0001539497-14-000081.txt : 20140124 0001539497-14-000081.hdr.sgml : 20140124 20140124165424 ACCESSION NUMBER: 0001539497-14-000081 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20140124 DATE AS OF CHANGE: 20140124 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: WFRBS Commercial Mortgage Trust 2014-LC14 CENTRAL INDEX KEY: 0001596958 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-172366-12 FILM NUMBER: 14546536 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: WELLS FARGO COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0000850779 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 561643598 STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FORMER COMPANY: FORMER CONFORMED NAME: WACHOVIA COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 20020304 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19960520 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19951013 FWP 1 n285_anxa1x2.htm FREE WRITING PROSPECTUS Unassociated Document
 
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-172366-12
     
 
 

     
     
 
WFRBS Commercial Mortgage Trust 2014-LC14 Disclaimer
 
     
 
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
 
 
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
 
 
Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.
 
     
 
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
 
 
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Ladder Capital Securities LLC, Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
 
 
This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement.  Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI.  Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates.  Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates.  RBSSI is a member of SIPC, FINRA and the NYSE.
 
     
 
IRS CIRCULAR 230 NOTICE
 
 
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES.  THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN.  INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
 
     
 
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
 
 
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
 
 
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.  Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
 
     
 
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
 
 
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
 
     
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan Seller
 
Cross Collateralized and Cross
Defaulted Loan Flag
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
1
 
AmericasMart
 
WFB
     
240 Peachtree Street; 230, 250 Spring Street; 235 Williams Street
 
Atlanta
 
GA
 
30303
 
Other
2
 
PennCap Portfolio
 
LCF
     
Various
 
Various
 
PA
 
Various
 
Various
2.01
 
3701 Corporate
 
LCF
     
3701 Corporate Parkway
 
Center Valley
 
PA
 
18034
 
Office
2.02
 
3773 Corporate
 
LCF
     
3773 Corporate Parkway
 
Center Valley
 
PA
 
18034
 
Office
2.03
 
1605 Valley Center
 
LCF
     
1605 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.04
 
1525 Valley Center
 
LCF
     
1525 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.05
 
1560 Valley Center
 
LCF
     
1560 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.06
 
1550 Valley Center
 
LCF
     
1550 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.07
 
1455 Valley Center
 
LCF
     
1455 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.08
 
1480 Valley Center
 
LCF
     
1480 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.09
 
1510 Valley Center
 
LCF
     
1510 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.10
 
1495 Valley Center
 
LCF
     
1495 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.11
 
1640 Valley Center
 
LCF
     
1640 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.12
 
57 S Commerce
 
LCF
     
57 South Commerce Way
 
Hanover Township
 
PA
 
18017
 
Industrial
2.13
 
1650 Valley Center
 
LCF
     
1650 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.14
 
89 S Commerce
 
LCF
     
89 South Commerce Way
 
Hanover Township
 
PA
 
18017
 
Industrial
2.15
 
1660 Valley Center
 
LCF
     
1660 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.16
 
1530 Valley Center
 
LCF
     
1530 Valley Center Parkway
 
Bethlehem
 
PA
 
18017
 
Office
2.17
 
85 S Commerce
 
LCF
     
85 South Commerce Way
 
Hanover Township
 
PA
 
18017
 
Office
2.18
 
2196 Avenue C
 
LCF
     
2196 Avenue C
 
Bethlehem
 
PA
 
18017
 
Industrial
2.19
 
2202 Hangar Place
 
LCF
     
2202 Hangar Place
 
Hanover Township
 
PA
 
18109
 
Industrial
2.20
 
754 Roble Road
 
LCF
     
754 Roble Road
 
Hanover Township
 
PA
 
18109
 
Industrial
2.21
 
83 S Commerce
 
LCF
     
83 South Commerce Way
 
Hanover Township
 
PA
 
18017
 
Office
2.22
 
87 S Commerce
 
LCF
     
87 South Commerce Way
 
Hanover Township
 
PA
 
18017
 
Office
2.23
 
974 Marcon Blvd
 
LCF
     
974 Marcon Boulevard
 
Hanover Township
 
PA
 
18109
 
Industrial
2.24
 
2201 Hangar Place
 
LCF
     
2201 Hangar Place
 
Hanover Township
 
PA
 
18109
 
Industrial
2.25
 
7355 William Avenue
 
LCF
     
7355 William Avenue
 
Upper Macungie Township
 
PA
 
18106
 
Industrial
2.26
 
944 Marcon Blvd
 
LCF
     
944 Marcon Boulevard
 
Hanover Township
 
PA
 
18109
 
Industrial
2.27
 
954 Marcon Blvd
 
LCF
     
954 Marcon Boulevard
 
Hanover Township
 
PA
 
18109
 
Industrial
2.28
 
7277 William Avenue
 
LCF
     
7277 William Avenue
 
Upper Macungie Township
 
PA
 
18106
 
Industrial
2.29
 
2041 Avenue C
 
LCF
     
2041 Avenue C
 
Bethlehem
 
PA
 
18017
 
Industrial
2.30
 
964 Marcon Blvd
 
LCF
     
964 Marcon Boulevard
 
Hanover Township
 
PA
 
18109
 
Industrial
2.31
 
7562 Penn Drive
 
LCF
     
7562 Penn Drive
 
Upper Macungie Township
 
PA
 
18106
 
Industrial
2.32
 
764 Roble Road
 
LCF
     
764 Roble Road
 
Hanover Township
 
PA
 
18109
 
Industrial
3
 
The Outlet Collection | Jersey Gardens
 
WFB
     
651 Kapkowski Road
 
Elizabeth
 
NJ
 
07202
 
Retail
4
 
Westin Times Square - Leased Fee
 
WFB
     
270 West 43rd Street
 
New York
 
NY
 
10036
 
Other
5
 
Miami International Airport Industrial Portfolio
 
WFB
     
2600, 2800, 2900 Northwest 72nd Avenue; 4401 Northwest 74th Avenue; 7301 Northwest 46th Street; 4400 Northwest 72nd Avenue
 
Miami
 
FL
 
33166
 
Mixed Use
6
 
Williams Center Towers
 
RMF
     
1 West 3rd Street
 
Tulsa
 
OK
 
74103
 
Office
7
 
FRAPAG Portfolio
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Various
7.01
 
Waterview I & II
 
RBS
     
10748 & 10752 Deerwood Park Boulevard
 
Jacksonville
 
FL
 
32256
 
Office
7.02
 
Northmont Distribution Center
 
RBS
     
2205 Northmont Parkway & 2115 Evergreen Boulevard
 
Duluth
 
GA
 
30096
 
Industrial
7.03
 
Riverpark Distribution Center
 
RBS
     
15000 Grand River Road
 
Fort Worth
 
TX
 
76155
 
Industrial
8
 
Canadian Pacific Plaza
 
LCF
     
120 South 6th Street
 
Minneapolis
 
MN
 
55402
 
Office
9
 
Calidus Student Housing Portfolio
 
LCF
     
Various
 
Various
 
Various
 
Various
 
Multifamily
9.01
 
Grove at Jacksonville
 
LCF
     
351 Nisbet Street NW
 
Jacksonville
 
AL
 
36265
 
Multifamily
9.02
 
Grove at Jonesboro
 
LCF
     
500 North Caraway Road
 
Jonesboro
 
AR
 
72401
 
Multifamily
9.03
 
Grove at Wichita
 
LCF
     
2909 North Oliver Street
 
Wichita
 
KS
 
67220
 
Multifamily
9.04
 
Grove at Wichita Falls
 
LCF
     
5005 Lake Park Drive
 
Wichita Falls
 
TX
 
76302
 
Multifamily
10
 
Caruth Plaza
 
WFB
     
9100 North Central Expressway
 
Dallas
 
TX
 
75231
 
Retail
11
 
Marriott Courtyard - Maui
 
RBS
     
532 Keolani Place
 
Kahului
 
HI
 
96732
 
Hospitality
12
 
Lantana Cascade
 
LCF
     
6330 South Congress Avenue
 
Lantana
 
FL
 
33462
 
Manufactured Housing Community
13
 
Museo Apartments
 
RMF
     
11266 Taylor Draper Lane
 
Austin
 
TX
 
78759
 
Multifamily
14
 
West Side Mall
 
LCF
     
50-274 West Side Mall
 
Edwardsville
 
PA
 
18704
 
Retail
15
 
The Pointe at Wellington Green
 
WFB
     
10100-10280 Forest Hill Boulevard
 
Wellington
 
FL
 
33414
 
Retail
16
 
465 Park Avenue Retail Condominium
 
LCF
     
465 Park Avenue
 
New York
 
NY
 
10022
 
Mixed Use
17
 
Hilton Garden Inn - Indianapolis Airport
 
WFB
 
Crossed Portfolio A
 
8910 Hatfield Drive
 
Indianapolis
 
IN
 
46231
 
Hospitality
18
 
Hampton Inn - Ameriplex
 
WFB
 
Crossed Portfolio A
 
9020 Hatfield Drive
 
Indianapolis
 
IN
 
46231
 
Hospitality
19
 
ArciTerra Portfolio
 
RMF
     
Various
 
Various
 
Various
 
Various
 
Retail
19.01
 
Off Dep Pearl MS
 
RMF
     
5450-5468 US Highway 80
 
Pearl
 
MS
 
39208
 
Retail
19.02
 
Michigan Road
 
RMF
     
8320-8350 North Michigan Road
 
Indianapolis
 
IN
 
46268
 
Retail
19.03
 
DG Memphis
 
RMF
     
5339 Elvis Presley Boulevard
 
Memphis
 
TN
 
38116
 
Retail
19.04
 
Shoppes at Alabaster
 
RMF
     
60 Colonial Promenade Parkway
 
Alabaster
 
AL
 
35007
 
Retail
19.05
 
Festival Montgomery
 
RMF
     
8001 Vaughn Road
 
Montgomery
 
AL
 
36116
 
Retail
19.06
 
Walcent Kendallville IN
 
RMF
     
2507 East North Street
 
Kendallville
 
IN
 
46755
 
Retail
19.07
 
HD McAllen TX
 
RMF
     
601 Trenton Road
 
McAllen
 
TX
 
78504
 
Retail
19.08
 
MW Nashville TN
 
RMF
     
1921 Gallatin Pike North
 
Madison
 
TN
 
37115
 
Retail
19.09
 
OS MT Pleasant IA
 
RMF
     
700 North Grand Avenue
 
Mount Pleasant
 
IA
 
52641
 
Retail
19.10
 
Arciterra Walcent Greenville AL
 
RMF
     
81 Jameson Lane
 
Greenville
 
AL
 
36037
 
Retail
19.11
 
Walcent Plainwell MI
 
RMF
     
411 Cross Oaks Mall
 
Plainwell
 
MI
 
49080
 
Retail
19.12
 
Chovia Shops at Mt. Airy NC
 
RMF
     
752 South Andy Griffith Parkway
 
Mountain Airy
 
NC
 
27030
 
Retail
20
 
Coral Walk
 
RBS
     
1760-1910 North East Pine Island Road
 
Cape Coral
 
FL
 
33909
 
Retail
21
 
Sterling Pointe Apartments
 
RMF
     
923 West University Avenue
 
Flagstaff
 
AZ
 
86001
 
Multifamily
22
 
Camelot Village MHC
 
WFB
     
1425 Frost Road
 
Streetsboro
 
OH
 
44241
 
Manufactured Housing Community
23
 
Madison at Woodview
 
RMF
     
3124 Woodview Ridge Drive
 
Kansas City
 
KS
 
66103
 
Multifamily
24
 
Georgia Multifamily Portfolio
 
RMF
     
Various
 
Various
 
GA
 
Various
 
Multifamily
24.01
 
Pinnacle West
 
RMF
     
509 North Westover Boulevard
 
Albany
 
GA
 
31707
 
Multifamily
24.02
 
Hidden Oaks
 
RMF
     
333 South Mock Road
 
Albany
 
GA
 
31075
 
Multifamily
24.03
 
Lake of the Woods
 
RMF
     
746 Garden Walk Boulevard
 
College Park
 
GA
 
30349
 
Multifamily
24.04
 
Wellston Ridge
 
RMF
     
200 Olympia Drive
 
Warner Robins
 
GA
 
31093
 
Multifamily
24.05
 
Oakdale Villas
 
RMF
     
1103 Corder Road
 
Warner Robins
 
GA
 
31088
 
Multifamily
24.06
 
Northcrest
 
RMF
     
835 Johnson Road
 
Warner Robins
 
GA
 
31093
 
Multifamily
25
 
Hickory Hills MHC
 
WFB
     
121 Hickory Hills Drive
 
Bath
 
PA
 
18014
 
Manufactured Housing Community
26
 
Oliver Multifamily Portfolio
 
LCF
     
Various
 
Various
 
Various
 
Various
 
Multifamily
26.01
 
Tropicana
 
LCF
     
825 Partridge Street
 
Duluth
 
MN
 
55811
 
Multifamily
26.02
 
Railview
 
LCF
     
1015 2nd Avenue
 
Proctor
 
MN
 
55810
 
Multifamily
26.03
 
Linderhof
 
LCF
     
1100 16th Street North
 
New Ulm
 
MN
 
56073
 
Multifamily
26.04
 
Piedmont Manor
 
LCF
     
2501 Leonard Street
 
Duluth
 
MN
 
55811
 
Multifamily
26.05
 
Spirit Mountain
 
LCF
     
9416 Mountain Drive
 
Proctor
 
MN
 
55810
 
Multifamily
26.06
 
Oak Hills
 
LCF
     
820 Civic Heights Drive
 
Circle Pines
 
MN
 
55014
 
Multifamily
26.07
 
Harborview
 
LCF
     
11 East 3rd Street
 
Grand Marais
 
MN
 
55604
 
Multifamily
26.08
 
Etna Woods
 
LCF
     
1216-1254 Clarence Street
 
Saint Paul
 
MN
 
55106
 
Multifamily
26.09
 
Billings View
 
LCF
     
4007 North 21st Street
 
Superior
 
WI
 
54880
 
Multifamily
27
 
Residence Inn - Mystic CT
 
RBS
     
40 Whitehall Avenue
 
Mystic
 
CT
 
06355
 
Hospitality
28
 
Fairborn Ohio Hotel Portfolio
 
LCF
     
Various
 
Fairborn
 
OH
 
45324
 
Hospitality
28.01
 
Holiday Inn Fairborn
 
LCF
     
2800 Presidential Drive
 
Fairborn
 
OH
 
45324
 
Hospitality
28.02
 
Homewood Suites Fairborn
 
LCF
     
2750 Presidential Drive
 
Fairborn
 
OH
 
45324
 
Hospitality
29
 
Sanctuary Beach Resort
 
RBS
     
3295 Dunes Drive
 
Marina
 
CA
 
93933
 
Hospitality
30
 
Clinton MHC
 
LCF
     
38129 Delacroix Drive
 
Clinton Township
 
MI
 
48038
 
Manufactured Housing Community
31
 
Hilton Garden Inn - Rockford
 
WFB
     
7675 Walton Street
 
Rockford
 
IL
 
61108
 
Hospitality
32
 
Baton Rouge MF Portfolio
 
RMF
     
Various
 
Baton Rouge
 
LA
 
Various
 
Multifamily
32.01
 
Park East
 
RMF
     
567 Sharp Lane
 
Baton Rouge
 
LA
 
70815
 
Multifamily

 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan Seller
 
Cross Collateralized and Cross
Defaulted Loan Flag
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
32.02
 
Bellemont Victoria I
 
RMF
     
3224 Victoria Drive
 
Baton Rouge
 
LA
 
70805
 
Multifamily
32.03
 
Bellemont Victoria II
 
RMF
     
12254 La Margie Avenue
 
Baton Rouge
 
LA
 
70815
 
Multifamily
33
 
Westridge Apartments
 
LCF
     
3001 Harvest Hills Avenue
 
Williston
 
ND
 
58801
 
Multifamily
34
 
WP Carey Self Storage Portfolio III
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Self Storage
34.01
 
Parkway Self Storage - Palm Coast
 
WFB
     
4860 Palm Coast Parkway Northwest
 
Palm Coast
 
FL
 
32137
 
Self Storage
34.02
 
Morningstar Storage - Fayetteville
 
WFB
     
108 Skateway Drive
 
Fayetteville
 
NC
 
28304
 
Self Storage
34.03
 
Extra Space Storage - Beaumont
 
WFB
     
1340 East 6th Street
 
Beaumont
 
CA
 
92223
 
Self Storage
34.04
 
Value Self Storage - Holiday
 
WFB
     
3118 US Highway 19
 
Holiday
 
FL
 
34691
 
Self Storage
34.05
 
Extra Space Storage - San Bernardino
 
WFB
     
875 East Mill Street
 
San Bernardino
 
CA
 
92408
 
Self Storage
35
 
Hampton Inn Austin
 
LCF
     
4141 Governors Row
 
Austin
 
TX
 
78744
 
Hospitality
36
 
Crye Portfolio
 
LCF
     
Various
 
Various
 
Various
 
Various
 
Various
36.01
 
Cool Springs
 
LCF
     
206 Cool Springs Boulevard
 
Franklin
 
TN
 
37067
 
Retail
36.02
 
Gunbarrel
 
LCF
     
1510 Gunbarrel Road
 
Chattanooga
 
TN
 
37421
 
Retail
36.03
 
1200 Market
 
LCF
     
1200 Market Street
 
Chattanooga
 
TN
 
37402
 
Office
36.04
 
Peachtree
 
LCF
     
4870 Peachtree Industrial Boulevard
 
Norcross
 
GA
 
30071
 
Retail
36.05
 
Ooltewah
 
LCF
     
5913 Ooltewah-Ringgold Road
 
Ooltewah
 
TN
 
37363
 
Retail
36.06
 
Alpharetta
 
LCF
     
282 Rucker Road
 
Alpharetta
 
GA
 
30004
 
Retail
37
 
Greene Crossing Shopping Center
 
WFB
     
4362, 4380-4490 Indian Ripple Road
 
Beavercreek
 
OH
 
45440
 
Retail
38
 
Security Public Storage - Daly City
 
WFB
     
99 Hyde Court
 
Daly City
 
CA
 
94015
 
Self Storage
39
 
College Square
 
WFB
     
1107, 1117, 1119, 1121, 1125, 1155, 1175, 1205, 1209, 1213, 1215, 1217, 1219, 1221, 1243 March Lane; 4748 and 4750 Pershing Avenue
 
Stockton
 
CA
 
95207
 
Retail
40
 
Nogales Plaza
 
LCF
     
251 North Grand Court Plaza
 
Nogales
 
AZ
 
85621
 
Retail
41
 
HIE Houston West
 
RMF
     
12323 Katy Freeway
 
Houston
 
TX
 
77079
 
Hospitality
42
 
Security Public Storage - San Francisco
 
WFB
     
43 Page Street
 
San Francisco
 
CA
 
94102
 
Self Storage
43
 
Staybridge Suites - Omaha
 
LCF
     
7825 Davenport Street
 
Omaha
 
NE
 
68114
 
Hospitality
44
 
HIE Ashland
 
RMF
     
13131 Slone Court
 
Ashland
 
KY
 
41102
 
Hospitality
45
 
Bayside Village Center
 
RBS
     
31221-31231 Americana Parkway
 
Selbyville
 
DE
 
19975
 
Retail
46
 
Best Western Plus - Miramar
 
RBS
     
9310 Kearny Mesa Road
 
San Diego
 
CA
 
92126
 
Hospitality
47
 
Holiday Inn Express - Sorrento Valley
 
RBS
     
5925 Lusk Boulevard
 
San Diego
 
CA
 
92121
 
Hospitality
48
 
h.h. gregg - Boca Raton
 
LCF
     
20841 South State Road 7
 
Boca Raton
 
FL
 
33428
 
Retail
49
 
Bingham Office III
 
LCF
     
30200 Telegraph Road
 
Bingham Farms
 
MI
 
48302
 
Office
50
 
King City Square
 
LCF
     
415 South 42nd Street
 
Mount Vernon
 
IL
 
62864
 
Retail
51
 
South Park Office Center
 
WFB
     
3518 Westgate Drive
 
Durham
 
NC
 
27707
 
Office
52
 
Hampton Inn - Northwest
 
WFB
     
5860 West 73rd Street
 
Indianapolis
 
IN
 
46278
 
Hospitality
53
 
La Quinta - Old Town
 
RBS
     
2380 Moore Street
 
San Diego
 
CA
 
92110
 
Hospitality
54
 
Westgate Commons
 
RMF
     
1620 & 1624 Westgate Circle
 
Brentwood
 
TN
 
37027
 
Office
55
 
River Oaks - Acquisition
 
RMF
     
1464 Gabriel Drive
 
Norfolk
 
VA
 
23502
 
Multifamily
56
 
CVS Marietta
 
RMF
     
100 East Piedmont Road
 
Marietta
 
GA
 
30066
 
Retail
57
 
Great Lakes Plaza
 
WFB
     
7681-7699 Mentor Avenue
 
Mentor
 
OH
 
44060
 
Retail
58
 
Hamilton Crossings
 
WFB
     
2725 Hamilton Mill Road
 
Buford
 
GA
 
30519
 
Retail
59
 
Comfort Suites Houston
 
LCF
     
21222 Tomball Parkway
 
Houston
 
TX
 
77070
 
Hospitality
60
 
Aramore Retail
 
RMF
     
2255-2277 Peachtree Road
 
Atlanta
 
GA
 
30309
 
Retail
61
 
Eliot Rent-A-Center
 
RMF
     
61 & 249 Harold L Dow Highway
 
Eliot
 
ME
 
03903
 
Self Storage
62
 
Horn Lake Self Storage
 
WFB
     
1634 Goodman Road West
 
Horn Lake
 
MS
 
38637
 
Self Storage
63
 
Alamo Building
 
LCF
     
128 South Tejon Street
 
Colorado Springs
 
CO
 
80903
 
Office
64
 
Triple Crown Plaza
 
WFB
     
11100 Southwest 93rd Court Road
 
Ocala
 
FL
 
34481
 
Retail
65
 
Arlington Arms
 
RMF
     
710 Kensington Court
 
Middletown
 
OH
 
45044
 
Multifamily
66
 
Cervenka Retail Portfolio
 
RMF
     
Various
 
Various
 
Various
 
Various
 
Retail
66.01
 
900 E. Main Street
 
RMF
     
900 East Main Street
 
Laurens
 
SC
 
29360
 
Retail
66.02
 
Fayette Square
 
RMF
     
1355 Leesburg Avenue
 
Washington Court House
 
OH
 
43160
 
Retail
67
 
Kohl’s - Vallejo
 
WFB
     
1190 Admiral Callaghan Lane
 
Vallejo
 
CA
 
94591
 
Other
68
 
Security Public Storage - Hayward
 
WFB
     
24873 Huntwood Avenue
 
Hayward
 
CA
 
94544
 
Self Storage
69
 
River Run Plaza
 
WFB
     
6023, 6077 and 6085 Coffee Road
 
Bakersfield
 
CA
 
93308
 
Retail
70
 
Airship Self Storage
 
WFB
     
2420 Ridgeway Boulevard
 
Manchester
 
NJ
 
08759
 
Self Storage
71
 
Heritage Square
 
WFB
     
1719-1779 West Big Beaver Road
 
Troy
 
MI
 
48084
 
Office

 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Specific Property Type
 
Year
Built
 
Year
Renovated
 
Number of Units
 
Unit of Measure
 
Cut-off Date Balance
Per Unit/SF
 
Original Balance
($)
 
Cut-off Date Balance
($)
 
% of Aggregate
Cut-off Date
Balance
 
Maturity Date or
ARD Balloon
Payment ($)
 
ARD Loan
 
Origination Date
 
First Pay
Date
 
Last IO Pay
Date
 
First P&I Pay
Date
 
Maturity Date or
Anticipated
Repayment Date
 
ARD Loan Maturity
Date
 
Gross Mortgage Rate
 
Trust Advisor Fee
 
Trustee Fee
1
 
AmericasMart
 
Trade Mart
 
1961
 
2008
 
4,563,219
 
Sq. Ft.
 
122
 
140,000,000
 
139,602,104
 
11.1%
 
106,369,033
 
N
 
11/14/2013
 
1/1/2014
     
1/1/2014
 
12/1/2023
     
5.45100%
 
0.00000%
 
0.00360%
2
 
PennCap Portfolio
 
Various
 
Various
     
1,432,661
 
Sq. Ft.
 
86
 
90,000,000
 
90,000,000
 
7.2%
 
79,255,878
 
N
 
12/31/2013
 
2/6/2014
 
1/6/2016
 
2/6/2016
 
1/6/2024
     
5.72430%
 
0.00125%
 
0.00360%
2.01
 
3701 Corporate
 
Suburban
 
2006
     
75,000
 
Sq. Ft.
     
8,716,249
 
8,716,249
 
0.7%
                                           
2.02
 
3773 Corporate
 
Suburban
 
2001
     
71,000
 
Sq. Ft.
     
7,930,477
 
7,930,477
 
0.6%
                                           
2.03
 
1605 Valley Center
 
Suburban
 
2002
     
95,000
 
Sq. Ft.
     
6,300,728
 
6,300,728
 
0.5%
                                           
2.04
 
1525 Valley Center
 
Suburban
 
1999
     
75,000
 
Sq. Ft.
     
5,878,739
 
5,878,739
 
0.5%
                                           
2.05
 
1560 Valley Center
 
Suburban
 
1989
     
51,400
 
Sq. Ft.
     
4,925,627
 
4,925,627
 
0.4%
                                           
2.06
 
1550 Valley Center
 
Suburban
 
1989
     
43,400
 
Sq. Ft.
     
4,248,989
 
4,248,989
 
0.3%
                                           
2.07
 
1455 Valley Center
 
Suburban
 
1996
     
54,118
 
Sq. Ft.
     
4,219,887
 
4,219,887
 
0.3%
                                           
2.08
 
1480 Valley Center
 
Suburban
 
1991
     
51,793
 
Sq. Ft.
     
3,870,655
 
3,870,655
 
0.3%
                                           
2.09
 
1510 Valley Center
 
Suburban
 
1989
     
48,208
 
Sq. Ft.
     
3,448,666
 
3,448,666
 
0.3%
                                           
2.10
 
1495 Valley Center
 
Suburban
 
1991
     
43,770
 
Sq. Ft.
     
3,077,607
 
3,077,607
 
0.2%
                                           
2.11
 
1640 Valley Center
 
Suburban
 
1997
     
30,850
 
Sq. Ft.
     
2,902,991
 
2,902,991
 
0.2%
                                           
2.12
 
57 S Commerce
 
Flex
 
1988
     
76,400
 
Sq. Ft.
     
2,742,926
 
2,742,926
 
0.2%
                                           
2.13
 
1650 Valley Center
 
Suburban
 
1997
     
29,240
 
Sq. Ft.
     
2,510,105
 
2,510,105
 
0.2%
                                           
2.14
 
89 S Commerce
 
Flex
 
1997
     
43,200
 
Sq. Ft.
     
2,466,451
 
2,466,451
 
0.2%
                                           
2.15
 
1660 Valley Center
 
Suburban
 
1997
     
27,508
 
Sq. Ft.
     
2,080,841
 
2,080,841
 
0.2%
                                           
2.16
 
1530 Valley Center
 
Suburban
 
1989
     
46,400
 
Sq. Ft.
     
1,993,533
 
1,993,533
 
0.2%
                                           
2.17
 
85 S Commerce
 
Suburban
 
1990
     
21,119
 
Sq. Ft.
     
1,746,160
 
1,746,160
 
0.1%
                                           
2.18
 
2196 Avenue C
 
Flex
 
1980
     
31,140
 
Sq. Ft.
     
1,673,403
 
1,673,403
 
0.1%
                                           
2.19
 
2202 Hangar Place
 
Flex
 
1982
     
66,495
 
Sq. Ft.
     
1,673,403
 
1,673,403
 
0.1%
                                           
2.20
 
754 Roble Road
 
Flex
 
1987
     
46,800
 
Sq. Ft.
     
1,586,095
 
1,586,095
 
0.1%
                                           
2.21
 
83 S Commerce
 
Suburban
 
1990
     
19,252
 
Sq. Ft.
     
1,556,993
 
1,556,993
 
0.1%
                                           
2.22
 
87 S Commerce
 
Suburban
 
1990
     
22,653
 
Sq. Ft.
     
1,527,890
 
1,527,890
 
0.1%
                                           
2.23
 
974 Marcon Blvd
 
Flex
 
1987
     
39,200
 
Sq. Ft.
     
1,447,858
 
1,447,858
 
0.1%
                                           
2.24
 
2201 Hangar Place
 
Flex
 
1982
     
52,300
 
Sq. Ft.
     
1,433,306
 
1,433,306
 
0.1%
                                           
2.25
 
7355 William Avenue
 
Flex
 
1988
     
43,425
 
Sq. Ft.
     
1,433,306
 
1,433,306
 
0.1%
                                           
2.26
 
944 Marcon Blvd
 
Flex
 
1985
     
38,400
 
Sq. Ft.
     
1,418,755
 
1,418,755
 
0.1%
                                           
2.27
 
954 Marcon Blvd
 
Flex
 
1982
     
30,140
 
Sq. Ft.
     
1,345,998
 
1,345,998
 
0.1%
                                           
2.28
 
7277 William Avenue
 
Flex
 
1989
     
41,040
 
Sq. Ft.
     
1,331,447
 
1,331,447
 
0.1%
                                           
2.29
 
2041 Avenue C
 
Flex
 
1987
     
30,400
 
Sq. Ft.
     
1,244,139
 
1,244,139
 
0.1%
                                           
2.30
 
964 Marcon Blvd
 
Flex
 
1986
     
39,200
 
Sq. Ft.
     
1,098,626
 
1,098,626
 
0.1%
                                           
2.31
 
7562 Penn Drive
 
Flex
 
1989
     
26,950
 
Sq. Ft.
     
1,098,626
 
1,098,626
 
0.1%
                                           
2.32
 
764 Roble Road
 
Flex
 
1986
     
21,860
 
Sq. Ft.
     
1,069,523
 
1,069,523
 
0.1%
                                           
3
 
The Outlet Collection | Jersey Gardens
 
Regional Mall
 
1999
 
2013
 
1,298,801
 
Sq. Ft.
 
269
 
80,000,000
 
80,000,000
 
6.4%
 
80,000,000
 
N
 
10/31/2013
 
12/1/2013
 
11/1/2020
     
11/1/2020
     
3.83000%
 
0.00000%
 
0.00360%
4
 
Westin Times Square - Leased Fee
 
Leased Fee
 
2000
 
2013
 
17,574
 
Sq. Ft.
 
3,130
 
55,000,000
 
55,000,000
 
4.4%
 
55,000,000
 
Y
 
1/24/2014
 
3/1/2014
 
2/1/2019
     
2/1/2019
 
2/1/2039
 
3.39100%
 
0.00125%
 
0.00360%
5
 
Miami International Airport Industrial Portfolio
 
Industrial/Retail
 
Various
     
749,851
 
Sq. Ft.
 
65
 
48,500,000
 
48,500,000
 
3.9%
 
44,117,287
 
N
 
1/22/2014
 
3/1/2014
     
3/1/2014
 
2/1/2019
     
4.14000%
 
0.00125%
 
0.00360%
6
 
Williams Center Towers
 
CBD
 
1981
     
765,809
 
Sq. Ft.
 
59
 
45,500,000
 
45,500,000
 
3.6%
 
40,569,140
 
N
 
1/16/2014
 
3/6/2014
 
4/6/2017
 
5/6/2017
 
2/6/2024
     
5.16000%
 
0.00125%
 
0.00360%
7
 
FRAPAG Portfolio
 
Various
 
Various
     
699,355
 
Sq. Ft.
 
59
 
41,410,000
 
41,410,000
 
3.3%
 
34,049,792
 
N
 
1/24/2014
 
3/1/2014
     
3/1/2014
 
2/1/2024
     
5.01200%
 
0.00125%
 
0.00360%
7.01
 
Waterview I & II
 
Suburban
 
2002
     
162,721
 
Sq. Ft.
     
16,034,300
 
16,034,300
 
1.3%
                                           
7.02
 
Northmont Distribution Center
 
Warehouse
 
2006
     
236,070
 
Sq. Ft.
     
15,032,150
 
15,032,150
 
1.2%
                                           
7.03
 
Riverpark Distribution Center
 
Warehouse
 
2004
     
300,564
 
Sq. Ft.
     
10,343,550
 
10,343,550
 
0.8%
                                           
8
 
Canadian Pacific Plaza
 
CBD
 
1960
 
1999
 
393,902
 
Sq. Ft.
 
101
 
39,750,000
 
39,750,000
 
3.2%
 
35,318,583
 
Y
 
10/9/2013
 
12/6/2013
 
11/6/2016
 
12/6/2016
 
11/6/2023
 
11/6/2028
 
5.18000%
 
0.00125%
 
0.00360%
9
 
Calidus Student Housing Portfolio
 
Student Housing
 
Various
     
2,016
 
Beds
 
19,253
 
38,814,000
 
38,814,000
 
3.1%
 
33,876,713
 
N
 
12/27/2013
 
2/6/2014
 
1/6/2016
 
2/6/2016
 
1/6/2024
     
5.35000%
 
0.00125%
 
0.00360%
9.01
 
Grove at Jacksonville
 
Student Housing
 
2007
     
504
 
Beds
     
11,156,499
 
11,156,499
 
0.9%
                                           
9.02
 
Grove at Jonesboro
 
Student Housing
 
2008
     
504
 
Beds
     
11,113,054
 
11,113,054
 
0.9%
                                           
9.03
 
Grove at Wichita
 
Student Housing
 
2008
     
504
 
Beds
     
9,643,069
 
9,643,069
 
0.8%
                                           
9.04
 
Grove at Wichita Falls
 
Student Housing
 
2008
     
504
 
Beds
     
6,901,378
 
6,901,378
 
0.5%
                                           
10
 
Caruth Plaza
 
Anchored
 
1979
     
206,192
 
Sq. Ft.
 
156
 
32,200,000
 
32,200,000
 
2.6%
 
29,680,767
 
N
 
1/22/2014
 
3/1/2014
 
2/1/2019
 
3/1/2019
 
2/1/2024
     
4.97000%
 
0.00125%
 
0.00360%
11
 
Marriott Courtyard - Maui
 
Limited Service
 
2012
     
138
 
Rooms
 
206,920
 
28,555,000
 
28,555,000
 
2.3%
 
23,570,214
 
N
 
1/17/2014
 
3/1/2014
     
3/1/2014
 
2/1/2024
     
5.13100%
 
0.00125%
 
0.00360%
12
 
Lantana Cascade
 
Manufactured Housing Community
 
1971
     
462
 
Pads
 
59,524
 
27,500,000
 
27,500,000
 
2.2%
 
24,313,049
 
N
 
10/31/2013
 
12/6/2013
 
11/6/2016
 
12/6/2016
 
11/6/2023
     
4.95000%
 
0.00125%
 
0.00360%
13
 
Museo Apartments
 
Garden
 
1993
 
2011
 
276
 
Units
 
93,297
 
25,750,000
 
25,750,000
 
2.1%
 
25,750,000
 
N
 
11/22/2013
 
1/6/2014
 
12/6/2018
     
12/6/2018
     
4.43000%
 
0.00125%
 
0.00360%
14
 
West Side Mall
 
Anchored
 
1960
 
2005
 
420,434
 
Sq. Ft.
 
61
 
25,600,000
 
25,600,000
 
2.0%
 
22,801,071
 
N
 
10/28/2013
 
12/6/2013
 
11/6/2016
 
12/6/2016
 
11/6/2023
     
5.29400%
 
0.00125%
 
0.00360%
15
 
The Pointe at Wellington Green
 
Anchored
 
2003
     
118,797
 
Sq. Ft.
 
210
 
25,000,000
 
25,000,000
 
2.0%
 
21,793,280
 
N
 
12/11/2013
 
2/1/2014
 
1/1/2016
 
2/1/2016
 
1/1/2024
     
5.30000%
 
0.00125%
 
0.00360%
16
 
465 Park Avenue Retail Condominium
 
Office/Retail
 
1925
 
2013
 
39,153
 
Sq. Ft.
 
511
 
20,000,000
 
20,000,000
 
1.6%
 
17,766,483
 
N
 
12/6/2013
 
1/11/2014
 
12/11/2016
 
1/11/2017
 
12/11/2023
     
5.16800%
 
0.00125%
 
0.00360%
17
 
Hilton Garden Inn - Indianapolis Airport
 
Limited Service
 
2009
     
126
 
Rooms
 
81,455
 
10,750,000
 
10,750,000
 
0.9%
 
8,875,963
 
N
 
1/22/2014
 
3/1/2014
     
3/1/2014
 
2/1/2024
     
5.14000%
 
0.00125%
 
0.00360%
18
 
Hampton Inn - Ameriplex
 
Limited Service
 
2008
     
118
 
Rooms
 
81,455
 
9,125,000
 
9,125,000
 
0.7%
 
7,534,247
 
N
 
1/22/2014
 
3/1/2014
     
3/1/2014
 
2/1/2024
     
5.14000%
 
0.00125%
 
0.00360%
19
 
ArciTerra Portfolio
 
Various
 
Various
     
209,779
 
Sq. Ft.
 
94
 
19,730,000
 
19,730,000
 
1.6%
 
16,425,288
 
N
 
1/16/2014
 
3/6/2014
     
3/6/2014
 
2/6/2024
     
5.40000%
 
0.00125%
 
0.00360%
19.01
 
Off Dep Pearl MS
 
Shadow Anchored
 
2000
     
30,060
 
Sq. Ft.
     
3,000,000
 
3,000,000
 
0.2%
                                           
19.02
 
Michigan Road
 
Shadow Anchored
 
2001
     
28,639
 
Sq. Ft.
     
2,700,000
 
2,700,000
 
0.2%
                                           
19.03
 
DG Memphis
 
Shadow Anchored
 
2005
     
19,200
 
Sq. Ft.
     
2,165,000
 
2,165,000
 
0.2%
                                           
19.04
 
Shoppes at Alabaster
 
Shadow Anchored
 
2007
     
11,998
 
Sq. Ft.
     
2,025,000
 
2,025,000
 
0.2%
                                           
19.05
 
Festival Montgomery
 
Unanchored
 
2005
     
11,994
 
Sq. Ft.
     
1,800,000
 
1,800,000
 
0.1%
                                           
19.06
 
Walcent Kendallville IN
 
Shadow Anchored
 
2005
     
14,490
 
Sq. Ft.
     
1,650,000
 
1,650,000
 
0.1%
                                           
19.07
 
HD McAllen TX
 
Shadow Anchored
 
2004
     
12,012
 
Sq. Ft.
     
1,500,000
 
1,500,000
 
0.1%
                                           
19.08
 
MW Nashville TN
 
Anchored
 
1995
     
7,281
 
Sq. Ft.
     
1,405,000
 
1,405,000
 
0.1%
                                           
19.09
 
OS MT Pleasant IA
 
Anchored
 
1985
     
51,450
 
Sq. Ft.
     
1,110,000
 
1,110,000
 
0.1%
                                           
19.10
 
Arciterra Walcent Greenville AL
 
Unanchored
 
2005
     
9,652
 
Sq. Ft.
     
975,000
 
975,000
 
0.1%
                                           
19.11
 
Walcent Plainwell MI
 
Shadow Anchored
 
2005
     
7,003
 
Sq. Ft.
     
765,000
 
765,000
 
0.1%
                                           
19.12
 
Chovia Shops at Mt. Airy NC
 
Unanchored
 
1997
     
6,000
 
Sq. Ft.
     
635,000
 
635,000
 
0.1%
                                           
20
 
Coral Walk
 
Anchored
 
2007
     
102,612
 
Sq. Ft.
 
190
 
19,500,000
 
19,478,569
 
1.6%
 
15,953,417
 
N
 
12/9/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
4.85600%
 
0.00125%
 
0.00360%
21
 
Sterling Pointe Apartments
 
Garden
 
2008
     
192
 
Units
 
98,438
 
18,900,000
 
18,900,000
 
1.5%
 
17,198,740
 
N
 
12/30/2013
 
2/6/2014
 
1/6/2018
 
2/6/2018
 
1/6/2024
     
5.36000%
 
0.00125%
 
0.00360%
22
 
Camelot Village MHC
 
Manufactured Housing Community
 
1974
     
580
 
Pads
 
30,104
 
17,500,000
 
17,460,140
 
1.4%
 
14,248,646
 
N
 
11/26/2013
 
1/1/2014
     
1/1/2014
 
12/1/2023
     
4.71000%
 
0.00125%
 
0.00360%
23
 
Madison at Woodview
 
Garden
 
1987
     
320
 
Units
 
54,063
 
17,300,000
 
17,300,000
 
1.4%
 
15,700,844
 
N
 
1/8/2014
 
2/6/2014
 
1/6/2018
 
2/6/2018
 
1/6/2024
     
5.21000%
 
0.00125%
 
0.00360%
24
 
Georgia Multifamily Portfolio
 
Garden
 
Various
     
1,044
 
Units
 
16,284
 
17,000,000
 
17,000,000
 
1.4%
 
16,235,121
 
N
 
12/20/2013
 
2/6/2014
 
1/6/2016
 
2/6/2016
 
1/6/2019
     
4.91000%
 
0.00125%
 
0.00360%
24.01
 
Pinnacle West
 
Garden
 
1989
     
252
 
Units
     
4,301,285
 
4,301,285
 
0.3%
                                           
24.02
 
Hidden Oaks
 
Garden
 
1980
     
240
 
Units
     
3,904,243
 
3,904,243
 
0.3%
                                           
24.03
 
Lake of the Woods
 
Garden
 
1989
     
216
 
Units
     
2,759,439
 
2,759,439
 
0.2%
                                           
24.04
 
Wellston Ridge
 
Garden
 
1983
     
120
 
Units
     
2,316,076
 
2,316,076
 
0.2%
                                           
24.05
 
Oakdale Villas
 
Garden
 
1983
     
104
 
Units
     
2,157,260
 
2,157,260
 
0.2%
                                           
24.06
 
Northcrest
 
Garden
 
1983
     
112
 
Units
     
1,561,697
 
1,561,697
 
0.1%
                                           
25
 
Hickory Hills MHC
 
Manufactured Housing Community
 
1972
     
353
 
Pads
 
43,860
 
15,500,000
 
15,482,704
 
1.2%
 
12,653,147
 
N
 
12/2/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
4.79000%
 
0.00125%
 
0.00360%
26
 
Oliver Multifamily Portfolio
 
Various
 
Various
 
Various
 
354
 
Units
 
41,679
 
14,800,000
 
14,754,233
 
1.2%
 
12,304,675
 
N
 
10/30/2013
 
12/6/2013
     
12/6/2013
 
11/6/2023
     
5.35400%
 
0.00125%
 
0.00360%
26.01
 
Tropicana
 
Garden
 
1978
     
47
 
Units
     
2,980,000
 
2,970,785
 
0.2%
                                           
26.02
 
Railview
 
Mid Rise
 
1978
     
60
 
Units
     
2,090,000
 
2,083,537
 
0.2%
                                           
26.03
 
Linderhof
 
Garden
 
1977
     
56
 
Units
     
1,995,000
 
1,988,831
 
0.2%
                                           
26.04
 
Piedmont Manor
 
Garden
 
1976
     
34
 
Units
     
1,760,000
 
1,754,558
 
0.1%
                                           
26.05
 
Spirit Mountain
 
Garden
 
1978
     
34
 
Units
     
1,685,000
 
1,679,789
 
0.1%
                                           
26.06
 
Oak Hills
 
Garden
 
1995
     
48
 
Units
     
1,515,000
 
1,510,315
 
0.1%
                                           
26.07
 
Harborview
 
Garden
 
1978
 
2013
 
31
 
Units
     
1,120,000
 
1,116,537
 
0.1%
                                           
26.08
 
Etna Woods
 
Garden
 
1981
     
20
 
Units
     
945,000
 
942,078
 
0.1%
                                           
26.09
 
Billings View
 
Garden
 
1978
     
24
 
Units
     
710,000
 
707,804
 
0.1%
                                           
27
 
Residence Inn - Mystic CT
 
Extended Stay
 
1771
 
2014
 
133
 
Rooms
 
110,902
 
14,750,000
 
14,750,000
 
1.2%
 
13,568,253
 
N
 
1/2/2014
 
3/1/2014
     
3/1/2014
 
2/1/2019
     
4.83700%
 
0.00125%
 
0.00360%
28
 
Fairborn Ohio Hotel Portfolio
 
Various
 
Various
     
327
 
Rooms
 
45,000
 
14,715,000
 
14,715,000
 
1.2%
 
11,609,825
 
N
 
11/1/2013
 
12/6/2013
 
11/6/2014
 
12/6/2014
 
11/6/2023
     
5.40200%
 
0.00125%
 
0.00360%
28.01
 
Holiday Inn Fairborn
 
Full Service
 
1987
     
203
 
Rooms
     
7,465,000
 
7,465,000
 
0.6%
                                           
28.02
 
Homewood Suites Fairborn
 
Limited Service
 
1989
     
124
 
Rooms
     
7,250,000
 
7,250,000
 
0.6%
                                           
29
 
Sanctuary Beach Resort
 
Limited Service
 
2000
 
2008
 
60
 
Rooms
 
245,000
 
14,700,000
 
14,700,000
 
1.2%
 
13,304,167
 
N
 
1/10/2014
 
3/1/2014
 
2/1/2019
 
3/1/2019
 
2/1/2024
     
5.05000%
 
0.00125%
 
0.00360%
30
 
Clinton MHC
 
Manufactured Housing Community
 
1970
     
1,000
 
Pads
 
14,200
 
14,200,000
 
14,200,000
 
1.1%
 
13,232,742
 
N
 
1/10/2014
 
3/6/2014
     
3/6/2014
 
2/6/2019
     
5.72600%
 
0.00125%
 
0.00360%
31
 
Hilton Garden Inn - Rockford
 
Limited Service
 
2006
     
135
 
Rooms
 
102,068
 
13,800,000
 
13,779,201
 
1.1%
 
10,360,944
 
N
 
12/10/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
5.12000%
 
0.00125%
 
0.00360%
32
 
Baton Rouge MF Portfolio
 
Garden
 
Various
     
583
 
Units
 
22,257
 
13,000,000
 
12,975,940
 
1.0%
 
10,885,164
 
N
 
11/21/2013
 
1/6/2014
     
1/6/2014
 
12/6/2023
     
5.58000%
 
0.00125%
 
0.00360%
32.01
 
Park East
 
Garden
 
1972
     
190
 
Units
     
4,681,440
 
4,672,776
 
0.4%
                                           

 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Specific Property Type
 
Year
Built
 
Year
Renovated
 
Number of Units
 
Unit of Measure
 
Cut-off Date Balance
Per Unit/SF
 
Original Balance
($)
 
Cut-off Date Balance
($)
 
% of Aggregate
Cut-off Date
Balance
 
Maturity Date or
ARD Balloon
Payment ($)
 
ARD Loan
 
Origination Date
 
First Pay
Date
 
Last IO Pay
Date
 
First P&I Pay
Date
 
Maturity Date or
Anticipated
Repayment Date
 
ARD Loan Maturity
Date
 
Gross Mortgage Rate
 
Trust Advisor Fee
 
Trustee Fee
32.02
 
Bellemont Victoria I
 
Garden
 
1976
     
195
 
Units
     
4,285,319
 
4,277,387
 
0.3%
                                           
32.03
 
Bellemont Victoria II
 
Garden
 
1972
     
198
 
Units
     
4,033,241
 
4,025,776
 
0.3%
                                           
33
 
Westridge Apartments
 
Garden
 
2013
     
96
 
Units
 
134,937
 
13,000,000
 
12,953,996
 
1.0%
 
9,776,932
 
N
 
12/20/2013
 
2/6/2014
     
2/6/2014
 
1/6/2019
     
5.18800%
 
0.00125%
 
0.00360%
34
 
WP Carey Self Storage Portfolio III
 
Self Storage
 
Various
 
Various
 
374,780
 
Sq. Ft.
 
33
 
12,400,000
 
12,400,000
 
1.0%
 
11,425,007
 
N
 
12/12/2013
 
2/1/2014
 
1/1/2019
 
2/1/2019
 
1/1/2024
     
4.94000%
 
0.00125%
 
0.00360%
34.01
 
Parkway Self Storage - Palm Coast
 
Self Storage
 
2001
     
64,745
 
Sq. Ft.
     
3,420,000
 
3,420,000
 
0.3%
                                           
34.02
 
Morningstar Storage - Fayetteville
 
Self Storage
 
2002
     
86,625
 
Sq. Ft.
     
3,120,000
 
3,120,000
 
0.2%
                                           
34.03
 
Extra Space Storage - Beaumont
 
Self Storage
 
1992
 
2006
 
103,317
 
Sq. Ft.
     
2,610,000
 
2,610,000
 
0.2%
                                           
34.04
 
Value Self Storage - Holiday
 
Self Storage
 
1981
     
73,430
 
Sq. Ft.
     
2,250,000
 
2,250,000
 
0.2%
                                           
34.05
 
Extra Space Storage - San Bernardino
 
Self Storage
 
1985
     
46,663
 
Sq. Ft.
     
1,000,000
 
1,000,000
 
0.1%
                                           
35
 
Hampton Inn Austin
 
Limited Service
 
1997
     
123
 
Rooms
 
93,406
 
11,500,000
 
11,488,970
 
0.9%
 
9,582,450
 
N
 
12/30/2013
 
2/6/2014
     
2/6/2014
 
1/6/2024
     
5.42600%
 
0.00125%
 
0.00360%
36
 
Crye Portfolio
 
Various
 
Various
 
Various
 
105,757
 
Sq. Ft.
 
108
 
11,400,000
 
11,375,318
 
0.9%
 
7,305,867
 
N
 
12/27/2013
 
2/6/2014
     
2/6/2014
 
1/6/2024
     
5.42500%
 
0.00125%
 
0.00360%
36.01
 
Cool Springs
 
Unanchored
 
2001
     
27,468
 
Sq. Ft.
     
4,027,877
 
4,019,156
 
0.3%
                                           
36.02
 
Gunbarrel
 
Unanchored
 
1999
     
24,561
 
Sq. Ft.
     
2,050,891
 
2,046,451
 
0.2%
                                           
36.03
 
1200 Market
 
Suburban
 
1920
 
1999
 
17,040
 
Sq. Ft.
     
1,644,408
 
1,640,848
 
0.1%
                                           
36.04
 
Peachtree
 
Unanchored
 
2007
     
15,749
 
Sq. Ft.
     
1,496,596
 
1,493,356
 
0.1%
                                           
36.05
 
Ooltewah
 
Unanchored
 
2007
     
12,195
 
Sq. Ft.
     
1,330,308
 
1,327,428
 
0.1%
                                           
36.06
 
Alpharetta
 
Unanchored
 
2010
     
8,744
 
Sq. Ft.
     
849,919
 
848,079
 
0.1%
                                           
37
 
Greene Crossing Shopping Center
 
Shadow Anchored
 
1977
 
2003
 
90,817
 
Sq. Ft.
 
117
 
10,650,000
 
10,639,845
 
0.8%
 
8,880,825
 
N
 
12/23/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
5.45000%
 
0.00125%
 
0.00360%
38
 
Security Public Storage - Daly City
 
Self Storage
 
1986
     
60,975
 
Sq. Ft.
 
172
 
10,500,000
 
10,488,364
 
0.8%
 
8,580,050
 
N
 
12/30/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
4.82000%
 
0.00125%
 
0.00360%
39
 
College Square
 
Anchored
 
1976
     
115,841
 
Sq. Ft.
 
87
 
10,025,600
 
10,025,600
 
0.8%
 
9,036,991
 
N
 
1/17/2014
 
3/1/2014
 
2/1/2018
 
3/1/2018
 
2/1/2024
     
4.84000%
 
0.00125%
 
0.00360%
40
 
Nogales Plaza
 
Anchored
 
1992
     
139,124
 
Sq. Ft.
 
62
 
8,690,000
 
8,663,259
 
0.7%
 
7,229,835
 
N
 
10/15/2013
 
12/6/2013
     
12/6/2013
 
11/6/2023
     
5.37600%
 
0.00125%
 
0.00360%
41
 
HIE Houston West
 
Limited Service
 
1994
 
2006
 
115
 
Rooms
 
74,783
 
8,600,000
 
8,600,000
 
0.7%
 
6,630,152
 
N
 
1/17/2014
 
3/6/2014
     
3/6/2014
 
2/6/2024
     
5.88000%
 
0.00125%
 
0.00360%
42
 
Security Public Storage - San Francisco
 
Self Storage
 
1911
 
1985
 
38,587
 
Sq. Ft.
 
220
 
8,500,000
 
8,490,689
 
0.7%
 
6,957,275
 
N
 
12/30/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
4.87000%
 
0.00125%
 
0.00360%
43
 
Staybridge Suites - Omaha
 
Extended Stay
 
2011
     
102
 
Rooms
 
79,412
 
8,100,000
 
8,100,000
 
0.6%
 
7,451,385
 
N
 
1/23/2014
 
3/1/2014
     
3/1/2014
 
2/1/2019
     
4.84000%
 
0.00125%
 
0.00360%
44
 
HIE Ashland
 
Limited Service
 
2006
 
2008
 
87
 
Rooms
 
87,235
 
7,600,000
 
7,589,454
 
0.6%
 
5,796,763
 
N
 
1/3/2014
 
2/6/2014
     
2/6/2014
 
1/6/2024
     
5.56500%
 
0.00125%
 
0.00360%
45
 
Bayside Village Center
 
Anchored
 
2007
     
61,496
 
Sq. Ft.
 
122
 
7,500,000
 
7,500,000
 
0.6%
 
6,193,328
 
N
 
1/14/2014
 
3/1/2014
     
3/1/2014
 
2/1/2024
     
5.14400%
 
0.00125%
 
0.00360%
46
 
Best Western Plus - Miramar
 
Limited Service
 
1983
 
2011
 
104
 
Rooms
 
69,156
 
7,200,000
 
7,192,199
 
0.6%
 
5,902,364
 
N
 
12/16/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
4.91700%
 
0.00125%
 
0.00360%
47
 
Holiday Inn Express - Sorrento Valley
 
Limited Service
 
2000
 
2009
 
79
 
Rooms
 
89,774
 
7,100,000
 
7,092,126
 
0.6%
 
5,801,170
 
N
 
12/16/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
4.81700%
 
0.00125%
 
0.00360%
48
 
h.h. gregg - Boca Raton
 
Single Tenant
 
1997
 
2011
 
41,520
 
Sq. Ft.
 
170
 
7,070,000
 
7,070,000
 
0.6%
 
6,104,830
 
N
 
12/12/2013
 
2/6/2014
 
1/6/2016
 
2/6/2016
 
1/6/2024
     
4.92000%
 
0.00125%
 
0.00360%
49
 
Bingham Office III
 
Suburban
 
1983
     
164,444
 
Sq. Ft.
 
42
 
6,900,000
 
6,872,965
 
0.5%
 
5,769,279
 
N
 
9/19/2013
 
11/6/2013
     
11/6/2013
 
10/6/2023
     
5.53300%
 
0.00125%
 
0.00360%
50
 
King City Square
 
Anchored
 
1996
     
94,428
 
Sq. Ft.
 
69
 
6,510,000
 
6,496,780
 
0.5%
 
5,386,553
 
N
 
11/21/2013
 
1/6/2014
     
1/6/2014
 
12/6/2023
     
5.20100%
 
0.00125%
 
0.00360%
51
 
South Park Office Center
 
Suburban
 
1988
     
60,541
 
Sq. Ft.
 
105
 
6,375,000
 
6,375,000
 
0.5%
 
5,544,990
 
N
 
12/16/2013
 
2/1/2014
 
1/1/2016
 
2/1/2016
 
1/1/2024
     
5.21000%
 
0.00125%
 
0.00360%
52
 
Hampton Inn - Northwest
 
Limited Service
 
2008
     
110
 
Rooms
 
52,727
 
5,800,000
 
5,800,000
 
0.5%
 
4,788,891
 
N
 
1/22/2014
 
3/1/2014
     
3/1/2014
 
2/1/2024
     
5.14000%
 
0.00125%
 
0.00360%
53
 
La Quinta - Old Town
 
Limited Service
 
1989
 
2013
 
78
 
Rooms
 
70,435
 
5,500,000
 
5,493,957
 
0.4%
 
4,499,831
 
N
 
12/16/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
4.85700%
 
0.00125%
 
0.00360%
54
 
Westgate Commons
 
Suburban
 
1998
     
52,495
 
Sq. Ft.
 
100
 
5,250,000
 
5,239,641
 
0.4%
 
4,360,456
 
N
 
11/26/2013
 
1/6/2014
     
1/6/2014
 
12/6/2023
     
5.32000%
 
0.00125%
 
0.00360%
55
 
River Oaks - Acquisition
 
Garden
 
1975
     
100
 
Units
 
52,074
 
5,212,500
 
5,207,394
 
0.4%
 
4,331,654
 
N
 
1/9/2014
 
2/6/2014
     
2/6/2014
 
1/6/2024
     
5.34000%
 
0.00125%
 
0.00360%
56
 
CVS Marietta
 
Single Tenant
 
2006
     
15,249
 
Sq. Ft.
 
334
 
5,100,000
 
5,100,000
 
0.4%
 
4,247,889
 
N
 
1/16/2014
 
3/6/2014
     
3/6/2014
 
2/6/2024
     
5.41600%
 
0.00125%
 
0.00360%
57
 
Great Lakes Plaza
 
Shadow Anchored
 
2001
 
2013
 
29,993
 
Sq. Ft.
 
165
 
4,950,000
 
4,950,000
 
0.4%
 
4,382,768
 
N
 
1/17/2014
 
3/1/2014
 
2/1/2017
 
3/1/2017
 
2/1/2024
     
5.02000%
 
0.00125%
 
0.00360%
58
 
Hamilton Crossings
 
Shadow Anchored
 
2006
     
48,470
 
Sq. Ft.
 
101
 
4,900,000
 
4,894,842
 
0.4%
 
4,033,072
 
N
 
12/23/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
5.04000%
 
0.00125%
 
0.00360%
59
 
Comfort Suites Houston
 
Limited Service
 
2000
 
2012
 
64
 
Rooms
 
73,438
 
4,700,000
 
4,700,000
 
0.4%
 
3,617,420
 
N
 
1/8/2014
 
3/6/2014
     
3/6/2014
 
2/6/2024
     
5.83100%
 
0.00125%
 
0.00360%
60
 
Aramore Retail
 
Unanchored
 
2003
     
18,144
 
Sq. Ft.
 
253
 
4,600,000
 
4,595,560
 
0.4%
 
3,829,866
 
N
 
1/6/2014
 
2/6/2014
     
2/6/2014
 
1/6/2024
     
5.40000%
 
0.00125%
 
0.00360%
61
 
Eliot Rent-A-Center
 
Self Storage
 
1986
     
70,500
 
Sq. Ft.
 
63
 
4,425,000
 
4,416,843
 
0.4%
 
3,706,965
 
N
 
12/4/2013
 
1/6/2014
     
1/6/2014
 
12/6/2023
     
5.59600%
 
0.00125%
 
0.00360%
62
 
Horn Lake Self Storage
 
Self Storage
 
2005
     
97,788
 
Sq. Ft.
 
43
 
4,162,500
 
4,162,500
 
0.3%
 
3,640,945
 
N
 
12/30/2013
 
2/1/2014
 
1/1/2016
 
2/1/2016
 
1/1/2024
     
5.44000%
 
0.00125%
 
0.00360%
63
 
Alamo Building
 
CBD
 
1900
 
1975
 
42,566
 
Sq. Ft.
 
89
 
3,800,000
 
3,792,826
 
0.3%
 
3,173,968
 
N
 
12/3/2013
 
1/6/2014
     
1/6/2014
 
12/6/2023
     
5.50000%
 
0.00125%
 
0.00360%
64
 
Triple Crown Plaza
 
Unanchored
 
2006
     
27,975
 
Sq. Ft.
 
126
 
3,525,000
 
3,521,851
 
0.3%
 
2,962,996
 
N
 
12/31/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
5.71000%
 
0.00125%
 
0.00360%
65
 
Arlington Arms
 
Low Rise
 
1967
     
150
 
Units
 
20,314
 
3,050,000
 
3,047,120
 
0.2%
 
2,546,498
 
N
 
12/31/2013
 
2/6/2014
     
2/6/2014
 
1/6/2024
     
5.49000%
 
0.00125%
 
0.00360%
66
 
Cervenka Retail Portfolio
 
Various
 
Various
     
31,320
 
Sq. Ft.
 
91
 
2,850,000
 
2,850,000
 
0.2%
 
2,455,010
 
N
 
1/14/2014
 
3/6/2014
 
2/6/2015
 
3/6/2015
 
2/6/2024
     
5.73000%
 
0.00125%
 
0.00360%
66.01
 
900 E. Main Street
 
Unanchored
 
1996
     
17,480
 
Sq. Ft.
     
1,558,594
 
1,558,594
 
0.1%
                                           
66.02
 
Fayette Square
 
Shadow Anchored
 
2007
     
13,840
 
Sq. Ft.
     
1,291,406
 
1,291,406
 
0.1%
                                           
67
 
Kohl’s - Vallejo
 
Leased Fee
 
2004
     
98,497
 
Sq. Ft.
 
25
 
2,500,000
 
2,497,675
 
0.2%
 
2,063,885
 
N
 
12/19/2013
 
2/1/2014
     
2/1/2014
 
7/1/2024
     
5.55000%
 
0.00125%
 
0.00360%
68
 
Security Public Storage - Hayward
 
Self Storage
 
1982
     
72,755
 
Sq. Ft.
 
32
 
2,300,000
 
2,297,332
 
0.2%
 
1,866,861
 
N
 
12/4/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
4.62000%
 
0.00125%
 
0.00360%
69
 
River Run Plaza
 
Unanchored
 
2003
     
17,986
 
Sq. Ft.
 
122
 
2,200,000
 
2,200,000
 
0.2%
 
1,643,820
 
N
 
1/10/2014
 
3/1/2014
     
3/1/2014
 
2/1/2024
     
4.99000%
 
0.00125%
 
0.00360%
70
 
Airship Self Storage
 
Self Storage
 
2006
     
41,376
 
Sq. Ft.
 
51
 
2,120,000
 
2,117,949
 
0.2%
 
1,764,517
 
N
 
12/30/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
5.39000%
 
0.00125%
 
0.00360%
71
 
Heritage Square
 
Suburban
 
1981
     
19,425
 
Sq. Ft.
 
52
 
1,015,000
 
1,014,091
 
0.1%
 
852,917
 
N
 
12/18/2013
 
2/1/2014
     
2/1/2014
 
1/1/2024
     
5.70000%
 
0.00125%
 
0.00360%
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
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.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
 
Prepayment Provisions
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)
1
 
AmericasMart
   
0.02000%
 
0.00050%
 
5.42690%
 
Actual/360
 
855,630.56
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
300
 
298
 
2
 
L(26),D(90),O(4)
 
5
 
5
2
 
PennCap Portfolio
   
0.02000%
 
0.00050%
 
5.69895%
 
Actual/360
 
523,747.14
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(35),D(82),O(3)
 
0
 
0
2.01
 
3701 Corporate
                                                                     
2.02
 
3773 Corporate
                                                                     
2.03
 
1605 Valley Center
                                                                     
2.04
 
1525 Valley Center
                                                                     
2.05
 
1560 Valley Center
                                                                     
2.06
 
1550 Valley Center
                                                                     
2.07
 
1455 Valley Center
                                                                     
2.08
 
1480 Valley Center
                                                                     
2.09
 
1510 Valley Center
                                                                     
2.10
 
1495 Valley Center
                                                                     
2.11
 
1640 Valley Center
                                                                     
2.12
 
57 S Commerce
                                                                     
2.13
 
1650 Valley Center
                                                                     
2.14
 
89 S Commerce
                                                                     
2.15
 
1660 Valley Center
                                                                     
2.16
 
1530 Valley Center
                                                                     
2.17
 
85 S Commerce
                                                                     
2.18
 
2196 Avenue C
                                                                     
2.19
 
2202 Hangar Place
                                                                     
2.20
 
754 Roble Road
                                                                     
2.21
 
83 S Commerce
                                                                     
2.22
 
87 S Commerce
                                                                     
2.23
 
974 Marcon Blvd
                                                                     
2.24
 
2201 Hangar Place
                                                                     
2.25
 
7355 William Avenue
                                                                     
2.26
 
944 Marcon Blvd
                                                                     
2.27
 
954 Marcon Blvd
                                                                     
2.28
 
7277 William Avenue
                                                                     
2.29
 
2041 Avenue C
                                                                     
2.30
 
964 Marcon Blvd
                                                                     
2.31
 
7562 Penn Drive
                                                                     
2.32
 
764 Roble Road
                                                                     
3
 
The Outlet Collection | Jersey Gardens
   
0.02000%
 
0.00050%
 
3.80590%
 
Actual/360
 
258,879.63
 
Interest-only, Balloon
 
Actual/360
 
84
 
81
 
84
 
81
 
0
 
0
 
3
 
L(27),D(53),O(4)
 
5
 
5
4
 
Westin Times Square - Leased Fee
   
0.02000%
 
0.00050%
 
3.36565%
 
Actual/360
 
157,579.46
 
Interest-only, ARD
 
Actual/360
 
60
 
60
 
60
 
60
 
0
 
0
 
0
 
L(24),D(32),O(4)
 
0
 
5
5
 
Miami International Airport Industrial Portfolio
   
0.02000%
 
0.00050%
 
4.11465%
 
Actual/360
 
235,477.99
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
 
L(24),D(32),O(4)
 
5
 
5
6
 
Williams Center Towers
   
0.02000%
 
0.00050%
 
5.13465%
 
Actual/360
 
248,722.34
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
38
 
38
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
7
 
FRAPAG Portfolio
   
0.03000%
 
0.00050%
 
4.97665%
 
Actual/360
 
222,601.63
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
7.01
 
Waterview I & II
                                                                     
7.02
 
Northmont Distribution Center
                                                                     
7.03
 
Riverpark Distribution Center
                                                                     
8
 
Canadian Pacific Plaza
   
0.02000%
 
0.00050%
 
5.15465%
 
Actual/360
 
217,780.73
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
117
 
36
 
33
 
360
 
360
 
3
 
GRTR 1% or YM(27),GRTR 1% or YM or D(88),O(5)
 
0
 
0
9
 
Calidus Student Housing Portfolio
   
0.02000%
 
0.00050%
 
5.32465%
 
Actual/360
 
216,742.69
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
9.01
 
Grove at Jacksonville
                                                                     
9.02
 
Grove at Jonesboro
                                                                     
9.03
 
Grove at Wichita
                                                                     
9.04
 
Grove at Wichita Falls
                                                                     
10
 
Caruth Plaza
   
0.02000%
 
0.00050%
 
4.94465%
 
Actual/360
 
172,266.67
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
11
 
Marriott Courtyard - Maui
   
0.02000%
 
0.00050%
 
5.10565%
 
Actual/360
 
155,583.69
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
5
12
 
Lantana Cascade
   
0.02000%
 
0.00050%
 
4.92465%
 
Actual/360
 
146,786.75
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
117
 
36
 
33
 
360
 
360
 
3
 
L(27),D(89),O(4)
 
0
 
0
13
 
Museo Apartments
   
0.02000%
 
0.00050%
 
4.40465%
 
Actual/360
 
96,380.70
 
Interest-only, Balloon
 
Actual/360
 
60
 
58
 
60
 
58
 
0
 
0
 
2
 
L(26),D(30),O(4)
 
0
 
0
14
 
West Side Mall
   
0.02000%
 
0.00050%
 
5.26865%
 
Actual/360
 
142,062.62
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
117
 
36
 
33
 
360
 
360
 
3
 
L(27),D(91),O(2)
 
0
 
5
15
 
The Pointe at Wellington Green
   
0.04000%
 
0.00050%
 
5.25465%
 
Actual/360
 
138,826.16
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
10
 
5
16
 
465 Park Avenue Retail Condominium
   
0.02000%
 
0.00050%
 
5.14265%
 
Actual/360
 
109,427.15
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
36
 
34
 
360
 
360
 
2
 
L(35),GRTR 1% or YM(81),O(4)
 
0
 
0
17
 
Hilton Garden Inn - Indianapolis Airport
   
0.02000%
 
0.00050%
 
5.11465%
 
Actual/360
 
58,631.60
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
18
 
Hampton Inn - Ameriplex
   
0.02000%
 
0.00050%
 
5.11465%
 
Actual/360
 
49,768.69
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
19
 
ArciTerra Portfolio
   
0.02000%
 
0.00050%
 
5.37465%
 
Actual/360
 
110,790.03
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
19.01
 
Off Dep Pearl MS
                                                                     
19.02
 
Michigan Road
                                                                     
19.03
 
DG Memphis
                                                                     
19.04
 
Shoppes at Alabaster
                                                                     
19.05
 
Festival Montgomery
                                                                     
19.06
 
Walcent Kendallville IN
                                                                     
19.07
 
HD McAllen TX
                                                                     
19.08
 
MW Nashville TN
                                                                     
19.09
 
OS MT Pleasant IA
                                                                     
19.10
 
Arciterra Walcent Greenville AL
                                                                     
19.11
 
Walcent Plainwell MI
                                                                     
19.12
 
Chovia Shops at Mt. Airy NC
                                                                     
20
 
Coral Walk
   
0.02000%
 
0.00050%
 
4.83065%
 
Actual/360
 
102,970.84
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(90),O(5)
 
5
 
0
21
 
Sterling Pointe Apartments
   
0.02000%
 
0.00050%
 
5.33465%
 
Actual/360
 
105,657.89
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
48
 
47
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
22
 
Camelot Village MHC
   
0.02000%
 
0.00050%
 
4.68465%
 
Actual/360
 
90,866.83
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(24),GRTR 1% or YM(92),O(4)
 
5
 
5
23
 
Madison at Woodview
   
0.02000%
 
0.00050%
 
5.18465%
 
Actual/360
 
95,103.08
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
48
 
47
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
24
 
Georgia Multifamily Portfolio
   
0.02000%
 
0.00050%
 
4.88465%
 
Actual/360
 
90,326.90
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
59
 
24
 
23
 
360
 
360
 
1
 
L(25),D(31),O(4)
 
0
 
0
24.01
 
Pinnacle West
                                                                     
24.02
 
Hidden Oaks
                                                                     
24.03
 
Lake of the Woods
                                                                     
24.04
 
Wellston Ridge
                                                                     
24.05
 
Oakdale Villas
                                                                     
24.06
 
Northcrest
                                                                     
25
 
Hickory Hills MHC
   
0.02000%
 
0.00050%
 
4.76465%
 
Actual/360
 
81,229.47
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(24),GRTR 1% or YM(92),O(4)
 
5
 
5
26
 
Oliver Multifamily Portfolio
   
0.02000%
 
0.00050%
 
5.32865%
 
Actual/360
 
82,682.09
 
Amortizing Balloon
     
120
 
117
 
0
 
0
 
360
 
357
 
3
 
L(27),D(91),O(2)
 
0
 
0
26.01
 
Tropicana
                                                                     
26.02
 
Railview
                                                                     
26.03
 
Linderhof
                                                                     
26.04
 
Piedmont Manor
                                                                     
26.05
 
Spirit Mountain
                                                                     
26.06
 
Oak Hills
                                                                     
26.07
 
Harborview
                                                                     
26.08
 
Etna Woods
                                                                     
26.09
 
Billings View
                                                                     
27
 
Residence Inn - Mystic CT
   
0.02000%
 
0.00050%
 
4.81165%
 
Actual/360
 
77,718.36
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
 
L(12),GRTR 1% or YM(12),D or GRTR 1% or YM(32),O(4)
 
5
 
0
28
 
Fairborn Ohio Hotel Portfolio
   
0.02000%
 
0.00050%
 
5.37665%
 
Actual/360
 
89,503.81
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
117
 
12
 
9
 
300
 
300
 
3
 
L(27),D(90),O(3)
 
0
 
0
28.01
 
Holiday Inn Fairborn
                                                                     
28.02
 
Homewood Suites Fairborn
                                                                     
29
 
Sanctuary Beach Resort
   
0.02000%
 
0.00050%
 
5.02465%
 
Actual/360
 
83,204.08
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
324
 
324
 
0
 
L(23),GRTR 1% or YM(94),O(3)
 
0
 
5
30
 
Clinton MHC
   
0.02000%
 
0.00050%
 
5.70065%
 
Actual/360
 
82,650.98
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
 
L(24),D(34),O(2)
 
0
 
0
31
 
Hilton Garden Inn - Rockford
   
0.02000%
 
0.00050%
 
5.09465%
 
Actual/360
 
81,641.19
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
5
 
5
32
 
Baton Rouge MF Portfolio
   
0.02000%
 
0.00050%
 
5.55465%
 
Actual/360
 
74,466.40
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
0
32.01
 
Park East
                                                                     
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
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.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
 
Prepayment Provisions
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)
32.02
 
Bellemont Victoria I
                                                                     
32.03
 
Bellemont Victoria II
                                                                     
33
 
Westridge Apartments
   
0.05000%
 
0.00050%
 
5.13265%
 
Actual/360
 
104,080.79
 
Amortizing Balloon
     
60
 
59
 
0
 
0
 
180
 
179
 
1
 
L(25),D(32),O(3)
 
0
 
0
34
 
WP Carey Self Storage Portfolio III
   
0.02000%
 
0.00050%
 
4.91465%
 
Actual/360
 
66,111.92
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
5
 
5
34.01
 
Parkway Self Storage - Palm Coast
                                                                     
34.02
 
Morningstar Storage - Fayetteville
                                                                     
34.03
 
Extra Space Storage - Beaumont
                                                                     
34.04
 
Value Self Storage - Holiday
                                                                     
34.05
 
Extra Space Storage - San Bernardino
                                                                     
35
 
Hampton Inn Austin
   
0.02000%
 
0.00050%
 
5.40065%
 
Actual/360
 
64,762.81
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
36
 
Crye Portfolio
   
0.02000%
 
0.00050%
 
5.39965%
 
Actual/360
 
77,937.04
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
240
 
239
 
1
 
L(23),GRTR 1% or YM(92),O(5)
 
0
 
0
36.01
 
Cool Springs
                                                                     
36.02
 
Gunbarrel
                                                                     
36.03
 
1200 Market
                                                                     
36.04
 
Peachtree
                                                                     
36.05
 
Ooltewah
                                                                     
36.06
 
Alpharetta
                                                                     
37
 
Greene Crossing Shopping Center
   
0.02000%
 
0.00050%
 
5.42465%
 
Actual/360
 
60,135.85
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
38
 
Security Public Storage - Daly City
   
0.02000%
 
0.00050%
 
4.79465%
 
Actual/360
 
55,216.87
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM or D(88),O(7)
 
5
 
5
39
 
College Square
   
0.02000%
 
0.00050%
 
4.81465%
 
Actual/360
 
52,843.52
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
48
 
48
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
40
 
Nogales Plaza
   
0.02000%
 
0.00050%
 
5.35065%
 
Actual/360
 
48,666.92
 
Amortizing Balloon
     
120
 
117
 
0
 
0
 
360
 
357
 
3
 
L(27),D(89),O(4)
 
0
 
0
41
 
HIE Houston West
   
0.02000%
 
0.00050%
 
5.85465%
 
Actual/360
 
54,780.80
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
0
 
0
42
 
Security Public Storage - San Francisco 
   
0.02000%
 
0.00050%
 
4.84465%
 
Actual/360
 
44,956.91
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM or D(88),O(7)
 
5
 
5
43
 
Staybridge Suites - Omaha
   
0.02000%
 
0.00050%
 
4.81465%
 
Actual/360
 
42,693.95
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
 
L(24),D(32),O(4)
 
0
 
5
44
 
HIE Ashland
   
0.02000%
 
0.00050%
 
5.53965%
 
Actual/360
 
46,966.12
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
 
0
45
 
Bayside Village Center
   
0.02000%
 
0.00050%
 
5.11865%
 
Actual/360
 
40,924.25
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
46
 
Best Western Plus - Miramar
   
0.02000%
 
0.00050%
 
4.89165%
 
Actual/360
 
38,286.76
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
47
 
Holiday Inn Express - Sorrento Valley
   
0.02000%
 
0.00050%
 
4.79165%
 
Actual/360
 
37,324.23
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
48
 
h.h. gregg - Boca Raton
   
0.02000%
 
0.00050%
 
4.89465%
 
Actual/360
 
37,608.37
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(35),GRTR 1% or YM(81),O(4)
 
0
 
0
49
 
Bingham Office III
   
0.06000%
 
0.00050%
 
5.46765%
 
Actual/360
 
39,320.42
 
Amortizing Balloon
     
120
 
116
 
0
 
0
 
360
 
356
 
4
 
L(28),D(88),O(4)
 
0
 
0
50
 
King City Square
   
0.02000%
 
0.00050%
 
5.17565%
 
Actual/360
 
35,751.14
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
0
51
 
South Park Office Center
   
0.02000%
 
0.00050%
 
5.18465%
 
Actual/360
 
35,045.21
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
5
 
5
52
 
Hampton Inn - Northwest
   
0.02000%
 
0.00050%
 
5.11465%
 
Actual/360
 
31,633.80
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
53
 
La Quinta - Old Town
   
0.02000%
 
0.00050%
 
4.83165%
 
Actual/360
 
29,046.39
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
54
 
Westgate Commons
   
0.02000%
 
0.00050%
 
5.29465%
 
Actual/360
 
29,218.73
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(87),O(7)
 
0
 
0
55
 
River Oaks - Acquisition
   
0.02000%
 
0.00050%
 
5.31465%
 
Actual/360
 
29,074.87
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
56
 
CVS Marietta
   
0.02000%
 
0.00050%
 
5.39065%
 
Actual/360
 
28,689.03
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
57
 
Great Lakes Plaza
   
0.02000%
 
0.00050%
 
4.99465%
 
Actual/360
 
26,633.21
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
58
 
Hamilton Crossings
   
0.02000%
 
0.00050%
 
5.01465%
 
Actual/360
 
26,424.18
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
59
 
Comfort Suites Houston
   
0.02000%
 
0.00050%
 
5.80565%
 
Actual/360
 
29,798.49
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(93),O(3)
 
0
 
0
60
 
Aramore Retail
   
0.02000%
 
0.00050%
 
5.37465%
 
Actual/360
 
25,830.42
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
61
 
Eliot Rent-A-Center
   
0.02000%
 
0.00050%
 
5.57065%
 
Actual/360
 
25,391.83
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
0
62
 
Horn Lake Self Storage
   
0.02000%
 
0.00050%
 
5.41465%
 
Actual/360
 
23,477.76
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
5
 
15
63
 
Alamo Building
   
0.02000%
 
0.00050%
 
5.47465%
 
Actual/360
 
21,575.98
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
0
64
 
Triple Crown Plaza
   
0.09000%
 
0.00050%
 
5.61465%
 
Actual/360
 
20,481.46
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
65
 
Arlington Arms
   
0.02000%
 
0.00050%
 
5.46465%
 
Actual/360
 
17,298.43
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(88),O(7)
 
0
 
0
66
 
Cervenka Retail Portfolio
   
0.02000%
 
0.00050%
 
5.70465%
 
Actual/360
 
16,595.63
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
66.01
 
900 E. Main Street
                                                                     
66.02
 
Fayette Square
                                                                     
67
 
Kohl’s - Vallejo
   
0.04000%
 
0.00050%
 
5.50465%
 
Actual/360
 
14,273.25
 
Amortizing Balloon
     
126
 
125
 
0
 
0
 
360
 
359
 
1
 
L(25),D(97),O(4)
 
5
 
0
68
 
Security Public Storage - Hayward
   
0.02000%
 
0.00050%
 
4.59465%
 
Actual/360
 
11,818.33
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM or D(88),O(7)
 
5
 
5
69
 
River Run Plaza
   
0.06000%
 
0.00050%
 
4.92465%
 
Actual/360
 
12,848.17
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
5
 
5
70
 
Airship Self Storage
   
0.02000%
 
0.00050%
 
5.36465%
 
Actual/360
 
11,891.22
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
71
 
Heritage Square
   
0.02000%
 
0.00050%
 
5.67465%
 
Actual/360
 
5,891.06
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
Appraised Value ($)
 
Appraisal Date
 
Coop -Rental
Value
 
 Coop - LTV as
Rental
 
Coop - Unsold
Percent
 
 Coop - Sponsor
Units
 
 Coop - Investor
Units
 
 Coop - Units
 
Coop - Sponsor
Carry
 
Coop -
Committed
Secondary Debt
 
U/W NOI
DSCR (x)
 
U/W NCF
DSCR (x)
 
Cut-off Date
LTV Ratio
 
LTV Ratio at
Maturity or
ARD
 
Cut-off Date
U/W NOI Debt
Yield
 
Cut-off Date
U/W NCF
Debt Yield
 
U/W
Revenues ($)
 
U/W
Expenses ($)
 
U/W Net
Operating Income
($)
1
 
AmericasMart
   
920,000,000
 
10/15/2013
                                 
1.76
 
1.68
 
60.7%
 
46.2%
 
12.9%
 
12.4%
 
138,877,801
 
66,651,969
 
72,225,832
2
 
PennCap Portfolio
   
165,000,000
 
Various
                                 
1.54
 
1.39
 
75.0%
 
66.0%
 
10.7%
 
9.7%
 
21,920,002
 
8,654,705
 
13,265,297
2.01
 
3701 Corporate
   
15,100,000
 
11/15/2013
                                                         
1,990,105
 
753,057
 
1,237,048
2.02
 
3773 Corporate
   
13,725,000
 
11/15/2013
                                                         
1,988,572
 
742,444
 
1,246,128
2.03
 
1605 Valley Center
   
10,900,000
 
11/15/2013
                                                         
1,694,556
 
789,105
 
905,451
2.04
 
1525 Valley Center
   
10,175,000
 
11/15/2013
                                                         
1,665,237
 
695,090
 
970,147
2.05
 
1560 Valley Center
   
8,525,000
 
11/15/2013
                                                         
1,206,434
 
345,409
 
861,025
2.06
 
1550 Valley Center
   
7,350,000
 
11/15/2013
                                                         
941,693
 
257,665
 
684,028
2.07
 
1455 Valley Center
   
7,300,000
 
11/15/2013
                                                         
996,849
 
374,798
 
622,051
2.08
 
1480 Valley Center
   
6,700,000
 
11/15/2013
                                                         
949,691
 
308,334
 
641,357
2.09
 
1510 Valley Center
   
5,975,000
 
11/15/2013
                                                         
721,146
 
300,147
 
420,999
2.10
 
1495 Valley Center
   
5,325,000
 
11/15/2013
                                                         
906,408
 
464,931
 
441,477
2.11
 
1640 Valley Center
   
5,025,000
 
11/15/2013
                                                         
756,538
 
263,488
 
493,050
2.12
 
57 S Commerce
   
4,750,000
 
11/15/2013
                                                         
527,995
 
256,782
 
271,213
2.13
 
1650 Valley Center
   
4,350,000
 
11/15/2013
                                                         
660,735
 
225,446
 
435,289
2.14
 
89 S Commerce
   
4,275,000
 
11/15/2013
                                                         
459,791
 
203,678
 
256,113
2.15
 
1660 Valley Center
   
3,600,000
 
11/15/2013
                                                         
548,069
 
261,725
 
286,344
2.16
 
1530 Valley Center
   
3,450,000
 
11/15/2013
                                                         
539,608
 
208,124
 
331,484
2.17
 
85 S Commerce
   
3,025,000
 
11/15/2013
                                                         
387,404
 
105,350
 
282,054
2.18
 
2196 Avenue C
   
2,900,000
 
11/18/2013
                                                         
438,005
 
157,073
 
280,932
2.19
 
2202 Hangar Place
   
2,900,000
 
11/18/2013
                                                         
449,657
 
163,487
 
286,170
2.20
 
754 Roble Road
   
2,750,000
 
11/18/2013
                                                         
423,337
 
178,479
 
244,858
2.21
 
83 S Commerce
   
2,700,000
 
11/15/2013
                                                         
303,776
 
114,240
 
189,536
2.22
 
87 S Commerce
   
2,650,000
 
11/15/2013
                                                         
254,567
 
108,878
 
145,689
2.23
 
974 Marcon Blvd
   
2,500,000
 
11/18/2013
                                                         
236,686
 
175,732
 
60,954
2.24
 
2201 Hangar Place
   
2,475,000
 
11/18/2013
                                                         
398,130
 
160,766
 
237,364
2.25
 
7355 William Avenue
   
2,475,000
 
11/15/2013
                                                         
342,326
 
135,235
 
207,091
2.26
 
944 Marcon Blvd
   
2,450,000
 
11/18/2013
                                                         
350,893
 
141,465
 
209,428
2.27
 
954 Marcon Blvd
   
2,325,000
 
11/18/2013
                                                         
389,510
 
176,089
 
213,421
2.28
 
7277 William Avenue
   
2,300,000
 
11/15/2013
                                                         
255,339
 
126,463
 
128,876
2.29
 
2041 Avenue C
   
2,150,000
 
11/18/2013
                                                         
347,589
 
156,115
 
191,474
2.30
 
964 Marcon Blvd
   
1,900,000
 
11/18/2013
                                                         
260,268
 
144,746
 
115,522
2.31
 
7562 Penn Drive
   
1,900,000
 
11/15/2013
                                                         
314,158
 
112,366
 
201,792
2.32
 
764 Roble Road
   
1,850,000
 
11/18/2013
                                                         
214,929
 
47,999
 
166,930
3
 
The Outlet Collection | Jersey Gardens
   
707,000,000
 
10/4/2013
                                 
2.96
 
2.84
 
49.5%
 
49.5%
 
11.5%
 
11.0%
 
66,662,980
 
26,424,909
 
40,238,071
4
 
Westin Times Square - Leased Fee
   
89,000,000
 
12/9/2013
                                 
1.89
 
1.89
 
61.8%
 
61.8%
 
6.5%
 
6.5%
 
3,575,000
 
0
 
3,575,000
5
 
Miami International Airport Industrial Portfolio
   
74,900,000
 
11/21/2013
                                 
1.60
 
1.47
 
64.8%
 
58.9%
 
9.3%
 
8.6%
 
6,418,785
 
1,906,307
 
4,512,478
6
 
Williams Center Towers
   
63,000,000
 
12/16/2013
                                 
1.65
 
1.46
 
72.2%
 
64.4%
 
10.8%
 
9.5%
 
10,392,174
 
5,479,592
 
4,912,582
7
 
FRAPAG Portfolio
   
57,850,000
 
Various
                                 
1.46
 
1.31
 
71.6%
 
58.9%
 
9.4%
 
8.4%
 
5,988,723
 
2,098,092
 
3,890,631
7.01
 
Waterview I & II
   
22,400,000
 
12/10/2013
                                                         
3,106,532
 
1,242,792
 
1,863,740
7.02
 
Northmont Distribution Center
   
21,000,000
 
12/9/2013
                                                         
1,531,528
 
356,227
 
1,175,301
7.03
 
Riverpark Distribution Center
   
14,450,000
 
12/13/2013
                                                         
1,350,663
 
499,073
 
851,591
8
 
Canadian Pacific Plaza
   
53,500,000
 
9/5/2013
                                 
1.62
 
1.52
 
74.3%
 
66.0%
 
10.7%
 
10.0%
 
8,959,556
 
4,717,060
 
4,242,496
9
 
Calidus Student Housing Portfolio
   
57,500,000
 
Various
                                 
1.54
 
1.42
 
67.5%
 
58.9%
 
10.3%
 
9.5%
 
9,006,166
 
5,002,816
 
4,003,350
9.01
 
Grove at Jacksonville
   
15,150,000
 
11/25/2013
                                                         
2,498,487
 
1,266,888
 
1,231,599
9.02
 
Grove at Jonesboro
   
15,650,000
 
11/25/2013
                                                         
2,236,551
 
1,162,472
 
1,074,079
9.03
 
Grove at Wichita
   
12,850,000
 
11/26/2013
                                                         
2,221,375
 
1,278,638
 
942,737
9.04
 
Grove at Wichita Falls
   
13,850,000
 
11/23/2013
                                                         
2,049,753
 
1,294,818
 
754,935
10
 
Caruth Plaza
   
47,900,000
 
12/5/2013
                                 
1.44
 
1.40
 
67.2%
 
62.0%
 
9.2%
 
9.0%
 
4,332,232
 
1,360,299
 
2,971,932
11
 
Marriott Courtyard - Maui
   
41,500,000
 
10/18/2013
                                 
1.74
 
1.53
 
68.8%
 
56.8%
 
11.4%
 
10.0%
 
8,606,674
 
5,360,839
 
3,245,835
12
 
Lantana Cascade
   
37,620,000
 
9/30/2013
                                 
1.34
 
1.33
 
73.1%
 
64.6%
 
8.6%
 
8.5%
 
3,847,541
 
1,485,912
 
2,361,629
13
 
Museo Apartments
   
35,650,000
 
10/29/2013
                                 
1.94
 
1.87
 
72.2%
 
72.2%
 
8.7%
 
8.4%
 
3,846,294
 
1,603,888
 
2,242,405
14
 
West Side Mall
   
34,400,000
 
8/2/2013
                                 
1.43
 
1.27
 
74.4%
 
66.3%
 
9.5%
 
8.4%
 
3,804,596
 
1,371,569
 
2,433,027
15
 
The Pointe at Wellington Green
   
35,500,000
 
10/2/2013
                                 
1.28
 
1.24
 
70.4%
 
61.4%
 
8.5%
 
8.3%
 
3,459,369
 
1,322,417
 
2,136,952
16
 
465 Park Avenue Retail Condominium
   
37,000,000
 
8/16/2013
                                 
1.63
 
1.52
 
54.1%
 
48.0%
 
10.7%
 
10.0%
 
4,662,800
 
2,524,023
 
2,138,777
17
 
Hilton Garden Inn - Indianapolis Airport
   
17,000,000
 
11/25/2013
                                 
2.02
 
1.77
 
65.8%
 
54.3%
 
13.2%
 
11.6%
 
4,743,840
 
3,321,043
 
1,422,797
18
 
Hampton Inn - Ameriplex
   
13,200,000
 
11/25/2013
                                 
2.02
 
1.77
 
65.8%
 
54.3%
 
13.2%
 
11.6%
 
3,380,050
 
2,174,231
 
1,205,819
19
 
ArciTerra Portfolio
   
26,340,000
 
Various
                                 
1.78
 
1.63
 
74.9%
 
62.4%
 
12.0%
 
11.0%
 
3,160,735
 
793,825
 
2,366,910
19.01
 
Off Dep Pearl MS
   
4,000,000
 
11/25/2013
                                                         
428,203
 
74,476
 
353,727
19.02
 
Michigan Road
   
3,600,000
 
11/22/2013
                                                         
490,155
 
156,192
 
333,964
19.03
 
DG Memphis
   
2,900,000
 
11/15/2013
                                                         
307,016
 
81,889
 
225,127
19.04
 
Shoppes at Alabaster
   
2,700,000
 
11/20/2013
                                                         
292,408
 
54,949
 
237,460
19.05
 
Festival Montgomery
   
2,400,000
 
11/20/2013
                                                         
262,493
 
45,640
 
216,853
19.06
 
Walcent Kendallville IN
   
2,200,000
 
11/25/2013
                                                         
269,452
 
70,846
 
198,606
19.07
 
HD McAllen TX
   
2,000,000
 
11/21/2013
                                                         
252,360
 
72,542
 
179,818
19.08
 
MW Nashville TN
   
1,875,000
 
11/15/2013
                                                         
198,716
 
35,582
 
163,134
19.09
 
OS MT Pleasant IA
   
1,490,000
 
11/21/2013
                                                         
253,292
 
94,345
 
158,947
19.10
 
Arciterra Walcent Greenville AL
   
1,300,000
 
11/20/2013
                                                         
152,144
 
35,118
 
117,027
19.11
 
Walcent Plainwell MI
   
1,025,000
 
11/21/2013
                                                         
129,624
 
31,968
 
97,656
19.12
 
Chovia Shops at Mt. Airy NC
   
850,000
 
11/19/2013
                                                         
124,871
 
40,279
 
84,592
20
 
Coral Walk
   
26,000,000
 
10/11/2013
                                 
1.64
 
1.52
 
74.9%
 
61.4%
 
10.4%
 
9.6%
 
2,684,661
 
662,488
 
2,022,172
21
 
Sterling Pointe Apartments
   
27,200,000
 
11/18/2013
                                 
1.28
 
1.24
 
69.5%
 
63.2%
 
8.6%
 
8.3%
 
2,464,260
 
842,867
 
1,621,392
22
 
Camelot Village MHC
   
25,100,000
 
10/11/2013
                                 
1.91
 
1.89
 
69.6%
 
56.8%
 
12.0%
 
11.8%
 
3,077,930
 
990,539
 
2,087,391
23
 
Madison at Woodview
   
23,100,000
 
12/31/2013
                                 
1.30
 
1.30
 
74.9%
 
68.0%
 
8.6%
 
8.6%
 
2,927,844
 
1,438,614
 
1,489,230
24
 
Georgia Multifamily Portfolio
   
30,650,000
 
Various
                                 
2.14
 
1.85
 
55.5%
 
53.0%
 
13.6%
 
11.8%
 
6,511,499
 
4,192,167
 
2,319,332
24.01
 
Pinnacle West
   
7,925,000
 
10/25/2013
                                                         
1,636,307
 
958,168
 
678,139
24.02
 
Hidden Oaks
   
5,675,000
 
10/25/2013
                                                         
1,327,282
 
915,266
 
412,015
24.03
 
Lake of the Woods
   
5,700,000
 
10/24/2013
                                                         
1,344,852
 
992,456
 
352,395
24.04
 
Wellston Ridge
   
4,700,000
 
10/24/2013
                                                         
846,103
 
494,442
 
351,661
24.05
 
Oakdale Villas
   
4,150,000
 
10/24/2013
                                                         
743,381
 
432,191
 
311,190
24.06
 
Northcrest
   
2,500,000
 
10/24/2013
                                                         
613,574
 
399,643
 
213,931
25
 
Hickory Hills MHC
   
23,950,000
 
10/7/2013
                                 
1.69
 
1.66
 
64.6%
 
52.8%
 
10.6%
 
10.4%
 
2,355,588
 
709,497
 
1,646,091
26
 
Oliver Multifamily Portfolio
   
24,290,000
 
Various
                                 
1.54
 
1.43
 
60.7%
 
50.7%
 
10.3%
 
9.6%
 
2,820,397
 
1,293,606
 
1,526,791
26.01
 
Tropicana
   
4,240,000
 
5/7/2013
                                                         
510,345
 
210,659
 
299,686
26.02
 
Railview
   
4,000,000
 
5/7/2013
                                                         
391,871
 
173,403
 
218,468
26.03
 
Linderhof
   
2,900,000
 
5/10/2013
                                                         
371,330
 
163,481
 
207,849
26.04
 
Piedmont Manor
   
2,600,000
 
5/7/2013
                                                         
303,375
 
124,448
 
178,927
26.05
 
Spirit Mountain
   
2,500,000
 
5/7/2013
                                                         
283,224
 
110,709
 
172,515
26.06
 
Oak Hills
   
3,100,000
 
5/9/2013
                                                         
346,282
 
186,686
 
159,596
26.07
 
Harborview
   
1,750,000
 
5/7/2013
                                                         
215,404
 
98,860
 
116,544
26.08
 
Etna Woods
   
1,500,000
 
5/10/2013
                                                         
219,406
 
121,750
 
97,656
26.09
 
Billings View
   
1,700,000
 
5/7/2013
                                                         
179,160
 
103,610
 
75,550
27
 
Residence Inn - Mystic CT
   
20,900,000
 
10/11/2013
                                 
1.82
 
1.63
 
70.6%
 
64.9%
 
11.5%
 
10.3%
 
4,547,882
 
2,847,531
 
1,700,351
28
 
Fairborn Ohio Hotel Portfolio
   
21,650,000
 
9/10/2014
                                 
1.82
 
1.50
 
68.0%
 
53.6%
 
13.3%
 
10.9%
 
8,570,296
 
6,616,857
 
1,953,439
28.01
 
Holiday Inn Fairborn
   
11,990,000
 
9/10/2014
                                                         
5,230,225
 
4,221,151
 
1,009,074
28.02
 
Homewood Suites Fairborn
   
9,660,000
 
9/10/2014
                                                         
3,340,071
 
2,395,706
 
944,365
29
 
Sanctuary Beach Resort
   
22,900,000
 
12/3/2013
                                 
1.84
 
1.65
 
64.2%
 
58.1%
 
12.5%
 
11.2%
 
4,834,960
 
2,996,369
 
1,838,591
30
 
Clinton MHC
   
20,000,000
 
8/28/2013
                                 
2.13
 
2.08
 
71.0%
 
66.2%
 
14.9%
 
14.5%
 
2,954,982
 
841,412
 
2,113,570
31
 
Hilton Garden Inn - Rockford
   
21,200,000
 
10/22/2013
                                 
1.87
 
1.71
 
65.0%
 
48.9%
 
13.3%
 
12.2%
 
5,051,801
 
3,223,328
 
1,828,473
32
 
Baton Rouge MF Portfolio
   
18,050,000
 
10/7/2013
                                 
1.70
 
1.51
 
71.9%
 
60.3%
 
11.7%
 
10.4%
 
3,839,328
 
2,320,078
 
1,519,250
32.01
 
Park East
   
6,500,000
 
10/7/2013
                                                         
1,275,841
 
724,368
 
551,472
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
Appraised Value ($)
 
Appraisal Date
 
Coop -Rental
Value
 
 Coop - LTV as
Rental
 
Coop - Unsold
Percent
 
 Coop - Sponsor
Units
 
 Coop - Investor
Units
 
 Coop - Units
 
Coop - Sponsor
Carry
 
Coop -
Committed
Secondary Debt
 
U/W NOI
DSCR (x)
 
U/W NCF
DSCR (x)
 
Cut-off Date
LTV Ratio
 
LTV Ratio at
Maturity or
ARD
 
Cut-off Date
U/W NOI Debt
Yield
 
Cut-off Date
U/W NCF
Debt Yield
 
U/W
Revenues ($)
 
U/W
Expenses ($)
 
U/W Net
Operating Income
($)
32.02
 
Bellemont Victoria I
   
5,950,000
 
10/7/2013
                                                         
1,353,050
 
838,243
 
514,807
32.03
 
Bellemont Victoria II
   
5,600,000
 
10/7/2013
                                                         
1,210,438
 
757,467
 
452,971
33
 
Westridge Apartments
   
20,840,000
 
11/7/2013
                                 
1.91
 
1.90
 
62.2%
 
46.9%
 
18.5%
 
18.3%
 
2,911,350
 
520,407
 
2,390,943
34
 
WP Carey Self Storage Portfolio III
   
19,500,000
 
Various
                                 
1.63
 
1.56
 
63.6%
 
58.6%
 
10.4%
 
10.0%
 
2,385,866
 
1,090,291
 
1,295,575
34.01
 
Parkway Self Storage - Palm Coast
   
4,200,000
 
11/3/2013
                                                         
532,375
 
173,500
 
358,874
34.02
 
Morningstar Storage - Fayetteville
   
5,400,000
 
11/4/2013
                                                         
546,034
 
226,017
 
320,017
34.03
 
Extra Space Storage - Beaumont
   
4,600,000
 
10/29/2013
                                                         
516,521
 
233,215
 
283,305
34.04
 
Value Self Storage - Holiday
   
3,000,000
 
11/2/2013
                                                         
491,417
 
260,938
 
230,479
34.05
 
Extra Space Storage - San Bernardino
   
2,300,000
 
11/5/2013
                                                         
299,520
 
196,620
 
102,900
35
 
Hampton Inn Austin
   
17,000,000
 
9/1/2015
                                 
1.97
 
1.78
 
67.6%
 
56.4%
 
13.3%
 
12.0%
 
3,810,609
 
2,277,378
 
1,533,231
36
 
Crye Portfolio
   
15,425,000
 
Various
                                 
1.37
 
1.27
 
73.7%
 
47.4%
 
11.3%
 
10.5%
 
1,912,804
 
632,585
 
1,280,219
36.01
 
Cool Springs
   
5,450,000
 
11/21/2013
                                                         
591,624
 
161,642
 
429,982
36.02
 
Gunbarrel
   
2,775,000
 
11/25/2013
                                                         
416,289
 
161,579
 
254,710
36.03
 
1200 Market
   
2,225,000
 
11/25/2013
                                                         
291,676
 
113,797
 
177,879
36.04
 
Peachtree
   
2,025,000
 
11/26/2013
                                                         
266,416
 
73,631
 
192,785
36.05
 
Ooltewah
   
1,800,000
 
11/25/2013
                                                         
228,663
 
71,550
 
157,113
36.06
 
Alpharetta
   
1,150,000
 
11/26/2013
                                                         
118,137
 
50,386
 
67,751
37
 
Greene Crossing Shopping Center
   
14,320,000
 
11/1/2013
                                 
1.44
 
1.34
 
74.3%
 
62.0%
 
9.8%
 
9.1%
 
1,350,594
 
308,668
 
1,041,926
38
 
Security Public Storage - Daly City
   
16,700,000
 
11/19/2013
                                 
1.62
 
1.60
 
62.8%
 
51.4%
 
10.2%
 
10.1%
 
1,502,314
 
431,446
 
1,070,868
39
 
College Square
   
13,750,000
 
11/23/2013
                                 
1.73
 
1.57
 
72.9%
 
65.7%
 
11.0%
 
10.0%
 
1,647,460
 
547,425
 
1,100,036
40
 
Nogales Plaza
   
15,800,000
 
8/30/2013
                                 
2.03
 
1.79
 
54.8%
 
45.8%
 
13.7%
 
12.1%
 
1,631,946
 
447,067
 
1,184,879
41
 
HIE Houston West
   
12,300,000
 
11/30/2013
                                 
1.79
 
1.60
 
69.9%
 
53.9%
 
13.7%
 
12.2%
 
2,503,203
 
1,324,898
 
1,178,305
42
 
Security Public Storage - San Francisco
   
14,400,000
 
11/19/2013
                                 
1.49
 
1.46
 
59.0%
 
48.3%
 
9.5%
 
9.3%
 
1,220,957
 
418,344
 
802,613
43
 
Staybridge Suites - Omaha
   
11,750,000
 
11/14/2013
                                 
2.14
 
1.92
 
68.9%
 
63.4%
 
13.5%
 
12.2%
 
2,747,562
 
1,651,565
 
1,095,997
44
 
HIE Ashland
   
11,900,000
 
9/4/2013
                                 
1.84
 
1.66
 
63.8%
 
48.7%
 
13.7%
 
12.3%
 
1,960,717
 
924,320
 
1,036,397
45
 
Bayside Village Center
   
10,700,000
 
11/30/2013
                                 
1.53
 
1.47
 
70.1%
 
57.9%
 
10.0%
 
9.6%
 
931,094
 
181,777
 
749,317
46
 
Best Western Plus - Miramar
   
11,900,000
 
10/22/2013
                                 
2.30
 
2.10
 
60.4%
 
49.6%
 
14.7%
 
13.4%
 
2,228,005
 
1,172,634
 
1,055,372
47
 
Holiday Inn Express - Sorrento Valley
   
13,400,000
 
10/18/2013
                                 
2.96
 
2.69
 
52.9%
 
43.3%
 
18.7%
 
17.0%
 
3,010,441
 
1,686,559
 
1,323,882
48
 
h.h. gregg - Boca Raton
   
10,100,000
 
11/3/2013
                                 
1.48
 
1.39
 
70.0%
 
60.4%
 
9.4%
 
8.9%
 
1,021,205
 
353,644
 
667,561
49
 
Bingham Office III
   
11,700,000
 
8/15/2013
                                 
2.09
 
1.69
 
58.7%
 
49.3%
 
14.4%
 
11.6%
 
2,048,255
 
1,060,909
 
987,346
50
 
King City Square
   
9,300,000
 
9/13/2013
                                 
1.54
 
1.37
 
69.9%
 
57.9%
 
10.2%
 
9.0%
 
985,214
 
325,763
 
659,451
51
 
South Park Office Center
   
8,550,000
 
11/6/2013
                                 
1.48
 
1.36
 
74.6%
 
64.9%
 
9.8%
 
9.0%
 
992,064
 
367,673
 
624,392
52
 
Hampton Inn - Northwest
   
10,200,000
 
11/25/2013
                                 
2.03
 
1.76
 
56.9%
 
46.9%
 
13.3%
 
11.5%
 
2,559,882
 
1,789,449
 
770,433
53
 
La Quinta - Old Town
   
9,600,000
 
10/22/2013
                                 
2.43
 
2.18
 
57.2%
 
46.9%
 
15.4%
 
13.8%
 
2,211,221
 
1,364,634
 
846,588
54
 
Westgate Commons
   
7,400,000
 
10/4/2013
                                 
1.59
 
1.45
 
70.8%
 
58.9%
 
10.7%
 
9.7%
 
932,025
 
373,394
 
558,631
55
 
River Oaks - Acquisition
   
6,950,000
 
12/5/2013
                                 
1.50
 
1.42
 
74.9%
 
62.3%
 
10.1%
 
9.5%
 
947,284
 
422,559
 
524,726
56
 
CVS Marietta
   
7,380,000
 
11/24/2013
                                 
1.20
 
1.20
 
69.1%
 
57.6%
 
8.1%
 
8.1%
 
419,982
 
8,400
 
411,582
57
 
Great Lakes Plaza
   
7,500,000
 
11/19/2013
                                 
1.70
 
1.58
 
66.0%
 
58.4%
 
11.0%
 
10.2%
 
766,609
 
223,453
 
543,156
58
 
Hamilton Crossings
   
7,050,000
 
11/20/2013
                                 
1.74
 
1.57
 
69.4%
 
57.2%
 
11.3%
 
10.2%
 
795,611
 
244,402
 
551,209
59
 
Comfort Suites Houston
   
6,800,000
 
11/25/2013
                                 
1.78
 
1.60
 
69.1%
 
53.2%
 
13.6%
 
12.2%
 
1,608,810
 
970,944
 
637,866
60
 
Aramore Retail
   
6,250,000
 
12/3/2013
                                 
1.48
 
1.42
 
73.5%
 
61.3%
 
10.0%
 
9.6%
 
608,435
 
148,442
 
459,994
61
 
Eliot Rent-A-Center
   
6,000,000
 
10/9/2013
                                 
1.47
 
1.45
 
73.6%
 
61.8%
 
10.1%
 
10.0%
 
597,818
 
149,685
 
448,133
62
 
Horn Lake Self Storage
   
5,550,000
 
10/24/2013
                                 
1.56
 
1.50
 
75.0%
 
65.6%
 
10.5%
 
10.2%
 
720,009
 
281,746
 
438,263
63
 
Alamo Building
   
5,900,000
 
10/23/2013
                                 
1.71
 
1.52
 
64.3%
 
53.8%
 
11.6%
 
10.4%
 
704,007
 
262,469
 
441,538
64
 
Triple Crown Plaza
   
4,700,000
 
11/16/2013
                                 
1.48
 
1.37
 
74.9%
 
63.0%
 
10.3%
 
9.6%
 
506,363
 
142,825
 
363,538
65
 
Arlington Arms
   
4,100,000
 
12/5/2013
                                 
1.56
 
1.35
 
74.3%
 
62.1%
 
10.6%
 
9.2%
 
801,877
 
477,477
 
324,400
66
 
Cervenka Retail Portfolio
   
3,840,000
 
Various
                                 
1.58
 
1.37
 
74.2%
 
63.9%
 
11.0%
 
9.5%
 
469,361
 
155,517
 
313,844
66.01
 
900 E. Main Street
   
2,100,000
 
8/26/2013
                                                         
250,178
 
78,015
 
172,163
66.02
 
Fayette Square
   
1,740,000
 
9/27/2013
                                                         
219,183
 
77,501
 
141,682
67
 
Kohl’s - Vallejo
   
5,350,000
 
10/22/2013
                                 
1.54
 
1.54
 
46.7%
 
38.6%
 
10.6%
 
10.6%
 
413,390
 
149,244
 
264,146
68
 
Security Public Storage - Hayward
   
7,840,000
 
10/30/2013
                                 
3.98
 
3.91
 
29.3%
 
23.8%
 
24.6%
 
24.1%
 
839,714
 
274,613
 
565,100
69
 
River Run Plaza
   
4,750,000
 
8/16/2013
                                 
1.95
 
1.78
 
46.3%
 
34.6%
 
13.7%
 
12.5%
 
496,531
 
196,225
 
300,306
70
 
Airship Self Storage
   
3,650,000
 
11/5/2013
                                 
1.59
 
1.54
 
58.0%
 
48.3%
 
10.7%
 
10.4%
 
415,998
 
189,820
 
226,179
71
 
Heritage Square
   
1,600,000
 
10/23/2013
                                 
1.92
 
1.50
 
63.4%
 
53.3%
 
13.4%
 
10.5%
 
271,830
 
136,368
 
135,463
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
U/W
Replacement ($)
 
U/W
TI/LC ($)
 
U/W
Net Cash Flow
($)
 
Occupancy
Rate
 
Occupancy
as-of Date
 
U/W Hotel
ADR
 
U/W Hotel
RevPAR
 
Most Recent Period
 
Most Recent
Revenues ($)
 
Most Recent
Expenses ($)
 
Most
Recent
NOI ($)
 
Most Recent
Capital
Expenditures
 
Most Recent NCF
($)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel RevPAR
 
Second Most Recent Period
 
Second Most
Recent Revenues
($)
 
Second Most
Recent Expenses
($)
1
 
AmericasMart
   
1,038,315
 
2,000,422
 
69,187,095
 
84.7%
 
9/13/2013
         
FYE 8/31/2013
 
135,311,362
 
66,209,231
 
69,102,131
 
0
 
69,102,131
         
FYE 8/31/2012
 
127,784,789
 
64,098,847
2
 
PennCap Portfolio
   
429,798
 
834,829
 
12,000,670
 
89.9%
 
11/1/2013
         
TTM 9/30/13
 
20,398,404
 
8,086,942
 
12,311,462
 
0
 
12,311,462
         
2012 Actual
 
18,654,969
 
7,322,070
2.01
 
3701 Corporate
   
22,500
 
51,958
 
1,162,590
 
93.3%
 
11/1/2013
         
TTM 9/30/13
 
1,765,467
 
667,675
 
1,097,792
 
0
 
1,097,792
         
2012 Actual
 
1,544,856
 
595,290
2.02
 
3773 Corporate
   
21,300
 
34,663
 
1,190,165
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
1,909,450
 
668,230
 
1,241,220
 
0
 
1,241,220
         
2012 Actual
 
1,890,026
 
626,918
2.03
 
1605 Valley Center
   
28,500
 
56,805
 
820,146
 
84.0%
 
11/1/2013
         
TTM 9/30/13
 
1,749,306
 
839,736
 
909,570
 
0
 
909,570
         
2012 Actual
 
1,863,334
 
819,972
2.04
 
1525 Valley Center
   
22,500
 
43,702
 
903,945
 
91.9%
 
11/1/2013
         
TTM 9/30/13
 
1,546,841
 
667,362
 
879,479
 
0
 
879,479
         
2012 Actual
 
1,202,120
 
619,809
2.05
 
1560 Valley Center
   
15,420
 
16,859
 
828,746
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
1,223,340
 
318,051
 
905,289
 
0
 
905,289
         
2012 Actual
 
1,012,622
 
304,974
2.06
 
1550 Valley Center
   
13,020
 
17,674
 
653,334
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
899,380
 
249,118
 
650,262
 
0
 
650,262
         
2012 Actual
 
856,974
 
222,546
2.07
 
1455 Valley Center
   
16,235
 
35,055
 
570,761
 
88.0%
 
11/1/2013
         
TTM 9/30/13
 
1,111,655
 
332,403
 
779,252
 
0
 
779,252
         
2012 Actual
 
1,147,437
 
321,790
2.08
 
1480 Valley Center
   
15,538
 
16,988
 
608,831
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
698,983
 
348,475
 
350,508
 
0
 
350,508
         
2012 Actual
 
44,558
 
104,818
2.09
 
1510 Valley Center
   
14,462
 
36,625
 
369,912
 
83.5%
 
11/1/2013
         
TTM 9/30/13
 
743,345
 
255,708
 
487,637
 
0
 
487,637
         
2012 Actual
 
761,430
 
246,694
2.10
 
1495 Valley Center
   
13,131
 
44,040
 
384,306
 
87.0%
 
11/1/2013
         
TTM 9/30/13
 
940,586
 
468,735
 
471,851
 
0
 
471,851
         
2012 Actual
 
1,008,457
 
448,481
2.11
 
1640 Valley Center
   
9,255
 
12,354
 
471,441
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
697,692
 
247,932
 
449,760
 
0
 
449,760
         
2012 Actual
 
666,295
 
227,153
2.12
 
57 S Commerce
   
22,920
 
67,299
 
180,994
 
92.1%
 
11/1/2013
         
TTM 9/30/13
 
566,028
 
271,186
 
294,842
 
0
 
294,842
         
2012 Actual
 
520,505
 
228,233
2.13
 
1650 Valley Center
   
8,772
 
12,431
 
414,086
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
155,476
 
206,030
 
-50,554
 
0
 
-50,554
         
2012 Actual
 
65,556
 
185,065
2.14
 
89 S Commerce
   
12,960
 
34,829
 
208,324
 
77.8%
 
11/1/2013
         
TTM 9/30/13
 
438,064
 
178,427
 
259,637
 
0
 
259,637
         
2012 Actual
 
419,281
 
163,838
2.15
 
1660 Valley Center
   
8,252
 
18,316
 
259,776
 
81.0%
 
11/1/2013
         
TTM 9/30/13
 
505,354
 
253,363
 
251,991
 
0
 
251,991
         
2012 Actual
 
489,109
 
232,255
2.16
 
1530 Valley Center
   
13,920
 
34,746
 
282,818
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
482,737
 
201,801
 
280,936
 
0
 
280,936
         
2012 Actual
 
478,539
 
167,581
2.17
 
85 S Commerce
   
6,336
 
15,815
 
259,903
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
377,439
 
96,948
 
280,491
 
0
 
280,491
         
2012 Actual
 
381,431
 
90,817
2.18
 
2196 Avenue C
   
9,342
 
13,184
 
258,406
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
398,898
 
131,934
 
266,964
 
0
 
266,964
         
2012 Actual
 
389,965
 
113,054
2.19
 
2202 Hangar Place
   
19,949
 
45,317
 
220,904
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
431,487
 
161,751
 
269,736
 
0
 
269,736
         
2012 Actual
 
449,415
 
144,707
2.20
 
754 Roble Road
   
14,040
 
25,700
 
205,118
 
89.7%
 
11/1/2013
         
TTM 9/30/13
 
361,971
 
162,823
 
199,148
 
0
 
199,148
         
2012 Actual
 
358,374
 
147,737
2.21
 
83 S Commerce
   
5,776
 
13,533
 
170,227
 
81.1%
 
11/1/2013
         
TTM 9/30/13
 
195,335
 
111,983
 
83,352
 
0
 
83,352
         
2012 Actual
 
84,095
 
107,359
2.22
 
87 S Commerce
   
6,796
 
13,414
 
125,479
 
60.0%
 
11/1/2013
         
TTM 9/30/13
 
234,855
 
85,831
 
149,024
 
0
 
149,024
         
2012 Actual
 
232,338
 
93,697
2.23
 
974 Marcon Blvd
   
11,760
 
3,614
 
45,580
 
35.8%
 
11/1/2013
         
TTM 9/30/13
 
267,878
 
165,083
 
102,795
 
0
 
102,795
         
2012 Actual
 
232,754
 
162,035
2.24
 
2201 Hangar Place
   
15,690
 
22,143
 
199,531
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
372,544
 
145,505
 
227,039
 
0
 
227,039
         
2012 Actual
 
308,300
 
144,321
2.25
 
7355 William Avenue
   
13,028
 
32,518
 
161,545
 
89.0%
 
11/1/2013
         
TTM 9/30/13
 
356,169
 
118,068
 
238,101
 
0
 
238,101
         
2012 Actual
 
334,621
 
115,328
2.26
 
944 Marcon Blvd
   
11,520
 
13,548
 
184,360
 
83.3%
 
11/1/2013
         
TTM 9/30/13
 
351,200
 
136,577
 
214,623
 
0
 
214,623
         
2012 Actual
 
353,028
 
131,644
2.27
 
954 Marcon Blvd
   
9,042
 
12,761
 
191,618
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
330,991
 
125,005
 
205,986
 
0
 
205,986
         
2012 Actual
 
326,767
 
116,237
2.28
 
7277 William Avenue
   
12,312
 
20,632
 
95,932
 
70.8%
 
11/1/2013
         
TTM 9/30/13
 
275,453
 
116,056
 
159,397
 
0
 
159,397
         
2012 Actual
 
251,072
 
101,388
2.29
 
2041 Avenue C
   
9,120
 
14,110
 
168,244
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
308,694
 
103,333
 
205,361
 
0
 
205,361
         
2012 Actual
 
230,186
 
100,521
2.30
 
964 Marcon Blvd
   
11,760
 
15,100
 
88,662
 
71.4%
 
11/1/2013
         
TTM 9/30/13
 
244,097
 
139,407
 
104,690
 
0
 
104,690
         
2012 Actual
 
296,047
 
143,245
2.31
 
7562 Penn Drive
   
8,085
 
29,840
 
163,867
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
283,777
 
92,279
 
191,498
 
0
 
191,498
         
2012 Actual
 
280,015
 
82,403
2.32
 
764 Roble Road
   
6,558
 
9,255
 
151,117
 
100.0%
 
11/1/2013
         
TTM 9/30/13
 
173,912
 
20,127
 
153,785
 
0
 
153,785
         
2012 Actual
 
175,462
 
12,160
3
 
The Outlet Collection | Jersey Gardens
   
259,760
 
1,327,796
 
38,650,516
 
99.4%
 
9/25/2013
         
TTM 9/30/2013
 
62,796,006
 
22,603,585
 
40,192,421
 
0
 
40,192,421
         
Actual 2012
 
59,644,331
 
22,997,948
4
 
Westin Times Square - Leased Fee
   
0
 
0
 
3,575,000
 
100.0%
 
2/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
5
 
Miami International Airport Industrial Portfolio
   
74,985
 
272,197
 
4,165,296
 
86.2%
 
12/31/2013
         
TTM 10/31/2013
 
6,005,292
 
1,841,125
 
4,164,167
 
0
 
4,164,167
         
Actual 2012
 
6,082,272
 
1,578,112
6
 
Williams Center Towers
   
153,162
 
416,084
 
4,343,337
 
91.6%
 
11/12/2013
         
TTM 09/30/13
 
8,872,999
 
5,709,941
 
3,163,058
 
0
 
3,163,058
         
Actual 2012
 
8,605,535
 
5,446,264
7
 
FRAPAG Portfolio
   
86,208
 
308,685
 
3,495,739
 
98.1%
 
12/31/2013
         
Various
 
5,580,256
 
2,303,250
 
3,277,006
 
0
 
3,277,006
         
Actual 2012
 
5,763,541
 
2,476,441
7.01
 
Waterview I & II
   
32,544
 
162,722
 
1,668,474
 
92.0%
 
12/31/2013
         
TTM 11/30/2013
 
2,597,035
 
1,349,550
 
1,247,485
 
0
 
1,247,485
         
Actual 2012
 
2,748,098
 
1,463,370
7.02
 
Northmont Distribution Center
   
23,607
 
70,822
 
1,080,872
 
100.0%
 
12/31/2013
         
Actual 2013
 
1,823,257
 
387,516
 
1,435,741
 
0
 
1,435,741
         
Actual 2012
 
1,683,554
 
369,887
7.03
 
Riverpark Distribution Center
   
30,056
 
75,141
 
746,393
 
100.0%
 
12/31/2013
         
TTM 11/30/2013
 
1,159,964
 
566,184
 
593,780
 
0
 
593,780
         
Actual 2012
 
1,331,889
 
643,184
8
 
Canadian Pacific Plaza
   
98,476
 
160,614
 
3,983,406
 
84.3%
 
10/31/2013
         
TTM 10/31/13
 
6,098,474
 
4,590,233
 
1,508,241
 
0
 
1,508,241
         
Actual 2012
 
5,343,531
 
4,410,887
9
 
Calidus Student Housing Portfolio
   
302,400
 
0
 
3,700,950
 
94.6%
 
12/12/2013
         
TTM 9/30/13
 
8,869,788
 
4,843,047
 
4,026,741
 
0
 
4,026,741
         
Actual 2012
 
8,536,298
 
4,872,050
9.01
 
Grove at Jacksonville
   
75,600
 
0
 
1,155,999
 
100.0%
 
12/12/2013
         
TTM 9/30/13
 
2,353,322
 
1,162,690
 
1,190,632
 
0
 
1,190,632
         
Actual 2012
 
2,245,361
 
1,239,185
9.02
 
Grove at Jonesboro
   
75,600
 
0
 
998,479
 
89.9%
 
12/12/2013
         
TTM 9/30/13
 
2,115,957
 
1,074,131
 
1,041,826
 
0
 
1,041,826
         
Actual 2012
 
2,090,416
 
1,018,453
9.03
 
Grove at Wichita
   
75,600
 
0
 
867,137
 
93.5%
 
12/12/2013
         
TTM 9/30/13
 
2,162,631
 
1,285,885
 
876,746
 
0
 
876,746
         
Actual 2012
 
1,955,545
 
1,306,941
9.04
 
Grove at Wichita Falls
   
75,600
 
0
 
679,335
 
94.9%
 
12/12/2013
         
TTM 9/30/13
 
2,237,878
 
1,320,340
 
917,538
 
0
 
917,538
         
Actual 2012
 
2,244,976
 
1,307,471
10
 
Caruth Plaza
   
30,929
 
51,548
 
2,889,455
 
98.4%
 
8/1/2013
         
TTM 10/31/2013
 
4,162,625
 
1,333,530
 
2,829,095
 
0
 
2,829,095
         
Actual 2012
 
4,062,595
 
1,316,910
11
 
Marriott Courtyard - Maui
   
0
 
0
 
2,858,535
 
81.3%
 
11/30/2013
 
190
 
154
 
TTM 11/30/2013
 
8,602,374
 
5,230,223
 
3,372,151
 
0
 
3,372,151
 
190
 
154
 
Actual 2012
 
3,136,323
 
2,280,245
12
 
Lantana Cascade
   
23,100
 
0
 
2,338,529
 
91.6%
 
9/30/2013
         
TTM 8/31/13
 
3,709,157
 
1,443,285
 
2,265,872
 
0
 
2,265,872
         
Actual 2012
 
3,660,853
 
1,437,511
13
 
Museo Apartments
   
75,900
 
0
 
2,166,505
 
95.7%
 
10/9/2013
         
TTM 09/30/13
 
3,587,552
 
1,618,168
 
1,969,384
 
0
 
1,969,384
         
Actual 2012
 
3,435,418
 
1,517,306
14
 
West Side Mall
   
105,109
 
166,904
 
2,161,014
 
85.0%
 
9/30/2013
         
TTM 8/31/13
 
3,751,490
 
1,359,615
 
2,391,875
 
0
 
2,391,875
         
Actual 2012
 
3,769,441
 
1,291,054
15
 
The Pointe at Wellington Green
   
41,579
 
22,510
 
2,072,863
 
86.8%
 
9/10/2013
         
TTM 9/30/2013
 
3,768,258
 
1,341,732
 
2,426,527
 
0
 
2,426,527
         
Actual 2012
 
3,729,854
 
1,319,671
16
 
465 Park Avenue Retail Condominium
   
9,788
 
128,989
 
2,000,000
 
34.0%
 
10/4/2013
         
TTM 8/31/13
 
959,700
 
2,082,008
 
-1,122,308
 
0
 
-1,122,308
         
Actual 2012
 
95,700
 
1,953,159
17
 
Hilton Garden Inn - Indianapolis Airport
   
0
 
0
 
1,233,043
 
68.3%
 
10/31/2013
 
120
 
82
 
TTM 10/31/2013
 
4,743,840
 
3,318,855
 
1,424,985
 
0
 
1,424,985
 
120
 
82
 
Actual 2012
 
4,767,731
 
3,224,828
18
 
Hampton Inn - Ameriplex
   
0
 
0
 
1,070,617
 
69.2%
 
10/31/2013
 
110
 
76
 
TTM 10/31/2013
 
3,380,050
 
2,171,494
 
1,208,556
 
0
 
1,208,556
 
110
 
76
 
Actual 2012
 
3,369,407
 
2,158,312
19
 
ArciTerra Portfolio
   
49,551
 
147,173
 
2,170,186
 
97.1%
 
1/14/2014
         
TTM 10/31/13
 
2,435,436
 
571,308
 
1,864,128
 
0
 
1,864,128
         
Actual 2012
 
2,859,507
 
661,532
19.01
 
Off Dep Pearl MS
   
10,220
 
18,400
 
325,107
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
421,082
 
27,822
 
393,260
 
0
 
393,260
         
Actual 2012
 
452,753
 
55,641
19.02
 
Michigan Road
   
6,301
 
17,678
 
309,986
 
95.8%
 
1/14/2014
         
TTM 10/31/13
 
285,408
 
98,005
 
187,403
 
0
 
187,403
         
Actual 2012
 
280,291
 
130,532
19.03
 
DG Memphis
   
1,920
 
18,607
 
204,600
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
333,210
 
67,344
 
265,866
 
0
 
265,866
         
Actual 2012
 
334,356
 
74,695
19.04
 
Shoppes at Alabaster
   
1,200
 
15,234
 
221,025
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
282,128
 
40,292
 
241,836
 
0
 
241,836
         
Actual 2012
 
295,598
 
41,629
19.05
 
Festival Montgomery
   
1,799
 
9,202
 
205,852
 
87.7%
 
1/14/2014
         
TTM 10/31/13
 
85,717
 
32,634
 
53,083
 
0
 
53,083
         
Actual 2012
 
153,038
 
41,410
19.06
 
Walcent Kendallville IN
   
1,014
 
12,412
 
185,180
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
127,147
 
71,330
 
55,817
 
0
 
55,817
         
Actual 2012
 
234,349
 
65,638
19.07
 
HD McAllen TX
   
2,763
 
18,034
 
159,021
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
211,891
 
41,966
 
169,925
 
0
 
169,925
         
Actual 2012
 
255,945
 
42,688
19.08
 
MW Nashville TN
   
2,330
 
15,611
 
145,193
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
196,674
 
20,934
 
175,740
 
0
 
175,740
         
Actual 2012
 
199,561
 
28,658
19.09
 
OS MT Pleasant IA
   
15,950
 
7,758
 
135,239
 
93.5%
 
1/14/2014
         
TTM 10/31/13
 
237,984
 
79,625
 
158,359
 
0
 
158,359
         
Actual 2012
 
243,736
 
91,286
19.10
 
Arciterra Walcent Greenville AL
   
2,123
 
8,601
 
106,302
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
158,882
 
27,754
 
131,128
 
0
 
131,128
         
Actual 2012
 
163,645
 
30,342
19.11
 
Walcent Plainwell MI
   
2,731
 
3,606
 
91,319
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
16,690
 
27,360
 
-10,670
 
0
 
-10,670
         
Actual 2012
 
95,177
 
23,870
19.12
 
Chovia Shops at Mt. Airy NC
   
1,200
 
2,030
 
81,361
 
100.0%
 
1/14/2014
         
TTM 10/31/13
 
78,623
 
36,242
 
42,381
 
0
 
42,381
         
Actual 2012
 
151,058
 
35,144
20
 
Coral Walk
   
20,522
 
128,478
 
1,873,172
 
94.2%
 
10/29/2013
         
TTM 7/31/2013
 
2,611,795
 
504,835
 
2,106,960
 
0
 
2,106,960
         
Actual 2012
 
2,529,680
 
512,479
21
 
Sterling Pointe Apartments
   
48,000
 
0
 
1,573,392
 
99.0%
 
10/31/2013
         
TTM 10/31/13
 
2,404,227
 
860,421
 
1,543,806
 
0
 
1,543,806
         
Actual 2012
 
2,339,865
 
838,765
22
 
Camelot Village MHC
   
29,000
 
0
 
2,058,391
 
94.5%
 
3/31/2013
         
TTM 9/30/2013
 
3,077,943
 
964,939
 
2,113,004
 
0
 
2,113,004
         
Actual 2012
 
3,039,960
 
922,465
23
 
Madison at Woodview
   
0
 
0
 
1,489,230
 
96.6%
 
11/8/2013
         
TTM 11/30/13
 
2,902,640
 
1,490,271
 
1,412,369
 
0
 
1,412,369
         
Actual 2012
 
2,821,131
 
1,459,966
24
 
Georgia Multifamily Portfolio
   
313,200
 
0
 
2,006,132
 
92.5%
 
Various
         
Various
 
6,557,239
 
4,237,859
 
2,319,380
 
0
 
2,319,380
         
Actual 2012
 
6,450,553
 
4,161,266
24.01
 
Pinnacle West
   
75,600
 
0
 
602,539
 
97.6%
 
11/7/2013
         
TTM 09/30/13
 
1,636,307
 
932,491
 
703,816
 
0
 
703,816
         
Actual 2012
 
1,586,656
 
961,384
24.02
 
Hidden Oaks
   
72,000
 
0
 
340,015
 
90.4%
 
11/15/2013
         
TTM 10/31/13
 
1,326,579
 
1,019,881
 
306,699
 
0
 
306,699
         
Actual 2012
 
1,290,544
 
913,377
24.03
 
Lake of the Woods
   
64,800
 
0
 
287,595
 
87.5%
 
11/7/2013
         
TTM 09/30/13
 
1,374,787
 
905,441
 
469,347
 
0
 
469,347
         
Actual 2012
 
1,332,089
 
952,477
24.04
 
Wellston Ridge
   
36,000
 
0
 
315,661
 
95.0%
 
11/7/2013
         
TTM 09/30/13
 
846,103
 
601,150
 
244,954
 
0
 
244,954
         
Actual 2012
 
853,485
 
510,436
24.05
 
Oakdale Villas
   
31,200
 
0
 
279,990
 
90.4%
 
11/7/2013
         
TTM 09/30/13
 
759,888
 
414,820
 
345,068
 
0
 
345,068
         
Actual 2012
 
778,100
 
438,276
24.06
 
Northcrest
   
33,600
 
0
 
180,331
 
94.6%
 
11/7/2013
         
TTM 09/30/13
 
613,574
 
364,077
 
249,496
 
0
 
249,496
         
Actual 2012
 
609,679
 
385,316
25
 
Hickory Hills MHC
   
29,299
 
0
 
1,616,792
 
94.6%
 
9/30/2013
         
TTM 9/30/2013
 
2,433,675
 
727,557
 
1,706,118
 
0
 
1,706,118
         
Actual 2012
 
2,220,772
 
675,057
26
 
Oliver Multifamily Portfolio
   
106,200
 
0
 
1,420,591
 
94.1%
 
8/31/2013
         
TTM 6/30/13
 
2,788,436
 
1,239,913
 
1,548,523
 
0
 
1,548,523
         
Actual 2012
 
2,765,131
 
1,207,396
26.01
 
Tropicana
   
14,100
 
0
 
285,586
 
100.0%
 
8/31/2013
         
TTM 6/30/13
 
459,074
 
192,578
 
266,496
 
0
 
266,496
         
Actual 2012
 
454,375
 
205,957
26.02
 
Railview
   
18,000
 
0
 
200,468
 
95.0%
 
8/31/2013
         
TTM 6/30/13
 
413,130
 
166,992
 
246,138
 
0
 
246,138
         
Actual 2012
 
405,467
 
154,806
26.03
 
Linderhof
   
16,800
 
0
 
191,049
 
96.4%
 
8/31/2013
         
TTM 6/30/13
 
363,339
 
159,545
 
203,794
 
0
 
203,794
         
Actual 2012
 
354,030
 
169,001
26.04
 
Piedmont Manor
   
10,200
 
0
 
168,727
 
100.0%
 
8/31/2013
         
TTM 6/30/13
 
301,216
 
115,323
 
185,893
 
0
 
185,893
         
Actual 2012
 
288,873
 
109,513
26.05
 
Spirit Mountain
   
10,200
 
0
 
162,315
 
100.0%
 
8/31/2013
         
TTM 6/30/13
 
273,959
 
103,254
 
170,705
 
0
 
170,705
         
Actual 2012
 
248,403
 
100,067
26.06
 
Oak Hills
   
14,400
 
0
 
145,196
 
85.4%
 
8/31/2013
         
TTM 6/30/13
 
321,127
 
181,457
 
139,670
 
0
 
139,670
         
Actual 2012
 
343,600
 
148,634
26.07
 
Harborview
   
9,300
 
0
 
107,244
 
83.9%
 
8/31/2013
         
TTM 6/30/13
 
230,760
 
98,686
 
132,074
 
0
 
132,074
         
Actual 2012
 
224,745
 
94,061
26.08
 
Etna Woods
   
6,000
 
0
 
91,656
 
100.0%
 
8/31/2013
         
TTM 6/30/13
 
228,775
 
123,336
 
105,439
 
0
 
105,439
         
Actual 2012
 
232,301
 
137,091
26.09
 
Billings View
   
7,200
 
0
 
68,350
 
83.3%
 
8/31/2013
         
TTM 6/30/13
 
197,056
 
98,742
 
98,314
 
0
 
98,314
         
Actual 2012
 
213,337
 
88,267
27
 
Residence Inn - Mystic CT
   
0
 
0
 
1,518,435
 
82.2%
 
9/30/2013
 
115
 
92
 
TTM 9/30/2013
 
4,675,425
 
2,859,822
 
1,815,603
 
0
 
1,815,603
 
115
 
94
 
Actual 2012
 
4,557,621
 
2,857,469
28
 
Fairborn Ohio Hotel Portfolio
   
0
 
0
 
1,610,627
 
63.3%
 
9/30/2013
 
99
 
62
 
TTM 9/30/13
 
8,546,816
 
6,562,946
 
1,983,870
 
341,873
 
1,641,997
 
99
 
62
 
Actual 2012
 
8,756,141
 
6,617,056
28.01
 
Holiday Inn Fairborn
   
0
 
0
 
799,865
 
58.9%
 
9/30/2013
 
95
 
56
 
TTM 9/30/13
 
5,215,896
 
4,168,074
 
1,047,822
 
208,636
 
839,186
 
95
 
56
 
Actual 2012
 
5,285,875
 
4,113,295
28.02
 
Homewood Suites Fairborn
   
0
 
0
 
810,762
 
70.5%
 
9/30/2013
 
104
 
73
 
TTM 9/30/13
 
3,330,920
 
2,394,872
 
936,048
 
133,237
 
802,811
 
104
 
73
 
Actual 2012
 
3,470,266
 
2,503,761
29
 
Sanctuary Beach Resort
   
0
 
0
 
1,645,193
 
83.4%
 
11/30/2013
 
231
 
187
 
TTM 11/30/2013
 
4,977,570
 
2,963,166
 
2,014,404
 
0
 
2,014,404
 
231
 
193
 
Actual 2012
 
4,290,716
 
2,674,665
30
 
Clinton MHC
   
50,000
 
0
 
2,063,570
 
44.8%
 
11/1/2013
         
TTM 9/30/2013
 
2,834,037
 
791,481
 
2,042,556
 
0
 
2,042,556
         
Actual 2012
 
2,907,179
 
797,395
31
 
Hilton Garden Inn - Rockford
   
0
 
0
 
1,676,919
 
72.5%
 
10/31/2013
 
124
 
89
 
TTM 10/31/2013
 
5,078,235
 
3,203,772
 
1,874,463
 
0
 
1,874,463
 
124
 
90
 
Actual 2012
 
5,308,119
 
3,322,887
32
 
Baton Rouge MF Portfolio
   
172,569
 
0
 
1,346,681
 
97.1%
 
10/1/2013
         
TTM 09/30/13
 
3,879,400
 
2,193,034
 
1,686,366
 
0
 
1,686,366
         
Actual 2012
 
3,793,964
 
2,238,199
32.01
 
Park East
   
56,050
 
0
 
495,422
 
97.9%
 
10/1/2013
         
TTM 09/30/13
 
1,263,521
 
674,856
 
588,665
 
0
 
588,665
         
Actual 2012
 
1,237,705
 
725,169

 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
U/W
Replacement ($)
 
U/W
TI/LC ($)
 
U/W
Net Cash Flow
($)
 
Occupancy
Rate
 
Occupancy
as-of Date
 
U/W Hotel
ADR
 
U/W Hotel
RevPAR
 
Most Recent Period
 
Most Recent
Revenues ($)
 
Most Recent
Expenses ($)
 
Most
Recent
NOI ($)
 
Most Recent
Capital
Expenditures
 
Most Recent NCF
($)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel RevPAR
 
Second Most Recent Period
 
Second Most
Recent Revenues
($)
 
Second Most
Recent Expenses
($)
32.02
 
Bellemont Victoria I
   
57,915
 
0
 
456,892
 
97.9%
 
10/1/2013
         
TTM 09/30/13
 
1,385,637
 
796,612
 
589,024
 
0
 
589,024
         
Actual 2012
 
1,336,949
 
773,564
32.03
 
Bellemont Victoria II
   
58,604
 
0
 
394,367
 
95.5%
 
10/1/2013
         
TTM 09/30/13
 
1,230,242
 
721,565
 
508,677
 
0
 
508,677
         
Actual 2012
 
1,219,310
 
739,465
33
 
Westridge Apartments
   
24,000
 
0
 
2,366,943
 
100.0%
 
10/31/2013
         
Annualized 10 10/31/13
 
1,820,814
 
412,879
 
1,407,935
 
0
 
1,407,935
         
NAV
 
NAV
 
NAV
34
 
WP Carey Self Storage Portfolio III
   
55,737
 
0
 
1,239,838
 
76.3%
 
11/19/2013
         
TTM 10/31/2013
 
2,355,194
 
1,125,402
 
1,229,793
 
0
 
1,229,793
         
Actual 2012
 
2,343,407
 
1,067,539
34.01
 
Parkway Self Storage - Palm Coast
   
9,472
 
0
 
349,402
 
94.6%
 
11/19/2013
         
TTM 10/31/2013
 
528,750
 
175,452
 
353,298
 
0
 
353,298
         
Actual 2012
 
498,329
 
162,547
34.02
 
Morningstar Storage - Fayetteville
   
12,994
 
0
 
307,023
 
72.3%
 
11/19/2013
         
TTM 10/31/2013
 
550,154
 
234,799
 
315,355
 
0
 
315,355
         
Actual 2012
 
606,164
 
236,301
34.03
 
Extra Space Storage - Beaumont
   
15,498
 
0
 
267,808
 
68.4%
 
11/19/2013
         
TTM 10/31/2013
 
498,543
 
227,290
 
271,253
 
0
 
271,253
         
Actual 2012
 
470,430
 
206,228
34.04
 
Value Self Storage - Holiday
   
10,774
 
0
 
219,705
 
76.7%
 
11/19/2013
         
TTM 10/31/2013
 
489,365
 
296,565
 
192,800
 
0
 
192,800
         
Actual 2012
 
483,022
 
285,459
34.05
 
Extra Space Storage - San Bernardino
   
6,999
 
0
 
95,900
 
75.0%
 
11/19/2013
         
TTM 10/31/2013
 
288,383
 
191,296
 
97,087
 
0
 
97,087
         
Actual 2012
 
285,462
 
177,004
35
 
Hampton Inn Austin
   
0
 
0
 
1,380,807
 
69.6%
 
12/2/2013
 
121
 
84
 
TTM 12/2/13
 
3,821,049
 
2,303,258
 
1,517,791
 
152,842
 
1,364,949
 
121
 
84
 
Actual 2012
 
3,637,141
 
2,163,948
36
 
Crye Portfolio
   
26,439
 
63,820
 
1,189,960
 
97.4%
 
12/11/2013
         
T-12 11/30/2013
 
2,001,519
 
624,060
 
1,377,459
 
0
 
1,377,459
         
Actual 2012
 
1,892,861
 
640,656
36.01
 
Cool Springs
   
6,867
 
21,645
 
401,470
 
100.0%
 
12/11/2013
         
T-12 11/30/2013
 
564,868
 
165,131
 
399,736
 
0
 
399,736
         
Actual 2012
 
547,398
 
164,148
36.02
 
Gunbarrel
   
6,140
 
10,416
 
238,154
 
100.0%
 
12/11/2013
         
T-12 11/30/2013
 
416,603
 
140,264
 
276,339
 
0
 
276,339
         
Actual 2012
 
413,572
 
150,143
36.03
 
1200 Market
   
4,260
 
9,762
 
163,857
 
100.0%
 
12/11/2013
         
T-12 11/30/2013
 
343,600
 
111,632
 
231,967
 
0
 
231,967
         
Actual 2012
 
329,499
 
117,006
36.04
 
Peachtree
   
3,937
 
15,840
 
173,008
 
100.0%
 
12/11/2013
         
T-12 11/30/2013
 
274,136
 
74,833
 
199,303
 
0
 
199,303
         
Actual 2012
 
249,260
 
82,001
36.05
 
Ooltewah
   
3,049
 
3,600
 
150,464
 
100.0%
 
12/11/2013
         
T-12 11/30/2013
 
265,250
 
78,168
 
187,083
 
0
 
187,083
         
Actual 2012
 
252,574
 
76,768
36.06
 
Alpharetta
   
2,186
 
2,557
 
63,008
 
68.0%
 
12/11/2013
         
T-12 11/30/2013
 
137,062
 
54,032
 
83,030
 
0
 
83,030
         
Actual 2012
 
100,558
 
50,590
37
 
Greene Crossing Shopping Center
   
18,163
 
54,024
 
969,739
 
86.1%
 
9/30/2013
         
TTM 10/31/2013
 
1,492,139
 
320,778
 
1,171,361
 
0
 
1,171,361
         
Actual 2012
 
1,459,015
 
327,954
38
 
Security Public Storage - Daly City
   
12,195
 
0
 
1,058,673
 
97.7%
 
10/31/2013
         
TTM 11/30/2013
 
1,502,601
 
370,542
 
1,132,059
 
0
 
1,132,059
         
Actual 2012
 
1,375,657
 
360,013
39
 
College Square
   
28,960
 
73,498
 
997,577
 
87.6%
 
1/16/2014
         
TTM 10/31/2013
 
1,055,301
 
430,429
 
624,872
 
0
 
624,872
         
Actual 2012
 
654,562
 
416,288
40
 
Nogales Plaza
   
27,825
 
112,568
 
1,044,486
 
97.8%
 
10/1/2013
         
TTM 7/31/13
 
1,494,604
 
475,725
 
1,018,879
 
65,985
 
952,894
         
Actual 2012
 
1,517,783
 
468,760
41
 
HIE Houston West
   
0
 
0
 
1,053,066
 
65.5%
 
11/30/2013
 
112
 
74
 
TTM 11/30/13
 
2,654,685
 
1,079,814
 
1,574,871
 
205,032
 
1,369,839
 
112
 
74
 
Actual 2012
 
2,293,488
 
973,207
42
 
Security Public Storage - San Francisco
   
10,425
 
4,782
 
787,406
 
97.2%
 
10/31/2013
         
TTM 11/30/2013
 
1,292,972
 
396,844
 
896,128
 
0
 
896,128
         
Actual 2012
 
1,198,257
 
382,262
43
 
Staybridge Suites - Omaha
   
0
 
0
 
986,095
 
78.4%
 
11/30/2013
 
93
 
73
 
TTM 11/30/2013
 
2,747,562
 
1,659,472
 
1,088,090
 
109,902
 
978,188
 
93
 
73
 
Actual 2012
 
2,382,138
 
1,441,778
44
 
HIE Ashland
   
0
 
0
 
935,099
 
79.4%
 
10/31/2013
 
98
 
78
 
TTM 10/31/13
 
1,960,717
 
907,523
 
1,053,195
 
0
 
1,053,195
 
98
 
78
 
Actual 2012
 
1,944,331
 
816,664
45
 
Bayside Village Center
   
15,374
 
12,270
 
721,673
 
100.0%
 
11/22/2013
         
TTM 10/31/2013
 
859,242
 
181,806
 
677,436
 
0
 
677,436
         
Actual 2012
 
875,810
 
167,926
46
 
Best Western Plus - Miramar
   
0
 
0
 
966,252
 
65.0%
 
9/30/2013
 
88
 
57
 
TTM 9/30/2013
 
2,227,567
 
1,158,874
 
1,068,693
 
0
 
1,068,693
 
88
 
57
 
Actual 2012
 
2,050,133
 
1,071,377
47
 
Holiday Inn Express - Sorrento Valley
   
0
 
0
 
1,203,465
 
79.8%
 
7/31/2013
 
130
 
103
 
TTM 7/31/2013
 
3,011,202
 
1,681,957
 
1,329,245
 
0
 
1,329,245
 
130
 
103
 
Actual 2012
 
2,829,798
 
1,625,585
48
 
h.h. gregg - Boca Raton
   
10,380
 
30,175
 
627,006
 
100.0%
 
2/6/2014
         
TTM 9/30/13
 
1,035,249
 
263,380
 
771,869
 
0
 
771,869
         
Actual 2012
 
940,757
 
235,576
49
 
Bingham Office III
   
41,111
 
147,319
 
798,916
 
82.2%
 
9/10/2013
         
TTM 8/31/13
 
1,622,494
 
937,437
 
685,056
 
0
 
685,056
         
Actual 2012
 
1,517,916
 
932,836
50
 
King City Square
   
18,879
 
53,034
 
587,538
 
91.0%
 
10/1/2013
         
Actual 2012
 
954,834
 
336,285
 
618,549
 
0
 
618,549
         
Actual 2011
 
924,320
 
281,508
51
 
South Park Office Center
   
13,319
 
39,683
 
571,390
 
100.0%
 
11/8/2013
         
Annualized 9 9/30/2013
 
995,299
 
357,023
 
638,277
 
0
 
638,277
         
Actual 2012
 
625,812
 
299,941
52
 
Hampton Inn - Northwest
   
0
 
0
 
668,037
 
61.8%
 
10/31/2013
 
101
 
63
 
TTM 10/31/2013
 
2,559,882
 
1,785,162
 
774,720
 
0
 
774,720
 
101
 
63
 
Actual 2012
 
2,588,780
 
1,760,280
53
 
La Quinta - Old Town
   
0
 
0
 
758,139
 
70.9%
 
9/30/2013
 
103
 
73
 
TTM 9/30/2013
 
2,212,679
 
1,353,452
 
859,227
 
0
 
859,227
 
103
 
73
 
Actual 2012
 
2,318,548
 
1,392,043
54
 
Westgate Commons
   
10,499
 
40,898
 
507,234
 
86.4%
 
8/31/2013
         
TTM 08/31/13
 
862,952
 
380,813
 
482,140
 
0
 
482,140
         
Actual 2012
 
803,358
 
349,579
55
 
River Oaks - Acquisition
   
29,400
 
0
 
495,326
 
98.0%
 
12/17/2013
         
TTM 10/31/13
 
947,284
 
398,720
 
548,565
 
0
 
548,565
         
Actual 2012
 
927,362
 
366,493
56
 
CVS Marietta
   
0
 
0
 
411,582
 
100.0%
 
2/1/2014
         
TTM 11/30/13
 
424,224
 
0
 
424,224
 
0
 
424,224
         
Actual 2012
 
424,224
 
0
57
 
Great Lakes Plaza
   
9,598
 
28,754
 
504,804
 
100.0%
 
12/9/2013
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
58
 
Hamilton Crossings
   
9,694
 
43,597
 
497,918
 
84.4%
 
12/23/2013
         
TTM 11/30/2013
 
580,367
 
202,490
 
377,877
 
0
 
377,877
         
Actual 2012
 
629,846
 
236,029
59
 
Comfort Suites Houston
   
0
 
0
 
573,514
 
69.7%
 
11/30/2013
 
96
 
67
 
TTM 11/30/13
 
1,608,810
 
973,017
 
635,793
 
64,352
 
571,441
 
96
 
67
 
Actual 2012
 
1,428,388
 
849,994
60
 
Aramore Retail
   
2,722
 
18,144
 
439,128
 
92.5%
 
12/1/2013
         
TTM 11/30/13
 
564,681
 
133,869
 
430,812
 
0
 
430,812
         
Actual 2012
 
466,697
 
121,704
61
 
Eliot Rent-A-Center
   
4,935
 
0
 
443,198
 
94.7%
 
10/21/2013
         
TTM 09/30/13
 
564,484
 
100,990
 
463,494
 
0
 
463,494
         
Actual 2012
 
547,389
 
116,164
62
 
Horn Lake Self Storage
   
14,668
 
0
 
423,595
 
91.8%
 
8/31/2013
         
TTM 11/30/2013
 
723,754
 
270,786
 
452,968
 
0
 
452,968
         
Actual 2012
 
666,258
 
260,291
63
 
Alamo Building
   
9,365
 
38,309
 
393,864
 
92.8%
 
9/30/2013
         
TTM 9/30/13
 
754,618
 
260,895
 
493,723
 
0
 
493,723
         
Actual 2012
 
769,519
 
267,961
64
 
Triple Crown Plaza
   
5,595
 
20,108
 
337,835
 
89.7%
 
11/1/2013
         
TTM 10/31/2013
 
508,226
 
150,971
 
357,255
 
2,915
 
354,340
         
TEM 12/31/2012
 
441,951
 
118,642
65
 
Arlington Arms
   
45,000
 
0
 
279,400
 
83.3%
 
11/19/2013
         
TTM 11/30/13
 
826,796
 
478,666
 
348,130
 
0
 
348,130
         
Actual 2012
 
802,361
 
510,018
66
 
Cervenka Retail Portfolio
   
10,525
 
31,320
 
271,999
 
100.0%
 
Various
         
Various
 
493,921
 
130,158
 
363,763
 
0
 
354,643
         
Actual 2012
 
444,914
 
86,681
66.01
 
900 E. Main Street
   
7,342
 
17,480
 
147,341
 
100.0%
 
10/16/2013
         
TTM 11/30/13
 
250,041
 
69,539
 
180,501
 
0
 
174,381
         
Actual 2012
 
197,944
 
25,209
66.02
 
Fayette Square
   
3,183
 
13,840
 
124,658
 
100.0%
 
12/13/2013
         
TTM 12/31/13
 
243,880
 
60,618
 
183,261
 
0
 
180,261
         
Actual 2012
 
246,970
 
61,472
67
 
Kohl’s - Vallejo
   
0
 
0
 
264,146
 
100.0%
 
2/1/2014
         
Annualized 8 8/31/2013
 
254,705
 
12,735
 
241,970
 
0
 
241,970
         
Actual 2012
 
254,705
 
12,736
68
 
Security Public Storage - Hayward
   
10,913
 
0
 
554,187
 
88.5%
 
9/30/2013
         
TTM 10/31/2013
 
840,506
 
272,132
 
568,374
 
0
 
568,374
         
Actual 2012
 
742,006
 
259,875
69
 
River Run Plaza
   
6,771
 
18,667
 
274,868
 
100.0%
 
1/3/2014
         
TTM 11/30/2013
 
511,115
 
150,315
 
360,801
 
0
 
360,801
         
Actual 2012
 
478,772
 
143,440
70
 
Airship Self Storage
   
6,206
 
0
 
219,972
 
81.3%
 
10/31/2013
         
TTM 10/31/2013
 
416,019
 
241,201
 
174,818
 
0
 
174,818
         
Actual 2012
 
359,612
 
211,836
71
 
Heritage Square
   
4,856
 
24,281
 
106,325
 
100.0%
 
11/1/2013
         
TTM 10/31/2013
 
307,354
 
139,717
 
167,638
 
0
 
167,638
         
Actual 2012
 
302,944
 
149,240


 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
Second Most
Recent NOI ($)
 
Second Most
Recent Capital
Expenditures
 
Second Most
Recent NCF ($)
 
Second Most
Recent Hotel
ADR
 
Second Most
Recent Hotel
RevPAR
 
Third Most Recent Period
 
Third Most
Recent Revenues
($)
 
Third Most
Recent Expenses
($)
 
Third Most
Recent NOI ($)
 
Third Most
Recent Capital
Expenditures
 
Third Most
Recent NCF ($)
 
Third Most
Recent Hotel
ADR
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
1
 
AmericasMart
   
63,685,942
 
0
 
63,685,942
         
FYE 8/31/2011
 
125,361,298
 
62,054,303
 
63,306,995
 
0
 
63,306,995
         
N
           
2
 
PennCap Portfolio
   
11,332,899
 
0
 
11,332,899
         
12/31/2011 (Annualized)
 
18,709,853
 
7,158,785
 
11,551,068
 
0
 
11,551,068
         
N
 
Various
 
Various
 
Various
2.01
 
3701 Corporate
   
949,566
 
0
 
949,566
         
12/31/2011 (Annualized)
 
1,739,912
 
572,228
 
1,167,684
 
0
 
1,167,684
         
N
 
Fisher Clinical Services
 
12,028
 
16.0%
2.02
 
3773 Corporate
   
1,263,108
 
0
 
1,263,108
         
12/31/2011 (Annualized)
 
1,721,175
 
583,560
 
1,137,615
 
0
 
1,137,615
         
N
 
Aesculap, Inc.
 
55,700
 
78.5%
2.03
 
1605 Valley Center
   
1,043,362
 
0
 
1,043,362
         
12/31/2011 (Annualized)
 
2,016,168
 
858,722
 
1,157,447
 
0
 
1,157,447
         
N
 
Easton Hospital
 
46,522
 
49.0%
2.04
 
1525 Valley Center
   
582,311
 
0
 
582,311
         
12/31/2011 (Annualized)
 
1,084,661
 
506,847
 
577,814
 
0
 
577,814
         
N
 
Concannon, Miller & Co. P.C.
 
27,734
 
37.0%
2.05
 
1560 Valley Center
   
707,648
 
0
 
707,648
         
12/31/2011 (Annualized)
 
905,142
 
358,868
 
546,275
 
0
 
546,275
         
N
 
Lehigh Valley Academy
 
51,400
 
100.0%
2.06
 
1550 Valley Center
   
634,428
 
0
 
634,428
         
12/31/2011 (Annualized)
 
820,356
 
200,789
 
619,568
 
0
 
619,568
         
N
 
Lehigh Valley Academy
 
35,230
 
81.2%
2.07
 
1455 Valley Center
   
825,647
 
0
 
825,647
         
12/31/2011 (Annualized)
 
989,801
 
323,726
 
666,075
 
0
 
666,075
         
N
 
Life Ins Company Of N America
 
41,918
 
77.5%
2.08
 
1480 Valley Center
   
-60,260
 
0
 
-60,260
         
12/31/2011 (Annualized)
 
0
 
0
 
0
 
0
 
0
         
N
 
Flowserve US Inc
 
51,793
 
100.0%
2.09
 
1510 Valley Center
   
514,736
 
0
 
514,736
         
12/31/2011 (Annualized)
 
757,592
 
230,742
 
526,850
 
0
 
526,850
         
N
 
Visiting Nurses Association
 
22,408
 
46.5%
2.10
 
1495 Valley Center
   
559,976
 
0
 
559,976
         
12/31/2011 (Annualized)
 
957,944
 
456,887
 
501,057
 
0
 
501,057
         
N
 
Marshall, Dennehey, Warner
 
12,490
 
28.5%
2.11
 
1640 Valley Center
   
439,142
 
0
 
439,142
         
12/31/2011 (Annualized)
 
684,935
 
234,888
 
450,047
 
0
 
450,047
         
N
 
Lehigh Valley Academy
 
25,539
 
82.8%
2.12
 
57 S Commerce
   
292,272
 
0
 
292,272
         
12/31/2011 (Annualized)
 
535,958
 
220,139
 
315,819
 
0
 
315,819
         
N
 
Kids In Cooperation Development
 
22,800
 
29.8%
2.13
 
1650 Valley Center
   
-119,509
 
0
 
-119,509
         
12/31/2011 (Annualized)
 
321,566
 
196,985
 
124,581
 
0
 
124,581
         
N
 
Lehigh Valley Academy
 
29,240
 
100.0%
2.14
 
89 S Commerce
   
255,443
 
0
 
255,443
         
12/31/2011 (Annualized)
 
492,585
 
190,622
 
301,964
 
0
 
301,964
         
N
 
Communications Data Svcs Inc
 
25,090
 
58.1%
2.15
 
1660 Valley Center
   
256,854
 
0
 
256,854
         
12/31/2011 (Annualized)
 
514,383
 
215,787
 
298,596
 
0
 
298,596
         
N
 
PNC Bank National Association
 
9,544
 
34.7%
2.16
 
1530 Valley Center
   
310,958
 
0
 
310,958
         
12/31/2011 (Annualized)
 
441,155
 
143,613
 
297,542
 
0
 
297,542
         
N
 
Berkheimer Outsourcing Inc
 
46,400
 
100.0%
2.17
 
85 S Commerce
   
290,614
 
0
 
290,614
         
12/31/2011 (Annualized)
 
392,817
 
88,179
 
304,638
 
0
 
304,638
         
N
 
The Guardian Life Insurance Co
 
15,210
 
72.0%
2.18
 
2196 Avenue C
   
276,911
 
0
 
276,911
         
12/31/2011 (Annualized)
 
355,455
 
116,514
 
238,941
 
0
 
238,941
         
N
 
Lehigh University
 
31,140
 
100.0%
2.19
 
2202 Hangar Place
   
304,708
 
0
 
304,708
         
12/31/2011 (Annualized)
 
415,025
 
156,947
 
258,078
 
0
 
258,078
         
N
 
The Wasserstrom Company
 
66,495
 
100.0%
2.20
 
754 Roble Road
   
210,637
 
0
 
210,637
         
12/31/2011 (Annualized)
 
344,090
 
151,452
 
192,638
 
0
 
192,638
         
N
 
National Museum Of Industrial History
 
9,600
 
20.5%
2.21
 
83 S Commerce
   
-23,264
 
0
 
-23,264
         
12/31/2011 (Annualized)
 
120,585
 
79,947
 
40,638
 
0
 
40,638
         
N
 
St.Lukes Hospital Of Bethlehem
 
5,565
 
28.9%
2.22
 
87 S Commerce
   
138,641
 
0
 
138,641
         
12/31/2011 (Annualized)
 
234,644
 
95,801
 
138,843
 
0
 
138,843
         
N
 
St Luke’s Hospital
 
9,705
 
42.8%
2.23
 
974 Marcon Blvd
   
70,719
 
0
 
70,719
         
12/31/2011 (Annualized)
 
239,538
 
152,664
 
86,874
 
0
 
86,874
         
N
 
XO Communications
 
11,600
 
29.6%
2.24
 
2201 Hangar Place
   
163,979
 
0
 
163,979
         
12/31/2011 (Annualized)
 
254,057
 
146,448
 
107,609
 
0
 
107,609
         
N
 
Sterling Starlifts Inc
 
32,045
 
61.3%
2.25
 
7355 William Avenue
   
219,293
 
0
 
219,293
         
12/31/2011 (Annualized)
 
382,421
 
118,442
 
263,979
 
0
 
263,979
         
N
 
Teco-Westinghouse Motor
 
24,340
 
56.1%
2.26
 
944 Marcon Blvd
   
221,384
 
0
 
221,384
         
12/31/2011 (Annualized)
 
342,029
 
135,222
 
206,807
 
0
 
206,807
         
N
 
Telerx Marketing Inc (Dark - Merck Credit)
 
20,820
 
54.2%
2.27
 
954 Marcon Blvd
   
210,530
 
0
 
210,530
         
12/31/2011 (Annualized)
 
321,210
 
115,025
 
206,186
 
0
 
206,186
         
N
 
Telerx Marketing Inc
 
30,140
 
100.0%
2.28
 
7277 William Avenue
   
149,684
 
0
 
149,684
         
12/31/2011 (Annualized)
 
260,277
 
108,833
 
151,445
 
0
 
151,445
         
N
 
Akrion Systems LLC
 
14,640
 
35.7%
2.29
 
2041 Avenue C
   
129,665
 
0
 
129,665
         
12/31/2011 (Annualized)
 
260,451
 
123,566
 
136,886
 
0
 
136,886
         
N
 
Pennoni Associates Inc
 
16,000
 
52.6%
2.30
 
964 Marcon Blvd
   
152,802
 
0
 
152,802
         
12/31/2011 (Annualized)
 
347,831
 
152,316
 
195,515
 
0
 
195,515
         
N
 
Recover Care
 
7,800
 
19.9%
2.31
 
7562 Penn Drive
   
197,612
 
0
 
197,612
         
12/31/2011 (Annualized)
 
269,813
 
73,263
 
196,550
 
0
 
196,550
         
N
 
John Deere Landscapes
 
9,000
 
33.4%
2.32
 
764 Roble Road
   
163,302
 
0
 
163,302
         
12/31/2011 (Annualized)
 
186,285
 
49,770
 
136,515
 
0
 
136,515
         
N
 
Trugreen Limited Partnership
 
21,860
 
100.0%
3
 
The Outlet Collection | Jersey Gardens
   
36,646,383
 
0
 
36,646,383
         
Actual 2011
 
58,006,411
 
23,018,749
 
34,987,662
 
0
 
34,987,662
         
N
 
Loews Theatres
 
110,000
 
8.5%
4
 
Westin Times Square - Leased Fee
   
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
           
5
 
Miami International Airport Industrial Portfolio
   
4,504,160
 
0
 
4,504,160
         
Actual 2011
 
6,119,977
 
1,877,749
 
4,242,228
 
0
 
4,242,228
         
N
 
Commodity Forwarders
 
19,400
 
2.6%
6
 
Williams Center Towers
   
3,159,271
 
0
 
3,159,271
         
Actual 2011
 
8,682,649
 
5,391,105
 
3,291,544
 
0
 
3,291,544
         
N
 
Samson Investment Company
 
266,029
 
34.7%
7
 
FRAPAG Portfolio
   
3,287,100
 
0
 
3,287,100
         
Actual 2011
 
5,460,664
 
2,090,272
 
3,370,392
 
0
 
3,370,392
         
N
 
Various
 
Various
 
Various
7.01
 
Waterview I & II
   
1,284,728
 
0
 
1,284,728
         
Actual 2011
 
2,518,032
 
1,285,957
 
1,232,075
 
0
 
1,232,075
         
N
 
Reynolds Smith & Hills
 
62,995
 
38.7%
7.02
 
Northmont Distribution Center
   
1,313,667
 
0
 
1,313,667
         
Actual 2011
 
1,793,883
 
360,856
 
1,433,027
 
0
 
1,433,027
         
N
 
Rockwell Collins Satellite
 
108,707
 
46.0%
7.03
 
Riverpark Distribution Center
   
688,705
 
0
 
688,705
         
Actual 2011
 
1,148,749
 
443,459
 
705,290
 
0
 
705,290
         
N
 
Turnkey Project Services
 
95,282
 
31.7%
8
 
Canadian Pacific Plaza
   
932,644
 
0
 
932,644
         
Actual 2011
 
1,938,985
 
1,411,235
 
527,750
 
0
 
527,750
         
N
 
Soo Line Railroad Company
 
92,289
 
23.4%
9
 
Calidus Student Housing Portfolio
   
3,664,248
 
0
 
3,664,248
         
Actual 2011
 
8,134,604
 
4,617,831
 
3,516,773
 
0
 
3,516,773
         
N
           
9.01
 
Grove at Jacksonville
   
1,006,176
 
0
 
1,006,176
         
Actual 2011
 
1,938,169
 
1,156,642
 
781,527
 
0
 
781,527
         
N
           
9.02
 
Grove at Jonesboro
   
1,071,963
 
0
 
1,071,963
         
Actual 2011
 
2,203,761
 
975,183
 
1,228,578
 
0
 
1,228,578
         
N
           
9.03
 
Grove at Wichita
   
648,604
 
0
 
648,604
         
Actual 2011
 
2,020,241
 
1,088,479
 
931,762
 
0
 
931,762
         
N
           
9.04
 
Grove at Wichita Falls
   
937,505
 
0
 
937,505
         
Actual 2011
 
1,972,433
 
1,397,527
 
574,906
 
0
 
574,906
         
N
           
10
 
Caruth Plaza
   
2,745,684
 
0
 
2,745,684
         
Actual 2011
 
4,187,951
 
1,183,516
 
3,004,435
 
0
 
3,004,435
         
N
 
Sports Authority
 
58,100
 
28.2%
11
 
Marriott Courtyard - Maui
   
856,078
 
0
 
856,078
 
161
 
103
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
N
           
12
 
Lantana Cascade
   
2,223,342
 
0
 
2,223,342
         
Actual 2011
 
3,426,098
 
1,436,714
 
1,989,384
 
0
 
1,989,384
         
N
           
13
 
Museo Apartments
   
1,918,112
 
0
 
1,918,112
         
Actual 2011
 
3,153,138
 
1,429,117
 
1,724,021
 
0
 
1,724,021
         
N
           
14
 
West Side Mall
   
2,478,387
 
0
 
2,478,387
         
Actual 2011
 
3,752,764
 
1,331,132
 
2,421,632
 
0
 
2,421,632
         
N
 
Lowe’s
 
137,933
 
32.8%
15
 
The Pointe at Wellington Green
   
2,410,183
 
0
 
2,410,183
         
Actual 2011
 
3,760,259
 
1,263,291
 
2,496,968
 
0
 
2,496,968
         
N
 
LA Fitness
 
41,000
 
34.5%
16
 
465 Park Avenue Retail Condominium
   
-1,857,459
 
0
 
-1,857,459
         
Actual 2011
 
736,298
 
1,917,676
 
-1,181,378
 
0
 
-1,181,378
         
Y
 
Manhattan ASC, LLC
 
13,312
 
34.0%
17
 
Hilton Garden Inn - Indianapolis Airport
   
1,542,903
 
0
 
1,542,903
 
122
 
82
 
Actual 2011
 
4,329,746
 
3,146,832
 
1,182,914
 
0
 
1,182,914
 
111
 
74
 
N
           
18
 
Hampton Inn - Ameriplex
   
1,211,095
 
0
 
1,211,095
 
112
 
76
 
Actual 2011
 
3,060,550
 
2,046,192
 
1,014,358
 
0
 
1,014,358
 
102
 
69
 
N
           
19
 
ArciTerra Portfolio
   
2,197,974
 
0
 
2,197,974
         
Actual 2011
 
2,744,689
 
732,685
 
2,012,004
 
0
 
2,012,004
         
N
 
Various
 
Various
 
Various
19.01
 
Off Dep Pearl MS
   
397,112
 
0
 
397,112
         
Actual 2011
 
467,951
 
83,155
 
384,797
 
0
 
384,797
         
N
 
Office Depot #2121
 
20,060
 
66.7%
19.02
 
Michigan Road
   
149,759
 
0
 
149,759
         
Actual 2011
 
316,477
 
148,244
 
168,233
 
0
 
168,233
         
N
 
Dolgencorp, Inc
 
10,250
 
35.8%
19.03
 
DG Memphis
   
259,661
 
0
 
259,661
         
Actual 2011
 
271,483
 
83,929
 
187,554
 
0
 
187,554
         
N
 
Dollar General #10911
 
8,400
 
43.8%
19.04
 
Shoppes at Alabaster
   
253,969
 
0
 
253,969
         
Actual 2011
 
281,255
 
39,236
 
242,019
 
0
 
242,019
         
N
 
The Mattress Firm #5501
 
5,145
 
42.9%
19.05
 
Festival Montgomery
   
111,629
 
0
 
111,629
         
Actual 2011
 
124,341
 
40,089
 
84,252
 
0
 
84,252
         
N
 
Montgomery Mattress, LLC
 
4,500
 
37.5%
19.06
 
Walcent Kendallville IN
   
168,711
 
0
 
168,711
         
Actual 2011
 
231,532
 
64,888
 
166,644
 
0
 
166,644
         
N
 
Sleep Solutions
 
6,570
 
45.3%
19.07
 
HD McAllen TX
   
213,256
 
0
 
213,256
         
Actual 2011
 
190,246
 
62,341
 
127,906
 
0
 
127,906
         
N
 
CiCi’s Pizza #39
 
4,500
 
37.5%
19.08
 
MW Nashville TN
   
170,903
 
0
 
170,903
         
Actual 2011
 
214,702
 
29,997
 
184,705
 
0
 
184,705
         
N
 
The Men’s Wearhouse
 
5,000
 
68.7%
19.09
 
OS MT Pleasant IA
   
152,450
 
0
 
152,450
         
Actual 2011
 
238,374
 
95,106
 
143,268
 
0
 
143,268
         
N
 
Orscheln Farm & Home
 
28,595
 
55.6%
19.10
 
Arciterra Walcent Greenville AL
   
133,303
 
0
 
133,303
         
Actual 2011
 
159,103
 
29,397
 
129,706
 
0
 
129,706
         
N
 
Rent A Center #02867
 
3,850
 
39.9%
19.11
 
Walcent Plainwell MI
   
71,306
 
0
 
71,306
         
Actual 2011
 
100,740
 
24,432
 
76,308
 
0
 
76,308
         
N
 
Plainwell Mattress, LLC
 
6,060
 
86.5%
19.12
 
Chovia Shops at Mt. Airy NC
   
115,914
 
0
 
115,914
         
Actual 2011
 
148,485
 
31,872
 
116,613
 
0
 
116,613
         
N
 
Sleep Solutions
 
2,400
 
40.0%
20
 
Coral Walk
   
2,017,201
 
0
 
2,017,201
         
Actual 2011
 
2,433,128
 
502,202
 
1,930,926
 
0
 
1,930,926
         
N
 
Sports Authority
 
40,228
 
39.2%
21
 
Sterling Pointe Apartments
   
1,501,100
 
0
 
1,501,100
         
Actual 2011
 
2,507,374
 
863,128
 
1,644,246
 
0
 
1,644,246
         
N
           
22
 
Camelot Village MHC
   
2,117,495
 
0
 
2,117,495
         
Actual 2011
 
2,983,342
 
880,358
 
2,102,984
 
0
 
2,102,984
         
N
           
23
 
Madison at Woodview
   
1,361,165
 
0
 
1,361,165
         
Actual 2011
 
2,687,139
 
1,384,195
 
1,302,944
 
0
 
1,302,944
         
N
           
24
 
Georgia Multifamily Portfolio
   
2,289,287
 
0
 
2,289,287
         
Actual 2011
 
6,620,300
 
4,022,000
 
2,598,299
 
0
 
2,598,299
         
N
           
24.01
 
Pinnacle West
   
625,272
 
0
 
625,272
         
Actual 2011
 
1,641,121
 
922,662
 
718,459
 
0
 
718,459
         
N
           
24.02
 
Hidden Oaks
   
377,167
 
0
 
377,167
         
Actual 2011
 
1,383,160
 
843,393
 
539,767
 
0
 
539,767
         
N
           
24.03
 
Lake of the Woods
   
379,612
 
0
 
379,612
         
Actual 2011
 
1,293,439
 
996,941
 
296,498
 
0
 
296,498
         
N
           
24.04
 
Wellston Ridge
   
343,049
 
0
 
343,049
         
Actual 2011
 
928,024
 
463,558
 
464,466
 
0
 
464,466
         
N
           
24.05
 
Oakdale Villas
   
339,824
 
0
 
339,824
         
Actual 2011
 
751,092
 
422,847
 
328,245
 
0
 
328,245
         
N
           
24.06
 
Northcrest
   
224,363
 
0
 
224,363
         
Actual 2011
 
623,463
 
372,600
 
250,863
 
0
 
250,863
         
N
           
25
 
Hickory Hills MHC
   
1,545,715
 
0
 
1,545,715
         
Actual 2011
 
2,253,710
 
684,205
 
1,569,505
 
0
 
1,569,505
         
N
           
26
 
Oliver Multifamily Portfolio
   
1,557,735
 
0
 
1,557,735
         
Actual 2011
 
2,753,403
 
1,245,523
 
1,507,879
 
0
 
1,507,879
         
N
           
26.01
 
Tropicana
   
248,418
 
0
 
248,418
         
Actual 2011
 
467,642
 
224,622
 
243,020
 
0
 
243,020
         
N
           
26.02
 
Railview
   
250,661
 
0
 
250,661
         
Actual 2011
 
403,834
 
163,799
 
240,035
 
0
 
240,035
         
N
           
26.03
 
Linderhof
   
185,029
 
0
 
185,029
         
Actual 2011
 
366,146
 
191,392
 
174,754
 
0
 
174,754
         
N
           
26.04
 
Piedmont Manor
   
179,360
 
0
 
179,360
         
Actual 2011
 
266,752
 
106,315
 
160,436
 
0
 
160,436
         
N
           
26.05
 
Spirit Mountain
   
148,336
 
0
 
148,336
         
Actual 2011
 
259,623
 
105,462
 
154,161
 
0
 
154,161
         
N
           
26.06
 
Oak Hills
   
194,966
 
0
 
194,966
         
Actual 2011
 
346,471
 
140,054
 
206,417
 
0
 
206,417
         
N
           
26.07
 
Harborview
   
130,684
 
0
 
130,684
         
Actual 2011
 
209,853
 
98,237
 
111,616
 
0
 
111,616
         
N
           
26.08
 
Etna Woods
   
95,210
 
0
 
95,210
         
Actual 2011
 
228,209
 
127,256
 
100,953
 
0
 
100,953
         
N
           
26.09
 
Billings View
   
125,070
 
0
 
125,070
         
Actual 2011
 
204,874
 
88,386
 
116,488
 
0
 
116,488
         
N
           
27
 
Residence Inn - Mystic CT
   
1,700,152
 
0
 
1,700,152
 
112
 
92
 
Actual 2011
 
4,596,582
 
2,821,821
 
1,774,761
 
0
 
1,774,761
 
112
 
93
 
N
           
28
 
Fairborn Ohio Hotel Portfolio
   
2,139,085
 
350,246
 
1,788,839
 
99
 
64
 
Actual 2011
 
8,902,871
 
6,845,676
 
2,057,195
 
356,115
 
1,701,080
 
96
 
64
 
N
           
28.01
 
Holiday Inn Fairborn
   
1,172,580
 
211,435
 
961,145
 
94
 
57
 
Actual 2011
 
5,516,417
 
4,319,847
 
1,196,570
 
220,657
 
975,913
 
93
 
58
 
N
           
28.02
 
Homewood Suites Fairborn
   
966,505
 
138,811
 
827,694
 
106
 
76
 
Actual 2011
 
3,386,454
 
2,525,829
 
860,625
 
135,458
 
725,167
 
101
 
74
 
N
           
29
 
Sanctuary Beach Resort
   
1,616,051
 
0
 
1,616,051
 
216
 
167
 
Actual 2011
 
4,089,303
 
2,624,036
 
1,465,267
 
0
 
1,465,267
 
200
 
160
 
N
           
30
 
Clinton MHC
   
2,109,784
 
0
 
2,109,784
         
Actual 2011
 
2,859,091
 
717,322
 
2,141,769
 
0
 
2,141,769
         
N
           
31
 
Hilton Garden Inn - Rockford
   
1,985,232
 
0
 
1,985,232
 
120
 
94
 
Actual 2011
 
4,531,262
 
3,041,201
 
1,490,061
 
0
 
1,490,061
 
111
 
81
 
N
           
32
 
Baton Rouge MF Portfolio
   
1,555,765
 
0
 
1,555,765
         
Actual 2011
 
3,801,133
 
2,053,891
 
1,747,242
 
0
 
1,747,242
         
N
           
32.01
 
Park East
   
512,536
 
0
 
512,536
         
Actual 2011
 
1,229,192
 
647,342
 
581,850
 
0
 
581,850
         
N
           

 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
Second Most
Recent NOI ($)
 
Second Most
Recent Capital
Expenditures
 
Second Most
Recent NCF ($)
 
Second Most
Recent Hotel
ADR
 
Second Most
Recent Hotel
RevPAR
 
Third Most Recent Period
 
Third Most
Recent Revenues
($)
 
Third Most
Recent Expenses
($)
 
Third Most
Recent NOI ($)
 
Third Most
Recent Capital
Expenditures
 
Third Most
Recent NCF ($)
 
Third Most
Recent Hotel
ADR
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
32.02
 
Bellemont Victoria I
   
563,385
 
0
 
563,385
         
Actual 2011
 
1,372,074
 
754,590
 
617,484
 
0
 
617,484
         
N
           
32.03
 
Bellemont Victoria II
   
479,845
 
0
 
479,845
         
Actual 2011
 
1,199,867
 
651,959
 
547,908
 
0
 
547,908
         
N
           
33
 
Westridge Apartments
   
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
           
34
 
WP Carey Self Storage Portfolio III
   
1,275,868
 
0
 
1,275,868
         
Actual 2011
 
2,085,032
 
777,929
 
1,307,103
 
0
 
1,307,103
         
N
           
34.01
 
Parkway Self Storage - Palm Coast
   
335,782
 
0
 
335,782
         
Actual 2011
 
483,342
 
130,278
 
353,064
 
0
 
353,064
         
N
           
34.02
 
Morningstar Storage - Fayetteville
   
369,863
 
0
 
369,863
         
Actual 2011
 
684,376
 
248,042
 
436,334
 
0
 
436,334
         
N
           
34.03
 
Extra Space Storage - Beaumont
   
264,202
 
0
 
264,202
         
Actual 2011
 
545,220
 
200,158
 
345,062
 
0
 
345,062
         
N
           
34.04
 
Value Self Storage - Holiday
   
197,564
 
0
 
197,564
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
           
34.05
 
Extra Space Storage - San Bernardino
   
108,458
 
0
 
108,458
         
Actual 2011
 
372,094
 
199,450
 
172,643
 
0
 
172,643
         
N
           
35
 
Hampton Inn Austin
   
1,473,193
 
145,486
 
1,327,707
 
115
 
81
 
Actual 2011
 
3,453,695
 
1,919,972
 
1,533,723
 
138,148
 
1,395,575
 
108
 
76
 
N
           
36
 
Crye Portfolio
   
1,252,205
 
0
 
1,252,205
         
Actual 2011
 
1,715,286
 
600,590
 
1,114,696
 
0
 
1,114,696
         
N
 
Various
 
Various
 
Various
36.01
 
Cool Springs
   
383,250
 
0
 
383,250
         
Actual 2011
 
488,474
 
165,190
 
323,284
 
0
 
323,284
         
N
 
Crye Leike Realtors
 
9,576
 
34.9%
36.02
 
Gunbarrel
   
263,429
 
0
 
263,429
         
Actual 2011
 
448,790
 
141,650
 
307,140
 
0
 
307,140
         
N
 
Crye Leike South, Inc.
 
14,051
 
57.2%
36.03
 
1200 Market
   
212,493
 
0
 
212,493
         
Actual 2011
 
318,399
 
109,881
 
208,519
 
0
 
208,519
         
N
 
Crye Leike Realtors
 
9,751
 
57.2%
36.04
 
Peachtree
   
167,259
 
0
 
167,259
         
Actual 2011
 
133,240
 
81,229
 
52,011
 
0
 
52,011
         
N
 
American Body Works
 
6,000
 
38.1%
36.05
 
Ooltewah
   
175,806
 
0
 
175,806
         
Actual 2011
 
241,643
 
71,479
 
170,163
 
0
 
170,163
         
N
 
Crye Leike-Realtors
 
7,552
 
61.9%
36.06
 
Alpharetta
   
49,968
 
0
 
49,968
         
Actual 2011
 
84,740
 
31,161
 
53,579
 
0
 
53,579
         
N
 
Crye Leike-South
 
3,944
 
45.1%
37
 
Greene Crossing Shopping Center
   
1,131,061
 
0
 
1,131,061
         
Actual 2011
 
1,408,209
 
333,885
 
1,074,324
 
0
 
1,074,324
         
N
 
Fitworks Holding LLC
 
25,000
 
27.5%
38
 
Security Public Storage - Daly City
   
1,015,644
 
0
 
1,015,644
         
Actual 2011
 
1,288,175
 
361,271
 
926,904
 
0
 
926,904
         
N
           
39
 
College Square
   
238,274
 
0
 
238,274
         
Actual 2011
 
720,792
 
400,465
 
320,327
 
0
 
320,327
         
N
 
Hobby Lobby
 
55,245
 
47.7%
40
 
Nogales Plaza
   
1,049,023
 
65,512
 
983,511
         
Actual 2011
 
1,453,664
 
438,325
 
1,015,339
 
28,530
 
986,809
         
N
 
Basha’s Inc. (Food City)
 
42,761
 
30.7%
41
 
HIE Houston West
   
1,320,282
 
139,073
 
1,181,209
 
102
 
64
 
Actual 2011
 
1,791,808
 
889,577
 
902,232
 
0
 
902,232
 
101
 
53
 
N
           
42
 
Security Public Storage - San Francisco
   
815,995
 
0
 
815,995
         
Actual 2011
 
1,135,820
 
363,703
 
772,117
 
0
 
772,117
         
N
           
43
 
Staybridge Suites - Omaha
   
940,360
 
95,286
 
845,074
 
92
 
63
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
           
44
 
HIE Ashland
   
1,127,667
 
0
 
1,127,667
 
95
 
74
 
Actual 2011
 
1,854,728
 
902,597
 
952,131
 
0
 
952,131
 
90
 
73
 
N
           
45
 
Bayside Village Center
   
707,884
 
0
 
707,884
         
Actual 2011
 
896,713
 
177,156
 
719,557
 
0
 
719,557
         
N
 
Harris Teeter, Inc.
 
48,756
 
79.3%
46
 
Best Western Plus - Miramar
   
978,756
 
0
 
978,756
 
86
 
52
 
Actual 2011
 
1,814,726
 
985,652
 
829,074
 
0
 
829,074
 
86
 
47
 
N
           
47
 
Holiday Inn Express - Sorrento Valley
   
1,204,213
 
0
 
1,204,213
 
127
 
97
 
Actual 2011
 
2,625,388
 
1,535,967
 
1,089,421
 
0
 
1,089,421
 
119
 
90
 
N
           
48
 
h.h. gregg - Boca Raton
   
705,181
 
0
 
705,181
         
Actual 2011
 
942,751
 
235,151
 
707,600
 
0
 
707,600
         
N
 
hhgregg
 
41,520
 
100.0%
49
 
Bingham Office III
   
585,080
 
0
 
585,080
         
Actual 2011
 
1,223,969
 
824,727
 
399,242
 
0
 
399,242
         
N
 
Thompson Reuters
 
32,887
 
20.0%
50
 
King City Square
   
642,812
 
0
 
642,812
         
Actual 2010
 
941,704
 
278,967
 
662,737
 
0
 
662,737
         
N
 
Kroger
 
61,488
 
65.1%
51
 
South Park Office Center
   
325,870
 
0
 
325,870
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Fujitsu America
 
30,717
 
50.7%
52
 
Hampton Inn - Northwest
   
828,500
 
0
 
828,500
 
102
 
63
 
Actual 2011
 
2,178,269
 
1,553,758
 
624,511
 
0
 
624,511
 
94
 
53
 
N
           
53
 
La Quinta - Old Town
   
926,505
 
0
 
926,505
 
99
 
74
 
Actual 2011
 
2,052,104
 
1,312,707
 
739,397
 
0
 
739,397
 
87
 
67
 
N
           
54
 
Westgate Commons
   
453,779
 
0
 
453,779
         
Actual 2011
 
729,596
 
373,608
 
355,988
 
0
 
355,988
         
N
 
Protective Life Insurance Co
 
11,937
 
22.7%
55
 
River Oaks - Acquisition
   
560,869
 
0
 
560,869
         
Actual 2011
 
876,096
 
371,054
 
505,042
 
0
 
505,042
         
N
           
56
 
CVS Marietta
   
424,224
 
0
 
424,224
         
Actual 2011
 
424,224
 
0
 
424,224
 
0
 
424,224
         
N
 
CVS
 
15,249
 
100.0%
57
 
Great Lakes Plaza
   
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
New Par d/b/a Verizon Wireless
 
6,874
 
22.9%
58
 
Hamilton Crossings
   
393,816
 
0
 
393,816
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar Tree Stores
 
10,400
 
21.5%
59
 
Comfort Suites Houston
   
578,394
 
57,136
 
521,258
 
85
 
59
 
Actual 2011
 
1,091,342
 
681,752
 
409,589
 
43,654
 
365,936
 
86
 
46
 
N
           
60
 
Aramore Retail
   
344,993
 
17,177
 
327,816
         
Actual 2011
 
467,622
 
137,663
 
329,959
 
13,611
 
316,348
         
N
 
Branch Banking & Trust
 
3,760
 
20.7%
61
 
Eliot Rent-A-Center
   
431,225
 
0
 
431,225
         
Actual 2011
 
534,120
 
125,765
 
408,355
 
0
 
408,355
         
N
           
62
 
Horn Lake Self Storage
   
405,968
 
0
 
405,968
         
Actual 2011
 
600,537
 
239,691
 
360,847
 
0
 
360,847
         
N
           
63
 
Alamo Building
   
501,558
 
0
 
501,558
         
Actual 2011
 
712,289
 
277,809
 
434,481
 
0
 
434,481
         
N
 
Gasper Law Group
 
15,647
 
36.8%
64
 
Triple Crown Plaza
   
323,309
 
2,500
 
320,809
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dr Snooze
 
3,837
 
13.7%
65
 
Arlington Arms
   
292,343
 
0
 
292,343
         
Actual 2011
 
780,730
 
511,834
 
268,896
 
0
 
268,896
         
N
           
66
 
Cervenka Retail Portfolio
   
358,233
 
0
 
328,233
         
Actual 2011
 
351,406
 
97,675
 
253,731
 
0
 
252,111
         
N
 
Various
 
Various
 
Various
66.01
 
900 E. Main Street
   
172,735
 
0
 
172,735
         
Actual 2011
 
98,833
 
24,322
 
74,510
 
0
 
72,890
         
N
 
Cato #199
 
6,000
 
34.3%
66.02
 
Fayette Square
   
185,498
 
0
 
155,498
         
Actual 2011
 
252,573
 
73,352
 
179,221
 
0
 
179,221
         
N
 
Hibbett Sporting Goods, Inc.
 
4,700
 
34.0%
67
 
Kohl’s - Vallejo
   
241,969
 
0
 
241,969
         
Actual 2011
 
254,705
 
12,715
 
241,990
 
0
 
241,990
         
N
 
Kohl’s Department Stores, Inc.
 
98,497
 
100.0%
68
 
Security Public Storage - Hayward
   
482,131
 
0
 
482,131
         
Actual 2011
 
705,569
 
269,036
 
436,533
 
0
 
436,533
         
N
           
69
 
River Run Plaza
   
335,332
 
0
 
335,332
         
Actual 2011
 
495,003
 
192,217
 
302,786
 
0
 
302,786
         
N
 
JP Morgan Chase Bank
 
4,250
 
23.6%
70
 
Airship Self Storage
   
147,777
 
0
 
147,777
         
Actual 2011
 
318,379
 
231,237
 
87,142
 
0
 
87,142
         
N
           
71
 
Heritage Square
   
153,704
 
6,807
 
146,897
         
Actual 2011
 
239,492
 
137,863
 
101,629
 
4,554
 
97,075
         
N
 
South Oakland Anesthesia Associates, PC
 
2,939
 
15.1%
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
Largest Tenant Exp. Date
 
2nd Largest Tenant Name
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant
Exp. Date
 
3rd Largest Tenant Name
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant
Exp. Date
 
4th Largest Tenant Name
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant
Exp. Date
1
 
AmericasMart
                                                     
2
 
PennCap Portfolio
   
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
2.01
 
3701 Corporate
   
11/30/2017
 
Mass Mutual Life Insurance
 
8,733
 
11.6%
 
1/31/2019
 
Parente Randolph, LLC
 
8,114
 
10.8%
 
1/31/2017
 
St. Luke’s Physician Group Inc
 
7,756
 
10.3%
 
8/31/2018
2.02
 
3773 Corporate
   
8/31/2022
 
Familywize Community Svcs Inc
 
4,367
 
6.2%
 
8/31/2014
 
Raymond James & Associates
 
3,714
 
5.2%
 
11/30/2015
 
The Patriot League
 
3,649
 
5.1%
 
6/30/2015
2.03
 
1605 Valley Center
   
5/31/2019
 
IMS Health, Inc.
 
15,821
 
16.7%
 
10/31/2016
 
The Guardian Life Ins. Co.
 
7,935
 
8.4%
 
4/30/2021
 
Convergent Communications
 
5,190
 
5.5%
 
8/31/2019
2.04
 
1525 Valley Center
   
10/31/2022
 
The Guardian Life Ins. Co.
 
22,000
 
29.3%
 
1/31/2018
 
AXA Equitable Life Ins. Co.
 
6,000
 
8.0%
 
1/31/2019
 
Intelliquip, LLC
 
4,028
 
5.4%
 
12/31/2014
2.05
 
1560 Valley Center
   
8/31/2023
                                               
2.06
 
1550 Valley Center
   
8/31/2023
 
Nobel Learning Communities
 
8,170
 
18.8%
 
6/30/2017
                               
2.07
 
1455 Valley Center
   
10/31/2016
 
Central Penn Inc
 
5,700
 
10.5%
 
5/31/2016
                               
2.08
 
1480 Valley Center
   
12/31/2022
                                               
2.09
 
1510 Valley Center
   
12/31/2016 (16,555 sqft) 1/31/2015 (5,853 sqft)
 
Volt Information Services Inc
 
7,265
 
15.1%
 
6/30/2015
 
Rade Technology Corp
 
4,000
 
8.3%
 
1/31/2014
 
South Italy Imports LLC
 
3,600
 
7.5%
 
10/31/2018
2.10
 
1495 Valley Center
   
8/31/2014
 
HCSC-Blood Center
 
11,901
 
27.2%
 
2/28/2014
 
Adaptik Corporation
 
10,740
 
24.5%
 
12/31/2014
 
KVP WTI Acquisition Co.
 
2,970
 
6.8%
 
10/31/2015
2.11
 
1640 Valley Center
   
8/31/2023
 
Bonsall Shafferman Architec
 
5,311
 
17.2%
 
10/31/2017
                               
2.12
 
57 S Commerce
   
5/31/2014
 
Office Basics Inc
 
10,000
 
13.1%
 
2/28/2015
 
Cameron International Corp
 
7,200
 
9.4%
 
4/30/2015
 
Liven Up Health & Fitness
 
6,830
 
8.9%
 
12/31/2018
2.13
 
1650 Valley Center
   
8/31/2023 (22,491 sqft) 8/31/2018 (6,749 sqft)
                                               
2.14
 
89 S Commerce
   
11/30/2015
 
Allcare Medical SNJ LLC
 
8,510
 
19.7%
 
10/31/2018
                               
2.15
 
1660 Valley Center
   
5/31/2017
 
Stratix Systems Inc.
 
4,980
 
18.1%
 
5/31/2015
 
Robert Half International
 
2,408
 
8.8%
 
4/30/2018
 
Valley National Bank
 
2,190
 
8.0%
 
9/30/2014
2.16
 
1530 Valley Center
   
12/31/2020
                                               
2.17
 
85 S Commerce
   
1/31/2017
 
St.Luke’s Hospital Of PA
 
5,909
 
28.0%
 
3/31/2016
                               
2.18
 
2196 Avenue C
   
6/30/2016
                                               
2.19
 
2202 Hangar Place
   
6/30/2014
                                               
2.20
 
754 Roble Road
   
6/30/2015
 
Wb Mason Co. Inc.
 
9,600
 
20.5%
 
7/31/2015
 
Gerhart Scale Corporation
 
8,400
 
17.9%
 
5/31/2015
 
Belfor Usa Group Inc
 
4,800
 
10.3%
 
10/31/2018
2.21
 
83 S Commerce
   
5/31/2016
 
Humanworks Affiliates, Inc.
 
4,870
 
25.3%
 
12/31/2017
 
Ricoh Usa, Inc.; FKA Ikon
 
3,313
 
17.2%
 
3/31/2014
 
IBM
 
1,865
 
9.7%
 
8/31/2015
2.22
 
87 S Commerce
   
2/28/2014
 
The Perry Law Firm LLC
 
3,100
 
13.7%
 
12/30/2016
 
Gelcor Realty, Inc.
 
778
 
3.4%
 
1/31/2016
               
2.23
 
974 Marcon Blvd
   
12/31/2018
 
PA Cyber Charter School
 
2,450
 
6.3%
 
8/31/2017
                               
2.24
 
2201 Hangar Place
   
7/31/2018
 
Duggan & Marcon Inc
 
20,255
 
38.7%
 
6/30/2017
                               
2.25
 
7355 William Avenue
   
9/30/2016
 
Otis Elevator Company
 
4,800
 
11.1%
 
3/31/2015
 
Cetronia Ambulance Corps
 
4,800
 
11.1%
 
4/30/2014
 
Power Economy
 
4,685
 
10.8%
 
8/31/2017
2.26
 
944 Marcon Blvd
   
8/31/2019
 
Centimark Corporation
 
8,880
 
23.1%
 
3/31/2017
 
Hawley Realty Inc
 
2,300
 
6.0%
 
2/28/2014
               
2.27
 
954 Marcon Blvd
   
8/31/2019
                                               
2.28
 
7277 William Avenue
   
9/30/2016
 
American Courier Company Inc
 
9,600
 
23.4%
 
7/31/2017
 
Air Products And Chemicals
 
4,800
 
11.7%
 
3/31/2016
               
2.29
 
2041 Avenue C
   
6/30/2017
 
Apria Healthcare Inc
 
9,600
 
31.6%
 
8/31/2016
 
Sprint United Mgmt
 
4,800
 
15.8%
 
3/31/2014
               
2.30
 
964 Marcon Blvd
   
8/31/2015
 
Pilot Air Freight Corp
 
6,400
 
16.3%
 
5/31/2018
 
Icreate Automation LLC
 
5,000
 
12.8%
 
5/31/2016
 
Jetblue Airways Corporation
 
4,800
 
12.2%
 
12/31/2015
2.31
 
7562 Penn Drive
   
6/30/2014
 
Motion Industries Inc
 
5,000
 
18.6%
 
10/31/2015
 
Lithko Contracting Inc
 
4,950
 
18.4%
 
6/30/2015
 
Atlantic Crane Inc
 
4,000
 
14.8%
 
6/30/2017
2.32
 
764 Roble Road
   
9/30/2018
                                               
3
 
The Outlet Collection | Jersey Gardens
   
12/31/2020
 
Burlington Coat Factory
 
80,259
 
6.2%
 
1/31/2015
 
Forever 21
 
58,879
 
4.5%
 
1/31/2021
 
Cohoes Fashions
 
58,819
 
4.5%
 
1/1/2015
4
 
Westin Times Square - Leased Fee
                                                     
5
 
Miami International Airport Industrial Portfolio
   
5/31/2018
 
General MRO
 
15,600
 
2.1%
 
12/31/2014
 
Ezone 2.0
 
13,159
 
1.8%
 
6/30/2016
 
Flight Power
 
13,088
 
1.7%
 
5/31/2014
6
 
Williams Center Towers
   
5/31/2025
 
BOKF, NA
 
51,171
 
6.7%
 
3/31/2019
 
Doerner, Saunders, Daniel LLP
 
49,056
 
6.4%
 
8/31/2022
 
Southwest Power Administration
 
41,803
 
5.5%
 
12/31/2023
7
 
FRAPAG Portfolio
   
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
7.01
 
Waterview I & II
   
3/31/2019
 
Availity
 
49,308
 
30.3%
 
8/31/2017
 
Regus (Office Suites Plus)
 
15,135
 
9.3%
 
11/30/2018
 
Danis Construction
 
6,645
 
4.1%
 
12/31/2014
7.02
 
Northmont Distribution Center
   
10/31/2019
 
Duravit USA Inc.
 
58,707
 
24.9%
 
6/30/2017
 
Rockwell Collins
 
48,800
 
20.7%
 
11/30/2014
 
The Systems Depot
 
19,856
 
8.4%
 
5/31/2019
7.03
 
Riverpark Distribution Center
   
9/30/2018
 
Freeman Decorating Services
 
90,141
 
30.0%
 
5/31/2021
 
KCI USA, Inc.
 
60,141
 
20.0%
 
4/30/2015
 
Miller Electric Mfg. Co.
 
55,000
 
18.3%
 
6/30/2016
8
 
Canadian Pacific Plaza
   
8/31/2027
 
Nilan Johnson Lewis PA
 
77,059
 
19.6%
 
2/29/2020
 
Clarity Coverdale Fury Adv
 
14,363
 
3.6%
 
7/31/2019
 
Make LLC
 
11,121
 
2.8%
 
3/31/2023
9
 
Calidus Student Housing Portfolio
                                                     
9.01
 
Grove at Jacksonville
                                                     
9.02
 
Grove at Jonesboro
                                                     
9.03
 
Grove at Wichita
                                                     
9.04
 
Grove at Wichita Falls
                                                     
10
 
Caruth Plaza
   
1/31/2019
 
Bed Bath Beyond
 
53,500
 
25.9%
 
1/31/2026
 
TJ Maxx
 
25,000
 
12.1%
 
1/31/2021
 
White Horse Saloon
 
12,276
 
6.0%
 
8/31/2018
11
 
Marriott Courtyard - Maui
                                                     
12
 
Lantana Cascade
                                                     
13
 
Museo Apartments
                                                     
14
 
West Side Mall
   
1/12/2027
 
Price Chopper
 
69,925
 
16.6%
 
8/31/2024
 
A.J. Wright
 
25,000
 
5.9%
 
4/30/2015
 
Jo-Ann Fabrics
 
24,000
 
5.7%
 
1/31/2018
15
 
The Pointe at Wellington Green
   
11/30/2018
 
Saito’s Japanese
 
7,156
 
6.0%
 
11/30/2023
 
Stonewood Wellington
 
5,760
 
4.8%
 
10/31/2018
 
KeKe’s
 
4,360
 
3.7%
 
2/28/2024
16
 
465 Park Avenue Retail Condominium
   
1/31/2030
                                               
17
 
Hilton Garden Inn - Indianapolis Airport
                                                     
18
 
Hampton Inn - Ameriplex
                                                     
19
 
ArciTerra Portfolio
   
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
19.01
 
Off Dep Pearl MS
   
12/31/2015
 
Hibbett Sporting Goods #298
 
5,000
 
16.6%
 
4/30/2014
 
Sally Beauty Supply #3718
 
2,500
 
8.3%
 
11/30/2017
 
Appliance Masters
 
2,500
 
8.3%
 
9/30/2017
19.02
 
Michigan Road
   
7/31/2015
 
Bureau of Motor Vehicles B#233
 
6,000
 
21.0%
 
9/30/2021
 
SEARS Home Appliance Showroom
 
4,825
 
16.8%
 
10/31/2018
 
Michigan Road Laundry, LLC
 
2,364
 
8.3%
 
12/31/2018
19.03
 
DG Memphis
   
11/30/2014
 
Beauty Land
 
6,000
 
31.3%
 
10/31/2020
 
Healthspring USA, LLC
 
3,600
 
18.8%
 
7/31/2017
 
Crosscare Clinic, LLC
 
1,200
 
6.3%
 
7/15/2016
19.04
 
Shoppes at Alabaster
   
7/31/2014
 
Cingular Wireless
 
3,000
 
25.0%
 
6/30/2017
 
RadioShack #019328
 
2,338
 
19.5%
 
1/31/2018
 
Parker Barber & Style
 
1,515
 
12.6%
 
1/31/2015
19.05
 
Festival Montgomery
   
6/30/2018
 
Sri Shiva/Salsarita’s
 
2,944
 
24.5%
 
11/30/2016
 
Scottrade #01D
 
1,606
 
13.4%
 
10/31/2015
 
Big Easy Montgomery, LLC
 
1,472
 
12.3%
 
3/31/2019
19.06
 
Walcent Kendallville IN
   
12/31/2018
 
Shoe Show Inc
 
3,139
 
21.7%
 
8/31/2015
 
RadioShack #4478
 
2,117
 
14.6%
 
8/31/2015
 
Regis Corp #63575
 
1,350
 
9.3%
 
8/31/2017
19.07
 
HD McAllen TX
   
6/30/2015
 
Bru Coffee & Tea
 
1,800
 
15.0%
 
1/31/2019
 
Supercuts, Inc.
 
1,680
 
14.0%
 
11/30/2016
 
Aris Investments, LLC
 
1,600
 
13.3%
 
6/30/2014
19.08
 
MW Nashville TN
   
2/29/2016
 
T Mobile
 
2,281
 
31.3%
 
5/31/2015
                               
19.09
 
OS MT Pleasant IA
   
4/5/2021
 
Specialty Retailers/Peebles
 
15,694
 
30.5%
 
1/31/2018
 
Orion Fitness
 
3,800
 
7.4%
 
6/30/2014
               
19.10
 
Arciterra Walcent Greenville AL
   
2/29/2016
 
Cellular Sales of Knoxville
 
3,602
 
37.3%
 
9/30/2015
 
Southern Spirits & Brew, LLC
 
1,210
 
12.5%
 
2/28/2014
 
Express Check Advance #602
 
990
 
10.3%
 
1/31/2017
19.11
 
Walcent Plainwell MI
   
12/31/2019
 
Gamestop #3230
 
943
 
13.5%
 
1/31/2014
                               
19.12
 
Chovia Shops at Mt. Airy NC
   
1/31/2019
 
Big Easy Cajun Creole
 
1,200
 
20.0%
 
2/28/2019
 
Lab Corp
 
1,200
 
20.0%
 
12/31/2014
 
NewWave, LLC
 
1,200
 
20.0%
 
10/31/2015
20
 
Coral Walk
   
1/31/2018
 
Staples
 
20,388
 
19.9%
 
12/31/2017
 
Direct Flooring
 
7,068
 
6.9%
 
4/30/2018
 
Mattress Firm
 
5,312
 
5.2%
 
2/28/2017
21
 
Sterling Pointe Apartments
                                                     
22
 
Camelot Village MHC
                                                     
23
 
Madison at Woodview
                                                     
24
 
Georgia Multifamily Portfolio
                                                     
24.01
 
Pinnacle West
                                                     
24.02
 
Hidden Oaks
                                                     
24.03
 
Lake of the Woods
                                                     
24.04
 
Wellston Ridge
                                                     
24.05
 
Oakdale Villas
                                                     
24.06
 
Northcrest
                                                     
25
 
Hickory Hills MHC
                                                     
26
 
Oliver Multifamily Portfolio
                                                     
26.01
 
Tropicana
                                                     
26.02
 
Railview
                                                     
26.03
 
Linderhof
                                                     
26.04
 
Piedmont Manor
                                                     
26.05
 
Spirit Mountain
                                                     
26.06
 
Oak Hills
                                                     
26.07
 
Harborview
                                                     
26.08
 
Etna Woods
                                                     
26.09
 
Billings View
                                                     
27
 
Residence Inn - Mystic CT
                                                     
28
 
Fairborn Ohio Hotel Portfolio
                                                     
28.01
 
Holiday Inn Fairborn
                                                     
28.02
 
Homewood Suites Fairborn
                                                     
29
 
Sanctuary Beach Resort
                                                     
30
 
Clinton MHC
                                                     
31
 
Hilton Garden Inn - Rockford
                                                     
32
 
Baton Rouge MF Portfolio
                                                     
32.01
 
Park East
                                                     

 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
   
Largest Tenant Exp. Date
 
2nd Largest Tenant Name
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant
Exp. Date
 
3rd Largest Tenant Name
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant
Exp. Date
 
4th Largest Tenant Name
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant
Exp. Date
32.02
 
Bellemont Victoria I
                                                     
32.03
 
Bellemont Victoria II
                                                     
33
 
Westridge Apartments
                                                     
34
 
WP Carey Self Storage Portfolio III
                                                     
34.01
 
Parkway Self Storage - Palm Coast
                                                     
34.02
 
Morningstar Storage - Fayetteville
                                                     
34.03
 
Extra Space Storage - Beaumont
                                                     
34.04
 
Value Self Storage - Holiday
                                                     
34.05
 
Extra Space Storage - San Bernardino
                                                     
35
 
Hampton Inn Austin
                                                     
36
 
Crye Portfolio
   
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
36.01
 
Cool Springs
   
12/31/2028
 
Medeiros Dance Studio
 
5,565
 
20.3%
 
11/2/2016
 
Salon Capelli, LLC
 
4,310
 
15.7%
 
7/31/2018
 
Magna Bank
 
2,102
 
7.7%
 
4/30/2017
36.02
 
Gunbarrel
   
12/31/2028
 
Scenic City Podiatry
 
2,250
 
9.2%
 
6/30/2021
 
Dr. David Drucker
 
2,200
 
9.0%
 
4/30/2017
 
Churchill Mortgage Corporation
 
1,500
 
6.1%
 
5/31/2015
36.03
 
1200 Market
   
12/31/2028
 
HDR Engineering, Inc.
 
3,055
 
17.9%
 
2/28/2015
 
Dr. Leslie Draper
 
2,042
 
12.0%
 
4/30/2015
 
Chattanooga Physical Therapy
 
1,432
 
8.4%
 
5/31/2015
36.04
 
Peachtree
   
8/31/2015
 
Crye Leike-South
 
5,049
 
32.1%
 
12/31/2028
 
State Farm
 
2,100
 
13.3%
 
8/31/2018
 
American Body Sculpturing
 
1,400
 
8.9%
 
2/1/2016
36.05
 
Ooltewah
   
12/31/2028
 
William Reynolds, DMD
 
1,673
 
13.7%
 
6/30/2014
 
Dr. Keith Tedford
 
1,670
 
13.7%
 
3/31/2017
 
Realty Title
 
1,300
 
10.7%
 
12/31/2028
36.06
 
Alpharetta
   
12/31/2028
 
Secure Bancard
 
2,000
 
22.9%
 
3/31/2017
                               
37
 
Greene Crossing Shopping Center
   
8/31/2016
 
Hancock Fabricks Inc
 
10,464
 
11.5%
 
12/31/2016
 
Mattress Firm, Inc.
 
8,300
 
9.1%
 
12/31/2017
 
Bitech Inc
 
8,000
 
8.8%
 
1/31/2016
38
 
Security Public Storage - Daly City
                                                     
39
 
College Square
   
8/31/2022
 
Planet Fitness
 
25,755
 
22.2%
 
11/30/2023
 
Beauty Supply
 
4,200
 
3.6%
 
2/28/2016
 
Family Christian
 
4,000
 
3.5%
 
1/31/2018
40
 
Nogales Plaza
   
1/19/2018
 
CSL Plasma
 
15,530
 
11.2%
 
11/30/2028
 
Family Dollar
 
12,000
 
8.6%
 
12/31/2014
 
Goodwill Industries
 
10,370
 
7.5%
 
11/30/2014
41
 
HIE Houston West
                                                     
42
 
Security Public Storage - San Francisco
                                                     
43
 
Staybridge Suites - Omaha
                                                     
44
 
HIE Ashland
                                                     
45
 
Bayside Village Center
   
12/31/2027
 
 PNC Bank
 
3,500
 
5.7%
 
3/18/2033
 
 Bayside Wine & Spirits
 
3,465
 
5.6%
 
4/30/2021
 
 Fox Den Pizza
 
3,388
 
5.5%
 
6/30/2023
46
 
Best Western Plus - Miramar
                                                     
47
 
Holiday Inn Express - Sorrento Valley
                                                     
48
 
h.h. gregg - Boca Raton
   
7/31/2021
                                               
49
 
Bingham Office III
   
10/31/2018
 
Pyramid Solutions
 
11,885
 
7.2%
 
12/31/2019
 
Global Commercial Credit
 
7,447
 
4.5%
 
6/30/2019
 
SEJ Company LLC
 
6,049
 
3.7%
 
MTM
50
 
King City Square
   
1/14/2017
 
Rent A Center East Inc
 
4,960
 
5.3%
 
12/31/2016
 
Asian Buffet
 
4,500
 
4.8%
 
5/31/2024
 
Cato Corp
 
3,850
 
4.1%
 
1/31/2018
51
 
South Park Office Center
   
7/31/2018
 
ITT Educational Services, Inc.
 
19,709
 
32.6%
 
3/31/2016
 
State of NC DOR
 
5,781
 
9.5%
 
12/31/2013
 
Clay Vanderwall, D.D.S., P.A.
 
2,281
 
3.8%
 
11/30/2017
52
 
Hampton Inn - Northwest
                                                     
53
 
La Quinta - Old Town
                                                     
54
 
Westgate Commons
   
6/30/2016
 
The Renfrew Center of Tennessee
 
4,944
 
9.4%
 
7/31/2017
 
ReMax Fine Homes
 
4,749
 
9.0%
 
5/31/2017
 
The Retirement Plan Company
 
4,234
 
8.1%
 
6/30/2018
55
 
River Oaks - Acquisition
                                                     
56
 
CVS Marietta
   
1/31/2032
                                               
57
 
Great Lakes Plaza
   
12/31/2016
 
The Men’s Wearhouse
 
6,000
 
20.0%
 
5/31/2016
 
Mattress Firm, Inc
 
5,720
 
19.1%
 
1/31/2024
 
Hudec Dental Center of Mentor
 
3,534
 
11.8%
 
4/30/2014
58
 
Hamilton Crossings
   
1/31/2019
 
Charme Bridal & Prom
 
5,180
 
10.7%
 
7/31/2018
 
Metro Brokers
 
4,500
 
9.3%
 
12/31/2017
 
Saki Japanese Hibachi Sushi
 
3,450
 
7.1%
 
12/31/2016
59
 
Comfort Suites Houston
                                                     
60
 
Aramore Retail
   
7/31/2015
 
Deux Poulets, Inc.
 
3,243
 
17.9%
 
9/30/2019
 
3DM Systems Inc
 
2,726
 
15.0%
 
9/30/2015
 
Starfish Restaurant
 
2,121
 
11.7%
 
9/30/2016
61
 
Eliot Rent-A-Center
                                                     
62
 
Horn Lake Self Storage
                                                     
63
 
Alamo Building
   
3/31/2023
 
Finn’s Tejon, Inc.
 
10,000
 
23.5%
 
12/31/2021
 
Carl O. Graham, P.C.
 
3,190
 
7.5%
 
11/30/2016
 
Doug Price, P.C., Bruce & Salt, LLC and BJ Fett
 
2,611
 
6.1%
 
7/31/2014
64
 
Triple Crown Plaza
   
12/31/2017
 
IHOP
 
3,588
 
12.8%
 
5/30/2016
 
Lange Eye Care
 
3,421
 
12.2%
 
8/31/2018
 
Beef O’Brady’s
 
3,006
 
10.7%
 
12/31/2018
65
 
Arlington Arms
                                                     
66
 
Cervenka Retail Portfolio
   
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
66.01
 
900 E. Main Street
   
1/31/2015
 
MELI, LLC dba Mig’s
 
3,000
 
17.2%
 
2/14/2018
 
Liberty Tax
 
1,700
 
9.7%
 
4/30/2015
 
Sally Beauty Supply #2065
 
1,600
 
9.2%
 
2/28/2014
66.02
 
Fayette Square
   
8/31/2014
 
Neffspets, Inc.
 
4,500
 
32.5%
 
5/31/2017
 
An T.Lequang
 
1,600
 
11.6%
 
10/31/2016
 
Gamestop, Inc.
 
1,600
 
11.6%
 
8/31/2015
67
 
Kohls - Vallejo
   
1/31/2025
                                               
68
 
Security Public Storage - Hayward
                                                     
69
 
River Run Plaza
   
3/10/2019
 
Subway
 
1,602
 
8.9%
 
1/31/2018
 
TMFS National III, LLC
 
1,500
 
8.3%
 
10/31/2017
 
Advance America
 
1,405
 
7.8%
 
4/30/2015
70
 
Airship Self Storage
                                                     
71
 
Heritage Square
   
3/31/2017
 
Marc Adelman, DO, PC
 
2,928
 
15.1%
 
9/30/2016
 
Farm Bureau Insurance Co.
 
2,480
 
12.8%
 
4/30/2016
 
Spectrum Financial
 
2,402
 
12.4%
 
5/31/2018

 
 

 

WFRBS Commercial Mortgage Trust 2014-LC14
                             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                     
                       
Mortgage Loan
Number
 
Property Name
   
5th Largest Tenant Name
 
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
 
AmericasMart
                   
10/29/2013
 
10/30/2013
             
N
 
Y
 
Refinance
 
352,469
 
1,284,853
 
428,285
2
 
PennCap Portfolio
   
Various
 
Various
 
Various
 
Various
 
12/5/2013
 
Various
             
N
 
Y
 
Acquisition
 
142,223
 
993,880
 
230,698
2.01
 
3701 Corporate
   
Zurich American Insurance Co
 
7,608
 
10.1%
 
2/28/2017
 
12/5/2013
 
12/4/2013
             
N
 
Y
               
2.02
 
3773 Corporate
   
Molinari, Oswald, LLC
 
3,570
 
5.0%
 
6/30/2020
 
12/5/2013
 
12/4/2013
             
N
 
Y
               
2.03
 
1605 Valley Center
   
TD Bank North, N.A.
 
4,312
 
4.5%
 
11/30/2014
 
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.04
 
1525 Valley Center
   
Oppenheimer & Co., Inc.
 
3,685
 
4.9%
 
10/31/2015
 
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.05
 
1560 Valley Center
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.06
 
1550 Valley Center
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.07
 
1455 Valley Center
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.08
 
1480 Valley Center
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.09
 
1510 Valley Center
   
Albright College
 
3,000
 
6.2%
 
7/31/2017
 
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.10
 
1495 Valley Center
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.11
 
1640 Valley Center
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.12
 
57 S Commerce
   
Allied Building Corporation
 
6,400
 
8.4%
 
6/30/2014
 
12/5/2013
 
12/3/2013
             
N
 
Y
               
2.13
 
1650 Valley Center
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.14
 
89 S Commerce
                   
12/5/2013
 
12/3/2013
             
N
 
Y
               
2.15
 
1660 Valley Center
   
CVSA, LLC
 
2,160
 
7.9%
 
6/30/2021
 
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.16
 
1530 Valley Center
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.17
 
85 S Commerce
                   
12/5/2013
 
12/3/2013
             
N
 
Y
               
2.18
 
2196 Avenue C
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.19
 
2202 Hangar Place
                   
12/5/2013
 
12/2/2013
             
N
 
Y
               
2.20
 
754 Roble Road
   
Banner Industries Of NE Inc
 
4,800
 
10.3%
 
4/30/2017
 
12/5/2013
 
12/3/2013
             
N
 
Y
               
2.21
 
83 S Commerce
                   
12/5/2013
 
12/3/2013
             
N
 
Y
               
2.22
 
87 S Commerce
                   
12/5/2013
 
12/3/2013
             
N
 
Y
               
2.23
 
974 Marcon Blvd
                   
12/5/2013
 
12/2/2013
             
N
 
Y
               
2.24
 
2201 Hangar Place
                   
12/5/2013
 
12/2/2013
             
N
 
Y
               
2.25
 
7355 William Avenue
                   
12/5/2013
 
12/4/2013
             
N
 
Y
               
2.26
 
944 Marcon Blvd
                   
12/5/2013
 
12/2/2013
             
N
 
Y
               
2.27
 
954 Marcon Blvd
                   
12/5/2013
 
12/2/2013
             
N
 
Y
               
2.28
 
7277 William Avenue
                   
12/5/2013
 
12/4/2013
             
N
 
Y
               
2.29
 
2041 Avenue C
                   
12/5/2013
 
12/5/2013
             
N
 
Y
               
2.30
 
964 Marcon Blvd
   
Cromland Inc
 
4,000
 
10.2%
 
6/30/2014
 
12/5/2013
 
12/2/2013
             
N
 
Y
               
2.31
 
7562 Penn Drive
   
North Star Construction
 
4,000
 
14.8%
 
12/31/2014
 
12/5/2013
 
12/4/2013
             
N
 
Y
               
2.32
 
764 Roble Road
                   
12/5/2013
 
12/3/2013
             
N
 
Y
               
3
 
The Outlet Collection | Jersey Gardens
   
Marshalls
 
49,245
 
3.8%
 
1/31/2015
 
10/4/2013
 
10/8/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
4
 
Westin Times Square - Leased Fee
                   
12/17/2013
 
12/17/2013
             
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
5
 
Miami International Airport Industrial Portfolio
   
Blue Dot
 
12,700
 
1.7%
 
7/31/2015
 
12/6/2013
 
12/6/2013
             
N
 
Y
 
Refinance
 
0
 
238,002
 
59,501
6
 
Williams Center Towers
   
Windstream Communications Inc
 
37,658
 
4.9%
 
2/28/2015
 
12/13/2013
 
12/11/2013
             
N
 
Y
 
Refinance
 
0
 
155,683
 
49,423
7
 
FRAPAG Portfolio
   
Various
 
Various
 
Various
 
Various
 
Various
 
Various
             
N
 
Y
 
Refinance
 
13,938
 
196,762
 
57,242
7.01
 
Waterview I & II
   
Hire Methods
 
4,621
 
2.8%
 
6/30/2017
 
12/18/2013
 
12/18/2013
             
N
 
Y
               
7.02
 
Northmont Distribution Center
                   
12/18/2013
 
12/18/2013
             
N
 
Y
               
7.03
 
Riverpark Distribution Center
                   
12/23/2013
 
12/27/2013
             
N
 
Y
               
8
 
Canadian Pacific Plaza
   
Kurt Salmon Associates Inc
 
11,051
 
2.8%
 
1/31/2016
 
10/11/2013
 
9/9/2013
             
N
 
Y
 
Acquisition
 
0
 
251,920
 
83,973
9
 
Calidus Student Housing Portfolio
                   
12/6/2013
 
Various
             
N
 
Y
 
Acquisition
 
12,063
 
186,609
 
46,652
9.01
 
Grove at Jacksonville
                   
12/6/2013
 
12/6/2013
             
N
 
Y
               
9.02
 
Grove at Jonesboro
                   
12/6/2013
 
12/6/2013
             
N
 
Y
               
9.03
 
Grove at Wichita
                   
12/6/2013
 
12/6/2013
             
N
 
Y
               
9.04
 
Grove at Wichita Falls
                   
12/6/2013
 
12/5/2013
             
N
 
Y
               
10
 
Caruth Plaza
   
AT&T Mobility
 
10,750
 
5.2%
 
12/31/2017
 
12/6/2013
 
12/23/2013
             
N
 
Y
 
Refinance
 
0
 
52,766
 
26,383; Springing
11
 
Marriott Courtyard - Maui
                   
11/1/2013
 
11/5/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
12
 
Lantana Cascade
                   
10/8/2013
 
10/8/2013
             
N
 
Y
 
Refinance
 
0
 
148,819
 
29,764
13
 
Museo Apartments
                   
10/18/2013
 
10/11/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
55,135
14
 
West Side Mall
   
Petco
 
12,450
 
3.0%
 
12/31/2017
 
8/20/2013
 
8/21/2013
             
N
 
Y
 
Acquisition
 
109,201
 
311,259
 
62,252
15
 
The Pointe at Wellington Green
   
Tipsy Salon
 
3,296
 
2.8%
 
10/31/2018
 
10/8/2013
 
10/8/2013
             
N
 
Y
 
Refinance
 
0
 
96,798
 
48,399
16
 
465 Park Avenue Retail Condominium
                   
8/27/2013
 
8/26/2013
             
N
 
Y
 
Refinance
 
0
 
96,991
 
96,991
17
 
Hilton Garden Inn - Indianapolis Airport
                   
12/2/2013
 
12/2/2013
             
N
 
Y
 
Refinance
 
0
 
64,970
 
16,241
18
 
Hampton Inn - Ameriplex
                   
12/2/2013
 
12/2/2013
             
N
 
Y
 
Refinance
 
0
 
59,496
 
14,873
19
 
ArciTerra Portfolio
   
Various
 
Various
 
Various
 
Various
 
Various
 
Various
     
Various
     
N
 
Y
 
Refinance
 
384,373
 
95,074
 
31,691
19.01
 
Off Dep Pearl MS
                   
11/25/2013
 
11/22/2013
             
N
 
Y
               
19.02
 
Michigan Road
   
Chicago Hot Dog Co.
 
1,600
 
5.6%
 
12/31/2017
 
11/26/2013
 
11/26/2013
             
N
 
Y
               
19.03
 
DG Memphis
                   
11/22/2013
 
11/22/2013
     
12/12/2013
 
10.0%
 
N
 
Y
               
19.04
 
Shoppes at Alabaster
                   
11/25/2013
 
11/26/2013
             
N
 
Y
               
19.05
 
Festival Montgomery
   
Nails Capital
 
1,472
 
12.3%
 
MTM
 
11/22/2013
 
11/22/2013
             
N
 
Y
               
19.06
 
Walcent Kendallville IN
   
Gamestop, Inc #3294
 
1,314
 
9.1%
 
1/31/2014
 
11/26/2013
 
11/26/2013
             
N
 
Y
               
19.07
 
HD McAllen TX
   
Big Easy Cajun Creole
 
1,232
 
10.3%
 
2/28/2019
 
11/22/2013
 
11/25/2013
             
N
 
Y
               
19.08
 
MW Nashville TN
                   
11/25/2013
 
11/22/2013
             
N
 
Y
               
19.09
 
OS MT Pleasant IA
                   
11/26/2013
 
11/22/2013
             
N
 
Y
               
19.10
 
Arciterra Walcent Greenville AL
                   
11/25/2013
 
11/26/2013
             
N
 
Y
               
19.11
 
Walcent Plainwell MI
                   
11/25/2013
 
11/25/2013
             
N
 
Y
               
19.12
 
Chovia Shops at Mt. Airy NC
                   
11/25/2013
 
11/26/2013
             
N
 
Y
               
20
 
Coral Walk
   
C&A Appliances
 
4,960
 
4.8%
 
6/30/2015
 
10/21/2013
 
10/21/2013
             
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
21
 
Sterling Pointe Apartments
                   
11/22/2013
 
11/22/2013
             
N
 
Y
 
Refinance
 
0
 
56,891
 
10,836
22
 
Camelot Village MHC
                   
10/18/2013
 
10/18/2013
             
N
 
Y
 
Refinance
 
0
 
64,308
 
12,862
23
 
Madison at Woodview
                   
11/25/2013
 
11/25/2013
             
N
 
Y
 
Acquisition
 
125,000
 
0
 
19,400
24
 
Georgia Multifamily Portfolio
                   
11/8/2013
 
11/8/2013
             
N
 
N
 
Acquisition
 
1,078,335
 
85,725
 
40,821
24.01
 
Pinnacle West
                   
11/8/2013
 
11/8/2013
             
N
 
N
               
24.02
 
Hidden Oaks
                   
11/8/2013
 
11/8/2013
             
N
 
N
               
24.03
 
Lake of the Woods
                   
11/8/2013
 
11/8/2013
             
N
 
N
               
24.04
 
Wellston Ridge
                   
11/8/2013
 
11/8/2013
             
N
 
N
               
24.05
 
Oakdale Villas
                   
11/8/2013
 
11/8/2013
             
N
 
N
               
24.06
 
Northcrest
                   
11/8/2013
 
11/8/2013
             
N
 
N
               
25
 
Hickory Hills MHC
                   
10/18/2013
 
10/24/2013
             
N
 
Y
 
Refinance
 
0
 
58,672
 
9,796
26
 
Oliver Multifamily Portfolio
                   
Various
 
Various
             
N
 
Y
 
Various
 
88,188
 
18,204
 
18,204
26.01
 
Tropicana
                   
5/23/2013
 
5/22/2013
             
N
 
Y
               
26.02
 
Railview
                   
5/29/2013
 
5/24/2013
             
N
 
Y
               
26.03
 
Linderhof
                   
5/28/2013
 
6/10/2013
             
N
 
Y
               
26.04
 
Piedmont Manor
                   
5/22/2013
 
5/23/2013
             
N
 
Y
               
26.05
 
Spirit Mountain
                   
5/22/2013
 
5/22/2013
             
N
 
Y
               
26.06
 
Oak Hills
                   
5/30/2013
 
5/28/2013
             
N
 
Y
               
26.07
 
Harborview
                   
5/22/2013
 
5/29/2013
             
N
 
Y
               
26.08
 
Etna Woods
                   
5/30/2013
 
5/30/2013
             
N
 
Y
               
26.09
 
Billings View
                   
5/23/2013
 
5/24/2013
             
N
 
Y
               
27
 
Residence Inn - Mystic CT
                   
10/10/2013
 
10/15/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
28
 
Fairborn Ohio Hotel Portfolio
                   
Various
 
9/16/2013
             
N
 
Y
 
Acquisition
 
0
 
117,947
 
29,487
28.01
 
Holiday Inn Fairborn
                   
9/16/2013
 
9/16/2013
             
N
 
Y
               
28.02
 
Homewood Suites Fairborn
                   
9/13/2013
 
9/16/2013
             
N
 
Y
               
29
 
Sanctuary Beach Resort
                   
12/5/2013
 
12/5/2013
     
12/5/2013
 
11.0%
 
N
 
Y
 
Refinance
 
0
 
49,677
 
9,935
30
 
Clinton MHC
                   
10/1/2013
 
11/12/2013
             
N
 
Y
 
Acquisition
 
250,000
 
69,601
 
23,200
31
 
Hilton Garden Inn - Rockford
                   
10/14/2013
 
10/14/2013
             
N
 
Y
 
Refinance
 
0
 
68,209
 
13,643
32
 
Baton Rouge MF Portfolio
                   
Various
 
Various
             
N
 
Y
 
Refinance
 
821,381
 
6,442
 
6,442
32.01
 
Park East
                   
10/8/2013
 
10/8/2013
             
N
 
Y
               
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
                             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                     
                       
Mortgage Loan
Number
 
Property Name
   
5th Largest Tenant Name
 
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 ($)
32.02
 
Bellemont Victoria I
                   
10/7/2013
 
10/7/2013
             
N
 
Y
               
32.03
 
Bellemont Victoria II
                   
10/8/2013
 
10/8/2013
             
N
 
Y
               
33
 
Westridge Apartments
                   
11/20/2013
 
11/25/2013
             
N
 
Y
 
Refinance
 
0
 
11,173
 
5,587
34
 
WP Carey Self Storage Portfolio III
                   
Various
 
Various
     
Various
 
Various
 
Various
 
Y
 
Refinance
 
0
 
0
 
Springing
34.01
 
Parkway Self Storage - Palm Coast
                   
7/10/2013
 
7/10/2013
             
N
 
Y
               
34.02
 
Morningstar Storage - Fayetteville
                   
11/13/2013
 
11/13/2013
             
N
 
Y
               
34.03
 
Extra Space Storage - Beaumont
                   
11/13/2013
 
11/13/2013
     
12/11/2013
 
18.0%
 
N
 
Y
               
34.04
 
Value Self Storage - Holiday
                   
10/11/2013
 
10/23/2013
             
N
 
Y
               
34.05
 
Extra Space Storage - San Bernardino
                   
11/13/2013
 
11/13/2013
     
12/11/2013
 
29.0%
 
Y
 
Y
               
35
 
Hampton Inn Austin
                   
10/10/2013
 
10/10/2013
             
N
 
Y
 
Acquisition
 
0
 
55,355
 
18,452
36
 
Crye Portfolio
   
Various
 
Various
 
Various
 
Various
 
Various
 
Various
             
N
 
Y
 
Refinance
 
60,031
 
17,547
 
20,284
36.01
 
Cool Springs
   
Mission Chiropractic
 
1,680
 
6.1%
 
3/1/2017
 
11/22/2013
 
11/22/2013
             
N
 
Y
               
36.02
 
Gunbarrel
   
Weight Watchers Mid-South
 
1,500
 
6.1%
 
3/31/2017
 
11/25/2013
 
11/22/2013
             
N
 
Y
               
36.03
 
1200 Market
   
Crye Leike Commercial
 
460
 
2.7%
 
12/31/2028
 
11/22/2013
 
11/25/2013
             
N
 
Y
               
36.04
 
Peachtree
   
Jimmy John’s
 
1,200
 
7.6%
 
1/31/2018
 
11/22/2013
 
11/22/2013
             
N
 
Y
               
36.05
 
Ooltewah
                   
11/25/2013
 
11/22/2013
             
N
 
Y
               
36.06
 
Alpharetta
                   
11/22/2013
 
11/22/2013
             
N
 
Y
               
37
 
Greene Crossing Shopping Center
   
El Toro Viejo Inc.
 
7,073
 
7.8%
 
4/30/2022
 
11/12/2013
 
11/12/2013
             
N
 
Y
 
Refinance
 
0
 
74,261
 
10,609
38
 
Security Public Storage - Daly City
                   
12/2/2013
 
12/3/2013
     
12/1/2013
 
17.0%
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
39
 
College Square
   
College Laundry
 
3,375
 
2.9%
 
4/30/2018
 
11/27/2013
 
11/28/2013
     
11/27/2014
 
13.0%
 
N
 
Y
 
Acquisition
 
0
 
33,108
 
8,277
40
 
Nogales Plaza
   
Peter Piper Holdings Inc.
 
10,000
 
7.2%
 
12/31/2018
 
9/9/2013
 
9/9/2013
             
N
 
Y
 
Refinance
 
53,125
 
26,404
 
8,801
41
 
HIE Houston West
                   
9/23/2013
 
9/23/2013
             
N
 
Y
 
Refinance
 
29,650
 
29,784
 
14,183
42
 
Security Public Storage - San Francisco
                   
12/2/2013
 
12/2/2013
     
12/1/2013
 
18.0%
 
N
 
Y
 
Refinance
 
9,000
 
0
 
Springing
43
 
Staybridge Suites - Omaha
                   
12/3/2013
 
12/3/2013
             
N
 
Y
 
Acquisition
 
0
 
9,394
 
9,394
44
 
HIE Ashland
                   
9/19/2013
 
9/19/2013
             
N
 
Y
 
Refinance
 
0
 
11,495
 
5,474
45
 
Bayside Village Center
   
 Subway
 
1,232
 
2.0%
 
10/31/2019
 
12/11/2013
 
1/13/2014
             
N
 
Y
 
Refinance
 
1,250
 
13,449
 
2,242
46
 
Best Western Plus - Miramar
                   
10/21/2013
 
10/21/2013
     
10/21/2013
 
5.0%
 
N
 
Y
 
Refinance
 
0
 
31,638
 
7,910
47
 
Holiday Inn Express - Sorrento Valley
                   
10/21/2013
 
10/21/2013
     
10/21/2013
 
6.0%
 
N
 
Y
 
Refinance
 
0
 
14,660
 
4,887
48
 
h.h. gregg - Boca Raton
                   
11/13/2013
 
11/13/2013
             
N
 
N
 
Acquisition
 
0
 
20,770
 
6,923
49
 
Bingham Office III
   
Wolf-Hulbert Company
 
5,362
 
3.3%
 
1/31/2016
 
9/24/2013
 
8/29/2013
             
N
 
Y
 
Refinance
 
57,375
 
38,601
 
12,867
50
 
King City Square
   
Kirlin’s Hallmark
 
3,844
 
4.1%
 
6/30/2019
 
9/30/2013
 
10/2/2013
             
N
 
Y
 
Refinance
 
2,875
 
56,385
 
14,096
51
 
South Park Office Center
   
McGill & Noble
 
2,053
 
3.4%
 
9/30/2019
 
11/15/2013
 
11/18/2013
             
N
 
Y
 
Acquisition
 
17,969
 
7,121
 
7,123
52
 
Hampton Inn - Northwest
                   
12/2/2013
 
12/2/2013
             
N
 
Y
 
Refinance
 
0
 
39,122
 
9,781
53
 
La Quinta - Old Town
                   
10/21/2013
 
10/21/2013
     
10/21/2013
 
8.0%
 
N
 
Y
 
Refinance
 
1,250
 
25,542
 
6,386
54
 
Westgate Commons
   
Marathon Petroleum Company LP
 
4,012
 
7.6%
 
9/30/2018
 
10/11/2013
 
10/11/2013
             
N
 
Y
 
Refinance
 
0
 
0
 
6,422
55
 
River Oaks - Acquisition
                   
12/11/2013
 
12/11/2013
             
N
 
Y
 
Acquisition
 
42,000
 
11,645
 
5,545
56
 
CVS Marietta
                   
12/4/2013
 
12/4/2013
             
N
 
N
 
Refinance
 
0
 
0
 
Springing
57
 
Great Lakes Plaza
   
Kaiser Foundation Health Plan
 
3,534
 
11.8%
 
10/31/2016
 
11/27/2013
 
2/1/2013
             
N
 
Y
 
Refinance
 
0
 
6,368
 
3,183
58
 
Hamilton Crossings
   
Barberitos Southwestern Grill
 
2,200
 
4.5%
 
12/31/2016
 
11/25/2013
 
11/25/2013
             
N
 
Y
 
Acquisition
 
0
 
30,680
 
7,670
59
 
Comfort Suites Houston
                   
12/5/2013
 
12/5/2013
             
N
 
Y
 
Refinance
 
25,000
 
15,347
 
7,674
60
 
Aramore Retail
   
Next Level Salons, LLC
 
1,896
 
10.4%
 
6/30/2017
 
12/4/2013
 
12/3/2013
             
N
 
Y
 
Acquisition
 
0
 
36,795
 
5,006
61
 
Eliot Rent-A-Center
                   
10/11/2013
 
10/11/2013
             
N
 
Y
 
Acquisition
 
41,046
 
4,645
 
2,212
62
 
Horn Lake Self Storage
                   
10/10/2013
 
10/10/2013
             
N
 
Y
 
Acquisition
 
14,453
 
4,223
 
4,223
63
 
Alamo Building
   
Drachen Design, Inc.
 
1,716
 
4.0%
 
11/30/2015
 
12/3/2013
 
12/3/2013
             
N
 
Y
 
Refinance
 
29,800
 
41,245
 
5,156
64
 
Triple Crown Plaza
   
Amscot
 
2,880
 
10.3%
 
6/30/2018
 
11/21/2013
 
11/21/2013
             
N
 
Y
 
Acquisition
 
0
 
12,606
 
4,202
65
 
Arlington Arms
                   
12/6/2013
 
12/5/2013
             
N
 
Y
 
Acquisition
 
298,204
 
36,468
 
6,078
66
 
Cervenka Retail Portfolio
   
Various
 
Various
 
Various
 
Various
 
10/7/2013
 
Various
             
N
 
Y
 
Refinance
 
8,250
 
23,035
 
5,759
66.01
 
900 E. Main Street
   
Springleaf Financial
 
1,500
 
8.6%
 
7/31/2014
 
10/7/2013
 
10/7/2013
             
N
 
Y
               
66.02
 
Fayette Square
   
Springleaf Financial Services of Ohio, Inc.
 
1,440
 
10.4%
 
10/31/2017
 
10/7/2013
 
10/4/2013
             
N
 
Y
               
67
 
Kohl’s - Vallejo
                   
11/7/2013
 
11/7/2013
     
11/7/2013
 
11.0%
 
N
 
N
 
Refinance
 
0
 
0
 
Springing
68
 
Security Public Storage - Hayward
                   
11/14/2013
 
11/14/2013
     
11/13/2013
 
11.0%
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
69
 
River Run Plaza
   
Postnet
 
1,235
 
6.9%
 
8/31/2015
 
9/20/2013
 
9/20/2013
     
9/20/2013
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
70
 
Airship Self Storage
                   
11/13/2013
 
11/13/2013
             
N
 
Y
 
Acquisition
 
0
 
4,257
 
4,257
71
 
Heritage Square
   
Mellin Robinson, PC
 
1,985
 
10.2%
 
3/31/2016
 
11/27/2013
 
11/27/2013
             
N
 
Y
 
Refinance
 
0
 
5,842
 
2,921
 
 
 

 

WFRBS Commercial Mortgage Trust 2014-LC14
             
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 ($)
 
Replacement
Reserve Cap ($)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow -
LoC Counterparty
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)
1
 
AmericasMart
   
Cash
     
0
 
Springing
         
1,557,473
 
Springing
 
1,557,473
 
Cash
     
2,627,360
 
Springing
2
 
PennCap Portfolio
   
Cash
     
173,038
 
18,606
 
Cash
     
0
 
29,847
 
0
 
Cash
     
2,188,857
 
62,500
2.01
 
3701 Corporate
                                                     
2.02
 
3773 Corporate
                                                     
2.03
 
1605 Valley Center
                                                     
2.04
 
1525 Valley Center
                                                     
2.05
 
1560 Valley Center
                                                     
2.06
 
1550 Valley Center
                                                     
2.07
 
1455 Valley Center
                                                     
2.08
 
1480 Valley Center
                                                     
2.09
 
1510 Valley Center
                                                     
2.10
 
1495 Valley Center
                                                     
2.11
 
1640 Valley Center
                                                     
2.12
 
57 S Commerce
                                                     
2.13
 
1650 Valley Center
                                                     
2.14
 
89 S Commerce
                                                     
2.15
 
1660 Valley Center
                                                     
2.16
 
1530 Valley Center
                                                     
2.17
 
85 S Commerce
                                                     
2.18
 
2196 Avenue C
                                                     
2.19
 
2202 Hangar Place
                                                     
2.20
 
754 Roble Road
                                                     
2.21
 
83 S Commerce
                                                     
2.22
 
87 S Commerce
                                                     
2.23
 
974 Marcon Blvd
                                                     
2.24
 
2201 Hangar Place
                                                     
2.25
 
7355 William Avenue
                                                     
2.26
 
944 Marcon Blvd
                                                     
2.27
 
954 Marcon Blvd
                                                     
2.28
 
7277 William Avenue
                                                     
2.29
 
2041 Avenue C
                                                     
2.30
 
964 Marcon Blvd
                                                     
2.31
 
7562 Penn Drive
                                                     
2.32
 
764 Roble Road
                                                     
3
 
The Outlet Collection | Jersey Gardens
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
4
 
Westin Times Square - Leased Fee
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
5
 
Miami International Airport Industrial Portfolio
   
Cash
     
0
 
Springing
         
0
 
6,249
 
224,995
 
Cash
     
0
 
20,833; Springing
6
 
Williams Center Towers
   
Cash
     
185,452
 
15,454
 
Cash
     
0
 
12,763
 
0
 
Cash
     
7,500,000
 
47,863
7
 
FRAPAG Portfolio
   
Cash
     
0
 
0
         
13,938
 
7,184
 
0
 
Cash
     
0
 
25,724
7.01
 
Waterview I & II
                                                     
7.02
 
Northmont Distribution Center
                                                     
7.03
 
Riverpark Distribution Center
                                                     
8
 
Canadian Pacific Plaza
   
Cash
     
36,057
 
7,211
 
Cash
     
0
 
8,206
 
0
 
Cash
     
955,633
 
13,232
9
 
Calidus Student Housing Portfolio
   
Cash
     
48,689
 
24,344
 
Cash
     
108,070
 
25,200
 
0
 
Cash
     
0
 
0
9.01
 
Grove at Jacksonville
                                                     
9.02
 
Grove at Jonesboro
                                                     
9.03
 
Grove at Wichita
                                                     
9.04
 
Grove at Wichita Falls
                                                     
10
 
Caruth Plaza
   
Cash
     
0
 
Springing
         
0
 
2,577
 
0
 
Cash
     
200,000
 
4,296; Springing
11
 
Marriott Courtyard - Maui
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
12
 
Lantana Cascade
   
Cash
     
12,754
 
6,377
 
Cash
     
0
 
1,925
 
0
 
Cash
     
0
 
0
13
 
Museo Apartments
   
Cash
     
81,462
 
Springing
 
Cash
     
0
 
6,325
 
0
 
Cash
     
0
 
0
14
 
West Side Mall
   
Cash
     
20,063
 
6,688
 
Cash
     
150,000
 
8,759
 
150,000
 
Cash
     
350,000
 
13,909
15
 
The Pointe at Wellington Green
   
Cash
     
0
 
Springing
         
500,000
 
3,465
 
0
 
Cash
     
1,500,000
 
10,000
16
 
465 Park Avenue Retail Condominium
   
Cash
     
10,000
 
1,000
 
Cash
     
0
 
0
 
0
         
0
 
0
17
 
Hilton Garden Inn - Indianapolis Airport
   
Cash
     
0
 
Springing
         
0
 
15,814
 
0
 
Cash
     
0
 
0
18
 
Hampton Inn - Ameriplex
   
Cash
     
0
 
Springing
         
0
 
11,267
 
0
 
Cash
     
0
 
0
19
 
ArciTerra Portfolio
   
Cash
     
77,823
 
5,188
 
Cash
     
0
 
4,129
 
125,867
 
Cash
     
300,000
 
50,000
19.01
 
Off Dep Pearl MS
                                                     
19.02
 
Michigan Road
                                                     
19.03
 
DG Memphis
                                                     
19.04
 
Shoppes at Alabaster
                                                     
19.05
 
Festival Montgomery
                                                     
19.06
 
Walcent Kendallville IN
                                                     
19.07
 
HD McAllen TX
                                                     
19.08
 
MW Nashville TN
                                                     
19.09
 
OS MT Pleasant IA
                                                     
19.10
 
Arciterra Walcent Greenville AL
                                                     
19.11
 
Walcent Plainwell MI
                                                     
19.12
 
Chovia Shops at Mt. Airy NC
                                                     
20
 
Coral Walk
           
0
 
Springing
         
0
 
0
 
0
         
0
 
Springing
21
 
Sterling Pointe Apartments
   
Cash
     
11,161
 
3,720
 
Cash
     
0
 
4,000
 
0
 
Cash
     
0
 
0
22
 
Camelot Village MHC
   
Cash
     
12,616
 
1,402
 
Cash
     
0
 
2,417
 
0
 
Cash
     
0
 
0
23
 
Madison at Woodview
   
Cash
     
0
 
Springing
         
750,000
 
6,667
 
0
 
Cash
     
0
 
0
24
 
Georgia Multifamily Portfolio
   
Cash
     
61,149
 
29,119
 
Cash
     
250,000
 
26,100
 
0
 
Cash
     
0
 
0
24.01
 
Pinnacle West
                                                     
24.02
 
Hidden Oaks
                                                     
24.03
 
Lake of the Woods
                                                     
24.04
 
Wellston Ridge
                                                     
24.05
 
Oakdale Villas
                                                     
24.06
 
Northcrest
                                                     
25
 
Hickory Hills MHC
   
Cash
     
17,335
 
1,734
 
Cash
     
0
 
2,442
 
0
 
Cash
     
0
 
0
26
 
Oliver Multifamily Portfolio
   
Cash
     
85,496
 
8,550
 
Cash
     
0
 
8,850
 
0
 
Cash
     
0
 
0
26.01
 
Tropicana
                                                     
26.02
 
Railview
                                                     
26.03
 
Linderhof
                                                     
26.04
 
Piedmont Manor
                                                     
26.05
 
Spirit Mountain
                                                     
26.06
 
Oak Hills
                                                     
26.07
 
Harborview
                                                     
26.08
 
Etna Woods
                                                     
26.09
 
Billings View
                                                     
27
 
Residence Inn - Mystic CT
           
0
 
Springing
         
0
 
15,160
 
0
 
Cash
     
0
 
0
28
 
Fairborn Ohio Hotel Portfolio
   
Cash
     
18,785
 
6,262
 
Cash
     
0
 
28,568
 
0
         
0
 
0
28.01
 
Holiday Inn Fairborn
                                                     
28.02
 
Homewood Suites Fairborn
                                                     
29
 
Sanctuary Beach Resort
   
Cash
     
10,000
 
Springing
 
Cash
     
0
 
15,393
 
0
 
Cash
     
0
 
0
30
 
Clinton MHC
   
Cash
     
5,769
 
2,884
 
Cash
     
0
 
4,167
 
0
 
Cash
     
0
 
0
31
 
Hilton Garden Inn - Rockford
   
Cash
     
0
 
Springing
         
0
 
16,839
 
0
 
Cash
     
0
 
0
32
 
Baton Rouge MF Portfolio
   
Cash
     
268,269
 
25,549
 
Cash
     
172,569
 
14,381
 
0
 
Cash
     
0
 
0
32.01
 
Park East
                                                     

 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
             
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 ($)
 
Replacement
Reserve Cap ($)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow -
LoC Counterparty
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)
32.02
 
Bellemont Victoria I
                                                     
32.03
 
Bellemont Victoria II
                                                     
33
 
Westridge Apartments
   
Cash
     
4,500
 
2,250
 
Cash
     
0
 
2,000
 
0
 
Cash
     
0
 
0
34
 
WP Carey Self Storage Portfolio III
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
34.01
 
Parkway Self Storage - Palm Coast
                                                     
34.02
 
Morningstar Storage - Fayetteville
                                                     
34.03
 
Extra Space Storage - Beaumont
                                                     
34.04
 
Value Self Storage - Holiday
                                                     
34.05
 
Extra Space Storage - San Bernardino
                                                     
35
 
Hampton Inn Austin
   
Cash
     
44,096
 
3,675
 
Cash
     
0
 
12,702
 
0
 
Cash
     
0
 
0
36
 
Crye Portfolio
   
Cash
     
7,456
 
2,485
 
Cash
     
0
 
2,203
 
0
 
Cash
     
0
 
5,305
36.01
 
Cool Springs
                                                     
36.02
 
Gunbarrel
                                                     
36.03
 
1200 Market
                                                     
36.04
 
Peachtree
                                                     
36.05
 
Ooltewah
                                                     
36.06
 
Alpharetta
                                                     
37
 
Greene Crossing Shopping Center
   
Cash
     
0
 
Springing
         
0
 
1,514
 
0
 
Cash
     
0
 
6,811
38
 
Security Public Storage - Daly City
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
39
 
College Square
   
Cash
     
0
 
2,842
 
Cash
     
176,208
 
2,625; Springing
 
63,002
 
Cash
     
0
 
6,953
40
 
Nogales Plaza
   
Cash
     
14,703
 
1,634
 
Cash
     
0
 
2,319
 
0
 
Cash
     
130,000
 
9,275
41
 
HIE Houston West
   
Cash
     
20,499
 
4,881
 
Cash
     
1,046,000
 
10,437
 
0
 
Cash
     
0
 
0
42
 
Security Public Storage - San Francisco
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
43
 
Staybridge Suites - Omaha
   
Cash
     
17,656
 
2,522
 
Cash
     
0
 
9,010
 
0
 
Cash
     
0
 
0
44
 
HIE Ashland
   
Cash
     
47,507
 
3,959
 
Cash
     
0
 
8,442
 
300,000
 
Cash
     
0
 
0
45
 
Bayside Village Center
   
Cash
     
5,854
 
450
 
Cash
     
1,281
 
1,281
 
0
 
Cash
     
1,025
 
1,025
46
 
Best Western Plus - Miramar
   
Cash
     
6,987
 
998
 
Cash
     
0
 
9,282
 
0
 
Cash
     
0
 
0
47
 
Holiday Inn Express - Sorrento Valley
   
Cash
     
10,387
 
1,931
 
Cash
     
0
 
10,037
 
0
 
Cash
     
0
 
0
48
 
h.h. gregg - Boca Raton
   
Cash
     
0
 
Springing
         
50,000
 
865
 
30,000
 
Cash
     
0
 
0
49
 
Bingham Office III
   
Cash
     
4,700
 
1,567
 
Cash
     
0
 
3,425
 
0
 
Cash
     
200,000
 
12,350
50
 
King City Square
   
Cash
     
0
 
Springing
         
0
 
1,573
 
0
 
Cash
     
0
 
4,419
51
 
South Park Office Center
   
Cash
     
0
 
Springing
         
0
 
1,110
 
0
 
Cash
     
250,000
 
5,000
52
 
Hampton Inn - Northwest
   
Cash
     
0
 
Springing
         
0
 
8,533
 
0
 
Cash
     
0
 
0
53
 
La Quinta - Old Town
   
Cash
     
10,396
 
1,485
 
Cash
     
0
 
7,376
 
0
 
Cash
     
0
 
0
54
 
Westgate Commons
   
Cash
     
13,856
 
Springing
 
Cash
     
0
 
875
 
0
 
Cash
     
100,000
 
3,408
55
 
River Oaks - Acquisition
   
Cash
     
7,729
 
3,680
 
Cash
     
0
 
2,450
 
0
 
Cash
     
0
 
0
56
 
CVS Marietta
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
57
 
Great Lakes Plaza
   
Cash
     
0
 
Springing
         
0
 
800
 
0
 
Cash
     
0
 
0
58
 
Hamilton Crossings
   
Cash
     
0
 
Springing
         
0
 
808
 
0
 
Cash
     
193,000
 
3,633
59
 
Comfort Suites Houston
   
Cash
     
37,892
 
3,158
 
Cash
     
0
 
1,341
 
0
 
Cash
     
0
 
0
60
 
Aramore Retail
   
Cash
     
4,928
 
Springing
 
Cash
     
0
 
227
 
13,608
 
Cash
     
0
 
1,512
61
 
Eliot Rent-A-Center
   
Cash
     
7,383
 
1,406
 
Cash
     
0
 
411
 
0
 
Cash
     
0
 
0
62
 
Horn Lake Self Storage
   
Cash
     
2,806
 
879
 
Cash
     
0
 
1,222
 
45,000
 
Cash
     
0
 
0
63
 
Alamo Building
   
Cash
     
1,425
 
713
 
Cash
     
0
 
780
 
46,823
 
Cash
     
91,950
 
3,192
64
 
Triple Crown Plaza
   
Cash
     
4,906
 
2,453
 
Cash
     
0
 
466
 
27,975
 
Cash
     
60,000
 
2,331
65
 
Arlington Arms
   
Cash
     
5,892
 
2,806
 
Cash
     
0
 
3,750
 
0
 
Cash
     
0
 
0
66
 
Cervenka Retail Portfolio
   
Cash
     
9,798
 
653
 
Cash
     
0
 
877
 
0
 
Cash
     
0
 
2,610
66.01
 
900 E. Main Street
                                                     
66.02
 
Fayette Square
                                                     
67
 
Kohl’s - Vallejo
           
0
 
Springing
         
0
 
0
 
0
         
0
 
0
68
 
Security Public Storage - Hayward
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
69
 
River Run Plaza
           
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
70
 
Airship Self Storage
   
Cash
     
0
 
465
 
Cash
     
0
 
517
 
0
 
Cash
     
0
 
0
71
 
Heritage Square
   
Cash
     
4,076
 
453
 
Cash
     
0
 
405
 
0
 
Cash
     
0
 
2,023
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
TI/LC Reserve Cap ($)
 
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) ($)
1
 
AmericasMart
 
2,627,360
 
Cash
     
0
 
0
         
Ground Rent Reserve
 
4,144
2
 
PennCap Portfolio
 
3,000,000
 
Cash
     
0
 
0
             
0
2.01
 
3701 Corporate
                                   
2.02
 
3773 Corporate
                                   
2.03
 
1605 Valley Center
                                   
2.04
 
1525 Valley Center
                                   
2.05
 
1560 Valley Center
                                   
2.06
 
1550 Valley Center
                                   
2.07
 
1455 Valley Center
                                   
2.08
 
1480 Valley Center
                                   
2.09
 
1510 Valley Center
                                   
2.10
 
1495 Valley Center
                                   
2.11
 
1640 Valley Center
                                   
2.12
 
57 S Commerce
                                   
2.13
 
1650 Valley Center
                                   
2.14
 
89 S Commerce
                                   
2.15
 
1660 Valley Center
                                   
2.16
 
1530 Valley Center
                                   
2.17
 
85 S Commerce
                                   
2.18
 
2196 Avenue C
                                   
2.19
 
2202 Hangar Place
                                   
2.20
 
754 Roble Road
                                   
2.21
 
83 S Commerce
                                   
2.22
 
87 S Commerce
                                   
2.23
 
974 Marcon Blvd
                                   
2.24
 
2201 Hangar Place
                                   
2.25
 
7355 William Avenue
                                   
2.26
 
944 Marcon Blvd
                                   
2.27
 
954 Marcon Blvd
                                   
2.28
 
7277 William Avenue
                                   
2.29
 
2041 Avenue C
                                   
2.30
 
964 Marcon Blvd
                                   
2.31
 
7562 Penn Drive
                                   
2.32
 
764 Roble Road
                                   
3
 
The Outlet Collection | Jersey Gardens
 
0
         
0
 
0
         
Tenant Specific TILC / Rent Concession Reserve
 
Tenant Specific TILC - $2,593,953.04 / Rent Concession - $61,775.10
4
 
Westin Times Square - Leased Fee
 
0
         
0
 
0
             
0
5
 
Miami International Airport Industrial Portfolio
 
750,000
 
Cash
     
0
 
0
         
Roof Repair Reserve
 
1,200,000
6
 
Williams Center Towers
 
2,000,000
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
0
7
 
FRAPAG Portfolio
 
1,234,732
 
Cash
     
0
 
0
         
Tenant Reserve
 
389,414
7.01
 
Waterview I & II
                                   
7.02
 
Northmont Distribution Center
                                   
7.03
 
Riverpark Distribution Center
                                   
8
 
Canadian Pacific Plaza
 
0
 
Cash
     
0
 
0
         
Outstanding TI/LC Reserve
 
1,926,589
9
 
Calidus Student Housing Portfolio
 
0
         
0
 
0
         
Financial Aid Reserve
 
250,000
9.01
 
Grove at Jacksonville
                                   
9.02
 
Grove at Jonesboro
                                   
9.03
 
Grove at Wichita
                                   
9.04
 
Grove at Wichita Falls
                                   
10
 
Caruth Plaza
 
200,000
 
Cash
     
0
 
0
         
Planned Parenthood Reserve
 
26,000
11
 
Marriott Courtyard - Maui
 
0
         
0
 
0
             
0
12
 
Lantana Cascade
 
0
         
0
 
0
             
0
13
 
Museo Apartments
 
0
         
0
 
0
             
0
14
 
West Side Mall
 
450,000
 
Cash
     
0
 
0
         
Outstanding Tenant Obligation Reserve
 
60,000
15
 
The Pointe at Wellington Green
 
 1,500,000 
 
Cash
     
0
 
0
         
Tenant Specific TILC Reserve
 
160,000
16
 
465 Park Avenue Retail Condominium
 
0
         
0
 
0
             
0
17
 
Hilton Garden Inn - Indianapolis Airport
 
0
         
0
 
0
             
0
18
 
Hampton Inn - Ameriplex
 
0
         
0
 
0
             
0
19
 
ArciTerra Portfolio
 
850,000
 
Cash
     
0
 
0
             
0
19.01
 
Off Dep Pearl MS
                                   
19.02
 
Michigan Road
                                   
19.03
 
DG Memphis
                                   
19.04
 
Shoppes at Alabaster
                                   
19.05
 
Festival Montgomery
                                   
19.06
 
Walcent Kendallville IN
                                   
19.07
 
HD McAllen TX
                                   
19.08
 
MW Nashville TN
                                   
19.09
 
OS MT Pleasant IA
                                   
19.10
 
Arciterra Walcent Greenville AL
                                   
19.11
 
Walcent Plainwell MI
                                   
19.12
 
Chovia Shops at Mt. Airy NC
                                   
20
 
Coral Walk
 
0
         
0
 
0
             
0
21
 
Sterling Pointe Apartments
 
0
         
0
 
0
             
0
22
 
Camelot Village MHC
 
0
         
0
 
0
             
0
23
 
Madison at Woodview
 
0
         
0
 
0
             
0
24
 
Georgia Multifamily Portfolio
 
0
         
0
 
0
             
0
24.01
 
Pinnacle West
                                   
24.02
 
Hidden Oaks
                                   
24.03
 
Lake of the Woods
                                   
24.04
 
Wellston Ridge
                                   
24.05
 
Oakdale Villas
                                   
24.06
 
Northcrest
                                   
25
 
Hickory Hills MHC
 
0
         
0
 
0
             
0
26
 
Oliver Multifamily Portfolio
 
0
         
0
 
0
         
HAP Consent Reserve
 
0
26.01
 
Tropicana
                                   
26.02
 
Railview
                                   
26.03
 
Linderhof
                                   
26.04
 
Piedmont Manor
                                   
26.05
 
Spirit Mountain
                                   
26.06
 
Oak Hills
                                   
26.07
 
Harborview
                                   
26.08
 
Etna Woods
                                   
26.09
 
Billings View
                                   
27
 
Residence Inn - Mystic CT
 
0
         
0
 
0
             
0
28
 
Fairborn Ohio Hotel Portfolio
 
0
         
0
 
0
         
PIP Reserve
 
2,900,000
28.01
 
Holiday Inn Fairborn
                                   
28.02
 
Homewood Suites Fairborn
                                   
29
 
Sanctuary Beach Resort
 
0
         
123,725
 
0
 
Cash
     
Pool Use Agreement Reserve
 
50,000
30
 
Clinton MHC
 
0
         
0
 
0
         
Home Inventory Reserve
 
1,000,000
31
 
Hilton Garden Inn - Rockford
 
0
         
0
 
0
         
PIP Reserve
 
1,300,000
32
 
Baton Rouge MF Portfolio
 
0
         
0
 
0
             
0
32.01
 
Park East
                                   
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
TI/LC Reserve Cap ($)
 
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) ($)
32.02
 
Bellemont Victoria I
                                   
32.03
 
Bellemont Victoria II
                                   
33
 
Westridge Apartments
 
0
         
0
 
0
             
0
34
 
WP Carey Self Storage Portfolio III
 
0
         
0
 
0
             
0
34.01
 
Parkway Self Storage - Palm Coast
                                   
34.02
 
Morningstar Storage - Fayetteville
                                   
34.03
 
Extra Space Storage - Beaumont
                                   
34.04
 
Value Self Storage - Holiday
                                   
34.05
 
Extra Space Storage - San Bernardino
                                   
35
 
Hampton Inn Austin
 
0
         
0
 
0
         
PIP Reserve
 
936,174
36
 
Crye Portfolio
 
0
 
Cash
     
0
 
0
             
0
36.01
 
Cool Springs
                                   
36.02
 
Gunbarrel
                                   
36.03
 
1200 Market
                                   
36.04
 
Peachtree
                                   
36.05
 
Ooltewah
                                   
36.06
 
Alpharetta
                                   
37
 
Greene Crossing Shopping Center
 
326,940
 
Cash
     
0
 
0
         
Credit Support Reserve
 
200,000
38
 
Security Public Storage - Daly City
 
0
         
0
 
0
             
0
39
 
College Square
 
250,293
 
Cash
     
0
 
0
         
Planet Fitness Rent Concession Reserve
 
77,547
40
 
Nogales Plaza
 
265,000
 
Cash
     
48,667
 
0
 
Cash
     
Free Rent Reserve: 72,290; Allowance Reserve: 130,000
 
202,290
41
 
HIE Houston West
 
0
         
0
 
0
         
Franchise Agreement Funds
 
0
42
 
Security Public Storage - San Francisco
 
0
         
0
 
0
             
0
43
 
Staybridge Suites - Omaha
 
0
         
0
 
0
         
PIP Reserve
 
23,000
44
 
HIE Ashland
 
0
         
0
 
0
         
Property Improvement Plan Reserve
 
434,063
45
 
Bayside Village Center
 
0
 
Cash
     
0
 
0
             
0
46
 
Best Western Plus - Miramar
 
0
         
0
 
0
             
0
47
 
Holiday Inn Express - Sorrento Valley
 
0
         
0
 
0
         
Special Franchise Reserve
 
0
48
 
h.h. gregg - Boca Raton
 
0
         
0
 
0
         
Declaration Fee Reserve
 
0
49
 
Bingham Office III
 
0
 
Cash
     
0
 
0
         
Free Rent Reserve
 
29,912
50
 
King City Square
 
0
 
Cash
     
0
 
0
         
Outstanding Tenant Obligation Reserve
 
971,736
51
 
South Park Office Center
 
0
 
Cash
     
0
 
0
             
0
52
 
Hampton Inn - Northwest
 
0
         
0
 
0
             
0
53
 
La Quinta - Old Town
 
0
         
0
 
0
             
0
54
 
Westgate Commons
 
 $400,000 through the 5th anniversary of the 1st payment date where 100% percent of the Property is leased, $500,000 thereafter
 
Cash
     
0
 
0
         
Work Institute Free Rent Holdback
 
13,405
55
 
River Oaks - Acquisition
 
0
         
0
 
0
             
0
56
 
CVS Marietta
 
0
         
0
 
0
         
Critical Tenant Exclusivity Enforcement Fund
 
0
57
 
Great Lakes Plaza
 
0
         
0
 
0
         
Verizon Renewal Reserve
 
0
58
 
Hamilton Crossings
 
0
 
Cash
     
0
 
0
         
Rent Concession Reserve
 
80,970
59
 
Comfort Suites Houston
 
0
         
0
 
0
         
Seasonality Reserve
 
30,000
60
 
Aramore Retail
 
150,000
 
Cash
     
0
 
0
             
0
61
 
Eliot Rent-A-Center
 
0
         
0
 
0
             
0
62
 
Horn Lake Self Storage
 
0
         
0
 
0
             
0
63
 
Alamo Building
 
191,547
 
Cash
     
0
 
0
         
Gasper Law Group TI Reserve
 
78,235
64
 
Triple Crown Plaza
 
200,000
 
Cash
     
0
 
0
             
0
65
 
Arlington Arms
 
0
         
0
 
0
             
0
66
 
Cervenka Retail Portfolio
 
0
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
0
66.01
 
900 E. Main Street
                                   
66.02
 
Fayette Square
                                   
67
 
Kohl’s - Vallejo
 
0
         
0
 
0
             
0
68
 
Security Public Storage - Hayward
 
0
         
0
 
0
             
0
69
 
River Run Plaza
 
0
         
0
 
0
             
0
70
 
Airship Self Storage
 
0
         
0
 
0
             
0
71
 
Heritage Square
 
100,000
 
Cash
     
0
 
0
             
0
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Other Escrow I (Monthly) ($)
 
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
1
 
AmericasMart
 
Springing
 
4,144
 
Cash
         
0
 
0
 
0
       
2
 
PennCap Portfolio
 
0
 
0
             
0
 
0
 
0
       
2.01
 
3701 Corporate
                                       
2.02
 
3773 Corporate
                                       
2.03
 
1605 Valley Center
                                       
2.04
 
1525 Valley Center
                                       
2.05
 
1560 Valley Center
                                       
2.06
 
1550 Valley Center
                                       
2.07
 
1455 Valley Center
                                       
2.08
 
1480 Valley Center
                                       
2.09
 
1510 Valley Center
                                       
2.10
 
1495 Valley Center
                                       
2.11
 
1640 Valley Center
                                       
2.12
 
57 S Commerce
                                       
2.13
 
1650 Valley Center
                                       
2.14
 
89 S Commerce
                                       
2.15
 
1660 Valley Center
                                       
2.16
 
1530 Valley Center
                                       
2.17
 
85 S Commerce
                                       
2.18
 
2196 Avenue C
                                       
2.19
 
2202 Hangar Place
                                       
2.20
 
754 Roble Road
                                       
2.21
 
83 S Commerce
                                       
2.22
 
87 S Commerce
                                       
2.23
 
974 Marcon Blvd
                                       
2.24
 
2201 Hangar Place
                                       
2.25
 
7355 William Avenue
                                       
2.26
 
944 Marcon Blvd
                                       
2.27
 
954 Marcon Blvd
                                       
2.28
 
7277 William Avenue
                                       
2.29
 
2041 Avenue C
                                       
2.30
 
964 Marcon Blvd
                                       
2.31
 
7562 Penn Drive
                                       
2.32
 
764 Roble Road
                                       
3
 
The Outlet Collection | Jersey Gardens
 
0
 
0
 
Cash
     
Ground Rent/PILOT Payment Reserve
 
0
 
Springing
 
0
       
4
 
Westin Times Square - Leased Fee
 
0
 
0
             
0
 
0
 
0
       
5
 
Miami International Airport Industrial Portfolio  
 
0
 
0
 
Cash
         
0
 
0
 
0
       
6
 
Williams Center Towers
 
Springing
 
0
         
Rent Abatement Reserve
 
822,054
 
0
 
0
 
Cash
   
7
 
FRAPAG Portfolio
 
0
 
0
 
Cash
         
0
 
0
 
0
       
7.01
 
Waterview I & II
                                       
7.02
 
Northmont Distribution Center
                                       
7.03
 
Riverpark Distribution Center
                                       
8
 
Canadian Pacific Plaza
 
0
 
0
 
Cash
     
Free Rent Reserve
 
653,676
 
0
 
0
 
Cash
   
9
 
Calidus Student Housing Portfolio
 
25,000
 
250,000
 
Cash
     
Rebranding Funds
 
40,000
 
0
 
0
 
Cash
   
9.01
 
Grove at Jacksonville
                                       
9.02
 
Grove at Jonesboro
                                       
9.03
 
Grove at Wichita
                                       
9.04
 
Grove at Wichita Falls
                                       
10
 
Caruth Plaza
 
0
 
0
 
Cash
         
0
 
0
 
0
       
11
 
Marriott Courtyard - Maui
 
0
 
0
             
0
 
0
 
0
       
12
 
Lantana Cascade
 
0
 
0
             
0
 
0
 
0
       
13
 
Museo Apartments
 
0
 
0
             
0
 
0
 
0
       
14
 
West Side Mall
 
0
 
0
 
Cash
     
2012/2013 CAM Credit Reserve
 
282,633
 
0
 
0
 
Cash
   
15
 
The Pointe at Wellington Green
 
0
 
0
 
Cash
     
Rent Concession Reserve
 
327,000
 
0
 
0
 
Cash
   
16
 
465 Park Avenue Retail Condominium
 
0
 
0
             
0
 
0
 
0
       
17
 
Hilton Garden Inn - Indianapolis Airport
 
0
 
0
             
0
 
0
 
0
       
18
 
Hampton Inn - Ameriplex
 
0
 
0
             
0
 
0
 
0
       
19
 
ArciTerra Portfolio
 
0
 
0
             
0
 
0
 
0
       
19.01
 
Off Dep Pearl MS
                                       
19.02
 
Michigan Road
                                       
19.03
 
DG Memphis
                                       
19.04
 
Shoppes at Alabaster
                                       
19.05
 
Festival Montgomery
                                       
19.06
 
Walcent Kendallville IN
                                       
19.07
 
HD McAllen TX
                                       
19.08
 
MW Nashville TN
                                       
19.09
 
OS MT Pleasant IA
                                       
19.10
 
Arciterra Walcent Greenville AL
                                       
19.11
 
Walcent Plainwell MI
                                       
19.12
 
Chovia Shops at Mt. Airy NC
                                       
20
 
Coral Walk
 
0
 
0
             
0
 
0
 
0
       
21
 
Sterling Pointe Apartments
 
0
 
0
             
0
 
0
 
0
       
22
 
Camelot Village MHC
 
0
 
0
             
0
 
0
 
0
       
23
 
Madison at Woodview
 
0
 
0
             
0
 
0
 
0
       
24
 
Georgia Multifamily Portfolio
 
0
 
0
             
0
 
0
 
0
       
24.01
 
Pinnacle West
                                       
24.02
 
Hidden Oaks
                                       
24.03
 
Lake of the Woods
                                       
24.04
 
Wellston Ridge
                                       
24.05
 
Oakdale Villas
                                       
24.06
 
Northcrest
                                       
25
 
Hickory Hills MHC
 
0
 
0
             
0
 
0
 
0
       
26
 
Oliver Multifamily Portfolio
 
17,000
 
1,000,000
 
Cash
         
0
 
0
 
0
       
26.01
 
Tropicana
                                       
26.02
 
Railview
                                       
26.03
 
Linderhof
                                       
26.04
 
Piedmont Manor
                                       
26.05
 
Spirit Mountain
                                       
26.06
 
Oak Hills
                                       
26.07
 
Harborview
                                       
26.08
 
Etna Woods
                                       
26.09
 
Billings View
                                       
27
 
Residence Inn - Mystic CT
 
0
 
0
             
0
 
0
 
0
       
28
 
Fairborn Ohio Hotel Portfolio
 
0
 
0
 
Cash
     
Seasonality Reserve
 
315,000
 
Springing
 
315,000
 
Cash
   
28.01
 
Holiday Inn Fairborn
                                       
28.02
 
Homewood Suites Fairborn
                                       
29
 
Sanctuary Beach Resort
 
0
 
0
 
Cash
         
0
 
0
 
0
       
30
 
Clinton MHC
 
0
 
0
 
Cash
         
0
 
0
 
0
       
31
 
Hilton Garden Inn - Rockford
 
0
 
0
 
Cash
         
0
 
0
 
0
       
32
 
Baton Rouge MF Portfolio
 
0
 
0
             
0
 
0
 
0
       
32.01
 
Park East
                                       
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
           
Mortgage Loan
Number
 
Property Name
 
Other Escrow I (Monthly) ($)
 
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
32.02
 
Bellemont Victoria I
                                       
32.03
 
Bellemont Victoria II
                                       
33
 
Westridge Apartments
 
0
 
0
             
0
 
0
 
0
       
34
 
WP Carey Self Storage Portfolio III
 
0
 
0
             
0
 
0
 
0
       
34.01
 
Parkway Self Storage - Palm Coast
                                       
34.02
 
Morningstar Storage - Fayetteville
                                       
34.03
 
Extra Space Storage - Beaumont
                                       
34.04
 
Value Self Storage - Holiday
                                       
34.05
 
Extra Space Storage - San Bernardino
                                       
35
 
Hampton Inn Austin
 
0
 
0
 
Cash
     
Seasonality Reserve
 
0
 
Excess Cash Flow
 
0
 
Cash
   
36
 
Crye Portfolio
 
0
 
0
             
0
 
0
 
0
       
36.01
 
Cool Springs
                                       
36.02
 
Gunbarrel
                                       
36.03
 
1200 Market
                                       
36.04
 
Peachtree
                                       
36.05
 
Ooltewah
                                       
36.06
 
Alpharetta
                                       
37
 
Greene Crossing Shopping Center
 
0
 
0
 
LoC
 
FirstMerit Bank, N.A.
     
0
 
0
 
0
       
38
 
Security Public Storage - Daly City
 
0
 
0
             
0
 
0
 
0
       
39
 
College Square
 
0
 
0
 
Cash
     
Capitol Donuts/Quiznos Reserve
 
200,000
 
0
 
0
 
Cash
   
40
 
Nogales Plaza
 
0
 
0
 
Cash
         
0
 
0
 
0
       
41
 
HIE Houston West
 
Springing
 
0
             
0
 
0
 
0
       
42
 
Security Public Storage - San Francisco  
 
0
 
0
             
0
 
0
 
0
       
43
 
Staybridge Suites - Omaha
 
Springing
 
0
 
Cash
     
Seasonality Reserve
 
0
 
Springing
 
0
       
44
 
HIE Ashland
 
0
 
0
 
Cash
     
Seasonality Reserve
 
75,000
 
9,375; Springing
 
75,000
 
Cash
   
45
 
Bayside Village Center
 
0
 
0
             
0
 
0
 
0
       
46
 
Best Western Plus - Miramar
 
0
 
0
             
0
 
0
 
0
       
47
 
Holiday Inn Express - Sorrento Valley
 
Springing
 
0
             
0
 
0
 
0
       
48
 
h.h. gregg - Boca Raton
 
Springing
 
0
             
0
 
0
 
0
       
49
 
Bingham Office III
 
0
 
0
 
Cash
         
0
 
0
 
0
       
50
 
King City Square
 
0
 
0
 
Cash
     
Kroger Funds
 
0
 
Springing
 
0
       
51
 
South Park Office Center
 
0
 
0
             
0
 
0
 
0
       
52
 
Hampton Inn - Northwest
 
0
 
0
             
0
 
0
 
0
       
53
 
La Quinta - Old Town
 
0
 
0
             
0
 
0
 
0
       
54
 
Westgate Commons
 
0
 
0
 
Cash
         
0
 
0
 
0
       
55
 
River Oaks - Acquisition
 
0
 
0
             
0
 
0
 
0
       
56
 
CVS Marietta
 
Springing
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
 
0
       
57
 
Great Lakes Plaza
 
Springing
 
0
         
Men’s Warehouse Renewal Reserve
 
0
 
Springing
 
0
       
58
 
Hamilton Crossings
 
0
 
0
 
Cash
     
H&R Block Rent Reserve
 
28,800
 
0
 
0
 
Cash
   
59
 
Comfort Suites Houston
 
Springing
 
30,000
 
Cash
         
0
 
0
 
0
       
60
 
Aramore Retail
 
0
 
0
             
0
 
0
 
0
       
61
 
Eliot Rent-A-Center
 
0
 
0
             
0
 
0
 
0
       
62
 
Horn Lake Self Storage
 
0
 
0
             
0
 
0
 
0
       
63
 
Alamo Building
 
0
 
0
 
Cash
     
Graham Expansion Rent Reserve ($6,128); MacKenzie’s sump pump Reserve ($3,500)
 
9,628
 
0
 
0
 
Cash
   
64
 
Triple Crown Plaza
 
0
 
0
             
0
 
0
 
0
       
65
 
Arlington Arms
 
0
 
0
             
0
 
0
 
0
       
66
 
Cervenka Retail Portfolio
 
Springing
 
0
             
0
 
0
 
0
       
66.01
 
900 E. Main Street
                                       
66.02
 
Fayette Square
                                       
67
 
Kohl’s - Vallejo
 
0
 
0
             
0
 
0
 
0
       
68
 
Security Public Storage - Hayward
 
0
 
0
             
0
 
0
 
0
       
69
 
River Run Plaza
 
0
 
0
             
0
 
0
 
0
       
70
 
Airship Self Storage
 
0
 
0
             
0
 
0
 
0
       
71
 
Heritage Square
 
0
 
0
             
0
 
0
 
0
       

 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
       
         
Mortgage Loan
Number
 
Property Name
 
Holdback
 
Ownership Interest
 
Ground Lease Initial Expiration Date
 
Annual Ground Rent Payment
 
Annual Ground Rent Increases
1
 
AmericasMart
     
Fee and Leasehold
 
Various: O’Neal and Owens-6/30/2061; MARTA-12/14/2012; Edwards-10/31/2068
 
Various: O’Neal-10,629; Owens-10,146; MARTA-20,000; Edwards-20,497
 
Various: O’Neal, Owens, Edwards-scheduled adjustments every 10 years of the lease terms; MARTA-scheduled adjustments every 5 years of the lease term
2
 
PennCap Portfolio
     
Fee
           
2.01
 
3701 Corporate
     
Fee
           
2.02
 
3773 Corporate
     
Fee
           
2.03
 
1605 Valley Center
     
Fee
           
2.04
 
1525 Valley Center
     
Fee
           
2.05
 
1560 Valley Center
     
Fee
           
2.06
 
1550 Valley Center
     
Fee
           
2.07
 
1455 Valley Center
     
Fee
           
2.08
 
1480 Valley Center
     
Fee
           
2.09
 
1510 Valley Center
     
Fee
           
2.10
 
1495 Valley Center
     
Fee
           
2.11
 
1640 Valley Center
     
Fee
           
2.12
 
57 S Commerce
     
Fee
           
2.13
 
1650 Valley Center
     
Fee
           
2.14
 
89 S Commerce
     
Fee
           
2.15
 
1660 Valley Center
     
Fee
           
2.16
 
1530 Valley Center
     
Fee
           
2.17
 
85 S Commerce
     
Fee
           
2.18
 
2196 Avenue C
     
Fee
           
2.19
 
2202 Hangar Place
     
Fee
           
2.20
 
754 Roble Road
     
Fee
           
2.21
 
83 S Commerce
     
Fee
           
2.22
 
87 S Commerce
     
Fee
           
2.23
 
974 Marcon Blvd
     
Fee
           
2.24
 
2201 Hangar Place
     
Fee
           
2.25
 
7355 William Avenue
     
Fee
           
2.26
 
944 Marcon Blvd
     
Fee
           
2.27
 
954 Marcon Blvd
     
Fee
           
2.28
 
7277 William Avenue
     
Fee
           
2.29
 
2041 Avenue C
     
Fee
           
2.30
 
964 Marcon Blvd
     
Fee
           
2.31
 
7562 Penn Drive
     
Fee
           
2.32
 
764 Roble Road
     
Fee
           
3
 
The Outlet Collection | Jersey Gardens
     
Fee
           
4
 
Westin Times Square - Leased Fee
     
Fee
           
5
 
Miami International Airport Industrial Portfolio  
     
Fee
           
6
 
Williams Center Towers
     
Fee
           
7
 
FRAPAG Portfolio
     
Fee
           
7.01
 
Waterview I & II
     
Fee
           
7.02
 
Northmont Distribution Center
     
Fee
           
7.03
 
Riverpark Distribution Center
     
Fee
           
8
 
Canadian Pacific Plaza
     
Fee
           
9
 
Calidus Student Housing Portfolio
     
Fee
           
9.01
 
Grove at Jacksonville
     
Fee
           
9.02
 
Grove at Jonesboro
     
Fee
           
9.03
 
Grove at Wichita
     
Fee
           
9.04
 
Grove at Wichita Falls
     
Fee
           
10
 
Caruth Plaza
     
Fee
           
11
 
Marriott Courtyard - Maui
     
Fee
           
12
 
Lantana Cascade
     
Fee
           
13
 
Museo Apartments
     
Fee
           
14
 
West Side Mall
     
Fee
           
15
 
The Pointe at Wellington Green
     
Fee
           
16
 
465 Park Avenue Retail Condominium
     
Leasehold
 
3/31/2086
 
$886,255
 
CPI increases until 2018, and every subsequent 10 years, the ground resets based on the Fair Market Rent
17
 
Hilton Garden Inn - Indianapolis Airport
     
Fee
           
18
 
Hampton Inn - Ameriplex
     
Fee
           
19
 
ArciTerra Portfolio
     
Fee
           
19.01
 
Off Dep Pearl MS
     
Fee
           
19.02
 
Michigan Road
     
Fee
           
19.03
 
DG Memphis
     
Fee
           
19.04
 
Shoppes at Alabaster
     
Fee
           
19.05
 
Festival Montgomery
     
Fee
           
19.06
 
Walcent Kendallville IN
     
Fee
           
19.07
 
HD McAllen TX
     
Fee
           
19.08
 
MW Nashville TN
     
Fee
           
19.09
 
OS MT Pleasant IA
     
Fee
           
19.10
 
Arciterra Walcent Greenville AL
     
Fee
           
19.11
 
Walcent Plainwell MI
     
Fee
           
19.12
 
Chovia Shops at Mt. Airy NC
     
Fee
           
20
 
Coral Walk
     
Fee
           
21
 
Sterling Pointe Apartments
     
Fee
           
22
 
Camelot Village MHC
     
Fee
           
23
 
Madison at Woodview
     
Fee
           
24
 
Georgia Multifamily Portfolio
     
Fee
           
24.01
 
Pinnacle West
     
Fee
           
24.02
 
Hidden Oaks
     
Fee
           
24.03
 
Lake of the Woods
     
Fee
           
24.04
 
Wellston Ridge
     
Fee
           
24.05
 
Oakdale Villas
     
Fee
           
24.06
 
Northcrest
     
Fee
           
25
 
Hickory Hills MHC
     
Fee
           
26
 
Oliver Multifamily Portfolio
     
Fee
           
26.01
 
Tropicana
     
Fee
           
26.02
 
Railview
     
Fee
           
26.03
 
Linderhof
     
Fee
           
26.04
 
Piedmont Manor
     
Fee
           
26.05
 
Spirit Mountain
     
Fee
           
26.06
 
Oak Hills
     
Fee
           
26.07
 
Harborview
     
Fee
           
26.08
 
Etna Woods
     
Fee
           
26.09
 
Billings View
     
Fee
           
27
 
Residence Inn - Mystic CT
     
Fee
           
28
 
Fairborn Ohio Hotel Portfolio
     
Fee
           
28.01
 
Holiday Inn Fairborn
     
Fee
           
28.02
 
Homewood Suites Fairborn
     
Fee
           
29
 
Sanctuary Beach Resort
     
Fee
           
30
 
Clinton MHC
     
Fee
           
31
 
Hilton Garden Inn - Rockford
     
Fee
           
32
 
Baton Rouge MF Portfolio
     
Fee
           
32.01
 
Park East
     
Fee
           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
       
         
Mortgage Loan
Number
 
Property Name
 
Holdback
 
Ownership Interest
 
Ground Lease Initial Expiration Date
 
Annual Ground Rent Payment
 
Annual Ground Rent Increases
32.02
 
Bellemont Victoria I
     
Fee
           
32.03
 
Bellemont Victoria II
     
Fee
           
33
 
Westridge Apartments
     
Fee
           
34
 
WP Carey Self Storage Portfolio III
     
Fee
           
34.01
 
Parkway Self Storage - Palm Coast
     
Fee
           
34.02
 
Morningstar Storage - Fayetteville
     
Fee
           
34.03
 
Extra Space Storage - Beaumont
     
Fee
           
34.04
 
Value Self Storage - Holiday
     
Fee
           
34.05
 
Extra Space Storage - San Bernardino  
     
Fee
           
35
 
Hampton Inn Austin
     
Fee
           
36
 
Crye Portfolio
     
Fee
           
36.01
 
Cool Springs
     
Fee
           
36.02
 
Gunbarrel
     
Fee
           
36.03
 
1200 Market
     
Fee
           
36.04
 
Peachtree
     
Fee
           
36.05
 
Ooltewah
     
Fee
           
36.06
 
Alpharetta
     
Fee
           
37
 
Greene Crossing Shopping Center
     
Fee
           
38
 
Security Public Storage - Daly City
     
Fee
           
39
 
College Square
     
Fee
           
40
 
Nogales Plaza
     
Fee
           
41
 
HIE Houston West
     
Fee
           
42
 
Security Public Storage - San Francisco  
     
Fee
           
43
 
Staybridge Suites - Omaha
     
Fee
           
44
 
HIE Ashland
     
Fee
           
45
 
Bayside Village Center
     
Fee
           
46
 
Best Western Plus - Miramar
     
Fee
           
47
 
Holiday Inn Express - Sorrento Valley
     
Fee
           
48
 
h.h. gregg - Boca Raton
     
Fee
           
49
 
Bingham Office III
     
Fee
           
50
 
King City Square
     
Fee
           
51
 
South Park Office Center
     
Fee
           
52
 
Hampton Inn - Northwest
     
Fee
           
53
 
La Quinta - Old Town
     
Fee
           
54
 
Westgate Commons
     
Fee
           
55
 
River Oaks - Acquisition
     
Fee
           
56
 
CVS Marietta
     
Fee
           
57
 
Great Lakes Plaza
     
Fee
           
58
 
Hamilton Crossings
     
Fee
           
59
 
Comfort Suites Houston
     
Fee
           
60
 
Aramore Retail
     
Fee
           
61
 
Eliot Rent-A-Center
     
Fee
           
62
 
Horn Lake Self Storage
     
Fee
           
63
 
Alamo Building
     
Fee
           
64
 
Triple Crown Plaza
     
Fee
           
65
 
Arlington Arms
     
Fee
           
66
 
Cervenka Retail Portfolio
     
Fee
           
66.01
 
900 E. Main Street
     
Fee
           
66.02
 
Fayette Square
     
Fee
           
67
 
Kohl’s - Vallejo
     
Fee
           
68
 
Security Public Storage - Hayward
     
Fee
           
69
 
River Run Plaza
     
Fee
           
70
 
Airship Self Storage
     
Fee
           
71
 
Heritage Square
     
Fee
           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
                 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                 
                   
Mortgage Loan
Number
 
Property Name
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)
 
Whole Loan Debt
Service ($)
 
Subordinate Secured
Debt Original Balance
($)
 
Subordinate Secured
Debt Cut-off Date
Balance ($)
 
Whole Loan
U/W NOI DSCR
(x)
 
Whole Loan
U/W NCF DSCR
(x)
 
Whole Loan Cut-
off Date LTV
Ratio
 
Whole Loan Cut-
off Date U/W
NOI Debt Yield
 
Whole Loan Cut-
off Date U/W
NCF Debt Yield
 
Mezzanine Debt
Cut-off Date
Balance($)
1
 
AmericasMart
 
Hard/Upfront Cash Management
                                       
2
 
PennCap Portfolio
 
Hard/Upfront Cash Management
                                     
14,900,000
2.01
 
3701 Corporate
                                           
2.02
 
3773 Corporate
                                           
2.03
 
1605 Valley Center
                                           
2.04
 
1525 Valley Center
                                           
2.05
 
1560 Valley Center
                                           
2.06
 
1550 Valley Center
                                           
2.07
 
1455 Valley Center
                                           
2.08
 
1480 Valley Center
                                           
2.09
 
1510 Valley Center
                                           
2.10
 
1495 Valley Center
                                           
2.11
 
1640 Valley Center
                                           
2.12
 
57 S Commerce
                                           
2.13
 
1650 Valley Center
                                           
2.14
 
89 S Commerce
                                           
2.15
 
1660 Valley Center
                                           
2.16
 
1530 Valley Center
                                           
2.17
 
85 S Commerce
                                           
2.18
 
2196 Avenue C
                                           
2.19
 
2202 Hangar Place
                                           
2.20
 
754 Roble Road
                                           
2.21
 
83 S Commerce
                                           
2.22
 
87 S Commerce
                                           
2.23
 
974 Marcon Blvd
                                           
2.24
 
2201 Hangar Place
                                           
2.25
 
7355 William Avenue
                                           
2.26
 
944 Marcon Blvd
                                           
2.27
 
954 Marcon Blvd
                                           
2.28
 
7277 William Avenue
                                           
2.29
 
2041 Avenue C
                                           
2.30
 
964 Marcon Blvd
                                           
2.31
 
7562 Penn Drive
                                           
2.32
 
764 Roble Road
                                           
3
 
The Outlet Collection | Jersey Gardens
 
Hard/Springing Cash Management
                                       
4
 
Westin Times Square - Leased Fee
 
Hard/Upfront Cash Management
                                       
5
 
Miami International Airport Industrial Portfolio 
 
Soft/Springing Cash Management
                                       
6
 
Williams Center Towers
 
Hard/Springing Cash Management
                                       
7
 
FRAPAG Portfolio
 
Hard/Springing Cash Management
                                       
7.01
 
Waterview I & II
                                           
7.02
 
Northmont Distribution Center
                                           
7.03
 
Riverpark Distribution Center
                                           
8
 
Canadian Pacific Plaza
 
Hard/Springing Cash Management
                                       
9
 
Calidus Student Housing Portfolio
 
Soft/Upfront Cash Management
                                     
4,000,000
9.01
 
Grove at Jacksonville
                                           
9.02
 
Grove at Jonesboro
                                           
9.03
 
Grove at Wichita
                                           
9.04
 
Grove at Wichita Falls
                                           
10
 
Caruth Plaza
 
Soft/Springing Cash Management
                                       
11
 
Marriott Courtyard - Maui
 
Springing (With Established Account)
                                       
12
 
Lantana Cascade
 
Springing (Without Established Account)
                                       
13
 
Museo Apartments
 
Springing (Without Established Account)
                                     
4,000,000
14
 
West Side Mall
 
Hard/Upfront Cash Management
                                     
2,000,000
15
 
The Pointe at Wellington Green
 
Springing (Without Established Account)
                                       
16
 
465 Park Avenue Retail Condominium
 
Springing (Without Established Account)
                                       
17
 
Hilton Garden Inn - Indianapolis Airport
 
Soft/Springing Cash Management
                                       
18
 
Hampton Inn - Ameriplex
 
Soft/Springing Cash Management
                                       
19
 
ArciTerra Portfolio
 
Hard/Springing Cash Management
                                       
19.01
 
Off Dep Pearl MS
                                           
19.02
 
Michigan Road
                                           
19.03
 
DG Memphis
                                           
19.04
 
Shoppes at Alabaster
                                           
19.05
 
Festival Montgomery
                                           
19.06
 
Walcent Kendallville IN
                                           
19.07
 
HD McAllen TX
                                           
19.08
 
MW Nashville TN
                                           
19.09
 
OS MT Pleasant IA
                                           
19.10
 
Arciterra Walcent Greenville AL
                                           
19.11
 
Walcent Plainwell MI
                                           
19.12
 
Chovia Shops at Mt. Airy NC
                                           
20
 
Coral Walk
 
Springing (With Established Account)
                                       
21
 
Sterling Pointe Apartments
 
Springing (Without Established Account)
                                       
22
 
Camelot Village MHC
 
Springing (Without Established Account)
                                       
23
 
Madison at Woodview
 
Springing (Without Established Account)
                                       
24
 
Georgia Multifamily Portfolio
 
Springing (Without Established Account)
                                     
6,500,000
24.01
 
Pinnacle West
                                           
24.02
 
Hidden Oaks
                                           
24.03
 
Lake of the Woods
                                           
24.04
 
Wellston Ridge
                                           
24.05
 
Oakdale Villas
                                           
24.06
 
Northcrest
                                           
25
 
Hickory Hills MHC
 
Springing (Without Established Account)
                                       
26
 
Oliver Multifamily Portfolio
 
Springing (Without Established Account)
                                       
26.01
 
Tropicana
                                           
26.02
 
Railview
                                           
26.03
 
Linderhof
                                           
26.04
 
Piedmont Manor
                                           
26.05
 
Spirit Mountain
                                           
26.06
 
Oak Hills
                                           
26.07
 
Harborview
                                           
26.08
 
Etna Woods
                                           
26.09
 
Billings View
                                           
27
 
Residence Inn - Mystic CT
 
Soft/Springing Cash Management
                                       
28
 
Fairborn Ohio Hotel Portfolio
 
Hard/Springing Cash Management
                                       
28.01
 
Holiday Inn Fairborn
                                           
28.02
 
Homewood Suites Fairborn
                                           
29
 
Sanctuary Beach Resort
 
Hard/Springing Cash Management
                                       
30
 
Clinton MHC
 
Soft/Springing Cash Management
                                       
31
 
Hilton Garden Inn - Rockford
 
None
                                       
32
 
Baton Rouge MF Portfolio
 
Springing (Without Established Account)
                                       
32.01
 
Park East
                                           
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
                 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                 
                   
Mortgage Loan
Number
 
Property Name
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)
 
Whole Loan Debt
Service ($)
 
Subordinate Secured
Debt Original Balance
($)
 
Subordinate Secured
Debt Cut-off Date
Balance ($)
 
Whole Loan
U/W NOI DSCR
(x)
 
Whole Loan
U/W NCF DSCR
(x)
 
Whole Loan Cut-
off Date LTV
Ratio
 
Whole Loan Cut-
off Date U/W
NOI Debt Yield
 
Whole Loan Cut-
off Date U/W
NCF Debt Yield
 
Mezzanine Debt
Cut-off Date
Balance($)
32.02
 
Bellemont Victoria I
                                           
32.03
 
Bellemont Victoria II
                                           
33
 
Westridge Apartments
 
Springing (Without Established Account)
                                       
34
 
WP Carey Self Storage Portfolio III
 
Springing (Without Established Account)
                                       
34.01
 
Parkway Self Storage - Palm Coast  
                                           
34.02
 
Morningstar Storage - Fayetteville
                                           
34.03
 
Extra Space Storage - Beaumont
                                           
34.04
 
Value Self Storage - Holiday
                                           
34.05
 
Extra Space Storage - San Bernardino  
                                           
35
 
Hampton Inn Austin
 
Hard/Springing Cash Management
                                       
36
 
Crye Portfolio
 
Hard/Springing Cash Management
                                       
36.01
 
Cool Springs
                                           
36.02
 
Gunbarrel
                                           
36.03
 
1200 Market
                                           
36.04
 
Peachtree
                                           
36.05
 
Ooltewah
                                           
36.06
 
Alpharetta
                                           
37
 
Greene Crossing Shopping Center
 
Soft/Springing Cash Management
                                       
38
 
Security Public Storage - Daly City
 
None
                                       
39
 
College Square
 
Springing (Without Established Account)
                                       
40
 
Nogales Plaza
 
Hard/Springing Cash Management
                                       
41
 
HIE Houston West
 
Hard/Upfront Cash Management
                                       
42
 
Security Public Storage - San Francisco 
 
None
                                       
43
 
Staybridge Suites - Omaha
 
Hard/Springing Cash Management
                                       
44
 
HIE Ashland
 
Hard/Springing Cash Management
                                       
45
 
Bayside Village Center
 
Hard/Springing Cash Management
                                       
46
 
Best Western Plus - Miramar
 
Hard/Springing Cash Management
                                       
47
 
Holiday Inn Express - Sorrento Valley
 
Hard/Springing Cash Management
                                       
48
 
h.h. gregg - Boca Raton
 
Hard/Upfront Cash Management
                                       
49
 
Bingham Office III
 
Springing (Without Established Account)
                                       
50
 
King City Square
 
Hard/Springing Cash Management
                                       
51
 
South Park Office Center
 
Springing (Without Established Account)
                                       
52
 
Hampton Inn - Northwest
 
Soft/Springing Cash Management
                                       
53
 
La Quinta - Old Town
 
Hard/Springing Cash Management
                                       
54
 
Westgate Commons
 
Hard/Springing Cash Management
                                       
55
 
River Oaks - Acquisition
 
Springing (Without Established Account)
                                       
56
 
CVS Marietta
 
Hard/Upfront Cash Management
                                       
57
 
Great Lakes Plaza
 
Springing (Without Established Account)
                                       
58
 
Hamilton Crossings
 
Springing (Without Established Account)
                                       
59
 
Comfort Suites Houston
 
Hard/Springing Cash Management
                                       
60
 
Aramore Retail
 
Springing (Without Established Account)
                                       
61
 
Eliot Rent-A-Center
 
Springing (Without Established Account)
                                       
62
 
Horn Lake Self Storage
 
None
                                       
63
 
Alamo Building
 
Springing (Without Established Account)
                                       
64
 
Triple Crown Plaza
 
Springing (Without Established Account)
                                       
65
 
Arlington Arms
 
Springing (Without Established Account)
                                       
66
 
Cervenka Retail Portfolio
 
Springing (Without Established Account)
                                       
66.01
 
900 E. Main Street
                                           
66.02
 
Fayette Square
                                           
67
 
Kohl’s - Vallejo
 
None
                                       
68
 
Security Public Storage - Hayward
 
None
                                       
69
 
River Run Plaza
 
None
                                       
70
 
Airship Self Storage
 
Springing (Without Established Account)
                                       
71
 
Heritage Square
 
Soft/Springing Cash Management
                                       
 
 
 

 

WFRBS Commercial Mortgage Trust 2014-LC14
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
Sponsor
 
Affiliated Sponsors
 
Mortgage Loan Number
1
 
AmericasMart
 
AMC, Inc.; Portman Financial, Inc.
     
1
2
 
PennCap Portfolio
 
PennCap Acquisitions, LP
     
2
2.01
 
3701 Corporate
         
2.01
2.02
 
3773 Corporate
         
2.02
2.03
 
1605 Valley Center
         
2.03
2.04
 
1525 Valley Center
         
2.04
2.05
 
1560 Valley Center
         
2.05
2.06
 
1550 Valley Center
         
2.06
2.07
 
1455 Valley Center
         
2.07
2.08
 
1480 Valley Center
         
2.08
2.09
 
1510 Valley Center
         
2.09
2.10
 
1495 Valley Center
         
2.10
2.11
 
1640 Valley Center
         
2.11
2.12
 
57 S Commerce
         
2.12
2.13
 
1650 Valley Center
         
2.13
2.14
 
89 S Commerce
         
2.14
2.15
 
1660 Valley Center
         
2.15
2.16
 
1530 Valley Center
         
2.16
2.17
 
85 S Commerce
         
2.17
2.18
 
2196 Avenue C
         
2.18
2.19
 
2202 Hangar Place
         
2.19
2.20
 
754 Roble Road
         
2.20
2.21
 
83 S Commerce
         
2.21
2.22
 
87 S Commerce
         
2.22
2.23
 
974 Marcon Blvd
         
2.23
2.24
 
2201 Hangar Place
         
2.24
2.25
 
7355 William Avenue
         
2.25
2.26
 
944 Marcon Blvd
         
2.26
2.27
 
954 Marcon Blvd
         
2.27
2.28
 
7277 William Avenue
         
2.28
2.29
 
2041 Avenue C
         
2.29
2.30
 
964 Marcon Blvd
         
2.30
2.31
 
7562 Penn Drive
         
2.31
2.32
 
764 Roble Road
         
2.32
3
 
The Outlet Collection | Jersey Gardens
 
Glimcher Properties, LP
     
3
4
 
Westin Times Square - Leased Fee
 
Tishman Hotel & Realty LP
     
4
5
 
Miami International Airport Industrial Portfolio 
 
Francis Greenburger
     
5
6
 
Williams Center Towers
 
Haim Revah; Faraj Srour; Isaac Oved
     
6
7
 
FRAPAG Portfolio
 
FRAPAG America, Inc.
     
7
7.01
 
Waterview I & II
         
7.01
7.02
 
Northmont Distribution Center
         
7.02
7.03
 
Riverpark Distribution Center
         
7.03
8
 
Canadian Pacific Plaza
 
Jon Hempel, Josh Krsnak; Affiliate of Ladder Capital Finance
     
8
9
 
Calidus Student Housing Portfolio
 
Jonathan Cameron-Hayes; Benjamin Shibe Macfarland III; William J. Levy; ZAIS Group
     
9
9.01
 
Grove at Jacksonville
         
9.01
9.02
 
Grove at Jonesboro
         
9.02
9.03
 
Grove at Wichita
         
9.03
9.04
 
Grove at Wichita Falls
         
9.04
10
 
Caruth Plaza
 
Susan Reese; North American Development Group, Inc.
     
10
11
 
Marriott Courtyard - Maui
 
Robert D. Olson
     
11
12
 
Lantana Cascade
 
RHP Properties
     
12
13
 
Museo Apartments
 
Northland Portfolio L.P.
     
13
14
 
West Side Mall
 
Abraham Brach
     
14
15
 
The Pointe at Wellington Green
 
Richard Gertz, Sr.
     
15
16
 
465 Park Avenue Retail Condominium
 
Charles Cohen
     
16
17
 
Hilton Garden Inn - Indianapolis Airport
 
Gary N. Schahet
 
Y - Group B
 
17
18
 
Hampton Inn - Ameriplex
 
Gary N. Schahet
 
Y - Group B
 
18
19
 
ArciTerra Portfolio
 
Jonathan M. Larmore; 2006 Operating Partnership, L.P.; Arciterra Real Estate Investment Trust, Inc.
     
19
19.01
 
Off Dep Pearl MS
         
19.01
19.02
 
Michigan Road
         
19.02
19.03
 
DG Memphis
         
19.03
19.04
 
Shoppes at Alabaster
         
19.04
19.05
 
Festival Montgomery
         
19.05
19.06
 
Walcent Kendallville IN
         
19.06
19.07
 
HD McAllen TX
         
19.07
19.08
 
MW Nashville TN
         
19.08
19.09
 
OS MT Pleasant IA
         
19.09
19.10
 
Arciterra Walcent Greenville AL
         
19.10
19.11
 
Walcent Plainwell MI
         
19.11
19.12
 
Chovia Shops at Mt. Airy NC
         
19.12
20
 
Coral Walk
 
Schottenstein
     
20
21
 
Sterling Pointe Apartments
 
Jon Wood; Roger Kuula
     
21
22
 
Camelot Village MHC
 
Continental Communities, L.L.C.
 
Y - Group A
 
22
23
 
Madison at Woodview
 
Steven A. Berger; Jon J. Goodman
     
23
24
 
Georgia Multifamily Portfolio
 
Moshe Popack
     
24
24.01
 
Pinnacle West
         
24.01
24.02
 
Hidden Oaks
         
24.02
24.03
 
Lake of the Woods
         
24.03
24.04
 
Wellston Ridge
         
24.04
24.05
 
Oakdale Villas
         
24.05
24.06
 
Northcrest
         
24.06
25
 
Hickory Hills MHC
 
Continental Communities, L.L.C.
 
Y - Group A
 
25
26
 
Oliver Multifamily Portfolio
 
Kent Oliver
     
26
26.01
 
Tropicana
         
26.01
26.02
 
Railview
         
26.02
26.03
 
Linderhof
         
26.03
26.04
 
Piedmont Manor
         
26.04
26.05
 
Spirit Mountain
         
26.05
26.06
 
Oak Hills
         
26.06
26.07
 
Harborview
         
26.07
26.08
 
Etna Woods
         
26.08
26.09
 
Billings View
         
26.09
27
 
Residence Inn - Mystic CT
 
Starwood Capital Group
     
27
28
 
Fairborn Ohio Hotel Portfolio
 
Portfolio Hotels & Resorts
     
28
28.01
 
Holiday Inn Fairborn
         
28.01
28.02
 
Homewood Suites Fairborn
         
28.02
29
 
Sanctuary Beach Resort
 
Wayne Levenfeld
     
29
30
 
Clinton MHC
 
Ron Weiss
     
30
31
 
Hilton Garden Inn - Rockford
 
David A. Lenz Investments, LLC; C.J. Raymond Investments, L.L.C.
     
31
32
 
Baton Rouge MF Portfolio
 
Sheltering Palms Foundation, Inc.
     
32
32.01
 
Park East
         
32.01
 
 
 

 
 
WFRBS Commercial Mortgage Trust 2014-LC14
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
Sponsor
 
Affiliated Sponsors
 
Mortgage Loan Number
32.02
 
Bellemont Victoria I
         
32.02
32.03
 
Bellemont Victoria II
         
32.03
33
 
Westridge Apartments
 
George R. Walker, III, Vern Haugen, Christopher H. Hughes
     
33
34
 
WP Carey Self Storage Portfolio III
 
Corporate Property Associates 17 - Global Incorporated
     
34
34.01
 
Parkway Self Storage - Palm Coast
         
34.01
34.02
 
Morningstar Storage - Fayetteville
         
34.02
34.03
 
Extra Space Storage - Beaumont
         
34.03
34.04
 
Value Self Storage - Holiday
         
34.04
34.05
 
Extra Space Storage - San Bernardino
         
34.05
35
 
Hampton Inn Austin
 
Brett C. Moody
     
35
36
 
Crye Portfolio
 
Harold Crye
     
36
36.01
 
Cool Springs
         
36.01
36.02
 
Gunbarrel
         
36.02
36.03
 
1200 Market
         
36.03
36.04
 
Peachtree
         
36.04
36.05
 
Ooltewah
         
36.05
36.06
 
Alpharetta
         
36.06
37
 
Greene Crossing Shopping Center
 
Steven P. Wathen
     
37
38
 
Security Public Storage - Daly City
 
Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts; BACO Realty Corporation
 
Y - Group C
 
38
39
 
College Square
 
Jeffrey S. Leon; Robert Michael House individually and as trustee for The House Family Trust
     
39
40
 
Nogales Plaza
 
Mohsen Sharif, Mark Vakili, Albert Minoofar
     
40
41
 
HIE Houston West
 
Aroon Patel
     
41
42
 
Security Public Storage - San Francisco 
 
Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts
 
Y - Group C
 
42
43
 
Staybridge Suites - Omaha
 
Lodging Dynamics
     
43
44
 
HIE Ashland
 
Pinakin Thakor; Mayur Patel; Tarun Patel
     
44
45
 
Bayside Village Center
 
Carl M. Freeman Retail Investments, LLC
     
45
46
 
Best Western Plus - Miramar
 
Suresh Patel
 
Y - Group D
 
46
47
 
Holiday Inn Express - Sorrento Valley
 
Suresh Patel
 
Y - Group D
 
47
48
 
h.h. gregg - Boca Raton
 
Eyal Alfi
     
48
49
 
Bingham Office III
 
Gabriel L. Schuchman, Ehud Rieger
     
49
50
 
King City Square
 
Adam Ifshin
     
50
51
 
South Park Office Center
 
Christopher K. Sadler; Stevens M. Sadler
     
51
52
 
Hampton Inn - Northwest
 
Gary N. Schahet
 
Y - Group B
 
52
53
 
La Quinta - Old Town
 
Suresh Patel
 
Y - Group D
 
53
54
 
Westgate Commons
 
Randolph A. Mcquay; John Petshow
     
54
55
 
River Oaks - Acquisition
 
Manish Kumar Patel
     
55
56
 
CVS Marietta
 
Philip A. Borwning, JR.
     
56
57
 
Great Lakes Plaza
 
Kathy J. Risman
     
57
58
 
Hamilton Crossings
 
Michael S. Adler
     
58
59
 
Comfort Suites Houston
 
Ashik V., Urmila V. Patel
     
59
60
 
Aramore Retail
 
Stanley G. Brading
     
60
61
 
Eliot Rent-A-Center
 
Robert J. Moser; Robert C. Morgan
     
61
62
 
Horn Lake Self Storage
 
Virtus Storage Investment Holdings IV, LP
     
62
63
 
Alamo Building
 
Anthony Elshout; Dukju Kim; Terry Taylor; Michael Gilmore; Robert Carlisle
     
63
64
 
Triple Crown Plaza
 
Parvinder Aulakh; Paramjit Aulakh
     
64
65
 
Arlington Arms
 
Christopher Germain
     
65
66
 
Cervenka Retail Portfolio
 
Gregory M. Cervenka
     
66
66.01
 
900 E. Main Street
         
66.01
66.02
 
Fayette Square
         
66.02
67
 
Kohl’s - Vallejo
 
Sywest Holdings LLC
     
67
68
 
Security Public Storage - Hayward
 
Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts; BACO Realty Corporation
 
Y - Group C
 
68
69
 
River Run Plaza
 
Trevor Benedict; Donald K. Benedict; Donald K. Benedict and Deborah C. Benedict as Trustees for The Benedict Trust
     
69
70
 
Airship Self Storage
 
Jacob Ramage; Betsy Ramage; Michael Ramage; Ann Ramage
     
70
71
 
Heritage Square
 
James C. Beachum; James C. Beachum Revocable Trust; Richard A. Roeser Marital Trust
     
71