% | ||||||||||||||||||||||||||
62.03 | Rite Aid Hinton | 11,180 | Sq. Ft. | 1,151,260 | 1,151,260 | 0.1% | ||||||||||||||||||||||||||
62.04 | Rite Aid Branchland | 11,180 | Sq. Ft. | 1,107,429 | 1,107,429 | 0.1% | ||||||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | 2009 | 129 | Rooms | 42,636 | 5,500,000 | 5,500,000 | 0.4% | 4,853,569 | N | 6/24/2014 | 8/1/2014 | 7/1/2017 | 8/1/2017 | 7/1/2024 | �� | ||||||||||||||||
64 | Korakia Pensione | 28 | Rooms | 189,286 | 5,300,000 | 5,300,000 | 0.4% | 4,317,731 | N | 8/20/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | |||||||||||||||||||
65 | Strand Building | 2005 | 37,655 | Sq. Ft. | 141 | 5,300,000 | 5,300,000 | 0.4% | 4,873,579 | N | 8/21/2014 | 10/6/2014 | 9/6/2019 | 10/6/2019 | 9/6/2024 | |||||||||||||||||
66 | Kingston Point | 2012 | 155 | Units | 33,871 | 5,250,000 | 5,250,000 | 0.4% | 3,917,857 | N | 8/25/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | ||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | 2014 | 160 | Rooms | 32,500 | 5,200,000 | 5,200,000 | 0.3% | 4,831,519 | N | 8/21/2014 | 10/1/2014 | 10/1/2014 | 9/1/2019 | ||||||||||||||||||
68 | North Bechtle Square II | 37,083 | Sq. Ft. | 136 | 5,047,500 | 5,039,427 | 0.3% | 3,745,351 | N | 7/10/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
69 | Merri-Five Plaza | 79,367 | Sq. Ft. | 61 | 4,837,500 | 4,837,500 | 0.3% | 4,020,952 | N | 8/13/2014 | 10/6/2014 | 10/6/2014 | 9/6/2024 | |||||||||||||||||||
70 | Fishers Town Center | 24,475 | Sq. Ft. | 196 | 4,800,000 | 4,790,157 | 0.3% | 3,967,638 | N | 7/10/2014 | 8/6/2014 | 8/6/2014 | 7/6/2024 | |||||||||||||||||||
71 | Avon Self-Storage | 69,168 | Sq. Ft. | 69 | 4,800,000 | 4,789,486 | 0.3% | 3,931,519 | N | 7/2/2014 | 8/6/2014 | 8/6/2014 | 7/6/2024 | |||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | 72 | Rooms | 64,208 | 4,623,000 | 4,623,000 | 0.3% | 3,887,732 | N | 7/18/2014 | 9/1/2014 | 8/1/2015 | 9/1/2015 | 8/1/2024 | ||||||||||||||||||
73 | Fifth Avenue Loft Corporation | 2008 | 20 | Units | 230,000 | 4,600,000 | 4,600,000 | 0.3% | 4,600,000 | N | 6/26/2014 | 8/1/2014 | 7/1/2024 | 7/1/2024 | ||||||||||||||||||
74 | Shops at Lily Cache Creek | 17,960 | Sq. Ft. | 251 | 4,500,000 | 4,500,000 | 0.3% | 3,959,035 | N | 8/7/2014 | 9/6/2014 | 8/6/2017 | 9/6/2017 | 8/6/2024 | ||||||||||||||||||
75 | Red Roof Inn San Diego | 2011 | 67 | Rooms | 67,090 | 4,500,000 | 4,495,035 | 0.3% | 3,680,511 | N | 7/23/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | ||||||||||||||||||
76 | La Quinta Garden Apartments | 163 | Units | 26,166 | 4,265,000 | 4,265,000 | 0.3% | 3,673,330 | N | 7/31/2014 | 9/6/2014 | 8/6/2016 | 9/6/2016 | 8/6/2024 | ||||||||||||||||||
77 | 72nd Street East Corporation | 1996 | 49 | Units | 86,735 | 4,250,000 | 4,250,000 | 0.3% | 4,250,000 | N | 7/15/2014 | 9/1/2014 | 8/1/2024 | 8/1/2024 | ||||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 1999 | 149 | Units | 28,188 | 4,200,000 | 4,200,000 | 0.3% | 3,321,877 | N | 8/19/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | ||||||||||||||||||
79 | 1182-1214 Farmington Avenue | 27,192 | Sq. Ft. | 154 | 4,200,000 | 4,190,412 | 0.3% | 3,419,437 | N | 6/26/2014 | 8/11/2014 | 8/11/2014 | 7/11/2024 | |||||||||||||||||||
80 | Market at Summer Oaks | 86,695 | Sq. Ft. | 47 | 4,100,000 | 4,100,000 | 0.3% | 3,335,297 | N | 8/19/2014 | 10/6/2014 | 10/6/2014 | 9/6/2024 | |||||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | 2006 | 160 | Units | 25,557 | 4,100,000 | 4,089,078 | 0.3% | 3,257,326 | N | 6/26/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | ||||||||||||||||||
82 | Franklin Commons | 32,000 | Sq. Ft. | 125 | 4,000,000 | 4,000,000 | 0.3% | 3,270,342 | N | 8/19/2014 | 10/6/2014 | 10/6/2014 | 9/6/2024 | |||||||||||||||||||
83 | Durham Apartments | 232 | Units | 17,220 | 4,000,000 | 3,995,005 | 0.3% | 3,210,734 | N | 7/31/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
84 | San Luis Shopping Center | 40,256 | Sq. Ft. | 99 | 3,975,000 | 3,975,000 | 0.3% | 3,300,821 | N | 8/6/2014 | 9/6/2014 | 8/6/2015 | 9/6/2015 | 8/6/2024 | ||||||||||||||||||
85 | Monte Vista Mini Storage | 100,900 | Sq. Ft. | 39 | 3,900,000 | 3,895,404 | 0.3% | 3,158,827 | N | 8/11/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | |||||||||||||||||||
86 | Colonial Place Apartments | 107 | Units | 34,075 | 3,650,000 | 3,646,014 | 0.2% | 2,989,663 | N | 7/31/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
87 | The Terraces at Willow Springs | 49,958 | Sq. Ft. | 70 | 3,500,000 | 3,495,912 | 0.2% | 2,838,721 | N | 7/29/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | |||||||||||||||||||
88 | Evelyn Court Apartment Corp. | 2006 | 70 | Units | 49,933 | 3,500,000 | 3,495,276 | 0.2% | 2,773,435 | N | 7/16/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | ||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | 1996 | 322 | Units | 10,559 | 3,400,000 | 3,400,000 | 0.2% | 2,728,957 | N | 8/15/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | ||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 1996 | 120 | Units | 26,596 | 3,200,000 | 3,191,475 | 0.2% | 2,542,303 | N | 6/30/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | ||||||||||||||||||
91 | Woodstock Crossing | 2004 | 66,122 | Sq. Ft. | 48 | 3,150,000 | 3,150,000 | 0.2% | 2,770,640 | N | 8/8/2014 | 10/1/2014 | 10/1/2014 | 9/1/2021 | ||||||||||||||||||
92 | Continental Self Storage | 2002 | 76,866 | Sq. Ft. | 41 | 3,150,000 | 3,142,727 | 0.2% | 2,560,244 | N | 7/1/2014 | 8/11/2014 | 8/11/2014 | 7/11/2024 | ||||||||||||||||||
93 | SaraVilla Apartments | 1998 | 136 | Units | 22,757 | 3,100,000 | 3,095,006 | 0.2% | 2,296,849 | N | 7/11/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | ||||||||||||||||||
94 | Greenport Plaza | 118,690 | Sq. Ft. | 25 | 3,000,000 | 3,000,000 | 0.2% | 2,354,516 | N | 8/22/2014 | 10/5/2014 | 10/5/2014 | 9/5/2024 | |||||||||||||||||||
95 | Reserve at Cinco Ranch | 21,210 | Sq. Ft. | 141 | 3,000,000 | 2,996,621 | 0.2% | 2,446,392 | N | 8/11/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | |||||||||||||||||||
96 | Bayview Marketplace | 21,024 | Sq. Ft. | 133 | 2,800,000 | 2,793,376 | 0.2% | 1,748,278 | N | 7/28/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | |||||||||||||||||||
97 | North Salem Self Storage | 68,808 | Sq. Ft. | 38 | 2,600,000 | 2,597,045 | 0.2% | 2,117,358 | N | 7/11/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
98 | Walgreens - Lima | 14,490 | Sq. Ft. | 174 | 2,525,000 | 2,522,038 | 0.2% | 2,046,537 | N | 8/1/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | |||||||||||||||||||
99 | Rite Aid Middletown | 10,966 | Sq. Ft. | 229 | 2,512,500 | 2,512,500 | 0.2% | 2,097,264 | N | 8/8/2014 | 10/1/2014 | 10/1/2014 | 9/1/2021 | |||||||||||||||||||
100 | Shackleford MHP | 143 | Pads | 17,288 | 2,475,000 | 2,472,116 | 0.2% | 2,008,065 | N | 8/5/2014 | 9/5/2014 | 9/5/2014 | 8/5/2024 | |||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 2014 | 33 | Units | 72,727 | 2,400,000 | 2,400,000 | 0.2% | 2,400,000 | N | 6/23/2014 | 8/1/2014 | 7/1/2024 | 7/1/2024 | ||||||||||||||||||
102 | Novawest Center | 2011 | 115,909 | Sq. Ft. | 21 | 2,400,000 | 2,394,657 | 0.2% | 1,961,189 | N | 7/1/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | ||||||||||||||||||
103 | Polo Green Apartments | 88 | Units | 26,958 | 2,375,000 | 2,372,325 | 0.2% | 1,936,728 | N | 7/11/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
104 | Big Oak Self Storage | 85,950 | Sq. Ft. | 27 | 2,350,000 | 2,344,623 | 0.2% | 1,912,610 | N | 7/1/2014 | 8/11/2014 | 8/11/2014 | 7/11/2024 | |||||||||||||||||||
105 | TimberHills Apartments | 52 | Units | 44,372 | 2,310,000 | 2,307,350 | 0.2% | 1,878,652 | N | 7/22/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | |||||||||||||||||||
106 | S&S Plaza | 16,203 | Sq. Ft. | 142 | 2,300,000 | 2,297,527 | 0.2% | 1,888,065 | N | 8/8/2014 | 9/6/2014 | 9/6/2014 | 8/6/2024 | |||||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | 22,798 | Sq. Ft. | 96 | 2,200,000 | 2,197,223 | 0.1% | 1,762,796 | N | 7/25/2014 | 9/11/2014 | 9/11/2014 | 8/11/2024 | |||||||||||||||||||
108 | EZ Self-Storage | 35,625 | Sq. Ft. | 61 | 2,175,000 | 2,172,623 | 0.1% | 1,781,335 | N | 7/16/2014 | 9/6/2014 | 9/6/2014 | 8/6/2024 | |||||||||||||||||||
109 | Belleville Crossing - Building I | 8,969 | Sq. Ft. | 236 | 2,118,750 | 2,118,750 | 0.1% | 1,859,825 | N | 7/16/2014 | 9/6/2014 | 8/6/2017 | 9/6/2017 | 8/6/2024 | ||||||||||||||||||
110 | Sandpiper Self Storage | 48,360 | Sq. Ft. | 43 | 2,100,000 | 2,097,898 | 0.1% | 1,740,818 | N | 7/25/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
111 | Marion Plaza | 23,920 | Sq. Ft. | 86 | 2,062,500 | 2,062,500 | 0.1% | 1,775,776 | N | 7/15/2014 | 9/1/2014 | 7/1/2016 | 8/1/2016 | 8/1/2024 | ||||||||||||||||||
112 | Safari MHP | 133 | Pads | 15,226 | 2,025,000 | 2,025,000 | 0.1% | 1,639,488 | N | 8/21/2014 | 10/5/2014 | 10/5/2014 | 9/5/2024 | |||||||||||||||||||
113 | Westwood Manor MHP | 79 | Pads | 25,038 | 1,980,000 | 1,977,969 | 0.1% | 1,635,988 | N | 7/29/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
114 | The Mill MHC | 147 | Pads | 13,333 | 1,960,000 | 1,960,000 | 0.1% | 1,658,736 | N | 8/25/2014 | 10/5/2014 | 9/5/2015 | 10/5/2015 | 9/5/2024 | ||||||||||||||||||
115 | Best Western Plus | 2013 | 51 | Rooms | 37,255 | 1,900,000 | 1,900,000 | 0.1% | 1,429,930 | N | 9/2/2014 | 10/2/2014 | 10/2/2014 | 9/2/2024 | ||||||||||||||||||
116 | Highlands Mobile Village | 80 | Pads | 21,226 | 1,700,000 | 1,698,041 | 0.1% | 1,381,622 | N | 7/29/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | |||||||||||||||||||
117 | Sted Tenant Owners Corp. | 2002 | 96 | Units | 17,661 | 1,700,000 | 1,695,471 | 0.1% | 1,350,599 | N | 6/25/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | ||||||||||||||||||
118 | Osceola MHC | 70 | Pads | 23,571 | 1,650,000 | 1,650,000 | 0.1% | 1,345,418 | N | 8/7/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | |||||||||||||||||||
119 | Lakeview Mobile Court | 108 | Pads | 13,889 | 1,500,000 | 1,500,000 | 0.1% | 1,286,534 | N | 7/11/2014 | 9/1/2014 | 8/1/2016 | 9/1/2016 | 8/1/2024 | ||||||||||||||||||
120 | Mountain View MHC | 84 | Pads | 17,857 | 1,500,000 | 1,500,000 | 0.1% | 1,240,477 | N | 8/15/2014 | 10/1/2014 | 10/1/2014 | 9/1/2024 | |||||||||||||||||||
121 | Drake Lane Owners, Inc. | 1999 | 67 | Units | 22,358 | 1,500,000 | 1,498,005 | 0.1% | 1,191,639 | N | 7/17/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | ||||||||||||||||||
122 | Michelle Tenants Corp. | 1998 | 70 | Units | 21,371 | 1,500,000 | 1,496,004 | 0.1% | 1,191,705 | N | 6/27/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | ||||||||||||||||||
123 | 3215 Owners, Ltd. | 1999 | 48 | Units | 29,167 | 1,400,000 | 1,400,000 | 0.1% | 1,400,000 | N | 6/25/2014 | 8/1/2014 | 7/1/2024 | 7/1/2024 | ||||||||||||||||||
124 | 250 West 16th Street Owners Corp. | 2011 | 43 | Units | 29,070 | 1,250,000 | 1,250,000 | 0.1% | 1,250,000 | N | 7/10/2014 | 9/1/2014 | 8/1/2024 | 8/1/2024 | ||||||||||||||||||
125 | Great Space Self Storage | 2013 | 38,764 | Sq. Ft. | 32 | 1,250,000 | 1,248,752 | 0.1% | 1,036,465 | N | 7/25/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | ||||||||||||||||||
126 | 406 West 46th Street Corp. | 1996 | 15 | Units | 83,111 | 1,250,000 | 1,246,670 | 0.1% | 993,088 | N | 6/25/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | ||||||||||||||||||
127 | 741 West End Avenue Owners Corp. | 2002 | 35 | Units | 35,619 | 1,250,000 | 1,246,670 | 0.1% | 993,088 | N | 6/10/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | ||||||||||||||||||
128 | 250 Equities Corp. | 2004 | 23 | Units | 51,964 | 1,200,000 | 1,195,161 | 0.1% | 956,760 | N | 6/2/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | ||||||||||||||||||
129 | 338 West 19th Street Incorporated | 2005 | 17 | Units | 52,810 | 900,000 | 897,778 | 0.1% | 723,980 | N | 6/18/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 |
A-1-4
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | 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 | Bank of America Plaza | 4.05000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.02425% | Actual/360 | 513,281.25 | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | ||||||||||||||
2 | Columbus Square Portfolio | 4.57000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.54425% | Actual/360 | 597,001.36 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 42 | ||||||||||||||
3 | Stamford Plaza Portfolio | 4.58500% | 0.00000% | 0.00310% | 0.01500% | 0.00050% | 4.56640% | Actual/360 | 511,748.31 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | ||||||||||||||
3.01 | Two Stamford Plaza | |||||||||||||||||||||||||||
3.02 | Four Stamford Plaza | |||||||||||||||||||||||||||
3.03 | One Stamford Plaza | |||||||||||||||||||||||||||
3.04 | Three Stamford Plaza | |||||||||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | 4.62000% | 0.00215% | 0.00310% | 0.04000% | 0.00050% | 4.57425% | Actual/360 | 282,612.17 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
5 | Offices at Broadway Station | 4.23000% | 0.00215% | 0.00310% | 0.04000% | 0.00050% | 4.18425% | Actual/360 | 170,165.09 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | ||||||||||||||
6 | CSM Bakery Supplies Portfolio I | 4.56300% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.53725% | Actual/360 | 227,437.30 | Interest-only, Amortizing ARD | Actual/360 | 120 | 120 | 60 | ||||||||||||||
6.01 | 1912 Montreal Road | |||||||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | |||||||||||||||||||||||||||
6.03 | 1400 W 2700 N | |||||||||||||||||||||||||||
6.04 | 3765 Walden Avenue | |||||||||||||||||||||||||||
7 | U-Haul Portfolio | 4.22000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.19425% | Actual/360 | 171,564.82 | Amortizing ARD | 120 | 120 | 0 | |||||||||||||||
7.01 | U-Haul - Yonkers | |||||||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | |||||||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | |||||||||||||||||||||||||||
7.04 | U-Haul - El Paso | |||||||||||||||||||||||||||
7.05 | U-Haul - Washington | |||||||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | |||||||||||||||||||||||||||
7.07 | U-Haul - Houston North | |||||||||||||||||||||||||||
7.08 | U-Haul - Lebanon | |||||||||||||||||||||||||||
7.09 | U-Haul - Fontana | |||||||||||||||||||||||||||
7.10 | U-Haul - Olympia | |||||||||||||||||||||||||||
7.11 | U-Haul - Detroit | |||||||||||||||||||||||||||
7.12 | U-Haul - Westfield | |||||||||||||||||||||||||||
7.13 | U-Haul - Livermore | |||||||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | |||||||||||||||||||||||||||
7.15 | U-Haul - Memphis | |||||||||||||||||||||||||||
7.16 | U-Haul - Birmingham | |||||||||||||||||||||||||||
7.17 | U-Haul - Macon | |||||||||||||||||||||||||||
7.18 | U-Haul - Grand Island | |||||||||||||||||||||||||||
7.19 | U-Haul - Wichita | |||||||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | |||||||||||||||||||||||||||
7.21 | U-Haul - Longview | |||||||||||||||||||||||||||
8 | Hermosa Pavilion | 4.34100% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.31525% | Actual/360 | 158,508.60 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 48 | ||||||||||||||
9 | Texas Portfolio | 4.35800% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.29225% | Actual/360 | 156,575.49 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 | ||||||||||||||
9.01 | Rincon Apartments | |||||||||||||||||||||||||||
9.02 | Las Palmas Apartments | |||||||||||||||||||||||||||
9.03 | Reata Apartments | |||||||||||||||||||||||||||
10 | Hilton Lexington Downtown | 4.13000% | 0.00215% | 0.00310% | 0.04000% | 0.00050% | 4.08425% | Actual/360 | 137,820.03 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 58 | 36 | ||||||||||||||
11 | States Addition Apartments | 5.01000% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.94425% | Actual/360 | 171,073.51 | Amortizing Balloon | 84 | 84 | 0 | |||||||||||||||
12 | North Valley Plaza | 4.41000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.38425% | Actual/360 | 139,300.59 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | ||||||||||||||
13 | Courtyard by Marriott - Aventura | 4.64000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.61425% | Actual/360 | 140,605.27 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
14 | Preferred Freezer Houston | 4.45000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.42425% | Actual/360 | 130,966.88 | Interest-only, Amortizing ARD | Actual/360 | 120 | 120 | 60 | ||||||||||||||
15 | 400 Atlantic Avenue | 4.55000% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.48425% | Actual/360 | 96,108.22 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | ||||||||||||||
16 | CSM Bakery Supplies Portfolio II | 4.56300% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.53725% | Actual/360 | 125,414.00 | Interest-only, Amortizing ARD | Actual/360 | 120 | 120 | 60 | ||||||||||||||
16.01 | 7351 Crider Avenue | |||||||||||||||||||||||||||
16.02 | 32621 Central Avenue | |||||||||||||||||||||||||||
16.03 | 2570 Kiel Way | |||||||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | |||||||||||||||||||||||||||
16.05 | 8235 McHard Road | |||||||||||||||||||||||||||
16.06 | 5455 Louie Lane | |||||||||||||||||||||||||||
16.07 | 805 West 2500 South | |||||||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | 4.52000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.49425% | Actual/360 | 113,763.86 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | ||||||||||||||
17.01 | Park West Apartments | |||||||||||||||||||||||||||
17.02 | Parliament Bend Apartments | |||||||||||||||||||||||||||
18 | 55 Miracle Mile | 5.02000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.99425% | Actual/360 | 109,761.10 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 60 | 36 | ||||||||||||||
19 | Lincoln Plaza | 5.06000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.03425% | Actual/360 | 106,562.11 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 3.84000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.75425% | Actual/360 | 73,447.73 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
21 | Bentley Commons at Keene | 4.75000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.72425% | Actual/360 | 84,506.87 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | ||||||||||||||
22 | Alpha Health Center | 4.79000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.76425% | Actual/360 | 84,688.27 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
23 | Sansone Regal Plaza | 5.25000% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 5.18425% | Actual/360 | 82,830.56 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
24 | The Dorel Apartments | 4.30000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.27425% | Actual/360 | 73,240.97 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 83 | 12 | ||||||||||||||
25 | Carson Plaza | 4.40000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.37425% | Actual/360 | 72,610.33 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 35 | ||||||||||||||
26 | Hilton Garden Inn - Middleton | 4.46000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.43425% | Actual/360 | 69,342.81 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
27 | Normandale Village | 4.37400% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.30825% | Actual/360 | 65,398.64 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | 4.44000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.41425% | Actual/360 | 65,406.44 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | ||||||||||||||
29 | Newport Beach Mini U Storage I | 4.38000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.35425% | Actual/360 | 64,445.85 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 60 | ||||||||||||||
30 | Plymouth Hills | 4.19000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.16425% | Actual/360 | 58,612.04 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | ||||||||||||||
31 | Mill Creek Run Apartments | 4.69000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.66425% | Actual/360 | 62,164.43 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 84 | 24 | ||||||||||||||
32 | Residence Inn - Ft. Lauderdale | 4.60000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.57425% | Actual/360 | 56,390.88 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
33 | Cherry Grove Apartments | 4.55000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.52425% | Actual/360 | 54,024.02 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 59 | 12 | ||||||||||||||
34 | Oak Hill Portfolio | 4.26800% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.24225% | Actual/360 | 51,468.60 | Amortizing Balloon | 60 | 60 | 0 | |||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | |||||||||||||||||||||||||||
34.02 | Blairsville VA Clinic | |||||||||||||||||||||||||||
34.03 | Peachtree City Building | |||||||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | 4.38000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.35425% | Actual/360 | 50,457.60 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 60 | ||||||||||||||
36 | Stuart North Shopping Center | 4.46500% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.43925% | Actual/360 | 50,334.63 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 72 | ||||||||||||||
37 | Gander Mountain - Arlington | 4.57000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.54425% | Actual/360 | 46,487.63 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
38 | Holiday Inn Express-Decatur, GA | 4.83400% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.80825% | Actual/360 | 51,257.63 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
39 | StorageMart - Crofton | 4.39000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.36425% | Actual/360 | 44,515.16 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 82 | 24 | ||||||||||||||
40 | All Storage Railhead | 4.48700% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.46125% | Actual/360 | 45,026.27 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
41 | Geracimos Portfolio | 4.79300% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.72725% | Actual/360 | 45,609.08 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | ||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | |||||||||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | |||||||||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | |||||||||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | |||||||||||||||||||||||||||
42 | Zang Business Center | 4.36000% | 0.00215% | 0.00310% | 0.10000% | 0.00050% | 4.25425% | Actual/360 | 31,680.65 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | ||||||||||||||
43 | Holiday Inn Express - Lexington | 4.84000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.81425% | Actual/360 | 44,802.30 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
44 | Rolling Hills Apartments | 4.53000% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.46425% | Actual/360 | 43,219.90 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
45 | West Knoll Apartments | 4.42000% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.35425% | Actual/360 | 41,410.30 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | ||||||||||||||
46 | CT Self Storage - Fullerton | 4.54000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.51425% | Actual/360 | 39,452.52 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | ||||||||||||||
47 | Greenbrier Plaza | 4.22000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.19425% | Actual/360 | 26,741.32 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | ||||||||||||||
48 | 81 Washington Avenue | 4.90000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.87425% | Actual/360 | 39,804.50 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
49 | Hampton Inn - Greenville | 4.72000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.69425% | Actual/360 | 38,988.04 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
50 | Orillia Station | 4.65000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.62425% | Actual/360 | 36,610.21 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 48 |
A-1-5
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | 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.) | ||||||||||||||
51 | Andover & Andover West | 4.82800% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.76225% | Actual/360 | 36,845.14 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | ||||||||||||||
52 | Holiday Inn Express Memphis | 5.29000% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 5.22425% | Actual/360 | 42,112.69 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
53 | Holiday Inn Express - Georgetown | 4.91000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.88425% | Actual/360 | 40,555.09 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
54 | Powell Crossing | 4.55000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.52425% | Actual/360 | 35,421.41 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | ||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | 5.05000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.02425% | Actual/360 | 40,537.97 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | 4.61000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.58425% | Actual/360 | 34,643.85 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
57 | Shoppes at Barnes Crossing | 4.57000% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.50425% | Actual/360 | 31,928.31 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 24 | ||||||||||||||
58 | WalMart Orangeburg | 4.76000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.73425% | Actual/360 | 32,379.52 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
59 | Parkside Development Company, Inc. | 4.12000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.03425% | Actual/360 | 25,525.96 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
60 | 155 Passaic Avenue | 4.60000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.57425% | Actual/360 | 30,758.66 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
61 | CT Self Storage - Escondido | 4.50000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.47425% | Actual/360 | 29,134.41 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | ||||||||||||||
62 | Rite Aid Portfolio | 4.57000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.54425% | Actual/360 | 28,377.25 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | ||||||||||||||
62.01 | Rite Aid Buffalo | |||||||||||||||||||||||||||
62.02 | Rite Aid Bluefield | |||||||||||||||||||||||||||
62.03 | Rite Aid Hinton | |||||||||||||||||||||||||||
62.04 | Rite Aid Branchland | |||||||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | 4.85400% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.82825% | Actual/360 | 29,036.39 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | ||||||||||||||
64 | Korakia Pensione | 4.72300% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.69725% | Actual/360 | 27,561.12 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
65 | Strand Building | 4.80000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.77425% | Actual/360 | 27,807.26 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | ||||||||||||||
66 | Kingston Point | 4.94700% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.88125% | Actual/360 | 30,529.08 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | 5.51000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.48425% | Actual/360 | 29,557.66 | Amortizing Balloon | 60 | 60 | 0 | |||||||||||||||
68 | North Bechtle Square II | 4.79000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.76425% | Actual/360 | 28,892.92 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
69 | Merri-Five Plaza | 5.34000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.31425% | Actual/360 | 26,983.15 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
70 | Fishers Town Center | 5.16000% | 0.00215% | 0.00310% | 0.09000% | 0.00050% | 5.06425% | Actual/360 | 26,238.84 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
71 | Avon Self-Storage | 4.88000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.85425% | Actual/360 | 25,416.56 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
72 | Hampton Inn, Manhattan, KS | 4.86000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.83425% | Actual/360 | 24,423.22 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | ||||||||||||||
73 | Fifth Avenue Loft Corporation | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 15,546.30 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | ||||||||||||||
74 | Shops at Lily Cache Creek | 4.72000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.69425% | Actual/360 | 23,392.83 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | ||||||||||||||
75 | Red Roof Inn San Diego | 4.83900% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.81325% | Actual/360 | 23,716.14 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
76 | La Quinta Garden Apartments | 4.82000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.79425% | Actual/360 | 22,428.57 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | ||||||||||||||
77 | 72nd Street East Corporation | 4.10000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.01425% | Actual/360 | 14,722.51 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | ||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 3.88000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.79425% | Actual/360 | 19,761.97 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
79 | 1182-1214 Farmington Avenue | 4.70000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.67425% | Actual/360 | 21,782.79 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
80 | Market at Summer Oaks | 4.68000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.65425% | Actual/360 | 21,214.89 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
81 | Greenwood Arms Cooperative Corp. | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 19,574.03 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
82 | Franklin Commons | 4.83000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.80425% | Actual/360 | 21,059.21 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
83 | Durham Apartments | 4.29000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.26425% | Actual/360 | 19,771.38 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
84 | San Luis Shopping Center | 4.44000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.41425% | Actual/360 | 19,999.28 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | ||||||||||||||
85 | Monte Vista Mini Storage | 4.55000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.52425% | Actual/360 | 19,876.76 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
86 | Colonial Place Apartments | 4.88300% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.85725% | Actual/360 | 19,333.83 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
87 | The Terraces at Willow Springs | 4.59000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.56425% | Actual/360 | 17,921.64 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
88 | Evelyn Court Apartment Corp. | 3.93000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.84425% | Actual/360 | 16,568.60 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | 4.29000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.20425% | Actual/360 | 16,805.67 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 15,277.29 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
91 | Woodstock Crossing | 4.71000% | 0.00215% | 0.00310% | 0.06000% | 0.00050% | 4.64425% | Actual/360 | 16,356.03 | Amortizing Balloon | 84 | 84 | 0 | |||||||||||||||
92 | Continental Self Storage | 4.65000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.62425% | Actual/360 | 16,242.56 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
93 | SaraVilla Apartments | 4.75000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.72425% | Actual/360 | 17,673.64 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
94 | Greenport Plaza | 5.13000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.10425% | Actual/360 | 17,123.72 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
95 | Reserve at Cinco Ranch | 4.75000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.72425% | Actual/360 | 15,649.42 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
96 | Bayview Marketplace | 4.77000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.68425% | Actual/360 | 18,124.86 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
97 | North Salem Self Storage | 4.71000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.68425% | Actual/360 | 13,500.21 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
98 | Walgreens - Lima | 4.57000% | 0.00215% | 0.00310% | 0.09000% | 0.00050% | 4.47425% | Actual/360 | 12,899.04 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
99 | Rite Aid Middletown | 4.88000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.85425% | Actual/360 | 14,512.70 | Amortizing Balloon | 84 | 84 | 0 | |||||||||||||||
100 | Shackleford MHP | 4.60000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.57425% | Actual/360 | 12,687.95 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 8,111.11 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | ||||||||||||||
102 | Novawest Center | 4.81000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.72425% | Actual/360 | 12,606.48 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
103 | Polo Green Apartments | 4.75000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.72425% | Actual/360 | 12,389.12 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
104 | Big Oak Self Storage | 4.69000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.66425% | Actual/360 | 12,173.87 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
105 | TimberHills Apartments | 4.67000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.64425% | Actual/360 | 11,938.92 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
106 | S&S Plaza | 4.95000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.92425% | Actual/360 | 12,276.71 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
107 | 4400 Coldwater Canyon Avenue | 4.24000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.21425% | Actual/360 | 10,809.80 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
108 | EZ Self-Storage | 4.88000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.85425% | Actual/360 | 11,516.88 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
109 | Belleville Crossing - Building I | 4.62000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.59425% | Actual/360 | 10,886.99 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | ||||||||||||||
110 | Sandpiper Self Storage | 5.25200% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.22625% | Actual/360 | 11,598.88 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
111 | Marion Plaza | 4.88000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.79425% | Actual/360 | 10,921.18 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 23 | ||||||||||||||
112 | Safari MHP | 4.54000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.51425% | Actual/360 | 10,308.56 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
113 | Westwood Manor MHP | 5.15000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.12425% | Actual/360 | 10,811.32 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
114 | The Mill MHC | 5.08000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.05425% | Actual/360 | 10,617.74 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 12 | ||||||||||||||
115 | Best Western Plus | 5.18000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.15425% | Actual/360 | 11,307.38 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
116 | Highlands Mobile Village | 4.65000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.62425% | Actual/360 | 8,765.83 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
117 | Sted Tenant Owners Corp. | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 8,116.06 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
118 | Osceola MHC | 4.75000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.72425% | Actual/360 | 8,607.18 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
119 | Lakeview Mobile Court | 4.66000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 4.63425% | Actual/360 | 7,743.54 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | ||||||||||||||
120 | Mountain View MHC | 5.18000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.15425% | Actual/360 | 8,218.14 | Amortizing Balloon | 120 | 120 | 0 | |||||||||||||||
121 | Drake Lane Owners, Inc. | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 7,161.23 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
122 | Michelle Tenants Corp. | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 7,161.23 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
123 | 3215 Owners, Ltd. | 4.10000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.01425% | Actual/360 | 4,849.77 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | ||||||||||||||
124 | 250 West 16th Street Owners Corp. | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 4,224.54 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | ||||||||||||||
125 | Great Space Self Storage | 5.26000% | 0.00215% | 0.00310% | 0.02000% | 0.00050% | 5.23425% | Actual/360 | 6,910.29 | Amortizing Balloon | 120 | 119 | 0 | |||||||||||||||
126 | 406 West 46th Street Corp. | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 5,967.69 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
127 | 741 West End Avenue Owners Corp. | 4.00000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 3.91425% | Actual/360 | 5,967.69 | Amortizing Balloon | 120 | 118 | 0 | |||||||||||||||
128 | 250 Equities Corp. | 4.10000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.01425% | Actual/360 | 5,798.38 | Amortizing Balloon | 120 | 117 | 0 | |||||||||||||||
129 | 338 West 19th Street Incorporated | 4.35000% | 0.00215% | 0.00310% | 0.08000% | 0.00050% | 4.26425% | Actual/360 | 4,480.31 | Amortizing Balloon | 120 | 118 | 0 |
A-1-6
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||||
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(4) | Grace Period Default (Days) | Grace Period Late (Days) | Appraised Value ($)(5)(6) | Appraisal Date | Coop -Rental Value(7) | Coop - LTV as Rental (7) | Coop - Unsold Percent(8) | Coop - Sponsor Units(8) | Coop - Investor Units(8) | Coop - Coop Units(8) | Coop - Sponsor/ Investor Carry(8) | |||||||||||||||||
1 | Bank of America Plaza | 120 | 0 | 0 | 0 | L(24),D(89),O(7) | 5 | 5 | 605,000,000 | 6/24/2014 | ||||||||||||||||||||||||
2 | Columbus Square Portfolio | 41 | 420 | 420 | 1 | L(25),D(91),O(4) | 0 | 5 | 555,000,000 | 7/16/2014 | ||||||||||||||||||||||||
3 | Stamford Plaza Portfolio | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 427,200,000 | 6/25/2014 | ||||||||||||||||||||||||
3.01 | Two Stamford Plaza | 121,200,000 | 6/25/2014 | |||||||||||||||||||||||||||||||
3.02 | Four Stamford Plaza | 104,900,000 | 6/25/2014 | |||||||||||||||||||||||||||||||
3.03 | One Stamford Plaza | 101,100,000 | 6/25/2014 | |||||||||||||||||||||||||||||||
3.04 | Three Stamford Plaza | 100,000,000 | 6/25/2014 | |||||||||||||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 5 | 78,000,000 | 5/14/2014 | ||||||||||||||||||||||||
5 | Offices at Broadway Station | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 5 | 76,800,000 | 6/23/2014 | ||||||||||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | 60 | 360 | 360 | 0 | L(24),GRTR 1% or YM(89),O(7) | 0 | 0 | 68,450,000 | Various | ||||||||||||||||||||||||
6.01 | 1912 Montreal Road | 20,700,000 | 6/18/2014 | |||||||||||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | 19,000,000 | 6/18/2014 | |||||||||||||||||||||||||||||||
6.03 | 1400 W 2700 N | 16,150,000 | 6/11/2014 | |||||||||||||||||||||||||||||||
6.04 | 3765 Walden Avenue | 12,600,000 | 6/17/2014 | |||||||||||||||||||||||||||||||
7 | U-Haul Portfolio | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 49,205,000 | Various | ||||||||||||||||||||||||
7.01 | U-Haul - Yonkers | 12,400,000 | 6/17/2014 | |||||||||||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | 4,200,000 | 6/18/2014 | |||||||||||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | 3,150,000 | 6/18/2014 | |||||||||||||||||||||||||||||||
7.04 | U-Haul - El Paso | 3,650,000 | 6/15/2014 | |||||||||||||||||||||||||||||||
7.05 | U-Haul - Washington | 2,500,000 | 6/18/2014 | |||||||||||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | 2,750,000 | 6/16/2014 | |||||||||||||||||||||||||||||||
7.07 | U-Haul - Houston North | 2,200,000 | 6/13/2014 | |||||||||||||||||||||||||||||||
7.08 | U-Haul - Lebanon | 1,900,000 | 6/19/2014 | |||||||||||||||||||||||||||||||
7.09 | U-Haul - Fontana | 2,300,000 | 6/17/2014 | |||||||||||||||||||||||||||||||
7.10 | U-Haul - Olympia | 1,730,000 | 6/20/2014 | |||||||||||||||||||||||||||||||
7.11 | U-Haul - Detroit | 1,675,000 | 6/26/2014 | |||||||||||||||||||||||||||||||
7.12 | U-Haul - Westfield | 1,650,000 | 6/19/2014 | |||||||||||||||||||||||||||||||
7.13 | U-Haul - Livermore | 1,550,000 | 6/20/2014 | |||||||||||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | 1,400,000 | 6/21/2014 | |||||||||||||||||||||||||||||||
7.15 | U-Haul - Memphis | 1,500,000 | 6/25/2014 | |||||||||||||||||||||||||||||||
7.16 | U-Haul - Birmingham | 1,100,000 | 6/25/2014 | |||||||||||||||||||||||||||||||
7.17 | U-Haul - Macon | 900,000 | 6/18/2014 | |||||||||||||||||||||||||||||||
7.18 | U-Haul - Grand Island | 800,000 | 6/17/2014 | |||||||||||||||||||||||||||||||
7.19 | U-Haul - Wichita | 700,000 | 6/16/2014 | |||||||||||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | 600,000 | 6/18/2014 | |||||||||||||||||||||||||||||||
7.21 | U-Haul - Longview | 550,000 | 6/17/2014 | |||||||||||||||||||||||||||||||
8 | Hermosa Pavilion | 48 | 360 | 360 | 0 | L(24),D(91),O(5) | 0 | 0 | 43,400,000 | 6/5/2014 | ||||||||||||||||||||||||
9 | Texas Portfolio | 47 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 43,750,000 | 6/16/2014 | ||||||||||||||||||||||||
9.01 | Rincon Apartments | 20,600,000 | 6/16/2014 | |||||||||||||||||||||||||||||||
9.02 | Las Palmas Apartments | 12,150,000 | 6/16/2014 | |||||||||||||||||||||||||||||||
9.03 | Reata Apartments | 11,000,000 | 6/16/2014 | |||||||||||||||||||||||||||||||
10 | Hilton Lexington Downtown | 34 | 360 | 360 | 2 | L(26),D(30),O(4) | 0 | 5 | 41,000,000 | 5/27/2014 | ||||||||||||||||||||||||
11 | States Addition Apartments | 0 | 276 | 276 | 0 | L(25),GRTR 1% or YM(55),O(4) | 5 | 5 | 41,000,000 | 5/15/2014 | ||||||||||||||||||||||||
12 | North Valley Plaza | 22 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 5 | 44,000,000 | 5/20/2014 | ||||||||||||||||||||||||
13 | Courtyard by Marriott - Aventura | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 39,000,000 | 6/16/2014 | ||||||||||||||||||||||||
14 | Preferred Freezer Houston | 60 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 38,200,000 | 12/1/2014 | ||||||||||||||||||||||||
15 | 400 Atlantic Avenue | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 5 | 5 | 52,000,000 | 6/25/2014 | ||||||||||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | 60 | 360 | 360 | 0 | L(24),GRTR 1% or YM(89),O(7) | 0 | 0 | 37,800,000 | Various | ||||||||||||||||||||||||
16.01 | 7351 Crider Avenue | 16,100,000 | 6/13/2014 | |||||||||||||||||||||||||||||||
16.02 | 32621 Central Avenue | 5,100,000 | 6/16/2014 | |||||||||||||||||||||||||||||||
16.03 | 2570 Kiel Way | 4,900,000 | 6/12/2014 | |||||||||||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | 3,250,000 | 6/16/2014 | |||||||||||||||||||||||||||||||
16.05 | 8235 McHard Road | 3,250,000 | 6/17/2014 | |||||||||||||||||||||||||||||||
16.06 | 5455 Louie Lane | 3,000,000 | 6/12/2014 | |||||||||||||||||||||||||||||||
16.07 | 805 West 2500 South | 2,200,000 | 6/11/2014 | |||||||||||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | 60 | 360 | 360 | 0 | L(24),GRTR 1% or YM(92),O(4) | 0 | 0 | 29,300,000 | 7/17/2014 | ||||||||||||||||||||||||
17.01 | Park West Apartments | 17,400,000 | 7/17/2014 | |||||||||||||||||||||||||||||||
17.02 | Parliament Bend Apartments | 11,900,000 | 7/17/2014 | |||||||||||||||||||||||||||||||
18 | 55 Miracle Mile | 36 | 360 | 360 | 0 | L(23),GRTR 1% or YM(33),O(4) | 0 | 0 | 30,000,000 | 7/8/2014 | ||||||||||||||||||||||||
19 | Lincoln Plaza | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 26,000,000 | 6/24/2014 | ||||||||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 0 | 480 | 480 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 268,630,000 | 6/23/2014 | 190,500,000 | 9.4% | 3.9% | 19 | 22 | 1 | 233,517 | |||||||||||||||||
21 | Bentley Commons at Keene | 12 | 360 | 360 | 0 | L(24),D(93),O(3) | 5 | 5 | 22,960,000 | 6/25/2014 | ||||||||||||||||||||||||
22 | Alpha Health Center | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 5 | 5 | 26,000,000 | 1/1/2015 | ||||||||||||||||||||||||
23 | Sansone Regal Plaza | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 22,220,000 | 5/21/2014 | ||||||||||||||||||||||||
24 | The Dorel Apartments | 11 | 360 | 360 | 1 | L(25),D(55),O(4) | 5 | 5 | 19,900,000 | 5/23/2014 | ||||||||||||||||||||||||
25 | Carson Plaza | 35 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 22,200,000 | 7/29/2014 | ||||||||||||||||||||||||
26 | Hilton Garden Inn - Middleton | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 21,300,000 | 7/8/2014 | ||||||||||||||||||||||||
27 | Normandale Village | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 17,500,000 | 7/24/2014 | ||||||||||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | 24 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 20,200,000 | 6/3/2014 | ||||||||||||||||||||||||
29 | Newport Beach Mini U Storage I | 58 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 5 | 23,500,000 | 5/6/2014 | ||||||||||||||||||||||||
30 | Plymouth Hills | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 5 | 26,800,000 | 5/23/2014 | ||||||||||||||||||||||||
31 | Mill Creek Run Apartments | 24 | 360 | 360 | 0 | L(24),D(56),O(4) | 0 | 0 | 17,500,000 | 6/10/2014 | ||||||||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 15,200,000 | 6/4/2014 | ||||||||||||||||||||||||
33 | Cherry Grove Apartments | 11 | 360 | 360 | 1 | L(25),D(31),O(4) | 0 | 0 | 15,200,000 | 6/24/2014 | ||||||||||||||||||||||||
34 | Oak Hill Portfolio | 0 | 360 | 360 | 0 | L(24),D(32),O(4) | 5 | 5 | 15,800,000 | 9/1/2014 | ||||||||||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | 11,600,000 | 9/1/2014 | |||||||||||||||||||||||||||||||
34.02 | Blairsville VA Clinic | 2,400,000 | 9/1/2014 | |||||||||||||||||||||||||||||||
34.03 | Peachtree City Building | 1,800,000 | 9/1/2014 | |||||||||||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | 58 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 5 | 19,000,000 | 5/6/2014 | ||||||||||||||||||||||||
36 | Stuart North Shopping Center | 72 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 14,800,000 | 7/3/2014 | ||||||||||||||||||||||||
37 | Gander Mountain - Arlington | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 13,000,000 | 7/6/2014 | ||||||||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 0 | 13,100,000 | 5/29/2014 | ||||||||||||||||||||||||
39 | StorageMart - Crofton | 22 | 360 | 360 | 2 | L(26),D(54),O(4) | 0 | 5 | 12,550,000 | 1/20/2014 | ||||||||||||||||||||||||
40 | All Storage Railhead | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 12,000,000 | 6/25/2014 | ||||||||||||||||||||||||
41 | Geracimos Portfolio | 24 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 0 | 11,670,000 | Various | ||||||||||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | 5,000,000 | 7/16/2014 | |||||||||||||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | 4,300,000 | 7/16/2014 | |||||||||||||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | 1,470,000 | 7/16/2014 | |||||||||||||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | 900,000 | 7/18/2014 | |||||||||||||||||||||||||||||||
42 | Zang Business Center | 119 | 0 | 0 | 1 | L(25),D(88),O(7) | 5 | 5 | 12,450,000 | 6/9/2014 | ||||||||||||||||||||||||
43 | Holiday Inn Express - Lexington | 0 | 360 | 359 | 1 | L(25),D(93),O(2) | 5 | 5 | 12,300,000 | 4/24/2014 | ||||||||||||||||||||||||
44 | Rolling Hills Apartments | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 15,050,000 | 5/16/2014 | ||||||||||||||||||||||||
45 | West Knoll Apartments | 36 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 11,000,000 | 7/1/2014 | ||||||||||||||||||||||||
46 | CT Self Storage - Fullerton | 22 | 360 | 360 | 2 | L(26),D(81),O(13) | 0 | 5 | 12,180,000 | 5/1/2014 | ||||||||||||||||||||||||
47 | Greenbrier Plaza | 119 | 0 | 0 | 1 | L(60),GRTR 1% or YM(56),O(4) | 0 | 0 | 16,800,000 | 5/26/2014 | ||||||||||||||||||||||||
48 | 81 Washington Avenue | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 11,900,000 | 6/13/2014 | ||||||||||||||||||||||||
49 | Hampton Inn - Greenville | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 11,100,000 | 4/23/2014 | ||||||||||||||||||||||||
50 | Orillia Station | 47 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 10,400,000 | 5/13/2014 |
A-1-7
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||||
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(4) | Grace Period Default (Days) | Grace Period Late (Days) | Appraised Value ($)(5)(6) | Appraisal Date | Coop -Rental Value(7) | Coop - LTV as Rental (7) | Coop - Unsold Percent(8) | Coop - Sponsor Units(8) | Coop - Investor Units(8) | Coop - Coop Units(8) | Coop - Sponsor/ Investor Carry(8) | |||||||||||||||||
51 | Andover & Andover West | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 11,000,000 | 6/16/2014 | ||||||||||||||||||||||||
52 | Holiday Inn Express Memphis | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 10,800,000 | 6/17/2014 | ||||||||||||||||||||||||
53 | Holiday Inn Express - Georgetown | 0 | 300 | 299 | 1 | L(25),D(93),O(2) | 5 | 5 | 10,100,000 | 6/2/2014 | ||||||||||||||||||||||||
54 | Powell Crossing | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 9,400,000 | 5/20/2014 | ||||||||||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | 0 | 300 | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 9,800,000 | 5/29/2014 | ||||||||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 9,700,000 | 6/19/2014 | ||||||||||||||||||||||||
57 | Shoppes at Barnes Crossing | 24 | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 8,500,000 | 6/30/2014 | ||||||||||||||||||||||||
58 | WalMart Orangeburg | 0 | 360 | 359 | 1 | L(25),D(88),O(7) | 0 | 0 | 9,125,000 | 5/27/2014 | ||||||||||||||||||||||||
59 | Parkside Development Company, Inc. | 0 | 480 | 480 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 25,270,000 | 4/16/2014 | 22,300,000 | 26.9% | 0.0% | 0 | 0 | 0 | NAP | |||||||||||||||||
60 | 155 Passaic Avenue | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 8,600,000 | 6/6/2014 | ||||||||||||||||||||||||
61 | CT Self Storage - Escondido | 23 | 360 | 360 | 1 | L(25),D(82),O(13) | 0 | 5 | 9,100,000 | 5/2/2014 | ||||||||||||||||||||||||
62 | Rite Aid Portfolio | 36 | 360 | 360 | 0 | L(24),D(94),O(2) | 5 | 5 | 7,500,000 | Various | ||||||||||||||||||||||||
62.01 | Rite Aid Buffalo | 2,150,000 | 7/2/2014 | |||||||||||||||||||||||||||||||
62.02 | Rite Aid Bluefield | 2,175,000 | 7/9/2014 | |||||||||||||||||||||||||||||||
62.03 | Rite Aid Hinton | 1,625,000 | 7/9/2014 | |||||||||||||||||||||||||||||||
62.04 | Rite Aid Branchland | 1,550,000 | 7/9/2014 | |||||||||||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | 34 | 360 | 360 | 2 | L(26),D(90),O(4) | 5 | 5 | 10,000,000 | 3/21/2014 | ||||||||||||||||||||||||
64 | Korakia Pensione | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 8,200,000 | 6/9/2014 | ||||||||||||||||||||||||
65 | Strand Building | 60 | 360 | 360 | 0 | L(24),D(89),O(7) | 0 | 0 | 8,000,000 | 7/17/2014 | ||||||||||||||||||||||||
66 | Kingston Point | 0 | 300 | 300 | 0 | L(24),D(92),O(4) | 5 | 0 | 7,460,000 | 6/9/2014 | ||||||||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | 0 | 360 | 360 | 0 | L(24),D(33),O(3) | 5 | 5 | 8,800,000 | 5/2/2014 | ||||||||||||||||||||||||
68 | North Bechtle Square II | 0 | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 6,730,000 | 11/8/2013 | ||||||||||||||||||||||||
69 | Merri-Five Plaza | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 6,450,000 | 5/15/2014 | ||||||||||||||||||||||||
70 | Fishers Town Center | 0 | 360 | 358 | 2 | L(24),GRTR 1% or YM(92),O(4) | 0 | 0 | 6,400,000 | 5/21/2014 | ||||||||||||||||||||||||
71 | Avon Self-Storage | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 6,700,000 | 6/3/2014 | ||||||||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | 11 | 360 | 360 | 1 | L(25),D(90),O(5) | 5 | 5 | 6,900,000 | 3/19/2014 | ||||||||||||||||||||||||
73 | Fifth Avenue Loft Corporation | 118 | 0 | 0 | 2 | 5%(23),4%(24),3%(24),2%(24),1%(21),O(4) | 10 | 10 | 50,000,000 | 6/4/2014 | 22,600,000 | 20.4% | 0.0% | 0 | 0 | 0 | NAP | |||||||||||||||||
74 | Shops at Lily Cache Creek | 35 | 360 | 360 | 1 | L(24),GRTR 1% or YM(83),O(13) | 0 | 10 | 6,000,000 | 7/10/2014 | ||||||||||||||||||||||||
75 | Red Roof Inn San Diego | 0 | 360 | 359 | 1 | L(25),D(90),O(5) | 5 | 0 | 7,030,000 | 6/25/2014 | ||||||||||||||||||||||||
76 | La Quinta Garden Apartments | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 5,350,000 | 6/30/2014 | ||||||||||||||||||||||||
77 | 72nd Street East Corporation | 119 | 0 | 0 | 1 | 5%(23),4%(24),3%(24),2%(24),1%(21),O(4) | 10 | 10 | 150,600,000 | 6/6/2014 | 137,100,000 | 3.1% | 0.0% | 0 | 0 | 0 | NAP | |||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 0 | 360 | 360 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 136,822,803 | 4/25/2014 | 67,200,000 | 6.3% | 10.1% | 0 | 15 | 0 | 94,404 | |||||||||||||||||
79 | 1182-1214 Farmington Avenue | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 5 | 6,700,000 | 4/29/2014 | ||||||||||||||||||||||||
80 | Market at Summer Oaks | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 5,760,000 | 6/30/2014 | ||||||||||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | 0 | 360 | 358 | 2 | 5%(24),4%(24),3%(24),2%(24),1%(20),O(4) | 10 | 10 | 24,000,000 | 4/29/2014 | 33,200,000 | 12.3% | 0.0% | 0 | 0 | 0 | NAP | |||||||||||||||||
82 | Franklin Commons | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 5,400,000 | 7/23/2014 | ||||||||||||||||||||||||
83 | Durham Apartments | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 8,450,000 | 3/31/2014 | ||||||||||||||||||||||||
84 | San Luis Shopping Center | 11 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 5,550,000 | 6/26/2014 | ||||||||||||||||||||||||
85 | Monte Vista Mini Storage | 0 | 360 | 359 | 1 | L(25),D or GRTR 1% or YM(91),O(4) | 0 | 5 | 6,050,000 | 6/2/2014 | ||||||||||||||||||||||||
86 | Colonial Place Apartments | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 4,870,000 | 6/18/2014 | ||||||||||||||||||||||||
87 | The Terraces at Willow Springs | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 4,725,000 | 5/16/2014 | ||||||||||||||||||||||||
88 | Evelyn Court Apartment Corp. | 0 | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 12,100,000 | 5/28/2014 | 8,400,000 | 41.6% | 10.0% | 0 | 0 | 7 | NAP | |||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | 0 | 360 | 360 | 0 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 10,300,000 | 6/4/2014 | 10,300,000 | 33.0% | 2.5% | 0 | 0 | 8 | NAP | |||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 0 | 360 | 358 | 2 | 5%(23),4%(24),3%(24),2%(24),1%(21),O(4) | 10 | 10 | 27,590,000 | 5/23/2014 | 16,900,000 | 18.9% | 0.0% | 0 | 0 | 0 | NAP | |||||||||||||||||
91 | Woodstock Crossing | 0 | 360 | 360 | 0 | L(24),D(56),O(4) | 5 | 5 | 5,825,000 | 6/13/2014 | ||||||||||||||||||||||||
92 | Continental Self Storage | 0 | 360 | 358 | 2 | L(26),GRTR 1% or YM(90),O(4) | 0 | 5 | 5,350,000 | 5/1/2014 | ||||||||||||||||||||||||
93 | SaraVilla Apartments | 0 | 300 | 299 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 4,525,000 | 3/11/2014 | ||||||||||||||||||||||||
94 | Greenport Plaza | 0 | 324 | 324 | 0 | L(24),D(93),O(3) | 0 | 0 | 4,500,000 | 6/28/2014 | ||||||||||||||||||||||||
95 | Reserve at Cinco Ranch | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 4,000,000 | 5/26/2014 | ||||||||||||||||||||||||
96 | Bayview Marketplace | 0 | 240 | 239 | 1 | L(25),D(91),O(4) | 0 | 5 | 4,300,000 | 5/23/2014 | ||||||||||||||||||||||||
97 | North Salem Self Storage | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 4,110,000 | 6/3/2014 | ||||||||||||||||||||||||
98 | Walgreens - Lima | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 5,880,000 | 4/25/2014 | ||||||||||||||||||||||||
99 | Rite Aid Middletown | 0 | 300 | 300 | 0 | L(24),D(57),O(3) | 0 | 0 | 3,350,000 | 3/24/2014 | ||||||||||||||||||||||||
100 | Shackleford MHP | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 3,300,000 | 6/26/2014 | ||||||||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 118 | 0 | 0 | 2 | 5%(24),4%(24),3%(24),2%(24),1%(20),O(4) | 10 | 10 | 89,200,000 | 5/2/2014 | 38,100,000 | 6.3% | 0.0% | 0 | 0 | 0 | NAP | |||||||||||||||||
102 | Novawest Center | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 3,800,000 | 3/4/2014 | ||||||||||||||||||||||||
103 | Polo Green Apartments | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 4,025,000 | 3/11/2014 | ||||||||||||||||||||||||
104 | Big Oak Self Storage | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 5 | 4,730,000 | 4/22/2014 | ||||||||||||||||||||||||
105 | TimberHills Apartments | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 3,330,000 | 3/13/2014 | ||||||||||||||||||||||||
106 | S&S Plaza | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 2 | 3,100,000 | 6/20/2014 | ||||||||||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 5,950,000 | 6/17/2014 | ||||||||||||||||||||||||
108 | EZ Self-Storage | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 3,000,000 | 6/3/2014 | ||||||||||||||||||||||||
109 | Belleville Crossing - Building I | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 2,845,000 | 5/27/2014 | ||||||||||||||||||||||||
110 | Sandpiper Self Storage | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 3,300,000 | 6/13/2014 | ||||||||||||||||||||||||
111 | Marion Plaza | 22 | 360 | 360 | 1 | L(25),D(91),O(4) | 10 | 10 | 2,875,000 | 5/13/2014 | NAP | |||||||||||||||||||||||
112 | Safari MHP | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 3,000,000 | 7/11/2014 | ||||||||||||||||||||||||
113 | Westwood Manor MHP | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 2,700,000 | 5/20/2014 | ||||||||||||||||||||||||
114 | The Mill MHC | 12 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 2,630,000 | 7/14/2014 | ||||||||||||||||||||||||
115 | Best Western Plus | 0 | 300 | 300 | 0 | L(24),D(93),O(3) | 0 | 0 | 3,100,000 | 6/18/2014 | ||||||||||||||||||||||||
116 | Highlands Mobile Village | 0 | 360 | 359 | 1 | L(25),GRTR 1% or YM(89),O(6) | 0 | 0 | 2,320,000 | 6/12/2014 | ||||||||||||||||||||||||
117 | Sted Tenant Owners Corp. | 0 | 360 | 358 | 2 | 5%(24),4%(24),3%(24),2%(24),1%(20),O(4) | 10 | 10 | 14,673,984 | 5/30/2014 | 11,100,000 | 15.3% | 28.1% | 27 | 0 | 0 | 103,087 | |||||||||||||||||
118 | Osceola MHC | 0 | 360 | 360 | 0 | L(24),GRTR 1% or YM(90),O(6) | 0 | 0 | 2,200,000 | 6/6/2014 | ||||||||||||||||||||||||
119 | Lakeview Mobile Court | 23 | 360 | 360 | 1 | L(25),GRTR 1% or YM(88),O(7) | 0 | 0 | 2,060,000 | 6/12/2014 | ||||||||||||||||||||||||
120 | Mountain View MHC | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 2,100,000 | 6/24/2014 | ||||||||||||||||||||||||
121 | Drake Lane Owners, Inc. | 0 | 360 | 359 | 1 | 5%(23),4%(24),3%(24),2%(24),1%(21),O(4) | 10 | 10 | 8,120,000 | 6/10/2014 | 5,800,000 | 25.8% | 3.0% | 2 | 0 | 0 | (2,486) | |||||||||||||||||
122 | Michelle Tenants Corp. | 0 | 360 | 358 | 2 | 5%(24),4%(24),3%(24),2%(24),1%(20),O(4) | 10 | 10 | 13,132,900 | 5/9/2014 | 9,200,000 | 16.3% | 22.9% | 16 | 0 | 0 | 102,088 | |||||||||||||||||
123 | 3215 Owners, Ltd. | 118 | 0 | 0 | 2 | 5%(23),4%(24),3%(24),2%(24),1%(21),O(4) | 10 | 10 | 12,470,000 | 5/28/2014 | 7,400,000 | 18.9% | 6.3% | 0 | 2 | 1 | 9,764 | |||||||||||||||||
124 | 250 West 16th Street Owners Corp. | 119 | 0 | 0 | 1 | 5%(23),4%(24),3%(24),2%(24),1%(21),O(4) | 10 | 10 | 37,650,000 | 6/2/2014 | 15,400,000 | 8.1% | 11.6% | 0 | 5 | 0 | (20,552) | |||||||||||||||||
125 | Great Space Self Storage | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 2,480,000 | 5/30/2014 | ||||||||||||||||||||||||
126 | 406 West 46th Street Corp. | 0 | 360 | 358 | 2 | 5%(23),4%(24),3%(24),2%(24),1%(21),O(4) | 10 | 10 | 7,330,282 | 5/21/2014 | 4,280,000 | 29.1% | 0.0% | 0 | 0 | 0 | NAP | |||||||||||||||||
127 | 741 West End Avenue Owners Corp. | 0 | 360 | 358 | 2 | 5%(23),4%(24),3%(24),2%(24),1%(21),O(4) | 10 | 10 | 14,450,000 | 5/15/2014 | 8,200,000 | 15.2% | 8.6% | 3 | 0 | 0 | (2,922) | |||||||||||||||||
128 | 250 Equities Corp. | 0 | 360 | 357 | 3 | 5%(24),4%(24),3%(24),2%(24),1%(20),O(4) | 10 | 10 | 14,330,120 | 4/17/2014 | 7,100,000 | 16.8% | 17.4% | 4 | 0 | 0 | 702 | |||||||||||||||||
129 | 338 West 19th Street Incorporated | 0 | 360 | 358 | 2 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 8,430,000 | 1/15/2014 | 4,000,000 | 22.4% | 47.1% | 8 | 0 | 0 | 94,988 |
A-1-8
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Coop - Committed Secondary Debt(9) | U/W NOI DSCR (x)(3)(10) | U/W NCF DSCR (x)(3)(10) | Cut-off Date LTV Ratio(3)(5)(6) | LTV Ratio at Maturity or ARD(3)(5)(6) | Cut-off Date U/W NOI Debt Yield(3)(10) | Cut-off Date U/W NCF Debt Yield(3)(10) | U/W Revenues ($)(10)(11) | U/W Expenses ($)(10) | U/W Net Operating Income ($)(10) | U/W Replacement ($)(10) | U/W TI/LC ($) | U/W Net Cash Flow ($)(10) | Occupancy Rate(2)(12) | Occupancy as-of Date(12) | U/W Hotel ADR | |||||||||||||||||
1 | Bank of America Plaza | 2.28 | 2.08 | 66.1% | 66.1% | 9.3% | 8.6% | 63,011,458 | 25,626,454 | 37,385,004 | 286,457 | 2,864,570 | 34,233,977 | 89.5% | 8/19/2014 | |||||||||||||||||||
2 | Columbus Square Portfolio | 1.17 | 1.15 | 72.1% | 66.1% | 6.7% | 6.6% | 29,269,650 | 2,376,810 | 26,892,839 | 49,422 | 450,000 | 26,393,417 | 95.7% | 7/31/2014 | |||||||||||||||||||
3 | Stamford Plaza Portfolio | 1.52 | 1.38 | 63.2% | 57.9% | 9.3% | 8.4% | 42,900,089 | 17,690,143 | 25,209,946 | 196,495 | 2,200,986 | 22,812,465 | 88.0% | 6/19/2014 | |||||||||||||||||||
3.01 | Two Stamford Plaza | 10,840,468 | 4,690,954 | 6,149,514 | 51,626 | 543,672 | 5,554,216 | 85.1% | 6/19/2014 | |||||||||||||||||||||||||
3.02 | Four Stamford Plaza | 10,222,977 | 4,503,973 | 5,719,004 | 52,396 | 537,855 | 5,128,753 | 79.7% | 6/19/2014 | |||||||||||||||||||||||||
3.03 | One Stamford Plaza | 9,385,773 | 3,909,797 | 5,475,976 | 43,250 | 489,825 | 4,942,901 | 89.8% | 6/19/2014 | |||||||||||||||||||||||||
3.04 | Three Stamford Plaza | 12,450,872 | 4,585,420 | 7,865,452 | 49,223 | 629,634 | 7,186,595 | 98.1% | 6/19/2014 | |||||||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | 1.77 | 1.63 | 70.3% | 57.3% | 10.9% | 10.1% | 13,168,775 | 7,170,357 | 5,998,417 | 0 | 0 | 5,533,402 | 78.5% | 6/30/2014 | 184 | ||||||||||||||||||
5 | Offices at Broadway Station | 2.28 | 2.10 | 62.0% | 62.0% | 9.8% | 9.0% | 8,356,744 | 3,691,673 | 4,665,071 | 63,611 | 318,030 | 4,283,430 | 94.7% | 7/17/2014 | |||||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | 1.62 | 1.51 | 65.1% | 59.6% | 9.9% | 9.2% | 4,556,495 | 136,695 | 4,419,800 | 102,715 | 198,674 | 4,118,411 | 100.0% | 9/1/2014 | |||||||||||||||||||
6.01 | 1912 Montreal Road | 1,382,840 | 41,485 | 1,341,355 | 31,173 | 60,295 | 1,249,887 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | 1,263,886 | 37,917 | 1,225,969 | 28,491 | 55,108 | 1,142,369 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
6.03 | 1400 W 2700 N | 1,073,374 | 32,201 | 1,041,173 | 24,197 | 46,802 | 970,175 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
6.04 | 3765 Walden Avenue | 836,395 | 25,092 | 811,303 | 18,854 | 36,469 | 755,980 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
7 | U-Haul Portfolio | 1.87 | 1.82 | 71.1% | 57.0% | 11.0% | 10.7% | 6,275,346 | 2,429,466 | 3,845,885 | 101,951 | 0 | 3,743,937 | 90.0% | Various | |||||||||||||||||||
7.01 | U-Haul - Yonkers | 1,222,261 | 295,856 | 926,406 | 15,765 | 0 | 910,641 | 89.8% | 6/25/2014 | |||||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | 457,904 | 178,801 | 279,103 | 7,401 | 0 | 271,702 | 97.7% | 6/25/2014 | |||||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | 330,429 | 103,512 | 226,917 | 4,608 | 0 | 222,309 | 92.6% | 12/31/2013 | |||||||||||||||||||||||||
7.04 | U-Haul - El Paso | 408,681 | 211,130 | 197,551 | 7,680 | 0 | 189,871 | 79.4% | 6/25/2014 | |||||||||||||||||||||||||
7.05 | U-Haul - Washington | 273,006 | 107,476 | 165,530 | 3,689 | 0 | 161,841 | 90.0% | 6/25/2014 | |||||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | 408,381 | 133,263 | 275,119 | 12,276 | 0 | 262,843 | 96.7% | 6/25/2014 | |||||||||||||||||||||||||
7.07 | U-Haul - Houston North | 320,051 | 123,453 | 196,598 | 3,125 | 0 | 193,474 | 99.8% | 6/25/2014 | |||||||||||||||||||||||||
7.08 | U-Haul - Lebanon | 295,650 | 116,161 | 179,489 | 3,455 | 0 | 176,034 | 97.7% | 6/25/2014 | |||||||||||||||||||||||||
7.09 | U-Haul - Fontana | 320,646 | 114,600 | 206,046 | 2,677 | 0 | 203,369 | 75.4% | 6/26/2014 | |||||||||||||||||||||||||
7.10 | U-Haul - Olympia | 260,678 | 100,861 | 159,817 | 2,777 | 0 | 157,040 | 92.3% | 6/25/2014 | |||||||||||||||||||||||||
7.11 | U-Haul - Detroit | 257,089 | 113,196 | 143,893 | 6,329 | 0 | 137,564 | 75.9% | 6/25/2014 | |||||||||||||||||||||||||
7.12 | U-Haul - Westfield | 221,996 | 102,202 | 119,795 | 4,050 | 0 | 115,745 | 95.8% | 6/25/2014 | |||||||||||||||||||||||||
7.13 | U-Haul - Livermore | 200,552 | 91,989 | 108,564 | 2,331 | 0 | 106,233 | 86.5% | 6/25/2014 | |||||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | 258,619 | 95,498 | 163,121 | 6,187 | 0 | 156,934 | 97.4% | 6/25/2014 | |||||||||||||||||||||||||
7.15 | U-Haul - Memphis | 185,982 | 94,190 | 91,792 | 726 | 0 | 91,067 | 93.7% | 6/25/2014 | |||||||||||||||||||||||||
7.16 | U-Haul - Birmingham | 141,221 | 68,631 | 72,590 | 2,132 | 0 | 70,458 | 83.0% | 6/25/2014 | |||||||||||||||||||||||||
7.17 | U-Haul - Macon | 148,416 | 77,550 | 70,866 | 1,900 | 0 | 68,966 | 82.1% | 6/25/2014 | |||||||||||||||||||||||||
7.18 | U-Haul - Grand Island | 129,210 | 72,249 | 56,962 | 1,713 | 0 | 55,249 | 96.6% | 6/25/2014 | |||||||||||||||||||||||||
7.19 | U-Haul - Wichita | 165,846 | 84,202 | 81,644 | 4,872 | 0 | 76,772 | 87.9% | 6/25/2014 | |||||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | 112,663 | 65,867 | 46,796 | 2,480 | 0 | 44,316 | 97.1% | 6/25/2014 | |||||||||||||||||||||||||
7.21 | U-Haul - Longview | 156,065 | 78,779 | 77,286 | 5,778 | 0 | 71,509 | 89.9% | 6/25/2014 | |||||||||||||||||||||||||
8 | Hermosa Pavilion | 1.43 | 1.36 | 73.4% | 65.6% | 8.5% | 8.1% | 3,744,201 | 1,030,521 | 2,713,680 | 24,045 | 104,921 | 2,584,713 | 94.3% | 6/30/2014 | |||||||||||||||||||
9 | Texas Portfolio | 1.66 | 1.59 | 71.8% | 64.2% | 9.9% | 9.5% | 5,279,048 | 2,159,204 | 3,119,844 | 130,000 | 0 | 2,989,844 | 94.0% | 7/31/2014 | |||||||||||||||||||
9.01 | Rincon Apartments | 2,384,151 | 963,688 | 1,420,462 | 58,000 | 0 | 1,362,462 | 91.4% | 7/31/2014 | |||||||||||||||||||||||||
9.02 | Las Palmas Apartments | 1,501,179 | 624,963 | 876,216 | 36,000 | 0 | 840,216 | 97.9% | 7/31/2014 | |||||||||||||||||||||||||
9.03 | Reata Apartments | 1,393,718 | 570,553 | 823,165 | 36,000 | 0 | 787,165 | 94.4% | 7/31/2014 | |||||||||||||||||||||||||
10 | Hilton Lexington Downtown | 2.33 | 1.93 | 69.3% | 67.0% | 13.6% | 11.2% | 16,547,442 | 12,695,992 | 3,851,450 | 0 | 0 | 3,189,552 | 68.5% | 4/30/2014 | 124 | ||||||||||||||||||
11 | States Addition Apartments | 1.50 | 1.48 | 68.3% | 55.4% | 11.0% | 10.8% | 4,054,250 | 965,179 | 3,089,071 | 52,875 | 0 | 3,036,196 | 100.0% | 3/31/2014 | |||||||||||||||||||
12 | North Valley Plaza | 1.80 | 1.67 | 63.1% | 53.8% | 10.8% | 10.0% | 3,999,485 | 986,290 | 3,013,196 | 55,528 | 167,883 | 2,789,785 | 86.7% | 6/16/2014 | |||||||||||||||||||
13 | Courtyard by Marriott - Aventura | 1.84 | 1.63 | 69.9% | 56.9% | 11.4% | 10.1% | 8,996,055 | 5,886,743 | 3,109,312 | 0 | 0 | 2,749,470 | 85.7% | 5/31/2014 | 157 | ||||||||||||||||||
14 | Preferred Freezer Houston | 1.58 | 1.43 | 68.1% | 62.2% | 9.6% | 8.7% | 2,538,344 | 50,767 | 2,487,577 | 235,229 | 0 | 2,252,348 | 100.0% | 9/1/2014 | |||||||||||||||||||
15 | 400 Atlantic Avenue | 2.04 | 1.84 | 48.1% | 48.1% | 9.4% | 8.5% | 4,002,539 | 1,650,476 | 2,352,063 | 24,937 | 210,746 | 2,116,380 | 100.0% | 6/30/2014 | |||||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | 1.61 | 1.46 | 65.0% | 59.5% | 9.9% | 8.9% | 2,501,609 | 75,048 | 2,426,561 | 79,076 | 152,950 | 2,194,534 | 100.0% | 9/1/2014 | |||||||||||||||||||
16.01 | 7351 Crider Avenue | 1,069,386 | 32,081 | 1,037,305 | 33,803 | 65,383 | 938,118 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
16.02 | 32621 Central Avenue | 338,400 | 10,152 | 328,248 | 10,697 | 20,690 | 296,861 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
16.03 | 2570 Kiel Way | 323,525 | 9,706 | 313,819 | 10,227 | 19,781 | 283,812 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | 215,152 | 6,455 | 208,698 | 6,801 | 13,155 | 188,742 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
16.05 | 8235 McHard Road | 215,152 | 6,455 | 208,698 | 6,801 | 13,155 | 188,742 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
16.06 | 5455 Louie Lane | 196,559 | 5,897 | 190,662 | 6,213 | 12,018 | 172,431 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
16.07 | 805 West 2500 South | 143,435 | 4,303 | 139,132 | 4,534 | 8,770 | 125,828 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | 1.44 | 1.32 | 76.5% | 70.0% | 8.8% | 8.0% | 4,034,215 | 2,064,562 | 1,969,653 | 167,700 | 0 | 1,801,953 | 95.7% | 8/18/2014 | |||||||||||||||||||
17.01 | Park West Apartments | 2,381,653 | 1,185,996 | 1,195,656 | 98,100 | 0 | 1,097,556 | 95.7% | 8/18/2014 | |||||||||||||||||||||||||
17.02 | Parliament Bend Apartments | 1,652,562 | 878,566 | 773,996 | 69,600 | 0 | 704,396 | 95.7% | 8/18/2014 | |||||||||||||||||||||||||
18 | 55 Miracle Mile | 1.29 | 1.25 | 68.0% | 66.0% | 8.3% | 8.1% | 2,786,252 | 1,086,450 | 1,699,801 | 13,047 | 35,392 | 1,651,363 | 79.5% | 8/15/2014 | |||||||||||||||||||
19 | Lincoln Plaza | 1.38 | 1.28 | 69.6% | 52.2% | 9.8% | 9.0% | 2,241,937 | 471,569 | 1,770,367 | 23,113 | 115,563 | 1,631,691 | 100.0% | 9/1/2014 | |||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 15.12 | 15.12 | 6.7% | 5.9% | 74.0% | 74.0% | 23,024,451 | 9,698,100 | 13,326,351 | 269,000 | NAP | 13,326,351 | 96.0% | 6/23/2014 | |||||||||||||||||||
21 | Bentley Commons at Keene | 1.54 | 1.51 | 70.6% | 59.1% | 9.7% | 9.5% | 5,381,607 | 3,815,321 | 1,566,286 | 32,700 | 0 | 1,533,586 | 96.3% | 6/30/2014 | |||||||||||||||||||
22 | Alpha Health Center | 1.71 | 1.58 | 62.2% | 50.7% | 10.8% | 9.9% | 2,169,804 | 431,011 | 1,738,793 | 18,261 | 119,866 | 1,600,666 | 91.3% | 8/18/2014 | |||||||||||||||||||
23 | Sansone Regal Plaza | 1.54 | 1.43 | 67.5% | 56.0% | 10.2% | 9.5% | 2,104,924 | 576,811 | 1,528,113 | 28,136 | 75,170 | 1,424,807 | 91.0% | 6/30/2014 | |||||||||||||||||||
24 | The Dorel Apartments | 1.51 | 1.45 | 74.4% | 66.4% | 8.9% | 8.6% | 2,287,707 | 964,020 | 1,323,687 | 50,000 | 0 | 1,273,687 | 100.0% | 6/30/2014 | |||||||||||||||||||
25 | Carson Plaza | 1.58 | 1.50 | 65.3% | 56.9% | 9.5% | 9.0% | 1,850,978 | 472,607 | 1,378,371 | 12,126 | 60,629 | 1,305,617 | 87.4% | 7/15/2014 | |||||||||||||||||||
26 | Hilton Garden Inn - Middleton | 2.25 | 1.99 | 64.5% | 52.1% | 13.6% | 12.0% | 5,408,396 | 3,539,944 | 1,868,452 | 0 | 0 | 1,652,116 | 79.3% | 6/30/2014 | 123 | ||||||||||||||||||
27 | Normandale Village | 1.61 | 1.39 | 74.9% | 60.3% | 9.6% | 8.3% | 2,335,952 | 1,073,054 | 1,262,898 | 49,295 | 123,052 | 1,090,551 | 88.4% | 7/1/2014 | |||||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | 2.10 | 1.88 | 64.4% | 54.9% | 12.7% | 11.3% | 4,318,795 | 2,671,337 | 1,647,458 | 0 | 0 | 1,474,706 | 78.9% | 5/31/2014 | 115 | ||||||||||||||||||
29 | Newport Beach Mini U Storage I | 1.99 | 1.96 | 54.9% | 50.1% | 11.9% | 11.8% | 2,125,358 | 585,476 | 1,539,882 | 20,370 | 0 | 1,519,512 | 86.3% | 4/30/2014 | |||||||||||||||||||
30 | Plymouth Hills | 2.91 | 2.87 | 44.8% | 38.9% | 17.1% | 16.8% | 3,375,558 | 1,328,681 | 2,046,877 | 31,600 | 0 | 2,015,277 | 95.1% | 6/12/2014 | |||||||||||||||||||
31 | Mill Creek Run Apartments | 1.58 | 1.52 | 68.6% | 62.9% | 9.8% | 9.5% | 2,086,836 | 907,131 | 1,179,705 | 44,396 | 0 | 1,135,309 | 93.7% | 7/18/2014 | |||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | 2.12 | 1.90 | 72.3% | 58.7% | 13.1% | 11.7% | 3,718,620 | 2,281,159 | 1,437,461 | 0 | 0 | 1,288,716 | 84.8% | 5/31/2014 | 118 | ||||||||||||||||||
33 | Cherry Grove Apartments | 1.41 | 1.34 | 69.7% | 65.2% | 8.6% | 8.2% | 1,745,265 | 832,111 | 913,154 | 43,000 | 0 | 870,154 | 98.3% | 6/25/2014 | |||||||||||||||||||
34 | Oak Hill Portfolio | 1.80 | 1.67 | 66.1% | 60.2% | 10.7% | 9.9% | 1,515,279 | 402,250 | 1,113,030 | 13,171 | 65,919 | 1,033,940 | 98.8% | 7/15/2014 | |||||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | 1,125,061 | 300,207 | 824,854 | 9,999 | 50,043 | 764,812 | 100.0% | 7/15/2014 | |||||||||||||||||||||||||
34.02 | Blairsville VA Clinic | 268,916 | 98,403 | 170,513 | 2,000 | 10,010 | 158,503 | 92.2% | 7/15/2014 | |||||||||||||||||||||||||
34.03 | Peachtree City Building | 121,302 | 3,639 | 117,663 | 1,172 | 5,866 | 110,625 | 100.0% | 7/15/2014 | |||||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | 2.00 | 1.97 | 53.2% | 48.6% | 12.0% | 11.8% | 1,709,105 | 496,272 | 1,212,833 | 17,968 | 0 | 1,194,865 | 87.2% | 4/30/2014 | |||||||||||||||||||
36 | Stuart North Shopping Center | 1.70 | 1.63 | 67.4% | 62.9% | 10.3% | 9.9% | 1,510,813 | 485,666 | 1,025,147 | 6,418 | 32,091 | 986,638 | 100.0% | 7/31/2014 | |||||||||||||||||||
37 | Gander Mountain - Arlington | 1.32 | 1.30 | 70.0% | 56.7% | 8.1% | 8.0% | 1,029,002 | 293,580 | 735,422 | 7,800 | 0 | 727,622 | 100.0% | 9/1/2014 | |||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | 1.65 | 1.45 | 67.9% | 50.6% | 11.4% | 10.0% | 2,519,624 | 1,503,480 | 1,016,143 | 0 | 0 | 890,162 | 87.8% | 5/31/2014 | 130 | ||||||||||||||||||
39 | StorageMart - Crofton | 1.40 | 1.38 | 70.9% | 64.8% | 8.4% | 8.3% | 1,055,723 | 305,527 | 750,196 | 12,575 | 0 | 737,622 | 81.1% | 4/30/2014 | |||||||||||||||||||
40 | All Storage Railhead | 1.56 | 1.52 | 74.2% | 59.9% | 9.4% | 9.2% | 1,295,131 | 454,160 | 840,971 | 21,823 | 0 | 819,148 | 89.5% | 7/11/2014 | |||||||||||||||||||
41 | Geracimos Portfolio | 1.63 | 1.49 | 74.6% | 64.2% | 10.2% | 9.4% | 1,092,922 | 201,853 | 891,069 | 10,263 | 64,319 | 816,487 | 97.3% | 7/26/2014 | |||||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | 487,077 | 95,348 | 391,728 | 5,019 | 22,437 | 364,272 | 94.4% | 7/26/2014 | |||||||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | 395,620 | 69,137 | 326,483 | 3,061 | 24,809 | 298,613 | 100.0% | 7/26/2014 | |||||||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | 127,103 | 17,275 | 109,828 | 1,074 | 12,290 | 96,464 | 100.0% | 7/26/2014 | |||||||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | 83,122 | 20,093 | 63,029 | 1,109 | 4,783 | 57,137 | 100.0% | 7/26/2014 | |||||||||||||||||||||||||
42 | Zang Business Center | 2.96 | 2.50 | 69.1% | 69.1% | 13.1% | 11.0% | 2,012,399 | 885,380 | 1,127,019 | 24,556 | 153,137 | 949,326 | 85.2% | 7/10/2014 | |||||||||||||||||||
43 | Holiday Inn Express - Lexington | 1.89 | 1.71 | 69.0% | 56.5% | 12.0% | 10.8% | 2,436,670 | 1,418,985 | 1,017,685 | 0 | 0 | 920,218 | 83.4% | 3/31/2014 | 109 | ||||||||||||||||||
44 | Rolling Hills Apartments | 2.07 | 1.93 | 56.3% | 45.7% | 12.7% | 11.8% | 2,590,595 | 1,515,703 | 1,074,892 | 71,964 | 0 | 1,002,928 | 94.9% | 5/9/2014 | |||||||||||||||||||
45 | West Knoll Apartments | 1.52 | 1.43 | 75.0% | 65.5% | 9.2% | 8.6% | 1,117,969 | 360,607 | 757,362 | 45,450 | 0 | 711,912 | 100.0% | 7/7/2014 | |||||||||||||||||||
46 | CT Self Storage - Fullerton | 1.78 | 1.74 | 63.6% | 54.4% | 10.8% | 10.6% | 1,199,167 | 358,665 | 840,502 | 16,922 | 0 | 823,580 | 90.5% | 6/16/2014 | |||||||||||||||||||
47 | Greenbrier Plaza | 4.49 | 4.06 | 44.6% | 44.6% | 19.2% | 17.4% | 2,291,817 | 852,411 | 1,439,407 | 34,912 | 103,199 | 1,301,296 | 97.5% | 6/1/2014 | |||||||||||||||||||
48 | 81 Washington Avenue | 1.26 | 1.23 | 63.0% | 51.6% | 8.0% | 7.8% | 812,338 | 209,027 | 603,311 | 2,132 | 14,212 | 586,969 | 100.0% | 6/30/2014 | |||||||||||||||||||
49 | Hampton Inn - Greenville | 2.63 | 2.33 | 67.5% | 55.0% | 16.4% | 14.6% | 3,510,397 | 2,279,491 | 1,230,906 | 0 | 0 | 1,090,490 | 77.6% | 4/30/2014 | 111 | ||||||||||||||||||
50 | Orillia Station | 1.59 | 1.50 | 68.3% | 61.3% | 9.9% | 9.3% | 1,013,459 | 313,119 | 700,339 | 7,059 | 36,265 | 657,014 | 92.7% | 7/12/2014 |
A-1-9
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Coop - Committed Secondary Debt(9) | U/W NOI DSCR (x)(3)(10) | U/W NCF DSCR (x)(3)(10) | Cut-off Date LTV Ratio(3)(5)(6) | LTV Ratio at Maturity or ARD(3)(5)(6) | Cut-off Date U/W NOI Debt Yield(3)(10) | Cut-off Date U/W NCF Debt Yield(3)(10) | U/W Revenues ($)(10)(11) | U/W Expenses ($)(10) | U/W Net Operating Income ($)(10) | U/W Replacement ($)(10) | U/W TI/LC ($) | U/W Net Cash Flow ($)(10) | Occupancy Rate(2)(12) | Occupancy as-of Date(12) | U/W Hotel ADR | |||||||||||||||||
51 | Andover & Andover West | 1.83 | 1.62 | 46.8% | 39.3% | 11.5% | 10.2% | 1,386,209 | 792,042 | 594,167 | 66,500 | 0 | 527,667 | 88.0% | 6/16/2014 | |||||||||||||||||||
52 | Holiday Inn Express Memphis | 1.73 | 1.57 | 64.7% | 49.0% | 12.5% | 11.4% | 1,950,505 | 1,076,596 | 873,909 | 0 | 0 | 793,788 | 70.4% | 3/31/2014 | 105 | ||||||||||||||||||
53 | Holiday Inn Express - Georgetown | 1.65 | 1.48 | 69.2% | 51.7% | 11.5% | 10.3% | 2,071,286 | 1,267,169 | 804,117 | 0 | 0 | 721,266 | 72.4% | 5/31/2014 | 90 | ||||||||||||||||||
54 | Powell Crossing | 1.72 | 1.57 | 73.9% | 64.8% | 10.5% | 9.6% | 1,156,666 | 426,398 | 730,268 | 17,550 | 46,356 | 666,362 | 100.0% | 5/21/2014 | |||||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | 1.68 | 1.52 | 70.4% | 52.7% | 11.8% | 10.7% | 1,949,827 | 1,133,152 | 816,675 | 0 | 0 | 738,682 | 63.1% | 4/30/2014 | 91 | ||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | 1.86 | 1.67 | 69.6% | 56.5% | 11.4% | 10.3% | 1,930,459 | 1,158,914 | 771,545 | 0 | 0 | 694,326 | 72.0% | 6/30/2014 | 112 | ||||||||||||||||||
57 | Shoppes at Barnes Crossing | 1.52 | 1.37 | 73.5% | 62.9% | 9.3% | 8.4% | 789,529 | 208,873 | 580,656 | 11,242 | 45,032 | 524,381 | 74.9% | 8/5/2014 | |||||||||||||||||||
58 | WalMart Orangeburg | 1.55 | 1.36 | 67.9% | 55.4% | 9.7% | 8.6% | 619,616 | 18,588 | 601,028 | 29,501 | 41,739 | 529,787 | 100.0% | 9/1/2014 | |||||||||||||||||||
59 | Parkside Development Company, Inc. | 1,000,000 | 4.92 | 4.92 | 23.7% | 21.0% | 25.1% | 25.1% | 3,078,133 | 1,571,005 | 1,507,128 | 24,900 | NAP | 1,507,128 | 95.0% | 4/16/2014 | ||||||||||||||||||
60 | 155 Passaic Avenue | 2.04 | 1.79 | 69.7% | 56.6% | 12.6% | 11.0% | 1,690,728 | 937,871 | 752,858 | 25,561 | 66,106 | 661,190 | 84.9% | 6/30/2014 | |||||||||||||||||||
61 | CT Self Storage - Escondido | 1.87 | 1.83 | 63.2% | 54.0% | 11.4% | 11.1% | 1,067,567 | 414,225 | 653,342 | 13,455 | 0 | 639,887 | 96.2% | 7/30/2014 | |||||||||||||||||||
62 | Rite Aid Portfolio | 1.49 | 1.40 | 74.1% | 64.9% | 9.1% | 8.6% | 658,149 | 151,120 | 507,029 | 5,013 | 23,921 | 478,095 | 100.0% | 9/1/2014 | |||||||||||||||||||
62.01 | Rite Aid Buffalo | 194,414 | 44,640 | 149,774 | 1,481 | 7,066 | 141,227 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
62.02 | Rite Aid Bluefield | 190,751 | 43,799 | 146,952 | 1,453 | 6,933 | 138,566 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
62.03 | Rite Aid Hinton | 139,452 | 32,020 | 107,432 | 1,062 | 5,068 | 101,302 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
62.04 | Rite Aid Branchland | 133,532 | 30,661 | 102,871 | 1,017 | 4,853 | 97,001 | 100.0% | 9/1/2014 | |||||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | 2.23 | 1.91 | 55.0% | 48.5% | 14.1% | 12.1% | 2,752,203 | 1,975,779 | 776,424 | 0 | 0 | 666,336 | 70.0% | 3/31/2014 | 81 | ||||||||||||||||||
64 | Korakia Pensione | 1.80 | 1.60 | 64.6% | 52.7% | 11.2% | 10.0% | 1,688,252 | 1,092,847 | 595,404 | 0 | 0 | 527,874 | 60.0% | 4/30/2014 | 244 | ||||||||||||||||||
65 | Strand Building | 1.62 | 1.56 | 66.3% | 60.9% | 10.2% | 9.8% | 768,937 | 228,964 | 539,973 | 11,161 | 9,192 | 519,619 | 100.0% | 8/15/2014 | |||||||||||||||||||
66 | Kingston Point | 1.34 | 1.21 | 70.4% | 52.5% | 9.3% | 8.4% | 1,235,978 | 745,761 | 490,217 | 47,120 | 0 | 443,098 | 93.5% | 8/5/2014 | |||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | 1.90 | 1.57 | 59.1% | 54.9% | 13.0% | 10.7% | 2,268,298 | 1,594,306 | 673,992 | 0 | 0 | 557,024 | 52.6% | 6/30/2014 | 51 | ||||||||||||||||||
68 | North Bechtle Square II | 1.49 | 1.36 | 74.9% | 55.7% | 10.3% | 9.3% | 740,790 | 224,047 | 516,742 | 17,058 | 29,632 | 470,053 | 88.2% | 6/30/2014 | |||||||||||||||||||
69 | Merri-Five Plaza | 1.65 | 1.44 | 75.0% | 62.3% | 11.1% | 9.7% | 818,357 | 282,846 | 535,511 | 15,873 | 52,456 | 467,182 | 82.8% | 7/29/2014 | |||||||||||||||||||
70 | Fishers Town Center | 1.46 | 1.37 | 74.8% | 62.0% | 9.6% | 9.0% | 653,635 | 193,621 | 460,013 | 4,895 | 23,255 | 431,864 | 88.0% | 6/23/2014 | |||||||||||||||||||
71 | Avon Self-Storage | 1.56 | 1.53 | 71.5% | 58.7% | 10.0% | 9.7% | 845,415 | 368,332 | 477,084 | 10,379 | 0 | 466,705 | 82.7% | 7/15/2014 | |||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | 1.78 | 1.55 | 67.0% | 56.3% | 11.3% | 9.8% | 1,740,350 | 1,217,453 | 522,897 | 0 | 0 | 453,283 | 61.3% | 3/31/2014 | 108 | ||||||||||||||||||
73 | Fifth Avenue Loft Corporation | 1,000,000 | 7.86 | 7.86 | 9.2% | 9.2% | 31.9% | 31.9% | 2,394,100 | 928,000 | 1,466,100 | 11,000 | NAP | 1,466,100 | 94.5% | 6/4/2014 | ||||||||||||||||||
74 | Shops at Lily Cache Creek | 1.48 | 1.39 | 75.0% | 66.0% | 9.2% | 8.6% | 630,836 | 216,162 | 414,673 | 2,694 | 22,947 | 389,032 | 100.0% | 6/26/2014 | |||||||||||||||||||
75 | Red Roof Inn San Diego | 2.06 | 1.84 | 63.9% | 52.4% | 13.0% | 11.6% | 1,567,815 | 982,753 | 585,062 | 0 | 0 | 522,349 | 76.8% | 5/31/2014 | 82 | ||||||||||||||||||
76 | La Quinta Garden Apartments | 1.64 | 1.46 | 79.7% | 68.7% | 10.4% | 9.2% | 1,310,732 | 868,048 | 442,684 | 48,900 | 0 | 393,784 | 93.3% | 7/21/2014 | |||||||||||||||||||
77 | 72nd Street East Corporation | 1,250,000 | 52.38 | 52.38 | 2.8% | 2.8% | 217.8% | 217.8% | 12,347,473 | 3,092,900 | 9,254,573 | 33,100 | NAP | 9,254,573 | 95.0% | 6/6/2014 | ||||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 500,000 | 19.04 | 19.04 | 3.1% | 2.4% | 107.5% | 107.5% | 7,045,662 | 2,530,850 | 4,514,812 | 31,750 | NAP | 4,514,812 | 94.9% | 4/25/2014 | ||||||||||||||||||
79 | 1182-1214 Farmington Avenue | 1.79 | 1.65 | 62.5% | 51.0% | 11.2% | 10.3% | 637,888 | 170,132 | 467,756 | 10,605 | 25,724 | 431,427 | 94.3% | 6/2/2014 | |||||||||||||||||||
80 | Market at Summer Oaks | 1.82 | 1.69 | 71.2% | 57.9% | 11.3% | 10.5% | 720,416 | 257,427 | 462,989 | 17,339 | 16,677 | 428,973 | 91.8% | 7/1/2014 | |||||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | 500,000 | 9.94 | 9.94 | 17.0% | 13.6% | 57.1% | 57.1% | 3,861,406 | 1,527,700 | 2,333,706 | 50,700 | NAP | 2,333,706 | 95.0% | 4/29/2014 | ||||||||||||||||||
82 | Franklin Commons | 1.60 | 1.45 | 74.1% | 60.6% | 10.1% | 9.2% | 484,924 | 80,947 | 403,976 | 4,800 | 32,000 | 367,176 | 100.0% | 7/31/2014 | |||||||||||||||||||
83 | Durham Apartments | 3.45 | 3.07 | 47.3% | 38.0% | 20.5% | 18.2% | 1,564,438 | 746,869 | 817,569 | 90,016 | 0 | 727,553 | 97.0% | 6/10/2014 | |||||||||||||||||||
84 | San Luis Shopping Center | 1.85 | 1.70 | 71.6% | 59.5% | 11.2% | 10.3% | 599,206 | 155,335 | 443,871 | 6,038 | 28,984 | 408,850 | 92.1% | 7/17/2014 | |||||||||||||||||||
85 | Monte Vista Mini Storage | 1.78 | 1.72 | 64.4% | 52.2% | 10.9% | 10.5% | 605,884 | 181,045 | 424,839 | 14,100 | 0 | 410,739 | 91.9% | 7/14/2014 | |||||||||||||||||||
86 | Colonial Place Apartments | 1.64 | 1.48 | 74.9% | 61.4% | 10.5% | 9.4% | 829,429 | 447,868 | 381,561 | 37,450 | 0 | 344,111 | 99.0% | 6/6/2014 | |||||||||||||||||||
87 | The Terraces at Willow Springs | 1.78 | 1.61 | 74.0% | 60.1% | 10.9% | 9.9% | 527,604 | 145,544 | 382,060 | 9,992 | 24,797 | 347,272 | 84.6% | 7/9/2014 | |||||||||||||||||||
88 | Evelyn Court Apartment Corp. | 3.16 | 3.16 | 28.9% | 22.9% | 18.0% | 18.0% | 1,112,516 | 485,000 | 627,516 | 14,000 | NAP | 627,516 | 95.0% | 5/28/2014 | |||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | 4.55 | 4.55 | 33.0% | 26.5% | 27.0% | 27.0% | 2,151,885 | 1,234,262 | 917,623 | 96,600 | NAP | 917,623 | 95.0% | 6/4/2014 | |||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 500,000 | 6.45 | 6.45 | 11.6% | 9.2% | 37.1% | 37.1% | 3,068,690 | 1,886,000 | 1,182,690 | 39,000 | NAP | 1,182,690 | 95.0% | 5/23/2014 | ||||||||||||||||||
91 | Woodstock Crossing | 2.15 | 1.81 | 54.1% | 47.6% | 13.4% | 11.3% | 702,023 | 280,792 | 421,232 | 22,833 | 43,853 | 354,546 | 94.1% | 6/17/2014 | |||||||||||||||||||
92 | Continental Self Storage | 1.66 | 1.61 | 58.7% | 47.9% | 10.3% | 10.0% | 496,305 | 173,135 | 323,170 | 9,682 | 0 | 313,489 | 86.0% | 4/30/2014 | |||||||||||||||||||
93 | SaraVilla Apartments | 2.04 | 1.79 | 68.4% | 50.8% | 14.0% | 12.3% | 946,505 | 514,363 | 432,141 | 52,088 | 0 | 380,053 | 96.3% | 5/31/2014 | |||||||||||||||||||
94 | Greenport Plaza | 1.87 | 1.37 | 66.7% | 52.3% | 12.8% | 9.4% | 676,911 | 293,228 | 383,683 | 19,474 | 83,507 | 280,702 | 90.9% | 7/1/2014 | |||||||||||||||||||
95 | Reserve at Cinco Ranch | 1.86 | 1.69 | 74.9% | 61.2% | 11.7% | 10.6% | 529,649 | 180,072 | 349,577 | 6,575 | 25,464 | 317,538 | 89.3% | 7/18/2014 | |||||||||||||||||||
96 | Bayview Marketplace | 1.68 | 1.56 | 65.0% | 40.7% | 13.1% | 12.1% | 516,586 | 150,953 | 365,632 | 4,205 | 23,169 | 338,259 | 100.0% | 6/5/2014 | |||||||||||||||||||
97 | North Salem Self Storage | 1.69 | 1.61 | 63.2% | 51.5% | 10.6% | 10.0% | 413,985 | 139,772 | 274,213 | 13,789 | 0 | 260,424 | 86.7% | 6/27/2014 | |||||||||||||||||||
98 | Walgreens - Lima | 2.16 | 2.14 | 42.9% | 34.8% | 13.2% | 13.2% | 344,350 | 10,331 | 334,020 | 2,174 | 0 | 331,846 | 100.0% | 9/1/2014 | |||||||||||||||||||
99 | Rite Aid Middletown | 1.40 | 1.34 | 75.0% | 62.6% | 9.7% | 9.3% | 255,503 | 11,577 | 243,925 | 1,676 | 8,281 | 233,968 | 100.0% | 9/1/2014 | |||||||||||||||||||
100 | Shackleford MHP | 1.63 | 1.58 | 74.9% | 60.9% | 10.0% | 9.8% | 477,725 | 229,415 | 248,310 | 7,150 | 0 | 241,160 | 94.4% | 6/1/2014 | |||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 26.41 | 26.41 | 2.7% | 2.7% | 107.1% | 107.1% | 4,088,185 | 1,517,520 | 2,570,665 | 28,020 | NAP | 2,570,665 | 95.1% | 5/2/2014 | |||||||||||||||||||
102 | Novawest Center | 2.65 | 1.87 | 63.0% | 51.6% | 16.8% | 11.8% | 756,587 | 354,996 | 401,591 | 35,932 | 82,956 | 282,703 | 83.1% | 7/1/2014 | |||||||||||||||||||
103 | Polo Green Apartments | 2.26 | 2.06 | 58.9% | 48.1% | 14.2% | 12.9% | 668,837 | 332,270 | 336,566 | 30,008 | 0 | 306,558 | 96.6% | 5/31/2014 | |||||||||||||||||||
104 | Big Oak Self Storage | 2.09 | 2.00 | 49.6% | 40.4% | 13.0% | 12.5% | 559,744 | 254,295 | 305,449 | 12,893 | 0 | 292,557 | 74.6% | 3/12/2014 | |||||||||||||||||||
105 | TimberHills Apartments | 1.54 | 1.45 | 69.3% | 56.4% | 9.6% | 9.0% | 408,674 | 188,132 | 220,542 | 13,000 | 0 | 207,542 | 98.1% | 6/30/2014 | |||||||||||||||||||
106 | S&S Plaza | 1.61 | 1.51 | 74.1% | 60.9% | 10.4% | 9.7% | 329,004 | 91,165 | 237,840 | 3,241 | 12,014 | 222,586 | 77.8% | 7/9/2014 | |||||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | 2.15 | 1.91 | 36.9% | 29.6% | 12.7% | 11.3% | 504,472 | 225,091 | 279,381 | 8,474 | 22,655 | 248,252 | 94.4% | 7/15/2014 | |||||||||||||||||||
108 | EZ Self-Storage | 1.53 | 1.49 | 72.4% | 59.4% | 9.7% | 9.5% | 377,906 | 166,465 | 211,441 | 5,344 | 0 | 206,098 | 95.7% | 7/8/2014 | |||||||||||||||||||
109 | Belleville Crossing - Building I | 1.66 | 1.59 | 74.5% | 65.4% | 10.2% | 9.8% | 319,204 | 102,920 | 216,284 | 1,345 | 7,727 | 207,212 | 100.0% | 6/17/2014 | |||||||||||||||||||
110 | Sandpiper Self Storage | 1.52 | 1.47 | 63.6% | 52.8% | 10.1% | 9.7% | 383,878 | 172,003 | 211,875 | 7,349 | 0 | 204,527 | 92.0% | 7/15/2014 | |||||||||||||||||||
111 | Marion Plaza | 1.68 | 1.56 | 71.7% | 61.8% | 10.7% | 9.9% | 328,602 | 108,345 | 220,257 | 3,588 | 11,960 | 204,709 | 100.0% | 7/1/2014 | |||||||||||||||||||
112 | Safari MHP | 1.65 | 1.60 | 67.5% | 54.6% | 10.1% | 9.8% | 453,298 | 248,578 | 204,721 | 6,650 | 0 | 198,071 | 85.7% | 6/30/2014 | |||||||||||||||||||
113 | Westwood Manor MHP | 1.46 | 1.43 | 73.3% | 60.6% | 9.6% | 9.4% | 331,414 | 141,969 | 189,445 | 3,950 | 0 | 185,495 | 87.3% | 5/21/2014 | |||||||||||||||||||
114 | The Mill MHC | 1.60 | 1.54 | 74.5% | 63.1% | 10.4% | 10.0% | 496,928 | 292,908 | 204,020 | 7,350 | 0 | 196,670 | 73.5% | 5/31/2014 | |||||||||||||||||||
115 | Best Western Plus | 2.04 | 1.76 | 61.3% | 46.1% | 14.6% | 12.6% | 933,464 | 656,638 | 276,826 | 0 | 0 | 239,487 | 56.7% | 6/30/2014 | 93 | ||||||||||||||||||
116 | Highlands Mobile Village | 1.39 | 1.35 | 73.2% | 59.6% | 8.6% | 8.4% | 237,237 | 91,210 | 146,027 | 4,000 | 0 | 142,027 | 91.3% | 8/23/2014 | |||||||||||||||||||
117 | Sted Tenant Owners Corp. | 200,000 | 8.23 | 8.23 | 11.6% | 9.2% | 47.3% | 47.3% | 1,388,500 | 586,500 | 802,000 | 22,000 | NAP | 802,000 | 95.0% | 5/30/2014 | ||||||||||||||||||
118 | Osceola MHC | 1.37 | 1.33 | 75.0% | 61.2% | 8.6% | 8.3% | 316,589 | 175,339 | 141,251 | 3,640 | 0 | 137,611 | 94.3% | 6/11/2014 | |||||||||||||||||||
119 | Lakeview Mobile Court | 1.36 | 1.30 | 72.8% | 62.5% | 8.4% | 8.1% | 253,097 | 126,778 | 126,319 | 5,400 | 0 | 120,919 | 91.7% | 6/10/2014 | |||||||||||||||||||
120 | Mountain View MHC | 1.51 | 1.46 | 71.4% | 59.1% | 9.9% | 9.6% | 256,654 | 108,000 | 148,654 | 4,236 | 0 | 144,417 | 91.7% | 7/10/2014 | |||||||||||||||||||
121 | Drake Lane Owners, Inc. | 5.06 | 5.06 | 18.4% | 14.7% | 29.0% | 29.0% | 1,113,207 | 678,500 | 434,707 | 14,000 | NAP | 434,707 | 95.0% | 6/10/2014 | |||||||||||||||||||
122 | Michelle Tenants Corp. | 400,000 | 7.77 | 7.77 | 11.4% | 9.1% | 44.6% | 44.6% | 1,390,339 | 722,450 | 667,889 | 18,250 | NAP | 667,889 | 95.0% | 5/9/2014 | ||||||||||||||||||
123 | 3215 Owners, Ltd. | 250,000 | 8.86 | 8.86 | 11.2% | 11.2% | 36.8% | 36.8% | 1,021,119 | 505,300 | 515,819 | 19,000 | NAP | 515,819 | 95.0% | 5/28/2014 | ||||||||||||||||||
124 | 250 West 16th Street Owners Corp. | 750,000 | 20.55 | 20.55 | 3.3% | 3.3% | 83.4% | 83.4% | 1,892,454 | 850,500 | 1,041,954 | 12,000 | NAP | 1,041,954 | 95.0% | 6/2/2014 | ||||||||||||||||||
125 | Great Space Self Storage | 1.82 | 1.74 | 50.4% | 41.8% | 12.1% | 11.5% | 327,646 | 177,129 | 150,518 | 6,314 | 0 | 144,203 | 81.3% | 5/27/2014 | |||||||||||||||||||
126 | 406 West 46th Street Corp. | 250,000 | 4.03 | 4.03 | 17.0% | 13.5% | 23.2% | 23.2% | 486,894 | 198,170 | 288,724 | 2,740 | NAP | 288,724 | 95.0% | 5/21/2014 | ||||||||||||||||||
127 | 741 West End Avenue Owners Corp. | 500,000 | 7.77 | 7.77 | 8.6% | 6.9% | 44.6% | 44.6% | 903,590 | 347,000 | 556,590 | 5,000 | NAP | 556,590 | 95.0% | 5/15/2014 | ||||||||||||||||||
128 | 250 Equities Corp. | 250,000 | 6.87 | 6.87 | 8.3% | 6.7% | 40.0% | 40.0% | 838,264 | 360,500 | 477,764 | 5,000 | NAP | 477,764 | 95.0% | 4/17/2014 | ||||||||||||||||||
129 | 338 West 19th Street Incorporated | 200,000 | 4.99 | 4.99 | 10.6% | 8.6% | 29.9% | 29.9% | 477,038 | 209,000 | 268,038 | 2,800 | NAP | 268,038 | 95.0% | 1/15/2014 |
A-1-10
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | U/W Hotel RevPAR | Most Recent Period(13) | Most Recent Revenues ($)(13) | Most Recent Expenses ($)(13) | Most Recent NOI ($)(13) | Most Recent Capital Expenditures (13) | Most Recent NCF ($)(13) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period(13) | Second Most Recent Revenues ($)(13) | Second Most Recent Expenses ($)(13) | Second Most Recent NOI ($)(13) | Second Most Recent Capital Expenditures(13) | Second Most Recent NCF ($)(13) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | ||||||||||||||||||
1 | Bank of America Plaza | TTM 6/30/2014 | 58,775,667 | 25,608,463 | 33,167,204 | 0 | 33,167,204 | Actual 2013 | 53,763,284 | 24,898,805 | 28,864,479 | 0 | 28,864,479 | |||||||||||||||||||||||
2 | Columbus Square Portfolio | Actual 2013 | 21,821,850 | 2,488,024 | 19,333,826 | 0 | 19,333,826 | Actual 2012 | 23,636,329 | 3,215,058 | 20,421,271 | 0 | 20,421,271 | |||||||||||||||||||||||
3 | Stamford Plaza Portfolio | TTM 5/31/2014 | 40,748,377 | 17,979,232 | 22,769,145 | 0 | 22,769,145 | Actual 2013 | 38,746,292 | 17,808,117 | 20,938,175 | 0 | 20,938,175 | |||||||||||||||||||||||
3.01 | Two Stamford Plaza | TTM 5/31/2014 | 10,777,126 | 4,780,105 | 5,997,021 | 0 | 5,997,021 | Actual 2013 | 10,658,366 | 4,713,702 | 5,944,664 | 0 | 5,944,664 | |||||||||||||||||||||||
3.02 | Four Stamford Plaza | TTM 5/31/2014 | 9,205,045 | 4,531,180 | 4,673,865 | 0 | 4,673,865 | Actual 2013 | 8,152,870 | 4,512,158 | 3,640,712 | 0 | 3,640,712 | |||||||||||||||||||||||
3.03 | One Stamford Plaza | TTM 5/31/2014 | 9,714,401 | 3,974,033 | 5,740,368 | 0 | 5,740,368 | Actual 2013 | 9,289,918 | 3,960,514 | 5,329,404 | 0 | 5,329,404 | |||||||||||||||||||||||
3.04 | Three Stamford Plaza | TTM 5/31/2014 | 11,051,805 | 4,693,914 | 6,357,891 | 0 | 6,357,891 | Actual 2013 | 10,645,138 | 4,621,743 | 6,023,395 | 0 | 6,023,395 | |||||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | 144 | TTM 6/30/2014 | 12,592,475 | 7,221,552 | 5,370,923 | 0 | 5,370,923 | 184 | 144 | Actual 2013 | 11,943,323 | 6,724,996 | 5,218,327 | 0 | 5,218,327 | 176 | 137 | ||||||||||||||||||
5 | Offices at Broadway Station | TTM 6/30/2014 | 7,086,786 | 3,616,309 | 3,470,477 | 0 | 3,470,477 | Actual 2013 | 6,621,381 | 3,573,401 | 3,047,980 | 0 | 3,047,980 | |||||||||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
6.01 | 1912 Montreal Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
6.03 | 1400 W 2700 N | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
6.04 | 3765 Walden Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
7 | U-Haul Portfolio | TTM 4/30/2014 | 6,274,309 | 1,985,940 | 4,288,369 | 0 | 4,288,369 | Actual 2013 | 6,142,276 | 1,975,804 | 4,166,472 | 0 | 4,166,472 | |||||||||||||||||||||||
7.01 | U-Haul - Yonkers | TTM 4/30/2014 | 1,222,287 | 208,157 | 1,014,130 | 0 | 1,014,130 | Actual 2013 | 1,211,356 | 229,924 | 981,432 | 0 | 981,432 | |||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | TTM 4/30/2014 | 457,911 | 145,822 | 312,089 | 0 | 312,089 | Actual 2013 | 433,157 | 144,473 | 288,684 | 0 | 288,684 | |||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | TTM 4/30/2014 | 330,425 | 85,772 | 244,653 | 0 | 244,653 | Actual 2013 | 335,514 | 94,893 | 240,621 | 0 | 240,621 | |||||||||||||||||||||||
7.04 | U-Haul - El Paso | TTM 4/30/2014 | 408,431 | 169,498 | 238,933 | 0 | 238,933 | Actual 2013 | 480,575 | 165,074 | 315,501 | 0 | 315,501 | |||||||||||||||||||||||
7.05 | U-Haul - Washington | TTM 4/30/2014 | 273,000 | 89,188 | 183,812 | 0 | 183,812 | Actual 2013 | 259,029 | 82,591 | 176,438 | 0 | 176,438 | |||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | TTM 4/30/2014 | 408,375 | 106,509 | 301,866 | 0 | 301,866 | Actual 2013 | 355,261 | 106,140 | 249,121 | 0 | 249,121 | |||||||||||||||||||||||
7.07 | U-Haul - Houston North | TTM 4/30/2014 | 320,033 | 100,508 | 219,525 | 0 | 219,525 | Actual 2013 | 293,450 | 99,466 | 193,984 | 0 | 193,984 | |||||||||||||||||||||||
7.08 | U-Haul - Lebanon | TTM 4/30/2014 | 295,618 | 94,701 | 200,917 | 0 | 200,917 | Actual 2013 | 272,469 | 88,077 | 184,392 | 0 | 184,392 | |||||||||||||||||||||||
7.09 | U-Haul - Fontana | TTM 4/30/2014 | 320,706 | 94,065 | 226,641 | 0 | 226,641 | Actual 2013 | 328,896 | 93,489 | 235,407 | 0 | 235,407 | |||||||||||||||||||||||
7.10 | U-Haul - Olympia | TTM 4/30/2014 | 260,691 | 84,511 | 176,180 | 0 | 176,180 | Actual 2013 | 260,670 | 84,107 | 176,563 | 0 | 176,563 | |||||||||||||||||||||||
7.11 | U-Haul - Detroit | TTM 4/30/2014 | 257,070 | 92,297 | 164,773 | 0 | 164,773 | Actual 2013 | 226,913 | 87,503 | 139,410 | 0 | 139,410 | |||||||||||||||||||||||
7.12 | U-Haul - Westfield | TTM 4/30/2014 | 221,997 | 88,712 | 133,285 | 0 | 133,285 | Actual 2013 | 219,261 | 91,568 | 127,693 | 0 | 127,693 | |||||||||||||||||||||||
7.13 | U-Haul - Livermore | TTM 4/30/2014 | 200,562 | 76,148 | 124,414 | 0 | 124,414 | Actual 2013 | 199,676 | 65,399 | 134,277 | 0 | 134,277 | |||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | TTM 4/30/2014 | 258,607 | 77,078 | 181,529 | 0 | 181,529 | Actual 2013 | 239,891 | 77,474 | 162,417 | 0 | 162,417 | |||||||||||||||||||||||
7.15 | U-Haul - Memphis | TTM 4/30/2014 | 185,988 | 79,907 | 106,081 | 0 | 106,081 | Actual 2013 | 193,883 | 78,751 | 115,132 | 0 | 115,132 | |||||||||||||||||||||||
7.16 | U-Haul - Birmingham | TTM 4/30/2014 | 141,162 | 59,925 | 81,237 | 0 | 81,237 | Actual 2013 | 132,598 | 65,258 | 67,340 | 0 | 67,340 | |||||||||||||||||||||||
7.17 | U-Haul - Macon | TTM 4/30/2014 | 148,422 | 68,034 | 80,388 | 0 | 80,388 | Actual 2013 | 138,407 | 64,404 | 74,003 | 0 | 74,003 | |||||||||||||||||||||||
7.18 | U-Haul - Grand Island | TTM 4/30/2014 | 128,426 | 64,276 | 64,150 | 0 | 64,150 | Actual 2013 | 122,144 | 59,999 | 62,145 | 0 | 62,145 | |||||||||||||||||||||||
7.19 | U-Haul - Wichita | TTM 4/30/2014 | 165,886 | 72,669 | 93,217 | 0 | 93,217 | Actual 2013 | 155,990 | 69,575 | 86,415 | 0 | 86,415 | |||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | TTM 4/30/2014 | 112,651 | 58,187 | 54,464 | 0 | 54,464 | Actual 2013 | 101,749 | 60,056 | 41,693 | 0 | 41,693 | |||||||||||||||||||||||
7.21 | U-Haul - Longview | TTM 4/30/2014 | 156,061 | 69,976 | 86,085 | 0 | 86,085 | Actual 2013 | 181,387 | 67,583 | 113,804 | 0 | 113,804 | |||||||||||||||||||||||
8 | Hermosa Pavilion | TTM 6/30/2014 | 3,258,550 | 911,066 | 2,347,484 | 0 | 2,347,484 | Actual 2013 | 3,062,414 | 891,855 | 2,170,559 | 0 | 2,170,559 | |||||||||||||||||||||||
9 | Texas Portfolio | TTM 6/30/2014 | 5,153,229 | 2,398,748 | 2,754,481 | 36,000 | 2,718,481 | Actual 2013 | 5,047,537 | 2,327,850 | 2,719,687 | 0 | 2,719,687 | |||||||||||||||||||||||
9.01 | Rincon Apartments | TTM 6/30/2014 | 2,355,158 | 1,008,446 | 1,346,712 | 0 | 1,346,712 | Actual 2013 | 2,359,320 | 978,443 | 1,380,877 | 0 | 1,380,877 | |||||||||||||||||||||||
9.02 | Las Palmas Apartments | TTM 6/30/2014 | 1,462,727 | 721,292 | 741,436 | 0 | 741,436 | Actual 2013 | 1,427,307 | 716,327 | 710,980 | 0 | 710,980 | |||||||||||||||||||||||
9.03 | Reata Apartments | TTM 6/30/2014 | 1,335,343 | 669,011 | 666,332 | 36,000 | 630,332 | Actual 2013 | 1,260,910 | 633,080 | 627,830 | 0 | 627,830 | |||||||||||||||||||||||
10 | Hilton Lexington Downtown | 85 | TTM 4/30/2014 | 16,424,935 | 12,633,947 | 3,790,988 | 0 | 3,790,988 | 124 | 85 | Actual 2013 | 16,316,787 | 12,597,373 | 3,719,414 | 0 | 3,719,414 | 123 | 85 | ||||||||||||||||||
11 | States Addition Apartments | TTM 03/31/2014 | 4,049,113 | 1,011,596 | 3,037,517 | 0 | 3,037,517 | Actual 2013 | 4,008,086 | 978,934 | 3,029,152 | 0 | 3,029,152 | |||||||||||||||||||||||
12 | North Valley Plaza | TTM 4/30/2014 | 2,825,330 | 647,574 | 2,177,757 | 0 | 2,177,757 | Actual 2013 | 2,864,946 | 856,624 | 2,008,322 | 0 | 2,008,322 | |||||||||||||||||||||||
13 | Courtyard by Marriott - Aventura | 135 | TTM 5/31/2014 | 8,996,055 | 5,830,257 | 3,165,798 | 0 | 3,165,798 | 157 | 135 | Actual 2013 | 8,414,161 | 5,538,787 | 2,875,374 | 0 | 2,875,374 | 151 | 126 | ||||||||||||||||||
14 | Preferred Freezer Houston | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
15 | 400 Atlantic Avenue | Actual 2013 | 3,356,537 | 1,696,749 | 1,659,788 | 0 | 1,659,788 | Actual 2012 | 3,583,759 | 1,595,465 | 1,988,294 | 0 | 1,988,294 | |||||||||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
16.01 | 7351 Crider Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
16.02 | 32621 Central Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
16.03 | 2570 Kiel Way | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
16.05 | 8235 McHard Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
16.06 | 5455 Louie Lane | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
16.07 | 805 West 2500 South | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | TTM 06/30/14 | 4,015,551 | 1,947,418 | 2,068,132 | 0 | 2,068,132 | Actual 2013 | 3,918,350 | 1,811,821 | 2,106,529 | 0 | 2,106,529 | |||||||||||||||||||||||
17.01 | Park West Apartments | TTM 06/30/14 | 2,357,343 | 1,110,060 | 1,247,282 | 0 | 1,247,282 | Actual 2013 | 2,285,225 | 1,014,526 | 1,270,699 | 0 | 1,270,699 | |||||||||||||||||||||||
17.02 | Parliament Bend Apartments | TTM 06/30/14 | 1,658,208 | 837,358 | 820,850 | 0 | 820,850 | Actual 2013 | 1,633,125 | 797,295 | 835,830 | 0 | 835,830 | |||||||||||||||||||||||
18 | 55 Miracle Mile | Annualized 6/30/14 | 2,762,486 | 940,191 | 1,822,296 | 0 | 1,822,296 | Actual 2013 | 2,405,248 | 812,182 | 1,593,066 | 0 | 1,593,066 | |||||||||||||||||||||||
19 | Lincoln Plaza | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
21 | Bentley Commons at Keene | TTM 5/31/2014 | 5,321,528 | 3,761,081 | 1,560,447 | 0 | 1,560,447 | Actual 2013 | 5,188,374 | 3,666,862 | 1,521,512 | 0 | 1,521,512 | |||||||||||||||||||||||
22 | Alpha Health Center | Actual 2013 | 1,090,521 | 132,948 | 957,573 | 0 | 957,573 | Actual 2012 | 471,708 | 82,325 | 389,383 | 43,928 | 345,455 | |||||||||||||||||||||||
23 | Sansone Regal Plaza | TTM 4/30/2014 | 1,733,991 | 421,888 | 1,312,103 | 0 | 1,312,103 | Actual 2013 | 1,387,216 | 339,649 | 1,047,567 | 0 | 1,047,567 | |||||||||||||||||||||||
24 | The Dorel Apartments | Annualized 9 6/30/2014 | 2,318,147 | 689,319 | 1,628,828 | 0 | 1,628,828 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
25 | Carson Plaza | TTM 7/31/2014 | 1,584,146 | 356,362 | 1,227,784 | 108,310 | 1,119,474 | Actual 2013 | 1,505,391 | 356,049 | 1,149,342 | 112,591 | 973,655 | |||||||||||||||||||||||
26 | Hilton Garden Inn - Middleton | 97 | TTM 6/30/2014 | 5,408,396 | 3,533,991 | 1,874,406 | 0 | 1,874,406 | 123 | 97 | Actual 2013 | 5,325,421 | 3,427,331 | 1,898,091 | 0 | 1,898,091 | 122 | 96 | ||||||||||||||||||
27 | Normandale Village | TTM 6/30/2014 | 1,623,813 | 946,398 | 677,414 | 0 | 677,414 | Actual 2013 | 1,573,435 | 913,026 | 660,409 | 0 | 660,409 | |||||||||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | 91 | TTM 5/31/2014 | 4,318,795 | 2,670,056 | 1,648,739 | 0 | 1,648,739 | 115 | 91 | Actual 2013 | 4,278,965 | 2,640,657 | 1,638,308 | 0 | 1,638,308 | 113 | 90 | ||||||||||||||||||
29 | Newport Beach Mini U Storage I | TTM 4/30/2014 | 2,125,358 | 517,440 | 1,607,918 | 0 | 1,607,918 | Actual 2013 | 2,091,920 | 518,024 | 1,573,896 | 0 | 1,573,896 | |||||||||||||||||||||||
30 | Plymouth Hills | TTM 5/31/2014 | 3,338,180 | 1,135,455 | 2,202,725 | 0 | 2,202,725 | Actual 2013 | 3,316,960 | 1,156,624 | 2,160,336 | 0 | 2,160,336 | |||||||||||||||||||||||
31 | Mill Creek Run Apartments | TTM 06/30/14 | 2,028,674 | 927,768 | 1,100,906 | 0 | 1,100,906 | Actual 2013 | 1,977,641 | 914,806 | 1,062,835 | 0 | 1,062,835 | |||||||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | 100 | TTM 5/31/2014 | 3,718,620 | 2,274,349 | 1,444,271 | 0 | 1,444,271 | 118 | 100 | Actual 2013 | 3,397,248 | 2,077,314 | 1,319,935 | 0 | 1,319,935 | 115 | 92 | ||||||||||||||||||
33 | Cherry Grove Apartments | TTM 06/30/14 | 1,723,489 | 723,125 | 1,000,364 | 0 | 1,000,364 | Actual 2013 | 1,654,459 | 755,270 | 899,189 | 0 | 899,189 | |||||||||||||||||||||||
34 | Oak Hill Portfolio | TTM 6/30/2014 | 1,136,873 | 331,111 | 805,762 | 0 | 805,762 | Actual 2013 | 1,093,951 | 332,859 | 761,092 | 0 | 761,092 | |||||||||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | TTM 6/30/2014 | 906,133 | 244,677 | 661,456 | 0 | 661,456 | Actual 2013 | 863,217 | 247,196 | 616,021 | 0 | 616,021 | |||||||||||||||||||||||
34.02 | Blairsville VA Clinic | TTM 6/30/2014 | 230,740 | 86,434 | 144,306 | 0 | 144,306 | Actual 2013 | 230,734 | 85,663 | 145,071 | 0 | 145,071 | |||||||||||||||||||||||
34.03 | Peachtree City Building | NAV | NAV | NAV | NAV | 0 | NAV | NAV | NAV | NAV | NAV | 0 | NAV | |||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | TTM 4/30/2014 | 1,709,105 | 451,011 | 1,258,094 | 0 | 1,258,094 | Actual 2013 | 1,678,730 | 458,362 | 1,220,368 | 0 | 1,220,368 | |||||||||||||||||||||||
36 | Stuart North Shopping Center | TTM 6/30/2014 | 1,315,574 | 329,451 | 986,123 | 0 | 986,123 | Actual 2013 | 1,231,688 | 313,120 | 918,568 | 0 | 918,568 | |||||||||||||||||||||||
37 | Gander Mountain - Arlington | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | 110 | TTM 5/31/2014 | 2,603,717 | 1,496,631 | 1,107,086 | 0 | 1,107,086 | 130 | 114 | Actual 2013 | 2,512,128 | 1,479,752 | 1,032,376 | 0 | 1,032,376 | 125 | 110 | ||||||||||||||||||
39 | StorageMart - Crofton | TTM 4/30/2014 | 1,025,432 | 250,890 | 774,543 | 0 | 774,543 | Actual 2013 | 971,562 | 222,366 | 749,196 | 0 | 749,196 | |||||||||||||||||||||||
40 | All Storage Railhead | TTM 6/30/2014 | 1,246,990 | 466,672 | 780,318 | 0 | 780,318 | Actual 2013 | 1,174,824 | 463,594 | 711,230 | 0 | 711,230 | |||||||||||||||||||||||
41 | Geracimos Portfolio | YTD 6 6/30/2014 | 1,012,768 | 123,986 | 888,782 | 0 | 888,782 | Actual 2013 | 1,015,431 | 112,899 | 902,532 | 0 | 902,532 | |||||||||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | YTD 6 6/30/2014 | 473,524 | 55,356 | 418,168 | 0 | 418,168 | Actual 2013 | 461,891 | 49,123 | 412,768 | 0 | 412,768 | |||||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | YTD 6 6/30/2014 | 321,550 | 47,172 | 274,378 | 0 | 274,378 | Actual 2013 | 334,732 | 42,883 | 291,849 | 0 | 291,849 | |||||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | YTD 6 6/30/2014 | 136,834 | 11,244 | 125,590 | 0 | 125,590 | Actual 2013 | 136,495 | 10,706 | 125,789 | 0 | 125,789 | |||||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | YTD 6 6/30/2014 | 80,860 | 10,214 | 70,646 | 0 | 70,646 | Actual 2013 | 82,313 | 10,187 | 72,126 | 0 | 72,126 | |||||||||||||||||||||||
42 | Zang Business Center | Actual 2013 | 1,769,592 | 874,809 | 894,783 | 0 | 894,783 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
43 | Holiday Inn Express - Lexington | 84 | TTM 3/31/2014 | 2,635,629 | 1,490,540 | 1,145,089 | 0 | 1,145,089 | 109 | 91 | Actual 2013 | 2,602,077 | 1,472,387 | 1,129,690 | 0 | 1,129,690 | 108 | 90 | ||||||||||||||||||
44 | Rolling Hills Apartments | TTM 4/30/2014 | 2,687,155 | 1,513,916 | 1,173,239 | 0 | 1,173,239 | Actual 2013 | 2,561,120 | 1,423,865 | 1,137,255 | 0 | 1,137,255 | |||||||||||||||||||||||
45 | West Knoll Apartments | TTM 07/31/2014 | 1,090,390 | 292,618 | 797,772 | 0 | 797,772 | Actual 2013 | 1,078,990 | 322,414 | 756,576 | 0 | 756,576 | |||||||||||||||||||||||
46 | CT Self Storage - Fullerton | TTM 3/31/2014 | 1,199,161 | 356,448 | 842,713 | 0 | 842,713 | Actual 2013 | 1,193,822 | 355,513 | 838,309 | 0 | 838,309 | |||||||||||||||||||||||
47 | Greenbrier Plaza | TTM 4/30/2014 | 2,251,831 | 1,004,963 | 1,246,868 | 0 | 1,246,868 | Actual 2013 | 2,230,533 | 955,535 | 1,274,998 | 0 | 1,274,998 | |||||||||||||||||||||||
48 | 81 Washington Avenue | TTM 05/31/14 | 752,248 | 169,998 | 582,250 | 0 | 582,250 | Actual 2013 | 661,358 | 167,149 | 494,209 | 0 | 494,209 | |||||||||||||||||||||||
49 | Hampton Inn - Greenville | 83 | TTM 4/30/2014 | 3,660,471 | 2,383,336 | 1,277,135 | 0 | 1,277,135 | 111 | 86 | Actual 2013 | 3,509,757 | 2,257,475 | 1,252,282 | 0 | 1,252,282 | 107 | 83 | ||||||||||||||||||
50 | Orillia Station | TTM 05/31/14 | 1,029,719 | 339,636 | 690,083 | 0 | 690,083 | Actual 2013 | 1,027,198 | 331,337 | 695,861 | 0 | 695,861 |
A-1-11
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | U/W Hotel RevPAR | Most Recent Period(13) | Most Recent Revenues ($)(13) | Most Recent Expenses ($)(13) | Most Recent NOI ($)(13) | Most Recent Capital Expenditures (13) | Most Recent NCF ($)(13) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period(13) | Second Most Recent Revenues ($)(13) | Second Most Recent Expenses ($)(13) | Second Most Recent NOI ($)(13) | Second Most Recent Capital Expenditures(13) | Second Most Recent NCF ($)(13) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | ||||||||||||||||||
51 | Andover & Andover West | TTM 5/31/2014 | 965,650 | 649,035 | 316,615 | 0 | 316,615 | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
52 | Holiday Inn Express Memphis | 72 | TTM 03/31/2014 | 2,005,174 | 1,023,481 | 981,693 | 0 | 981,693 | 105 | 74 | Actual 2013 | 1,940,749 | 1,021,280 | 919,469 | 0 | 919,469 | 103 | 72 | ||||||||||||||||||
53 | Holiday Inn Express - Georgetown | 65 | TTM 5/31/2014 | 2,071,286 | 1,257,704 | 813,582 | 0 | 813,582 | 90 | 65 | Actual 2013 | 1,812,122 | 1,227,187 | 584,935 | 0 | 584,935 | 90 | 57 | ||||||||||||||||||
54 | Powell Crossing | TTM 04/30/14 | 1,168,548 | 342,968 | 825,580 | 0 | 825,580 | Actual 2013 | 1,090,494 | 278,548 | 811,946 | 0 | 811,946 | |||||||||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | 57 | TTM 4/30/2014 | 1,949,827 | 967,075 | 982,751 | 0 | 982,751 | 91 | 57 | Actual 2013 | 1,801,864 | 942,223 | 859,641 | 0 | 859,641 | 90 | 53 | ||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | 80 | TTM 6/30/2014 | 1,936,939 | 1,143,871 | 793,068 | 0 | 793,068 | 112 | 81 | Actual 2013 | 1,896,709 | 1,100,567 | 796,142 | 0 | 796,142 | 113 | 79 | ||||||||||||||||||
57 | Shoppes at Barnes Crossing | Actual 2013 | 749,542 | 195,650 | 553,892 | 0 | 553,892 | Actual 2012 | 690,876 | 186,824 | 504,053 | 0 | 504,053 | |||||||||||||||||||||||
58 | WalMart Orangeburg | NAV | NAV | NAV | NAV | NAV | NAV | Actual 2013 | 635,972 | 0 | 635,972 | 0 | 635,972 | |||||||||||||||||||||||
59 | Parkside Development Company, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
60 | 155 Passaic Avenue | TTM 5/31/2014 | 1,507,877 | 927,545 | 580,332 | 0 | 580,332 | Actual 2013 | 1,581,774 | 916,628 | 665,146 | 0 | 665,146 | |||||||||||||||||||||||
61 | CT Self Storage - Escondido | TTM 3/31/2014 | 1,066,531 | 408,228 | 658,303 | 0 | 658,303 | Actual 2013 | 1,068,121 | 405,944 | 662,177 | 0 | 662,177 | |||||||||||||||||||||||
62 | Rite Aid Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
62.01 | Rite Aid Buffalo | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
62.02 | Rite Aid Bluefield | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
62.03 | Rite Aid Hinton | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
62.04 | Rite Aid Branchland | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | 57 | TTM 3/31/2014 | 2,751,708 | 1,991,229 | 760,479 | 0 | 760,479 | 81 | 57 | Actual 2013 | 2,737,525 | 1,974,888 | 762,637 | 0 | 762,637 | 81 | 57 | ||||||||||||||||||
64 | Korakia Pensione | 146 | TTM 4/30/2014 | 1,688,252 | 1,045,369 | 642,883 | 0 | 642,883 | 244 | 146 | Actual 2013 | 1,620,539 | 1,016,207 | 604,332 | 0 | 604,332 | 241 | 140 | ||||||||||||||||||
65 | Strand Building | TTM 07/31/14 | 789,951 | 202,553 | 587,399 | 0 | 587,399 | Actual 2013 | 781,577 | 181,190 | 600,387 | 0 | 600,387 | |||||||||||||||||||||||
66 | Kingston Point | TTM 6/30/2014 | 1,217,474 | 716,059 | 501,415 | 0 | 501,415 | Actual 2013 | 1,185,100 | 728,024 | 457,076 | 0 | 457,076 | |||||||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | 33 | TTM 6/30/2014 | 2,268,298 | 1,471,855 | 796,443 | 0 | 796,443 | 51 | 27 | Actual 2013 | 2,289,517 | 1,580,591 | 708,926 | 0 | 708,926 | 50 | 27 | ||||||||||||||||||
68 | North Bechtle Square II | TTM 4/30/2014 | 759,139 | 226,087 | 533,052 | 0 | 533,052 | Actual 2013 | 737,987 | 211,058 | 526,929 | 0 | 526,929 | |||||||||||||||||||||||
69 | Merri-Five Plaza | TTM 06/30/14 | 721,485 | 242,682 | 478,803 | 0 | 478,803 | Actual 2013 | 733,470 | 254,308 | 479,162 | 0 | 479,162 | |||||||||||||||||||||||
70 | Fishers Town Center | TTM 05/31/14 | 638,874 | 194,027 | 444,846 | 0 | 444,846 | Actual 2013 | 633,376 | 190,421 | 442,955 | 0 | 442,955 | |||||||||||||||||||||||
71 | Avon Self-Storage | TTM 05/31/14 | 842,737 | 369,406 | 473,331 | 0 | 473,331 | Actual 2013 | 803,999 | 362,274 | 441,725 | 0 | 441,725 | |||||||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | 66 | TTM 3/31/2014 | 1,739,329 | 1,229,841 | 509,488 | 0 | 509,488 | 108 | 66 | Actual 2013 | 1,805,074 | 1,219,556 | 585,518 | 0 | 585,518 | 107 | 68 | ||||||||||||||||||
73 | Fifth Avenue Loft Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
74 | Shops at Lily Cache Creek | TTM 06/30/14 | 606,372 | 217,703 | 388,670 | 0 | 388,670 | Actual 2013 | 587,690 | 199,395 | 388,295 | 0 | 388,295 | |||||||||||||||||||||||
75 | Red Roof Inn San Diego | 63 | TTM 5/31/2014 | 1,567,149 | 903,051 | 664,098 | 0 | 664,098 | 82 | 63 | Actual 2013 | 1,485,480 | 879,657 | 605,823 | 0 | 605,823 | 81 | 60 | ||||||||||||||||||
76 | La Quinta Garden Apartments | TTM 07/31/14 | 1,266,972 | 934,924 | 332,048 | 0 | 332,048 | Actual 2013 | 1,104,596 | 730,823 | 373,772 | 0 | 373,772 | |||||||||||||||||||||||
77 | 72nd Street East Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
79 | 1182-1214 Farmington Avenue | TTM 4/30/2014 | 647,333 | 184,260 | 463,073 | 0 | 463,073 | Actual 2013 | 648,403 | 174,383 | 474,020 | 0 | 474,020 | |||||||||||||||||||||||
80 | Market at Summer Oaks | Annualized 6/30/14 | 726,936 | 260,059 | 466,878 | 0 | 466,878 | Actual 2013 | 738,501 | 258,507 | 479,994 | 0 | 479,994 | |||||||||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
82 | Franklin Commons | TTM 05/30/14 | 459,386 | 80,177 | 379,209 | 0 | 379,209 | Actual 2013 | 418,206 | 67,606 | 350,601 | 0 | 350,601 | |||||||||||||||||||||||
83 | Durham Apartments | TTM 4/30/2014 | 1,592,980 | 762,308 | 830,671 | 0 | 830,671 | Actual 2013 | 1,573,460 | 725,963 | 847,497 | 0 | 847,497 | |||||||||||||||||||||||
84 | San Luis Shopping Center | TTM 06/30/14 | 565,930 | 163,612 | 402,318 | 0 | 402,318 | Actual 2013 | 368,183 | 116,503 | 251,680 | 0 | 251,680 | |||||||||||||||||||||||
85 | Monte Vista Mini Storage | TTM 6/30/2014 | 621,006 | 141,026 | 479,980 | 0 | 479,980 | Actual 2013 | 619,270 | 140,998 | 478,272 | 0 | 478,272 | |||||||||||||||||||||||
86 | Colonial Place Apartments | TTM 4/30/2014 | 818,600 | 451,546 | 367,054 | 0 | 367,054 | Actual 2013 | 794,449 | 445,498 | 348,951 | 0 | 348,951 | |||||||||||||||||||||||
87 | The Terraces at Willow Springs | TTM 4/30/2014 | 382,484 | 143,683 | 238,802 | 0 | 238,802 | Actual 2013 | 384,798 | 133,605 | 251,193 | 0 | 251,193 | |||||||||||||||||||||||
88 | Evelyn Court Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
91 | Woodstock Crossing | TTM 05/14/2014 | 746,013 | 240,049 | 505,964 | 0 | 505,964 | Actual 2013 | 757,128 | 247,722 | 509,406 | 0 | 509,406 | |||||||||||||||||||||||
92 | Continental Self Storage | TTM 4/30/2014 | 508,763 | 142,369 | 366,394 | 0 | 366,394 | Actual 2013 | 491,506 | 133,872 | 357,634 | 0 | 357,634 | |||||||||||||||||||||||
93 | SaraVilla Apartments | TTM 5/31/2014 | 978,289 | 560,700 | 417,589 | 0 | 417,589 | Actual 2013 | 924,064 | 499,023 | 425,041 | 0 | 425,041 | |||||||||||||||||||||||
94 | Greenport Plaza | TTM 5/31/2014 | 676,911 | 258,036 | 418,875 | 0 | 418,875 | Actual 2013 | 666,555 | 254,821 | 411,734 | 0 | 411,734 | |||||||||||||||||||||||
95 | Reserve at Cinco Ranch | TTM 4/30/2014 | 465,584 | 166,114 | 299,471 | 71,632 | 227,839 | Actual 2013 | 492,482 | 168,631 | 323,851 | 44,470 | 279,381 | |||||||||||||||||||||||
96 | Bayview Marketplace | TTM 7/3/2014 | 522,717 | 141,408 | 381,309 | 0 | 381,309 | Actual 2013 | 518,379 | 143,039 | 375,340 | 0 | 375,340 | |||||||||||||||||||||||
97 | North Salem Self Storage | TTM 4/30/2014 | 419,084 | 112,977 | 306,106 | 3,430 | 302,676 | Actual 2013 | 399,543 | 105,752 | 293,791 | 0 | 293,791 | |||||||||||||||||||||||
98 | Walgreens - Lima | Actual 2013 | 355,000 | 0 | 355,000 | 0 | 355,000 | Actual 2012 | 355,000 | 0 | 355,000 | 0 | 355,000 | |||||||||||||||||||||||
99 | Rite Aid Middletown | Actual 2013 | 244,500 | 0 | 244,500 | 0 | 244,500 | Actual 2012 | 244,500 | 0 | 244,500 | 0 | 244,500 | |||||||||||||||||||||||
100 | Shackleford MHP | TTM 5/31/2014 | 477,725 | 228,763 | 248,962 | 0 | 248,962 | Actual 2013 | 469,072 | 217,681 | 251,392 | 0 | 251,392 | |||||||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
102 | Novawest Center | TTM 5/31/2014 | 793,772 | 359,816 | 433,956 | 0 | 433,956 | Actual 2013 | 741,738 | 353,707 | 388,031 | 0 | 388,031 | |||||||||||||||||||||||
103 | Polo Green Apartments | TTM 5/31/2014 | 666,714 | 309,594 | 357,120 | 0 | 357,120 | Actual 2013 | 648,317 | 309,843 | 338,474 | 0 | 338,474 | |||||||||||||||||||||||
104 | Big Oak Self Storage | TTM 4/30/2014 | 563,362 | 253,430 | 309,932 | 0 | 309,932 | Actual 2013 | 561,070 | 243,205 | 317,864 | 0 | 317,864 | |||||||||||||||||||||||
105 | TimberHills Apartments | TTM 6/30/2014 | 432,502 | 151,206 | 281,296 | 0 | 281,296 | Actual 2013 | 416,626 | 180,450 | 236,176 | 0 | 236,176 | |||||||||||||||||||||||
106 | S&S Plaza | TTM 05/31/14 | 269,040 | 77,952 | 191,088 | 0 | 191,088 | Actual 2013 | 256,960 | 78,678 | 178,283 | 0 | 178,283 | |||||||||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | TTM 5/30/2014 | 614,834 | 230,653 | 384,181 | 0 | 384,181 | Actual 2013 | 608,830 | 231,108 | 377,722 | 0 | 377,722 | |||||||||||||||||||||||
108 | EZ Self-Storage | TTM 05/31/14 | 377,906 | 118,306 | 259,601 | 0 | 259,601 | Actual 2013 | 371,707 | 131,582 | 240,125 | 0 | 240,125 | |||||||||||||||||||||||
109 | Belleville Crossing - Building I | TTM 05/31/14 | 239,775 | 87,874 | 151,901 | 0 | 151,901 | Actual 2013 | 231,466 | 86,638 | 144,828 | 0 | 144,828 | |||||||||||||||||||||||
110 | Sandpiper Self Storage | TTM 4/30/2014 | 383,878 | 163,681 | 220,197 | 0 | 220,197 | Actual 2013 | 373,092 | 163,783 | 209,309 | 0 | 209,309 | |||||||||||||||||||||||
111 | Marion Plaza | Actual 2013 | 338,984 | 99,221 | 239,763 | 0 | 239,763 | Actual 2012 | 333,980 | 99,647 | 234,333 | 0 | 234,333 | |||||||||||||||||||||||
112 | Safari MHP | TTM 5/31/2014 | 475,528 | 248,326 | 227,202 | 0 | 227,202 | Actual 2013 | 459,624 | 239,790 | 219,834 | 0 | 219,834 | |||||||||||||||||||||||
113 | Westwood Manor MHP | TTM 5/31/2014 | 331,414 | 102,306 | 229,108 | 0 | 229,108 | Actual 2013 | 309,300 | 99,928 | 209,372 | 0 | 209,372 | |||||||||||||||||||||||
114 | The Mill MHC | TTM 6/30/2014 | 497,719 | 282,434 | 215,285 | 0 | 215,285 | Actual 2013 | 476,271 | 270,237 | 206,034 | 6,500 | 199,534 | |||||||||||||||||||||||
115 | Best Western Plus | 50 | TTM 6/30/2014 | 1,040,236 | 693,346 | 346,890 | 41,610 | 305,280 | 99 | 56 | Actual 2013 | 751,694 | 565,594 | 186,100 | 30,068 | 156,032 | 86 | 40 | ||||||||||||||||||
116 | Highlands Mobile Village | TTM 6/30/2014 | 228,978 | 77,645 | 151,333 | 0 | 151,333 | Actual 2013 | 214,668 | 84,641 | 130,027 | 0 | 130,027 | |||||||||||||||||||||||
117 | Sted Tenant Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
118 | Osceola MHC | TTM 6/30/2014 | 313,413 | 167,784 | 145,629 | 0 | 145,629 | Actual 2013 | 305,647 | 165,876 | 139,771 | 0 | 139,771 | |||||||||||||||||||||||
119 | Lakeview Mobile Court | TTM 5/31/2014 | 257,516 | 112,343 | 145,172 | 0 | 145,172 | TTM 9/30/2013 | 250,971 | 110,437 | 140,534 | 0 | 140,534 | |||||||||||||||||||||||
120 | Mountain View MHC | TTM 6/30/2014 | 260,573 | 97,875 | 162,698 | 0 | 162,698 | Actual 2013 | 261,126 | 90,469 | 170,657 | 0 | 170,657 | |||||||||||||||||||||||
121 | Drake Lane Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
122 | Michelle Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
123 | 3215 Owners, Ltd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
124 | 250 West 16th Street Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
125 | Great Space Self Storage | TTM 5/31/2014 | 306,668 | 170,233 | 136,435 | 0 | 136,435 | Actual 2013 | 263,206 | 156,366 | 106,840 | 0 | 106,840 | |||||||||||||||||||||||
126 | 406 West 46th Street Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
127 | 741 West End Avenue Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
128 | 250 Equities Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||||
129 | 338 West 19th Street Incorporated | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-12
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Third Most Recent Period(13) | Third Most Recent Revenues ($)(13) | Third Most Recent Expenses ($)(13) | Third Most Recent NOI ($)(13) | Third Most Recent Capital Expenditures(13) | Third Most Recent NCF ($)(13) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(14)(15) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | ||||||||||||||
1 | Bank of America Plaza | Actual 2012 | 52,527,192 | 22,919,691 | 29,607,501 | 0 | 29,607,501 | N | Capital Group | 323,554 | 22.6% | 2/28/2018 | ||||||||||||||||
2 | Columbus Square Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | N | Whole Foods | 62,454 | 12.6% | 8/31/2029 | ||||||||||||||||
3 | Stamford Plaza Portfolio | Actual 2012 | 34,338,385 | 17,668,861 | 16,669,524 | 0 | 16,669,524 | N | Various | Various | Various | Various | ||||||||||||||||
3.01 | Two Stamford Plaza | Actual 2012 | 9,509,931 | 4,684,702 | 4,825,229 | 0 | 4,825,229 | N | SSI (US) Inc dba Spencer Stuar | 22,987 | 8.9% | 8/31/2020 | ||||||||||||||||
3.02 | Four Stamford Plaza | Actual 2012 | 10,215,175 | 4,485,572 | 5,729,603 | 0 | 5,729,603 | N | Icon International, Inc. | 76,555 | 29.2% | 1/31/2018 | ||||||||||||||||
3.03 | One Stamford Plaza | Actual 2012 | 7,612,479 | 3,912,498 | 3,699,981 | 0 | 3,699,981 | N | Towers Watson Pennsylvania | 68,234 | 31.6% | 10/31/2016 | ||||||||||||||||
3.04 | Three Stamford Plaza | Actual 2012 | 7,000,800 | 4,586,089 | 2,414,711 | 0 | 2,414,711 | N | W.R. Berkley Corp | 92,124 | 37.4% | 2/28/2021 | ||||||||||||||||
4 | Hampton Inn & Suites - Brickell | Actual 2012 | 9,453,520 | 5,659,524 | 3,793,996 | 0 | 3,793,996 | 162 | 108 | N | ||||||||||||||||||
5 | Offices at Broadway Station | Actual 2012 | 7,074,134 | 3,229,116 | 3,845,018 | 0 | 3,845,018 | N | Host My Site - LNH, Inc. | 45,736 | 14.4% | 11/30/2019 | ||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | NAV | NAV | NAV | NAV | NAV | NAV | N | CSM Bakery Products NA., Inc. | 684,768 | 100.0% | 6/1/2029 | ||||||||||||||||
6.01 | 1912 Montreal Road | NAV | NAV | NAV | NAV | NAV | NAV | N | CSM Bakery Products NA., Inc. | 247,678 | 100.0% | 6/1/2029 | ||||||||||||||||
6.02 | 3301 Montreal Industrial Way | NAV | NAV | NAV | NAV | NAV | NAV | N | CSM Bakery Products NA., Inc. | 169,844 | 100.0% | 6/1/2029 | ||||||||||||||||
6.03 | 1400 W 2700 N | NAV | NAV | NAV | NAV | NAV | NAV | N | CSM Bakery Products NA., Inc. | 137,735 | 100.0% | 6/1/2029 | ||||||||||||||||
6.04 | 3765 Walden Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | CSM Bakery Products NA., Inc. | 129,511 | 100.0% | 6/1/2029 | ||||||||||||||||
7 | U-Haul Portfolio | Actual 2012 | 5,951,851 | 1,984,343 | 3,967,508 | 0 | 3,967,508 | N | ||||||||||||||||||||
7.01 | U-Haul - Yonkers | Actual 2012 | 1,181,114 | 223,870 | 957,244 | 0 | 957,244 | N | ||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | Actual 2012 | 425,432 | 150,873 | 274,559 | 0 | 274,559 | N | ||||||||||||||||||||
7.03 | U-Haul - Coraopolis | Actual 2012 | 322,224 | 96,937 | 225,287 | 0 | 225,287 | N | ||||||||||||||||||||
7.04 | U-Haul - El Paso | Actual 2012 | 507,286 | 158,331 | 348,955 | 0 | 348,955 | N | ||||||||||||||||||||
7.05 | U-Haul - Washington | Actual 2012 | 247,006 | 85,840 | 161,166 | 0 | 161,166 | N | ||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | Actual 2012 | 305,828 | 124,556 | 181,272 | 0 | 181,272 | N | ||||||||||||||||||||
7.07 | U-Haul - Houston North | Actual 2012 | 271,968 | 95,158 | 176,810 | 0 | 176,810 | N | ||||||||||||||||||||
7.08 | U-Haul - Lebanon | Actual 2012 | 257,095 | 83,180 | 173,915 | 0 | 173,915 | N | ||||||||||||||||||||
7.09 | U-Haul - Fontana | Actual 2012 | 296,734 | 94,256 | 202,478 | 0 | 202,478 | N | ||||||||||||||||||||
7.10 | U-Haul - Olympia | Actual 2012 | 247,174 | 82,969 | 164,205 | 0 | 164,205 | N | ||||||||||||||||||||
7.11 | U-Haul - Detroit | Actual 2012 | 239,821 | 87,331 | 152,490 | 0 | 152,490 | N | ||||||||||||||||||||
7.12 | U-Haul - Westfield | Actual 2012 | 224,530 | 80,788 | 143,742 | 0 | 143,742 | N | ||||||||||||||||||||
7.13 | U-Haul - Livermore | Actual 2012 | 186,659 | 64,889 | 121,770 | 0 | 121,770 | N | ||||||||||||||||||||
7.14 | U-Haul - Cincinnati | Actual 2012 | 235,700 | 82,114 | 153,586 | 0 | 153,586 | N | ||||||||||||||||||||
7.15 | U-Haul - Memphis | Actual 2012 | 191,743 | 75,812 | 115,931 | 0 | 115,931 | N | ||||||||||||||||||||
7.16 | U-Haul - Birmingham | Actual 2012 | 150,787 | 59,319 | 91,468 | 0 | 91,468 | N | ||||||||||||||||||||
7.17 | U-Haul - Macon | Actual 2012 | 136,533 | 64,506 | 72,027 | 0 | 72,027 | N | ||||||||||||||||||||
7.18 | U-Haul - Grand Island | Actual 2012 | 114,918 | 67,219 | 47,699 | 0 | 47,699 | N | ||||||||||||||||||||
7.19 | U-Haul - Wichita | Actual 2012 | 146,697 | 69,296 | 77,401 | 0 | 77,401 | N | ||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | Actual 2012 | 100,281 | 54,104 | 46,177 | 0 | 46,177 | N | ||||||||||||||||||||
7.21 | U-Haul - Longview | Actual 2012 | 162,321 | 82,995 | 79,326 | 0 | 79,326 | N | ||||||||||||||||||||
8 | Hermosa Pavilion | Actual 2012 | 2,822,991 | 867,017 | 1,955,974 | 0 | 1,955,974 | N | 24 Hour Fitness | 50,765 | 42.2% | 7/31/2020 | ||||||||||||||||
9 | Texas Portfolio | Actual 2012 | 5,109,966 | 2,190,027 | 2,919,939 | 0 | 2,919,939 | N | ||||||||||||||||||||
9.01 | Rincon Apartments | Actual 2012 | 2,385,965 | 953,751 | 1,432,214 | 0 | 1,432,214 | N | ||||||||||||||||||||
9.02 | Las Palmas Apartments | Actual 2012 | 1,399,460 | 643,706 | 755,755 | 0 | 755,755 | N | ||||||||||||||||||||
9.03 | Reata Apartments | Actual 2012 | 1,324,540 | 592,570 | 731,970 | 0 | 731,970 | N | ||||||||||||||||||||
10 | Hilton Lexington Downtown | Actual 2012 | 14,832,962 | 11,814,716 | 3,018,246 | 0 | 3,018,246 | 118 | 77 | N | ||||||||||||||||||
11 | States Addition Apartments | Actual 2012 | 3,146,255 | 690,223 | 2,456,032 | 0 | 2,456,032 | Y | ||||||||||||||||||||
12 | North Valley Plaza | Actual 2012 | 2,710,960 | 924,370 | 1,786,590 | 0 | 1,786,590 | N | Cinemark | 50,494 | 20.9% | 9/30/2019 | ||||||||||||||||
13 | Courtyard by Marriott - Aventura | Actual 2012 | 6,647,137 | 4,667,482 | 1,979,655 | 0 | 1,979,655 | 136 | 98 | N | ||||||||||||||||||
14 | Preferred Freezer Houston | NAV | NAV | NAV | NAV | NAV | NAV | N | Preferred Freezer | 226,596 | 100.0% | 8/1/2034 | ||||||||||||||||
15 | 400 Atlantic Avenue | Actual 2011 | 3,733,999 | 1,646,971 | 2,087,028 | 0 | 2,087,028 | N | Goulston & Storrs, P.C. | 99,749 | 100.0% | 5/31/2024 | ||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | NAV | NAV | NAV | NAV | NAV | NAV | N | BakeMark USA LLC | 527,171 | 100.0% | 9/1/2034 | ||||||||||||||||
16.01 | 7351 Crider Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | BakeMark USA LLC | 241,294 | 100.0% | 9/1/2034 | ||||||||||||||||
16.02 | 32621 Central Avenue | NAV | NAV | NAV | NAV | NAV | NAV | N | BakeMark USA LLC | 85,907 | 100.0% | 9/1/2034 | ||||||||||||||||
16.03 | 2570 Kiel Way | NAV | NAV | NAV | NAV | NAV | NAV | N | BakeMark USA LLC | 56,984 | 100.0% | 9/1/2034 | ||||||||||||||||
16.04 | 11350 Sunrise Park Drive | NAV | NAV | NAV | NAV | NAV | NAV | N | BakeMark USA LLC | 44,444 | 100.0% | 9/1/2034 | ||||||||||||||||
16.05 | 8235 McHard Road | NAV | NAV | NAV | NAV | NAV | NAV | N | BakeMark USA LLC | 29,428 | 100.0% | 9/1/2034 | ||||||||||||||||
16.06 | 5455 Louie Lane | NAV | NAV | NAV | NAV | NAV | NAV | N | BakeMark USA LLC | 40,030 | 100.0% | 9/1/2034 | ||||||||||||||||
16.07 | 805 West 2500 South | NAV | NAV | NAV | NAV | NAV | NAV | N | BakeMark USA LLC | 29,084 | 100.0% | 9/1/2034 | ||||||||||||||||
17 | Parliament Bend and Park West Apartments | Actual 2012 | 3,600,050 | 1,960,309 | 1,639,741 | 0 | 1,639,741 | N | ||||||||||||||||||||
17.01 | Park West Apartments | Actual 2012 | 2,099,732 | 1,111,058 | 988,674 | 0 | 988,674 | N | ||||||||||||||||||||
17.02 | Parliament Bend Apartments | Actual 2012 | 1,500,318 | 849,251 | 651,067 | 0 | 651,067 | N | ||||||||||||||||||||
18 | 55 Miracle Mile | Actual 2012 | 2,008,662 | 841,683 | 1,166,978 | 0 | 1,166,978 | N | HSBC Bank | 7,383 | 11.3% | 6/30/2016 | ||||||||||||||||
19 | Lincoln Plaza | NAV | NAV | NAV | NAV | NAV | NAV | N | Oklahoma Health Care Authority | 154,085 | 100.0% | 2/28/2024 | ||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
21 | Bentley Commons at Keene | Actual 2012 | 4,871,252 | 3,552,105 | 1,319,147 | 0 | 1,319,147 | N | ||||||||||||||||||||
22 | Alpha Health Center | NAV | NAV | NAV | NAV | NAV | NAV | N | AMNA Medical Center | 30,800 | 33.7% | 12/31/2026 | ||||||||||||||||
23 | Sansone Regal Plaza | NAV | NAV | NAV | NAV | NAV | NAV | N | Regal Cinemas (Leased Fee) | 65,487 | 46.5% | 6/30/2024 | ||||||||||||||||
24 | The Dorel Apartments | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||||
25 | Carson Plaza | Actual 2012 | 1,547,474 | 353,870 | 1,193,604 | 77,724 | 1,115,880 | N | 99 Cent Only Stores | 21,000 | 26.0% | 1/31/2025 | ||||||||||||||||
26 | Hilton Garden Inn - Middleton | Actual 2012 | 4,696,011 | 3,096,173 | 1,599,838 | 0 | 1,599,838 | 117 | 83 | N | ||||||||||||||||||
27 | Normandale Village | Actual 2012 | 1,934,733 | 867,464 | 1,067,269 | 0 | 1,067,269 | N | Lund’s, Inc. | 38,335 | 27.3% | 10/31/2024 | ||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | Actual 2012 | 3,812,724 | 2,453,772 | 1,358,952 | 0 | 1,358,952 | 103 | 80 | N | ||||||||||||||||||
29 | Newport Beach Mini U Storage I | Actual 2012 | 1,938,409 | 484,125 | 1,454,284 | 0 | 1,454,284 | N | ||||||||||||||||||||
30 | Plymouth Hills | Actual 2012 | 3,309,166 | 1,162,818 | 2,146,348 | 0 | 2,146,348 | N | ||||||||||||||||||||
31 | Mill Creek Run Apartments | Actual 2012 | 2,039,143 | 826,855 | 1,212,288 | 0 | 1,212,288 | N | ||||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | Actual 2012 | 2,996,891 | 1,842,631 | 1,154,260 | 0 | 1,154,260 | 112 | 81 | N | ||||||||||||||||||
33 | Cherry Grove Apartments | Actual 2012 | 1,189,475 | 717,806 | 471,669 | 0 | 471,669 | N | ||||||||||||||||||||
34 | Oak Hill Portfolio | Actual 2012 | 1,178,208 | 329,673 | 848,535 | 0 | 848,535 | N | Various | Various | Various | Various | ||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | Actual 2012 | 974,855 | 247,234 | 727,621 | 0 | 727,621 | N | Department of Veteran Affairs | 10,000 | 20.0% | 8/19/2014 | ||||||||||||||||
34.02 | Blairsville VA Clinic | Actual 2012 | 203,353 | 82,439 | 120,914 | 0 | 120,914 | N | Blairsville V.A. Clinic | 9,216 | 92.2% | 8/16/2015 | ||||||||||||||||
34.03 | Peachtree City Building | NAV | NAV | NAV | NAV | NAV | NAV | N | Outpatient Imaging | 5,860 | 100.0% | 12/31/2016 | ||||||||||||||||
35 | Newport Beach Mini U Storage II | Actual 2012 | 1,621,325 | 436,265 | 1,185,060 | 0 | 1,185,060 | N | ||||||||||||||||||||
36 | Stuart North Shopping Center | Actual 2012 | 1,174,357 | 328,658 | 845,699 | 0 | 845,699 | N | Premier Wellness | 6,115 | 14.3% | 4/30/2024 | ||||||||||||||||
37 | Gander Mountain - Arlington | NAV | NAV | NAV | NAV | NAV | NAV | N | Gander Mountain | 52,000 | 100.0% | 5/19/2029 | ||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | Actual 2012 | 2,420,597 | 1,451,916 | 968,681 | 0 | 968,681 | 121 | 106 | N | ||||||||||||||||||
39 | StorageMart - Crofton | Actual 2012 | 700,250 | 194,209 | 506,042 | 0 | 506,042 | N | ||||||||||||||||||||
40 | All Storage Railhead | Actual 2012 | 1,031,014 | 446,390 | 584,624 | 0 | 584,624 | N | ||||||||||||||||||||
41 | Geracimos Portfolio | Actual 2012 | 982,758 | 109,068 | 873,690 | 0 | 873,690 | N | Various | Various | Various | Various | ||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | Actual 2012 | 435,125 | 46,972 | 388,153 | 0 | 388,153 | N | Library | 5,728 | 19.8% | 3/31/2017 | ||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | Actual 2012 | 329,594 | 43,532 | 286,062 | 0 | 286,062 | N | Bayview Beer Wine Sprits | 4,414 | 18.4% | 10/31/2019 | ||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | Actual 2012 | 134,821 | 10,674 | 124,147 | 0 | 124,147 | N | Go Green Cleaners | 3,400 | 53.0% | 5/31/2019 | ||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | Actual 2012 | 83,218 | 7,890 | 75,328 | 0 | 75,328 | N | Starbucks | 1,626 | 100.0% | 6/30/2019 | ||||||||||||||||
42 | Zang Business Center | NAV | NAV | NAV | NAV | NAV | NAV | N | Einstein and Noah Corp. | 46,485 | 37.9% | 12/31/2022 | ||||||||||||||||
43 | Holiday Inn Express - Lexington | Actual 2012 | 2,514,757 | 1,346,012 | 1,168,745 | 0 | 1,168,745 | 106 | 87 | N | ||||||||||||||||||
44 | Rolling Hills Apartments | Actual 2012 | 2,293,951 | 1,075,409 | 1,218,542 | 0 | 1,218,542 | N | ||||||||||||||||||||
45 | West Knoll Apartments | Actual 2012 | 1,072,385 | 310,956 | 761,429 | 0 | 761,429 | N | ||||||||||||||||||||
46 | CT Self Storage - Fullerton | Actual 2012 | 1,121,424 | 370,169 | 751,255 | 0 | 751,255 | N | ||||||||||||||||||||
47 | Greenbrier Plaza | Actual 2012 | 2,131,593 | 948,971 | 1,182,622 | 0 | 1,182,622 | N | County of Orange / SSA | 61,006 | 59.4% | 3/31/2018 | ||||||||||||||||
48 | 81 Washington Avenue | Actual 2012 | 615,475 | 148,657 | 466,818 | 0 | 466,818 | N | Gluttony Box Co., LLC | 10,303 | 72.5% | 11/30/2018 | ||||||||||||||||
49 | Hampton Inn - Greenville | Actual 2012 | 2,964,796 | 2,066,517 | 898,279 | 0 | 898,279 | 101 | 69 | N | ||||||||||||||||||
50 | Orillia Station | Actual 2012 | 935,037 | 316,247 | 618,790 | 0 | 618,790 | N | Staples | 23,800 | 50.6% | 12/31/2017 |
A-1-13
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Third Most Recent Period(13) | Third Most Recent Revenues ($)(13) | Third Most Recent Expenses ($)(13) | Third Most Recent NOI ($)(13) | Third Most Recent Capital Expenditures(13) | Third Most Recent NCF ($)(13) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(14)(15) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | ||||||||||||||
51 | Andover & Andover West | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||||
52 | Holiday Inn Express Memphis | Actual 2012 | 1,921,776 | 1,013,797 | 907,979 | 0 | 907,979 | 100 | 71 | N | ||||||||||||||||||
53 | Holiday Inn Express - Georgetown | Actual 2012 | 1,776,124 | 1,342,465 | 433,659 | 0 | 433,659 | 84 | 54 | N | ||||||||||||||||||
54 | Powell Crossing | Actual 2012 | 1,044,669 | 496,208 | 548,461 | 0 | 548,461 | N | Pet Supplies Plus | 9,000 | 18.5% | 7/31/2019 | ||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | Actual 2012 | 1,805,354 | 828,704 | 976,650 | 0 | 976,650 | 88 | 53 | N | ||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | Actual 2012 | 2,126,170 | 1,179,229 | 946,941 | 0 | 946,941 | 117 | 88 | N | ||||||||||||||||||
57 | Shoppes at Barnes Crossing | Actual 2011 | 107,770 | 46,960 | 60,810 | 0 | 60,810 | N | Bed, Bath & Beyond | 23,000 | 30.7% | 1/31/2020 | ||||||||||||||||
58 | WalMart Orangeburg | Actual 2012 | 635,972 | 0 | 635,972 | 0 | 635,972 | N | Wal-Mart | 196,674 | 100.0% | 7/19/2019 | ||||||||||||||||
59 | Parkside Development Company, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
60 | 155 Passaic Avenue | Actual 2012 | 1,323,150 | 848,264 | 474,886 | 0 | 474,886 | N | SAIC | 25,007 | 28.4% | 12/31/2019 | ||||||||||||||||
61 | CT Self Storage - Escondido | Actual 2012 | 1,000,673 | 388,571 | 612,102 | 0 | 612,102 | N | ||||||||||||||||||||
62 | Rite Aid Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||||
62.01 | Rite Aid Buffalo | NAV | NAV | NAV | NAV | NAV | NAV | N | Rite Aid | 10,600 | 100.0% | 1/31/2029 | ||||||||||||||||
62.02 | Rite Aid Bluefield | NAV | NAV | NAV | NAV | NAV | NAV | N | Rite Aid | 11,060 | 100.0% | 2/28/2029 | ||||||||||||||||
62.03 | Rite Aid Hinton | NAV | NAV | NAV | NAV | NAV | NAV | N | Rite Aid | 11,180 | 100.0% | 2/28/2029 | ||||||||||||||||
62.04 | Rite Aid Branchland | NAV | NAV | NAV | NAV | NAV | NAV | N | Rite Aid | 11,180 | 100.0% | 2/28/2029 | ||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | Actual 2012 | 2,858,038 | 2,046,370 | 811,668 | 0 | 811,668 | 83 | 59 | N | ||||||||||||||||||
64 | Korakia Pensione | Actual 2012 | 1,496,109 | 928,598 | 567,511 | 0 | 567,511 | 238 | 130 | N | ||||||||||||||||||
65 | Strand Building | Actual 2012 | 773,172 | 199,513 | 573,659 | 0 | 573,659 | N | Market On Forbes IGA | 4,000 | 10.6% | 8/30/2026 | ||||||||||||||||
66 | Kingston Point | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | Actual 2012 | 2,262,936 | 1,359,449 | 903,487 | 0 | 903,487 | 50 | 26 | N | ||||||||||||||||||
68 | North Bechtle Square II | Actual 2012 | 626,370 | 185,958 | 440,412 | 0 | 440,412 | N | The Bull of Springfield I (dba El Toro Restaurant) | 5,916 | 16.0% | 6/30/2019 | ||||||||||||||||
69 | Merri-Five Plaza | Actual 2012 | 703,313 | 240,492 | 462,821 | 0 | 462,821 | N | Dollar Tree Stores | 15,074 | 19.0% | 4/30/2025 | ||||||||||||||||
70 | Fishers Town Center | Actual 2012 | 594,335 | 180,505 | 413,830 | 0 | 413,830 | N | McAlister’s Deli | 4,200 | 17.2% | 2/29/2024 | ||||||||||||||||
71 | Avon Self-Storage | Actual 2012 | 749,439 | 358,672 | 390,767 | 0 | 390,767 | N | ||||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||
73 | Fifth Avenue Loft Corporation | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
74 | Shops at Lily Cache Creek | Actual 2012 | 584,279 | 190,669 | 393,610 | 0 | 393,610 | N | Five Guys | 2,360 | 13.1% | 9/30/2020 | ||||||||||||||||
75 | Red Roof Inn San Diego | Actual 2012 | 1,359,390 | 792,595 | 566,795 | 0 | 566,795 | 79 | 54 | N | ||||||||||||||||||
76 | La Quinta Garden Apartments | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||||
77 | 72nd Street East Corporation | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
79 | 1182-1214 Farmington Avenue | Actual 2012 | 645,889 | 154,159 | 491,729 | 0 | 491,729 | N | Advance Auto | 7,000 | 25.7% | 12/31/2018 | ||||||||||||||||
80 | Market at Summer Oaks | Actual 2012 | 684,915 | 226,621 | 458,293 | 0 | 458,293 | N | EC Barton & Co. | 23,226 | 26.8% | 6/17/2019 | ||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
82 | Franklin Commons | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar Tree Store | 9,000 | 28.1% | 1/31/2018 | ||||||||||||||||
83 | Durham Apartments | Actual 2012 | 1,481,196 | 719,387 | 761,808 | 0 | 761,808 | N | ||||||||||||||||||||
84 | San Luis Shopping Center | NAV | NAV | NAV | NAV | NAV | NAV | N | Goodwill Store | 14,400 | 35.8% | 9/30/2023 | ||||||||||||||||
85 | Monte Vista Mini Storage | Actual 2012 | 599,748 | 140,705 | 459,043 | 0 | 459,043 | N | ||||||||||||||||||||
86 | Colonial Place Apartments | Actual 2012 | 722,390 | 424,055 | 298,335 | 0 | 298,335 | N | ||||||||||||||||||||
87 | The Terraces at Willow Springs | Actual 2012 | 400,899 | 145,374 | 255,525 | 0 | 255,525 | N | Footnotes Dance Studio | 7,600 | 15.2% | 9/30/2023 | ||||||||||||||||
88 | Evelyn Court Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
91 | Woodstock Crossing | Actual 2012 | 748,304 | 221,610 | 526,694 | 0 | 526,694 | N | Kroger | 54,322 | 82.2% | 2/28/2019 | ||||||||||||||||
92 | Continental Self Storage | Actual 2012 | 436,097 | 119,934 | 316,162 | 28,257 | 287,905 | N | ||||||||||||||||||||
93 | SaraVilla Apartments | Actual 2012 | 940,865 | 557,091 | 383,774 | 0 | 383,774 | N | ||||||||||||||||||||
94 | Greenport Plaza | Actual 2012 | 657,457 | 233,983 | 423,474 | 0 | 423,474 | N | Big Lots | 28,050 | 23.6% | 1/31/2016 | ||||||||||||||||
95 | Reserve at Cinco Ranch | Actual 2012 | 521,000 | 171,258 | 349,742 | 0 | 349,742 | N | Sola Salon | 4,820 | 22.7% | 1/31/2025 | ||||||||||||||||
96 | Bayview Marketplace | Actual 2012 | 514,359 | 163,713 | 350,646 | 475 | 350,171 | N | Anytime Fitness | 3,964 | 18.9% | 12/31/2018 | ||||||||||||||||
97 | North Salem Self Storage | Actual 2012 | 286,183 | 89,874 | 196,309 | 0 | 196,309 | N | ||||||||||||||||||||
98 | Walgreens - Lima | Actual 2011 | 355,000 | 0 | 355,000 | 0 | 355,000 | N | Walgreens | 14,490 | 100.0% | 4/30/2078 | ||||||||||||||||
99 | Rite Aid Middletown | NAV | NAV | NAV | NAV | NAV | NAV | N | Rite Aid | 10,966 | 100.0% | 12/14/2024 | ||||||||||||||||
100 | Shackleford MHP | Actual 2012 | 456,022 | 200,541 | 255,480 | 0 | 255,480 | N | ||||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
102 | Novawest Center | Actual 2012 | 743,701 | 353,357 | 390,344 | 0 | 390,344 | N | High Voltage Maintenance | 7,160 | 6.2% | 10/29/2019 | ||||||||||||||||
103 | Polo Green Apartments | Actual 2012 | 631,854 | 369,961 | 261,893 | 0 | 261,893 | N | ||||||||||||||||||||
104 | Big Oak Self Storage | Actual 2012 | 556,774 | 234,990 | 321,783 | 0 | 321,783 | N | ||||||||||||||||||||
105 | TimberHills Apartments | Actual 2012 | 374,649 | 157,049 | 217,600 | 0 | 217,600 | N | ||||||||||||||||||||
106 | S&S Plaza | Actual 2012 | 302,918 | 90,787 | 212,131 | 0 | 212,131 | N | Cici’s Pizza | 3,928 | 24.2% | 8/31/2023 | ||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | Actual 2012 | 580,463 | 229,659 | 350,804 | 0 | 350,804 | N | Brown, Koro & Romag, LLP | 5,110 | 22.4% | 7/31/2017 | ||||||||||||||||
108 | EZ Self-Storage | Actual 2012 | 360,577 | 128,871 | 231,706 | 0 | 231,706 | N | ||||||||||||||||||||
109 | Belleville Crossing - Building I | Actual 2012 | 218,594 | 82,252 | 136,343 | 0 | 136,343 | N | AT&T Mobility | 3,150 | 35.1% | 12/31/2018 | ||||||||||||||||
110 | Sandpiper Self Storage | Actual 2012 | 347,907 | 156,285 | 191,622 | 0 | 191,622 | N | ||||||||||||||||||||
111 | Marion Plaza | Actual 2011 | 349,941 | 116,714 | 233,227 | 0 | 233,227 | N | Dollar Tree Stores, Inc. | 8,240 | 34.4% | 1/31/2019 | ||||||||||||||||
112 | Safari MHP | Actual 2012 | 444,560 | 227,104 | 217,456 | 0 | 217,456 | N | ||||||||||||||||||||
113 | Westwood Manor MHP | Actual 2012 | 338,615 | 95,898 | 242,717 | 0 | 242,717 | N | ||||||||||||||||||||
114 | The Mill MHC | Actual 2012 | 508,549 | 285,564 | 222,985 | 0 | 222,985 | N | ||||||||||||||||||||
115 | Best Western Plus | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||||
116 | Highlands Mobile Village | Actual 2012 | 201,551 | 83,594 | 117,957 | 0 | 117,957 | N | ||||||||||||||||||||
117 | Sted Tenant Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | �� | ||||||||||||||||||||
118 | Osceola MHC | Actual 2012 | 308,762 | 153,971 | 154,791 | 0 | 154,791 | N | ||||||||||||||||||||
119 | Lakeview Mobile Court | TTM 9/30/2012 | 249,075 | 111,418 | 137,656 | 0 | 137,656 | N | ||||||||||||||||||||
120 | Mountain View MHC | Actual 2012 | 252,339 | 84,349 | 167,989 | 0 | 167,989 | N | ||||||||||||||||||||
121 | Drake Lane Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
122 | Michelle Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
123 | 3215 Owners, Ltd. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
124 | 250 West 16th Street Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
125 | Great Space Self Storage | NAV | NAV | NAV | NAV | NAV | NAV | N | ||||||||||||||||||||
126 | 406 West 46th Street Corp. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
127 | 741 West End Avenue Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
128 | 250 Equities Corp. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||||||||
129 | 338 West 19th Street Incorporated | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-14
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 2nd Largest Tenant Name(14)(15) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(14)(15) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(14)(15)(16) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | |||||||||||||
1 | Bank of America Plaza | Shepard Mullin | 185,927 | 13.0% | 12/31/2024 | Bank of America | 163,512 | 11.4% | 6/30/2022 | Kirkland & Ellis | 101,756 | 7.1% | 12/31/2019 | |||||||||||||
2 | Columbus Square Portfolio | Mandell Nursery | 55,022 | 11.1% | 6/30/2030 | TJ Maxx | 40,550 | 8.2% | 10/31/2019 | Michael’s | 34,424 | 7.0% | 3/31/2020 | |||||||||||||
3 | Stamford Plaza Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||||
3.01 | Two Stamford Plaza | Wiggin and Dana LLP | 22,987 | 8.9% | 1/31/2022 | Boardroom Inc. | 22,360 | 8.7% | 2/29/2020 | Hexcel Corporation | 22,023 | 8.5% | 2/28/2022 | |||||||||||||
3.02 | Four Stamford Plaza | Noble Americas Corp | 48,058 | 18.3% | 3/15/2021 | Digitas, Inc. | 24,029 | 9.2% | 6/16/2024 | Cushman & Wakefield | 15,238 | 5.8% | 5/31/2017 | |||||||||||||
3.03 | One Stamford Plaza | Tronox | 27,145 | 12.6% | 3/31/2023 | Regus Equity Business Centers | 19,020 | 8.8% | 10/31/2015 | Dickstein Shapiro LLP | 14,891 | 6.9% | 5/31/2022 | |||||||||||||
3.04 | Three Stamford Plaza | Merrill Lynch, Pierce,Fenner | 55,833 | 22.7% | 2/28/2018 | Glencore, Ltd. | 45,537 | 18.5% | 2/28/2022 | Five Mile Capital Partners LLC | 15,381 | 6.2% | 7/31/2016 | |||||||||||||
4 | Hampton Inn & Suites - Brickell | |||||||||||||||||||||||||
5 | Offices at Broadway Station | Integra Telecom Holdings, Inc. | 44,192 | 13.9% | 4/30/2017 | National Multiple Sclerosis | 40,957 | 12.9% | 1/31/2023 | Hospital Shared Services, Inc. | 36,157 | 11.4% | 4/30/2018 | |||||||||||||
6 | CSM Bakery Supplies Portfolio I | |||||||||||||||||||||||||
6.01 | 1912 Montreal Road | |||||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | |||||||||||||||||||||||||
6.03 | 1400 W 2700 N | |||||||||||||||||||||||||
6.04 | 3765 Walden Avenue | |||||||||||||||||||||||||
7 | U-Haul Portfolio | |||||||||||||||||||||||||
7.01 | U-Haul - Yonkers | |||||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | |||||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | |||||||||||||||||||||||||
7.04 | U-Haul - El Paso | |||||||||||||||||||||||||
7.05 | U-Haul - Washington | |||||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | |||||||||||||||||||||||||
7.07 | U-Haul - Houston North | |||||||||||||||||||||||||
7.08 | U-Haul - Lebanon | |||||||||||||||||||||||||
7.09 | U-Haul - Fontana | |||||||||||||||||||||||||
7.10 | U-Haul - Olympia | |||||||||||||||||||||||||
7.11 | U-Haul - Detroit | |||||||||||||||||||||||||
7.12 | U-Haul - Westfield | |||||||||||||||||||||||||
7.13 | U-Haul - Livermore | |||||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | |||||||||||||||||||||||||
7.15 | U-Haul - Memphis | |||||||||||||||||||||||||
7.16 | U-Haul - Birmingham | |||||||||||||||||||||||||
7.17 | U-Haul - Macon | |||||||||||||||||||||||||
7.18 | U-Haul - Grand Island | |||||||||||||||||||||||||
7.19 | U-Haul - Wichita | |||||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | |||||||||||||||||||||||||
7.21 | U-Haul - Longview | |||||||||||||||||||||||||
8 | Hermosa Pavilion | Salon Republic | 16,179 | 13.5% | 9/30/2029 | Fusion Learning, Inc. | 6,486 | 5.4% | 2/28/2017 | Keller Williams Beach Cities | 4,800 | 4.0% | 2/29/2016 | |||||||||||||
9 | Texas Portfolio | |||||||||||||||||||||||||
9.01 | Rincon Apartments | |||||||||||||||||||||||||
9.02 | Las Palmas Apartments | |||||||||||||||||||||||||
9.03 | Reata Apartments | |||||||||||||||||||||||||
10 | Hilton Lexington Downtown | |||||||||||||||||||||||||
11 | States Addition Apartments | |||||||||||||||||||||||||
12 | North Valley Plaza | Sportsman’s Warehouse | 40,622 | 16.8% | 5/31/2024 | Goodwill Industries | 26,432 | 10.9% | 10/21/2023 | 99 Cents Only Store | 18,176 | 7.5% | 9/30/2024 | |||||||||||||
13 | Courtyard by Marriott - Aventura | |||||||||||||||||||||||||
14 | Preferred Freezer Houston | |||||||||||||||||||||||||
15 | 400 Atlantic Avenue | |||||||||||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | |||||||||||||||||||||||||
16.01 | 7351 Crider Avenue | |||||||||||||||||||||||||
16.02 | 32621 Central Avenue | |||||||||||||||||||||||||
16.03 | 2570 Kiel Way | |||||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | |||||||||||||||||||||||||
16.05 | 8235 McHard Road | |||||||||||||||||||||||||
16.06 | 5455 Louie Lane | |||||||||||||||||||||||||
16.07 | 805 West 2500 South | |||||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | |||||||||||||||||||||||||
17.01 | Park West Apartments | |||||||||||||||||||||||||
17.02 | Parliament Bend Apartments | |||||||||||||||||||||||||
18 | 55 Miracle Mile | Cibo Wine Bar | 7,076 | 10.8% | 9/30/2021 | All Inclusive Collection | 6,657 | 10.2% | 6/30/2022 | Tarpon Bend | 6,500 | 10.0% | 12/31/2024 | |||||||||||||
19 | Lincoln Plaza | |||||||||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | |||||||||||||||||||||||||
21 | Bentley Commons at Keene | |||||||||||||||||||||||||
22 | Alpha Health Center | Tri-State MRI & Imaging | 10,000 | 11.0% | 12/31/2023 | Alpha Dental Excellence | 8,000 | 8.8% | 2/28/2015 | Olive Garden | 7,500 | 8.2% | 12/31/2022 | |||||||||||||
23 | Sansone Regal Plaza | Freedom Medical Supply | 6,000 | 4.3% | 10/31/2018 | Havana Grill | 5,857 | 4.2% | 4/30/2015 | Asian Seafood Market | 4,484 | 3.2% | 6/30/2018 | |||||||||||||
24 | The Dorel Apartments | |||||||||||||||||||||||||
25 | Carson Plaza | Crown Drug Store | 8,750 | 10.8% | 12/14/2018 | Dollar Zone | 5,683 | 7.0% | 9/30/2015 | California Credit Union | 4,921 | 6.1% | 8/31/2018 | |||||||||||||
26 | Hilton Garden Inn - Middleton | |||||||||||||||||||||||||
27 | Normandale Village | Frattallones Hardware | 17,926 | 12.8% | 5/31/2021 | Haskell’s, Inc. | 6,237 | 4.4% | 1/31/2017 | Dana’s Apparel | 5,566 | 4.0% | 5/30/2016 | |||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | |||||||||||||||||||||||||
29 | Newport Beach Mini U Storage I | |||||||||||||||||||||||||
30 | Plymouth Hills | |||||||||||||||||||||||||
31 | Mill Creek Run Apartments | |||||||||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | |||||||||||||||||||||||||
33 | Cherry Grove Apartments | |||||||||||||||||||||||||
34 | Oak Hill Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | Outpatient Imaging | 5,246 | 10.5% | 8/31/2016 | Endocrine Consultants | 4,500 | 9.0% | 1/31/2016 | Tomco Construction | 3,500 | 7.0% | 8/31/2018 | |||||||||||||
34.02 | Blairsville VA Clinic | |||||||||||||||||||||||||
34.03 | Peachtree City Building | |||||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | |||||||||||||||||||||||||
36 | Stuart North Shopping Center | Mattress Firm | 4,500 | 10.5% | 8/31/2017 | First Citizens Bank and Trust | 3,800 | 8.9% | 1/31/2027 | First Watch Restaurant | 3,500 | 8.2% | 6/30/2017 | |||||||||||||
37 | Gander Mountain - Arlington | |||||||||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | |||||||||||||||||||||||||
39 | StorageMart - Crofton | |||||||||||||||||||||||||
40 | All Storage Railhead | |||||||||||||||||||||||||
41 | Geracimos Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | |||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | Serenity | 3,500 | 12.1% | 12/31/2014 | Maria’s Restaurant | 3,500 | 12.1% | 12/31/2016 | Annie Mac | 1685 | 5.8% | 5/31/2017 | |||||||||||||
41.02 | Geracimos Portfolio - College Crossing | Cecil College Bookstore | 4,300 | 17.9% | 12/31/2016 | Pizza Hut | 3,326 | 13.9% | 10/31/2015 | Cecil County Credit Union | 2354 | 9.8% | 1/31/2016 | |||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | Manhattan Bagel | 3,015 | 47.0% | 7/4/2017 | |||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | |||||||||||||||||||||||||
42 | Zang Business Center | American Truck Business Services, LLC | 28,963 | 23.6% | 9/30/2020 | UC Synergetic, Inc. | 14,717 | 12.0% | 2/28/2019 | Honeywell International | 11,164 | 9.1% | 3/31/2016 | |||||||||||||
43 | Holiday Inn Express - Lexington | |||||||||||||||||||||||||
44 | Rolling Hills Apartments | |||||||||||||||||||||||||
45 | West Knoll Apartments | |||||||||||||||||||||||||
46 | CT Self Storage - Fullerton | |||||||||||||||||||||||||
47 | Greenbrier Plaza | Hamni Financial Corp. | 10,308 | 10.0% | 1/31/2017 | K.C. Yoo- Waterfront Café | 4,295 | 4.2% | 10/31/2014 | Hopper Engineering Associates | 2,635 | 2.6% | 6/30/2017 | |||||||||||||
48 | 81 Washington Avenue | Villazzo, LLC | 3,908 | 27.5% | 8/31/2024 | |||||||||||||||||||||
49 | Hampton Inn - Greenville | |||||||||||||||||||||||||
50 | Orillia Station | Baja Fresh Mexican | 3,013 | 6.4% | 9/30/2019 | Le’s Deli & Bakery | 2,100 | 4.5% | 5/30/2023 | Danny Tuan Tran & Ho | 1,820 | 3.9% | 10/31/2019 |
A-1-15
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 2nd Largest Tenant Name(14)(15) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(14)(15) | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(14)(15)(16) | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | |||||||||||||
51 | Andover & Andover West | |||||||||||||||||||||||||
52 | Holiday Inn Express Memphis | |||||||||||||||||||||||||
53 | Holiday Inn Express - Georgetown | |||||||||||||||||||||||||
54 | Powell Crossing | Goodwill | 5,000 | 10.3% | 10/31/2015 | Lair’s Hallmark | 5,000 | 10.3% | 2/28/2017 | Average Joe’s Pub & Grill | 4,000 | 8.2% | 3/31/2015 | |||||||||||||
55 | Holiday Inn Express & Suites Dallas East | |||||||||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | |||||||||||||||||||||||||
57 | Shoppes at Barnes Crossing | Dollar Tree | 12,000 | 16.0% | 1/31/2025 | David’s Bridal | 11,000 | 14.7% | 10/31/2020 | Margarita’s Mexican Grill | 5,629 | 7.5% | 4/14/2015 | |||||||||||||
58 | WalMart Orangeburg | |||||||||||||||||||||||||
59 | Parkside Development Company, Inc. | |||||||||||||||||||||||||
60 | 155 Passaic Avenue | Broadway Insurance | 13,127 | 14.9% | 10/31/2021 | Daniella Koren | 7,644 | 8.7% | 11/30/2017 | Weinberg Lieberman | 4,872 | 5.5% | 11/30/2017 | |||||||||||||
61 | CT Self Storage - Escondido | |||||||||||||||||||||||||
62 | Rite Aid Portfolio | |||||||||||||||||||||||||
62.01 | Rite Aid Buffalo | |||||||||||||||||||||||||
62.02 | Rite Aid Bluefield | |||||||||||||||||||||||||
62.03 | Rite Aid Hinton | |||||||||||||||||||||||||
62.04 | Rite Aid Branchland | |||||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | |||||||||||||||||||||||||
64 | Korakia Pensione | |||||||||||||||||||||||||
65 | Strand Building | Golden Palace Buffet | 3,000 | 8.0% | 7/31/2024 | Suntan Seekers | 3,000 | 8.0% | 8/31/2019 | Exchange | 2,755 | 7.3% | 5/31/2018 | |||||||||||||
66 | Kingston Point | |||||||||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | |||||||||||||||||||||||||
68 | North Bechtle Square II | Sake One, Inc. | 4,250 | 11.5% | 10/31/2022 | Vision Service Corporation (dba Eye Mart Optical) | 4,000 | 10.8% | 11/30/2023 | AHMF Inc (dba The Original Mattress Factory) | 3,392 | 9.1% | 12/31/2017 | |||||||||||||
69 | Merri-Five Plaza | AutoZone Development | 8,600 | 10.8% | 12/31/2021 | U-Sew, LLC | 4,837 | 6.1% | 4/30/2016 | Tandy Leather Comp | 4,800 | 6.0% | 9/30/2024 | |||||||||||||
70 | Fishers Town Center | Original Pancake House | 3,900 | 15.9% | 3/31/2019 | Taylor’s Bakery | 3,250 | 13.3% | 11/30/2018 | Scottrade, Inc. | 1,300 | 5.3% | 12/31/2015 | |||||||||||||
71 | Avon Self-Storage | |||||||||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | |||||||||||||||||||||||||
73 | Fifth Avenue Loft Corporation | |||||||||||||||||||||||||
74 | Shops at Lily Cache Creek | Bella’s Dog Grooming | 2,100 | 11.7% | 8/31/2016 | Lily Cache Dental | 1,800 | 10.0% | 3/31/2019 | T-Mobile of Illinois | 1,500 | 8.4% | 5/31/2016 | |||||||||||||
75 | Red Roof Inn San Diego | |||||||||||||||||||||||||
76 | La Quinta Garden Apartments | |||||||||||||||||||||||||
77 | 72nd Street East Corporation | |||||||||||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | |||||||||||||||||||||||||
79 | 1182-1214 Farmington Avenue | Howley Bread Group | 4,500 | 16.5% | 12/31/2018 | Nishiki Japanese Restaurant | 3,800 | 14.0% | 2/28/2019 | Alex Faigel Bristol | 3,020 | 11.1% | 8/31/2020 | |||||||||||||
80 | Market at Summer Oaks | ALDI | 15,889 | 18.3% | 6/15/2015 | Harbor Freight Tools | 15,233 | 17.6% | 2/29/2020 | Advance Auto | 7,500 | 8.7% | 12/31/2018 | |||||||||||||
81 | Greenwood Arms Cooperative Corp. | |||||||||||||||||||||||||
82 | Franklin Commons | Asian King | 4,200 | 13.1% | 9/30/2017 | Cato Corporation | 4,160 | 13.0% | 1/31/2018 | Shoe Show, Inc. | 3,440 | 10.8% | 10/31/2017 | |||||||||||||
83 | Durham Apartments | |||||||||||||||||||||||||
84 | San Luis Shopping Center | Dollar Tree Store | 9,000 | 22.4% | 4/30/2019 | Shoe Department Store | 5,000 | 12.4% | 5/31/2019 | Rue 21 Store | 4,456 | 11.1% | 1/31/2019 | |||||||||||||
85 | Monte Vista Mini Storage | |||||||||||||||||||||||||
86 | Colonial Place Apartments | |||||||||||||||||||||||||
87 | The Terraces at Willow Springs | Northpoint Personal Training | 7,258 | 14.5% | 5/31/2021 | Davinci’s Pizza | 6,000 | 12.0% | 12/31/2023 | Kids Stay N Play North | 4,000 | 8.0% | 9/30/2017 | |||||||||||||
88 | Evelyn Court Apartment Corp. | |||||||||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | |||||||||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | |||||||||||||||||||||||||
91 | Woodstock Crossing | Nail & Tanning Salon | 1,500 | 2.3% | 3/31/2015 | Pizza Hut | 1,200 | 1.8% | 5/31/2015 | Best Quality Cleaners | 1,200 | 1.8% | 9/30/2014 | |||||||||||||
92 | Continental Self Storage | |||||||||||||||||||||||||
93 | SaraVilla Apartments | |||||||||||||||||||||||||
94 | Greenport Plaza | Salvation Army | 18,607 | 15.7% | 10/4/2016 | Aldi | 16,800 | 14.2% | 4/30/2017 | Advance Auto | 10,800 | 9.1% | 3/31/2016 | |||||||||||||
95 | Reserve at Cinco Ranch | Derek McKaskle, D.D.S. | 3,530 | 16.6% | 9/30/2018 | Kids R Kids | 3,515 | 16.6% | 5/31/2018 | Ralph A. Brock II, DDS | 2,100 | 9.9% | 5/31/2018 | |||||||||||||
96 | Bayview Marketplace | Dental Care Alliance | 3,277 | 15.6% | 12/17/2017 | Laundry Shop | 2,754 | 13.1% | 2/28/2017 | AdvancedUrgent Care | 2,720 | 12.9% | 9/30/2016 | |||||||||||||
97 | North Salem Self Storage | |||||||||||||||||||||||||
98 | Walgreens - Lima | |||||||||||||||||||||||||
99 | Rite Aid Middletown | |||||||||||||||||||||||||
100 | Shackleford MHP | |||||||||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | |||||||||||||||||||||||||
102 | Novawest Center | Red Level Networks, LLC | 6,131 | 5.3% | 1/31/2017 | Great Lakes Gourmet Food | 5,120 | 4.4% | 9/30/2015 | Eclipse, Inc. | 5,105 | 4.4% | 8/31/2014 | |||||||||||||
103 | Polo Green Apartments | |||||||||||||||||||||||||
104 | Big Oak Self Storage | |||||||||||||||||||||||||
105 | TimberHills Apartments | |||||||||||||||||||||||||
106 | S&S Plaza | Radio Shack Store | 2,404 | 14.8% | 6/30/2015 | Gamestop | 1,875 | 11.6% | 2/28/2019 | Penn Station East Coast Subs | 1,800 | 11.1% | 2/28/2020 | |||||||||||||
107 | 4400 Coldwater Canyon Avenue | American Citizenship Center, LLC | 3,108 | 13.6% | 8/19/2015 | Roddenberry Entertainment, Inc. | 3,100 | 13.6% | 4/30/2015 | Commercial Programming Systems, Inc. | 1,822 | 8.0% | 12/1/2014 | |||||||||||||
108 | EZ Self-Storage | |||||||||||||||||||||||||
109 | Belleville Crossing - Building I | Qdoba Mexican Grill #2542 | 2,400 | 26.8% | 9/30/2018 | Nail Spa | 2,257 | 25.2% | 3/12/2019 | General Nutrition Corp | 1,162 | 13.0% | 9/30/2015 | |||||||||||||
110 | Sandpiper Self Storage | |||||||||||||||||||||||||
111 | Marion Plaza | The Cato Corporation | 4,160 | 17.4% | 1/31/2019 | Shoe Show, Inc. | 3,760 | 15.7% | 2/28/2016 | Springleaf Financial Services, Inc. | 1,760 | 7.4% | 12/31/2018 | |||||||||||||
112 | Safari MHP | |||||||||||||||||||||||||
113 | Westwood Manor MHP | |||||||||||||||||||||||||
114 | The Mill MHC | |||||||||||||||||||||||||
115 | Best Western Plus | |||||||||||||||||||||||||
116 | Highlands Mobile Village | |||||||||||||||||||||||||
117 | Sted Tenant Owners Corp. | |||||||||||||||||||||||||
118 | Osceola MHC | |||||||||||||||||||||||||
119 | Lakeview Mobile Court | |||||||||||||||||||||||||
120 | Mountain View MHC | |||||||||||||||||||||||||
121 | Drake Lane Owners, Inc. | |||||||||||||||||||||||||
122 | Michelle Tenants Corp. | |||||||||||||||||||||||||
123 | 3215 Owners, Ltd. | |||||||||||||||||||||||||
124 | 250 West 16th Street Owners Corp. | |||||||||||||||||||||||||
125 | Great Space Self Storage | |||||||||||||||||||||||||
126 | 406 West 46th Street Corp. | |||||||||||||||||||||||||
127 | 741 West End Avenue Owners Corp. | |||||||||||||||||||||||||
128 | 250 Equities Corp. | |||||||||||||||||||||||||
129 | 338 West 19th Street Incorporated |
A-1-16
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 5th Largest Tenant Name(14)(15) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | ||||||||||||||||
1 | Bank of America Plaza | Alston & Bird | 81,094 | 5.7% | 12/31/2023 | 7/7/2014 | 7/7/2014 | 7/3/2014 | 13.0% | N | Y | Refinance | 0 | 4,151,842 | 518,981 | |||||||||||||||||
2 | Columbus Square Portfolio | HomeGoods | 27,019 | 5.5% | 5/31/2021 | 7/15/2014 | 7/15/2014 | N | Y | Refinance | 0 | 249,368 | 77,575 | |||||||||||||||||||
3 | Stamford Plaza Portfolio | Various | Various | Various | Various | 7/8/2014 | 7/8/2014 | N | Y | Refinance | 945,000 | 963,416 | 481,708 | |||||||||||||||||||
3.01 | Two Stamford Plaza | Ace American Insurance Co | 18,465 | 7.2% | 8/31/2018 | 7/8/2014 | 7/8/2014 | N | Y | |||||||||||||||||||||||
3.02 | Four Stamford Plaza | Drum Capital Management LLC | 9,900 | 3.8% | 7/31/2018 | 7/8/2014 | 7/8/2014 | N | Y | |||||||||||||||||||||||
3.03 | One Stamford Plaza | Intrepid Aviation Management | 12,757 | 5.9% | 10/31/2017 | 7/8/2014 | 7/8/2014 | N | Y | |||||||||||||||||||||||
3.04 | Three Stamford Plaza | Sustainable Growth Advisers | 8,780 | 3.6% | 5/31/2019 | 7/8/2014 | 7/8/2014 | N | Y | |||||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | 5/19/2014 | 5/16/2014 | N | Y | Refinance | 0 | 511,536 | 56,838 | |||||||||||||||||||||||
5 | Offices at Broadway Station | Global Technology Resources | 34,144 | 10.7% | 1/31/2020 | 6/2/2014 | 7/2/2014 | N | Y | Acquisition | 0 | 284,793 | 94,931 | |||||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | 8/6/2014 | 8/6/2014 | N | Y | Acquisition | 0 | 0 | Springing | |||||||||||||||||||||||
6.01 | 1912 Montreal Road | 8/6/2014 | 8/6/2014 | N | Y | |||||||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | 8/6/2014 | 8/6/2014 | N | Y | |||||||||||||||||||||||||||
6.03 | 1400 W 2700 N | 8/6/2014 | 8/6/2014 | N | Y | |||||||||||||||||||||||||||
6.04 | 3765 Walden Avenue | 8/6/2014 | 8/6/2014 | N | Y | |||||||||||||||||||||||||||
7 | U-Haul Portfolio | Various | Various | Various | Various | Various | Y | Refinance | 128,381 | 0 | Springing | |||||||||||||||||||||
7.01 | U-Haul - Yonkers | 6/30/2014 | 6/25/2014 | N | Y | |||||||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | 7/11/2014 | 7/11/2014 | N | Y | |||||||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | 7/9/2014 | 7/10/2014 | N | Y | |||||||||||||||||||||||||||
7.04 | U-Haul - El Paso | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.05 | U-Haul - Washington | 6/30/2014 | 7/9/2014 | N | Y | |||||||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.07 | U-Haul - Houston North | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.08 | U-Haul - Lebanon | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.09 | U-Haul - Fontana | 6/30/2014 | 6/25/2014 | 6/30/2014 | 15.0% | N | Y | |||||||||||||||||||||||||
7.10 | U-Haul - Olympia | 6/30/2014 | 6/30/2014 | 6/30/2014 | 10.0% | N | Y | |||||||||||||||||||||||||
7.11 | U-Haul - Detroit | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.12 | U-Haul - Westfield | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.13 | U-Haul - Livermore | 6/30/2014 | 6/30/2014 | 6/30/2014 | 14.0% | N | Y | |||||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.15 | U-Haul - Memphis | 7/10/2014 | 6/30/2014 | 6/30/2014 | 8.0% | N | Y | |||||||||||||||||||||||||
7.16 | U-Haul - Birmingham | 7/11/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.17 | U-Haul - Macon | 6/30/2014 | 6/27/2014 | N | Y | |||||||||||||||||||||||||||
7.18 | U-Haul - Grand Island | 7/10/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.19 | U-Haul - Wichita | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | 6/30/2014 | 6/26/2014 | N | Y | |||||||||||||||||||||||||||
7.21 | U-Haul - Longview | 6/30/2014 | 6/30/2014 | N | Y | |||||||||||||||||||||||||||
8 | Hermosa Pavilion | Precision Development | 4,738 | 3.9% | 4/9/2017 | 6/19/2014 | 6/24/2014 | 6/19/2014 | 8.0% | N | Y | Refinance | 0 | 136,844 | 22,807 | |||||||||||||||||
9 | Texas Portfolio | 7/14/2014 | 6/27/2014 | N | Y | Acquisition | 118,363 | 360,832 | 45,104 | |||||||||||||||||||||||
9.01 | Rincon Apartments | 7/14/2014 | 6/27/2014 | N | Y | |||||||||||||||||||||||||||
9.02 | Las Palmas Apartments | 7/14/2014 | 6/27/2014 | N | Y | |||||||||||||||||||||||||||
9.03 | Reata Apartments | 7/14/2014 | 6/27/2014 | N | Y | |||||||||||||||||||||||||||
10 | Hilton Lexington Downtown | 5/29/2014 | 5/29/2014 | N | Y | Acquisition | 0 | 174,996 | 19,444 | |||||||||||||||||||||||
11 | States Addition Apartments | 5/30/2014 | 6/2/2014 | N | Y | Acquisition | 0 | 213,255 | 23,695 | |||||||||||||||||||||||
12 | North Valley Plaza | Dollar Tree | 13,898 | 5.8% | 12/31/2014 | 5/21/2014 | 5/28/2014 | 5/22/2014 | 10.0% | N | Y | Refinance | 0 | 51,458 | 25,729 | |||||||||||||||||
13 | Courtyard by Marriott - Aventura | 6/23/2014 | 6/23/2014 | N | Y | Refinance | 0 | 179,697 | 19,967 | |||||||||||||||||||||||
14 | Preferred Freezer Houston | 7/17/2014 | 7/18/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
15 | 400 Atlantic Avenue | 7/17/2014 | 11/22/2013 | N | Y | Acquisition | 0 | 0 | Springing | |||||||||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | 8/6/2014 | 8/6/2014 | N | Y | Acquisition | 0 | 0 | Springing | |||||||||||||||||||||||
16.01 | 7351 Crider Avenue | 8/6/2014 | 8/6/2014 | 6/26/2014 | 15.0% | N | Y | |||||||||||||||||||||||||
16.02 | 32621 Central Avenue | 8/6/2014 | 8/6/2014 | 6/25/2014 | 18.0% | N | Y | |||||||||||||||||||||||||
16.03 | 2570 Kiel Way | 8/6/2014 | 8/6/2014 | N | Y | |||||||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | 8/6/2014 | 8/6/2014 | 6/23/2014 | 8.0% | N | Y | |||||||||||||||||||||||||
16.05 | 8235 McHard Road | 8/6/2014 | 8/6/2014 | N | Y | |||||||||||||||||||||||||||
16.06 | 5455 Louie Lane | 8/6/2014 | 8/6/2014 | 6/24/2014 | 11.0% | N | Y | |||||||||||||||||||||||||
16.07 | 805 West 2500 South | 8/6/2014 | 8/6/2014 | 6/20/2014 | 17.0% | N | Y | |||||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | Various | 7/21/2014 | N | Y | Acquisition | 0 | 407,352 | 43,106 | |||||||||||||||||||||||
17.01 | Park West Apartments | 7/22/2014 | 7/21/2014 | N | Y | |||||||||||||||||||||||||||
17.02 | Parliament Bend Apartments | 7/21/2014 | 7/21/2014 | N | Y | |||||||||||||||||||||||||||
18 | 55 Miracle Mile | Environmental Health Systems Research Institute, Inc. | 4,444 | 6.8% | 9/30/2019 | 7/16/2014 | 7/17/2014 | N | Y | Refinance | 0 | 235,812 | 32,083 | |||||||||||||||||||
19 | Lincoln Plaza | 7/8/2014 | 7/8/2014 | N | Y | Refinance | 2,875 | 25,945 | 2,745 | |||||||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 6/17/2014 | 7/16/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
21 | Bentley Commons at Keene | 7/1/2014 | 7/1/2014 | N | Y | Refinance | 0 | 131,218 | 32,805 | |||||||||||||||||||||||
22 | Alpha Health Center | Cecil Surgery Center | 5,746 | 6.3% | 3/31/2022 | 7/8/2014 | 7/8/2014 | N | Y | Refinance | 467,400 | 35,371 | 11,790 | |||||||||||||||||||
23 | Sansone Regal Plaza | Ali Baba Restaurant | 4,500 | 3.2% | 7/31/2020 | 4/30/2014 | 4/30/2014 | N | Y | Acquisition | 0 | 29,961 | 5,992 | |||||||||||||||||||
24 | The Dorel Apartments | 5/29/2014 | 6/3/2014 | N | Y | Refinance | 0 | 114,701 | 14,337 | |||||||||||||||||||||||
25 | Carson Plaza | The Glamour Spot | 2,750 | 3.4% | 9/30/2015 | 8/13/2014 | 8/11/2014 | 8/13/2014 | 18.0% | N | Y | Refinance | 0 | 94,623 | 10,514 | |||||||||||||||||
26 | Hilton Garden Inn - Middleton | 7/1/2014 | 7/1/2014 | N | Y | Refinance | 0 | 33,738 | 18,742 | |||||||||||||||||||||||
27 | Normandale Village | Famous Dave’s of America INC. ID FDA2031 | 5,420 | 3.9% | 7/31/2017 | 8/1/2014 | 8/1/2014 | N | Y | Refinance | 7,000 | 225,792 | 39,514 | |||||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | 6/17/2014 | 6/11/2014 | 6/20/2014 | 10.0% | N | Y | Refinance | 0 | 78,984 | 9,873 | |||||||||||||||||||||
29 | Newport Beach Mini U Storage I | 5/15/2014 | 5/15/2014 | 6/9/2014 | 5/15/2014 | 13.0% | N | Y | Refinance | 0 | 25,380 | 6,345 | ||||||||||||||||||||
30 | Plymouth Hills | 6/12/2014 | 6/12/2014 | N | Y | Refinance | 0 | 0 | 0 | |||||||||||||||||||||||
31 | Mill Creek Run Apartments | 6/19/2014 | 6/19/2014 | N | Y | Acquisition | 27,225 | 113,465 | 10,315 | |||||||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | 6/11/2014 | 6/10/2014 | N | Y | Refinance | 0 | 154,926 | 15,493 | |||||||||||||||||||||||
33 | Cherry Grove Apartments | 6/27/2014 | 6/27/2014 | N | Y | Acquisition | 23,625 | 53,956 | 6,423 | |||||||||||||||||||||||
34 | Oak Hill Portfolio | Various | Various | Various | Various | 7/29/2014 | 7/29/2014 | N | Y | Acquisition | 0 | 99,480 | 9,948 | |||||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | Auto-Owners Insurance | 3,436 | 6.9% | 7/31/2017 | 7/29/2014 | 7/29/2014 | N | Y | |||||||||||||||||||||||
34.02 | Blairsville VA Clinic | 7/29/2014 | 7/29/2014 | N | Y | |||||||||||||||||||||||||||
34.03 | Peachtree City Building | 7/29/2014 | 7/29/2014 | N | Y | |||||||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | 5/15/2014 | 5/15/2014 | 6/9/2014 | 5/15/2014 | 10.0% | N | Y | Refinance | 0 | 27,630 | 5,526 | ||||||||||||||||||||
36 | Stuart North Shopping Center | Fred Astair Dance | 3,485 | 8.1% | 4/30/2017 | 7/15/2014 | 7/15/2014 | N | Y | Acquisition | 12,438 | 69,847 | 6,558 | |||||||||||||||||||
37 | Gander Mountain - Arlington | 7/10/2014 | 7/10/2014 | N | Y | Acquisition | 0 | 0 | 0 | |||||||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | 6/3/2014 | 6/3/2014 | N | Y | Refinance | 0 | 113,238 | 9,436 | |||||||||||||||||||||||
39 | StorageMart - Crofton | 5/5/2014 | 5/5/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
40 | All Storage Railhead | 7/1/2014 | 7/1/2014 | N | Y | Refinance | 0 | 148,132 | 16,459 | |||||||||||||||||||||||
41 | Geracimos Portfolio | Various | Various | Various | Various | 7/28/2014 | Various | N | Y | Refinance | 32,115 | 0 | 5,495 | |||||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | VSMCCC Clinic | 1,408 | 4.9% | 10/31/2018 | 7/28/2014 | 8/11/2014 | N | Y | |||||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | Eclispe Dance School | 2,221 | 9.3% | 1/31/2019 | 7/28/2014 | 8/11/2014 | N | Y | |||||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | 7/28/2014 | 7/28/2014 | N | Y | |||||||||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | 7/28/2014 | 8/15/2014 | N | Y | |||||||||||||||||||||||||||
42 | Zang Business Center | Surveying and Mapping, Inc. | 3,232 | 2.6% | 12/31/2015 | 6/16/2014 | 6/18/2014 | N | Y | Acquisition | 95,091 | 0 | Springing | |||||||||||||||||||
43 | Holiday Inn Express - Lexington | 5/1/2014 | 4/30/2014 | N | Y | Refinance | 0 | 47,616 | 4,329 | |||||||||||||||||||||||
44 | Rolling Hills Apartments | 5/20/2014 | 5/21/2014 | N | Y | Refinance | 366,350 | 80,067 | 11,438 | |||||||||||||||||||||||
45 | West Knoll Apartments | 7/14/2014 | 7/11/2014 | N | Y | Refinance | 346,875 | 9,918 | 4,959 | |||||||||||||||||||||||
46 | CT Self Storage - Fullerton | 5/19/2014 | 5/19/2014 | 4/23/2014 | 11.0% | N | Y | Refinance | 0 | 29,585 | 5,917 | |||||||||||||||||||||
47 | Greenbrier Plaza | Credit Card Services, Inc. | 2,441 | 2.4% | 12/31/2015 | 5/26/2014 | 5/26/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||
48 | 81 Washington Avenue | 6/27/2014 | 6/27/2014 | N | Y | Refinance | 0 | 48,334 | 4,603 | |||||||||||||||||||||||
49 | Hampton Inn - Greenville | 4/28/2014 | 4/29/2014 | N | Y | Refinance | 0 | 62,004 | 7,750 | |||||||||||||||||||||||
50 | Orillia Station | Happy at the Bay | 1,555 | 3.3% | 5/30/2018 | 5/20/2014 | 5/22/2014 | 5/27/2014 | 11.0% | N | Y | Refinance | 76,380 | 62,247 | 11,857 |
A-1-17
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | 5th Largest Tenant Name(14)(15) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | ||||||||||||||||
51 | Andover & Andover West | 6/17/2014 | 6/18/2014 | N | Y | Refinance | 48,576 | 44,790 | 14,930 | |||||||||||||||||||||||
52 | Holiday Inn Express Memphis | 6/26/2014 | 6/26/2014 | N | Y | Refinance | 0 | 73,931 | 9,241 | |||||||||||||||||||||||
53 | Holiday Inn Express - Georgetown | 6/8/2014 | 6/10/2014 | N | Y | Refinance | 0 | 43,830 | 4,383 | |||||||||||||||||||||||
54 | Powell Crossing | Kenneth’s Hair Salon | 3,200 | 6.6% | 10/30/2017 | 5/29/2014 | 5/30/2014 | N | Y | Refinance | 6,921 | 16,397 | 15,616 | |||||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | 3/31/2014 | 3/28/2014 | N | Y | Refinance | 0 | 109,992 | 9,166 | |||||||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | 6/30/2014 | 6/27/2014 | N | Y | Refinance | 0 | 72,714 | 10,388 | |||||||||||||||||||||||
57 | Shoppes at Barnes Crossing | Beauty Supply | 4,676 | 6.2% | 11/30/2024 | 7/1/2014 | 7/3/2014 | N | Y | Refinance | 13,500 | 73,224 | 8,136 | |||||||||||||||||||
58 | WalMart Orangeburg | 6/25/2014 | 6/25/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
59 | Parkside Development Company, Inc. | 5/9/2014 | 5/7/2014 | N | Y | Refinance | 0 | 6,267 | 6,267 | |||||||||||||||||||||||
60 | 155 Passaic Avenue | Mortgage Masters | 4,468 | 5.1% | 10/31/2017 | 6/10/2014 | 6/10/2014 | N | Y | Refinance | 0 | 74,562 | 18,641 | |||||||||||||||||||
61 | CT Self Storage - Escondido | 5/20/2014 | 5/20/2014 | 4/23/2014 | 7.0% | N | Y | Refinance | 0 | 34,212 | 5,702 | |||||||||||||||||||||
62 | Rite Aid Portfolio | Various | Various | Various | N | Y | Acquisition | 13,750 | 0 | Springing | ||||||||||||||||||||||
62.01 | Rite Aid Buffalo | 11/13/2013 | 12/5/2013 | 1/3/2014 | N | Y | ||||||||||||||||||||||||||
62.02 | Rite Aid Bluefield | 12/23/2013 | 12/30/2013 | N | Y | |||||||||||||||||||||||||||
62.03 | Rite Aid Hinton | 12/23/2013 | 12/30/2013 | N | Y | |||||||||||||||||||||||||||
62.04 | Rite Aid Branchland | 12/23/2013 | 12/30/2013 | N | Y | |||||||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | 4/2/2014 | 4/2/2014 | N | Y | Refinance | 0 | 57,966 | 8,281 | |||||||||||||||||||||||
64 | Korakia Pensione | 6/11/2014 | 6/12/2014 | N | Y | Refinance | 33,188 | 20,607 | 3,435 | |||||||||||||||||||||||
65 | Strand Building | Supercuts | 1,644 | 4.4% | 9/30/2019 | 7/8/2014 | 7/8/2014 | N | Y | Refinance | 0 | 46,498 | 6,326 | |||||||||||||||||||
66 | Kingston Point | 7/24/2014 | 7/24/2014 | N | Y | Refinance | 40,106 | 46,774 | 4,677 | |||||||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | 5/8/2014 | 5/8/2014 | N | Y | Refinance | 30,626 | 80,265 | 8,918 | |||||||||||||||||||||||
68 | North Bechtle Square II | QC Financial Services | 2,320 | 6.3% | 1/31/2016 | 11/25/2013 | 11/21/2013 | N | Y | Refinance | 0 | 10,546 | 5,273 | |||||||||||||||||||
69 | Merri-Five Plaza | Merriman Drugs | 4,000 | 5.0% | 12/31/2015 | 6/2/2014 | 6/2/2014 | N | Y | Refinance | 69,068 | 10,585 | 10,585 | |||||||||||||||||||
70 | Fishers Town Center | KKBB, Inc. | 1,300 | 5.3% | 1/31/2015 | 5/29/2014 | 5/29/2014 | N | Y | Refinance | 0 | 19,366 | 6,148 | |||||||||||||||||||
71 | Avon Self-Storage | 6/9/2014 | 6/9/2014 | N | Y | Acquisition | 4,688 | 11,747 | 11,188 | |||||||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | 4/2/2014 | 4/2/2014 | N | Y | Refinance | 0 | 46,000 | 11,500 | |||||||||||||||||||||||
73 | Fifth Avenue Loft Corporation | 6/11/2014 | 6/10/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
74 | Shops at Lily Cache Creek | LA Tan | 1,500 | 8.4% | 1/31/2018 | 7/11/2014 | 7/11/2014 | N | Y | Acquisition | 0 | 10,291 | 9,801 | |||||||||||||||||||
75 | Red Roof Inn San Diego | 6/19/2014 | 7/17/2014 | N | Y | Refinance | 2,031 | 19,176 | 2,739 | |||||||||||||||||||||||
76 | La Quinta Garden Apartments | 7/8/2014 | 7/8/2014 | N | Y | Acquisition | 240,000 | 69,016 | 8,217 | |||||||||||||||||||||||
77 | 72nd Street East Corporation | 6/12/2014 | 6/12/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 5/8/2014 | 5/5/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
79 | 1182-1214 Farmington Avenue | BCR Communications LLC | 1,879 | 6.9% | 11/30/2017 | 5/7/2014 | 5/22/2014 | N | Y | Refinance | 0 | 21,323 | 1,866; Springing | |||||||||||||||||||
80 | Market at Summer Oaks | Bucanas Mexican Rest. | 7,500 | 8.7% | 10/31/2015 | 7/14/2014 | 7/14/2014 | 7/14/2014 | 12.0% | N | Y | Refinance | 151,979 | 33,442 | 10,616 | |||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | 5/15/2014 | 5/15/2014 | N | Y | Refinance | 0 | 17,670 | 17,670 | |||||||||||||||||||||||
82 | Franklin Commons | Lend Mark Financial, LLC | 2,000 | 6.3% | 4/30/2019 | 7/24/2014 | 7/25/2014 | N | Y | Acquisition | 3,750 | 2,671 | 1,272 | |||||||||||||||||||
83 | Durham Apartments | 4/9/2014 | 4/9/2014 | N | Y | Refinance | 71,469 | 0 | Springing | |||||||||||||||||||||||
84 | San Luis Shopping Center | Sally Beauty Store | 1,500 | 3.7% | 6/30/2019 | 6/30/2014 | 6/2/2014 | N | Y | Acquisition | 27,563 | 17,619 | 3,356 | |||||||||||||||||||
85 | Monte Vista Mini Storage | 6/5/2014 | 6/4/2014 | 6/3/2014 | 6.0% | N | Y | Refinance | 0 | 11,328 | 3,776 | |||||||||||||||||||||
86 | Colonial Place Apartments | 6/20/2014 | 6/22/2014 | N | Y | Refinance | 40,404 | 49,259 | 4,105 | |||||||||||||||||||||||
87 | The Terraces at Willow Springs | Minuteman Press | 1,800 | 3.6% | 4/30/2016 | 6/11/2014 | 6/11/2014 | N | Y | Refinance | 23,125 | 62,472 | 5,206 | |||||||||||||||||||
88 | Evelyn Court Apartment Corp. | 6/9/2014 | 6/5/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | 7/7/2014 | 7/7/2014 | N | Y | Refinance | 0 | 33,896 | 8,711 | |||||||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 6/5/2014 | 6/5/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
91 | Woodstock Crossing | Tabor Clips, Inc. | 1,000 | 1.5% | 5/31/2024 | 6/11/2014 | 2/7/2014 | 2/10/2014 | N | Y | Acquisition | 0 | 72,205 | 6,564 | ||||||||||||||||||
92 | Continental Self Storage | 6/4/2014 | 6/4/2014 | N | Y | Refinance | 0 | 10,134 | 3,378 | |||||||||||||||||||||||
93 | SaraVilla Apartments | 3/25/2014 | 3/25/2014 | N | Y | Refinance | 0 | 7,551 | 7,551 | |||||||||||||||||||||||
94 | Greenport Plaza | Fosters Refrigerator | 10,000 | 8.4% | 2/28/2017 | 6/20/2014 | 6/24/2014 | N | Y | Refinance | 3,907 | 30,577 | 10,192 | |||||||||||||||||||
95 | Reserve at Cinco Ranch | Unique Party | 1,565 | 7.4% | 10/31/2019 | 5/21/2014 | 5/20/2014 | N | Y | Refinance | 0 | 59,360 | 7,420 | |||||||||||||||||||
96 | Bayview Marketplace | Happy’s Pizza | 2,545 | 12.1% | 2/25/2019 | 5/30/2014 | 5/30/2014 | N | Y | Refinance | 0 | 17,489 | 5,830 | |||||||||||||||||||
97 | North Salem Self Storage | 6/9/2014 | 6/10/2014 | N | Y | Refinance | 0 | 13,462 | 1,346 | |||||||||||||||||||||||
98 | Walgreens - Lima | 5/19/2014 | 5/19/2014 | N | N | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
99 | Rite Aid Middletown | 7/2/2014 | 7/2/2014 | N | Y | Acquisition | 0 | 0 | 0 | |||||||||||||||||||||||
100 | Shackleford MHP | 6/25/2014 | 6/23/2014 | N | Y | Refinance | 34,375 | 1,357 | 1,357 | |||||||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 5/19/2014 | 5/20/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
102 | Novawest Center | Community Links | 5,081 | 4.4% | 4/30/2018 | 3/17/2014 | 4/11/2014 | 6/9/2014 | N | Y | Refinance | 244,918 | 8,973 | 8,973 | ||||||||||||||||||
103 | Polo Green Apartments | 3/25/2014 | 3/25/2014 | N | Y | Refinance | 0 | 4,995 | 4,995 | |||||||||||||||||||||||
104 | Big Oak Self Storage | 5/5/2014 | 5/5/2014 | 5/5/2014 | 4.0% | N | Y | Refinance | 16,500 | 13,965 | 2,793 | |||||||||||||||||||||
105 | TimberHills Apartments | 6/4/2014 | 6/4/2014 | 6/4/2014 | 8.0% | N | Y | Refinance | 0 | 36,600 | 3,660 | |||||||||||||||||||||
106 | S&S Plaza | Onemain Financial | 1,534 | 9.5% | 10/31/2016 | 6/30/2014 | 6/30/2014 | N | Y | Refinance | 36,086 | 2,681 | 1,277 | |||||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | Muse Entertainment, USA | 1,465 | 6.4% | 12/30/2015 | 6/26/2014 | 6/26/2014 | 6/26/2014 | 12.0% | N | Y | Refinance | 0 | 17,945 | 3,589 | |||||||||||||||||
108 | EZ Self-Storage | 6/9/2014 | 6/9/2014 | N | Y | Acquisition | 15,281 | 6,210 | 2,957 | |||||||||||||||||||||||
109 | Belleville Crossing - Building I | 6/5/2014 | 6/5/2014 | N | Y | Acquisition | 6,696 | 4,833 | 4,603 | |||||||||||||||||||||||
110 | Sandpiper Self Storage | 6/17/2014 | 6/17/2014 | N | Y | Refinance | 950 | 22,831 | 2,537 | |||||||||||||||||||||||
111 | Marion Plaza | WC Marion, LLC (Verizon Wireless) | 1,200 | 5.0% | 11/30/2014 | 6/16/2014 | 6/16/2014 | N | Y | Acquisition | 0 | 31,791 | 3,974 | |||||||||||||||||||
112 | Safari MHP | 7/15/2014 | 7/16/2014 | N | Y | Refinance | 0 | 10,164 | 1,129 | |||||||||||||||||||||||
113 | Westwood Manor MHP | 5/28/2014 | 5/28/2014 | N | Y | Acquisition | 37,038 | 21,106 | 1,131 | |||||||||||||||||||||||
114 | The Mill MHC | 7/8/2014 | 7/8/2014 | N | Y | Refinance | 6,000 | 33,675 | 3,061 | |||||||||||||||||||||||
115 | Best Western Plus | 6/27/2014 | 7/1/2014 | N | Y | Refinance | 0 | 10,748 | 3,583 | |||||||||||||||||||||||
116 | Highlands Mobile Village | 6/17/2014 | 6/16/2014 | N | Y | Refinance | 0 | 14,329 | 1,433 | |||||||||||||||||||||||
117 | Sted Tenant Owners Corp. | 6/11/2014 | 6/10/2014 | N | N | Refinance | 0 | 30,472 | 15,236 | |||||||||||||||||||||||
118 | Osceola MHC | 6/17/2014 | 6/17/2014 | N | Y | Refinance | 525 | 19,266 | 1,751 | |||||||||||||||||||||||
119 | Lakeview Mobile Court | 6/17/2014 | 6/17/2014 | N | Y | Acquisition | 0 | 20,230 | 2,023 | |||||||||||||||||||||||
120 | Mountain View MHC | 6/20/2014 | 6/20/2014 | 7/11/2014 | 10.0% | N | Y | Acquisition | 31,425 | 8,329 | 757 | |||||||||||||||||||||
121 | Drake Lane Owners, Inc. | 6/25/2014 | 6/19/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
122 | Michelle Tenants Corp. | 5/27/2014 | 5/19/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
123 | 3215 Owners, Ltd. | 7/6/2014 | 6/5/2014 | N | N | Refinance | 0 | 18,000 | 9,000 | |||||||||||||||||||||||
124 | 250 West 16th Street Owners Corp. | 6/13/2014 | 6/12/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
125 | Great Space Self Storage | 6/4/2014 | 6/3/2014 | N | Y | Refinance | 1,250 | 13,782 | 1,378 | |||||||||||||||||||||||
126 | 406 West 46th Street Corp. | 5/23/2014 | 5/22/2014 | N | Y | Refinance | 0 | 11,667 | 5,833 | |||||||||||||||||||||||
127 | 741 West End Avenue Owners Corp. | 5/23/2014 | 5/23/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
128 | 250 Equities Corp. | 5/2/2014 | 5/2/2014 | N | Y | Refinance | 0 | 0 | Springing | |||||||||||||||||||||||
129 | 338 West 19th Street Incorporated | 1/29/2014 | 1/28/2014 | N | Y | Refinance | 0 | 9,167 | 9,167 |
A-1-18
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(17) | Replacement Reserve Cap ($)(17) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($)(18) | Monthly TI/LC Reserve ($)(18) | TI/LC Reserve Cap ($)(18) | |||||||||||||||
1 | Bank of America Plaza | Cash | 0 | Springing | 0 | 23,871 | 0 | Cash | 0 | Springing | 0 | |||||||||||||||||||
2 | Columbus Square Portfolio | Cash | 0 | Springing | 6,177 | 6,177 | 148,267 | Cash | 0 | Springing | 0 | |||||||||||||||||||
3 | Stamford Plaza Portfolio | Cash | 0 | Springing | 4,470,000 | 16,375 | 0 | Cash | 0 | 187,500 | 0 | |||||||||||||||||||
3.01 | Two Stamford Plaza | |||||||||||||||||||||||||||||
3.02 | Four Stamford Plaza | |||||||||||||||||||||||||||||
3.03 | One Stamford Plaza | |||||||||||||||||||||||||||||
3.04 | Three Stamford Plaza | |||||||||||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | Cash | 0 | Springing | 0 | 28,472 | 0 | Cash | 0 | 2,083 | 100,000 | |||||||||||||||||||
5 | Offices at Broadway Station | Cash | 0 | Springing | 0 | 5,300 | 0 | Cash | 0 | 26,504 | 636,000 | |||||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||||||
6.01 | 1912 Montreal Road | |||||||||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | |||||||||||||||||||||||||||||
6.03 | 1400 W 2700 N | |||||||||||||||||||||||||||||
6.04 | 3765 Walden Avenue | |||||||||||||||||||||||||||||
7 | U-Haul Portfolio | 0 | Springing | 0 | 8,433 | 198,449 | Cash | 0 | 0 | 0 | ||||||||||||||||||||
7.01 | U-Haul - Yonkers | |||||||||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | |||||||||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | |||||||||||||||||||||||||||||
7.04 | U-Haul - El Paso | |||||||||||||||||||||||||||||
7.05 | U-Haul - Washington | |||||||||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | |||||||||||||||||||||||||||||
7.07 | U-Haul - Houston North | |||||||||||||||||||||||||||||
7.08 | U-Haul - Lebanon | |||||||||||||||||||||||||||||
7.09 | U-Haul - Fontana | |||||||||||||||||||||||||||||
7.10 | U-Haul - Olympia | |||||||||||||||||||||||||||||
7.11 | U-Haul - Detroit | |||||||||||||||||||||||||||||
7.12 | U-Haul - Westfield | |||||||||||||||||||||||||||||
7.13 | U-Haul - Livermore | |||||||||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | |||||||||||||||||||||||||||||
7.15 | U-Haul - Memphis | |||||||||||||||||||||||||||||
7.16 | U-Haul - Birmingham | |||||||||||||||||||||||||||||
7.17 | U-Haul - Macon | |||||||||||||||||||||||||||||
7.18 | U-Haul - Grand Island | |||||||||||||||||||||||||||||
7.19 | U-Haul - Wichita | |||||||||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | |||||||||||||||||||||||||||||
7.21 | U-Haul - Longview | |||||||||||||||||||||||||||||
8 | Hermosa Pavilion | Cash | 19,000 | 1,583 | Cash | 0 | 1,938 | 0 | Cash | 0 | 8,331 | 200,000 | ||||||||||||||||||
9 | Texas Portfolio | Cash | 24,302 | 12,151 | Cash | 987,632 | 10,833 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
9.01 | Rincon Apartments | |||||||||||||||||||||||||||||
9.02 | Las Palmas Apartments | |||||||||||||||||||||||||||||
9.03 | Reata Apartments | |||||||||||||||||||||||||||||
10 | Hilton Lexington Downtown | Cash | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | ||||||||||||||||||||
11 | States Addition Apartments | Cash | 18,852 | 6,284 | Cash | 4,410 | 4,410 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
12 | North Valley Plaza | Cash | 0 | 4,719 | Cash | 0 | 4,627 | 0 | Cash | 0 | 13,963; Springing | 700,000 | ||||||||||||||||||
13 | Courtyard by Marriott - Aventura | Cash | 0 | Springing | 0 | 29,987 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
14 | Preferred Freezer Houston | 15,357 | 5,119 | Cash | 0 | Springing | 0 | Cash | 0 | Springing | 0 | |||||||||||||||||||
15 | 400 Atlantic Avenue | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||||||
16.01 | 7351 Crider Avenue | |||||||||||||||||||||||||||||
16.02 | 32621 Central Avenue | |||||||||||||||||||||||||||||
16.03 | 2570 Kiel Way | |||||||||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | |||||||||||||||||||||||||||||
16.05 | 8235 McHard Road | |||||||||||||||||||||||||||||
16.06 | 5455 Louie Lane | |||||||||||||||||||||||||||||
16.07 | 805 West 2500 South | |||||||||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | Cash | 27,428 | 13,061 | Cash | 0 | 13,975 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
17.01 | Park West Apartments | |||||||||||||||||||||||||||||
17.02 | Parliament Bend Apartments | |||||||||||||||||||||||||||||
18 | 55 Miracle Mile | Cash | 73,881 | 5,864 | Cash | 100,000 | 1,087 | 0 | Cash | 350,000 | 3,283 | 0 | ||||||||||||||||||
19 | Lincoln Plaza | Cash | 28,458 | 4,517 | Cash | 0 | 1,926 | 0 | Cash | 0 | 9,630 | 0 | ||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
21 | Bentley Commons at Keene | Cash | 15,645 | Springing | Cash | 5,450 | 2,725 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
22 | Alpha Health Center | Cash | 17,481 | 1,345 | Cash | 0 | 1,522 | 0 | Cash | 360,000 | 9,977 | 300,000 | ||||||||||||||||||
23 | Sansone Regal Plaza | Cash | 19,101 | 1,910 | 2,340 | 2,340 | 250,000 | Cash | 9,850 | 9,850 | 150,000 | |||||||||||||||||||
24 | The Dorel Apartments | Cash | 0 | Springing | 4,167 | 4,167 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
25 | Carson Plaza | Cash | 11,565 | 1,051 | Cash | 1,347 | 1,347 | 0 | Cash | 6,737 | 6,737 | 161,676 | ||||||||||||||||||
26 | Hilton Garden Inn - Middleton | Cash | 0 | Springing | 0 | 18,028 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
27 | Normandale Village | Cash | 29,027 | 2,540 | Cash | 0 | 4,108 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | Cash | 0 | Springing | 0 | 14,396 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
29 | Newport Beach Mini U Storage I | Cash | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | ||||||||||||||||||||
30 | Plymouth Hills | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
31 | Mill Creek Run Apartments | Cash | 0 | Springing | 0 | 5,600 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | Cash | 0 | Springing | 0 | 12,395 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
33 | Cherry Grove Apartments | Cash | 0 | 12,203 | Cash | 0 | 3,583 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
34 | Oak Hill Portfolio | Cash | 16,053 | 2,007 | Cash | 0 | 1,098 | 0 | Cash | 0 | 5,487 | 0 | ||||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | |||||||||||||||||||||||||||||
34.02 | Blairsville VA Clinic | |||||||||||||||||||||||||||||
34.03 | Peachtree City Building | |||||||||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | Cash | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | ||||||||||||||||||||
36 | Stuart North Shopping Center | Cash | 7,592 | 3,796 | Cash | 0 | 535 | 19,254 | Cash | 0 | 2,500 | 100,000 | ||||||||||||||||||
37 | Gander Mountain - Arlington | 2,134 | 1,067 | Cash | 0 | 650 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | Cash | 12,810 | 2,135 | Cash | 0 | 8,750 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
39 | StorageMart - Crofton | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||||||
40 | All Storage Railhead | Cash | 5,850 | 975 | Cash | 0 | 1,819 | 65,471 | Cash | 0 | 0 | 0 | ||||||||||||||||||
41 | Geracimos Portfolio | Cash | 3,065 | 1,533 | Cash | 5,670 | 856 | 0 | Cash | 0 | 5,676 | 0 | ||||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | |||||||||||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | |||||||||||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | |||||||||||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | |||||||||||||||||||||||||||||
42 | Zang Business Center | 0 | Springing | 2,050 | 2,050 | 0 | Cash | 12,800 | 12,800 | 425,000 | ||||||||||||||||||||
43 | Holiday Inn Express - Lexington | Cash | 25,151 | 2,096 | Cash | 0 | 8,122 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
44 | Rolling Hills Apartments | Cash | 18,048 | 6,016 | Cash | 6,000 | 6,000 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
45 | West Knoll Apartments | Cash | 10,176 | 1,454 | Cash | 3,790 | 3,790 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
46 | CT Self Storage - Fullerton | Cash | 0 | Springing | 0 | 1,083 | 30,000 | Cash | 0 | 0 | 0 | |||||||||||||||||||
47 | Greenbrier Plaza | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
48 | 81 Washington Avenue | Cash | 19,999 | 6,349 | Cash | 0 | 178 | 0 | Cash | 0 | 1,184 | 0 | ||||||||||||||||||
49 | Hampton Inn - Greenville | Cash | 0 | Springing | 0 | 11,701 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
50 | Orillia Station | Cash | 7,135 | 566 | Cash | 70,000 | 588 | 0 | Cash | 0 | 3,022 | 0 |
A-1-19
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(17) | Replacement Reserve Cap ($)(17) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($)(18) | Monthly TI/LC Reserve ($)(18) | TI/LC Reserve Cap ($)(18) | |||||||||||||||
51 | Andover & Andover West | Cash | 0 | Springing | 5,542 | 5,542 | 0 | Cash | 0 | 0 | 0 | |||||||||||||||||||
52 | Holiday Inn Express Memphis | Cash | 8,569 | 2,142 | Cash | 6,500 | 6,500 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
53 | Holiday Inn Express - Georgetown | Cash | 6,308 | 3,154 | Cash | 0 | 8,122 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
54 | Powell Crossing | Cash | 11,876 | 792 | Cash | 0 | 609 | 0 | Cash | 0 | 4,063 | 243,750 | ||||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | Cash | 56,958 | 4,746 | Cash | 6,499 | 6,499 | 300,000 | Cash | 0 | 0 | 0 | ||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | Cash | 9,410 | 2,353 | Cash | 128,211 | 13,211 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
57 | Shoppes at Barnes Crossing | Cash | 15,471 | 1,289 | Cash | 951 | 951 | 0 | Cash | 3,500 | 3,500; Springing | 150,000 | ||||||||||||||||||
58 | WalMart Orangeburg | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||||||
59 | Parkside Development Company, Inc. | Cash | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
60 | 155 Passaic Avenue | Cash | 0 | Springing | 2,130 | 2,130 | 0 | Cash | 250,000 | 5,509 | 500,000 | |||||||||||||||||||
61 | CT Self Storage - Escondido | Cash | 0 | Springing | 0 | 898 | 30,000 | Cash | 0 | 0 | 0 | |||||||||||||||||||
62 | Rite Aid Portfolio | 0 | Springing | 79,100 | 0 | 0 | Cash | 0 | Springing | 0 | ||||||||||||||||||||
62.01 | Rite Aid Buffalo | |||||||||||||||||||||||||||||
62.02 | Rite Aid Bluefield | |||||||||||||||||||||||||||||
62.03 | Rite Aid Hinton | |||||||||||||||||||||||||||||
62.04 | Rite Aid Branchland | |||||||||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | Cash | 8,077 | Springing | Cash | 9,172 | 9,172 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
64 | Korakia Pensione | Cash | 15,304 | 5,101 | Cash | 5,628 | 5,628 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
65 | Strand Building | Cash | 4,384 | 2,087 | Cash | 50,000 | 930 | 0 | Cash | 0 | 974 | 11,690 | ||||||||||||||||||
66 | Kingston Point | Cash | 23,831 | 12,155 | Cash | 0 | 3,927 | 0 | 0 | 0 | 0 | |||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | Cash | 20,070 | 6,690 | Cash | 0 | 8,143 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
68 | North Bechtle Square II | Cash | 0 | Springing | 0 | 1,442 | 0 | Cash | 0 | 3,090 | 0 | |||||||||||||||||||
69 | Merri-Five Plaza | Cash | 3,233 | 1,078 | Cash | 0 | 1,323 | 0 | Cash | 200,000 | 4,371 | 0 | ||||||||||||||||||
70 | Fishers Town Center | Cash | 4,253 | 506 | Cash | 0 | 408 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
71 | Avon Self-Storage | Cash | 3,559 | 1,130 | Cash | 0 | 865 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | Cash | 12,845 | Springing | Cash | 5,798 | 5,798 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
73 | Fifth Avenue Loft Corporation | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
74 | Shops at Lily Cache Creek | Cash | 2,975 | 708 | Cash | 0 | 225 | 8,082 | Cash | 1,048 | 0 | 12,572 | ||||||||||||||||||
75 | Red Roof Inn San Diego | Cash | 1,826 | 1,826 | Cash | 5,224 | 5,224 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
76 | La Quinta Garden Apartments | Cash | 19,171 | 6,086 | Cash | 260,000 | 4,075 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
77 | 72nd Street East Corporation | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
79 | 1182-1214 Farmington Avenue | Cash | 8,400 | 933 | Cash | 0 | 884 | 16,315 | Cash | 0 | 2,144 | 100,000 | ||||||||||||||||||
80 | Market at Summer Oaks | Cash | 11,872 | 1,256 | Cash | 0 | 1,445 | 0 | Cash | 200,000 | 4,167 | 200,000 | ||||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | Cash | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
82 | Franklin Commons | Cash | 5,680 | 1,352 | Cash | 0 | 400 | 0 | Cash | 100,000 | 2,667 | 175,000 | ||||||||||||||||||
83 | Durham Apartments | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | |||||||||||||||||||||
84 | San Luis Shopping Center | Cash | 1,267 | 603 | Cash | 0 | 503 | 0 | Cash | 0 | 1,845 | 0 | ||||||||||||||||||
85 | Monte Vista Mini Storage | Cash | 0 | 724 | Cash | 0 | 1,175 | 28,200 | Cash | 0 | 0 | 0 | ||||||||||||||||||
86 | Colonial Place Apartments | Cash | 20,260 | 1,688 | Cash | 0 | 2,675 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
87 | The Terraces at Willow Springs | Cash | 10,616 | 965 | Cash | 0 | 833 | 0 | Cash | 0 | 2,066 | 100,000 | ||||||||||||||||||
88 | Evelyn Court Apartment Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | Cash | 41,615 | 3,789 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
91 | Woodstock Crossing | Cash | 2,857 | 952 | Cash | 1,375 | 1,375 | 0 | Cash | 0 | Springing | 0 | ||||||||||||||||||
92 | Continental Self Storage | Cash | 0 | 406 | Cash | 0 | 807 | 46,120 | Cash | 0 | 0 | 0 | ||||||||||||||||||
93 | SaraVilla Apartments | Cash | 43,052 | 4,305 | Cash | 0 | 4,341 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
94 | Greenport Plaza | Cash | 3,965 | 1,983 | Cash | 1,623 | 1,623 | 0 | Cash | 300,000 | 0 | 300,000 | ||||||||||||||||||
95 | Reserve at Cinco Ranch | Cash | 11,808 | 1,968 | Cash | 0 | 548 | 0 | Cash | 0 | 1,950 | 100,000 | ||||||||||||||||||
96 | Bayview Marketplace | Cash | 6,341 | 634 | Cash | 0 | 350 | 20,000 | Cash | 0 | 1,928 | 100,000 | ||||||||||||||||||
97 | North Salem Self Storage | Cash | 999 | 999 | Cash | 1,159 | 1,159 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
98 | Walgreens - Lima | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||||||
99 | Rite Aid Middletown | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
100 | Shackleford MHP | Cash | 4,115 | 343 | Cash | 596 | 596 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
102 | Novawest Center | Cash | 3,275 | 1,092 | Cash | 0 | 2,994 | 0 | Cash | 100,000 | Springing | 100,000 | ||||||||||||||||||
103 | Polo Green Apartments | Cash | 27,292 | 2,481 | Cash | 0 | 2,501 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
104 | Big Oak Self Storage | Cash | 6,272 | 697 | Cash | 0 | 1,074 | 38,678 | Cash | 0 | 0 | 0 | ||||||||||||||||||
105 | TimberHills Apartments | Cash | 3,845 | 987 | Cash | 0 | 1,083 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
106 | S&S Plaza | Cash | 3,712 | 707 | Cash | 0 | 270 | 0 | Cash | 60,000 | 1,001 | 0 | ||||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | Cash | 2,835 | 473 | Cash | 0 | Springing | 0 | 0 | Springing | 0 | |||||||||||||||||||
108 | EZ Self-Storage | Cash | 1,695 | 404 | Cash | 0 | 445 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
109 | Belleville Crossing - Building I | Cash | 1,901 | 905 | Cash | 0 | 112 | 0 | Cash | 50,000 | 644 | 0 | ||||||||||||||||||
110 | Sandpiper Self Storage | Cash | 4,984 | 997 | Cash | 0 | 612 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
111 | Marion Plaza | Cash | 678 | 339 | Cash | 0 | 299 | 0 | Cash | 0 | 997; Springing | 50,000 | ||||||||||||||||||
112 | Safari MHP | Cash | 4,439 | 1,110 | Cash | 554 | 554 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
113 | Westwood Manor MHP | Cash | 1,532 | 1,532 | Cash | 329 | 329 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
114 | The Mill MHC | Cash | 659 | 220 | Cash | 613 | 613 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
115 | Best Western Plus | Cash | 10,431 | 1,304 | Cash | 3,112 | 3,112 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
116 | Highlands Mobile Village | Cash | 5,036 | 839 | Cash | 333 | 333 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
117 | Sted Tenant Owners Corp. | Cash | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
118 | Osceola MHC | Cash | 5,610 | 1,122 | Cash | 303 | 303 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
119 | Lakeview Mobile Court | Cash | 1,526 | 763 | Cash | 450 | 450 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
120 | Mountain View MHC | Cash | 1,067 | 356 | Cash | 353 | 353 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
121 | Drake Lane Owners, Inc. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
122 | Michelle Tenants Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
123 | 3215 Owners, Ltd. | Cash | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
124 | 250 West 16th Street Owners Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
125 | Great Space Self Storage | Cash | 8,364 | 1,673 | Cash | 526 | 526 | 0 | Cash | 0 | 0 | 0 | ||||||||||||||||||
126 | 406 West 46th Street Corp. | Cash | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
127 | 741 West End Avenue Owners Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
128 | 250 Equities Corp. | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
129 | 338 West 19th Street Incorporated | Cash | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 |
A-1-20
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
Mortgage Loan Number | Property Name | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($)(19) | ||||||||||
1 | Bank of America Plaza | 0 | 0 | Tenant Specific TILC Reserve | 2,991,870 | 0 | ||||||||||||||
2 | Columbus Square Portfolio | 0 | 0 | 0 | 0 | |||||||||||||||
3 | Stamford Plaza Portfolio | Cash | 0 | 0 | Tenant Specific TILC | 665,870 | 0 | |||||||||||||
3.01 | Two Stamford Plaza | |||||||||||||||||||
3.02 | Four Stamford Plaza | |||||||||||||||||||
3.03 | One Stamford Plaza | |||||||||||||||||||
3.04 | Three Stamford Plaza | |||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
5 | Offices at Broadway Station | Cash | 0 | 0 | Rent Concession Reserve | 100,000 | 0 | |||||||||||||
6 | CSM Bakery Supplies Portfolio I | 0 | 0 | 0 | 0 | |||||||||||||||
6.01 | 1912 Montreal Road | |||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | |||||||||||||||||||
6.03 | 1400 W 2700 N | |||||||||||||||||||
6.04 | 3765 Walden Avenue | |||||||||||||||||||
7 | U-Haul Portfolio | 0 | 0 | 0 | 0 | |||||||||||||||
7.01 | U-Haul - Yonkers | |||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | |||||||||||||||||||
7.03 | U-Haul - Coraopolis | |||||||||||||||||||
7.04 | U-Haul - El Paso | |||||||||||||||||||
7.05 | U-Haul - Washington | |||||||||||||||||||
7.06 | U-Haul - Corpus Christi | |||||||||||||||||||
7.07 | U-Haul - Houston North | |||||||||||||||||||
7.08 | U-Haul - Lebanon | |||||||||||||||||||
7.09 | U-Haul - Fontana | |||||||||||||||||||
7.10 | U-Haul - Olympia | |||||||||||||||||||
7.11 | U-Haul - Detroit | |||||||||||||||||||
7.12 | U-Haul - Westfield | |||||||||||||||||||
7.13 | U-Haul - Livermore | |||||||||||||||||||
7.14 | U-Haul - Cincinnati | |||||||||||||||||||
7.15 | U-Haul - Memphis | |||||||||||||||||||
7.16 | U-Haul - Birmingham | |||||||||||||||||||
7.17 | U-Haul - Macon | |||||||||||||||||||
7.18 | U-Haul - Grand Island | |||||||||||||||||||
7.19 | U-Haul - Wichita | |||||||||||||||||||
7.20 | U-Haul - Bloomsburg | |||||||||||||||||||
7.21 | U-Haul - Longview | |||||||||||||||||||
8 | Hermosa Pavilion | Cash | 0 | 0 | Salon Republic TI/LC and Rent Reserve | 968,019 | 0 | |||||||||||||
9 | Texas Portfolio | 0 | 0 | Renovation Reserve | 210,950 | 0 | ||||||||||||||
9.01 | Rincon Apartments | |||||||||||||||||||
9.02 | Las Palmas Apartments | |||||||||||||||||||
9.03 | Reata Apartments | |||||||||||||||||||
10 | Hilton Lexington Downtown | 0 | 0 | Seasonality / PIP Reserve | Seasonality - $249,951 / PIP - $1,800,000 | Seasonality - $35,707; Springing | ||||||||||||||
11 | States Addition Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
12 | North Valley Plaza | Cash | 0 | 0 | Tenant Specific TILC / Free Rent Reserve | Tenant Specific TILC - $1,994,734 / Free Rent - $520,036 | 0 | |||||||||||||
13 | Courtyard by Marriott - Aventura | 0 | 0 | Seasonality Reserve | 170,215 | 28,369 | ||||||||||||||
14 | Preferred Freezer Houston | 0 | 0 | Rent Discount Reserve | 170,000 | 0 | ||||||||||||||
15 | 400 Atlantic Avenue | 0 | 0 | Tenant Specific TI/LC Reserve | 3,000,000 | 0 | ||||||||||||||
16 | CSM Bakery Supplies Portfolio II | 0 | 0 | 0 | 0 | |||||||||||||||
16.01 | 7351 Crider Avenue | |||||||||||||||||||
16.02 | 32621 Central Avenue | |||||||||||||||||||
16.03 | 2570 Kiel Way | |||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | |||||||||||||||||||
16.05 | 8235 McHard Road | |||||||||||||||||||
16.06 | 5455 Louie Lane | |||||||||||||||||||
16.07 | 805 West 2500 South | |||||||||||||||||||
17 | Parliament Bend and Park West Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
17.01 | Park West Apartments | |||||||||||||||||||
17.02 | Parliament Bend Apartments | |||||||||||||||||||
18 | 55 Miracle Mile | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
19 | Lincoln Plaza | Cash | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | |||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 0 | 0 | 0 | 0 | |||||||||||||||
21 | Bentley Commons at Keene | 0 | 0 | 0 | 0 | |||||||||||||||
22 | Alpha Health Center | Cash | 0 | 0 | Rent Reserve | 105,000 | 0 | |||||||||||||
23 | Sansone Regal Plaza | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
24 | The Dorel Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
25 | Carson Plaza | Cash | 0 | 0 | Orleans & York Deli Tenant Improvement | 15,000 | 0 | |||||||||||||
26 | Hilton Garden Inn - Middleton | 0 | 0 | 0 | 0 | |||||||||||||||
27 | Normandale Village | 0 | 0 | Hope Chest TI/LC Reserve; Hope Chest Free Rent Reserve | 41,712 | 30,523 | ||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | 0 | 0 | Property Renovation Funds | 500,000 | 0 | ||||||||||||||
29 | Newport Beach Mini U Storage I | 0 | 0 | 0 | 0 | |||||||||||||||
30 | Plymouth Hills | 0 | 0 | 0 | 0 | |||||||||||||||
31 | Mill Creek Run Apartments | 0 | 0 | Working Capital Funds | 134,400 | 0 | ||||||||||||||
32 | Residence Inn - Ft. Lauderdale | 0 | 0 | Property Renovation Reserve | 1,500,000 | 0 | ||||||||||||||
33 | Cherry Grove Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
34 | Oak Hill Portfolio | Cash | 0 | 0 | Piedmont Tenant Reserve | 658,182 | 0 | |||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | |||||||||||||||||||
34.02 | Blairsville VA Clinic | |||||||||||||||||||
34.03 | Peachtree City Building | |||||||||||||||||||
35 | Newport Beach Mini U Storage II | 0 | 0 | 0 | 0 | |||||||||||||||
36 | Stuart North Shopping Center | Cash | 0 | 0 | Premier Wellness Reserve | 113,668 | 0 | |||||||||||||
37 | Gander Mountain - Arlington | 0 | 0 | 0 | 0 | |||||||||||||||
38 | Holiday Inn Express-Decatur, GA | 0 | 0 | PIP Reserve | 0 | Springing | ||||||||||||||
39 | StorageMart - Crofton | 0 | 0 | 0 | 0 | |||||||||||||||
40 | All Storage Railhead | 0 | 0 | 0 | 0 | |||||||||||||||
41 | Geracimos Portfolio | Cash | 0 | 0 | Tenant Achievement Reserve | 0 | 0 | |||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | |||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | |||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | |||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | |||||||||||||||||||
42 | Zang Business Center | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
43 | Holiday Inn Express - Lexington | 0 | 0 | 0 | 0 | |||||||||||||||
44 | Rolling Hills Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
45 | West Knoll Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
46 | CT Self Storage - Fullerton | 0 | 0 | 0 | 0 | |||||||||||||||
47 | Greenbrier Plaza | 0 | 0 | 0 | 0 | |||||||||||||||
48 | 81 Washington Avenue | Cash | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | |||||||||||||
49 | Hampton Inn - Greenville | 0 | 0 | PIP Reserve | 2,460,000 | Springing | ||||||||||||||
50 | Orillia Station | Cash | 0 | 0 | Staples Rollover Funds | 0 | 8,333 |
A-1-21
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||
Mortgage Loan Number | Property Name | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($)(19) | ||||||||||
51 | Andover & Andover West | 0 | 0 | 0 | 0 | |||||||||||||||
52 | Holiday Inn Express Memphis | 0 | 0 | 0 | 0 | |||||||||||||||
53 | Holiday Inn Express - Georgetown | 0 | 0 | 0 | 0 | |||||||||||||||
54 | Powell Crossing | Cash | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | |||||||||||||
55 | Holiday Inn Express & Suites Dallas East | 0 | 0 | PIP Reserve | 0 | Springing | ||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | 0 | 0 | Seasonality Reserve | 104,000 | 0 | ||||||||||||||
57 | Shoppes at Barnes Crossing | Cash | 0 | 0 | Beauty Supply Holdback | 450,000 | 0 | |||||||||||||
58 | WalMart Orangeburg | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | ||||||||||||||
59 | Parkside Development Company, Inc. | 0 | 0 | Collateral Security Agreement for Capital Improvements | 3,000,000 | 0 | ||||||||||||||
60 | 155 Passaic Avenue | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
61 | CT Self Storage - Escondido | 0 | 0 | Ground Rent Reserve | 0 | Springing | ||||||||||||||
62 | Rite Aid Portfolio | 0 | 0 | 0 | 0 | |||||||||||||||
62.01 | Rite Aid Buffalo | |||||||||||||||||||
62.02 | Rite Aid Bluefield | |||||||||||||||||||
62.03 | Rite Aid Hinton | |||||||||||||||||||
62.04 | Rite Aid Branchland | |||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | 0 | 0 | PIP Reserve | 470,000 | Springing | ||||||||||||||
64 | Korakia Pensione | 0 | 0 | 0 | 0 | |||||||||||||||
65 | Strand Building | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
66 | Kingston Point | 0 | 0 | 0 | 0 | |||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | 0 | 0 | 0 | 0 | |||||||||||||||
68 | North Bechtle Square II | Cash | 0 | 0 | Rent Concession Reserve | 9,000 | 0 | |||||||||||||
69 | Merri-Five Plaza | Cash | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | |||||||||||||
70 | Fishers Town Center | 0 | 0 | Gumbo A Go-Go Free Rent Reserve Funds | 20,088 | 0 | ||||||||||||||
71 | Avon Self-Storage | 0 | 0 | 0 | 0 | |||||||||||||||
72 | Hampton Inn, Manhattan, KS | 0 | 0 | PIP Reserve | 0 | Springing | ||||||||||||||
73 | Fifth Avenue Loft Corporation | 0 | 0 | 0 | 0 | |||||||||||||||
74 | Shops at Lily Cache Creek | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
75 | Red Roof Inn San Diego | 0 | 0 | 0 | 0 | |||||||||||||||
76 | La Quinta Garden Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
77 | 72nd Street East Corporation | 0 | 0 | 0 | 0 | |||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
79 | 1182-1214 Farmington Avenue | Cash | 0 | 0 | Ground Rent Reserve | 0 | Springing | |||||||||||||
80 | Market at Summer Oaks | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
81 | Greenwood Arms Cooperative Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
82 | Franklin Commons | Cash | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | |||||||||||||
83 | Durham Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
84 | San Luis Shopping Center | Cash | 0 | 0 | Critical Tenant TI/LC Funds | 0 | Springing | |||||||||||||
85 | Monte Vista Mini Storage | 0 | 0 | 0 | 0 | |||||||||||||||
86 | Colonial Place Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
87 | The Terraces at Willow Springs | Cash | 0 | 0 | Tenant Specific TILC Reserve | 26,581 | 0 | |||||||||||||
88 | Evelyn Court Apartment Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | 0 | 0 | 0 | 0 | |||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 0 | 0 | 0 | 0 | |||||||||||||||
91 | Woodstock Crossing | 0 | 0 | 0 | 0 | |||||||||||||||
92 | Continental Self Storage | 0 | 0 | 0 | 0 | |||||||||||||||
93 | SaraVilla Apartments | 0 | 0 | Liquidity Reserve | 125,000 | 0 | ||||||||||||||
94 | Greenport Plaza | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
95 | Reserve at Cinco Ranch | Cash | 0 | 0 | Sola Salon Reserves | 124,000 | 0 | |||||||||||||
96 | Bayview Marketplace | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
97 | North Salem Self Storage | 0 | 0 | 0 | 0 | |||||||||||||||
98 | Walgreens - Lima | 0 | 0 | Driveway Casualty Reserve | 0 | Springing | ||||||||||||||
99 | Rite Aid Middletown | 0 | 0 | 0 | 0 | |||||||||||||||
100 | Shackleford MHP | 0 | 0 | 0 | 0 | |||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 0 | 0 | 0 | 0 | |||||||||||||||
102 | Novawest Center | Cash | 0 | 0 | Tenant Specific TILC Reserve | 125,427 | 0 | |||||||||||||
103 | Polo Green Apartments | 0 | 0 | Liquidity Reserve | 125,000 | 0 | ||||||||||||||
104 | Big Oak Self Storage | 0 | 0 | 0 | 0 | |||||||||||||||
105 | TimberHills Apartments | 0 | 0 | 0 | 0 | |||||||||||||||
106 | S&S Plaza | Cash | 0 | 0 | Penn Station Funds | 9,495 | 0 | |||||||||||||
107 | 4400 Coldwater Canyon Avenue | 0 | 0 | BKR Free Rent Reserve | 20,287 | 0 | ||||||||||||||
108 | EZ Self-Storage | 0 | 0 | 0 | 0 | |||||||||||||||
109 | Belleville Crossing - Building I | Cash | 0 | 0 | 0 | 0 | ||||||||||||||
110 | Sandpiper Self Storage | 0 | 0 | 0 | 0 | |||||||||||||||
111 | Marion Plaza | Cash | 0 | 0 | DSCR Shortfall Reserve | 0 | Springing | |||||||||||||
112 | Safari MHP | 0 | 0 | 0 | 0 | |||||||||||||||
113 | Westwood Manor MHP | 0 | 0 | Liquidity Reserve | 50,000 | 2,000 | ||||||||||||||
114 | The Mill MHC | 0 | 0 | 0 | 0 | |||||||||||||||
115 | Best Western Plus | 0 | 0 | 0 | 0 | |||||||||||||||
116 | Highlands Mobile Village | 0 | 0 | 0 | 0 | |||||||||||||||
117 | Sted Tenant Owners Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
118 | Osceola MHC | 0 | 0 | 0 | 0 | |||||||||||||||
119 | Lakeview Mobile Court | 0 | 0 | Capital Improvement Reserve | 10,000 | 0 | ||||||||||||||
120 | Mountain View MHC | 0 | 0 | 0 | 0 | |||||||||||||||
121 | Drake Lane Owners, Inc. | 0 | 0 | 0 | 0 | |||||||||||||||
122 | Michelle Tenants Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
123 | 3215 Owners, Ltd. | 0 | 0 | 0 | 0 | |||||||||||||||
124 | 250 West 16th Street Owners Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
125 | Great Space Self Storage | 0 | 0 | 0 | 0 | |||||||||||||||
126 | 406 West 46th Street Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
127 | 741 West End Avenue Owners Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
128 | 250 Equities Corp. | 0 | 0 | 0 | 0 | |||||||||||||||
129 | 338 West 19th Street Incorporated | 0 | 0 | 0 | 0 |
A-1-22
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | 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(20) | Ownership Interest | Ground Lease Initial Expiration Date | |||||||||||||
1 | Bank of America Plaza | 0 | Cash | Rent Concession Reserve | 520,213 | 0 | 0 | Cash | Fee | |||||||||||||||||
2 | Columbus Square Portfolio | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
3 | Stamford Plaza Portfolio | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
3.01 | Two Stamford Plaza | Fee | ||||||||||||||||||||||||
3.02 | Four Stamford Plaza | Fee | ||||||||||||||||||||||||
3.03 | One Stamford Plaza | Fee | ||||||||||||||||||||||||
3.04 | Three Stamford Plaza | Fee | ||||||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
5 | Offices at Broadway Station | 0 | Cash | Tenant Specific TILC Reserve | 45,840 | 0 | 0 | Cash | Fee | |||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
6.01 | 1912 Montreal Road | Fee | ||||||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | Fee | ||||||||||||||||||||||||
6.03 | 1400 W 2700 N | Fee | ||||||||||||||||||||||||
6.04 | 3765 Walden Avenue | Fee | ||||||||||||||||||||||||
7 | U-Haul Portfolio | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
7.01 | U-Haul - Yonkers | Fee | ||||||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | Fee | ||||||||||||||||||||||||
7.03 | U-Haul - Coraopolis | Fee | ||||||||||||||||||||||||
7.04 | U-Haul - El Paso | Fee | ||||||||||||||||||||||||
7.05 | U-Haul - Washington | Fee | ||||||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | Fee | ||||||||||||||||||||||||
7.07 | U-Haul - Houston North | Fee | ||||||||||||||||||||||||
7.08 | U-Haul - Lebanon | Fee | ||||||||||||||||||||||||
7.09 | U-Haul - Fontana | Fee | ||||||||||||||||||||||||
7.10 | U-Haul - Olympia | Fee | ||||||||||||||||||||||||
7.11 | U-Haul - Detroit | Fee | ||||||||||||||||||||||||
7.12 | U-Haul - Westfield | Fee | ||||||||||||||||||||||||
7.13 | U-Haul - Livermore | Fee | ||||||||||||||||||||||||
7.14 | U-Haul - Cincinnati | Fee | ||||||||||||||||||||||||
7.15 | U-Haul - Memphis | Fee | ||||||||||||||||||||||||
7.16 | U-Haul - Birmingham | Fee | ||||||||||||||||||||||||
7.17 | U-Haul - Macon | Fee | ||||||||||||||||||||||||
7.18 | U-Haul - Grand Island | Fee | ||||||||||||||||||||||||
7.19 | U-Haul - Wichita | Fee | ||||||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | Fee | ||||||||||||||||||||||||
7.21 | U-Haul - Longview | Fee | ||||||||||||||||||||||||
8 | Hermosa Pavilion | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
9 | Texas Portfolio | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
9.01 | Rincon Apartments | Fee | ||||||||||||||||||||||||
9.02 | Las Palmas Apartments | Fee | ||||||||||||||||||||||||
9.03 | Reata Apartments | Fee | ||||||||||||||||||||||||
10 | Hilton Lexington Downtown | Seasonality - $249,951 | Cash | Parking Rent Reserve | 56,250 | Springing | 0 | Cash | Fee | |||||||||||||||||
11 | States Addition Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
12 | North Valley Plaza | 0 | Cash | Starbucks Reserve | 600,000 | 0 | 0 | Cash | Fee | |||||||||||||||||
13 | Courtyard by Marriott - Aventura | 170,215 | Cash | PIP Reserve | 0 | Springing | 0 | Fee | ||||||||||||||||||
14 | Preferred Freezer Houston | 0 | Cash | 0 | 0 | 0 | 5,000,000 | Fee | ||||||||||||||||||
15 | 400 Atlantic Avenue | 0 | Cash | Flood Insurance Reserve | 50,000 | 0 | 0 | Cash | Fee | |||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
16.01 | 7351 Crider Avenue | Fee | ||||||||||||||||||||||||
16.02 | 32621 Central Avenue | Fee | ||||||||||||||||||||||||
16.03 | 2570 Kiel Way | Fee | ||||||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | Fee | ||||||||||||||||||||||||
16.05 | 8235 McHard Road | Fee | ||||||||||||||||||||||||
16.06 | 5455 Louie Lane | Fee | ||||||||||||||||||||||||
16.07 | 805 West 2500 South | Fee | ||||||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
17.01 | Park West Apartments | Fee | ||||||||||||||||||||||||
17.02 | Parliament Bend Apartments | Fee | ||||||||||||||||||||||||
18 | 55 Miracle Mile | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
19 | Lincoln Plaza | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
21 | Bentley Commons at Keene | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
22 | Alpha Health Center | 0 | Cash | 0 | 0 | 0 | 396,000 | Fee | ||||||||||||||||||
23 | Sansone Regal Plaza | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
24 | The Dorel Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
25 | Carson Plaza | 0 | Cash | Environmental Reserve | 278,250 | 0 | 0 | Cash | Fee | |||||||||||||||||
26 | Hilton Garden Inn - Middleton | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
27 | Normandale Village | 0 | Cash | Dana’s Apparel Reserve; Lund’s CAPEX reserve | 348,000 | 0 | 0 | Cash | Fee | |||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
29 | Newport Beach Mini U Storage I | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
30 | Plymouth Hills | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
31 | Mill Creek Run Apartments | 0 | Cash | Master Lessee Surplus Funds | 0 | Springing | 0 | Fee | ||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
33 | Cherry Grove Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
34 | Oak Hill Portfolio | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | Fee | ||||||||||||||||||||||||
34.02 | Blairsville VA Clinic | Fee | ||||||||||||||||||||||||
34.03 | Peachtree City Building | Fee | ||||||||||||||||||||||||
35 | Newport Beach Mini U Storage II | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
36 | Stuart North Shopping Center | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
37 | Gander Mountain - Arlington | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
39 | StorageMart - Crofton | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
40 | All Storage Railhead | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
41 | Geracimos Portfolio | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | Fee | ||||||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | Fee | ||||||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | Fee | ||||||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | Fee | ||||||||||||||||||||||||
42 | Zang Business Center | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
43 | Holiday Inn Express - Lexington | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
44 | Rolling Hills Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
45 | West Knoll Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
46 | CT Self Storage - Fullerton | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
47 | Greenbrier Plaza | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
48 | 81 Washington Avenue | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
49 | Hampton Inn - Greenville | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
50 | Orillia Station | 0 | Cash | Critical Tenant TI/LC Funds | 0 | Springing | 0 | Fee |
A-1-23
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Mortgage Loan Number | Property Name | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | 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(20) | Ownership Interest | Ground Lease Initial Expiration Date | |||||||||||||
51 | Andover & Andover West | 0 | 0 | 0 | 0 | 1,850,000 | Fee | |||||||||||||||||||
52 | Holiday Inn Express Memphis | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
53 | Holiday Inn Express - Georgetown | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
54 | Powell Crossing | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | 500,000 | Quality Assurance Escrow | 30,000 | 0 | 0 | Cash | Fee | ||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | 104,000 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
57 | Shoppes at Barnes Crossing | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
58 | WalMart Orangeburg | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
59 | Parkside Development Company, Inc. | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
60 | 155 Passaic Avenue | 0 | 0 | 0 | 0 | Leasehold | 10/31/2052 | |||||||||||||||||||
61 | CT Self Storage - Escondido | 0 | 0 | 0 | 0 | Leasehold | 10/1/2028 | |||||||||||||||||||
62 | Rite Aid Portfolio | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
62.01 | Rite Aid Buffalo | Fee | ||||||||||||||||||||||||
62.02 | Rite Aid Bluefield | Fee | ||||||||||||||||||||||||
62.03 | Rite Aid Hinton | Fee | ||||||||||||||||||||||||
62.04 | Rite Aid Branchland | Fee | ||||||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
64 | Korakia Pensione | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
65 | Strand Building | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
66 | Kingston Point | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
68 | North Bechtle Square II | 0 | Cash | Sake One Reserve | 50,000 | 0 | 0 | Cash | Fee | |||||||||||||||||
69 | Merri-Five Plaza | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
70 | Fishers Town Center | 0 | Cash | Gumbo A Go-Go TI/LC Reserve | 50,129 | 1,938 | 97,900 | Cash | Fee | |||||||||||||||||
71 | Avon Self-Storage | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
73 | Fifth Avenue Loft Corporation | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
74 | Shops at Lily Cache Creek | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
75 | Red Roof Inn San Diego | 0 | 0 | 0 | 0 | Leasehold | 11/1/2061 | |||||||||||||||||||
76 | La Quinta Garden Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
77 | 72nd Street East Corporation | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
79 | 1182-1214 Farmington Avenue | 0 | 0 | 0 | 0 | Fee and Leasehold | 7/1/2054 | |||||||||||||||||||
80 | Market at Summer Oaks | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
82 | Franklin Commons | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
83 | Durham Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
84 | San Luis Shopping Center | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
85 | Monte Vista Mini Storage | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
86 | Colonial Place Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
87 | The Terraces at Willow Springs | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
88 | Evelyn Court Apartment Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 0 | 0 | 0 | 0 | Leasehold | 7/31/2057 | |||||||||||||||||||
91 | Woodstock Crossing | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
92 | Continental Self Storage | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
93 | SaraVilla Apartments | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
94 | Greenport Plaza | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
95 | Reserve at Cinco Ranch | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
96 | Bayview Marketplace | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
97 | North Salem Self Storage | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
98 | Walgreens - Lima | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
99 | Rite Aid Middletown | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
100 | Shackleford MHP | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
102 | Novawest Center | 0 | Cash | Eclipse Reserve | 50,000 | 0 | 0 | Cash | Fee | |||||||||||||||||
103 | Polo Green Apartments | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
104 | Big Oak Self Storage | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
105 | TimberHills Apartments | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
106 | S&S Plaza | 0 | Cash | Critical Tenant TI/LC Funds | 0 | Springing | 0 | Fee | ||||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
108 | EZ Self-Storage | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
109 | Belleville Crossing - Building I | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
110 | Sandpiper Self Storage | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
111 | Marion Plaza | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
112 | Safari MHP | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
113 | Westwood Manor MHP | 100,000 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
114 | The Mill MHC | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
115 | Best Western Plus | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
116 | Highlands Mobile Village | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
117 | Sted Tenant Owners Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
118 | Osceola MHC | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
119 | Lakeview Mobile Court | 0 | Cash | 0 | 0 | 0 | Fee | |||||||||||||||||||
120 | Mountain View MHC | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
121 | Drake Lane Owners, Inc. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
122 | Michelle Tenants Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
123 | 3215 Owners, Ltd. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
124 | 250 West 16th Street Owners Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
125 | Great Space Self Storage | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
126 | 406 West 46th Street Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
127 | 741 West End Avenue Owners Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
128 | 250 Equities Corp. | 0 | 0 | 0 | 0 | Fee | ||||||||||||||||||||
129 | 338 West 19th Street Incorporated | 0 | 0 | 0 | 0 | Fee |
A-1-24
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Payment | Annual Ground Rent Increases(21) | Lockbox | Whole Loan Cut- off Date Balance ($)(22) | Whole Loan Debt Service ($)(23) | Subordinate Secured Debt Original Balance ($)(24) | |||||||
1 | Bank of America Plaza | Hard/Springing Cash Management | ||||||||||||
2 | Columbus Square Portfolio | Hard/Upfront Cash Management | ||||||||||||
3 | Stamford Plaza Portfolio | Hard/Upfront Cash Management | ||||||||||||
3.01 | Two Stamford Plaza | |||||||||||||
3.02 | Four Stamford Plaza | |||||||||||||
3.03 | One Stamford Plaza | |||||||||||||
3.04 | Three Stamford Plaza | |||||||||||||
4 | Hampton Inn & Suites - Brickell | Springing (Without Established Account) | ||||||||||||
5 | Offices at Broadway Station | Hard/Upfront Cash Management | ||||||||||||
6 | CSM Bakery Supplies Portfolio I | Hard/Springing Cash Management | ||||||||||||
6.01 | 1912 Montreal Road | |||||||||||||
6.02 | 3301 Montreal Industrial Way | |||||||||||||
6.03 | 1400 W 2700 N | |||||||||||||
6.04 | 3765 Walden Avenue | |||||||||||||
7 | U-Haul Portfolio | Soft/Springing Cash Management | ||||||||||||
7.01 | U-Haul - Yonkers | |||||||||||||
7.02 | U-Haul - Pleasant Hills | |||||||||||||
7.03 | U-Haul - Coraopolis | |||||||||||||
7.04 | U-Haul - El Paso | |||||||||||||
7.05 | U-Haul - Washington | |||||||||||||
7.06 | U-Haul - Corpus Christi | |||||||||||||
7.07 | U-Haul - Houston North | |||||||||||||
7.08 | U-Haul - Lebanon | |||||||||||||
7.09 | U-Haul - Fontana | |||||||||||||
7.10 | U-Haul - Olympia | |||||||||||||
7.11 | U-Haul - Detroit | |||||||||||||
7.12 | U-Haul - Westfield | |||||||||||||
7.13 | U-Haul - Livermore | |||||||||||||
7.14 | U-Haul - Cincinnati | |||||||||||||
7.15 | U-Haul - Memphis | |||||||||||||
7.16 | U-Haul - Birmingham | |||||||||||||
7.17 | U-Haul - Macon | |||||||||||||
7.18 | U-Haul - Grand Island | |||||||||||||
7.19 | U-Haul - Wichita | |||||||||||||
7.20 | U-Haul - Bloomsburg | |||||||||||||
7.21 | U-Haul - Longview | |||||||||||||
8 | Hermosa Pavilion | Hard/Springing Cash Management | ||||||||||||
9 | Texas Portfolio | Soft/Upfront Cash Management | ||||||||||||
9.01 | Rincon Apartments | |||||||||||||
9.02 | Las Palmas Apartments | |||||||||||||
9.03 | Reata Apartments | |||||||||||||
10 | Hilton Lexington Downtown | Hard/Springing Cash Management | ||||||||||||
11 | States Addition Apartments | Soft/Springing Cash Management | ||||||||||||
12 | North Valley Plaza | Hard/Upfront Cash Management | ||||||||||||
13 | Courtyard by Marriott - Aventura | Springing (Without Established Account) | ||||||||||||
14 | Preferred Freezer Houston | Hard/Springing Cash Management | ||||||||||||
15 | 400 Atlantic Avenue | Hard/Springing Cash Management | ||||||||||||
16 | CSM Bakery Supplies Portfolio II | Hard/Springing Cash Management | ||||||||||||
16.01 | 7351 Crider Avenue | |||||||||||||
16.02 | 32621 Central Avenue | |||||||||||||
16.03 | 2570 Kiel Way | |||||||||||||
16.04 | 11350 Sunrise Park Drive | |||||||||||||
16.05 | 8235 McHard Road | |||||||||||||
16.06 | 5455 Louie Lane | |||||||||||||
16.07 | 805 West 2500 South | |||||||||||||
17 | Parliament Bend and Park West Apartments | Springing (Without Established Account) | ||||||||||||
17.01 | Park West Apartments | |||||||||||||
17.02 | Parliament Bend Apartments | |||||||||||||
18 | 55 Miracle Mile | Hard/Springing Cash Management | ||||||||||||
19 | Lincoln Plaza | Hard/Springing Cash Management | ||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | None | ||||||||||||
21 | Bentley Commons at Keene | Springing (Without Established Account) | ||||||||||||
22 | Alpha Health Center | Springing (With Established Account) | ||||||||||||
23 | Sansone Regal Plaza | Hard/Springing Cash Management | ||||||||||||
24 | The Dorel Apartments | Hard/Springing Cash Management | ||||||||||||
25 | Carson Plaza | Springing (Without Established Account) | ||||||||||||
26 | Hilton Garden Inn - Middleton | None | ||||||||||||
27 | Normandale Village | Springing (Without Established Account) | ||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | Hard/Springing Cash Management | ||||||||||||
29 | Newport Beach Mini U Storage I | Springing (Without Established Account) | ||||||||||||
30 | Plymouth Hills | None | ||||||||||||
31 | Mill Creek Run Apartments | Springing (Without Established Account) | ||||||||||||
32 | Residence Inn - Ft. Lauderdale | Hard/Springing Cash Management | ||||||||||||
33 | Cherry Grove Apartments | Springing (Without Established Account) | ||||||||||||
34 | Oak Hill Portfolio | Hard/Springing Cash Management | ||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | |||||||||||||
34.02 | Blairsville VA Clinic | |||||||||||||
34.03 | Peachtree City Building | |||||||||||||
35 | Newport Beach Mini U Storage II | Springing (Without Established Account) | ||||||||||||
36 | Stuart North Shopping Center | Springing (Without Established Account) | ||||||||||||
37 | Gander Mountain - Arlington | Springing (Without Established Account) | ||||||||||||
38 | Holiday Inn Express-Decatur, GA | Springing (Without Established Account) | ||||||||||||
39 | StorageMart - Crofton | Springing (Without Established Account) | ||||||||||||
40 | All Storage Railhead | Springing (Without Established Account) | ||||||||||||
41 | Geracimos Portfolio | Soft/Springing Cash Management | ||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | |||||||||||||
41.02 | Geracimos Portfolio - College Crossing | |||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | |||||||||||||
41.04 | Geracimos Portfolio - Ocean City | |||||||||||||
42 | Zang Business Center | Hard/Springing Cash Management | ||||||||||||
43 | Holiday Inn Express - Lexington | Hard/Springing Cash Management | ||||||||||||
44 | Rolling Hills Apartments | None | ||||||||||||
45 | West Knoll Apartments | None | ||||||||||||
46 | CT Self Storage - Fullerton | Springing (Without Established Account) | ||||||||||||
47 | Greenbrier Plaza | None | ||||||||||||
48 | 81 Washington Avenue | Hard/Springing Cash Management | ||||||||||||
49 | Hampton Inn - Greenville | Springing (Without Established Account) | ||||||||||||
50 | Orillia Station | Hard/Springing Cash Management |
A-1-25
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||
Mortgage Loan Number | Property Name | Annual Ground Rent Payment | Annual Ground Rent Increases(21) | Lockbox | Whole Loan Cut- off Date Balance ($)(22) | Whole Loan Debt Service ($)(23) | Subordinate Secured Debt Original Balance ($)(24) | |||||||
51 | Andover & Andover West | Springing (With Established Account) | ||||||||||||
52 | Holiday Inn Express Memphis | Hard/Springing Cash Management | ||||||||||||
53 | Holiday Inn Express - Georgetown | Hard/Springing Cash Management | ||||||||||||
54 | Powell Crossing | Springing (Without Established Account) | ||||||||||||
55 | Holiday Inn Express & Suites Dallas East | Springing (Without Established Account) | ||||||||||||
56 | Fairfield Inn Suites - Lock Haven | Springing (Without Established Account) | ||||||||||||
57 | Shoppes at Barnes Crossing | Springing (Without Established Account) | ||||||||||||
58 | WalMart Orangeburg | Springing (Without Established Account) | ||||||||||||
59 | Parkside Development Company, Inc. | None | 7,000,000 | 29,006 | 1,000,000 | |||||||||
60 | 155 Passaic Avenue | $50,830 | To be adjusted on the 8th anniversary of the Rent Commencement Date and every five years thereafter by 3%. | Hard/Springing Cash Management | ||||||||||
61 | CT Self Storage - Escondido | $65,720 | Every 5 years, beginning 2/1/2007, base rent is increased by the lesser of (i) 11%; or (ii) CPI for the January immediately prior to the adjustment date divided by CPI five years earlier | Springing (Without Established Account) | ||||||||||
62 | Rite Aid Portfolio | Hard/Upfront Cash Management | ||||||||||||
62.01 | Rite Aid Buffalo | |||||||||||||
62.02 | Rite Aid Bluefield | |||||||||||||
62.03 | Rite Aid Hinton | |||||||||||||
62.04 | Rite Aid Branchland | |||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | Springing (Without Established Account) | ||||||||||||
64 | Korakia Pensione | Springing (Without Established Account) | ||||||||||||
65 | Strand Building | Springing (With Established Account) | ||||||||||||
66 | Kingston Point | Soft/Springing Cash Management | ||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | Springing (Without Established Account) | ||||||||||||
68 | North Bechtle Square II | Soft/Springing Cash Management | ||||||||||||
69 | Merri-Five Plaza | Springing (Without Established Account) | ||||||||||||
70 | Fishers Town Center | Hard/Springing Cash Management | ||||||||||||
71 | Avon Self-Storage | Springing (Without Established Account) | ||||||||||||
72 | Hampton Inn, Manhattan, KS | Springing (Without Established Account) | ||||||||||||
73 | Fifth Avenue Loft Corporation | None | 5,600,000 | 19,026 | 1,000,000 | |||||||||
74 | Shops at Lily Cache Creek | Springing (Without Established Account) | ||||||||||||
75 | Red Roof Inn San Diego | $96,000 | (21) | Hard/Springing Cash Management | ||||||||||
76 | La Quinta Garden Apartments | Springing (Without Established Account) | ||||||||||||
77 | 72nd Street East Corporation | None | 5,500,000 | 18,947 | 1,250,000 | |||||||||
78 | 14 Horatio Street Apartments Corp. | None | 4,700,000 | 21,554 | 500,000 | |||||||||
79 | 1182-1214 Farmington Avenue | $25,000 | 5% increase every 5 years | Springing (Without Established Account) | ||||||||||
80 | Market at Summer Oaks | Springing (Without Established Account) | ||||||||||||
81 | Greenwood Arms Cooperative Corp. | None | 4,589,078 | 21,364 | 500,000 | |||||||||
82 | Franklin Commons | Springing (Without Established Account) | ||||||||||||
83 | Durham Apartments | None | ||||||||||||
84 | San Luis Shopping Center | Hard/Springing Cash Management | ||||||||||||
85 | Monte Vista Mini Storage | Springing (Without Established Account) | ||||||||||||
86 | Colonial Place Apartments | Springing (Without Established Account) | ||||||||||||
87 | The Terraces at Willow Springs | None | ||||||||||||
88 | Evelyn Court Apartment Corp. | None | ||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | None | ||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | $10,710.00 + all real estate taxes assessed against the demised premises. | None | 3,691,475 | 17,027 | 500,000 | ||||||||
91 | Woodstock Crossing | None | ||||||||||||
92 | Continental Self Storage | None | ||||||||||||
93 | SaraVilla Apartments | None | ||||||||||||
94 | Greenport Plaza | Springing (Without Established Account) | ||||||||||||
95 | Reserve at Cinco Ranch | Springing (Without Established Account) | ||||||||||||
96 | Bayview Marketplace | Springing (Without Established Account) | ||||||||||||
97 | North Salem Self Storage | Springing (Without Established Account) | ||||||||||||
98 | Walgreens - Lima | Springing (Without Established Account) | ||||||||||||
99 | Rite Aid Middletown | Springing (With Established Account) | ||||||||||||
100 | Shackleford MHP | Springing (Without Established Account) | ||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | None | ||||||||||||
102 | Novawest Center | None | ||||||||||||
103 | Polo Green Apartments | None | ||||||||||||
104 | Big Oak Self Storage | None | ||||||||||||
105 | TimberHills Apartments | None | ||||||||||||
106 | S&S Plaza | Hard/Springing Cash Management | ||||||||||||
107 | 4400 Coldwater Canyon Avenue | Springing (Without Established Account) | ||||||||||||
108 | EZ Self-Storage | Springing (Without Established Account) | ||||||||||||
109 | Belleville Crossing - Building I | Hard/Springing Cash Management | ||||||||||||
110 | Sandpiper Self Storage | Springing (Without Established Account) | ||||||||||||
111 | Marion Plaza | None | ||||||||||||
112 | Safari MHP | Springing (Without Established Account) | ||||||||||||
113 | Westwood Manor MHP | Springing (Without Established Account) | ||||||||||||
114 | The Mill MHC | Springing (Without Established Account) | ||||||||||||
115 | Best Western Plus | Springing (Without Established Account) | ||||||||||||
116 | Highlands Mobile Village | Springing (Without Established Account) | ||||||||||||
117 | Sted Tenant Owners Corp. | None | 1,895,471 | 8,892 | 200,000 | |||||||||
118 | Osceola MHC | Springing (Without Established Account) | ||||||||||||
119 | Lakeview Mobile Court | Springing (Without Established Account) | ||||||||||||
120 | Mountain View MHC | Springing (Without Established Account) | ||||||||||||
121 | Drake Lane Owners, Inc. | None | ||||||||||||
122 | Michelle Tenants Corp. | None | 1,896,004 | 8,613 | 400,000 | |||||||||
123 | 3215 Owners, Ltd. | None | 1,650,000 | 5,775 | 250,000 | |||||||||
124 | 250 West 16th Street Owners Corp. | None | 2,000,000 | 6,799 | 750,000 | |||||||||
125 | Great Space Self Storage | Springing (Without Established Account) | ||||||||||||
126 | 406 West 46th Street Corp. | None | 1,496,670 | 6,913 | 250,000 | |||||||||
127 | 741 West End Avenue Owners Corp. | None | 1,746,670 | 7,760 | 500,000 | |||||||||
128 | 250 Equities Corp. | None | 1,445,161 | 6,743 | 250,000 | |||||||||
129 | 338 West 19th Street Incorporated | None | 1,097,778 | 5,256 | 200,000 |
A-1-26
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Subordinate Secured Debt Cut-off Date Balance ($)(25) | Whole Loan U/W NOI DSCR (x)(10)(23) | Whole Loan U/W NCF DSCR (x)(10)(23) | Whole Loan Cut- off Date LTV Ratio(6)(26) | Whole Loan Cut- off Date U/W NOI Debt Yield(10)(26) | Whole Loan Cut- off Date U/W NCF Debt Yield(10)(26) | Mezzanine Debt Cut-off Date Balance($)(27) | Sponsor(28) | Affiliated Sponsors | Mortgage Loan Number | |||||||||||
1 | Bank of America Plaza | Brookfield Office Properties Inc. | 1 | |||||||||||||||||||
2 | Columbus Square Portfolio | Jacob Chetrit; Laurence Gluck | 2 | |||||||||||||||||||
3 | Stamford Plaza Portfolio | Aby Rosen; Michael Fuchs | 3 | |||||||||||||||||||
3.01 | Two Stamford Plaza | 3.01 | ||||||||||||||||||||
3.02 | Four Stamford Plaza | 3.02 | ||||||||||||||||||||
3.03 | One Stamford Plaza | 3.03 | ||||||||||||||||||||
3.04 | Three Stamford Plaza | 3.04 | ||||||||||||||||||||
4 | Hampton Inn & Suites - Brickell | Bernard Wolfson | 4 | |||||||||||||||||||
5 | Offices at Broadway Station | EverWest, LLC | 5 | |||||||||||||||||||
6 | CSM Bakery Supplies Portfolio I | AG Net Lease Realty Fund III, L.P. | Y - Group A | 6 | ||||||||||||||||||
6.01 | 1912 Montreal Road | 6.01 | ||||||||||||||||||||
6.02 | 3301 Montreal Industrial Way | 6.02 | ||||||||||||||||||||
6.03 | 1400 W 2700 N | 6.03 | ||||||||||||||||||||
6.04 | 3765 Walden Avenue | 6.04 | ||||||||||||||||||||
7 | U-Haul Portfolio | AMERCO | 7 | |||||||||||||||||||
7.01 | U-Haul - Yonkers | 7.01 | ||||||||||||||||||||
7.02 | U-Haul - Pleasant Hills | 7.02 | ||||||||||||||||||||
7.03 | U-Haul - Coraopolis | 7.03 | ||||||||||||||||||||
7.04 | U-Haul - El Paso | 7.04 | ||||||||||||||||||||
7.05 | U-Haul - Washington | 7.05 | ||||||||||||||||||||
7.06 | U-Haul - Corpus Christi | 7.06 | ||||||||||||||||||||
7.07 | U-Haul - Houston North | 7.07 | ||||||||||||||||||||
7.08 | U-Haul - Lebanon | 7.08 | ||||||||||||||||||||
7.09 | U-Haul - Fontana | 7.09 | ||||||||||||||||||||
7.10 | U-Haul - Olympia | 7.10 | ||||||||||||||||||||
7.11 | U-Haul - Detroit | 7.11 | ||||||||||||||||||||
7.12 | U-Haul - Westfield | 7.12 | ||||||||||||||||||||
7.13 | U-Haul - Livermore | 7.13 | ||||||||||||||||||||
7.14 | U-Haul - Cincinnati | 7.14 | ||||||||||||||||||||
7.15 | U-Haul - Memphis | 7.15 | ||||||||||||||||||||
7.16 | U-Haul - Birmingham | 7.16 | ||||||||||||||||||||
7.17 | U-Haul - Macon | 7.17 | ||||||||||||||||||||
7.18 | U-Haul - Grand Island | 7.18 | ||||||||||||||||||||
7.19 | U-Haul - Wichita | 7.19 | ||||||||||||||||||||
7.20 | U-Haul - Bloomsburg | 7.20 | ||||||||||||||||||||
7.21 | U-Haul - Longview | 7.21 | ||||||||||||||||||||
8 | Hermosa Pavilion | Shaoul Levy | 8 | |||||||||||||||||||
9 | Texas Portfolio | 5,377,000 | Key Real Estate Company; Key Real Estate Company; Key Real Estate Company | 9 | ||||||||||||||||||
9.01 | Rincon Apartments | 9.01 | ||||||||||||||||||||
9.02 | Las Palmas Apartments | 9.02 | ||||||||||||||||||||
9.03 | Reata Apartments | 9.03 | ||||||||||||||||||||
10 | Hilton Lexington Downtown | Lexington Downtown Hotel Investment, LLC | 10 | |||||||||||||||||||
11 | States Addition Apartments | Chris Vrame, Patrick Gardner, and Gus C. Gianulias | 11 | |||||||||||||||||||
12 | North Valley Plaza | Lucia and Richard Parks as individuals and as trustees of the Parks Family Trust | 12 | |||||||||||||||||||
13 | Courtyard by Marriott - Aventura | Jeffrey Soffer | 13 | |||||||||||||||||||
14 | Preferred Freezer Houston | H.N. Gorin, Inc. | 14 | |||||||||||||||||||
15 | 400 Atlantic Avenue | Dr. Stephen Zuellig | 15 | |||||||||||||||||||
16 | CSM Bakery Supplies Portfolio II | AG Net Lease Realty Fund III, L.P. | Y - Group A | 16 | ||||||||||||||||||
16.01 | 7351 Crider Avenue | 16.01 | ||||||||||||||||||||
16.02 | 32621 Central Avenue | 16.02 | ||||||||||||||||||||
16.03 | 2570 Kiel Way | 16.03 | ||||||||||||||||||||
16.04 | 11350 Sunrise Park Drive | 16.04 | ||||||||||||||||||||
16.05 | 8235 McHard Road | 16.05 | ||||||||||||||||||||
16.06 | 5455 Louie Lane | 16.06 | ||||||||||||||||||||
16.07 | 805 West 2500 South | 16.07 | ||||||||||||||||||||
17 | Parliament Bend and Park West Apartments | Richard A. Fishman | 17 | |||||||||||||||||||
17.01 | Park West Apartments | 17.01 | ||||||||||||||||||||
17.02 | Parliament Bend Apartments | 17.02 | ||||||||||||||||||||
18 | 55 Miracle Mile | 3,400,000 | Raoul Thomas | 18 | ||||||||||||||||||
19 | Lincoln Plaza | Richard I. Tanenbaum | 19 | |||||||||||||||||||
20 | Park City 3 and 4 Apartments, Inc. | 20 | ||||||||||||||||||||
21 | Bentley Commons at Keene | Glenn Kaplan, John K. Scanlan | 21 | |||||||||||||||||||
22 | Alpha Health Center | Zahid Aslam | 22 | |||||||||||||||||||
23 | Sansone Regal Plaza | Roland Sansone | 23 | |||||||||||||||||||
24 | The Dorel Apartments | Jonathan Marcus; Arnold Marcus; David Schuss; Eric Schuss | 24 | |||||||||||||||||||
25 | Carson Plaza | Sunny Bhullar | 25 | |||||||||||||||||||
26 | Hilton Garden Inn - Middleton | David A. Lenz Investments, LLC; C.J. Raymond Investments, L.L.C. | 26 | |||||||||||||||||||
27 | Normandale Village | 0 | Andrew E. Bruce; Barry S. Chavin; Timothy J. Wallen; Andrew C. Teske | 27 | ||||||||||||||||||
28 | Residence Inn - Anaheim Hills Yorba Linda | Ronald Franklin; Richard Vilardo | Y- Group B | 28 | ||||||||||||||||||
29 | Newport Beach Mini U Storage I | Brian Dahn; Robert J. Conway; Thomas Conway | Y- Group C | 29 | ||||||||||||||||||
30 | Plymouth Hills | Jerome A. Ruggirello | 30 | |||||||||||||||||||
31 | Mill Creek Run Apartments | Matthew A. Sharp; J. David Kelsey | Y - Group D | 31 | ||||||||||||||||||
32 | Residence Inn - Ft. Lauderdale | Ronald Franklin; Richard Vilardo | Y- Group B | 32 | ||||||||||||||||||
33 | Cherry Grove Apartments | Matthew A. Sharp; J. David Kelsey | Y - Group D | 33 | ||||||||||||||||||
34 | Oak Hill Portfolio | Shailendra Group | 34 | |||||||||||||||||||
34.01 | Oak Hill Building I, III, & Oak Hill Park (A, B, & C) | 34.01 | ||||||||||||||||||||
34.02 | Blairsville VA Clinic | 34.02 | ||||||||||||||||||||
34.03 | Peachtree City Building | 34.03 | ||||||||||||||||||||
35 | Newport Beach Mini U Storage II | Brian Dahn; Robert J. Conway; Thomas Conway | Y- Group C | 35 | ||||||||||||||||||
36 | Stuart North Shopping Center | Fraga Properties | 36 | |||||||||||||||||||
37 | Gander Mountain - Arlington | David T. Diamond | 37 | |||||||||||||||||||
38 | Holiday Inn Express-Decatur, GA | Paresh Patel | 38 | |||||||||||||||||||
39 | StorageMart - Crofton | E. Stanley Kroenke | 39 | |||||||||||||||||||
40 | All Storage Railhead | Jay Schuminsky | 40 | |||||||||||||||||||
41 | Geracimos Portfolio | 0 | Dean A. Geracimos | 41 | ||||||||||||||||||
41.01 | Geracimos Portfolio - South Village & Extended | 41.01 | ||||||||||||||||||||
41.02 | Geracimos Portfolio - College Crossing | 41.02 | ||||||||||||||||||||
41.03 | Geracimos Portfolio - Middletown Village | 41.03 | ||||||||||||||||||||
41.04 | Geracimos Portfolio - Ocean City | 41.04 | ||||||||||||||||||||
42 | Zang Business Center | Unico Investment Group LLC | 42 | |||||||||||||||||||
43 | Holiday Inn Express - Lexington | Thakor Maggan; Prakash Maggan; Manish Patel; Harish Patel; Ketan Patel; Dipak Patel; Bhavisha Patel | Y - Group E | 43 | ||||||||||||||||||
44 | Rolling Hills Apartments | Robert T. Bethel, Theresa H. Bethel | 44 | |||||||||||||||||||
45 | West Knoll Apartments | Sami Tasneem Khan | 45 | |||||||||||||||||||
46 | CT Self Storage - Fullerton | CT Self Storage II, LLC | Y - Group F | 46 | ||||||||||||||||||
47 | Greenbrier Plaza | Dolphinshire, LP | 47 | |||||||||||||||||||
48 | 81 Washington Avenue | Craig Robins; Christian Jagodzinski | 48 | |||||||||||||||||||
49 | Hampton Inn - Greenville | Vivian A. Wong; Thomas K. F. Wong; Sarah Kit-Bing Lam | 49 | |||||||||||||||||||
50 | Orillia Station | Thomas Milton Funke | 50 |
A-1-27
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||
Mortgage Loan Number | Property Name | Subordinate Secured Debt Cut-off Date Balance ($)(25) | Whole Loan U/W NOI DSCR (x)(10)(23) | Whole Loan U/W NCF DSCR (x)(10)(23) | Whole Loan Cut- off Date LTV Ratio(6)(26) | Whole Loan Cut- off Date U/W NOI Debt Yield(10)(26) | Whole Loan Cut- off Date U/W NCF Debt Yield(10)(26) | Mezzanine Debt Cut-off Date Balance($)(27) | Sponsor(28) | Affiliated Sponsors | Mortgage Loan Number | |||||||||||
51 | Andover & Andover West | Jim Dixon, Elie Estephan & Perry Stancado | 51 | |||||||||||||||||||
52 | Holiday Inn Express Memphis | Rajesh C. Patel, Anil C. Patel, Vikash Patel, Rakesh Patel, and Hemina Patel | 52 | |||||||||||||||||||
53 | Holiday Inn Express - Georgetown | Thakor Maggan; Ketan Patel; Dipak Patel; Bhavisha Patel; Prakash Maggan | Y - Group E | 53 | ||||||||||||||||||
54 | Powell Crossing | William A. Morris; Gallant W. Floyd | 54 | |||||||||||||||||||
55 | Holiday Inn Express & Suites Dallas East | Navnitkumar C. Patel; Sunitabahen N. Patel | 55 | |||||||||||||||||||
56 | Fairfield Inn Suites - Lock Haven | Mathias R. Shaner | 56 | |||||||||||||||||||
57 | Shoppes at Barnes Crossing | RCG Ventures Distressed Real Estate Opportunity Fund, LP | 57 | |||||||||||||||||||
58 | WalMart Orangeburg | Michael Weisser | 58 | |||||||||||||||||||
59 | Parkside Development Company, Inc. | 0 | 4.33 | 4.33 | 27.7% | 21.5% | 21.5% | 59 | ||||||||||||||
60 | 155 Passaic Avenue | Time Equities | 60 | |||||||||||||||||||
61 | CT Self Storage - Escondido | CT Self Storage II, LLC | Y - Group F | 61 | ||||||||||||||||||
62 | Rite Aid Portfolio | Marc Jacobowitz, Yerachmeal Jacobson | 62 | |||||||||||||||||||
62.01 | Rite Aid Buffalo | 62.01 | ||||||||||||||||||||
62.02 | Rite Aid Bluefield | 62.02 | ||||||||||||||||||||
62.03 | Rite Aid Hinton | 62.03 | ||||||||||||||||||||
62.04 | Rite Aid Branchland | 62.04 | ||||||||||||||||||||
63 | KCI Fairfield Inn & Suites, Kansas City, MO | RHW Management, Inc. | Y - Group G | 63 | ||||||||||||||||||
64 | Korakia Pensione | Makar Properties | 64 | |||||||||||||||||||
65 | Strand Building | Ronald J. Levick | 65 | |||||||||||||||||||
66 | Kingston Point | 0 | Strategic Realty Capital LLC | 66 | ||||||||||||||||||
67 | Best Western Plus Dallas Hotel and Conference Center | Jay Patel, Dhirubhai Chaturvedi | 67 | |||||||||||||||||||
68 | North Bechtle Square II | Steven P. Wathen; James W. Haring; Timothy P. Galvin | 68 | |||||||||||||||||||
69 | Merri-Five Plaza | William E. Watch; Warren Terrace | 69 | |||||||||||||||||||
70 | Fishers Town Center | George P. Broadbent | 70 | |||||||||||||||||||
71 | Avon Self-Storage | Robert Moser; Robert Morgan | Y - Group H | 71 | ||||||||||||||||||
72 | Hampton Inn, Manhattan, KS | RHW Management, Inc. | Y - Group G | 72 | ||||||||||||||||||
73 | Fifth Avenue Loft Corporation | 0 | 6.42 | 6.42 | 11.2% | 26.2% | 26.2% | 73 | ||||||||||||||
74 | Shops at Lily Cache Creek | Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership | 74 | |||||||||||||||||||
75 | Red Roof Inn San Diego | Palacio Mission Bay LLC | 75 | |||||||||||||||||||
76 | La Quinta Garden Apartments | Swapnil Agarwal | 76 | |||||||||||||||||||
77 | 72nd Street East Corporation | 0 | 40.70 | 40.70 | 3.7% | 168.3% | 168.3% | 77 | ||||||||||||||
78 | 14 Horatio Street Apartments Corp. | 0 | 17.46 | 17.46 | 3.4% | 96.1% | 96.1% | 78 | ||||||||||||||
79 | 1182-1214 Farmington Avenue | AMPM Enterprises; Alan Eisenbaum; Wayne Eisenbaum | 79 | |||||||||||||||||||
80 | Market at Summer Oaks | Rafat Shaikh; Samina Sheikh | 80 | |||||||||||||||||||
81 | Greenwood Arms Cooperative Corp. | 0 | 9.10 | 9.10 | 19.1% | 50.9% | 50.9% | 81 | ||||||||||||||
82 | Franklin Commons | James J. Morrison, Jr.; Patricia P. Morrison | 82 | |||||||||||||||||||
83 | Durham Apartments | George M. Nyman; George M. Nyman Revocable Living Trust | 83 | |||||||||||||||||||
84 | San Luis Shopping Center | Surendra Agarwal; Kanak L. Agarwal; Sanjay Agarwal | 84 | |||||||||||||||||||
85 | Monte Vista Mini Storage | Ramson Piro; Rainer Brendel | 85 | |||||||||||||||||||
86 | Colonial Place Apartments | R. James Properties Inc | 86 | |||||||||||||||||||
87 | The Terraces at Willow Springs | Andrew D. Porter; Thomas C. Bowen | 87 | |||||||||||||||||||
88 | Evelyn Court Apartment Corp. | 88 | ||||||||||||||||||||
89 | Park Town Cooperative Homes No. 1, Inc. | 89 | ||||||||||||||||||||
90 | Bay Terrace Cooperative Section VIII, Inc. | 0 | 5.79 | 5.79 | 13.4% | 32.0% | 32.0% | 90 | ||||||||||||||
91 | Woodstock Crossing | 91 | ||||||||||||||||||||
92 | Continental Self Storage | Kent R. Greenwald | 92 | |||||||||||||||||||
93 | SaraVilla Apartments | Petrina Badalamenti; Petrina Badalamenti Revocable Trust | Y - Group I | 93 | ||||||||||||||||||
94 | Greenport Plaza | Steven Gordon & Richard Wilbert | 94 | |||||||||||||||||||
95 | Reserve at Cinco Ranch | Blitz Family Trust; Elaine Blitz; Robert Heintzleman; F. Peter Fisher; Colleen E. Campbell; Fisher-Campbell Family Trust | 95 | |||||||||||||||||||
96 | Bayview Marketplace | Joseph Paluzzi, III | 96 | |||||||||||||||||||
97 | North Salem Self Storage | Henry K. Jordan, Jr. | 97 | |||||||||||||||||||
98 | Walgreens - Lima | Victoire Hovland | 98 | |||||||||||||||||||
99 | Rite Aid Middletown | Mordechai Berezin | 99 | |||||||||||||||||||
100 | Shackleford MHP | Ronald K. Weiss; Richard Nodel | Y - Group K | 100 | ||||||||||||||||||
101 | 74 Fifth Avenue Owner’s Corporation | 101 | ||||||||||||||||||||
102 | Novawest Center | James C. Holmes, Jr.; Diane Waterloo; Gerald C. Dietz, Sr.; Brian M. Dietz; Paul J. Dietz | 102 | |||||||||||||||||||
103 | Polo Green Apartments | Petrina Badalamenti; Petrina Badalamenti Revocable Trust | Y - Group I | 103 | ||||||||||||||||||
104 | Big Oak Self Storage | James R. Patterson | 104 | |||||||||||||||||||
105 | TimberHills Apartments | Dr. Mohomed Aliniazee | 105 | |||||||||||||||||||
106 | S&S Plaza | Scott J. Weiner; Stacy W. Cushing | 106 | |||||||||||||||||||
107 | 4400 Coldwater Canyon Avenue | Scott Weiss; Wilfred Von Der Ahe | 107 | |||||||||||||||||||
108 | EZ Self-Storage | Robert Moser; Robert Morgan | Y - Group H | 108 | ||||||||||||||||||
109 | Belleville Crossing - Building I | David A. Rifkind; Todd S. August | 109 | |||||||||||||||||||
110 | Sandpiper Self Storage | Lawrence W. Maxwell | 110 | |||||||||||||||||||
111 | Marion Plaza | Isaac A. Seruya | 111 | |||||||||||||||||||
112 | Safari MHP | Ronald K. Weiss | Y - Group K | 112 | ||||||||||||||||||
113 | Westwood Manor MHP | David J. Griffith | 113 | |||||||||||||||||||
114 | The Mill MHC | Bruce M. Simon | 114 | |||||||||||||||||||
115 | Best Western Plus | Ram A. Lavani; Ashwin Lavani; Pravin Monpara | 115 | |||||||||||||||||||
116 | Highlands Mobile Village | Richard J. O’Brien | Y - Group J | 116 | ||||||||||||||||||
117 | Sted Tenant Owners Corp. | 0 | 7.52 | 7.52 | 12.9% | 42.3% | 42.3% | 117 | ||||||||||||||
118 | Osceola MHC | Richard O’Brien | Y - Group J | 118 | ||||||||||||||||||
119 | Lakeview Mobile Court | Richard J. O’Brien | Y - Group J | 119 | ||||||||||||||||||
120 | Mountain View MHC | David Reynolds | 120 | |||||||||||||||||||
121 | Drake Lane Owners, Inc. | 121 | ||||||||||||||||||||
122 | Michelle Tenants Corp. | 0 | 6.46 | 6.46 | 14.4% | 35.2% | 35.2% | 122 | ||||||||||||||
123 | 3215 Owners, Ltd. | 0 | 7.44 | 7.44 | 13.2% | 31.3% | 31.3% | 123 | ||||||||||||||
124 | 250 West 16th Street Owners Corp. | 0 | 12.77 | 12.77 | 5.3% | 52.1% | 52.1% | 124 | ||||||||||||||
125 | Great Space Self Storage | (28) | 125 | |||||||||||||||||||
126 | 406 West 46th Street Corp. | 0 | 3.48 | 3.48 | 20.4% | 19.3% | 19.3% | 126 | ||||||||||||||
127 | 741 West End Avenue Owners Corp. | 0 | 5.98 | 5.98 | 12.1% | 31.9% | 31.9% | 127 | ||||||||||||||
128 | 250 Equities Corp. | 0 | 5.90 | 5.90 | 10.1% | 33.1% | 33.1% | �� | 128 | |||||||||||||
129 | 338 West 19th Street Incorporated | 0 | 4.25 | 4.25 | 13.0% | 24.4% | 24.4% | 129 |
A-1-28
WFRBS Commercial Mortgage Trust 2014-C22 | ||||||||||||||
FOOTNOTES TO 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, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “RMF” denotes Rialto Mortgage Finance, LLC, “LIG I” denotes Liberty Island Group I LLC, “Basis” denotes Basis Real Estate Capital II, LLC, “CIIICM” denotes C-III Commercial Mortgage LLC and “WDCPF” denotes Walker & Dunlop Commercial Property Funding I WF, LLC. RBSFP was the originator of mortgage loan #8 (Hermosa Pavillion), #47 (Greenbriar Plaza), #64 (Korakia Pensione) and #75 (Red Roof Inn San Diego). RBSFP and the Royal Bank of Scotland plc co-originated mortgage loan #16 (CSM Bakery Supplies Portfolio II). The Royal Bank of Scotland plc was the sole originator of all other RBS loans. | |||||||||||||
(2) | For mortgage loan #2 (Columbus Square Portfolio), the Number of Units includes 275,957 square feet of retail space, 109,823 square feet of office and other space and 108,444 square feet of parking space on a lease that expires April 30, 2029. | |||||||||||||
For mortgage loan #8 (Hermosa Pavilion), the mortgaged property consists of 55,446 square feet of retail space, 53,397 of office space, and 4,476 square feet of storage space. | ||||||||||||||
For mortgage loan #18 (55 Miracle Mile), the Number of Units includes 40,109 square feet of retail space and 25,124 square feet of office space. The collateral also includes 400 spaces within the parking structure. | ||||||||||||||
For mortgage loan #23 (Sansone Regal Plaza), the Number of Units and Occupancy Rate include the largest tenant (65,487 square feet), who owns the improvements built on the pad site. | ||||||||||||||
For mortgage loan #48 (81 Washington Avenue), the Number of Units includes 10,303 square feet of restaurant space and 3,908 square feet of office space. | ||||||||||||||
For mortgage loan #65 (Strand Building), the Number of Units includes 22,896 square feet of multifamily space (20 units) and 14,759 square feet of retail space. | ||||||||||||||
For mortgage loan #112 (Safari MHP), the mortgaged property includes 83 mobile home sites and 50 RV sites. | ||||||||||||||
For mortgage loan #118 (Osceola MHC), the mortgaged property includes 64 mobile home sites and six apartment units. | ||||||||||||||
(3) | For mortgage loan #1 (Bank of America Plaza), the mortgage loan represents Note A-1 of three pari passu companion loans, which have a combined Cut-off Date principal balance of $400,000,000. Note A-2 and Note A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2 and Note A-3 in the aggregate (“Bank of America Plaza Loan Combination”). The Note A-1 mortgage loan is the controlling interest in Bank of America Plaza Loan Combination. | |||||||||||||
For mortgage loan #2 (Columbus Square Portfolio), the mortgage loan represents Note A-1 of four pari passu companion loans, which have a combined Cut-off Date principal balance of $400,000,000. Note A-2, Note A-3 and Note A-4 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, Note A-3 and Note A-4 in the aggregate (“Columbus Square Portfolio Loan Combination”). The Note A-1 mortgage loan is the controlling interest in Columbus Square Portfolio Loan Combination. | ||||||||||||||
For mortgage loan #3 (Stamford Plaza Portfolio), the mortgage loan represents Note A-3 of three pari passu companion loans, which have a combined Cut-off Date principal balance of $270,000,000. 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 (“Stamford Plaza Portfolio Loan Combination”). The Note A-3 mortgage loan is a non-controlling interest in the Stamford Plaza Portfolio Loan Combination. | ||||||||||||||
(4) | For mortgage loans #2 (Columbus Square Portfolio) and #96 (Bayview Marketplace), the borrower is required to pay a yield maintenance premium if the partial release occurs prior to the lockout release date. | |||||||||||||
For mortgage loan #26 (Hilton Garden Inn – Middleton), the developer has a right to repurchase the mortgaged property accompanied with a yield maintenance payment, prior to the lockout release date. | ||||||||||||||
(5) | For mortgage loan #14 (Preferred Freezer Houston), the Appraised Value assumes the borrower has completed a $5,000,000 expansion plan adding 97,325 square feet of rentable space as of December 1, 2014. Cut-off Date LTV and LTV Ratio at Maturity were calculated assuming the expansion has been completed. The Cut-off Date LTV and LTV Ratio at Maturity, assuming the renovations have not been completed and based on an as-is appraised value of $32,500,000, are 80.0% and 73.0%, respectively. | |||||||||||||
For mortgage loan #22 (Alpha Health Center), the Cut-off Date LTV Ratio and LTV Ratio at Maturity shown are based on the Cut-off Date Balance net of the $396,000 holdback for the Lab Corp. tenant, and the as-is appraised value of $25,100,000. Lab Corp. is expected to take occupancy and begin paying rent no later than February 20, 2016. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity based on the Cut-off Date Balance and the as-is appraised value are 64.6% and 52.6%, respectively. | ||||||||||||||
For mortgage loan #51 (Andover and Andover West), the Cut-off Date LTV Ratio and LTV Ratio at Maturity shown are based on the Cut-off Date Balance net of the $1,850,000 holdback and the as-is appraised value of $11,000,000. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity based on the Cut-off Date Balance and the as-is appraised value are 63.6% and 56.1%, respectively. | ||||||||||||||
(6) | Except for mortgage loan #89 (Park Town Cooperative Homes No. 1, Inc.), for the mortgage loans secured by residential cooperative properties the as-is appraised value of each mortgaged property is the appraised value of such mortgaged property assuming such mortgaged property is operated as a residential cooperative. | |||||||||||||
With respect to mortgage loan #89 (Park Town Cooperative Homes No. 1, Inc.), the as-is appraised value is the Coop-Rental Value of such residential cooperative property and the loan-to-value ratio information for such residential cooperative mortgage loan as presented herein is determined based on the Coop-Rental Value of such residential cooperative property. | ||||||||||||||
(7) | The Coop - Rental Value of a residential cooperative property is the appraised value of such mortgaged property assuming such mortgaged property is operated as a multifamily rental property. |
A-1-29
WFRBS Commercial Mortgage Trust 2014-C22 |
FOOTNOTES TO ANNEX A-1
(8) | Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the mortgaged property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated. Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available. | |||||||||||||
(9) | With respect to the mortgage loans secured by residential cooperative properties, the Coop - Committed Secondary Debt equals the balance of any subordinate line of credit mortgage loan (the “Subordinate LOC”), based on the full face amount of the Subordinate LOC. | |||||||||||||
(10) | For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the U/W NCF and the U/W NOI for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property. Accordingly, U/W Revenues, U/W Expenses, U/W Net Operating Income, U/W Replacement and U/W Net Cash Flow are derived from the appraisal. | |||||||||||||
(11) | For mortgage loan #7 (U-Haul Portfolio), 20.3% of U/W Revenues includes moving and truck rental services. | |||||||||||||
(12) | With respect to the residential cooperative mortgage loans, the Occupancy Rate reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related mortgaged property as a multifamily rental property (i.e., the Coop - Rental Value). Additionally, the Occupancy as-of Date reflects the appraisal valuation date for such loans. | |||||||||||||
(13) | The Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI and the related fields shown for the mortgage loans secured by residential cooperative properties are “NAP”. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property. | |||||||||||||
(14) | 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 #1 (Bank of America Plaza), the fifth largest tenant (81,094 square feet), representing 5.7% of net rentable square feet, has abated rent through June 2015. There is a $472,505 reserve representing the outstanding rent abatement. | ||||||||||||||
For mortgage loan #8 (Hermosa Pavilion), the second largest tenant (16,179 square feet), representing 13.5% of net rentable square feet, has executed a lease and is in occupancy but has a six month rent abatement. There is a $104,706 reserve covering the rent abatement period through March 2015. | ||||||||||||||
For mortgage loan #12 (North Valley Plaza), the fourth largest tenant (18,176 square feet), representing 7.5% of net rentable square feet, has executed a lease but is not in occupancy or paying rent. The fourth largest tenant is anticipated to begin paying rent in January 2015. There is a $599,933 reserve representing free rent and outstanding tenant improvements and leasing commissions. | ||||||||||||||
For mortgage loan #57 (Shoppes at Barnes Crossing), the fifth largest tenant (4,676 square feet), representing 6.2% of net rentable square feet, has executed a lease, but is not yet in occupancy or paying rent. There is a $450,000 upfront escrow in association with the tenant’s lease. The fifth largest tenant is expected to be in occupancy as of December 2014. | ||||||||||||||
For mortgage loan #69 (Merri-Five Plaza), the fourth largest tenant (4,800 square feet), representing 6.0% of net rentable square feet, is expected to take occupancy on October 1, 2014 and commence rental payments on November 1, 2014. | ||||||||||||||
For mortgage loan #87 (The Terraces at Willow Springs), the third largest tenant (6,000 square feet), representing 12.0% of net rentable square feet, is currently paying abated rent until January 2015. | ||||||||||||||
For mortgage loan #95 (Reserve at Cinco Ranch), the largest tenant (4,820 square feet), representing 22.7% of net rentable square feet has abated rent in September 2015 and October 2016. There is a $124,000 reserve representing one years’ rent plus reimbursements. The second largest tenant (3,530 square feet), representing 16.6% of net rentable square feet, has a one month rent credit in September 2016. The fourth largest tenant (2,100 square feet), representing 9.9% of net rentable square feet, has a one month rent credit in July 2016. The fifth largest tenant (1,565 square feet), representing 7.4% of net rentable square feet, has executed a lease but is not in occupancy or paying rent. The fifth largest tenant is anticipated to begin paying rent in October 2014. | ||||||||||||||
For mortgage loan #102 (Novawest Center), the largest tenant (7,160 square feet), representing 6.2% of net rentable square feet, has abated rent for October 2014. There is a $4,573 reserve representing the rent abatement. | ||||||||||||||
For mortgage loan #107 (4400 Coldwater Canyon Avenue), the largest tenant (5,110 square feet), representing 22.4% of net rentable square feet, has rent abatements on 3,745 square feet in July 2015 and 1,365 square feet in September 2015 and September 2016. There is a $20,287 reserve representing the rent abatement period. The second largest tenant (3,108 square feet), representing 13.6% of net rentable square feet, has vacated its space, but continues to pay rent. The second largest tenant has been underwritten as vacant. | ||||||||||||||
(15) | The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable. | |||||||||||||
For mortgage loan #1 (Bank of America Plaza), the second largest tenant (185,927 square feet), representing 13.0% of net rentable square feet, may reduce its space by one full floor on December 31, 2019 upon providing 12 months’ written notice. The third largest tenant (163,512 square feet), representing 11.4% of net rentable square feet, has a one-time right to reduce its space by one full floor or 12,000 to 13,000 square feet of its highest or lowest contiguous floors upon providing notice on or before September 30, 2018 and payment of a termination fee equal to all unamortized tenant improvements, leasing commissions, space plan allowances and out of pocket expenses incurred by the landlord. The fifth largest tenant (81,094 square feet), representing 5.7% of net rentable square feet, may terminate its lease on 25,773 square feet as of June 30, 2018 upon providing 12 months’ written notice and payment of a termination fee equal to $2,410,728. |
A-1-30
WFRBS Commercial Mortgage Trust 2014-C22 |
FOOTNOTES TO ANNEX A-1
For mortgage loan #2 (Columbus Square Portfolio), the second largest tenant (55,022 square feet), representing 11.1% of net rentable square feet, may terminate its lease at any time upon providing four months’ written notice and payment of a termination fee equal to three years’ rent. | ||||||||||||||
For mortgage loan #3 (Stamford Plaza Portfolio), the largest tenant (92,124 square feet), representing 9.4% of net rentable square feet, has a one-time right to terminate their three leases upon providing nine months’ written notice prior to the respective lease terminations of February 28, 2021 (46,062 square feet) and June 30, 2021 (46,063 square feet). The second largest tenant (76,555 square feet), representing 7.8% of net rentable square feet, shall have a one-time right to reduce its leased space by 11,895 square feet as of September 2015 upon serving nine months’ notice. The third largest tenant (55,833 square feet), representing 5.7% of net rentable square feet, shall have a one-time right to terminate 11,371 square feet of the lease upon serving 12 months’ notice following a trigger event (discovery of hazardous substances or disruption of services). | ||||||||||||||
For mortgage loan #12 (North Valley Plaza), the second largest tenant (40,622 square feet), representing 16.8% of net rentable square feet, may terminate its lease if gross sales are less than $8,000,000 in the fifth lease year (anticipated to end May 2019) upon providing 60 days’ written notice. The fourth largest tenant (18,176 square feet), representing 7.5% of net rentable square feet, may terminate its lease in the fifth or sixth lease year (anticipated to end September 2019 and 2020, respectively) if gross sales are less than $3,000,000 in the third lease year (anticipated to end September 2017) upon payment of all unamortized tenant improvements and leasing commissions. | ||||||||||||||
For mortgage loan #19 (Lincoln Plaza), the sole tenant (154,085 square feet), representing 100.0% of net rentable square feet, may terminate its lease at the end of any fiscal year if the state and federal legislatures fail to allocate sufficient funds to the tenant for the rental payments required under the lease. | ||||||||||||||
For mortgage loan #22 (Alpha Health Center), the third largest tenant, representing approximately 8.8% of net rentable square feet, has the right to terminate its lease any time upon 60 days’ prior written notice. | ||||||||||||||
For mortgage loan #23 (Sansone Regal Plaza), the second largest tenant (6,000 square feet), representing 4.3% of net rentable square feet, may terminate its lease at the property anytime after April 30, 2016, upon providing three months’ written notice. | ||||||||||||||
For mortgage loan #42 (Zang Business Center), the second largest tenant (28,963 square feet), representing 23.6% of net rentable square feet, may terminate its lease at the property anytime after August 31, 2015, upon providing 12 months’ written notice. | ||||||||||||||
For mortgage loan #54 (Powell Crossing), the largest tenant (9,000 square feet), representing 18.5% of net rentable square feet, may terminate its lease if the tenant does not achieve gross sales of at least $1,750,000 by the 12 month period ending July 31, 2019. The largest tenant must provide 60 days’ prior written notice by October 29, 2019 along with the payment of a $10,000 termination fee. | ||||||||||||||
For mortgage loan #60 (155 Passaic Avenue), the largest tenant (25,007 square feet), representing 28.4% of net rentable square feet, shall have a one-time right to reduce its leased space by 54% on December 31, 2017 upon providing nine months’ written notice and provided the tenant is not in default. | ||||||||||||||
For mortgage loan #68 (North Bechtle Square II), the fifth largest tenant (2,320 square feet), representing 6.3% of net rentable square feet, may terminate its lease at any time they are prohibited by statute, ordinance, regulation, court order or administrative decision from continuing its regular business operations, upon providing 30 days’ written notice and payment of a termination fee equal to six months minimum rent. | ||||||||||||||
For mortgage loan #80 (Market at Summer Oaks), the second largest tenant (15,889 square feet), representing 18.3% of net rentable square feet, may terminate its lease at any time upon nine months’ notice plus payment of six months’ base rent as a termination fee. | ||||||||||||||
For mortgage loan #82 (Franklin Commons), the fourth largest tenant (3,440 square feet), representing 10.8% of net rentable square feet, may terminate its lease if tenant’s gross sales are less than $600,000 for the 12 month period ending September 30, 2015 on 30 days’ notice within 60 days after the end of the 12 month period. | ||||||||||||||
For mortgage loan #94 (Greenport Plaza), the third largest tenant (16,800 square feet), representing 14.2% of net rentable square feet, has the right to terminate the lease at any time with 90 days’ notice and payment of a $12,750 termination fee. | ||||||||||||||
For mortgage loan #95 (Reserve at Cinco Ranch), the fifth largest tenant (1,565 square feet), representing 7.4% of net rentable square feet, has a one-time right to terminate its lease if sales are at or below $200,000 for the 12 month period ending June 30, 2017, upon providing three months’ written notice and payment of $10,000. | ||||||||||||||
For mortgage loan #98 (Walgreens – Lima), the only tenant (14,490 square feet), representing 100% of net rentable square feet, may terminate its lease on July 31, 2028 and every five years thereafter, upon providing nine months’ written notice. | ||||||||||||||
For mortgage loan #102 (Novawest Center), the third largest tenant (5,120 square feet), representing 4.4% of net rentable square feet, has a one-time termination right, prior to September 30, 2015, if the third largest tenant sells its business and provides 120 days’ written notice. The fifth largest tenant (5,081 square feet), representing 4.4% of net rentable square feet, has a one-time right to termination its lease as of October 31, 2016, upon providing 120 days’ written notice and payment of a termination fee equal to $22,798. | ||||||||||||||
For mortgage loan #107 (4400 Coldwater Canyon Avenue), the fourth largest tenant (1,822 square feet), representing 8.0% of net rentable square feet, may terminate its lease at any time upon providing 60 days’ written notice. | ||||||||||||||
For mortgage loan #111 (Marion Plaza), the third largest tenant (3,760 square feet), representing 15.7% of net rentable square feet, may terminate its lease after February 28, 2016 in the event that gross sales are less than $600,000 for any twelve consecutive months. The tenant has the right to terminate the lease on 90 days’ notice given within 60 days after the end of such twelve month period. | ||||||||||||||
(16) | For mortgage loan #5 (Offices at Broadway Station), the fourth largest tenant (36,157 square feet), representing 11.4% of net rentable square feet, subleases 7,832 square feet for a total annual base rent of $107,533 ($13.73 per square foot, expiring May 31, 2015) and 260 square feet for a total annual base rent of $12,384 ($47.63 per square foot, expiring December 31, 2015. |
A-1-31
WFRBS Commercial Mortgage Trust 2014-C22 |
FOOTNOTES TO ANNEX A-1
(17) | For mortgage loan #4 (Hampton Inn & Suites - Brickell), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of (i) 3% of operating income from the prior fiscal year for monthly payments through July 2015; (ii) 3.5% of operating income from the prior fiscal year for monthly payments from August 2015 through July 2016; and (iii) 4% of operating income from the prior fiscal year from August 2016 through the end of the loan term. | |||||||||||||
For mortgage loan #10 (Hilton Lexington Downtown), the Monthly Replacement Reserve commences on the monthly payment date in February 2016 and will be adjusted to an amount equal to the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of 4% of revenue from the prior fiscal year. | ||||||||||||||
For mortgage loan #13 (Courtyard by Marriott – Aventura), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of 4% of revenue from the prior fiscal year. | ||||||||||||||
For mortgage loans #26 (Hilton Garden Inn – Middleton) and #49 (Hampton Inn – Greenville), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of 4% of operating income from the prior fiscal year. | ||||||||||||||
For mortgage loans #28 (Residence Inn – Anaheim Hills Yorba Linda) and #32 (Residence Inn – Ft. Lauderdale), the Monthly Replacement Reserve will be adjusted to an amount equal to 4% of gross revenue for the immediately preceding calendar month. | ||||||||||||||
For mortgage loans #38 (Holiday Inn Express-Decatur, GA), #63 (KCI Fairfield Inn & Suites, Kansas City, MO) and #72 (Hampton Inn, Manhattan, KS), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of (i) 1/12th of 4% times the total revenue from the immediately prior 12 months, or (ii) the monthly amount per the related Franchise Agreement excluding any amounts attributable to a PIP. | ||||||||||||||
For mortgage loans #43 (Holiday Inn Express Lexington), #53 (Holiday Inn Express Georgetown), #67 (Best Western Dallas Hotel and Conference Center), the Monthly Replacement Reserve, to be adjusted annually each January, is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than the initial Monthly Replacement Reserve. | ||||||||||||||
For mortgage loan #55 (Holiday Inn Express & Suites Dallas East) the Monthly Replacement Reserve, to be adjusted each January, is equal to 1/12th of 4% of the actual annual gross income and shall never be less than the initial monthly replacement reserve deposit. The Monthly Replacement Reserve Cap will not apply until the earlier to occur of (i) franchisor has renewed or extended the term of the franchise agreement for an additional term of no less than ten (10) years and borrower provides lender with reasonable confirmation that any related PIP has been completed to the satisfaction of franchisor, or (ii) borrower has entered into a replacement franchise agreement with a qualified franchisor, the term of which replacement franchise agreement must expire no earlier than five (5) years after the maturity date, and any related PIP has been completed to the satisfaction of the franchisor. | ||||||||||||||
For mortgage loan #56 (Fairfield Inn Suites – Lock Haven), the Monthly Replacement Reserve, to be adjusted each January, will equal 1/12th of 8% of the gross annual income for the first 36 months of the loan term, or until the reserve is greater than or equal to $578,500 (whichever shall occur first), and 1/12th of 4% of the gross annual income thereafter. | ||||||||||||||
For mortgage loans #64 (Korakia Pensionne) and #75 (Red Roof Inn San Diego), the Monthly Replacement Reserve will be adjusted monthly to an amount equal to 1/12th of 4% times the total operating income from the immediately prior 12 months. | ||||||||||||||
For mortgage loan #115 (Best Western Plus), the Monthly Replacement Reserve, to be adjusted each January, is equal to 1/12th of 4% of the actual annual gross income and shall never be less than the initial monthly replacement reserve deposit. | ||||||||||||||
(18) | For mortgage loan #2 (Columbus Square Portfolio), the Monthly TI/LC Reserve commences on the January 2018 payment date. | |||||||||||||
For mortgage loan #23 (Sansone Regal Plaza), for years one through five, borrower shall make monthly deposits into the TI/LC Reserve equal to $9,850, subject to a $150,000 cap. For year six through year ten of the loan term, the Monthly TI/LC Reserve amount shall either (i) increase to $11,850, subject to a $350,000 cap, or (ii) in the event Regal Cinemas (Leased Fee) has extended its lease at least three years beyond the loan maturity date and occupancy of the property is 85% or greater, monthly deposits remain at $9,850, subject to a $150,000 cap. | ||||||||||||||
For mortgage loan #57 (Shoppes at Barnes Crossing), borrower shall make monthly deposits into the leasing reserve based on the following: (a) prior to the date that is earlier of (i) eighteen months before expiration of the largest tenant (23,000 square feet), representing 30.7% of net rentable square feet and (ii) six months prior to the expiration of the third largest tenant (11,000 square feet), representing 14.7% of net rentable square feet, the borrower shall make monthly deposits of $3,500 subject to a $150,000 cap; (b) if the largest tenant’s lease has not been renewed by date which is 18 months prior to expiration of its term, borrower shall make monthly deposits of $8,334, subject to a $300,000 cap. Upon renewal, monthly deposits will return to $3,500 subject to a $150,000 cap; (c) if the third largest tenant’s lease has not been renewed six months prior to expiration, the borrower shall make monthly deposits of $15,000, subject to a $300,000 cap. Upon renewal, monthly deposits will return to $3,500 subject to a $150,000 cap. | ||||||||||||||
For mortgage loan #102 (Novawest Center), a Monthly TI/LC Reserve payment of $6,717 is only required if the balance of the TI/LC escrow falls below $25,000. | ||||||||||||||
For mortgage loan #109 (Belleville Crossing - Building I), the TI/LC Reserve on each Monthly Payment Date occurring on or after April 1, 2019 shall not be required if the property is at least 85% occupied by tenants that are open for business and the balance in the TI/LC account exceeds $60,000. | ||||||||||||||
(19) | For mortgage loan #10 (Hilton Lexington Downtown), the Other Escrow I Monthly payment is only required from February through May and September through November of each year. | |||||||||||||
For mortgage loan #13 (Courtyard by Marriott – Aventura), the Other Escrow I Monthly payment is only required from November through April. | ||||||||||||||
(20) | For mortgage loan #14 (Preferred Freezer Houston), the lender held back $5,000,000 at closing. This holdback can be disbursed in whole but not in part, provided no event of default has occurred or is continuing, to reimburse borrower only for the costs of the lender approved renovation work pursuant to the terms specified in the loan documents. If the approved renovation work has not been completed pursuant to the loan document terms, the lender may call an event of default and apply the unreleased proceeds at its discretion including to pay down the loan. |
A-1-32
WFRBS Commercial Mortgage Trust 2014-C22 |
FOOTNOTES TO ANNEX A-1
For mortgage loan #22 (Alpha Health Center), the $396,000 holdback is an earn-out reserve which will be deposited in a lender-controlled reserve account and released upon delivery of a written request and subject to the tenant, Lab Corp., being in occupancy and paying full rent, provided the U/W NCF DSCR and U/W NCF Debt Yield are at least 1.15x and 9.75%, respectively. If these conditions are not met by February 20, 2016 and pursuant to the loan documents, the lender may apply the unreleased proceeds at its discretion including to pay down the loan. Assuming the full holdback balance is applied to the full loan amount of $16,160,000 the Cut-off Date LTV Ratio, LTV Ratio at Maturity, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 62.8%, 51.0%, 1.71x, 1.58x, 11.0% and 10.2%, respectively. | ||||||||||||||
For mortgage loan #51 (Andover & Andover West) the $1,850,000 holdback is an earn-out reserve which will be deposited in a lender-controlled reserve account and released upon delivery of a written request delivered on or after August 30, 2017 and subject to the DSCR and NOI debt yield reaching 1.40x and 10.0%, respectively. If DSCR and NOI debt yield fail to reach 1.40x and 10.0% by August 30, 2017, pursuant to the loan documents, the lender may apply the unreleased proceeds to pay down the loan. Assuming the full loan amount of $7,000,000 without netting out the holdback, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 63.6%, 56.1%, 1.34x, 1.19x, 8.5%, and 7.5% respectively. | ||||||||||||||
(21) | For mortgage loan #75 (Red Roof Inn San Diego) Commencing 10/01/14, monthly Base Rent shall be 0.631% of the latest assessed value of the land (excluding improvements) as shown on the real property tax rolls of the San Diego County Tax Assessor but in no event less than $8,000. Commencing 10/01/15 and annually thereafter through 09/30/19, monthly Base Rent shall increase by 2% over the monthly Base Rent for the immediately preceding calendar month. Commencing 10/01/19 and every 5 years thereafter through LED, monthly Base Rent will be reset to equal 0.631% of the then assessed value of the land (excluding improvements) as shown on the real property tax rolls of the San Diego County Tax Assessor adjusted for any decline-in-value reassessment in effect at that time, but in no event < $8,000.00, and increased by 2% annually thereafter. | |||||||||||||
(22) | With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the WFRBS 2014-C22 Trust mortgage loan plus the balance of the existing subordinate loan, assuming the existing subordinate loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. | |||||||||||||
(23) | The Whole Loan Debt Service, Whole Loan U/W NOI DSCR and Whole Loan U/W NCF DSCR for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using 1-month LIBOR in effect as of August 20, 2014 and giving effect to any applicable interest rate floor), (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such subordinate secured indebtedness has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note. | |||||||||||||
(24) | The Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness indicates as if the existing subordinate loan amount is fully advanced on the date of closing of said subordinate loan. | |||||||||||||
(25) | With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the subordinate secured indebtedness as of August 20, 2014. | |||||||||||||
(26) | The Whole Loan Cut-off Date LTV Ratio, Whole Loan Cut-off Date U/W NOI Debt Yield and Whole Loan Cut-off Date U/W NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness are calculated assuming that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. | |||||||||||||
(27) | For mortgage loan #3 (Stamford Plaza Portfolio), affiliates of the borrowers have five outstanding junior mezzanine loans (the “Mezzanine Loans”). Two of the Mezzanine Loans are currently owned by affiliates of the borrowers, another two of the Mezzanine Loans are majority owned by affiliates of the borrowers, and the remaining Mezzanine Loan is owned by an affiliate of the borrower who has pledged its interest in such Mezzanine Loan to Westdeutsche Immobilienbank Mainz (“WIB”) as security for another subordinate loan with an equal balance. The Mezzanine Loans are secured by the direct or indirect equity interests in such borrower affiliates. The Mezzanine Loans have an aggregate original principal balance of $390,000,000, of which approximately $276,400,000 is owned by or participated to affiliates of the borrowers, and another approximately $50,000,000 is owned by an affiliate but pledged to WIB as discussed above. Pursuant to the Mezzanine Loan documents, a portion of the aggregate principal amount of the Mezzanine Loans has been allocated to each of the Stamford Plaza Portfolio Properties and other unrelated properties covered by the Mezzanine Loans (for purposes of Mezzanine Loan document provisions regarding, among other things, sales of individual properties at mezzanine loan release prices and allocation of insurance proceeds). The portion of the Mezzanine Loans so allocated to the Stamford Plaza Portfolio Properties in accordance with the Mezzanine Loan documents is approximately $227,175,000. The Mezzanine Loans all mature on August 6, 2024. The mezzanine lenders have entered into subordination and standstill agreements with the mortgage lender with respect to each of the Mezzanine Loans. In addition, the mezzanine lenders and WIB do not have any cure rights, purchase options or consent rights with respect to actions under the Stamford Plaza Portfolio Loan Combination. | |||||||||||||
(28) | With respect to the mortgage loans secured by residential cooperative properties, each mortgaged property is owned by the borrower, which is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity. | |||||||||||||
For mortgage loan #48 (81 Washington Avenue), the second largest tenant (3,908 square feet), representing 27.5% of net rentable square feet of the mortgaged property is affiliated with the sponsor. | ||||||||||||||
For mortgage loan #65 (Strand Building), the largest tenant (4,000 square feet), representing 10.6% of net rentable square feet of the mortgaged property is affiliated with the sponsor. | ||||||||||||||
For mortgage loan #125 (Great Space Self Storage), the sponsors are: Charles F. Sample; Brian M. Geidner; Charles F. Sample, as Trustee of te Charles F. Sample Trust u/a/d 3/27/2003; Brian M. Geidner, as Trustee of the Brian M. Geinder Revocable Trust Agreement u/a/d April 16, 2002. | ||||||||||||||
A-1-33