FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-13
|
||
WFRBS Commercial Mortgage Trust 2014-C20 Disclaimer
|
||
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
|
||
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-172366) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
|
||
Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
|
||
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
|
||
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
|
||
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. RBS is a trade name for the investment banking business of RBSSI. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates. Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates. RBSSI is a member of SIPC, FINRA and the NYSE.
|
||
IRS CIRCULAR 230 NOTICE
|
||
THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE CO-LEAD BOOKRUNNING MANAGERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.
|
||
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
|
||
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
|
||
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery. Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials. The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
|
||
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
|
||
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
|
||
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||
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
|
Specific Property Type
|
|||||||||
1
|
Woodbridge Center
|
RBS
|
250 Woodbridge Center Drive
|
Woodbridge
|
NJ
|
07095
|
Retail
|
Regional Mall
|
||||||||||
2
|
Bloomberg Data Center
|
WFB
|
155 Corporate Drive
|
Orangeburg
|
NY
|
10962
|
Other
|
Data Center
|
||||||||||
3
|
Worldgate Centre
|
WFB
|
13001-13089 Worldgate Drive
|
Herndon
|
VA
|
20170
|
Retail
|
Anchored
|
||||||||||
4
|
Sugar Creek I & II
|
WFB
|
Various
|
Sugar Land
|
TX
|
77478
|
Office
|
Suburban
|
||||||||||
4.01
|
Sugar Creek I
|
WFB
|
13135 Dairy Ashford Road
|
Sugar Land
|
TX
|
77478
|
Office
|
Suburban
|
||||||||||
4.02
|
Sugar Creek II
|
WFB
|
13131 Dairy Ashford Road
|
Sugar Land
|
TX
|
77478
|
Office
|
Suburban
|
||||||||||
5
|
Rockwell - ARINC HQ
|
RBS
|
2551 Riva Road
|
Annapolis
|
MD
|
21401
|
Office
|
CBD
|
||||||||||
6
|
Brunswick Square
|
RBS
|
755 State Route 18
|
East Brunswick
|
NJ
|
08816
|
Retail
|
Regional Mall
|
||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
RBS
|
1800 Highway 26 East
|
Grapevine
|
TX
|
76051
|
Hospitality
|
Full Service
|
||||||||||
8
|
Residence Inn Aventura
|
RMF
|
19900 West Country Club Drive
|
Aventura
|
FL
|
33180
|
Hospitality
|
Extended Stay
|
||||||||||
9
|
Savoy Retail & 60th Street Residential
|
RMF
|
Various
|
New York
|
NY
|
10065
|
Various
|
Various
|
||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
RMF
|
200 East 61st Street
|
New York
|
NY
|
10065
|
Retail
|
Unanchored
|
||||||||||
9.02
|
205-213 East 60th Street
|
RMF
|
205-213 East 60th Street
|
New York
|
NY
|
10065
|
Mixed Use
|
Multifamily/Retail/Office
|
||||||||||
10
|
Minneapolis Apartment Portfolio
|
RMF
|
Various
|
Minneapolis
|
MN
|
Various
|
Multifamily
|
Garden
|
||||||||||
10.01
|
2101 East River Terrace
|
RMF
|
2101-2125 East River Terrace
|
Minneapolis
|
MN
|
55414
|
Multifamily
|
Garden
|
||||||||||
10.02
|
214-220 East 19th Street
|
RMF
|
214-220 East 19th Street
|
Minneapolis
|
MN
|
55403
|
Multifamily
|
Garden
|
||||||||||
10.03
|
1308 Powderhorn Terrace
|
RMF
|
1308-1318 Powderhorn Terrace
|
Minneapolis
|
MN
|
55407
|
Multifamily
|
Garden
|
||||||||||
10.04
|
6 East 25th Street
|
RMF
|
6 East 25th Street
|
Minneapolis
|
MN
|
55404
|
Multifamily
|
Garden
|
||||||||||
10.05
|
1801 3rd Avenue South
|
RMF
|
1801 3rd Avenue South
|
Minneapolis
|
MN
|
55408
|
Multifamily
|
Garden
|
||||||||||
10.06
|
25 East 25th Street
|
RMF
|
25 East 25th Street
|
Minneapolis
|
MN
|
55404
|
Multifamily
|
Garden
|
||||||||||
10.07
|
203 East 19th Street
|
RMF
|
203 East 19th Street
|
Minneapolis
|
MN
|
55403
|
Multifamily
|
Garden
|
||||||||||
10.08
|
615 East 16th Street
|
RMF
|
615 East 16th Street
|
Minneapolis
|
MN
|
55404
|
Multifamily
|
Garden
|
||||||||||
10.09
|
3013 Grand Avenue South
|
RMF
|
3013 Grand Avenue
|
Minneapolis
|
MN
|
55408
|
Multifamily
|
Garden
|
||||||||||
10.10
|
1728 2nd Avenue
|
RMF
|
1728 2nd Avenue
|
Minneapolis
|
MN
|
55403
|
Multifamily
|
Garden
|
||||||||||
10.11
|
3211 Minnehaha Avenue South
|
RMF
|
3211 Minnehaha Avenue South
|
Minneapolis
|
MN
|
55406
|
Multifamily
|
Garden
|
||||||||||
10.12
|
3146 Minnehaha Avenue South
|
RMF
|
3146 Minnehaha Avenue South
|
Minneapolis
|
MN
|
55406
|
Multifamily
|
Garden
|
||||||||||
10.13
|
1511 Lagoon Avenue
|
RMF
|
1511 Lagoon Avenue
|
Minneapolis
|
MN
|
55408
|
Multifamily
|
Garden
|
||||||||||
10.14
|
3312 Blaisdell Avenue South
|
RMF
|
3312 Blaisdell Avenue South
|
Minneapolis
|
MN
|
55408
|
Multifamily
|
Garden
|
||||||||||
10.15
|
3140 Minnehaha Avenue South
|
RMF
|
3140 Mennehaha Avenue South
|
Minneapolis
|
MN
|
55406
|
Multifamily
|
Garden
|
||||||||||
10.16
|
3018 30th Avenue South
|
RMF
|
3018 30th Avenue South
|
Minneapolis
|
MN
|
55408
|
Multifamily
|
Garden
|
||||||||||
10.17
|
3030 29th Avenue South
|
RMF
|
3030 29th Avenue South
|
Minneapolis
|
MN
|
55406
|
Multifamily
|
Garden
|
||||||||||
11
|
Lacey Market Square
|
RMF
|
700-730 Sleater-Kinney Road Southeast
|
Lacey
|
WA
|
98503
|
Retail
|
Anchored
|
||||||||||
12
|
Woodland Apartments
|
RMF
|
3600 Capital Mall Drive Southwest
|
Olympia
|
WA
|
98502
|
Multifamily
|
Garden
|
||||||||||
13
|
Westland Multifamily Portfolio I
|
WFB
|
Various
|
Various
|
CA
|
Various
|
Multifamily
|
Garden
|
||||||||||
13.01
|
102nd Street Apartments
|
WFB
|
3726 West 102nd Street
|
Inglewood
|
CA
|
90303
|
Multifamily
|
Garden
|
||||||||||
13.02
|
Cordova Street Apartments
|
WFB
|
1853, 1884, & 1883-1887 Cordova Street
|
Los Angeles
|
CA
|
90007
|
Multifamily
|
Garden
|
||||||||||
13.03
|
Poppy Street Apartments
|
WFB
|
2211-2217 East Poppy Street
|
Long Beach
|
CA
|
90805
|
Multifamily
|
Garden
|
||||||||||
13.04
|
Santa Rosalia Apartments
|
WFB
|
4010-4016 Abourne Road & 4020-4026 Santa Rosalia Drive
|
Los Angeles
|
CA
|
90008
|
Multifamily
|
Garden
|
||||||||||
13.05
|
39th Street Apartments
|
WFB
|
1075 West 39th Street
|
Los Angeles
|
CA
|
90037
|
Multifamily
|
Garden
|
||||||||||
13.06
|
Daisy Avenue Apartments
|
WFB
|
913 & 921 Daisy Avenue
|
Long Beach
|
CA
|
90813
|
Multifamily
|
Garden
|
||||||||||
13.07
|
828 Beach Avenue Apartments
|
WFB
|
828 West Beach Avenue
|
Inglewood
|
CA
|
90302
|
Multifamily
|
Garden
|
||||||||||
13.08
|
Harvard Apartments
|
WFB
|
2056 & 2058 South Harvard Boulevard
|
Los Angeles
|
CA
|
90018
|
Multifamily
|
Garden
|
||||||||||
13.09
|
Dawson Apartments
|
WFB
|
1349 & 1357 Dawson Avenue
|
Long Beach
|
CA
|
90804
|
Multifamily
|
Garden
|
||||||||||
13.10
|
Orange Avenue Apartments
|
WFB
|
409-411 Orange Avenue
|
Long Beach
|
CA
|
90802
|
Multifamily
|
Garden
|
||||||||||
13.11
|
Chestnut Apartments
|
WFB
|
1720 Chestnut Avenue
|
Long Beach
|
CA
|
90813
|
Multifamily
|
Garden
|
||||||||||
13.12
|
610 East Hyde Park Apartments
|
WFB
|
610 East Hyde Park Boulevard
|
Inglewood
|
CA
|
90302
|
Multifamily
|
Garden
|
||||||||||
13.13
|
Linden Apartments
|
WFB
|
1120 Linden Avenue
|
Long Beach
|
CA
|
90813
|
Multifamily
|
Garden
|
||||||||||
14
|
Vintage Parts Portfolio
|
RBS
|
Various
|
Various
|
WI
|
Various
|
Industrial
|
Warehouse
|
||||||||||
14.01
|
Corporate Campus
|
RBS
|
117 &120 Corporate Drive
|
Beaver Dam
|
WI
|
53916
|
Industrial
|
Warehouse
|
||||||||||
14.02
|
Green Valley Campus
|
RBS
|
1005 Green Valley Road and 140,160,170,180 & 190 Dodge Drive
|
Beaver Dam
|
WI
|
53916
|
Industrial
|
Warehouse
|
||||||||||
14.03
|
Columbus Campus
|
RBS
|
200 and 220 Robbins Road anWd 260 Commercial Drive
|
Columbus
|
WI
|
53925
|
Industrial
|
Warehouse
|
||||||||||
15
|
Foxwoods Hotel Portfolio
|
RMF
|
Various
|
Various
|
CT
|
Various
|
Hospitality
|
Limited Service
|
||||||||||
15.01
|
Hilton Garden Inn Preston
|
RMF
|
5 Watson Road
|
Preston
|
CT
|
06365
|
Hospitality
|
Limited Service
|
||||||||||
15.02
|
Bellissimo Grande
|
RMF
|
411 Norwich-Westerly Road
|
North Stonington
|
CT
|
06359
|
Hospitality
|
Limited Service
|
||||||||||
16
|
The Howard Owners, Inc.
|
NCB, FSB
|
99-32/52/72 66th Road
|
Rego Park
|
NY
|
11374
|
Multifamily
|
Cooperative
|
||||||||||
17
|
Shops at Park Village
|
WFB
|
1523, 1535, 1543, 1545, 1547, 1549, 1551, 1553, 1557, 1559, 1561, 1563, 1565, 1567, 1571 Alabama Avenue Southeast; 3301, 3303 Stanton Road Southeast
|
Washington
|
DC
|
20032
|
Retail
|
Anchored
|
||||||||||
18
|
Woodmont Plaza
|
WFB
|
8120 Woodmont Avenue
|
Bethesda
|
MD
|
20814
|
Office
|
Suburban
|
||||||||||
19
|
DoubleTree Richardson
|
RMF
|
1981 North Central Expressway
|
Richardson
|
TX
|
75080
|
Hospitality
|
Full Service
|
||||||||||
20
|
BJ’s Wholesale HQ
|
RBS
|
25 Research Drive
|
Westborough
|
MA
|
01581
|
Office
|
Suburban
|
||||||||||
21
|
Orange Avenue MHP
|
CIIICM
|
Cross Portfolio A
|
15325 Orange Avenue
|
Paramount
|
CA
|
90723
|
Manufactured Housing Community
|
Manufactured Housing Community
|
|||||||||
22
|
El Rancho MHP
|
CIIICM
|
Cross Portfolio A
|
16002 South Atlantic Avenue
|
Compton
|
CA
|
90221
|
Manufactured Housing Community
|
Manufactured Housing Community
|
|||||||||
23
|
Mercedes Benz Greenwich
|
RMF
|
217, 252, 261, 262 West Putnam Avenue
|
Greenwich
|
CT
|
06830
|
Retail
|
Single Tenant
|
||||||||||
24
|
Town Park Office
|
LIG I
|
112 & 114 Town Park Drive
|
Kennesaw
|
GA
|
30144
|
Office
|
Suburban
|
||||||||||
25
|
David Drye II
|
LIG I
|
Various
|
Mooresville
|
NC
|
28115
|
Multifamily
|
Garden
|
||||||||||
25.01
|
Willow Creek
|
LIG I
|
161 Lansing Circle
|
Mooresville
|
NC
|
28115
|
Multifamily
|
Garden
|
||||||||||
25.02
|
Madison Place
|
LIG I
|
114 Madison Place Circle
|
Mooresville
|
NC
|
28115
|
Multifamily
|
Garden
|
||||||||||
26
|
Westland Multifamily Portfolio II
|
WFB
|
Various
|
Various
|
CA
|
Various
|
Multifamily
|
Garden
|
||||||||||
26.01
|
El Segundo Apartments
|
WFB
|
730, 740, 752 West El Segundo Boulevard
|
Los Angeles
|
CA
|
90247
|
Multifamily
|
Garden
|
||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
WFB
|
818-820 North Eucalyptus Avenue
|
Inglewood
|
CA
|
90302
|
Multifamily
|
Garden
|
||||||||||
26.03
|
Mariposa Apartments
|
WFB
|
422 South Mariposa Avenue
|
Los Angeles
|
CA
|
90020
|
Multifamily
|
Garden
|
||||||||||
26.04
|
Villa Serena Apartments
|
WFB
|
948 South Inglewood Avenue
|
Inglewood
|
CA
|
90301
|
Multifamily
|
Garden
|
||||||||||
26.05
|
827 Beach Avenue Apartments
|
WFB
|
827 West Beach Avenue
|
Inglewood
|
CA
|
90302
|
Multifamily
|
Garden
|
||||||||||
27
|
Residence Inn - Middleton
|
WFB
|
8400 Market Street
|
City of Middleton
|
WI
|
53562
|
Hospitality
|
Extended Stay
|
||||||||||
28
|
Courtyard by Marriott - Middleton
|
WFB
|
2266 Deming Way
|
City of Middleton
|
WI
|
53562
|
Hospitality
|
Limited Service
|
||||||||||
29
|
Country Place MHP
|
CIIICM
|
Cross Portfolio B
|
1850 West Orangethorpe Avenue
|
Fullerton
|
CA
|
92833
|
Manufactured Housing Community
|
Manufactured Housing Community
|
|||||||||
30
|
Torrance MHP
|
CIIICM
|
Cross Portfolio B
|
1900 Artesia Boulevard
|
Torrance
|
CA
|
90504
|
Manufactured Housing Community
|
Manufactured Housing Community
|
|||||||||
31
|
Shops at Concert Park
|
WFB
|
13020 Pacific Promenade; 6020 Seabluff Drive
|
Playa Vista
|
CA
|
90094
|
Retail
|
Unanchored
|
||||||||||
32
|
MarketPlace Management Portfolio
|
RMF
|
Various
|
High Point
|
NC
|
Various
|
Retail
|
Various
|
||||||||||
32.01
|
2705 North Main Street
|
RMF
|
2705 North Main Street
|
High Point
|
NC
|
27265
|
Retail
|
Anchored
|
||||||||||
32.02
|
2620 South Main Street
|
RMF
|
2620 South Main Street
|
High Point
|
NC
|
27263
|
Retail
|
Unanchored
|
||||||||||
32.03
|
2610 Plaza Court
|
RMF
|
2610 Plaza Court
|
High Point
|
NC
|
27263
|
Retail
|
Unanchored
|
||||||||||
32.04
|
234 Kettering Drive
|
RMF
|
234 Kettering Road
|
High Point
|
NC
|
27263
|
Retail
|
Single Tenant
|
||||||||||
32.05
|
2624 South Main Street
|
RMF
|
2624 South Main Street
|
High Point
|
NC
|
27263
|
Retail
|
Unanchored
|
||||||||||
33
|
Diamond Mine Mini Storage Union City
|
WFB
|
Cross Portfolio C
|
4400 Horner Street
|
Union City
|
CA
|
94587
|
Self Storage
|
Self Storage
|
|||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
WFB
|
Cross Portfolio C
|
175 Guthrie Lane
|
Brentwood
|
CA
|
94513
|
Self Storage
|
Self Storage
|
|||||||||
35
|
41 University Drive
|
LIG I
|
41 University Drive
|
Newtown
|
PA
|
18940
|
Office
|
Suburban
|
||||||||||
36
|
Parkway Corporate Center
|
LIG I
|
155 Chestnut Ridge Road
|
Montvale
|
NJ
|
07645
|
Office
|
Suburban
|
||||||||||
37
|
Hilton Garden Inn North Phoenix
|
RMF
|
1940 West Pinnacle Peak Road
|
Phoenix
|
AZ
|
85027
|
Hospitality
|
Limited Service
|
||||||||||
38
|
Spectrum Control, Inc.
|
RMF
|
1900 West College Avenue
|
Ferguson Township
|
PA
|
16801
|
Industrial
|
Flex
|
||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
RMF
|
Various
|
College Park
|
GA
|
30349
|
Multifamily
|
Garden
|
||||||||||
39.01
|
Garden Walk Apartments
|
RMF
|
934 Garden Walk Boulevard
|
College Park
|
GA
|
30349
|
Multifamily
|
Garden
|
||||||||||
39.02
|
Poplar Springs
|
RMF
|
6095 West Lees Mill Road
|
College Park
|
GA
|
30349
|
Multifamily
|
Garden
|
||||||||||
40
|
Holiday Inn Express - Dickson City
|
RMF
|
1265 Commerce Boulevard
|
Dickson City
|
PA
|
18519
|
Hospitality
|
Limited Service
|
||||||||||
41
|
Hilton Garden Inn Panama City
|
Basis
|
1101 U.S. Highway 231
|
Panama City
|
FL
|
32405
|
Hospitality
|
Limited Service
|
||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
LIG I
|
629 Euclid Avenue
|
Cleveland
|
OH
|
44115
|
Hospitality
|
Limited Service
|
||||||||||
43
|
Garden City MHC Portfolio
|
RMF
|
Various
|
Garden City
|
KS
|
67846
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
43.01
|
East Garden Village
|
RMF
|
4101 East Highway 50
|
Garden City
|
KS
|
67846
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
43.02
|
Prairie Wind
|
RMF
|
950 North Jennie Barker Road
|
Garden City
|
KS
|
67846
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
44
|
Hilton Garden Inn - Beaumont
|
RMF
|
3755 Interstate 10
|
Beaumont
|
TX
|
77705
|
Hospitality
|
Limited Service
|
||||||||||
45
|
El Centro Town Center II
|
RMF
|
3001-3095 North Imperial Avenue
|
El Centro
|
CA
|
92243
|
Retail
|
Unanchored
|
||||||||||
46
|
Comfort Suites Cincinnati Airport
|
Basis
|
Cross Portfolio D
|
775 Petersburg Road
|
Hebron
|
KY
|
41048
|
Hospitality
|
Limited Service
|
|||||||||
47
|
Comfort Suites Indianapolis Airport
|
Basis
|
Cross Portfolio D
|
2750 Fortune Circle West
|
Indianapolis
|
IN
|
46241
|
Hospitality
|
Limited Service
|
|||||||||
48
|
Security Public Storage - Redwood City
|
WFB
|
1451 El Camino Real
|
Redwood City
|
CA
|
94063
|
Self Storage
|
Self Storage
|
||||||||||
49
|
Cielo Ranch Apartments
|
CIIICM
|
3829 Gannon Lane
|
Dallas
|
TX
|
75237
|
Multifamily
|
Garden
|
||||||||||
50
|
Armoury Commons
|
RMF
|
45, 52, 58-62, 72 & 82-86 Pearl Street; 97, 103-107, 104, 112-116 & 131-135 Spring Street; 127 Spring Street/94 Pearl Street; 15-21, 33 & 34 Salem Street; 85-87 Elliot Street & 69 Winter Street
|
Springfield
|
MA
|
01105
|
Multifamily
|
Garden
|
||||||||||
51
|
Holiday Inn Bakersfield
|
CIIICM
|
3001 Buck Owens Boulevard
|
Bakersfield
|
CA
|
93308
|
Hospitality
|
Limited Service
|
||||||||||
52
|
Retail at Pasadena Collection
|
RBS
|
163-175 South Lake Ave & 825-851 Cordova Street
|
Pasadena
|
CA
|
91101
|
Retail
|
Unanchored
|
||||||||||
53
|
Cherry Ridge Office Park
|
WFB
|
3201 Cherry Ridge Drive
|
San Antonio
|
TX
|
78230
|
Office
|
Suburban
|
||||||||||
54
|
Chancellor Apartments
|
RMF
|
311 Parramatta Lane
|
Houston
|
TX
|
77073
|
Multifamily
|
Garden
|
||||||||||
55
|
Oakwood MHP
|
CIIICM
|
9002 Sheridan Road
|
Kenosha
|
WI
|
53143
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
56
|
Poplar Garden
|
CIIICM
|
4B Poplar Garden Lane
|
Gates
|
NY
|
14606
|
Multifamily
|
Garden
|
||||||||||
57
|
Eastlake Shopping Center
|
RBS
|
Cross Portfolio E
|
3301 East Rancier Avenue
|
Killeen
|
TX
|
76543
|
Retail
|
Anchored
|
|||||||||
58
|
South Loop II Shopping Center
|
RBS
|
Cross Portfolio E
|
2825 Thornton Lane
|
Temple
|
TX
|
76502
|
Retail
|
Anchored
|
|||||||||
59
|
River Bay Plaza
|
Basis
|
9812 - 9858 U.S. Highway 301 South
|
Riverview
|
FL
|
33578
|
Retail
|
Anchored
|
||||||||||
60
|
1430 Lee Trevino
|
RBS
|
1430 Lee Trevino
|
El Paso
|
TX
|
79936
|
Retail
|
Unanchored
|
||||||||||
61
|
TownePlace Suites
|
CIIICM
|
1743 Woodland Park Boulevard
|
Layton
|
UT
|
84041
|
Hospitality
|
Extended Stay
|
||||||||||
62
|
WWG StorQuest - Twenty Mile
|
WFB
|
18601 Longs Way
|
Parker
|
CO
|
80134
|
Self Storage
|
Self Storage
|
||||||||||
63
|
Claymoor Apartments
|
LIG I
|
29260 Franklin Road
|
Southfield
|
MI
|
48037
|
Multifamily
|
Mid Rise
|
||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
WFB
|
745 Monument Drive
|
Highlands Ranch
|
CO
|
80129
|
Self Storage
|
Self Storage
|
||||||||||
65
|
Candlewood Suites - Denham Springs
|
RMF
|
246 Rushing Road
|
Denham Springs
|
LA
|
70726
|
Hospitality
|
Extended Stay
|
||||||||||
66
|
Sunrise Plaza
|
RMF
|
2451 Pablo Kisel Boulevard
|
Brownsville
|
TX
|
78526
|
Retail
|
Shadow Anchored
|
||||||||||
67
|
Comfort Suites - Sulphur
|
RMF
|
2505 Highway 108, South
|
Sulphur
|
LA
|
70665
|
Hospitality
|
Limited Service
|
||||||||||
68
|
Trace Lofts/Trace North
|
CIIICM
|
1400-1420 12th Avenue
|
Seattle
|
WA
|
98122
|
Retail
|
Unanchored
|
||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
RMF
|
3741 Tramore Pointe Parkway Southwest
|
Austell
|
GA
|
30106
|
Hospitality
|
Limited Service
|
||||||||||
70
|
Walgreens - Everett
|
WFB
|
2205 Broadway
|
Everett
|
WA
|
98201
|
Retail
|
Single Tenant
|
||||||||||
71
|
Weston Road Business Center
|
WFB
|
1500-1548 Weston Road
|
Weston
|
FL
|
33326
|
Mixed Use
|
Office/Retail
|
||||||||||
72
|
Comfort Suites Springfield, OH
|
CIIICM
|
121 Raydo Circle
|
Springfield
|
OH
|
45506
|
Hospitality
|
Limited Service
|
||||||||||
73
|
WWG StorQuest - Evergreen
|
WFB
|
454 West Baseline Road
|
Claremont
|
CA
|
91711
|
Self Storage
|
Self Storage
|
||||||||||
74
|
Chatham Towers, Inc.
|
NCB, FSB
|
170 & 180 Park Row
|
New York
|
NY
|
10038
|
Multifamily
|
Cooperative
|
||||||||||
75
|
Summer Lakes Self Storage
|
RMF
|
102 Benton Road
|
Rosenberg
|
TX
|
77469
|
Self Storage
|
Self Storage
|
||||||||||
76
|
Hacienda Valley Shopping Center
|
WFB
|
121-209 South Hacienda Boulevard
|
City of Industry
|
CA
|
91745
|
Retail
|
Shadow Anchored
|
||||||||||
77
|
333 West End Tenants Corp.
|
NCB, FSB
|
333 West End Avenue
|
New York
|
NY
|
10023
|
Multifamily
|
Cooperative
|
||||||||||
78
|
Walgreens - Pasadena
|
WFB
|
4615 Fairmont Parkway
|
Pasadena
|
TX
|
77504
|
Retail
|
Single Tenant
|
||||||||||
79
|
Capital & Sunny Acres MHP
|
CIIICM
|
5110-5210 14th Street West
|
Bradenton
|
FL
|
34207
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
80
|
La Verne Center
|
CIIICM
|
1475 Foothill Boulevard
|
La Verne
|
CA
|
91750
|
Retail
|
Shadow Anchored
|
||||||||||
81
|
Walgreens - Carson City
|
WFB
|
1465 East William Street
|
Carson City
|
NV
|
89701
|
Retail
|
Single Tenant
|
||||||||||
82
|
Princeton Court Apartments
|
Basis
|
14251 Princeton Drive
|
Plymouth
|
MI
|
48170
|
Multifamily
|
Garden
|
||||||||||
83
|
Winn Dixie Baton Rouge
|
Basis
|
13555 Old Hammond Highway
|
Baton Rouge
|
LA
|
70815
|
Retail
|
Anchored
|
||||||||||
84
|
The Commons Shopping Center
|
Basis
|
2620 North West Avenue
|
El Dorado
|
AR
|
71730
|
Retail
|
Shadow Anchored
|
||||||||||
85
|
321 Apartments Corp.
|
NCB, FSB
|
321 East 54th Street
|
New York
|
NY
|
10022
|
Multifamily
|
Cooperative
|
||||||||||
86
|
Wheatfield Self Storage
|
RMF
|
2595 Niagara Falls Boulevard
|
Wheatfield
|
NY
|
14304
|
Self Storage
|
Self Storage
|
||||||||||
87
|
Golf View Apartments
|
LIG I
|
6500 St. Joe Road
|
Fort Wayne
|
IN
|
46835
|
Multifamily
|
Garden
|
||||||||||
88
|
Folly Road Self Storage
|
CIIICM
|
1573 Folly Road
|
Charleston
|
SC
|
29412
|
Self Storage
|
Self Storage
|
||||||||||
89
|
929 Park Avenue Apartments Corp.
|
NCB, FSB
|
929 Park Avenue
|
New York
|
NY
|
10028
|
Multifamily
|
Cooperative
|
||||||||||
90
|
70 N. Grove Owners Corp.
|
NCB, FSB
|
70 N. Grove Street
|
Freeport
|
NY
|
11520
|
Multifamily
|
Cooperative
|
||||||||||
91
|
Barrington Apartments
|
Basis
|
22800 Rockside Road
|
Bedford
|
OH
|
44146
|
Multifamily
|
Garden
|
||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
NCB, FSB
|
101 North Broadway/260 Church Street
|
White Plains
|
NY
|
10603
|
Multifamily
|
Cooperative
|
||||||||||
93
|
Centrentset Corp.
|
NCB, FSB
|
137-149 West 12th Street
|
New York
|
NY
|
10011
|
Multifamily
|
Cooperative
|
||||||||||
94
|
Fowler Court Tenants Inc.
|
NCB, FSB
|
400 Riverside Drive
|
New York
|
NY
|
10025
|
Multifamily
|
Cooperative
|
||||||||||
95
|
Park Terrace Manor, Inc.
|
NCB, FSB
|
98 Park Terrace East
|
New York
|
NY
|
10034
|
Multifamily
|
Cooperative
|
||||||||||
96
|
Mobile Manor MHC
|
CIIICM
|
6503 East Amarillo Boulevard
|
Amarillo
|
TX
|
79107
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
97
|
Trailwood MHC
|
CIIICM
|
6272 South Gordon Road SW
|
Austell
|
GA
|
30168
|
Manufactured Housing Community
|
Manufactured Housing Community
|
||||||||||
98
|
119 West 71st Street Owners Corp.
|
NCB, FSB
|
119 West 71st Street
|
New York
|
NY
|
10023
|
Multifamily
|
Cooperative
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
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 |
|||||||||||
1
|
Woodbridge Center
|
1971
|
2011
|
1,105,409
|
Sq. Ft.
|
226
|
130,000,000
|
130,000,000
|
10.4%
|
114,569,554
|
N
|
|||||||||||
2
|
Bloomberg Data Center
|
2014
|
131,805
|
Sq. Ft.
|
666
|
88,000,000
|
87,847,310
|
7.0%
|
65,275,954
|
N
|
||||||||||||
3
|
Worldgate Centre
|
1990
|
2001
|
229,326
|
Sq. Ft.
|
283
|
65,000,000
|
65,000,000
|
5.2%
|
52,991,966
|
N
|
|||||||||||
4
|
Sugar Creek I & II
|
Various
|
409,168
|
Sq. Ft.
|
153
|
62,625,000
|
62,625,000
|
5.0%
|
57,508,987
|
N
|
||||||||||||
4.01
|
Sugar Creek I
|
2000
|
204,377
|
Sq. Ft.
|
31,312,500
|
31,312,500
|
2.5%
|
|||||||||||||||
4.02
|
Sugar Creek II
|
2008
|
204,791
|
Sq. Ft.
|
31,312,500
|
31,312,500
|
2.5%
|
|||||||||||||||
5
|
Rockwell - ARINC HQ
|
1969
|
2000
|
271,303
|
Sq. Ft.
|
179
|
48,545,500
|
48,545,500
|
3.9%
|
44,465,705
|
Y
|
|||||||||||
6
|
Brunswick Square
|
1973
|
2012
|
292,685
|
Sq. Ft.
|
262
|
47,000,000
|
46,888,781
|
3.7%
|
38,389,822
|
N
|
|||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
1983
|
2012
|
393
|
Rooms
|
116,904
|
46,000,000
|
45,943,116
|
3.7%
|
40,584,297
|
N
|
|||||||||||
8
|
Residence Inn Aventura
|
2002
|
2009
|
191
|
Rooms
|
201,306
|
38,500,000
|
38,449,540
|
3.1%
|
35,246,054
|
N
|
|||||||||||
9
|
Savoy Retail & 60th Street Residential
|
Various
|
71,355
|
Sq. Ft.
|
491
|
35,000,000
|
35,000,000
|
2.8%
|
30,568,780
|
N
|
||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
1986
|
56,611
|
Sq. Ft.
|
27,473,118
|
27,473,118
|
2.2%
|
|||||||||||||||
9.02
|
205-213 East 60th Street
|
1910
|
14,744
|
Sq. Ft.
|
7,526,882
|
7,526,882
|
0.6%
|
|||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
Various
|
Various
|
437
|
Units
|
60,641
|
26,500,000
|
26,500,000
|
2.1%
|
23,060,230
|
N
|
|||||||||||
10.01
|
2101 East River Terrace
|
1950
|
2011
|
100
|
Units
|
7,762,396
|
7,762,396
|
0.6%
|
||||||||||||||
10.02
|
214-220 East 19th Street
|
1922
|
2010
|
54
|
Units
|
2,871,023
|
2,871,023
|
0.2%
|
||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
1922
|
37
|
Units
|
1,982,373
|
1,982,373
|
0.2%
|
|||||||||||||||
10.04
|
6 East 25th Street
|
1926
|
1999
|
30
|
Units
|
1,914,015
|
1,914,015
|
0.2%
|
||||||||||||||
10.05
|
1801 3rd Avenue South
|
1919
|
1996
|
26
|
Units
|
1,420,321
|
1,420,321
|
0.1%
|
||||||||||||||
10.06
|
25 East 25th Street
|
1908
|
24
|
Units
|
1,283,606
|
1,283,606
|
0.1%
|
|||||||||||||||
10.07
|
203 East 19th Street
|
1913
|
2001
|
21
|
Units
|
1,268,415
|
1,268,415
|
0.1%
|
||||||||||||||
10.08
|
615 East 16th Street
|
1918
|
2010
|
22
|
Units
|
1,207,653
|
1,207,653
|
0.1%
|
||||||||||||||
10.09
|
3013 Grand Avenue South
|
1963
|
2009
|
17
|
Units
|
1,139,295
|
1,139,295
|
0.1%
|
||||||||||||||
10.10
|
1728 2nd Avenue
|
1939
|
19
|
Units
|
1,010,175
|
1,010,175
|
0.1%
|
|||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
1962
|
2013
|
17
|
Units
|
896,245
|
896,245
|
0.1%
|
||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
1961
|
2013
|
17
|
Units
|
873,459
|
873,459
|
0.1%
|
||||||||||||||
10.13
|
1511 Lagoon Avenue
|
1915
|
9
|
Units
|
721,553
|
721,553
|
0.1%
|
|||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
1927
|
10
|
Units
|
653,196
|
653,196
|
0.1%
|
|||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
1962
|
2011
|
11
|
Units
|
524,076
|
524,076
|
0.0%
|
||||||||||||||
10.16
|
3018 30th Avenue South
|
1965
|
12
|
Units
|
501,290
|
501,290
|
0.0%
|
|||||||||||||||
10.17
|
3030 29th Avenue South
|
1963
|
11
|
Units
|
470,909
|
470,909
|
0.0%
|
|||||||||||||||
11
|
Lacey Market Square
|
1978
|
2000
|
276,400
|
Sq. Ft.
|
94
|
26,000,000
|
26,000,000
|
2.1%
|
23,617,543
|
N
|
|||||||||||
12
|
Woodland Apartments
|
2012
|
224
|
Units
|
104,844
|
23,485,000
|
23,485,000
|
1.9%
|
21,606,962
|
N
|
||||||||||||
13
|
Westland Multifamily Portfolio I
|
Various
|
292
|
Units
|
79,743
|
23,285,000
|
23,285,000
|
1.9%
|
19,015,201
|
N
|
||||||||||||
13.01
|
102nd Street Apartments
|
1964
|
37
|
Units
|
2,628,840
|
2,628,840
|
0.2%
|
|||||||||||||||
13.02
|
Cordova Street Apartments
|
1957
|
32
|
Units
|
2,559,477
|
2,559,477
|
0.2%
|
|||||||||||||||
13.03
|
Poppy Street Apartments
|
1979
|
27
|
Units
|
2,552,541
|
2,552,541
|
0.2%
|
|||||||||||||||
13.04
|
Santa Rosalia Apartments
|
1948
|
24
|
Units
|
2,025,386
|
2,025,386
|
0.2%
|
|||||||||||||||
13.05
|
39th Street Apartments
|
1959
|
28
|
Units
|
1,962,959
|
1,962,959
|
0.2%
|
|||||||||||||||
13.06
|
Daisy Avenue Apartments
|
1963
|
28
|
Units
|
1,956,023
|
1,956,023
|
0.2%
|
|||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
1960
|
25
|
Units
|
1,893,597
|
1,893,597
|
0.2%
|
|||||||||||||||
13.08
|
Harvard Apartments
|
1961
|
20
|
Units
|
1,654,296
|
1,654,296
|
0.1%
|
|||||||||||||||
13.09
|
Dawson Apartments
|
1963
|
18
|
Units
|
1,491,294
|
1,491,294
|
0.1%
|
|||||||||||||||
13.10
|
Orange Avenue Apartments
|
1979
|
13
|
Units
|
1,234,653
|
1,234,653
|
0.1%
|
|||||||||||||||
13.11
|
Chestnut Apartments
|
1963
|
16
|
Units
|
1,231,185
|
1,231,185
|
0.1%
|
|||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
1963
|
12
|
Units
|
1,116,737
|
1,116,737
|
0.1%
|
|||||||||||||||
13.13
|
Linden Apartments
|
1963
|
12
|
Units
|
978,012
|
978,012
|
0.1%
|
|||||||||||||||
14
|
Vintage Parts Portfolio
|
Various
|
682,092
|
Sq. Ft.
|
34
|
22,900,000
|
22,871,478
|
1.8%
|
18,709,079
|
Y
|
||||||||||||
14.01
|
Corporate Campus
|
2000
|
394,500
|
Sq. Ft.
|
15,913,560
|
15,893,740
|
1.3%
|
|||||||||||||||
14.02
|
Green Valley Campus
|
1980
|
208,000
|
Sq. Ft.
|
5,433,898
|
5,427,130
|
0.4%
|
|||||||||||||||
14.03
|
Columbus Campus
|
1986
|
79,592
|
Sq. Ft.
|
1,552,542
|
1,550,608
|
0.1%
|
|||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
Various
|
329
|
Rooms
|
66,766
|
22,000,000
|
21,965,941
|
1.8%
|
16,772,437
|
N
|
||||||||||||
15.01
|
Hilton Garden Inn Preston
|
2013
|
165
|
Rooms
|
12,000,000
|
11,981,423
|
1.0%
|
|||||||||||||||
15.02
|
Bellissimo Grande
|
2007
|
164
|
Rooms
|
10,000,000
|
9,984,519
|
0.8%
|
|||||||||||||||
16
|
The Howard Owners, Inc.
|
1952
|
2004
|
484
|
Units
|
44,385
|
21,500,000
|
21,482,525
|
1.7%
|
19,060,411
|
N
|
|||||||||||
17
|
Shops at Park Village
|
2007
|
106,293
|
Sq. Ft.
|
188
|
20,000,000
|
20,000,000
|
1.6%
|
17,185,659
|
N
|
||||||||||||
18
|
Woodmont Plaza
|
1961
|
2001
|
135,389
|
Sq. Ft.
|
148
|
20,000,000
|
20,000,000
|
1.6%
|
20,000,000
|
N
|
|||||||||||
19
|
DoubleTree Richardson
|
1982
|
2010
|
294
|
Rooms
|
63,458
|
18,750,000
|
18,656,758
|
1.5%
|
14,176,991
|
N
|
|||||||||||
20
|
BJ’s Wholesale HQ
|
1965
|
282,028
|
Sq. Ft.
|
62
|
17,355,000
|
17,355,000
|
1.4%
|
16,017,307
|
Y
|
||||||||||||
21
|
Orange Avenue MHP
|
1949
|
117
|
Pads
|
61,152
|
8,234,000
|
8,223,449
|
0.7%
|
7,552,962
|
N
|
||||||||||||
22
|
El Rancho MHP
|
1947
|
148
|
Pads
|
61,152
|
7,992,000
|
7,981,759
|
0.6%
|
7,330,978
|
N
|
||||||||||||
23
|
Mercedes Benz Greenwich
|
1962
|
2013
|
51,021
|
Sq. Ft.
|
259
|
13,200,000
|
13,200,000
|
1.1%
|
13,200,000
|
N
|
|||||||||||
24
|
Town Park Office
|
1989
|
145,998
|
Sq. Ft.
|
84
|
12,250,000
|
12,192,475
|
1.0%
|
10,121,822
|
N
|
||||||||||||
25
|
David Drye II
|
Various
|
279
|
Units
|
43,011
|
12,000,000
|
12,000,000
|
1.0%
|
10,375,922
|
N
|
||||||||||||
25.01
|
Willow Creek
|
1997
|
207
|
Units
|
9,538,462
|
9,538,462
|
0.8%
|
|||||||||||||||
25.02
|
Madison Place
|
2000
|
72
|
Units
|
2,461,538
|
2,461,538
|
0.2%
|
|||||||||||||||
26
|
Westland Multifamily Portfolio II
|
Various
|
146
|
Units
|
82,192
|
12,000,000
|
12,000,000
|
1.0%
|
9,799,545
|
N
|
||||||||||||
26.01
|
El Segundo Apartments
|
1989
|
61
|
Units
|
4,481,100
|
4,481,100
|
0.4%
|
|||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
1960
|
28
|
Units
|
2,659,794
|
2,659,794
|
0.2%
|
|||||||||||||||
26.03
|
Mariposa Apartments
|
1963
|
24
|
Units
|
2,274,914
|
2,274,914
|
0.2%
|
|||||||||||||||
26.04
|
Villa Serena Apartments
|
1970
|
22
|
Units
|
1,663,230
|
1,663,230
|
0.1%
|
|||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
1959
|
11
|
Units
|
920,962
|
920,962
|
0.1%
|
|||||||||||||||
27
|
Residence Inn - Middleton
|
2005
|
2012
|
122
|
Rooms
|
96,074
|
11,765,000
|
11,721,057
|
0.9%
|
9,682,699
|
N
|
|||||||||||
28
|
Courtyard by Marriott - Middleton
|
2007
|
2014
|
136
|
Rooms
|
81,873
|
11,160,000
|
11,134,735
|
0.9%
|
9,180,267
|
N
|
|||||||||||
29
|
Country Place MHP
|
1960
|
100
|
Pads
|
65,392
|
6,961,000
|
6,952,080
|
0.6%
|
6,385,252
|
N
|
||||||||||||
30
|
Torrance MHP
|
1950
|
66
|
Pads
|
65,392
|
3,908,000
|
3,902,992
|
0.3%
|
3,584,767
|
N
|
||||||||||||
31
|
Shops at Concert Park
|
2005
|
22,761
|
Sq. Ft.
|
474
|
10,815,000
|
10,784,232
|
0.9%
|
8,421,939
|
N
|
||||||||||||
32
|
MarketPlace Management Portfolio
|
Various
|
Various
|
122,170
|
Sq. Ft.
|
88
|
10,762,500
|
10,762,500
|
0.9%
|
9,567,081
|
N
|
|||||||||||
32.01
|
2705 North Main Street
|
1992
|
68,400
|
Sq. Ft.
|
6,131,250
|
6,131,250
|
0.5%
|
|||||||||||||||
32.02
|
2620 South Main Street
|
1989
|
27,970
|
Sq. Ft.
|
2,437,500
|
2,437,500
|
0.2%
|
|||||||||||||||
32.03
|
2610 Plaza Court
|
2006
|
11,000
|
Sq. Ft.
|
900,000
|
900,000
|
0.1%
|
|||||||||||||||
32.04
|
234 Kettering Drive
|
2000
|
2012
|
9,000
|
Sq. Ft.
|
768,750
|
768,750
|
0.1%
|
||||||||||||||
32.05
|
2624 South Main Street
|
2009
|
5,800
|
Sq. Ft.
|
525,000
|
525,000
|
0.0%
|
|||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
1984
|
1998
|
90,927
|
Sq. Ft.
|
57
|
5,500,000
|
5,500,000
|
0.4%
|
4,143,163
|
N
|
|||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
1995
|
87,730
|
Sq. Ft.
|
57
|
4,700,000
|
4,700,000
|
0.4%
|
3,540,521
|
N
|
||||||||||||
35
|
41 University Drive
|
1999
|
86,940
|
Sq. Ft.
|
117
|
10,200,000
|
10,177,291
|
0.8%
|
8,412,459
|
N
|
||||||||||||
36
|
Parkway Corporate Center
|
1976
|
2002
|
94,172
|
Sq. Ft.
|
108
|
10,200,000
|
10,152,101
|
0.8%
|
8,427,966
|
N
|
|||||||||||
37
|
Hilton Garden Inn North Phoenix
|
2008
|
126
|
Rooms
|
80,429
|
10,150,000
|
10,134,022
|
0.8%
|
7,708,319
|
N
|
||||||||||||
38
|
Spectrum Control, Inc.
|
1956
|
1993
|
274,500
|
Sq. Ft.
|
37
|
10,075,000
|
10,063,117
|
0.8%
|
8,311,385
|
N
|
|||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
Various
|
561
|
Units
|
17,647
|
9,900,000
|
9,900,000
|
0.8%
|
9,482,981
|
N
|
||||||||||||
39.01
|
Garden Walk Apartments
|
1990
|
240
|
Units
|
5,322,581
|
5,322,581
|
0.4%
|
|||||||||||||||
39.02
|
Poplar Springs
|
1987
|
321
|
Units
|
4,577,419
|
4,577,419
|
0.4%
|
|||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
2011
|
102
|
Rooms
|
94,457
|
9,650,000
|
9,634,578
|
0.8%
|
7,302,664
|
N
|
||||||||||||
41
|
Hilton Garden Inn Panama City
|
2006
|
111
|
Rooms
|
86,486
|
9,600,000
|
9,600,000
|
0.8%
|
8,804,776
|
N
|
||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
1895
|
2012
|
141
|
Rooms
|
67,376
|
9,500,000
|
9,500,000
|
0.8%
|
7,146,066
|
N
|
|||||||||||
43
|
Garden City MHC Portfolio
|
Various
|
731
|
Pads
|
12,701
|
9,300,000
|
9,284,592
|
0.7%
|
6,977,390
|
N
|
||||||||||||
43.01
|
East Garden Village
|
1981
|
589
|
Pads
|
7,101,322
|
7,089,556
|
0.6%
|
|||||||||||||||
43.02
|
Prairie Wind
|
1996
|
142
|
Pads
|
2,198,678
|
2,195,036
|
0.2%
|
|||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
2007
|
2013
|
100
|
Rooms
|
86,970
|
8,710,000
|
8,696,974
|
0.7%
|
6,692,882
|
N
|
|||||||||||
45
|
El Centro Town Center II
|
2011
|
44,823
|
Sq. Ft.
|
189
|
8,500,000
|
8,490,555
|
0.7%
|
7,083,920
|
N
|
||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
2007
|
70
|
Rooms
|
57,143
|
4,343,000
|
4,343,000
|
0.3%
|
3,273,944
|
N
|
||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
2009
|
70
|
Rooms
|
57,143
|
3,657,000
|
3,657,000
|
0.3%
|
2,756,808
|
N
|
||||||||||||
48
|
Security Public Storage - Redwood City
|
1986
|
47,996
|
Sq. Ft.
|
162
|
7,800,000
|
7,770,368
|
0.6%
|
6,398,558
|
N
|
||||||||||||
49
|
Cielo Ranch Apartments
|
1985
|
432
|
Units
|
17,571
|
7,600,000
|
7,590,868
|
0.6%
|
6,249,260
|
N
|
||||||||||||
50
|
Armoury Commons
|
Various
|
262
|
Units
|
28,022
|
7,350,000
|
7,341,663
|
0.6%
|
6,104,315
|
N
|
||||||||||||
51
|
Holiday Inn Bakersfield
|
2006
|
2011
|
90
|
Rooms
|
79,862
|
7,200,000
|
7,187,581
|
0.6%
|
6,386,356
|
N
|
|||||||||||
52
|
Retail at Pasadena Collection
|
2003
|
20,411
|
Sq. Ft.
|
317
|
6,480,000
|
6,480,000
|
0.5%
|
5,974,464
|
N
|
||||||||||||
53
|
Cherry Ridge Office Park
|
1981
|
2012
|
113,548
|
Sq. Ft.
|
56
|
6,400,000
|
6,400,000
|
0.5%
|
5,516,847
|
N
|
|||||||||||
54
|
Chancellor Apartments
|
1984
|
224
|
Units
|
27,656
|
6,195,000
|
6,195,000
|
0.5%
|
5,492,970
|
N
|
||||||||||||
55
|
Oakwood MHP
|
1974
|
215
|
Pads
|
28,326
|
6,090,000
|
6,090,000
|
0.5%
|
4,976,593
|
N
|
||||||||||||
56
|
Poplar Garden
|
1962
|
135
|
Units
|
42,914
|
5,800,000
|
5,793,360
|
0.5%
|
4,809,366
|
N
|
||||||||||||
57
|
Eastlake Shopping Center
|
1966
|
1992
|
138,298
|
Sq. Ft.
|
34
|
4,650,000
|
4,635,848
|
0.4%
|
3,522,023
|
N
|
|||||||||||
58
|
South Loop II Shopping Center
|
1998
|
30,300
|
Sq. Ft.
|
34
|
1,150,000
|
1,146,500
|
0.1%
|
871,038
|
N
|
||||||||||||
59
|
River Bay Plaza
|
1984
|
1998
|
79,233
|
Sq. Ft.
|
71
|
5,625,000
|
5,625,000
|
0.4%
|
4,863,653
|
N
|
|||||||||||
60
|
1430 Lee Trevino
|
1987
|
108,653
|
Sq. Ft.
|
51
|
5,600,000
|
5,593,278
|
0.4%
|
4,958,258
|
Y
|
||||||||||||
61
|
TownePlace Suites
|
1999
|
95
|
Rooms
|
57,827
|
5,500,000
|
5,493,537
|
0.4%
|
4,540,169
|
N
|
||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
1996
|
69,866
|
Sq. Ft.
|
75
|
5,250,000
|
5,250,000
|
0.4%
|
4,519,694
|
N
|
||||||||||||
63
|
Claymoor Apartments
|
1970
|
129
|
Units
|
40,260
|
5,200,000
|
5,193,494
|
0.4%
|
4,244,803
|
N
|
||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
1998
|
62,120
|
Sq. Ft.
|
81
|
5,025,000
|
5,025,000
|
0.4%
|
4,325,993
|
N
|
||||||||||||
65
|
Candlewood Suites - Denham Springs
|
2010
|
83
|
Rooms
|
59,489
|
4,945,000
|
4,937,605
|
0.4%
|
3,799,805
|
N
|
||||||||||||
66
|
Sunrise Plaza
|
2002
|
36,139
|
Sq. Ft.
|
131
|
4,725,000
|
4,725,000
|
0.4%
|
4,182,977
|
N
|
||||||||||||
67
|
Comfort Suites - Sulphur
|
2009
|
80
|
Rooms
|
58,163
|
4,660,000
|
4,653,031
|
0.4%
|
3,580,807
|
N
|
||||||||||||
68
|
Trace Lofts/Trace North
|
1919
|
2008
|
16,897
|
Sq. Ft.
|
272
|
4,600,000
|
4,600,000
|
0.4%
|
3,797,479
|
N
|
|||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
2007
|
2013
|
70
|
Rooms
|
64,186
|
4,500,000
|
4,492,986
|
0.4%
|
3,425,315
|
N
|
|||||||||||
70
|
Walgreens - Everett
|
2003
|
13,650
|
Sq. Ft.
|
317
|
4,350,000
|
4,332,200
|
0.3%
|
3,980,339
|
N
|
||||||||||||
71
|
Weston Road Business Center
|
2003
|
21,589
|
Sq. Ft.
|
199
|
4,300,000
|
4,294,928
|
0.3%
|
3,547,291
|
N
|
||||||||||||
72
|
Comfort Suites Springfield, OH
|
2001
|
78
|
Rooms
|
54,487
|
4,250,000
|
4,250,000
|
0.3%
|
3,239,281
|
N
|
||||||||||||
73
|
WWG StorQuest - Evergreen
|
1992
|
61,022
|
Sq. Ft.
|
64
|
3,875,000
|
3,875,000
|
0.3%
|
3,335,965
|
N
|
||||||||||||
74
|
Chatham Towers, Inc.
|
1964
|
1993
|
238
|
Units
|
15,524
|
3,700,000
|
3,694,819
|
0.3%
|
2,956,374
|
N
|
|||||||||||
75
|
Summer Lakes Self Storage
|
2010
|
60,850
|
Sq. Ft.
|
59
|
3,600,000
|
3,600,000
|
0.3%
|
3,116,155
|
N
|
||||||||||||
76
|
Hacienda Valley Shopping Center
|
1977
|
23,700
|
Sq. Ft.
|
152
|
3,600,000
|
3,595,578
|
0.3%
|
2,948,508
|
N
|
||||||||||||
77
|
333 West End Tenants Corp.
|
1925
|
1997
|
47
|
Units
|
74,409
|
3,500,000
|
3,497,233
|
0.3%
|
3,112,884
|
N
|
|||||||||||
78
|
Walgreens - Pasadena
|
2002
|
14,490
|
Sq. Ft.
|
241
|
3,500,000
|
3,494,184
|
0.3%
|
2,623,994
|
N
|
||||||||||||
79
|
Capital & Sunny Acres MHP
|
1946
|
1968
|
160
|
Pads
|
20,156
|
3,225,000
|
3,225,000
|
0.3%
|
2,684,540
|
N
|
|||||||||||
80
|
La Verne Center
|
1974
|
2013
|
27,200
|
Sq. Ft.
|
118
|
3,200,000
|
3,200,000
|
0.3%
|
2,640,870
|
N
|
|||||||||||
81
|
Walgreens - Carson City
|
1998
|
13,905
|
Sq. Ft.
|
228
|
3,175,000
|
3,171,064
|
0.3%
|
2,596,106
|
N
|
||||||||||||
82
|
Princeton Court Apartments
|
1986
|
90
|
Units
|
35,000
|
3,150,000
|
3,150,000
|
0.3%
|
2,374,609
|
N
|
||||||||||||
83
|
Winn Dixie Baton Rouge
|
1994
|
50,388
|
Sq. Ft.
|
62
|
3,141,875
|
3,141,875
|
0.3%
|
2,723,500
|
N
|
||||||||||||
84
|
The Commons Shopping Center
|
2000
|
38,685
|
Sq. Ft.
|
78
|
3,000,000
|
3,000,000
|
0.2%
|
2,449,887
|
N
|
||||||||||||
85
|
321 Apartments Corp.
|
1929
|
1999
|
100
|
Units
|
29,958
|
3,000,000
|
2,995,799
|
0.2%
|
2,397,061
|
N
|
|||||||||||
86
|
Wheatfield Self Storage
|
2000
|
52,346
|
Sq. Ft.
|
56
|
2,950,000
|
2,943,528
|
0.2%
|
2,438,527
|
N
|
||||||||||||
87
|
Golf View Apartments
|
1965
|
1973
|
192
|
Units
|
14,565
|
2,800,000
|
2,796,464
|
0.2%
|
2,281,833
|
N
|
|||||||||||
88
|
Folly Road Self Storage
|
1997
|
2003
|
34,675
|
Sq. Ft.
|
78
|
2,700,000
|
2,700,000
|
0.2%
|
2,229,676
|
N
|
|||||||||||
89
|
929 Park Avenue Apartments Corp.
|
1913
|
2000
|
33
|
Units
|
77,214
|
2,550,000
|
2,548,069
|
0.2%
|
2,279,051
|
N
|
|||||||||||
90
|
70 N. Grove Owners Corp.
|
1964
|
1995
|
75
|
Units
|
31,291
|
2,350,000
|
2,346,837
|
0.2%
|
1,892,303
|
N
|
|||||||||||
91
|
Barrington Apartments
|
1984
|
80
|
Units
|
28,438
|
2,275,000
|
2,275,000
|
0.2%
|
1,714,995
|
N
|
||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
1953
|
1999
|
80
|
Units
|
24,965
|
2,000,000
|
1,997,240
|
0.2%
|
1,602,582
|
N
|
|||||||||||
93
|
Centrentset Corp.
|
1910
|
2003
|
100
|
Units
|
18,950
|
1,900,000
|
1,895,010
|
0.2%
|
1,524,693
|
N
|
|||||||||||
94
|
Fowler Court Tenants Inc.
|
1909
|
2013
|
50
|
Units
|
34,908
|
1,750,000
|
1,745,377
|
0.1%
|
1,402,838
|
N
|
|||||||||||
95
|
Park Terrace Manor, Inc.
|
1949
|
1997
|
47
|
Units
|
31,870
|
1,500,000
|
1,497,911
|
0.1%
|
1,199,809
|
N
|
|||||||||||
96
|
Mobile Manor MHC
|
1950
|
147
|
Pads
|
9,683
|
1,425,000
|
1,423,362
|
0.1%
|
1,180,858
|
N
|
||||||||||||
97
|
Trailwood MHC
|
1977
|
2011
|
60
|
Pads
|
22,477
|
1,350,000
|
1,348,599
|
0.1%
|
1,137,617
|
N
|
|||||||||||
98
|
119 West 71st Street Owners Corp.
|
1911
|
1999
|
36
|
Units
|
22,996
|
830,000
|
827,847
|
0.1%
|
511,213
|
N
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
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 |
Servicing Fee
|
CREFC® IP
Royalty License Fee Rate |
||||||||||||
1
|
Woodbridge Center
|
3/3/2014
|
5/1/2014
|
4/1/2017
|
5/1/2017
|
4/1/2024
|
4.79600%
|
0.00225%
|
0.00370%
|
0.04000%
|
0.00050%
|
|||||||||||||
2
|
Bloomberg Data Center
|
4/1/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.78000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
3
|
Worldgate Centre
|
4/4/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
4.74000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
4
|
Sugar Creek I & II
|
4/15/2014
|
6/1/2014
|
5/1/2019
|
6/1/2019
|
5/1/2024
|
4.71000%
|
0.00225%
|
0.00370%
|
0.03000%
|
0.00050%
|
|||||||||||||
4.01
|
Sugar Creek I
|
|||||||||||||||||||||||
4.02
|
Sugar Creek II
|
|||||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
3/28/2014
|
5/6/2014
|
4/6/2019
|
5/6/2019
|
4/6/2024
|
4/6/2044
|
4.55000%
|
0.00225%
|
0.00370%
|
0.04000%
|
0.00050%
|
||||||||||||
6
|
Brunswick Square
|
2/11/2014
|
4/1/2014
|
4/1/2014
|
3/1/2024
|
4.79600%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
3/6/2014
|
5/1/2014
|
5/1/2014
|
4/1/2021
|
4.84400%
|
0.00225%
|
0.00370%
|
0.04000%
|
0.00050%
|
||||||||||||||
8
|
Residence Inn Aventura
|
3/7/2014
|
5/6/2014
|
5/6/2014
|
4/6/2019
|
4.52600%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
2/28/2014
|
4/6/2014
|
3/6/2017
|
4/6/2017
|
3/6/2024
|
4.40000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
|||||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
|||||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
3/21/2014
|
5/6/2014
|
4/6/2016
|
5/6/2016
|
4/6/2024
|
5.22700%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
10.01
|
2101 East River Terrace
|
|||||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
|||||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
|||||||||||||||||||||||
10.04
|
6 East 25th Street
|
|||||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
|||||||||||||||||||||||
10.06
|
25 East 25th Street
|
|||||||||||||||||||||||
10.07
|
203 East 19th Street
|
|||||||||||||||||||||||
10.08
|
615 East 16th Street
|
|||||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
|||||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
|||||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
|||||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
|||||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
|||||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
|||||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
|||||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
|||||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
|||||||||||||||||||||||
11
|
Lacey Market Square
|
4/9/2014
|
6/6/2014
|
5/6/2018
|
6/6/2018
|
5/6/2024
|
5.24400%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
12
|
Woodland Apartments
|
2/26/2014
|
4/6/2014
|
3/6/2019
|
4/6/2019
|
3/6/2024
|
4.83000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
13
|
Westland Multifamily Portfolio I
|
4/2/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
4.79000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
13.01
|
102nd Street Apartments
|
|||||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
|||||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
|||||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
|||||||||||||||||||||||
13.05
|
39th Street Apartments
|
|||||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
|||||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
|||||||||||||||||||||||
13.08
|
Harvard Apartments
|
|||||||||||||||||||||||
13.09
|
Dawson Apartments
|
|||||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
|||||||||||||||||||||||
13.11
|
Chestnut Apartments
|
|||||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
|||||||||||||||||||||||
13.13
|
Linden Apartments
|
|||||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
3/13/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4/1/2044
|
4.80500%
|
0.00225%
|
0.00370%
|
0.07000%
|
0.00050%
|
|||||||||||||
14.01
|
Corporate Campus
|
|||||||||||||||||||||||
14.02
|
Green Valley Campus
|
|||||||||||||||||||||||
14.03
|
Columbus Campus
|
|||||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
4/8/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.54000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
|||||||||||||||||||||||
15.02
|
Bellissimo Grande
|
|||||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
3/31/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.16000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
17
|
Shops at Park Village
|
3/13/2014
|
5/1/2014
|
4/1/2016
|
5/1/2016
|
4/1/2024
|
4.73000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
18
|
Woodmont Plaza
|
3/31/2014
|
5/1/2014
|
4/1/2024
|
4/1/2024
|
4.44000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
19
|
DoubleTree Richardson
|
2/11/2014
|
3/6/2014
|
3/6/2014
|
2/6/2024
|
5.32000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
20
|
BJ’s Wholesale HQ
|
3/10/2014
|
5/6/2014
|
4/6/2019
|
5/6/2019
|
4/6/2024
|
4/6/2044
|
5.03700%
|
0.00225%
|
0.00370%
|
0.04000%
|
0.00050%
|
||||||||||||
21
|
Orange Avenue MHP
|
3/19/2014
|
5/5/2014
|
5/5/2014
|
4/5/2019
|
4.65000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
22
|
El Rancho MHP
|
3/19/2014
|
5/5/2014
|
5/5/2014
|
4/5/2019
|
4.65000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
23
|
Mercedes Benz Greenwich
|
3/4/2014
|
4/6/2014
|
3/6/2024
|
3/6/2024
|
5.07000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
24
|
Town Park Office
|
12/2/2013
|
2/1/2014
|
2/1/2014
|
1/1/2024
|
5.16000%
|
0.00225%
|
0.00370%
|
0.07000%
|
0.00050%
|
||||||||||||||
25
|
David Drye II
|
2/14/2014
|
4/5/2014
|
3/5/2016
|
4/5/2016
|
3/5/2024
|
4.97000%
|
0.00225%
|
0.00370%
|
0.07000%
|
0.00050%
|
|||||||||||||
25.01
|
Willow Creek
|
|||||||||||||||||||||||
25.02
|
Madison Place
|
|||||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
4/2/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
4.79000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
26.01
|
El Segundo Apartments
|
|||||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
|||||||||||||||||||||||
26.03
|
Mariposa Apartments
|
|||||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
|||||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
|||||||||||||||||||||||
27
|
Residence Inn - Middleton
|
1/31/2014
|
3/1/2014
|
3/1/2014
|
2/1/2024
|
5.04000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
2/5/2014
|
4/1/2014
|
4/1/2014
|
3/1/2024
|
5.01000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
29
|
Country Place MHP
|
3/19/2014
|
5/5/2014
|
5/5/2014
|
4/5/2019
|
4.65000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
30
|
Torrance MHP
|
3/19/2014
|
5/5/2014
|
5/5/2014
|
4/5/2019
|
4.65000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
31
|
Shops at Concert Park
|
2/27/2014
|
4/1/2014
|
4/1/2014
|
3/1/2024
|
4.90000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
32
|
MarketPlace Management Portfolio
|
3/31/2014
|
5/6/2014
|
4/6/2017
|
5/6/2017
|
4/6/2024
|
5.19000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
32.01
|
2705 North Main Street
|
|||||||||||||||||||||||
32.02
|
2620 South Main Street
|
|||||||||||||||||||||||
32.03
|
2610 Plaza Court
|
|||||||||||||||||||||||
32.04
|
234 Kettering Drive
|
|||||||||||||||||||||||
32.05
|
2624 South Main Street
|
|||||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
4/3/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.20000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
4/3/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.20000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
35
|
41 University Drive
|
2/21/2014
|
4/5/2014
|
4/5/2014
|
3/5/2024
|
5.09000%
|
0.00225%
|
0.00370%
|
0.07000%
|
0.00050%
|
||||||||||||||
36
|
Parkway Corporate Center
|
12/19/2013
|
2/1/2014
|
2/1/2014
|
1/1/2024
|
5.16000%
|
0.00225%
|
0.00370%
|
0.07000%
|
0.00050%
|
||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
4/9/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.43000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
38
|
Spectrum Control, Inc.
|
3/17/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.10000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
3/21/2014
|
5/6/2014
|
4/6/2016
|
5/6/2016
|
4/6/2019
|
5.27000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
39.01
|
Garden Walk Apartments
|
|||||||||||||||||||||||
39.02
|
Poplar Springs
|
|||||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
3/25/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.33000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
41
|
Hilton Garden Inn Panama City
|
4/9/2014
|
6/1/2014
|
6/1/2014
|
5/1/2019
|
4.64000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
4/2/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.16000%
|
0.00225%
|
0.00370%
|
0.12000%
|
0.00050%
|
||||||||||||||
43
|
Garden City MHC Portfolio
|
3/14/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.09000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
43.01
|
East Garden Village
|
|||||||||||||||||||||||
43.02
|
Prairie Wind
|
|||||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
4/4/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.76700%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
45
|
El Centro Town Center II
|
4/7/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.42000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
4/11/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.22000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
4/11/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.22000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
48
|
Security Public Storage - Redwood City
|
1/31/2014
|
3/1/2014
|
3/1/2014
|
2/1/2024
|
4.94000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
49
|
Cielo Ranch Apartments
|
3/3/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
5.00000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
50
|
Armoury Commons
|
4/1/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.31000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
51
|
Holiday Inn Bakersfield
|
3/19/2014
|
5/5/2014
|
5/5/2014
|
4/5/2019
|
4.82000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
52
|
Retail at Pasadena Collection
|
3/3/2014
|
5/1/2014
|
4/1/2019
|
5/1/2019
|
4/1/2024
|
4.97000%
|
0.00225%
|
0.00370%
|
0.04000%
|
0.00050%
|
|||||||||||||
53
|
Cherry Ridge Office Park
|
2/14/2014
|
4/1/2014
|
3/1/2016
|
4/1/2016
|
3/1/2024
|
4.85000%
|
0.00225%
|
0.00370%
|
0.05000%
|
0.00050%
|
|||||||||||||
54
|
Chancellor Apartments
|
2/25/2014
|
4/6/2014
|
3/6/2017
|
4/6/2017
|
3/6/2024
|
5.07000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
55
|
Oakwood MHP
|
4/9/2014
|
6/5/2014
|
6/5/2014
|
5/5/2024
|
4.81000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
56
|
Poplar Garden
|
4/2/2014
|
5/5/2014
|
5/5/2014
|
4/5/2024
|
5.26000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
57
|
Eastlake Shopping Center
|
2/28/2014
|
4/1/2014
|
4/1/2014
|
3/1/2024
|
5.35200%
|
0.00225%
|
0.00370%
|
0.04000%
|
0.00050%
|
||||||||||||||
58
|
South Loop II Shopping Center
|
2/28/2014
|
4/1/2014
|
4/1/2014
|
3/1/2024
|
5.35200%
|
0.00225%
|
0.00370%
|
0.04000%
|
0.00050%
|
||||||||||||||
59
|
River Bay Plaza
|
4/11/2014
|
6/1/2014
|
5/1/2016
|
6/1/2016
|
5/1/2024
|
4.97000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
60
|
1430 Lee Trevino
|
3/26/2014
|
5/1/2014
|
5/1/2014
|
4/1/2021
|
4/1/2044
|
5.00500%
|
0.00225%
|
0.00370%
|
0.04000%
|
0.00050%
|
|||||||||||||
61
|
TownePlace Suites
|
3/12/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
5.12000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
2/21/2014
|
4/1/2014
|
3/1/2016
|
4/1/2016
|
3/1/2024
|
4.80000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
63
|
Claymoor Apartments
|
3/26/2014
|
5/5/2014
|
5/5/2014
|
4/5/2024
|
4.78000%
|
0.00225%
|
0.00370%
|
0.12000%
|
0.00050%
|
||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
2/24/2014
|
4/1/2014
|
3/1/2016
|
4/1/2016
|
3/1/2024
|
4.80000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
65
|
Candlewood Suites - Denham Springs
|
4/4/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.76700%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
66
|
Sunrise Plaza
|
3/14/2014
|
5/6/2014
|
4/6/2017
|
5/6/2017
|
4/6/2024
|
5.00000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
67
|
Comfort Suites - Sulphur
|
4/4/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.76700%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
68
|
Trace Lofts/Trace North
|
4/7/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.12000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
4/2/2014
|
5/6/2014
|
5/6/2014
|
4/6/2024
|
5.49500%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
70
|
Walgreens - Everett
|
1/31/2014
|
3/1/2014
|
3/1/2014
|
2/1/2019
|
4.50000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
71
|
Weston Road Business Center
|
3/10/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
5.10000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
72
|
Comfort Suites Springfield, OH
|
4/11/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.53000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
73
|
WWG StorQuest - Evergreen
|
2/19/2014
|
4/1/2014
|
3/1/2016
|
4/1/2016
|
3/1/2024
|
4.80000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
74
|
Chatham Towers, Inc.
|
3/31/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.16000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
75
|
Summer Lakes Self Storage
|
3/20/2014
|
5/6/2014
|
4/6/2016
|
5/6/2016
|
4/6/2024
|
5.01500%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
76
|
Hacienda Valley Shopping Center
|
3/27/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.88000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
77
|
333 West End Tenants Corp.
|
3/12/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.27000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
78
|
Walgreens - Pasadena
|
3/10/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
5.07000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
79
|
Capital & Sunny Acres MHP
|
4/8/2014
|
6/5/2014
|
6/5/2014
|
5/5/2024
|
5.38000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
80
|
La Verne Center
|
4/8/2014
|
6/5/2014
|
6/5/2014
|
5/5/2024
|
5.11000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
81
|
Walgreens - Carson City
|
4/1/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.83000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
82
|
Princeton Court Apartments
|
4/3/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.22000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
83
|
Winn Dixie Baton Rouge
|
4/11/2014
|
6/1/2014
|
5/1/2016
|
6/1/2016
|
5/1/2024
|
5.07000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
|||||||||||||
84
|
The Commons Shopping Center
|
4/15/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
4.79000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
85
|
321 Apartments Corp.
|
3/3/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.16000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
86
|
Wheatfield Self Storage
|
2/26/2014
|
4/6/2014
|
4/6/2014
|
3/6/2024
|
5.16000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
87
|
Golf View Apartments
|
3/27/2014
|
5/5/2014
|
5/5/2014
|
4/5/2024
|
4.73000%
|
0.00225%
|
0.00370%
|
0.12000%
|
0.00050%
|
||||||||||||||
88
|
Folly Road Self Storage
|
4/8/2014
|
6/5/2014
|
6/5/2014
|
5/5/2024
|
5.13000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
3/25/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.44000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
90
|
70 N. Grove Owners Corp.
|
3/10/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.38000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
91
|
Barrington Apartments
|
4/3/2014
|
6/1/2014
|
6/1/2014
|
5/1/2024
|
5.22000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
3/21/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.24000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
93
|
Centrentset Corp.
|
2/27/2014
|
4/1/2014
|
4/1/2014
|
3/1/2024
|
4.28000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
94
|
Fowler Court Tenants Inc.
|
2/25/2014
|
4/1/2014
|
4/1/2014
|
3/1/2024
|
4.25000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
95
|
Park Terrace Manor, Inc.
|
3/31/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.19000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
||||||||||||||
96
|
Mobile Manor MHC
|
3/31/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
5.24000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
97
|
Trailwood MHC
|
3/31/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
5.78000%
|
0.00225%
|
0.00370%
|
0.02000%
|
0.00050%
|
||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
3/13/2014
|
5/1/2014
|
5/1/2014
|
4/1/2024
|
4.44000%
|
0.00225%
|
0.00370%
|
0.08000%
|
0.00050%
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
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
|
|||||||||||||
1
|
Woodbridge Center
|
4.74955%
|
Actual/360
|
681,750.68
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
36
|
35
|
360
|
360
|
1
|
|||||||||||||
2
|
Bloomberg Data Center
|
4.75355%
|
Actual/360
|
503,222.92
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
3
|
Worldgate Centre
|
4.71355%
|
Actual/360
|
338,679.09
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
4
|
Sugar Creek I & II
|
4.67355%
|
Actual/360
|
325,173.44
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
120
|
60
|
60
|
360
|
360
|
0
|
|||||||||||||
4.01
|
Sugar Creek I
|
|||||||||||||||||||||||||
4.02
|
Sugar Creek II
|
|||||||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
4.50355%
|
Actual/360
|
247,417.25
|
Interest-only, Amortizing ARD
|
Actual/360
|
120
|
119
|
60
|
59
|
360
|
360
|
1
|
|||||||||||||
6
|
Brunswick Square
|
4.76955%
|
Actual/360
|
246,479.09
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
360
|
358
|
2
|
||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
4.79755%
|
Actual/360
|
242,570.97
|
Amortizing Balloon
|
84
|
83
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
8
|
Residence Inn Aventura
|
4.49955%
|
Actual/360
|
195,669.07
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
4.37355%
|
Actual/360
|
175,266.32
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
36
|
34
|
360
|
360
|
2
|
|||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
|||||||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
|||||||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
5.20055%
|
Actual/360
|
145,956.70
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
|||||||||||||
10.01
|
2101 East River Terrace
|
|||||||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
|||||||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
|||||||||||||||||||||||||
10.04
|
6 East 25th Street
|
|||||||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
|||||||||||||||||||||||||
10.06
|
25 East 25th Street
|
|||||||||||||||||||||||||
10.07
|
203 East 19th Street
|
|||||||||||||||||||||||||
10.08
|
615 East 16th Street
|
|||||||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
|||||||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
|||||||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
|||||||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
|||||||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
|||||||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
|||||||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
|||||||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
|||||||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
|||||||||||||||||||||||||
11
|
Lacey Market Square
|
5.21755%
|
Actual/360
|
143,476.35
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
120
|
48
|
48
|
360
|
360
|
0
|
|||||||||||||
12
|
Woodland Apartments
|
4.80355%
|
Actual/360
|
123,643.88
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
60
|
58
|
360
|
360
|
2
|
|||||||||||||
13
|
Westland Multifamily Portfolio I
|
4.76355%
|
Actual/360
|
122,027.62
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
13.01
|
102nd Street Apartments
|
|||||||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
|||||||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
|||||||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
|||||||||||||||||||||||||
13.05
|
39th Street Apartments
|
|||||||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
|||||||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
|||||||||||||||||||||||||
13.08
|
Harvard Apartments
|
|||||||||||||||||||||||||
13.09
|
Dawson Apartments
|
|||||||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
|||||||||||||||||||||||||
13.11
|
Chestnut Apartments
|
|||||||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
|||||||||||||||||||||||||
13.13
|
Linden Apartments
|
|||||||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
4.72855%
|
Actual/360
|
120,217.59
|
Amortizing ARD
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
14.01
|
Corporate Campus
|
|||||||||||||||||||||||||
14.02
|
Green Valley Campus
|
|||||||||||||||||||||||||
14.03
|
Columbus Campus
|
|||||||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
5.51355%
|
Actual/360
|
135,625.28
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
|||||||||||||||||||||||||
15.02
|
Bellissimo Grande
|
|||||||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
4.07355%
|
Actual/360
|
92,008.02
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
480
|
479
|
1
|
||||||||||||||
17
|
Shops at Park Village
|
4.70355%
|
Actual/360
|
104,088.50
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
|||||||||||||
18
|
Woodmont Plaza
|
4.41355%
|
Actual/360
|
75,027.78
|
Interest-only, Balloon
|
Actual/360
|
120
|
119
|
120
|
119
|
0
|
0
|
1
|
|||||||||||||
19
|
DoubleTree Richardson
|
5.29355%
|
Actual/360
|
113,134.62
|
Amortizing Balloon
|
120
|
117
|
0
|
0
|
300
|
297
|
3
|
||||||||||||||
20
|
BJ’s Wholesale HQ
|
4.99055%
|
Actual/360
|
93,558.23
|
Interest-only, Amortizing ARD
|
Actual/360
|
120
|
119
|
60
|
59
|
360
|
360
|
1
|
|||||||||||||
21
|
Orange Avenue MHP
|
4.62355%
|
Actual/360
|
42,457.53
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
22
|
El Rancho MHP
|
4.62355%
|
Actual/360
|
41,209.69
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
23
|
Mercedes Benz Greenwich
|
5.04355%
|
Actual/360
|
56,544.58
|
Interest-only, Balloon
|
Actual/360
|
120
|
118
|
120
|
118
|
0
|
0
|
2
|
|||||||||||||
24
|
Town Park Office
|
5.08355%
|
Actual/360
|
66,963.71
|
Amortizing Balloon
|
120
|
116
|
0
|
0
|
360
|
356
|
4
|
||||||||||||||
25
|
David Drye II
|
4.89355%
|
Actual/360
|
64,198.76
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
24
|
22
|
360
|
360
|
2
|
|||||||||||||
25.01
|
Willow Creek
|
|||||||||||||||||||||||||
25.02
|
Madison Place
|
|||||||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
4.76355%
|
Actual/360
|
62,887.33
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
26.01
|
El Segundo Apartments
|
|||||||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
|||||||||||||||||||||||||
26.03
|
Mariposa Apartments
|
|||||||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
|||||||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
|||||||||||||||||||||||||
27
|
Residence Inn - Middleton
|
5.01355%
|
Actual/360
|
63,444.99
|
Amortizing Balloon
|
120
|
117
|
0
|
0
|
360
|
357
|
3
|
||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
4.98355%
|
Actual/360
|
59,977.52
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
360
|
358
|
2
|
||||||||||||||
29
|
Country Place MHP
|
4.62355%
|
Actual/360
|
35,893.48
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
30
|
Torrance MHP
|
4.62355%
|
Actual/360
|
20,151.09
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
31
|
Shops at Concert Park
|
4.87355%
|
Actual/360
|
60,251.67
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
324
|
322
|
2
|
||||||||||||||
32
|
MarketPlace Management Portfolio
|
5.16355%
|
Actual/360
|
59,031.59
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
36
|
35
|
360
|
360
|
1
|
|||||||||||||
32.01
|
2705 North Main Street
|
|||||||||||||||||||||||||
32.02
|
2620 South Main Street
|
|||||||||||||||||||||||||
32.03
|
2610 Plaza Court
|
|||||||||||||||||||||||||
32.04
|
234 Kettering Drive
|
|||||||||||||||||||||||||
32.05
|
2624 South Main Street
|
|||||||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
5.17355%
|
Actual/360
|
32,796.58
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
5.17355%
|
Actual/360
|
28,026.17
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
||||||||||||||
35
|
41 University Drive
|
5.01355%
|
Actual/360
|
55,318.22
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
360
|
358
|
2
|
||||||||||||||
36
|
Parkway Corporate Center
|
5.08355%
|
Actual/360
|
55,757.54
|
Amortizing Balloon
|
120
|
116
|
0
|
0
|
360
|
356
|
4
|
||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
5.40355%
|
Actual/360
|
61,906.29
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
38
|
Spectrum Control, Inc.
|
5.07355%
|
Actual/360
|
54,702.19
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
5.24355%
|
Actual/360
|
54,790.87
|
Interest-only, Amortizing Balloon
|
Actual/360
|
60
|
59
|
24
|
23
|
360
|
360
|
1
|
|||||||||||||
39.01
|
Garden Walk Apartments
|
|||||||||||||||||||||||||
39.02
|
Poplar Springs
|
|||||||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
5.30355%
|
Actual/360
|
58,283.76
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
41
|
Hilton Garden Inn Panama City
|
4.61355%
|
Actual/360
|
49,443.61
|
Amortizing Balloon
|
60
|
60
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
5.03355%
|
Actual/360
|
56,425.23
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
||||||||||||||
43
|
Garden City MHC Portfolio
|
5.06355%
|
Actual/360
|
54,855.64
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
43.01
|
East Garden Village
|
|||||||||||||||||||||||||
43.02
|
Prairie Wind
|
|||||||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
5.74055%
|
Actual/360
|
54,884.68
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
45
|
El Centro Town Center II
|
5.39355%
|
Actual/360
|
47,836.29
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
5.19355%
|
Actual/360
|
25,948.52
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
5.19355%
|
Actual/360
|
21,849.81
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
||||||||||||||
48
|
Security Public Storage - Redwood City
|
4.91355%
|
Actual/360
|
41,586.53
|
Amortizing Balloon
|
120
|
117
|
0
|
0
|
360
|
357
|
3
|
||||||||||||||
49
|
Cielo Ranch Apartments
|
4.97355%
|
Actual/360
|
40,798.44
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
50
|
Armoury Commons
|
5.28355%
|
Actual/360
|
40,860.55
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
51
|
Holiday Inn Bakersfield
|
4.79355%
|
Actual/360
|
41,338.86
|
Amortizing Balloon
|
60
|
59
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
52
|
Retail at Pasadena Collection
|
4.92355%
|
Actual/360
|
34,667.33
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
60
|
59
|
360
|
360
|
1
|
|||||||||||||
53
|
Cherry Ridge Office Park
|
4.79355%
|
Actual/360
|
33,772.28
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
24
|
22
|
360
|
360
|
2
|
|||||||||||||
54
|
Chancellor Apartments
|
5.04355%
|
Actual/360
|
33,521.63
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
36
|
34
|
360
|
360
|
2
|
|||||||||||||
55
|
Oakwood MHP
|
4.78355%
|
Actual/360
|
31,988.94
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
56
|
Poplar Garden
|
5.23355%
|
Actual/360
|
32,063.75
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
57
|
Eastlake Shopping Center
|
5.30555%
|
Actual/360
|
28,145.54
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
300
|
298
|
2
|
||||||||||||||
58
|
South Loop II Shopping Center
|
5.30555%
|
Actual/360
|
6,960.73
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
300
|
298
|
2
|
||||||||||||||
59
|
River Bay Plaza
|
4.94355%
|
Actual/360
|
30,093.17
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
120
|
24
|
24
|
360
|
360
|
0
|
|||||||||||||
60
|
1430 Lee Trevino
|
4.95855%
|
Actual/360
|
30,079.13
|
Amortizing ARD
|
84
|
83
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
61
|
TownePlace Suites
|
5.09355%
|
Actual/360
|
29,929.87
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
4.77355%
|
Actual/360
|
27,544.93
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
24
|
22
|
360
|
360
|
2
|
|||||||||||||
63
|
Claymoor Apartments
|
4.65355%
|
Actual/360
|
27,219.77
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
4.77355%
|
Actual/360
|
26,364.43
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
24
|
22
|
360
|
360
|
2
|
|||||||||||||
65
|
Candlewood Suites - Denham Springs
|
5.74055%
|
Actual/360
|
31,160.13
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
66
|
Sunrise Plaza
|
4.97355%
|
Actual/360
|
25,364.82
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
36
|
35
|
360
|
360
|
1
|
|||||||||||||
67
|
Comfort Suites - Sulphur
|
5.74055%
|
Actual/360
|
29,364.25
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
68
|
Trace Lofts/Trace North
|
5.09355%
|
Actual/360
|
25,032.25
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
5.46855%
|
Actual/360
|
27,620.50
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
70
|
Walgreens - Everett
|
4.47355%
|
Actual/360
|
22,040.81
|
Amortizing Balloon
|
60
|
57
|
0
|
0
|
360
|
357
|
3
|
||||||||||||||
71
|
Weston Road Business Center
|
5.07355%
|
Actual/360
|
23,346.84
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
72
|
Comfort Suites Springfield, OH
|
5.50355%
|
Actual/360
|
26,174.92
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
||||||||||||||
73
|
WWG StorQuest - Evergreen
|
4.77355%
|
Actual/360
|
20,330.78
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
118
|
24
|
22
|
360
|
360
|
2
|
|||||||||||||
74
|
Chatham Towers, Inc.
|
4.07355%
|
Actual/360
|
18,007.36
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
75
|
Summer Lakes Self Storage
|
4.98855%
|
Actual/360
|
19,358.59
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
119
|
24
|
23
|
360
|
360
|
1
|
|||||||||||||
76
|
Hacienda Valley Shopping Center
|
4.85355%
|
Actual/360
|
19,062.42
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
77
|
333 West End Tenants Corp.
|
4.18355%
|
Actual/360
|
15,221.01
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
480
|
479
|
1
|
||||||||||||||
78
|
Walgreens - Pasadena
|
5.04355%
|
Actual/360
|
20,603.65
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
300
|
299
|
1
|
||||||||||||||
79
|
Capital & Sunny Acres MHP
|
5.35355%
|
Actual/360
|
18,069.13
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
80
|
La Verne Center
|
5.08355%
|
Actual/360
|
17,394.06
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
81
|
Walgreens - Carson City
|
4.80355%
|
Actual/360
|
16,715.75
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
82
|
Princeton Court Apartments
|
5.19355%
|
Actual/360
|
18,820.59
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
||||||||||||||
83
|
Winn Dixie Baton Rouge
|
5.04355%
|
Actual/360
|
17,000.93
|
Interest-only, Amortizing Balloon
|
Actual/360
|
120
|
120
|
24
|
24
|
360
|
360
|
0
|
|||||||||||||
84
|
The Commons Shopping Center
|
4.76355%
|
Actual/360
|
15,721.83
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
85
|
321 Apartments Corp.
|
4.07355%
|
Actual/360
|
14,600.56
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
86
|
Wheatfield Self Storage
|
5.13355%
|
Actual/360
|
16,125.95
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
360
|
358
|
2
|
||||||||||||||
87
|
Golf View Apartments
|
4.60355%
|
Actual/360
|
14,572.39
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
88
|
Folly Road Self Storage
|
5.10355%
|
Actual/360
|
14,709.46
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
360
|
360
|
0
|
||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
4.35355%
|
Actual/360
|
11,365.69
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
480
|
479
|
1
|
||||||||||||||
90
|
70 N. Grove Owners Corp.
|
4.29355%
|
Actual/360
|
11,740.14
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
91
|
Barrington Apartments
|
5.19355%
|
Actual/360
|
13,592.65
|
Amortizing Balloon
|
120
|
120
|
0
|
0
|
300
|
300
|
0
|
||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
4.15355%
|
Actual/360
|
9,827.09
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
93
|
Centrentset Corp.
|
4.19355%
|
Actual/360
|
9,380.26
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
360
|
358
|
2
|
||||||||||||||
94
|
Fowler Court Tenants Inc.
|
4.16355%
|
Actual/360
|
8,608.95
|
Amortizing Balloon
|
120
|
118
|
0
|
0
|
360
|
358
|
2
|
||||||||||||||
95
|
Park Terrace Manor, Inc.
|
4.10355%
|
Actual/360
|
7,326.51
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
96
|
Mobile Manor MHC
|
5.21355%
|
Actual/360
|
7,860.08
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
97
|
Trailwood MHC
|
5.75355%
|
Actual/360
|
7,903.98
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
360
|
359
|
1
|
||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
4.35355%
|
Actual/360
|
5,224.15
|
Amortizing Balloon
|
120
|
119
|
0
|
0
|
240
|
239
|
1
|
WFRBS Commercial Mortgage Trust 2014-C20
|
|||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Prepayment Provisions
|
Grace Period
Default (Days) |
Grace Period Late
(Days) |
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 |
|||||||||||||||
1
|
Woodbridge Center
|
L(25),D(91),O(4)
|
5
|
5
|
366,000,000
|
1/31/2014
|
|||||||||||||||||||||||
2
|
Bloomberg Data Center
|
L(24),GRTR 1% or YM(92),O(4)
|
5
|
5
|
137,000,000
|
8/1/2014
|
|||||||||||||||||||||||
3
|
Worldgate Centre
|
L(24),D(92),O(4)
|
5
|
5
|
88,500,000
|
2/26/2014
|
|||||||||||||||||||||||
4
|
Sugar Creek I & II
|
L(24),D(92),O(4)
|
5
|
5
|
83,500,000
|
3/17/2014
|
|||||||||||||||||||||||
4.01
|
Sugar Creek I
|
||||||||||||||||||||||||||||
4.02
|
Sugar Creek II
|
||||||||||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
L(25),GRTR 1% or YM(88),O(7)
|
0
|
0
|
73,200,000
|
2/7/2014
|
|||||||||||||||||||||||
6
|
Brunswick Square
|
L(26),D(87),O(7)
|
5
|
5
|
113,000,000
|
1/15/2014
|
|||||||||||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
L(25),D(55),O(4)
|
0
|
0
|
65,600,000
|
1/16/2014
|
|||||||||||||||||||||||
8
|
Residence Inn Aventura
|
L(25),D(31),O(4)
|
0
|
0
|
59,000,000
|
1/27/2014
|
|||||||||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
L(26),D(90),O(4)
|
0
|
0
|
93,000,000
|
1/21/2014
|
|||||||||||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
73,000,000
|
1/21/2014
|
||||||||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
20,000,000
|
1/21/2014
|
||||||||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
L(25),D(91),O(4)
|
0
|
0
|
34,890,000
|
1/6/2014
|
|||||||||||||||||||||||
10.01
|
2101 East River Terrace
|
10,220,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
3,780,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
2,610,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.04
|
6 East 25th Street
|
2,520,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
1,870,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.06
|
25 East 25th Street
|
1,690,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.07
|
203 East 19th Street
|
1,670,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.08
|
615 East 16th Street
|
1,590,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
1,500,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
1,330,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
1,180,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
1,150,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
950,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
860,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
690,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
660,000
|
1/6/2014
|
||||||||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
620,000
|
1/6/2014
|
||||||||||||||||||||||||||
11
|
Lacey Market Square
|
L(24),D(92),O(4)
|
0
|
0
|
37,800,000
|
1/24/2014
|
|||||||||||||||||||||||
12
|
Woodland Apartments
|
L(26),D(90),O(4)
|
0
|
0
|
32,000,000
|
12/31/2013
|
|||||||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
L(24),D(91),O(5)
|
5
|
5
|
33,570,000
|
Various
|
|||||||||||||||||||||||
13.01
|
102nd Street Apartments
|
3,790,000
|
2/21/2014
|
||||||||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
3,690,000
|
2/27/2014
|
||||||||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
3,680,000
|
2/27/2014
|
||||||||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
2,920,000
|
2/21/2014
|
||||||||||||||||||||||||||
13.05
|
39th Street Apartments
|
2,830,000
|
2/21/2014
|
||||||||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
2,820,000
|
2/27/2014
|
||||||||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
2,730,000
|
2/21/2014
|
||||||||||||||||||||||||||
13.08
|
Harvard Apartments
|
2,385,000
|
2/27/2014
|
||||||||||||||||||||||||||
13.09
|
Dawson Apartments
|
2,150,000
|
2/27/2014
|
||||||||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
1,780,000
|
2/27/2014
|
||||||||||||||||||||||||||
13.11
|
Chestnut Apartments
|
1,775,000
|
2/27/2014
|
||||||||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
1,610,000
|
2/21/2014
|
||||||||||||||||||||||||||
13.13
|
Linden Apartments
|
1,410,000
|
2/27/2014
|
||||||||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
L(25),D(91),O(4)
|
5
|
5
|
35,400,000
|
2/12/2014
|
|||||||||||||||||||||||
14.01
|
Corporate Campus
|
24,600,000
|
2/12/2014
|
||||||||||||||||||||||||||
14.02
|
Green Valley Campus
|
8,400,000
|
2/12/2014
|
||||||||||||||||||||||||||
14.03
|
Columbus Campus
|
2,400,000
|
2/12/2014
|
||||||||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
L(25),D(91),O(4)
|
0
|
0
|
44,300,000
|
Various
|
|||||||||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
24,100,000
|
2/27/2014
|
||||||||||||||||||||||||||
15.02
|
Bellissimo Grande
|
20,200,000
|
2/28/2014
|
||||||||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
117,200,000
|
3/7/2014
|
75,200,000
|
28.6%
|
17.1%
|
83
|
0
|
0
|
162,149
|
1,500,000
|
|||||||||||||||
17
|
Shops at Park Village
|
L(25),D(88),O(7)
|
5
|
5
|
29,100,000
|
12/31/2013
|
|||||||||||||||||||||||
18
|
Woodmont Plaza
|
L(25),D(88),O(7)
|
5
|
5
|
40,000,000
|
3/5/2014
|
|||||||||||||||||||||||
19
|
DoubleTree Richardson
|
L(27),D(89),O(4)
|
0
|
0
|
31,900,000
|
12/21/2013
|
|||||||||||||||||||||||
20
|
BJ’s Wholesale HQ
|
L(25),GRTR 1% or YM(88),O(7)
|
0
|
0
|
26,900,000
|
1/11/2014
|
|||||||||||||||||||||||
21
|
Orange Avenue MHP
|
L(25),D(31),O(4)
|
0
|
0
|
11,860,000
|
1/17/2014
|
|||||||||||||||||||||||
22
|
El Rancho MHP
|
L(25),D(31),O(4)
|
0
|
0
|
11,520,000
|
1/20/2014
|
|||||||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
L(26),D(90),O(4)
|
0
|
0
|
24,000,000
|
1/28/2014
|
|||||||||||||||||||||||
24
|
Town Park Office
|
L(28),D(85),O(7)
|
5
|
5
|
17,700,000
|
10/31/2013
|
|||||||||||||||||||||||
25
|
David Drye II
|
L(26),D(90),O(4)
|
0
|
0
|
16,000,000
|
1/8/2014
|
|||||||||||||||||||||||
25.01
|
Willow Creek
|
12,400,000
|
1/8/2014
|
||||||||||||||||||||||||||
25.02
|
Madison Place
|
3,200,000
|
1/8/2014
|
||||||||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
L(24),D(91),O(5)
|
5
|
5
|
17,460,000
|
Various
|
|||||||||||||||||||||||
26.01
|
El Segundo Apartments
|
6,520,000
|
2/27/2014
|
||||||||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
3,870,000
|
2/21/2014
|
||||||||||||||||||||||||||
26.03
|
Mariposa Apartments
|
3,310,000
|
2/27/2014
|
||||||||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
2,420,000
|
2/21/2014
|
||||||||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
1,340,000
|
2/21/2014
|
||||||||||||||||||||||||||
27
|
Residence Inn - Middleton
|
L(27),D(89),O(4)
|
5
|
5
|
18,100,000
|
1/3/2014
|
|||||||||||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
L(26),D(90),O(4)
|
5
|
5
|
18,200,000
|
2/1/2014
|
|||||||||||||||||||||||
29
|
Country Place MHP
|
L(25),D(31),O(4)
|
0
|
0
|
10,840,000
|
1/17/2014
|
|||||||||||||||||||||||
30
|
Torrance MHP
|
L(25),D(31),O(4)
|
0
|
0
|
5,300,000
|
1/20/2014
|
|||||||||||||||||||||||
31
|
Shops at Concert Park
|
L(26),D(90),O(4)
|
5
|
5
|
16,900,000
|
1/25/2014
|
|||||||||||||||||||||||
32
|
MarketPlace Management Portfolio
|
L(25),D(90),O(5)
|
0
|
0
|
14,350,000
|
Various
|
|||||||||||||||||||||||
32.01
|
2705 North Main Street
|
8,175,000
|
10/31/2013
|
||||||||||||||||||||||||||
32.02
|
2620 South Main Street
|
3,250,000
|
3/1/2014
|
||||||||||||||||||||||||||
32.03
|
2610 Plaza Court
|
1,200,000
|
10/31/2013
|
||||||||||||||||||||||||||
32.04
|
234 Kettering Drive
|
1,025,000
|
10/31/2013
|
||||||||||||||||||||||||||
32.05
|
2624 South Main Street
|
700,000
|
10/31/2013
|
||||||||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
L(24),D(92),O(4)
|
5
|
5
|
10,420,000
|
9/22/2013
|
|||||||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
L(24),D(92),O(4)
|
5
|
5
|
8,610,000
|
9/23/2013
|
|||||||||||||||||||||||
35
|
41 University Drive
|
L(26),D(90),O(4)
|
0
|
0
|
13,850,000
|
2/1/2016
|
|||||||||||||||||||||||
36
|
Parkway Corporate Center
|
L(28),D(88),O(4)
|
5
|
5
|
13,600,000
|
11/13/2013
|
|||||||||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
L(25),D(91),O(4)
|
0
|
0
|
14,500,000
|
2/24/2014
|
|||||||||||||||||||||||
38
|
Spectrum Control, Inc.
|
L(25),D(91),O(4)
|
0
|
0
|
15,550,000
|
1/30/2014
|
|||||||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
L(25),D(31),O(4)
|
0
|
0
|
13,950,000
|
12/3/2013
|
|||||||||||||||||||||||
39.01
|
Garden Walk Apartments
|
7,500,000
|
12/3/2013
|
||||||||||||||||||||||||||
39.02
|
Poplar Springs
|
6,450,000
|
12/3/2013
|
||||||||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
L(25),D(91),O(4)
|
0
|
0
|
14,800,000
|
2/12/2014
|
|||||||||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
L(24),D(35),O(1)
|
0
|
5
|
14,800,000
|
2/7/2014
|
|||||||||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
L(24),D(92),O(4)
|
5
|
5
|
13,800,000
|
1/23/2014
|
|||||||||||||||||||||||
43
|
Garden City MHC Portfolio
|
L(25),D(91),O(4)
|
0
|
0
|
13,620,000
|
11/13/2013
|
|||||||||||||||||||||||
43.01
|
East Garden Village
|
10,400,000
|
11/13/2013
|
||||||||||||||||||||||||||
43.02
|
Prairie Wind
|
3,220,000
|
11/13/2013
|
||||||||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
L(25),D(91),O(4)
|
0
|
0
|
12,500,000
|
1/14/2014
|
|||||||||||||||||||||||
45
|
El Centro Town Center II
|
L(25),D(91),O(4)
|
0
|
0
|
12,600,000
|
1/3/2014
|
|||||||||||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
L(24),D(95),O(1)
|
5
|
5
|
6,400,000
|
2/23/2014
|
|||||||||||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
L(24),D(95),O(1)
|
5
|
5
|
6,000,000
|
2/24/2014
|
|||||||||||||||||||||||
48
|
Security Public Storage - Redwood City
|
L(27),GRTR 1% or YM or D(86),O(7)
|
5
|
5
|
12,200,000
|
1/10/2014
|
|||||||||||||||||||||||
49
|
Cielo Ranch Apartments
|
L(25),D(91),O(4)
|
5
|
3
|
12,200,000
|
12/16/2013
|
|||||||||||||||||||||||
50
|
Armoury Commons
|
L(25),D(91),O(4)
|
0
|
0
|
10,100,000
|
1/30/2014
|
|||||||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
L(25),GRTR 1% or YM(31),O(4)
|
0
|
0
|
10,300,000
|
1/31/2014
|
|||||||||||||||||||||||
52
|
Retail at Pasadena Collection
|
L(25),D(91),O(4)
|
0
|
5
|
10,850,000
|
1/27/2014
|
|||||||||||||||||||||||
53
|
Cherry Ridge Office Park
|
L(26),D(90),O(4)
|
5
|
10
|
9,000,000
|
12/20/2013
|
|||||||||||||||||||||||
54
|
Chancellor Apartments
|
L(26),D(90),O(4)
|
0
|
0
|
8,300,000
|
12/30/2013
|
|||||||||||||||||||||||
55
|
Oakwood MHP
|
L(24),D(93),O(3)
|
0
|
0
|
8,120,000
|
3/12/2014
|
|||||||||||||||||||||||
56
|
Poplar Garden
|
L(25),D(92),O(3)
|
0
|
0
|
7,900,000
|
3/11/2014
|
|||||||||||||||||||||||
57
|
Eastlake Shopping Center
|
L(26),D(90),O(4)
|
0
|
0
|
7,250,000
|
11/17/2013
|
|||||||||||||||||||||||
58
|
South Loop II Shopping Center
|
L(26),D(90),O(4)
|
0
|
0
|
1,850,000
|
11/17/2013
|
|||||||||||||||||||||||
59
|
River Bay Plaza
|
L(24),D(93),O(3)
|
5
|
5
|
7,800,000
|
3/3/2014
|
|||||||||||||||||||||||
60
|
1430 Lee Trevino
|
L(25),GRTR 1% or YM(55),O(4)
|
0
|
0
|
8,100,000
|
2/13/2014
|
|||||||||||||||||||||||
61
|
TownePlace Suites
|
L(25),D(92),O(3)
|
0
|
0
|
8,600,000
|
1/27/2014
|
|||||||||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
L(26),GRTR 1% or YM(90),O(4)
|
5
|
5
|
7,000,000
|
10/8/2013
|
|||||||||||||||||||||||
63
|
Claymoor Apartments
|
L(25),D(91),O(4)
|
0
|
0
|
7,550,000
|
2/21/2014
|
|||||||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
L(26),GRTR 1% or YM(90),O(4)
|
5
|
5
|
6,700,000
|
10/8/2013
|
|||||||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
L(25),D(91),O(4)
|
0
|
0
|
7,100,000
|
1/9/2014
|
|||||||||||||||||||||||
66
|
Sunrise Plaza
|
L(25),D(91),O(4)
|
0
|
0
|
6,300,000
|
1/26/2014
|
|||||||||||||||||||||||
67
|
Comfort Suites - Sulphur
|
L(25),D(91),O(4)
|
0
|
0
|
6,700,000
|
1/15/2014
|
|||||||||||||||||||||||
68
|
Trace Lofts/Trace North
|
L(24),D(93),O(3)
|
0
|
0
|
9,000,000
|
3/6/2014
|
|||||||||||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
L(25),D(91),O(4)
|
0
|
0
|
7,000,000
|
12/2/2013
|
|||||||||||||||||||||||
70
|
Walgreens - Everett
|
L(27),D(29),O(4)
|
5
|
5
|
6,880,000
|
10/31/2013
|
|||||||||||||||||||||||
71
|
Weston Road Business Center
|
L(25),D(91),O(4)
|
5
|
5
|
7,000,000
|
1/10/2014
|
|||||||||||||||||||||||
72
|
Comfort Suites Springfield, OH
|
L(24),D(93),O(3)
|
0
|
0
|
6,100,000
|
1/29/2014
|
|||||||||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
L(26),GRTR 1% or YM(90),O(4)
|
5
|
5
|
6,000,000
|
10/3/2013
|
|||||||||||||||||||||||
74
|
Chatham Towers, Inc.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
154,910,000
|
3/5/2014
|
59,200,000
|
6.2%
|
0.0%
|
0
|
0
|
0
|
1,000,000
|
||||||||||||||||
75
|
Summer Lakes Self Storage
|
L(25),D(91),O(4)
|
0
|
0
|
5,100,000
|
2/11/2014
|
|||||||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
L(25),D(91),O(4)
|
5
|
5
|
6,700,000
|
1/4/2014
|
|||||||||||||||||||||||
77
|
333 West End Tenants Corp.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
111,720,000
|
2/5/2014
|
52,400,000
|
6.7%
|
0.0%
|
0
|
0
|
0
|
500,000
|
||||||||||||||||
78
|
Walgreens - Pasadena
|
L(25),D(91),O(4)
|
5
|
5
|
5,100,000
|
1/15/2014
|
|||||||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
L(24),GRTR 1% or YM(93),O(3)
|
0
|
0
|
4,300,000
|
2/24/2014
|
|||||||||||||||||||||||
80
|
La Verne Center
|
L(24),D(93),O(3)
|
0
|
0
|
4,600,000
|
3/20/2014
|
|||||||||||||||||||||||
81
|
Walgreens - Carson City
|
L(25),D(91),O(4)
|
5
|
5
|
5,600,000
|
2/12/2014
|
|||||||||||||||||||||||
82
|
Princeton Court Apartments
|
L(24),D(93),O(3)
|
5
|
5
|
4,760,000
|
2/25/2014
|
|||||||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
L(24),D(92),O(4)
|
5
|
5
|
4,200,000
|
2/1/2014
|
|||||||||||||||||||||||
84
|
The Commons Shopping Center
|
L(24),D(92),O(4)
|
5
|
5
|
4,700,000
|
3/17/2014
|
|||||||||||||||||||||||
85
|
321 Apartments Corp.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
33,808,526
|
1/22/2014
|
20,900,000
|
14.3%
|
32.0%
|
0
|
32
|
0
|
141,996
|
500,000
|
|||||||||||||||
86
|
Wheatfield Self Storage
|
L(26),D(90),O(4)
|
0
|
0
|
4,250,000
|
12/27/2013
|
|||||||||||||||||||||||
87
|
Golf View Apartments
|
L(25),D(91),O(4)
|
0
|
0
|
5,500,000
|
2/20/2014
|
|||||||||||||||||||||||
88
|
Folly Road Self Storage
|
L(24),D(93),O(3)
|
0
|
0
|
3,600,000
|
2/14/2014
|
|||||||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
71,450,000
|
2/12/2014
|
24,200,000
|
10.5%
|
0.0%
|
0
|
0
|
0
|
500,000
|
||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
9,260,000
|
1/24/2014
|
10,200,000
|
23.0%
|
0.0%
|
0
|
0
|
0
|
500,000
|
||||||||||||||||
91
|
Barrington Apartments
|
L(24),D(93),O(3)
|
5
|
5
|
3,620,000
|
2/27/2014
|
|||||||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
14,574,000
|
2/20/2014
|
10,900,000
|
18.3%
|
2.5%
|
0
|
2
|
0
|
21,053
|
200,000
|
|||||||||||||||
93
|
Centrentset Corp.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
49,400,000
|
1/20/2014
|
36,400,000
|
5.2%
|
28.0%
|
0
|
28
|
0
|
374,781
|
350,000
|
|||||||||||||||
94
|
Fowler Court Tenants Inc.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
63,308,090
|
1/31/2014
|
36,800,000
|
4.7%
|
4.0%
|
0
|
2
|
0
|
(17,029)
|
500,000
|
|||||||||||||||
95
|
Park Terrace Manor, Inc.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
12,633,000
|
3/5/2014
|
7,100,000
|
21.1%
|
21.3%
|
10
|
0
|
0
|
10,180
|
250,000
|
|||||||||||||||
96
|
Mobile Manor MHC
|
L(25),D(92),O(3)
|
0
|
0
|
2,150,000
|
3/17/2014
|
|||||||||||||||||||||||
97
|
Trailwood MHC
|
L(25),D(92),O(3)
|
0
|
0
|
1,925,000
|
2/18/2014
|
|||||||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
GRTR 1% or YM(113),1%(3),O(4)
|
10
|
10
|
42,275,000
|
2/5/2014
|
20,000,000
|
4.1%
|
22.2%
|
8
|
0
|
0
|
(78,080)
|
WFRBS Commercial Mortgage Trust 2014-C20
|
|||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
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 ($)
|
U/W Net
Operating Income ($) |
U/W
Replacement ($)
|
U/W
TI/LC ($)
|
U/W
Net Cash Flow
($) |
Occupancy Rate
|
|||||||||||||||
1
|
Woodbridge Center
|
1.48
|
1.42
|
68.3%
|
60.2%
|
9.3%
|
9.0%
|
40,755,370
|
17,427,834
|
23,327,536
|
276,352
|
640,599
|
22,410,585
|
97.1%
|
|||||||||||||||
2
|
Bloomberg Data Center
|
1.75
|
1.74
|
64.1%
|
47.6%
|
12.1%
|
11.9%
|
12,752,767
|
2,165,571
|
10,587,196
|
98,854
|
0
|
10,488,342
|
100.0%
|
|||||||||||||||
3
|
Worldgate Centre
|
1.38
|
1.30
|
73.4%
|
59.9%
|
8.7%
|
8.2%
|
8,169,368
|
2,544,973
|
5,624,395
|
34,399
|
291,951
|
5,298,045
|
95.0%
|
|||||||||||||||
4
|
Sugar Creek I & II
|
1.61
|
1.52
|
75.0%
|
68.9%
|
10.0%
|
9.5%
|
10,773,649
|
4,489,587
|
6,284,062
|
81,834
|
281,498
|
5,920,730
|
95.0%
|
|||||||||||||||
4.01
|
Sugar Creek I
|
5,231,887
|
2,288,798
|
2,943,089
|
40,875
|
138,704
|
2,763,510
|
97.5%
|
|||||||||||||||||||||
4.02
|
Sugar Creek II
|
5,541,762
|
2,200,789
|
3,340,973
|
40,958
|
142,794
|
3,157,221
|
92.8%
|
|||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
2.10
|
2.07
|
66.3%
|
60.7%
|
12.8%
|
12.7%
|
6,412,636
|
192,379
|
6,220,257
|
67,826
|
0
|
6,152,431
|
100.0%
|
|||||||||||||||
6
|
Brunswick Square
|
1.64
|
1.54
|
68.0%
|
55.7%
|
10.4%
|
9.7%
|
12,242,344
|
4,275,457
|
7,966,887
|
137,562
|
356,026
|
7,473,300
|
99.2%
|
|||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
1.95
|
1.59
|
70.0%
|
61.9%
|
12.4%
|
10.0%
|
28,119,922
|
22,438,651
|
5,681,271
|
0
|
0
|
4,614,090
|
70.2%
|
|||||||||||||||
8
|
Residence Inn Aventura
|
1.90
|
1.71
|
65.2%
|
59.7%
|
11.6%
|
10.4%
|
11,159,883
|
6,709,563
|
4,450,320
|
0
|
0
|
4,003,924
|
83.6%
|
|||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
1.80
|
1.74
|
37.6%
|
32.9%
|
10.8%
|
10.5%
|
6,157,520
|
2,378,112
|
3,779,408
|
12,130
|
101,923
|
3,665,354
|
98.0%
|
|||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
98.6%
|
|||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
95.8%
|
|||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
1.44
|
1.38
|
76.0%
|
66.1%
|
9.5%
|
9.1%
|
4,272,413
|
1,744,030
|
2,528,383
|
107,500
|
0
|
2,420,883
|
95.0%
|
|||||||||||||||
10.01
|
2101 East River Terrace
|
1,138,078
|
416,548
|
721,530
|
25,000
|
0
|
696,530
|
94.0%
|
|||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
489,418
|
210,275
|
279,143
|
13,250
|
0
|
265,893
|
96.3%
|
|||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
359,100
|
132,421
|
226,679
|
9,250
|
0
|
217,429
|
100.0%
|
|||||||||||||||||||||
10.04
|
6 East 25th Street
|
342,031
|
137,796
|
204,235
|
6,000
|
0
|
198,235
|
100.0%
|
|||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
215,648
|
93,081
|
122,567
|
6,500
|
0
|
116,067
|
96.2%
|
|||||||||||||||||||||
10.06
|
25 East 25th Street
|
219,085
|
103,908
|
115,178
|
6,000
|
0
|
109,178
|
95.8%
|
|||||||||||||||||||||
10.07
|
203 East 19th Street
|
218,162
|
77,206
|
140,955
|
5,250
|
0
|
135,705
|
100.0%
|
|||||||||||||||||||||
10.08
|
615 East 16th Street
|
210,754
|
82,252
|
128,501
|
5,500
|
0
|
123,001
|
100.0%
|
|||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
175,571
|
59,345
|
116,226
|
4,250
|
0
|
111,976
|
94.1%
|
|||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
165,511
|
76,695
|
88,816
|
4,750
|
0
|
84,066
|
100.0%
|
|||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
110,587
|
59,239
|
51,348
|
4,250
|
0
|
47,098
|
70.6%
|
|||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
131,606
|
67,458
|
64,148
|
4,250
|
0
|
59,898
|
82.4%
|
|||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
107,000
|
48,828
|
58,173
|
2,250
|
0
|
55,923
|
88.9%
|
|||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
109,138
|
43,467
|
65,671
|
2,500
|
0
|
63,171
|
100.0%
|
|||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
88,016
|
33,208
|
54,807
|
2,750
|
0
|
52,057
|
100.0%
|
|||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
107,920
|
50,326
|
57,594
|
3,000
|
0
|
54,594
|
100.0%
|
|||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
84,789
|
51,976
|
32,814
|
2,750
|
0
|
30,064
|
81.8%
|
|||||||||||||||||||||
11
|
Lacey Market Square
|
1.49
|
1.44
|
68.8%
|
62.5%
|
9.9%
|
9.5%
|
3,354,269
|
783,508
|
2,570,761
|
41,460
|
57,721
|
2,471,581
|
95.8%
|
|||||||||||||||
12
|
Woodland Apartments
|
1.23
|
1.20
|
73.4%
|
67.5%
|
7.8%
|
7.6%
|
2,838,632
|
1,013,344
|
1,825,288
|
44,800
|
0
|
1,780,488
|
93.8%
|
|||||||||||||||
13
|
Westland Multifamily Portfolio I
|
1.42
|
1.37
|
69.4%
|
56.6%
|
8.9%
|
8.6%
|
3,334,075
|
1,254,357
|
2,079,718
|
76,810
|
0
|
2,002,908
|
99.3%
|
|||||||||||||||
13.01
|
102nd Street Apartments
|
384,056
|
138,912
|
245,144
|
9,250
|
0
|
235,894
|
100.0%
|
|||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
354,268
|
125,777
|
228,491
|
8,000
|
0
|
220,491
|
100.0%
|
|||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
351,556
|
127,247
|
224,309
|
6,750
|
0
|
217,559
|
100.0%
|
|||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
295,399
|
117,073
|
178,325
|
7,176
|
0
|
171,149
|
100.0%
|
|||||||||||||||||||||
13.05
|
39th Street Apartments
|
302,797
|
121,271
|
181,526
|
7,000
|
0
|
174,526
|
100.0%
|
|||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
271,685
|
92,688
|
178,997
|
7,000
|
0
|
171,997
|
96.4%
|
|||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
273,268
|
116,770
|
156,499
|
8,650
|
0
|
147,849
|
100.0%
|
|||||||||||||||||||||
13.08
|
Harvard Apartments
|
239,122
|
102,821
|
136,302
|
5,000
|
0
|
131,302
|
100.0%
|
|||||||||||||||||||||
13.09
|
Dawson Apartments
|
214,588
|
76,447
|
138,141
|
4,500
|
0
|
133,641
|
94.4%
|
|||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
171,525
|
57,363
|
114,162
|
3,484
|
0
|
110,678
|
100.0%
|
|||||||||||||||||||||
13.11
|
Chestnut Apartments
|
185,070
|
72,501
|
112,568
|
4,000
|
0
|
108,568
|
100.0%
|
|||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
148,762
|
57,619
|
91,143
|
3,000
|
0
|
88,143
|
100.0%
|
|||||||||||||||||||||
13.13
|
Linden Apartments
|
141,978
|
47,867
|
94,111
|
3,000
|
0
|
91,111
|
100.0%
|
|||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
1.64
|
1.46
|
64.6%
|
52.9%
|
10.3%
|
9.2%
|
2,432,000
|
72,960
|
2,359,040
|
102,314
|
150,281
|
2,106,445
|
100.0%
|
|||||||||||||||
14.01
|
Corporate Campus
|
1,690,034
|
50,701
|
1,639,333
|
71,099
|
104,433
|
1,463,801
|
100.0%
|
|||||||||||||||||||||
14.02
|
Green Valley Campus
|
577,085
|
17,313
|
559,772
|
24,278
|
35,660
|
499,834
|
100.0%
|
|||||||||||||||||||||
14.03
|
Columbus Campus
|
164,881
|
4,946
|
159,935
|
6,937
|
10,189
|
142,810
|
100.0%
|
|||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
1.91
|
1.70
|
49.6%
|
37.9%
|
14.1%
|
12.6%
|
8,657,969
|
5,552,462
|
3,105,507
|
0
|
0
|
2,759,189
|
48.9%
|
|||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
4,532,138
|
3,016,616
|
1,515,522
|
0
|
0
|
1,334,236
|
51.1%
|
|||||||||||||||||||||
15.02
|
Bellissimo Grande
|
4,125,832
|
2,535,846
|
1,589,986
|
0
|
0
|
1,424,952
|
46.9%
|
|||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
4.93
|
4.93
|
18.3%
|
16.3%
|
25.4%
|
25.4%
|
9,822,323
|
4,374,538
|
5,447,785
|
104,750
|
5,447,785
|
95.0%
|
||||||||||||||||
17
|
Shops at Park Village
|
1.42
|
1.36
|
68.7%
|
59.1%
|
8.8%
|
8.5%
|
2,592,867
|
823,454
|
1,769,414
|
21,259
|
54,401
|
1,693,754
|
100.0%
|
|||||||||||||||
18
|
Woodmont Plaza
|
2.61
|
2.33
|
50.0%
|
50.0%
|
11.8%
|
10.5%
|
3,668,739
|
1,318,689
|
2,350,051
|
36,555
|
211,353
|
2,102,142
|
88.1%
|
|||||||||||||||
19
|
DoubleTree Richardson
|
1.82
|
1.56
|
58.5%
|
44.4%
|
13.2%
|
11.4%
|
8,589,064
|
6,124,427
|
2,464,637
|
0
|
0
|
2,121,074
|
69.3%
|
|||||||||||||||
20
|
BJ’s Wholesale HQ
|
1.65
|
1.50
|
64.5%
|
59.5%
|
10.7%
|
9.7%
|
1,903,689
|
52,478
|
1,851,211
|
70,507
|
101,475
|
1,679,229
|
100.0%
|
|||||||||||||||
21
|
Orange Avenue MHP
|
1.45
|
1.44
|
69.3%
|
63.7%
|
9.0%
|
8.9%
|
1,201,324
|
458,661
|
742,664
|
5,850
|
0
|
736,814
|
99.1%
|
|||||||||||||||
22
|
El Rancho MHP
|
1.45
|
1.44
|
69.3%
|
63.7%
|
9.0%
|
8.9%
|
1,265,907
|
554,450
|
711,457
|
7,400
|
0
|
704,057
|
92.6%
|
|||||||||||||||
23
|
Mercedes Benz Greenwich
|
1.66
|
1.66
|
55.0%
|
55.0%
|
8.5%
|
8.5%
|
1,442,400
|
317,400
|
1,125,000
|
0
|
0
|
1,125,000
|
100.0%
|
|||||||||||||||
24
|
Town Park Office
|
1.72
|
1.39
|
68.9%
|
57.2%
|
11.4%
|
9.2%
|
2,449,708
|
1,064,396
|
1,385,312
|
51,099
|
214,995
|
1,119,218
|
90.3%
|
|||||||||||||||
25
|
David Drye II
|
1.50
|
1.39
|
75.0%
|
64.8%
|
9.6%
|
8.9%
|
2,233,108
|
1,080,986
|
1,152,122
|
83,304
|
0
|
1,068,818
|
96.1%
|
|||||||||||||||
25.01
|
Willow Creek
|
1,649,005
|
767,396
|
881,609
|
62,928
|
0
|
818,681
|
94.7%
|
|||||||||||||||||||||
25.02
|
Madison Place
|
584,103
|
313,590
|
270,513
|
20,376
|
0
|
250,137
|
100.0%
|
|||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
1.40
|
1.35
|
68.7%
|
56.1%
|
8.8%
|
8.5%
|
1,685,934
|
629,276
|
1,056,658
|
36,250
|
0
|
1,020,408
|
97.9%
|
|||||||||||||||
26.01
|
El Segundo Apartments
|
654,174
|
217,348
|
436,826
|
15,250
|
0
|
421,576
|
96.7%
|
|||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
359,332
|
133,218
|
226,114
|
7,000
|
0
|
219,114
|
96.4%
|
|||||||||||||||||||||
26.03
|
Mariposa Apartments
|
303,675
|
122,579
|
181,096
|
6,000
|
0
|
175,096
|
100.0%
|
|||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
241,001
|
102,144
|
138,857
|
5,250
|
0
|
133,607
|
100.0%
|
|||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
127,752
|
53,987
|
73,765
|
2,750
|
0
|
71,015
|
100.0%
|
|||||||||||||||||||||
27
|
Residence Inn - Middleton
|
2.06
|
1.87
|
64.8%
|
53.5%
|
13.4%
|
12.1%
|
3,749,585
|
2,179,050
|
1,570,535
|
0
|
0
|
1,420,551
|
76.8%
|
|||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
2.10
|
1.87
|
61.2%
|
50.4%
|
13.6%
|
12.1%
|
4,110,745
|
2,600,284
|
1,510,461
|
0
|
0
|
1,346,031
|
66.6%
|
|||||||||||||||
29
|
Country Place MHP
|
1.40
|
1.37
|
67.3%
|
61.8%
|
8.6%
|
8.5%
|
1,022,319
|
419,048
|
603,271
|
11,800
|
0
|
591,471
|
97.0%
|
|||||||||||||||
30
|
Torrance MHP
|
1.40
|
1.37
|
67.3%
|
61.8%
|
8.6%
|
8.5%
|
584,523
|
249,043
|
335,480
|
3,250
|
0
|
332,230
|
95.5%
|
|||||||||||||||
31
|
Shops at Concert Park
|
1.34
|
1.25
|
63.8%
|
49.8%
|
9.0%
|
8.4%
|
1,452,331
|
481,898
|
970,433
|
5,690
|
58,969
|
905,774
|
100.0%
|
|||||||||||||||
32
|
MarketPlace Management Portfolio
|
1.59
|
1.48
|
75.0%
|
66.7%
|
10.5%
|
9.7%
|
1,507,699
|
382,224
|
1,125,474
|
18,326
|
61,085
|
1,046,064
|
90.9%
|
|||||||||||||||
32.01
|
2705 North Main Street
|
810,265
|
213,658
|
596,608
|
10,260
|
34,200
|
552,148
|
95.3%
|
|||||||||||||||||||||
32.02
|
2620 South Main Street
|
408,577
|
90,280
|
318,297
|
4,196
|
13,985
|
300,117
|
95.7%
|
|||||||||||||||||||||
32.03
|
2610 Plaza Court
|
125,342
|
39,447
|
85,895
|
1,650
|
5,500
|
78,745
|
82.1%
|
|||||||||||||||||||||
32.04
|
234 Kettering Drive
|
88,920
|
16,221
|
72,699
|
1,350
|
4,500
|
66,849
|
100.0%
|
|||||||||||||||||||||
32.05
|
2624 South Main Street
|
74,594
|
22,618
|
51,975
|
870
|
2,900
|
48,205
|
100.0%
|
|||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
1.75
|
1.68
|
53.6%
|
40.4%
|
12.5%
|
12.1%
|
1,181,335
|
503,044
|
678,291
|
32,979
|
0
|
645,312
|
84.8%
|
|||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
1.75
|
1.68
|
53.6%
|
40.4%
|
12.5%
|
12.1%
|
951,674
|
354,203
|
597,471
|
13,160
|
0
|
584,312
|
86.8%
|
|||||||||||||||
35
|
41 University Drive
|
1.56
|
1.35
|
73.5%
|
60.7%
|
10.1%
|
8.8%
|
1,835,108
|
802,330
|
1,032,777
|
27,471
|
110,661
|
894,645
|
89.4%
|
|||||||||||||||
36
|
Parkway Corporate Center
|
1.77
|
1.49
|
74.6%
|
62.0%
|
11.7%
|
9.8%
|
2,127,310
|
941,432
|
1,185,878
|
28,058
|
163,421
|
994,399
|
100.0%
|
|||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
1.55
|
1.35
|
69.9%
|
53.2%
|
11.3%
|
9.9%
|
3,602,381
|
2,454,515
|
1,147,865
|
0
|
0
|
1,003,770
|
65.8%
|
|||||||||||||||
38
|
Spectrum Control, Inc.
|
1.84
|
1.56
|
64.7%
|
53.4%
|
12.0%
|
10.2%
|
1,661,672
|
450,863
|
1,210,808
|
74,115
|
109,800
|
1,026,893
|
100.0%
|
|||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
1.69
|
1.43
|
71.0%
|
68.0%
|
11.2%
|
9.5%
|
2,783,573
|
1,672,117
|
1,111,456
|
168,300
|
0
|
943,156
|
97.1%
|
|||||||||||||||
39.01
|
Garden Walk Apartments
|
1,270,909
|
770,752
|
500,157
|
72,000
|
0
|
428,157
|
97.9%
|
|||||||||||||||||||||
39.02
|
Poplar Springs
|
1,512,664
|
901,365
|
611,299
|
96,300
|
0
|
514,999
|
96.6%
|
|||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
1.81
|
1.62
|
65.1%
|
49.3%
|
13.1%
|
11.8%
|
3,203,786
|
1,940,241
|
1,263,545
|
0
|
0
|
1,135,393
|
81.2%
|
|||||||||||||||
41
|
Hilton Garden Inn Panama City
|
1.92
|
1.69
|
64.9%
|
59.5%
|
11.9%
|
10.5%
|
3,383,913
|
2,243,855
|
1,140,058
|
0
|
0
|
1,004,701
|
68.8%
|
|||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
1.83
|
1.56
|
68.8%
|
51.8%
|
13.0%
|
11.1%
|
4,628,082
|
3,388,801
|
1,239,281
|
0
|
0
|
1,054,158
|
68.8%
|
|||||||||||||||
43
|
Garden City MHC Portfolio
|
1.66
|
1.60
|
68.2%
|
51.2%
|
11.7%
|
11.3%
|
1,625,021
|
534,932
|
1,090,089
|
36,550
|
0
|
1,053,539
|
66.0%
|
|||||||||||||||
43.01
|
East Garden Village
|
1,264,732
|
479,595
|
785,137
|
29,450
|
0
|
755,687
|
66.5%
|
|||||||||||||||||||||
43.02
|
Prairie Wind
|
360,289
|
55,337
|
304,952
|
7,100
|
0
|
297,852
|
64.5%
|
|||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
1.51
|
1.34
|
69.6%
|
53.5%
|
11.5%
|
10.1%
|
2,846,435
|
1,850,539
|
995,896
|
0
|
0
|
882,038
|
71.7%
|
|||||||||||||||
45
|
El Centro Town Center II
|
1.47
|
1.43
|
67.4%
|
56.2%
|
9.9%
|
9.7%
|
1,142,595
|
299,054
|
843,541
|
8,516
|
13,585
|
821,439
|
100.0%
|
|||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
1.66
|
1.47
|
64.5%
|
48.6%
|
11.9%
|
10.5%
|
1,338,478
|
821,694
|
516,784
|
0
|
0
|
463,245
|
63.5%
|
|||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
1.66
|
1.47
|
64.5%
|
48.6%
|
11.9%
|
10.5%
|
1,385,911
|
952,019
|
433,892
|
0
|
0
|
378,456
|
65.6%
|
|||||||||||||||
48
|
Security Public Storage - Redwood City
|
1.58
|
1.57
|
63.7%
|
52.4%
|
10.2%
|
10.1%
|
1,200,187
|
410,671
|
789,516
|
7,199
|
0
|
782,317
|
92.1%
|
|||||||||||||||
49
|
Cielo Ranch Apartments
|
1.67
|
1.41
|
62.2%
|
51.2%
|
10.7%
|
9.1%
|
2,373,095
|
1,557,380
|
815,715
|
126,144
|
0
|
689,571
|
91.0%
|
|||||||||||||||
50
|
Armoury Commons
|
1.47
|
1.34
|
72.7%
|
60.4%
|
9.8%
|
8.9%
|
1,923,416
|
1,202,563
|
720,853
|
65,500
|
0
|
655,353
|
80.5%
|
|||||||||||||||
51
|
Holiday Inn Bakersfield
|
1.83
|
1.65
|
69.8%
|
62.0%
|
12.6%
|
11.4%
|
2,147,566
|
1,241,774
|
905,792
|
0
|
0
|
819,889
|
59.3%
|
|||||||||||||||
52
|
Retail at Pasadena Collection
|
1.80
|
1.73
|
59.7%
|
55.1%
|
11.6%
|
11.1%
|
1,085,120
|
335,182
|
749,938
|
5,106
|
26,152
|
718,679
|
78.0%
|
|||||||||||||||
53
|
Cherry Ridge Office Park
|
1.86
|
1.46
|
71.1%
|
61.3%
|
11.8%
|
9.2%
|
1,549,462
|
793,934
|
755,528
|
22,710
|
141,935
|
590,884
|
97.8%
|
|||||||||||||||
54
|
Chancellor Apartments
|
1.64
|
1.50
|
74.6%
|
66.2%
|
10.7%
|
9.7%
|
1,593,996
|
934,081
|
659,915
|
56,000
|
0
|
603,915
|
95.0%
|
|||||||||||||||
55
|
Oakwood MHP
|
1.49
|
1.46
|
75.0%
|
61.3%
|
9.4%
|
9.2%
|
1,058,935
|
488,541
|
570,394
|
10,750
|
0
|
559,644
|
90.7%
|
|||||||||||||||
56
|
Poplar Garden
|
1.38
|
1.26
|
73.3%
|
60.9%
|
9.1%
|
8.4%
|
1,106,650
|
577,323
|
529,327
|
43,875
|
0
|
485,452
|
94.8%
|
|||||||||||||||
57
|
Eastlake Shopping Center
|
1.82
|
1.44
|
63.5%
|
48.3%
|
13.3%
|
10.5%
|
874,068
|
250,533
|
623,535
|
27,660
|
104,196
|
491,680
|
88.5%
|
|||||||||||||||
58
|
South Loop II Shopping Center
|
1.82
|
1.44
|
63.5%
|
48.3%
|
13.3%
|
10.5%
|
213,831
|
70,203
|
143,627
|
6,060
|
24,103
|
113,464
|
100.0%
|
|||||||||||||||
59
|
River Bay Plaza
|
1.75
|
1.58
|
72.1%
|
62.4%
|
11.2%
|
10.1%
|
892,099
|
260,152
|
631,947
|
11,885
|
49,395
|
570,667
|
97.7%
|
|||||||||||||||
60
|
1430 Lee Trevino
|
1.75
|
1.59
|
69.1%
|
61.2%
|
11.3%
|
10.3%
|
899,443
|
267,293
|
632,150
|
27,163
|
31,076
|
573,911
|
100.0%
|
|||||||||||||||
61
|
TownePlace Suites
|
1.79
|
1.60
|
63.9%
|
52.8%
|
11.7%
|
10.4%
|
1,687,738
|
1,046,248
|
641,491
|
0
|
0
|
573,981
|
58.1%
|
|||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
1.51
|
1.47
|
75.0%
|
64.6%
|
9.5%
|
9.3%
|
823,958
|
325,991
|
497,967
|
10,480
|
0
|
487,487
|
80.8%
|
|||||||||||||||
63
|
Claymoor Apartments
|
1.66
|
1.56
|
68.8%
|
56.2%
|
10.5%
|
9.8%
|
1,673,736
|
1,130,377
|
543,359
|
32,250
|
0
|
511,109
|
89.9%
|
|||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
1.49
|
1.46
|
75.0%
|
64.6%
|
9.4%
|
9.2%
|
777,259
|
306,835
|
470,424
|
9,318
|
0
|
461,106
|
91.1%
|
|||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
1.63
|
1.46
|
69.5%
|
53.5%
|
12.3%
|
11.1%
|
1,557,000
|
947,773
|
609,227
|
0
|
0
|
546,947
|
71.8%
|
|||||||||||||||
66
|
Sunrise Plaza
|
1.60
|
1.46
|
75.0%
|
66.4%
|
10.3%
|
9.4%
|
719,387
|
232,468
|
486,919
|
10,380
|
31,214
|
445,325
|
88.4%
|
|||||||||||||||
67
|
Comfort Suites - Sulphur
|
1.65
|
1.48
|
69.4%
|
53.4%
|
12.5%
|
11.2%
|
1,534,567
|
952,303
|
582,264
|
0
|
0
|
520,882
|
63.7%
|
|||||||||||||||
68
|
Trace Lofts/Trace North
|
1.57
|
1.46
|
51.1%
|
42.2%
|
10.3%
|
9.5%
|
727,789
|
256,067
|
471,722
|
3,379
|
30,446
|
437,897
|
100.0%
|
|||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
1.59
|
1.39
|
64.2%
|
48.9%
|
11.7%
|
10.2%
|
1,463,201
|
937,599
|
525,602
|
0
|
0
|
460,502
|
72.0%
|
|||||||||||||||
70
|
Walgreens - Everett
|
1.53
|
1.52
|
63.0%
|
57.9%
|
9.3%
|
9.3%
|
417,100
|
12,513
|
404,587
|
3,003
|
0
|
401,584
|
100.0%
|
|||||||||||||||
71
|
Weston Road Business Center
|
1.52
|
1.45
|
61.4%
|
50.7%
|
9.9%
|
9.5%
|
819,928
|
394,685
|
425,243
|
7,772
|
11,064
|
406,406
|
96.3%
|
|||||||||||||||
72
|
Comfort Suites Springfield, OH
|
1.66
|
1.45
|
69.7%
|
53.1%
|
12.3%
|
10.7%
|
1,655,660
|
1,132,793
|
522,867
|
0
|
0
|
456,641
|
73.9%
|
|||||||||||||||
73
|
WWG StorQuest - Evergreen
|
1.51
|
1.44
|
64.6%
|
55.6%
|
9.5%
|
9.1%
|
675,439
|
307,208
|
368,231
|
15,863
|
0
|
352,368
|
89.9%
|
|||||||||||||||
74
|
Chatham Towers, Inc.
|
17.80
|
17.80
|
2.4%
|
1.9%
|
104.1%
|
104.1%
|
9,567,698
|
5,721,000
|
3,846,698
|
66,000
|
3,846,698
|
95.0%
|
||||||||||||||||
75
|
Summer Lakes Self Storage
|
1.48
|
1.46
|
70.6%
|
61.1%
|
9.6%
|
9.4%
|
604,898
|
260,691
|
344,206
|
6,085
|
0
|
338,121
|
70.0%
|
|||||||||||||||
76
|
Hacienda Valley Shopping Center
|
1.72
|
1.53
|
53.7%
|
44.0%
|
10.9%
|
9.7%
|
642,491
|
249,994
|
392,497
|
17,928
|
25,513
|
349,057
|
94.9%
|
|||||||||||||||
77
|
333 West End Tenants Corp.
|
19.36
|
19.36
|
3.1%
|
2.8%
|
101.1%
|
101.1%
|
5,421,840
|
1,886,300
|
3,535,540
|
25,200
|
3,535,540
|
95.0%
|
||||||||||||||||
78
|
Walgreens - Pasadena
|
1.35
|
1.34
|
68.5%
|
51.5%
|
9.5%
|
9.5%
|
343,380
|
10,301
|
333,079
|
2,174
|
0
|
330,905
|
100.0%
|
|||||||||||||||
79
|
Capital & Sunny Acres MHP
|
1.38
|
1.35
|
75.0%
|
62.4%
|
9.3%
|
9.1%
|
507,304
|
207,055
|
300,249
|
8,000
|
0
|
292,249
|
97.5%
|
|||||||||||||||
80
|
La Verne Center
|
1.60
|
1.49
|
69.6%
|
57.4%
|
10.4%
|
9.7%
|
490,173
|
156,173
|
334,000
|
4,352
|
18,224
|
311,424
|
100.0%
|
|||||||||||||||
81
|
Walgreens - Carson City
|
1.49
|
1.48
|
56.6%
|
46.4%
|
9.5%
|
9.4%
|
312,495
|
12,662
|
299,833
|
3,337
|
0
|
296,496
|
100.0%
|
|||||||||||||||
82
|
Princeton Court Apartments
|
1.67
|
1.55
|
66.2%
|
49.9%
|
12.0%
|
11.1%
|
682,572
|
305,536
|
377,036
|
27,000
|
0
|
350,036
|
98.9%
|
|||||||||||||||
83
|
Winn Dixie Baton Rouge
|
1.55
|
1.42
|
74.8%
|
64.8%
|
10.0%
|
9.2%
|
424,636
|
109,269
|
315,367
|
7,558
|
17,885
|
289,924
|
100.0%
|
|||||||||||||||
84
|
The Commons Shopping Center
|
2.08
|
1.84
|
63.8%
|
52.1%
|
13.1%
|
11.5%
|
523,786
|
130,669
|
393,117
|
5,803
|
40,976
|
346,338
|
96.6%
|
|||||||||||||||
85
|
321 Apartments Corp.
|
7.76
|
7.76
|
8.9%
|
7.1%
|
45.4%
|
45.4%
|
2,462,115
|
1,102,900
|
1,359,215
|
14,600
|
1,359,215
|
95.0%
|
||||||||||||||||
86
|
Wheatfield Self Storage
|
1.62
|
1.58
|
69.3%
|
57.4%
|
10.6%
|
10.4%
|
456,536
|
143,257
|
313,279
|
6,754
|
0
|
306,525
|
87.8%
|
|||||||||||||||
87
|
Golf View Apartments
|
2.98
|
2.62
|
50.8%
|
41.5%
|
18.6%
|
16.4%
|
1,192,731
|
671,212
|
521,519
|
63,718
|
0
|
457,801
|
92.7%
|
|||||||||||||||
88
|
Folly Road Self Storage
|
1.51
|
1.48
|
75.0%
|
61.9%
|
9.9%
|
9.7%
|
424,745
|
158,723
|
266,022
|
5,349
|
0
|
260,673
|
92.6%
|
|||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
11.96
|
11.96
|
3.6%
|
3.2%
|
64.0%
|
64.0%
|
2,923,245
|
1,292,000
|
1,631,245
|
12,000
|
1,631,245
|
95.0%
|
||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
5.25
|
5.25
|
25.3%
|
20.4%
|
31.5%
|
31.5%
|
1,305,243
|
565,000
|
740,243
|
18,000
|
740,243
|
95.0%
|
||||||||||||||||
91
|
Barrington Apartments
|
1.84
|
1.69
|
62.8%
|
47.4%
|
13.2%
|
12.1%
|
581,344
|
280,950
|
300,394
|
24,000
|
0
|
276,394
|
96.3%
|
|||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
6.45
|
6.45
|
13.7%
|
11.0%
|
38.1%
|
38.1%
|
1,537,100
|
776,449
|
760,651
|
18,200
|
760,651
|
95.0%
|
||||||||||||||||
93
|
Centrentset Corp.
|
21.03
|
21.03
|
3.8%
|
3.1%
|
124.9%
|
124.9%
|
3,418,583
|
1,051,387
|
2,367,196
|
15,150
|
2,367,196
|
95.0%
|
||||||||||||||||
94
|
Fowler Court Tenants Inc.
|
24.04
|
24.04
|
2.8%
|
2.2%
|
142.3%
|
142.3%
|
3,360,196
|
876,300
|
2,483,896
|
19,700
|
2,483,896
|
95.0%
|
||||||||||||||||
95
|
Park Terrace Manor, Inc.
|
5.42
|
5.42
|
11.9%
|
9.5%
|
31.8%
|
31.8%
|
871,718
|
395,200
|
476,518
|
10,700
|
476,518
|
95.0%
|
||||||||||||||||
96
|
Mobile Manor MHC
|
2.17
|
2.10
|
66.2%
|
54.9%
|
14.4%
|
13.9%
|
446,492
|
241,359
|
205,132
|
7,350
|
0
|
197,782
|
86.4%
|
|||||||||||||||
97
|
Trailwood MHC
|
1.82
|
1.79
|
70.1%
|
59.1%
|
12.8%
|
12.6%
|
256,241
|
83,212
|
173,029
|
3,000
|
0
|
170,029
|
86.7%
|
|||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
21.55
|
21.55
|
2.0%
|
1.2%
|
163.2%
|
163.2%
|
2,276,270
|
925,000
|
1,351,270
|
14,000
|
1,351,270
|
95.0%
|
WFRBS Commercial Mortgage Trust 2014-C20
|
|||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Occupancy
as-of Date |
U/W Hotel
ADR |
U/W Hotel
RevPAR |
Most Recent Period
|
Most Recent
Revenues ($) |
Most Recent
Expenses ($) |
Most
Recent
NOI ($)
|
Most Recent
Capital Expenditures |
Most Recent NCF
($) |
Most Recent
Hotel ADR |
Most Recent
Hotel RevPAR |
Second Most Recent Period
|
||||||||||||||
1
|
Woodbridge Center
|
12/31/2013
|
Actual 2013
|
41,712,413
|
16,033,957
|
25,678,456
|
0
|
25,678,456
|
Actual 2012
|
||||||||||||||||||
2
|
Bloomberg Data Center
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
3
|
Worldgate Centre
|
2/25/2014
|
Actual 2013
|
7,978,378
|
2,496,457
|
5,481,921
|
0
|
5,481,921
|
Actual 2012
|
||||||||||||||||||
4
|
Sugar Creek I & II
|
3/1/2014
|
Actual 2013
|
9,678,765
|
3,769,425
|
5,909,340
|
0
|
5,909,340
|
Actual 2012
|
||||||||||||||||||
4.01
|
Sugar Creek I
|
3/1/2014
|
Actual 2013
|
4,874,990
|
2,038,476
|
2,836,514
|
0
|
2,836,514
|
Actual 2012
|
||||||||||||||||||
4.02
|
Sugar Creek II
|
3/1/2014
|
Actual 2013
|
4,803,775
|
1,730,949
|
3,072,826
|
0
|
3,072,826
|
Actual 2012
|
||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
6
|
Brunswick Square
|
1/9/2014
|
TTM 11/30/2013
|
12,017,059
|
3,803,702
|
8,213,357
|
0
|
8,213,357
|
Actual 2012
|
||||||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
1/31/2014
|
140
|
98
|
TTM 01/31/2014
|
28,121,593
|
22,309,326
|
5,812,267
|
0
|
5,812,267
|
140
|
98
|
Actual 2013
|
||||||||||||||
8
|
Residence Inn Aventura
|
2/28/2014
|
183
|
153
|
TTM 02/28/2014
|
11,159,883
|
6,722,403
|
4,437,480
|
452,706
|
3,984,774
|
183
|
153
|
Actual 2013
|
||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
Various
|
Actual 2013
|
4,587,355
|
2,279,915
|
2,307,440
|
0
|
2,307,440
|
Actual 2012
|
||||||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
2/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
9.02
|
205-213 East 60th Street
|
12/23/2013
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
3/13/2014
|
TTM 02/28/2014
|
4,034,917
|
1,695,903
|
2,339,014
|
0
|
2,339,014
|
Actual 2013
|
||||||||||||||||||
10.01
|
2101 East River Terrace
|
3/13/2014
|
TTM 02/28/2014
|
1,049,479
|
404,599
|
644,880
|
0
|
644,880
|
Actual 2013
|
||||||||||||||||||
10.02
|
214-220 East 19th Street
|
3/13/2014
|
TTM 02/28/2014
|
479,141
|
207,335
|
271,806
|
0
|
271,806
|
Actual 2013
|
||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
3/13/2014
|
TTM 02/28/2014
|
349,636
|
129,769
|
219,867
|
0
|
219,867
|
Actual 2013
|
||||||||||||||||||
10.04
|
6 East 25th Street
|
3/13/2014
|
TTM 02/28/2014
|
340,264
|
135,920
|
204,344
|
0
|
204,344
|
Actual 2013
|
||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
3/13/2014
|
TTM 02/28/2014
|
191,665
|
92,486
|
99,179
|
0
|
99,179
|
Actual 2013
|
||||||||||||||||||
10.06
|
25 East 25th Street
|
3/13/2014
|
TTM 02/28/2014
|
212,066
|
91,170
|
120,896
|
0
|
120,896
|
Actual 2013
|
||||||||||||||||||
10.07
|
203 East 19th Street
|
3/13/2014
|
TTM 02/28/2014
|
213,799
|
75,710
|
138,089
|
0
|
138,089
|
Actual 2013
|
||||||||||||||||||
10.08
|
615 East 16th Street
|
3/13/2014
|
TTM 02/28/2014
|
200,826
|
79,113
|
121,713
|
0
|
121,713
|
Actual 2013
|
||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
3/13/2014
|
TTM 02/28/2014
|
166,364
|
56,982
|
109,382
|
0
|
109,382
|
Actual 2013
|
||||||||||||||||||
10.10
|
1728 2nd Avenue
|
3/13/2014
|
TTM 02/28/2014
|
152,410
|
75,227
|
77,183
|
0
|
77,183
|
Actual 2013
|
||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
3/13/2014
|
TTM 02/28/2014
|
76,898
|
57,770
|
19,128
|
0
|
19,128
|
Actual 2013
|
||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
3/13/2014
|
TTM 02/28/2014
|
104,037
|
66,900
|
37,137
|
0
|
37,137
|
Actual 2013
|
||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
3/13/2014
|
TTM 02/28/2014
|
115,055
|
47,802
|
67,253
|
0
|
67,253
|
Actual 2013
|
||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
3/13/2014
|
TTM 02/28/2014
|
109,078
|
42,547
|
66,531
|
0
|
66,531
|
Actual 2013
|
||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
3/13/2014
|
TTM 02/28/2014
|
83,587
|
31,890
|
51,697
|
0
|
51,697
|
Actual 2013
|
||||||||||||||||||
10.16
|
3018 30th Avenue South
|
3/13/2014
|
TTM 02/28/2014
|
99,897
|
49,047
|
50,850
|
0
|
50,850
|
Actual 2013
|
||||||||||||||||||
10.17
|
3030 29th Avenue South
|
3/13/2014
|
TTM 02/28/2014
|
90,715
|
51,636
|
39,079
|
0
|
39,079
|
Actual 2013
|
||||||||||||||||||
11
|
Lacey Market Square
|
3/1/2014
|
TTM 01/31/2014
|
2,960,619
|
669,148
|
2,291,470
|
0
|
2,291,470
|
Actual 2013
|
||||||||||||||||||
12
|
Woodland Apartments
|
1/2/2014
|
TTM 01/31/2014
|
2,357,155
|
1,019,597
|
1,337,558
|
0
|
1,337,558
|
Actual 2012
|
||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
3/31/2014
|
Actual 2013
|
3,372,003
|
1,149,125
|
2,222,878
|
0
|
2,222,878
|
Actual 2012
|
||||||||||||||||||
13.01
|
102nd Street Apartments
|
3/31/2014
|
Actual 2013
|
384,012
|
117,875
|
266,137
|
0
|
266,137
|
Actual 2012
|
||||||||||||||||||
13.02
|
Cordova Street Apartments
|
3/31/2014
|
Actual 2013
|
354,252
|
109,061
|
245,191
|
0
|
245,191
|
Actual 2012
|
||||||||||||||||||
13.03
|
Poppy Street Apartments
|
3/31/2014
|
Actual 2013
|
351,592
|
123,984
|
227,607
|
0
|
227,607
|
Actual 2012
|
||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
3/31/2014
|
Actual 2013
|
295,305
|
100,316
|
194,989
|
0
|
194,989
|
Actual 2012
|
||||||||||||||||||
13.05
|
39th Street Apartments
|
3/31/2014
|
Actual 2013
|
304,411
|
107,682
|
196,729
|
0
|
196,729
|
Actual 2012
|
||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
3/31/2014
|
Actual 2013
|
272,934
|
82,556
|
190,378
|
0
|
190,378
|
Actual 2012
|
||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
3/31/2014
|
Actual 2013
|
287,695
|
114,450
|
173,245
|
0
|
173,245
|
Actual 2012
|
||||||||||||||||||
13.08
|
Harvard Apartments
|
3/31/2014
|
Actual 2013
|
244,774
|
102,898
|
141,876
|
0
|
141,876
|
Actual 2012
|
||||||||||||||||||
13.09
|
Dawson Apartments
|
3/31/2014
|
Actual 2013
|
221,544
|
69,947
|
151,597
|
0
|
151,597
|
Actual 2012
|
||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
3/31/2014
|
Actual 2013
|
171,439
|
54,504
|
116,936
|
0
|
116,936
|
Actual 2012
|
||||||||||||||||||
13.11
|
Chestnut Apartments
|
3/31/2014
|
Actual 2013
|
191,667
|
65,332
|
126,335
|
0
|
126,335
|
Actual 2012
|
||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
3/31/2014
|
Actual 2013
|
148,732
|
57,023
|
91,709
|
0
|
91,709
|
Actual 2012
|
||||||||||||||||||
13.13
|
Linden Apartments
|
3/31/2014
|
Actual 2013
|
143,646
|
43,498
|
100,149
|
0
|
100,149
|
Actual 2012
|
||||||||||||||||||
14
|
Vintage Parts Portfolio
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
14.01
|
Corporate Campus
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
14.02
|
Green Valley Campus
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
14.03
|
Columbus Campus
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
2/28/2014
|
137
|
65
|
TTM 02/28/2014
|
8,657,969
|
4,671,293
|
3,986,676
|
346,319
|
3,640,357
|
137
|
67
|
Actual 2013
|
||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
2/28/2014
|
145
|
68
|
TTM 02/28/2014
|
4,532,138
|
2,570,320
|
1,961,817
|
181,286
|
1,780,532
|
145
|
74
|
Actual 2013
|
||||||||||||||
15.02
|
Bellissimo Grande
|
2/28/2014
|
130
|
61
|
TTM 02/28/2014
|
4,125,832
|
2,100,973
|
2,024,858
|
165,033
|
1,859,825
|
130
|
61
|
Actual 2013
|
||||||||||||||
16
|
The Howard Owners, Inc.
|
3/7/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
17
|
Shops at Park Village
|
11/15/2013
|
Actual 2013
|
2,452,571
|
774,156
|
1,678,415
|
0
|
1,678,415
|
Actual 2012
|
||||||||||||||||||
18
|
Woodmont Plaza
|
3/31/2014
|
Actual 2013
|
3,454,324
|
1,271,494
|
2,182,830
|
0
|
2,182,830
|
Actual 2012
|
||||||||||||||||||
19
|
DoubleTree Richardson
|
12/31/2013
|
99
|
68
|
Actual 2013
|
8,589,064
|
6,172,207
|
2,416,857
|
343,563
|
2,073,294
|
99
|
68
|
Actual 2012
|
||||||||||||||
20
|
BJ’s Wholesale HQ
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
21
|
Orange Avenue MHP
|
2/1/2014
|
TTM 02/28/2014
|
1,225,107
|
425,706
|
799,401
|
0
|
799,401
|
Actual 2013
|
||||||||||||||||||
22
|
El Rancho MHP
|
2/1/2014
|
TTM 02/28/2014
|
1,265,907
|
548,912
|
716,994
|
0
|
716,994
|
Actual 2013
|
||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
24
|
Town Park Office
|
11/25/2013
|
TTM 09/30/2013
|
2,567,062
|
975,581
|
1,591,481
|
0
|
1,591,481
|
Actual 2012
|
||||||||||||||||||
25
|
David Drye II
|
1/28/2014
|
Actual 2013
|
2,132,845
|
1,101,924
|
1,030,921
|
0
|
1,030,921
|
Actual 2012
|
||||||||||||||||||
25.01
|
Willow Creek
|
1/28/2014
|
Actual 2013
|
1,581,367
|
787,672
|
793,695
|
0
|
793,695
|
Actual 2012
|
||||||||||||||||||
25.02
|
Madison Place
|
1/28/2014
|
Actual 2013
|
551,478
|
314,252
|
237,226
|
0
|
237,226
|
Actual 2012
|
||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
12/31/2013
|
Actual 2013
|
1,734,395
|
607,939
|
1,126,456
|
0
|
1,126,456
|
Actual 2012
|
||||||||||||||||||
26.01
|
El Segundo Apartments
|
12/31/2013
|
Actual 2013
|
663,543
|
198,459
|
465,083
|
0
|
465,083
|
Actual 2012
|
||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
12/31/2013
|
Actual 2013
|
359,329
|
129,801
|
229,528
|
0
|
229,528
|
Actual 2012
|
||||||||||||||||||
26.03
|
Mariposa Apartments
|
12/31/2013
|
Actual 2013
|
316,203
|
121,452
|
194,751
|
0
|
194,751
|
Actual 2012
|
||||||||||||||||||
26.04
|
Villa Serena Apartments
|
12/31/2013
|
Actual 2013
|
259,847
|
105,988
|
153,859
|
0
|
153,859
|
Actual 2012
|
||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
12/31/2013
|
Actual 2013
|
135,474
|
52,239
|
83,235
|
0
|
83,235
|
Actual 2012
|
||||||||||||||||||
27
|
Residence Inn - Middleton
|
12/31/2013
|
111
|
83
|
Actual 2013
|
3,836,793
|
2,211,189
|
1,625,604
|
153,472
|
1,472,132
|
111
|
85
|
Actual 2012
|
||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
12/31/2013
|
114
|
76
|
Actual 2013
|
3,951,453
|
2,578,125
|
1,373,328
|
0
|
1,373,328
|
110
|
74
|
Actual 2012
|
||||||||||||||
29
|
Country Place MHP
|
2/1/2014
|
TTM 02/28/2014
|
1,027,754
|
423,191
|
604,562
|
0
|
604,562
|
Actual 2013
|
||||||||||||||||||
30
|
Torrance MHP
|
2/1/2014
|
TTM 02/28/2014
|
584,882
|
235,506
|
349,375
|
0
|
349,375
|
Actual 2013
|
||||||||||||||||||
31
|
Shops at Concert Park
|
2/1/2014
|
Actual 2013
|
1,378,422
|
284,369
|
1,094,054
|
0
|
1,094,054
|
Actual 2012
|
||||||||||||||||||
32
|
MarketPlace Management Portfolio
|
2/6/2014
|
TTM 01/31/2014
|
1,381,272
|
409,160
|
972,112
|
4,221
|
967,891
|
Actual 2013
|
||||||||||||||||||
32.01
|
2705 North Main Street
|
2/6/2014
|
TTM 01/31/2014
|
811,159
|
232,094
|
579,065
|
0
|
579,065
|
Actual 2013
|
||||||||||||||||||
32.02
|
2620 South Main Street
|
2/6/2014
|
TTM 01/31/2014
|
243,829
|
99,915
|
143,914
|
0
|
143,914
|
Actual 2013
|
||||||||||||||||||
32.03
|
2610 Plaza Court
|
2/6/2014
|
TTM 01/31/2014
|
151,530
|
44,305
|
107,226
|
0
|
107,226
|
Actual 2013
|
||||||||||||||||||
32.04
|
234 Kettering Drive
|
2/6/2014
|
TTM 01/31/2014
|
97,200
|
14,011
|
83,189
|
4,221
|
78,968
|
Actual 2013
|
||||||||||||||||||
32.05
|
2624 South Main Street
|
2/6/2014
|
TTM 01/31/2014
|
77,554
|
18,836
|
58,718
|
0
|
58,718
|
Actual 2013
|
||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
3/1/2014
|
Actual 2013
|
1,337,923
|
461,552
|
876,371
|
45,504
|
830,867
|
Actual 2012
|
||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
3/1/2014
|
Actual 2013
|
960,342
|
300,213
|
660,129
|
30,337
|
629,792
|
Actual 2012
|
||||||||||||||||||
35
|
41 University Drive
|
2/17/2014
|
Actual 2013
|
1,118,224
|
808,328
|
309,897
|
0
|
309,897
|
Actual 2012
|
||||||||||||||||||
36
|
Parkway Corporate Center
|
12/13/2013
|
TTM 10/31/2013
|
2,417,302
|
1,044,834
|
1,372,468
|
0
|
1,372,468
|
Actual 2012
|
||||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
3/31/2014
|
99
|
65
|
TTM 03/31/2014
|
3,602,381
|
2,445,906
|
1,156,474
|
0
|
1,156,474
|
99
|
65
|
Actual 2013
|
||||||||||||||
38
|
Spectrum Control, Inc.
|
5/1/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
3/3/2014
|
TTM 02/28/2014
|
2,725,884
|
1,647,935
|
1,077,949
|
0
|
1,077,949
|
Actual 2012
|
||||||||||||||||||
39.01
|
Garden Walk Apartments
|
3/3/2014
|
TTM 02/28/2014
|
1,257,038
|
737,848
|
519,190
|
0
|
519,190
|
Actual 2012
|
||||||||||||||||||
39.02
|
Poplar Springs
|
3/3/2014
|
TTM 02/28/2014
|
1,468,846
|
910,086
|
558,760
|
0
|
558,760
|
Actual 2012
|
||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
1/31/2014
|
106
|
85
|
TTM 01/31/2014
|
3,252,837
|
1,816,820
|
1,436,017
|
130,113
|
1,305,904
|
106
|
86
|
Actual 2013
|
||||||||||||||
41
|
Hilton Garden Inn Panama City
|
12/31/2013
|
113
|
78
|
TTM 12/31/2013
|
3,383,911
|
2,259,009
|
1,124,902
|
135,356
|
989,546
|
113
|
78
|
Actual 2012
|
||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
12/31/2013
|
121
|
83
|
Actual 2013
|
4,628,130
|
3,388,215
|
1,239,915
|
0
|
1,239,915
|
121
|
83
|
Actual 2012
|
||||||||||||||
43
|
Garden City MHC Portfolio
|
2/1/2014
|
Actual 2013
|
1,662,176
|
551,645
|
1,110,531
|
0
|
1,110,531
|
Actual 2012
|
||||||||||||||||||
43.01
|
East Garden Village
|
2/1/2014
|
Actual 2013
|
1,326,591
|
487,103
|
839,487
|
0
|
839,487
|
Actual 2012
|
||||||||||||||||||
43.02
|
Prairie Wind
|
2/1/2014
|
Actual 2013
|
335,585
|
64,542
|
271,043
|
0
|
271,043
|
Actual 2012
|
||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
1/31/2014
|
101
|
72
|
TTM 01/31/2014
|
2,846,435
|
1,725,751
|
1,120,684
|
113,857
|
1,006,827
|
101
|
72
|
Actual 2013
|
||||||||||||||
45
|
El Centro Town Center II
|
1/24/2014
|
TTM 02/28/2014
|
797,014
|
256,855
|
540,159
|
6,586
|
533,573
|
Actual 2013
|
||||||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
12/31/2013
|
82
|
52
|
TTM 12/31/2013
|
1,338,478
|
838,997
|
499,481
|
0
|
499,481
|
82
|
52
|
Actual 2012
|
||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
12/31/2013
|
83
|
54
|
TTM 12/31/2013
|
1,385,911
|
950,182
|
435,729
|
0
|
435,729
|
83
|
54
|
Actual 2012
|
||||||||||||||
48
|
Security Public Storage - Redwood City
|
1/10/2014
|
Actual 2013
|
1,241,403
|
382,523
|
858,880
|
49,300
|
809,580
|
Actual 2012
|
||||||||||||||||||
49
|
Cielo Ranch Apartments
|
1/14/2014
|
TTM 01/31/2014
|
2,371,427
|
1,539,422
|
832,005
|
155,713
|
676,292
|
Actual 2013
|
||||||||||||||||||
50
|
Armoury Commons
|
3/1/2014
|
TTM 02/28/2014
|
1,858,724
|
1,260,011
|
598,713
|
0
|
598,713
|
Actual 2013
|
||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
12/1/2013
|
108
|
64
|
TTM 12/31/2013
|
2,157,358
|
968,934
|
1,188,424
|
0
|
1,188,424
|
108
|
64
|
Actual 2012
|
||||||||||||||
52
|
Retail at Pasadena Collection
|
2/6/2014
|
Actual 2013
|
723,290
|
284,912
|
438,378
|
0
|
438,378
|
NAV
|
||||||||||||||||||
53
|
Cherry Ridge Office Park
|
1/31/2014
|
TTM 11/30/2013
|
1,430,489
|
787,982
|
642,508
|
0
|
642,508
|
Actual 2012
|
||||||||||||||||||
54
|
Chancellor Apartments
|
12/31/2013
|
TTM 11/30/2013
|
1,593,996
|
955,165
|
638,831
|
0
|
638,831
|
Actual 2012
|
||||||||||||||||||
55
|
Oakwood MHP
|
1/29/2014
|
TTM 02/28/2014
|
1,066,278
|
509,779
|
556,499
|
0
|
556,499
|
Actual 2013
|
||||||||||||||||||
56
|
Poplar Garden
|
3/4/2014
|
TTM 02/28/2014
|
1,106,650
|
568,304
|
538,345
|
0
|
538,345
|
Actual 2013
|
||||||||||||||||||
57
|
Eastlake Shopping Center
|
1/31/2014
|
Actual 2013
|
886,507
|
243,612
|
642,895
|
0
|
642,895
|
Actual 2012
|
||||||||||||||||||
58
|
South Loop II Shopping Center
|
12/31/2013
|
Actual 2013
|
213,083
|
69,675
|
143,408
|
0
|
143,408
|
Actual 2012
|
||||||||||||||||||
59
|
River Bay Plaza
|
2/4/2014
|
Actual 2013
|
805,185
|
277,297
|
527,888
|
36,857
|
491,031
|
Actual 2012
|
||||||||||||||||||
60
|
1430 Lee Trevino
|
2/25/2014
|
Actual 2013
|
701,533
|
249,528
|
452,005
|
0
|
452,005
|
Actual 2012
|
||||||||||||||||||
61
|
TownePlace Suites
|
12/31/2013
|
82
|
48
|
TTM 12/31/2013
|
1,687,752
|
1,012,696
|
675,056
|
58,596
|
616,460
|
82
|
48
|
Actual 2012
|
||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
12/31/2013
|
Actual 2013
|
823,958
|
306,802
|
517,156
|
0
|
517,156
|
Actual 2012
|
||||||||||||||||||
63
|
Claymoor Apartments
|
3/24/2014
|
TTM 01/31/2014
|
1,703,968
|
1,110,689
|
593,279
|
0
|
593,279
|
Actual 2013
|
||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
12/31/2013
|
Actual 2013
|
784,336
|
292,107
|
492,229
|
0
|
492,229
|
Actual 2012
|
||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
1/31/2014
|
74
|
50
|
TTM 01/31/2014
|
1,578,196
|
826,900
|
751,296
|
63,128
|
688,168
|
71
|
51
|
Actual 2013
|
||||||||||||||
66
|
Sunrise Plaza
|
1/31/2014
|
Actual 2013
|
557,059
|
223,720
|
333,339
|
0
|
333,339
|
Actual 2012
|
||||||||||||||||||
67
|
Comfort Suites - Sulphur
|
1/31/2014
|
81
|
52
|
TTM 01/31/2014
|
1,534,567
|
874,042
|
660,525
|
61,383
|
599,142
|
81
|
52
|
Actual 2013
|
||||||||||||||
68
|
Trace Lofts/Trace North
|
2/28/2014
|
TTM 12/31/2013
|
810,616
|
220,266
|
590,350
|
0
|
590,350
|
Actual 2012
|
||||||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
1/31/2014
|
77
|
55
|
TTM 01/31/2014
|
1,463,201
|
939,340
|
523,861
|
58,528
|
465,333
|
77
|
55
|
Actual 2013
|
||||||||||||||
70
|
Walgreens - Everett
|
5/1/2014
|
Actual 2013
|
430,000
|
0
|
430,000
|
0
|
430,000
|
Actual 2012
|
||||||||||||||||||
71
|
Weston Road Business Center
|
3/1/2014
|
Actual 2013
|
873,524
|
342,920
|
530,604
|
0
|
530,604
|
Actual 2012
|
||||||||||||||||||
72
|
Comfort Suites Springfield, OH
|
12/31/2013
|
88
|
58
|
TTM 12/31/2013
|
1,855,552
|
987,538
|
868,014
|
74,000
|
794,014
|
88
|
65
|
Actual 2012
|
||||||||||||||
73
|
WWG StorQuest - Evergreen
|
12/31/2013
|
Actual 2013
|
675,439
|
249,976
|
425,464
|
0
|
425,464
|
Actual 2012
|
||||||||||||||||||
74
|
Chatham Towers, Inc.
|
3/5/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
75
|
Summer Lakes Self Storage
|
3/6/2014
|
TTM 01/31/2014
|
600,966
|
259,665
|
341,301
|
0
|
341,301
|
Actual 2013
|
||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
3/24/2014
|
Actual 2013
|
647,658
|
258,624
|
389,034
|
0
|
389,034
|
Actual 2012
|
||||||||||||||||||
77
|
333 West End Tenants Corp.
|
2/5/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
78
|
Walgreens - Pasadena
|
5/1/2014
|
Actual 2013
|
354,000
|
0
|
354,000
|
0
|
354,000
|
Actual 2012
|
||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
3/1/2014
|
TTM 02/28/2014
|
508,142
|
193,936
|
314,207
|
0
|
314,207
|
Actual 2013
|
||||||||||||||||||
80
|
La Verne Center
|
4/9/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
81
|
Walgreens - Carson City
|
5/1/2014
|
Actual 2013
|
340,673
|
0
|
340,673
|
0
|
340,673
|
Actual 2012
|
||||||||||||||||||
82
|
Princeton Court Apartments
|
3/4/2014
|
Actual 2013
|
715,182
|
282,885
|
432,297
|
0
|
432,297
|
Actual 2012
|
||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
4/2/2014
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||||
84
|
The Commons Shopping Center
|
4/11/2014
|
YTD 8/31/2013
|
468,673
|
178,108
|
290,565
|
0
|
290,565
|
Actual 2012
|
||||||||||||||||||
85
|
321 Apartments Corp.
|
1/22/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
86
|
Wheatfield Self Storage
|
12/23/2013
|
Actual 2013
|
435,228
|
102,480
|
332,748
|
0
|
332,748
|
Actual 2012
|
||||||||||||||||||
87
|
Golf View Apartments
|
3/24/2014
|
TTM 01/31/2014
|
1,141,105
|
636,188
|
504,917
|
0
|
504,917
|
Actual 2013
|
||||||||||||||||||
88
|
Folly Road Self Storage
|
2/28/2014
|
TTM 01/31/2014
|
424,745
|
145,454
|
279,290
|
0
|
279,290
|
Actual 2013
|
||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
2/12/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
1/24/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
91
|
Barrington Apartments
|
3/17/2014
|
Actual 2013
|
591,359
|
259,981
|
331,379
|
0
|
331,379
|
Actual 2012
|
||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
2/20/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
93
|
Centrentset Corp.
|
1/20/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
94
|
Fowler Court Tenants Inc.
|
1/31/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
95
|
Park Terrace Manor, Inc.
|
3/5/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||
96
|
Mobile Manor MHC
|
4/1/2014
|
TTM 12/31/2013
|
431,164
|
192,850
|
238,314
|
0
|
238,314
|
Actual 2012
|
||||||||||||||||||
97
|
Trailwood MHC
|
2/12/2014
|
TTM 02/28/2014
|
256,241
|
55,970
|
200,271
|
0
|
200,271
|
Actual 2013
|
||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
2/5/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Second Most
Recent Revenues ($) |
Second Most
Recent Expenses ($) |
Second Most
Recent NOI ($) |
Second Most
Recent Capital Expenditures |
Second Most
Recent NCF ($) |
Second Most
Recent Hotel ADR |
Second Most
Recent Hotel RevPAR |
Third Most Recent Period
|
Third Most
Recent Revenues ($) |
Third Most
Recent Expenses ($) |
Third Most
Recent NOI ($) |
Third Most
Recent Capital Expenditures |
Third Most
Recent NCF ($) |
Third Most
Recent Hotel ADR |
Third Most
Recent Hotel RevPAR |
Master Lease
(Y/N) |
|||||||||||||||||
1
|
Woodbridge Center
|
39,103,954
|
16,308,823
|
22,795,131
|
0
|
22,795,131
|
Actual 2011
|
40,352,221
|
16,138,465
|
24,213,756
|
0
|
24,213,756
|
N
|
|||||||||||||||||||||
2
|
Bloomberg Data Center
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
3
|
Worldgate Centre
|
8,152,026
|
2,547,212
|
5,604,814
|
0
|
5,604,814
|
Actual 2011
|
8,065,186
|
2,424,371
|
5,640,816
|
0
|
5,640,816
|
N
|
|||||||||||||||||||||
4
|
Sugar Creek I & II
|
7,688,430
|
3,503,410
|
4,185,020
|
0
|
4,185,020
|
Actual 2011
|
7,022,572
|
3,402,339
|
3,620,233
|
0
|
3,620,233
|
N
|
|||||||||||||||||||||
4.01
|
Sugar Creek I
|
5,041,325
|
2,002,857
|
3,038,468
|
0
|
3,038,468
|
Actual 2011
|
4,967,390
|
1,986,204
|
2,981,186
|
0
|
2,981,186
|
N
|
|||||||||||||||||||||
4.02
|
Sugar Creek II
|
2,647,105
|
1,500,553
|
1,146,552
|
0
|
1,146,552
|
Actual 2011
|
2,055,182
|
1,416,135
|
639,047
|
0
|
639,047
|
N
|
|||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
6
|
Brunswick Square
|
11,788,268
|
4,332,406
|
7,455,862
|
0
|
7,455,862
|
Actual 2011
|
11,605,280
|
4,266,025
|
7,339,255
|
0
|
7,339,255
|
N
|
|||||||||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
27,764,330
|
22,124,223
|
5,640,107
|
0
|
5,640,107
|
139
|
98
|
Actual 2012
|
26,976,525
|
21,748,873
|
5,227,652
|
0
|
5,227,652
|
138
|
92
|
N
|
|||||||||||||||||
8
|
Residence Inn Aventura
|
10,882,686
|
6,633,082
|
4,249,604
|
435,307
|
3,814,297
|
179
|
149
|
Actual 2012
|
10,519,523
|
6,372,969
|
4,146,554
|
420,781
|
3,725,773
|
178
|
145
|
N
|
|||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
5,308,130
|
2,312,470
|
2,995,660
|
0
|
2,995,660
|
Actual 2011
|
5,327,130
|
2,072,640
|
3,254,490
|
0
|
3,254,490
|
N
|
|||||||||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
3,944,237
|
1,637,271
|
2,306,966
|
0
|
2,306,966
|
Actual 2012
|
3,794,480
|
1,635,325
|
2,159,155
|
0
|
2,159,155
|
N
|
|||||||||||||||||||||
10.01
|
2101 East River Terrace
|
1,012,679
|
393,955
|
618,724
|
0
|
618,724
|
Actual 2012
|
1,038,467
|
370,080
|
668,388
|
0
|
668,388
|
N
|
|||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
477,887
|
198,411
|
279,476
|
0
|
279,476
|
Actual 2012
|
450,249
|
193,874
|
256,375
|
0
|
256,375
|
N
|
|||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
345,306
|
125,235
|
220,071
|
0
|
220,071
|
Actual 2012
|
326,948
|
132,178
|
194,770
|
0
|
194,770
|
N
|
|||||||||||||||||||||
10.04
|
6 East 25th Street
|
336,496
|
130,281
|
206,215
|
0
|
206,215
|
Actual 2012
|
317,337
|
129,250
|
188,087
|
0
|
188,087
|
N
|
|||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
183,444
|
84,654
|
98,790
|
0
|
98,790
|
Actual 2012
|
185,838
|
96,459
|
89,378
|
0
|
89,378
|
N
|
|||||||||||||||||||||
10.06
|
25 East 25th Street
|
212,095
|
88,836
|
123,259
|
0
|
123,259
|
Actual 2012
|
185,204
|
96,131
|
89,073
|
0
|
89,073
|
N
|
|||||||||||||||||||||
10.07
|
203 East 19th Street
|
208,191
|
75,679
|
132,512
|
0
|
132,512
|
Actual 2012
|
188,480
|
82,162
|
106,318
|
0
|
106,318
|
N
|
|||||||||||||||||||||
10.08
|
615 East 16th Street
|
200,893
|
79,137
|
121,756
|
0
|
121,756
|
Actual 2012
|
194,128
|
75,729
|
118,399
|
0
|
118,399
|
N
|
|||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
166,480
|
55,979
|
110,501
|
0
|
110,501
|
Actual 2012
|
154,081
|
56,605
|
97,476
|
0
|
97,476
|
N
|
|||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
149,824
|
70,095
|
79,729
|
0
|
79,729
|
Actual 2012
|
137,692
|
72,977
|
64,715
|
0
|
64,715
|
N
|
|||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
67,383
|
55,681
|
11,702
|
0
|
11,702
|
Actual 2012
|
63,168
|
55,260
|
7,909
|
0
|
7,909
|
N
|
|||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
96,349
|
63,356
|
32,993
|
0
|
32,993
|
Actual 2012
|
87,269
|
65,826
|
21,444
|
0
|
21,444
|
N
|
|||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
112,979
|
47,471
|
65,508
|
0
|
65,508
|
Actual 2012
|
107,890
|
46,640
|
61,250
|
0
|
61,250
|
N
|
|||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
107,964
|
39,946
|
68,018
|
0
|
68,018
|
Actual 2012
|
97,510
|
42,513
|
54,997
|
0
|
54,997
|
N
|
|||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
80,221
|
31,573
|
48,648
|
0
|
48,648
|
Actual 2012
|
76,934
|
28,223
|
48,711
|
0
|
48,711
|
N
|
|||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
97,244
|
47,966
|
49,278
|
0
|
49,278
|
Actual 2012
|
93,887
|
46,859
|
47,028
|
0
|
47,028
|
N
|
|||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
88,802
|
49,016
|
39,786
|
0
|
39,786
|
Actual 2012
|
89,397
|
44,560
|
44,837
|
0
|
44,837
|
N
|
|||||||||||||||||||||
11
|
Lacey Market Square
|
2,971,437
|
665,826
|
2,305,610
|
0
|
2,305,610
|
Actual 2012
|
3,127,922
|
634,651
|
2,493,270
|
0
|
2,493,270
|
N
|
|||||||||||||||||||||
12
|
Woodland Apartments
|
530,425
|
483,408
|
47,017
|
0
|
47,017
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
3,227,714
|
1,042,011
|
2,185,703
|
0
|
2,185,703
|
Actual 2011
|
3,208,544
|
1,021,585
|
2,186,959
|
0
|
2,186,959
|
N
|
|||||||||||||||||||||
13.01
|
102nd Street Apartments
|
369,863
|
101,931
|
267,932
|
0
|
267,932
|
Actual 2011
|
386,000
|
101,381
|
284,619
|
0
|
284,619
|
N
|
|||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
342,891
|
101,918
|
240,973
|
0
|
240,973
|
Actual 2011
|
332,512
|
98,956
|
233,556
|
0
|
233,556
|
N
|
|||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
331,901
|
112,397
|
219,504
|
0
|
219,504
|
Actual 2011
|
347,209
|
108,029
|
239,180
|
0
|
239,180
|
N
|
|||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
273,742
|
96,085
|
177,657
|
0
|
177,657
|
Actual 2011
|
273,160
|
97,010
|
176,150
|
0
|
176,150
|
N
|
|||||||||||||||||||||
13.05
|
39th Street Apartments
|
293,822
|
95,215
|
198,607
|
0
|
198,607
|
Actual 2011
|
272,131
|
96,348
|
175,783
|
0
|
175,783
|
N
|
|||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
263,118
|
77,465
|
185,653
|
0
|
185,653
|
Actual 2011
|
256,725
|
75,408
|
181,317
|
0
|
181,317
|
N
|
|||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
282,544
|
103,222
|
179,322
|
0
|
179,322
|
Actual 2011
|
280,718
|
96,346
|
184,372
|
0
|
184,372
|
N
|
|||||||||||||||||||||
13.08
|
Harvard Apartments
|
243,791
|
90,204
|
153,587
|
0
|
153,587
|
Actual 2011
|
230,150
|
92,101
|
138,049
|
0
|
138,049
|
N
|
|||||||||||||||||||||
13.09
|
Dawson Apartments
|
202,183
|
63,113
|
139,070
|
0
|
139,070
|
Actual 2011
|
215,632
|
57,510
|
158,122
|
0
|
158,122
|
N
|
|||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
160,786
|
46,600
|
114,186
|
0
|
114,186
|
Actual 2011
|
168,425
|
46,745
|
121,680
|
0
|
121,680
|
N
|
|||||||||||||||||||||
13.11
|
Chestnut Apartments
|
181,580
|
59,759
|
121,821
|
0
|
121,821
|
Actual 2011
|
179,679
|
60,599
|
119,080
|
0
|
119,080
|
N
|
|||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
140,891
|
53,065
|
87,826
|
0
|
87,826
|
Actual 2011
|
128,483
|
51,865
|
76,618
|
0
|
76,618
|
N
|
|||||||||||||||||||||
13.13
|
Linden Apartments
|
140,602
|
41,037
|
99,565
|
0
|
99,565
|
Actual 2011
|
137,720
|
39,287
|
98,433
|
0
|
98,433
|
N
|
|||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
Y
|
|||||||||||||||||||||
14.01
|
Corporate Campus
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
Y
|
|||||||||||||||||||||
14.02
|
Green Valley Campus
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
Y
|
|||||||||||||||||||||
14.03
|
Columbus Campus
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
Y
|
|||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
8,037,772
|
4,347,488
|
3,690,284
|
321,511
|
3,368,773
|
137
|
65
|
Actual 2012
|
4,944,285
|
2,089,956
|
2,854,328
|
197,771
|
2,656,557
|
131
|
73
|
N
|
|||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
3,901,867
|
2,282,132
|
1,619,734
|
156,075
|
1,463,660
|
145
|
69
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||
15.02
|
Bellissimo Grande
|
4,135,905
|
2,065,356
|
2,070,549
|
165,436
|
1,905,113
|
130
|
61
|
Actual 2012
|
4,944,285
|
2,089,956
|
2,854,328
|
197,771
|
2,656,557
|
131
|
73
|
N
|
|||||||||||||||||
16
|
The Howard Owners, Inc.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
17
|
Shops at Park Village
|
2,372,392
|
705,503
|
1,666,889
|
0
|
1,666,889
|
Actual 2011
|
2,432,274
|
711,644
|
1,720,630
|
0
|
1,720,630
|
N
|
|||||||||||||||||||||
18
|
Woodmont Plaza
|
3,533,690
|
1,186,912
|
2,346,778
|
0
|
2,346,778
|
Actual 2011
|
3,356,220
|
1,236,742
|
2,119,478
|
0
|
2,119,478
|
N
|
|||||||||||||||||||||
19
|
DoubleTree Richardson
|
7,445,033
|
5,521,827
|
1,923,206
|
297,801
|
1,625,405
|
95
|
57
|
Actual 2011
|
7,496,021
|
5,418,218
|
2,077,803
|
299,841
|
1,777,962
|
96
|
57
|
N
|
|||||||||||||||||
20
|
BJ’s Wholesale HQ
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
21
|
Orange Avenue MHP
|
1,223,298
|
416,358
|
806,940
|
0
|
806,940
|
Actual 2012
|
1,206,313
|
417,777
|
788,536
|
0
|
788,536
|
N
|
|||||||||||||||||||||
22
|
El Rancho MHP
|
1,259,012
|
543,308
|
715,704
|
0
|
715,704
|
Actual 2012
|
1,237,804
|
575,780
|
662,024
|
0
|
662,024
|
N
|
|||||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
24
|
Town Park Office
|
2,662,263
|
1,062,585
|
1,599,678
|
0
|
1,599,678
|
Actual 2011
|
2,325,893
|
1,019,166
|
1,306,727
|
0
|
1,306,727
|
N
|
|||||||||||||||||||||
25
|
David Drye II
|
1,862,782
|
1,002,572
|
860,210
|
0
|
860,210
|
Actual 2011
|
1,780,381
|
1,002,501
|
777,880
|
0
|
777,880
|
N
|
|||||||||||||||||||||
25.01
|
Willow Creek
|
1,364,504
|
710,270
|
654,234
|
0
|
654,234
|
Actual 2011
|
1,325,014
|
731,320
|
593,694
|
0
|
593,694
|
N
|
|||||||||||||||||||||
25.02
|
Madison Place
|
498,278
|
292,302
|
205,976
|
0
|
205,976
|
Actual 2011
|
455,367
|
271,181
|
184,186
|
0
|
184,186
|
N
|
|||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
1,658,185
|
545,328
|
1,112,856
|
0
|
1,112,856
|
Actual 2011
|
1,670,809
|
534,157
|
1,136,652
|
0
|
1,136,652
|
N
|
|||||||||||||||||||||
26.01
|
El Segundo Apartments
|
623,535
|
169,479
|
454,056
|
0
|
454,056
|
Actual 2011
|
658,233
|
171,249
|
486,984
|
0
|
486,984
|
N
|
|||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
356,125
|
125,536
|
230,589
|
0
|
230,589
|
Actual 2011
|
348,036
|
125,835
|
222,200
|
0
|
222,200
|
N
|
|||||||||||||||||||||
26.03
|
Mariposa Apartments
|
313,474
|
114,622
|
198,851
|
0
|
198,851
|
Actual 2011
|
287,381
|
108,362
|
179,019
|
0
|
179,019
|
N
|
|||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
248,097
|
90,295
|
157,802
|
0
|
157,802
|
Actual 2011
|
247,866
|
85,512
|
162,354
|
0
|
162,354
|
N
|
|||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
116,954
|
45,395
|
71,558
|
0
|
71,558
|
Actual 2011
|
129,294
|
43,199
|
86,095
|
0
|
86,095
|
N
|
|||||||||||||||||||||
27
|
Residence Inn - Middleton
|
3,717,101
|
2,080,201
|
1,636,901
|
148,684
|
1,488,217
|
112
|
82
|
Actual 2011
|
3,577,646
|
2,093,179
|
1,484,467
|
143,106
|
1,341,361
|
105
|
79
|
N
|
|||||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
3,789,054
|
2,453,484
|
1,335,571
|
0
|
1,335,571
|
108
|
70
|
Actual 2011
|
3,642,311
|
2,350,985
|
1,291,326
|
0
|
1,291,326
|
100
|
66
|
N
|
|||||||||||||||||
29
|
Country Place MHP
|
1,022,111
|
418,575
|
603,536
|
0
|
603,536
|
Actual 2012
|
1,023,614
|
407,865
|
615,749
|
0
|
615,749
|
N
|
|||||||||||||||||||||
30
|
Torrance MHP
|
584,157
|
230,755
|
353,402
|
0
|
353,402
|
Actual 2012
|
531,084
|
232,437
|
298,647
|
0
|
298,647
|
N
|
|||||||||||||||||||||
31
|
Shops at Concert Park
|
1,317,715
|
286,249
|
1,031,466
|
0
|
1,031,466
|
Actual 2011
|
1,202,142
|
271,764
|
930,378
|
0
|
930,378
|
N
|
|||||||||||||||||||||
32
|
MarketPlace Management Portfolio
|
1,352,361
|
401,541
|
950,820
|
0
|
950,820
|
Actual 2012
|
1,252,910
|
361,421
|
891,489
|
0
|
891,489
|
N
|
|||||||||||||||||||||
32.01
|
2705 North Main Street
|
810,241
|
230,135
|
580,106
|
0
|
580,106
|
Actual 2012
|
798,982
|
218,329
|
580,653
|
0
|
580,653
|
N
|
|||||||||||||||||||||
32.02
|
2620 South Main Street
|
234,271
|
95,036
|
139,235
|
0
|
139,235
|
Actual 2012
|
237,606
|
80,818
|
156,788
|
0
|
156,788
|
N
|
|||||||||||||||||||||
32.03
|
2610 Plaza Court
|
139,559
|
43,503
|
96,056
|
0
|
96,056
|
Actual 2012
|
127,777
|
36,582
|
91,195
|
0
|
91,195
|
N
|
|||||||||||||||||||||
32.04
|
234 Kettering Drive
|
90,300
|
15,515
|
74,785
|
0
|
74,785
|
Actual 2012
|
46,961
|
11,991
|
34,970
|
0
|
34,970
|
N
|
|||||||||||||||||||||
32.05
|
2624 South Main Street
|
77,990
|
17,352
|
60,638
|
0
|
60,638
|
Actual 2012
|
41,584
|
13,701
|
27,883
|
0
|
27,883
|
N
|
|||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
1,302,573
|
491,766
|
810,807
|
0
|
810,807
|
Actual 2011
|
1,320,928
|
596,028
|
724,900
|
0
|
724,900
|
N
|
|||||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
935,740
|
321,593
|
614,147
|
0
|
614,147
|
Actual 2011
|
930,019
|
311,415
|
618,603
|
0
|
618,603
|
N
|
|||||||||||||||||||||
35
|
41 University Drive
|
1,681,200
|
699,315
|
981,885
|
0
|
981,885
|
Actual 2011
|
2,075,612
|
995,879
|
1,079,733
|
0
|
1,079,733
|
N
|
|||||||||||||||||||||
36
|
Parkway Corporate Center
|
2,372,297
|
921,118
|
1,451,179
|
0
|
1,451,179
|
Actual 2011
|
2,321,119
|
943,965
|
1,377,154
|
0
|
1,377,154
|
N
|
|||||||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
3,492,913
|
2,405,907
|
1,087,006
|
0
|
1,087,006
|
97
|
63
|
Actual 2012
|
3,276,516
|
2,318,687
|
957,829
|
0
|
957,829
|
89
|
58
|
N
|
|||||||||||||||||
38
|
Spectrum Control, Inc.
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
Y
|
|||||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
2,534,199
|
1,581,308
|
952,891
|
0
|
952,891
|
Actual 2011
|
2,726,011
|
1,512,979
|
1,213,032
|
0
|
1,213,032
|
N
|
|||||||||||||||||||||
39.01
|
Garden Walk Apartments
|
1,261,312
|
756,992
|
504,320
|
0
|
504,320
|
Actual 2011
|
1,334,033
|
707,554
|
626,479
|
0
|
626,479
|
N
|
|||||||||||||||||||||
39.02
|
Poplar Springs
|
1,272,887
|
824,316
|
448,571
|
0
|
448,571
|
Actual 2011
|
1,391,978
|
805,425
|
586,553
|
0
|
586,553
|
N
|
|||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
3,185,390
|
1,791,819
|
1,393,570
|
127,416
|
1,266,155
|
107
|
84
|
Actual 2012
|
2,772,191
|
1,727,072
|
1,045,119
|
110,888
|
934,231
|
109
|
73
|
N
|
|||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
3,448,745
|
2,193,536
|
1,255,209
|
131,318
|
1,123,891
|
113
|
79
|
Actual 2011
|
3,473,572
|
2,326,995
|
1,146,577
|
0
|
1,146,577
|
113
|
79
|
N
|
|||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
2,965,333
|
2,026,672
|
938,661
|
0
|
938,661
|
111
|
68
|
Actual 2011
|
3,243,344
|
2,262,291
|
981,053
|
0
|
981,053
|
96
|
58
|
N
|
|||||||||||||||||
43
|
Garden City MHC Portfolio
|
1,629,793
|
504,723
|
1,125,070
|
0
|
1,125,070
|
Actual 2011
|
1,595,630
|
558,729
|
1,036,901
|
0
|
1,036,901
|
N
|
|||||||||||||||||||||
43.01
|
East Garden Village
|
1,318,005
|
459,021
|
858,984
|
0
|
858,984
|
Actual 2011
|
1,295,830
|
516,721
|
779,109
|
0
|
779,109
|
N
|
|||||||||||||||||||||
43.02
|
Prairie Wind
|
311,788
|
45,702
|
266,086
|
0
|
266,086
|
Actual 2011
|
299,800
|
42,008
|
257,792
|
0
|
257,792
|
N
|
|||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
2,807,650
|
1,582,538
|
1,225,112
|
112,306
|
1,112,806
|
101
|
71
|
Actual 2012
|
2,835,995
|
1,814,105
|
1,021,890
|
113,440
|
908,450
|
96
|
69
|
N
|
|||||||||||||||||
45
|
El Centro Town Center II
|
779,115
|
269,002
|
510,113
|
4,700
|
505,413
|
Actual 2012
|
566,118
|
279,268
|
286,850
|
5,708
|
281,142
|
N
|
|||||||||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
1,261,497
|
834,412
|
427,085
|
0
|
427,085
|
76
|
49
|
Actual 2011
|
1,270,758
|
847,196
|
423,562
|
0
|
423,562
|
72
|
50
|
N
|
|||||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
1,305,119
|
861,057
|
444,062
|
0
|
444,062
|
81
|
51
|
Actual 2011
|
1,296,604
|
908,218
|
388,386
|
0
|
388,386
|
81
|
51
|
N
|
|||||||||||||||||
48
|
Security Public Storage - Redwood City
|
1,169,790
|
375,539
|
794,251
|
0
|
794,251
|
Actual 2011
|
1,086,907
|
352,241
|
734,666
|
0
|
734,666
|
N
|
|||||||||||||||||||||
49
|
Cielo Ranch Apartments
|
2,351,105
|
1,525,699
|
825,406
|
142,809
|
682,597
|
Actual 2012
|
2,102,646
|
1,495,167
|
607,479
|
187,863
|
419,616
|
N
|
|||||||||||||||||||||
50
|
Armoury Commons
|
1,798,153
|
1,307,275
|
490,878
|
0
|
490,878
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
2,188,249
|
1,113,543
|
1,074,707
|
0
|
1,074,707
|
100
|
65
|
Actual 2011
|
2,005,025
|
1,144,438
|
860,587
|
0
|
860,587
|
88
|
60
|
N
|
|||||||||||||||||
52
|
Retail at Pasadena Collection
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
53
|
Cherry Ridge Office Park
|
1,019,658
|
709,137
|
310,521
|
0
|
310,521
|
Actual 2011
|
975,454
|
681,448
|
294,006
|
0
|
294,006
|
N
|
|||||||||||||||||||||
54
|
Chancellor Apartments
|
1,445,592
|
934,074
|
511,518
|
0
|
511,518
|
Actual 2011
|
1,341,192
|
767,044
|
574,148
|
30,248
|
543,900
|
N
|
|||||||||||||||||||||
55
|
Oakwood MHP
|
1,061,034
|
532,940
|
528,094
|
0
|
528,094
|
Actual 2012
|
1,043,705
|
480,631
|
563,075
|
0
|
563,075
|
N
|
|||||||||||||||||||||
56
|
Poplar Garden
|
1,097,215
|
563,059
|
534,156
|
0
|
534,156
|
Actual 2012
|
1,200,501
|
589,575
|
610,926
|
0
|
610,926
|
N
|
|||||||||||||||||||||
57
|
Eastlake Shopping Center
|
870,817
|
234,072
|
636,745
|
0
|
636,745
|
Actual 2011
|
864,666
|
215,313
|
649,353
|
0
|
649,353
|
N
|
|||||||||||||||||||||
58
|
South Loop II Shopping Center
|
215,220
|
60,955
|
154,265
|
0
|
154,265
|
Actual 2011
|
223,790
|
57,547
|
166,243
|
0
|
166,243
|
N
|
|||||||||||||||||||||
59
|
River Bay Plaza
|
808,191
|
291,466
|
516,725
|
10,593
|
506,132
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
||||||||||||||||||||||
60
|
1430 Lee Trevino
|
890,215
|
279,075
|
611,140
|
0
|
611,140
|
Actual 2011
|
764,306
|
239,784
|
524,522
|
0
|
524,522
|
N
|
|||||||||||||||||||||
61
|
TownePlace Suites
|
1,547,319
|
934,789
|
612,530
|
60,025
|
552,505
|
80
|
43
|
Actual 2011
|
1,686,561
|
989,464
|
697,097
|
70,620
|
626,477
|
78
|
47
|
N
|
|||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
724,236
|
282,075
|
442,161
|
0
|
442,161
|
Actual 2011
|
678,328
|
335,715
|
342,613
|
0
|
342,613
|
N
|
|||||||||||||||||||||
63
|
Claymoor Apartments
|
1,712,609
|
1,132,189
|
580,420
|
0
|
580,420
|
Actual 2012
|
1,705,923
|
1,014,353
|
691,570
|
0
|
691,570
|
N
|
|||||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
687,291
|
268,066
|
419,225
|
0
|
419,225
|
Actual 2011
|
598,708
|
292,024
|
306,684
|
0
|
306,684
|
N
|
|||||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
1,550,970
|
827,618
|
723,352
|
62,039
|
661,313
|
71
|
50
|
Actual 2012
|
1,536,944
|
858,268
|
678,676
|
61,478
|
617,198
|
68
|
50
|
N
|
|||||||||||||||||
66
|
Sunrise Plaza
|
197,670
|
46,104
|
151,566
|
0
|
151,566
|
Actual 2011
|
395,316
|
91,674
|
303,643
|
0
|
303,643
|
N
|
|||||||||||||||||||||
67
|
Comfort Suites - Sulphur
|
1,543,139
|
857,409
|
685,730
|
61,726
|
624,004
|
81
|
52
|
Actual 2012
|
1,386,429
|
815,377
|
571,052
|
55,457
|
515,595
|
80
|
46
|
N
|
|||||||||||||||||
68
|
Trace Lofts/Trace North
|
703,678
|
192,714
|
510,964
|
0
|
510,964
|
Actual 2011
|
710,280
|
184,962
|
525,319
|
0
|
525,319
|
N
|
|||||||||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
1,432,090
|
907,812
|
524,278
|
57,284
|
466,995
|
76
|
54
|
Actual 2012
|
1,348,720
|
835,748
|
512,972
|
53,949
|
459,023
|
77
|
51
|
N
|
|||||||||||||||||
70
|
Walgreens - Everett
|
430,000
|
0
|
430,000
|
0
|
430,000
|
Actual 2011
|
430,000
|
0
|
430,000
|
0
|
430,000
|
N
|
|||||||||||||||||||||
71
|
Weston Road Business Center
|
865,390
|
298,537
|
566,853
|
0
|
566,853
|
Actual 2011
|
824,669
|
326,966
|
497,703
|
0
|
497,703
|
N
|
|||||||||||||||||||||
72
|
Comfort Suites Springfield, OH
|
1,432,972
|
1,025,377
|
407,595
|
57,000
|
350,595
|
81
|
50
|
Actual 2011
|
1,280,246
|
932,819
|
347,427
|
51,000
|
296,427
|
79
|
47
|
N
|
|||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
673,773
|
267,969
|
405,803
|
0
|
405,803
|
Actual 2011
|
642,635
|
295,578
|
347,057
|
0
|
347,057
|
N
|
|||||||||||||||||||||
74
|
Chatham Towers, Inc.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
75
|
Summer Lakes Self Storage
|
586,477
|
258,897
|
327,581
|
0
|
327,581
|
Actual 2012
|
416,220
|
237,844
|
178,376
|
0
|
178,376
|
N
|
|||||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
558,251
|
215,985
|
342,266
|
0
|
342,266
|
Actual 2011
|
530,492
|
217,882
|
312,610
|
0
|
312,610
|
N
|
|||||||||||||||||||||
77
|
333 West End Tenants Corp.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
78
|
Walgreens - Pasadena
|
354,000
|
0
|
354,000
|
0
|
354,000
|
Actual 2011
|
354,000
|
0
|
354,000
|
0
|
354,000
|
N
|
|||||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
505,303
|
187,002
|
318,301
|
0
|
318,301
|
Actual 2012
|
498,452
|
195,632
|
302,820
|
0
|
302,820
|
N
|
|||||||||||||||||||||
80
|
La Verne Center
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||
81
|
Walgreens - Carson City
|
340,673
|
0
|
340,673
|
0
|
340,673
|
Actual 2011
|
340,673
|
0
|
340,673
|
0
|
340,673
|
N
|
|||||||||||||||||||||
82
|
Princeton Court Apartments
|
680,336
|
294,005
|
386,331
|
0
|
386,331
|
Actual 2011
|
665,047
|
289,574
|
375,473
|
0
|
375,473
|
N
|
|||||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
N
|
|||||||||||||||||||||||
84
|
The Commons Shopping Center
|
535,370
|
120,753
|
414,617
|
1,062
|
413,555
|
Actual 2011
|
441,668
|
78,242
|
363,426
|
0
|
363,426
|
N
|
|||||||||||||||||||||
85
|
321 Apartments Corp.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
86
|
Wheatfield Self Storage
|
396,329
|
104,938
|
291,391
|
0
|
291,391
|
Actual 2011
|
374,281
|
96,154
|
278,127
|
0
|
278,127
|
N
|
|||||||||||||||||||||
87
|
Golf View Apartments
|
1,092,727
|
627,982
|
464,745
|
0
|
464,745
|
Actual 2012
|
1,049,579
|
629,217
|
420,362
|
0
|
420,362
|
N
|
|||||||||||||||||||||
88
|
Folly Road Self Storage
|
425,994
|
144,632
|
281,362
|
0
|
281,362
|
Actual 2012
|
423,421
|
192,388
|
231,033
|
0
|
231,033
|
N
|
|||||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
91
|
Barrington Apartments
|
597,325
|
286,999
|
310,326
|
0
|
310,326
|
Actual 2011
|
590,770
|
303,624
|
287,146
|
0
|
287,146
|
N
|
|||||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
93
|
Centrentset Corp.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
94
|
Fowler Court Tenants Inc.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
95
|
Park Terrace Manor, Inc.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||||||||||||
96
|
Mobile Manor MHC
|
425,226
|
205,666
|
219,561
|
0
|
219,561
|
Actual 2011
|
414,983
|
207,923
|
207,060
|
0
|
207,060
|
N
|
|||||||||||||||||||||
97
|
Trailwood MHC
|
255,475
|
58,127
|
197,349
|
0
|
197,349
|
Actual 2012
|
232,836
|
66,834
|
166,002
|
0
|
166,002
|
N
|
|||||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Largest Tenant Name
|
Largest Tenant
Sq. Ft. |
Largest
Tenant
% of NRA
|
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 |
|||||||||||||
1
|
Woodbridge Center
|
Sears
|
274,100
|
24.8%
|
8/5/2016
|
Boscov’s
|
181,639
|
16.4%
|
1/31/2029
|
Dick’s Sporting Goods
|
100,000
|
9.0%
|
1/31/2024
|
|||||||||||||
2
|
Bloomberg Data Center
|
Bloomberg
|
131,805
|
100.0%
|
3/31/2029
|
|||||||||||||||||||||
3
|
Worldgate Centre
|
Worldgate Sport & Health
|
108,670
|
47.4%
|
12/31/2030
|
AMC Worldgate 9 Theater
|
38,238
|
16.7%
|
5/31/2028
|
Salon Plaza
|
7,659
|
3.3%
|
7/31/2024
|
|||||||||||||
4
|
Sugar Creek I & II
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
|||||||||||||
4.01
|
Sugar Creek I
|
Noble Drilling Services, Inc.
|
167,736
|
82.1%
|
1/31/2020
|
Merrill Lynch, Pierce, Fenner and Smith
|
13,671
|
6.7%
|
8/31/2018
|
Mazda Motor of America, Inc.
|
8,362
|
4.1%
|
4/30/2016
|
|||||||||||||
4.02
|
Sugar Creek II
|
United Healthcare Services, Inc.
|
52,984
|
25.9%
|
4/30/2019
|
Icon Clinical Research, Inc.
|
51,781
|
25.3%
|
1/31/2017
|
Team, Inc.
|
26,492
|
12.9%
|
5/31/2023
|
|||||||||||||
5
|
Rockwell - ARINC HQ
|
ARINC
|
271,303
|
100.0%
|
3/31/2029
|
|||||||||||||||||||||
6
|
Brunswick Square
|
Starplex Cinemas
|
49,313
|
16.8%
|
5/31/2022
|
Barnes & Noble
|
24,833
|
8.5%
|
7/31/2019
|
Old Navy
|
15,856
|
5.4%
|
MTM
|
|||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
|||||||||||||||||||||||||
8
|
Residence Inn Aventura
|
|||||||||||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
Texas de Brazil
|
14,360
|
20.1%
|
2/28/2029
|
Dylan’s Candy Bar, LLC
|
12,669
|
17.8%
|
1/31/2017
|
DL Garage Holdings
|
12,000
|
16.8%
|
12/31/2020
|
|||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||
9.02
|
205-213 East 60th Street
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
|||||||||||||||||||||||||
10.01
|
2101 East River Terrace
|
|||||||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
|||||||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
|||||||||||||||||||||||||
10.04
|
6 East 25th Street
|
|||||||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
|||||||||||||||||||||||||
10.06
|
25 East 25th Street
|
|||||||||||||||||||||||||
10.07
|
203 East 19th Street
|
|||||||||||||||||||||||||
10.08
|
615 East 16th Street
|
|||||||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
|||||||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
|||||||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
|||||||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
|||||||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
|||||||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
|||||||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
|||||||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
|||||||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
|||||||||||||||||||||||||
11
|
Lacey Market Square
|
Fred Meyer
|
196,996
|
71.3%
|
1/31/2030
|
Planet Fitness
|
20,413
|
7.4%
|
7/31/2026
|
Department of Social Services
|
4,438
|
1.6%
|
6/30/2018
|
|||||||||||||
12
|
Woodland Apartments
|
|||||||||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
|||||||||||||||||||||||||
13.01
|
102nd Street Apartments
|
|||||||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
|||||||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
|||||||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
|||||||||||||||||||||||||
13.05
|
39th Street Apartments
|
|||||||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
|||||||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
|||||||||||||||||||||||||
13.08
|
Harvard Apartments
|
|||||||||||||||||||||||||
13.09
|
Dawson Apartments
|
|||||||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
|||||||||||||||||||||||||
13.11
|
Chestnut Apartments
|
|||||||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
|||||||||||||||||||||||||
13.13
|
Linden Apartments
|
|||||||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
Vintage Parts, Inc.
|
682,092
|
100.0%
|
1/31/2034
|
|||||||||||||||||||||
14.01
|
Corporate Campus
|
Vintage Parts, Inc.
|
394,500
|
100.0%
|
1/31/2034
|
|||||||||||||||||||||
14.02
|
Green Valley Campus
|
Vintage Parts, Inc.
|
208,000
|
100.0%
|
1/31/2034
|
|||||||||||||||||||||
14.03
|
Columbus Campus
|
Vintage Parts, Inc.
|
79,592
|
100.0%
|
1/31/2034
|
|||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
|||||||||||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
|||||||||||||||||||||||||
15.02
|
Bellissimo Grande
|
|||||||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
|||||||||||||||||||||||||
17
|
Shops at Park Village
|
Giant Food
|
64,945
|
61.1%
|
12/31/2027
|
WCS Construction
|
12,723
|
12.0%
|
12/31/2017
|
DC Public Library
|
4,925
|
4.6%
|
7/31/2016
|
|||||||||||||
18
|
Woodmont Plaza
|
Airfacts, Inc.
|
15,824
|
11.7%
|
Multiple leases – 5,086 square feet MTM; 10,738 square feet expiring 12/31/2023
|
American Society for Cell Biology
|
6,765
|
5.0%
|
1/31/2020
|
Euclid Technology, LLC
|
6,561
|
4.8%
|
3/31/2016
|
|||||||||||||
19
|
DoubleTree Richardson
|
|||||||||||||||||||||||||
20
|
BJ’s Wholesale HQ
|
BJ’s Wholesale Club
|
282,028
|
100.0%
|
1/31/2026
|
|||||||||||||||||||||
21
|
Orange Avenue MHP
|
|||||||||||||||||||||||||
22
|
El Rancho MHP
|
|||||||||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
PAG Greenwich MI, LLC
|
51,021
|
100.0%
|
7/30/2026
|
|||||||||||||||||||||
24
|
Town Park Office
|
Thyssen Krupp Elevator Service
|
22,329
|
15.3%
|
4/30/2019
|
Facet Technologies
|
21,242
|
14.5%
|
7/31/2014
|
ORASI Software, Inc.
|
20,165
|
13.8%
|
5/31/2015
|
|||||||||||||
25
|
David Drye II
|
|||||||||||||||||||||||||
25.01
|
Willow Creek
|
|||||||||||||||||||||||||
25.02
|
Madison Place
|
|||||||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
|||||||||||||||||||||||||
26.01
|
El Segundo Apartments
|
|||||||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
|||||||||||||||||||||||||
26.03
|
Mariposa Apartments
|
|||||||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
|||||||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
|||||||||||||||||||||||||
27
|
Residence Inn - Middleton
|
|||||||||||||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
|||||||||||||||||||||||||
29
|
Country Place MHP
|
|||||||||||||||||||||||||
30
|
Torrance MHP
|
|||||||||||||||||||||||||
31
|
Shops at Concert Park
|
Yummy
|
4,322
|
19.0%
|
4/30/2018
|
Piknic
|
2,666
|
11.7%
|
8/31/2018
|
Holloway Cleaners
|
2,077
|
9.1%
|
12/1/2015
|
|||||||||||||
32
|
MarketPlace Management Portfolio
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
|||||||||||||
32.01
|
2705 North Main Street
|
Food Lion #925
|
29,000
|
42.4%
|
6/30/2017
|
Carmike 8
|
25,500
|
37.3%
|
7/8/2017
|
CiCi’s Pizza
|
4,000
|
5.8%
|
5/31/2017
|
|||||||||||||
32.02
|
2620 South Main Street
|
Rainbow USA, Inc.
|
9,600
|
34.3%
|
1/31/2018
|
Rue 21
|
4,770
|
17.1%
|
5/26/2021
|
Jersey Mike’s
|
2,400
|
8.6%
|
11/30/2014
|
|||||||||||||
32.03
|
2610 Plaza Court
|
Cato (#808)
|
4,180
|
38.0%
|
1/31/2017
|
It’s Fashion (#7132)
|
3,040
|
27.6%
|
1/31/2017
|
N Touch Wireless, Inc.
|
1,808
|
16.4%
|
6/30/2016
|
|||||||||||||
32.04
|
234 Kettering Drive
|
Goodwill Industries of Central North Carol
|
9,000
|
100.0%
|
10/31/2019
|
|||||||||||||||||||||
32.05
|
2624 South Main Street
|
Hibbett Sporting Goods, Inc.
|
4,200
|
72.4%
|
10/31/2019
|
Aces and Me, Inc./Cricket Wireless
|
1,600
|
27.6%
|
10/31/2016
|
|||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
|||||||||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
|||||||||||||||||||||||||
35
|
41 University Drive
|
St. Mary Medical Center
|
31,649
|
36.4%
|
Various
|
Regus
|
15,671
|
18.0%
|
11/30/2015
|
EPAM
|
11,307
|
13.0%
|
5/31/2019
|
|||||||||||||
36
|
Parkway Corporate Center
|
Ingersoll-Rand Services Company
|
58,155
|
61.8%
|
2/28/2015
|
Eight O’Clock Coffee Company
|
27,930
|
29.7%
|
4/30/2018
|
SRS Software, LLC
|
8,087
|
8.6%
|
2/29/2020
|
|||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
|||||||||||||||||||||||||
38
|
Spectrum Control, Inc.
|
Spectrum Control, Inc.
|
274,500
|
100.0%
|
12/31/2028
|
|||||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
|||||||||||||||||||||||||
39.01
|
Garden Walk Apartments
|
|||||||||||||||||||||||||
39.02
|
Poplar Springs
|
|||||||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
|||||||||||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
|||||||||||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
|||||||||||||||||||||||||
43
|
Garden City MHC Portfolio
|
|||||||||||||||||||||||||
43.01
|
East Garden Village
|
|||||||||||||||||||||||||
43.02
|
Prairie Wind
|
|||||||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
|||||||||||||||||||||||||
45
|
El Centro Town Center II
|
University of Phoenix
|
20,000
|
44.6%
|
1/31/2018
|
Social Security Administration
|
12,543
|
28.0%
|
7/17/2027
|
Broken Yolk Café
|
4,025
|
9.0%
|
2/28/2019
|
|||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
|||||||||||||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
|||||||||||||||||||||||||
48
|
Security Public Storage - Redwood City
|
|||||||||||||||||||||||||
49
|
Cielo Ranch Apartments
|
|||||||||||||||||||||||||
50
|
Armoury Commons
|
|||||||||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
|||||||||||||||||||||||||
52
|
Retail at Pasadena Collection
|
Vitamin Shoppe
|
3,866
|
18.9%
|
1/31/2019
|
Zahle, Inc.
|
2,704
|
13.2%
|
9/30/2023
|
T-Mobile
|
2,310
|
11.3%
|
11/30/2017
|
|||||||||||||
53
|
Cherry Ridge Office Park
|
Alamo Insurance Group, Inc
|
7,790
|
6.9%
|
7/31/2016
|
VTI - Vocational Training Institute
|
6,436
|
5.7%
|
5/31/2019
|
Little Engine Homecare, Inc.
|
6,376
|
5.6%
|
9/14/2015
|
|||||||||||||
54
|
Chancellor Apartments
|
|||||||||||||||||||||||||
55
|
Oakwood MHP
|
|||||||||||||||||||||||||
56
|
Poplar Garden
|
|||||||||||||||||||||||||
57
|
Eastlake Shopping Center
|
IGA Foodliner
|
20,000
|
14.5%
|
7/31/2017
|
Sherwin Williams
|
12,601
|
9.1%
|
6/30/2016
|
It’s Fashion Metro
|
11,990
|
8.7%
|
1/31/2019
|
|||||||||||||
58
|
South Loop II Shopping Center
|
Hancock Fabrics
|
12,400
|
40.9%
|
10/31/2018
|
Family Dollar
|
8,172
|
27.0%
|
12/31/2014
|
Mattress World
|
4,900
|
16.2%
|
11/30/2014
|
|||||||||||||
59
|
River Bay Plaza
|
Winn-Dixie
|
48,983
|
61.8%
|
3/3/2018
|
Dollar Tree
|
8,450
|
10.7%
|
8/31/2019
|
Aaron’s Rental
|
7,464
|
9.4%
|
6/30/2023
|
|||||||||||||
60
|
1430 Lee Trevino
|
Flex Enterprises dba EP Fitness
|
55,322
|
50.9%
|
8/31/2023
|
USA Discounters
|
53,331
|
49.1%
|
12/31/2022
|
|||||||||||||||||
61
|
TownePlace Suites
|
|||||||||||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
|||||||||||||||||||||||||
63
|
Claymoor Apartments
|
|||||||||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
|||||||||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
|||||||||||||||||||||||||
66
|
Sunrise Plaza
|
Gracie Barra Brazilian Jiu Jitsu
|
5,620
|
15.6%
|
8/31/2018
|
Perez Mattress Co.
|
4,934
|
13.7%
|
8/31/2018
|
Leslie’s Poolmart, Inc. #481
|
3,164
|
8.8%
|
12/31/2018
|
|||||||||||||
67
|
Comfort Suites - Sulphur
|
|||||||||||||||||||||||||
68
|
Trace Lofts/Trace North
|
Barrio
|
4,523
|
26.8%
|
4/30/2018
|
HA Barre LLC
|
4,050
|
24.0%
|
10/19/2015
|
The Old Sage
|
2,561
|
15.2%
|
12/31/2017
|
|||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
|||||||||||||||||||||||||
70
|
Walgreens - Everett
|
Walgreens
|
13,650
|
100.0%
|
9/30/2078
|
|||||||||||||||||||||
71
|
Weston Road Business Center
|
Kinko’s
|
4,500
|
20.8%
|
4/30/2018
|
I.F. Multicultural Interactive Solutions, LLC
|
3,566
|
16.5%
|
116 SF expiring 10/31/2014; 442 SF expiring 12/31/2014; 3,008 SF expiring 08/31/2015
|
Community Bank
|
3,000
|
13.9%
|
12/31/2017
|
|||||||||||||
72
|
Comfort Suites Springfield, OH
|
|||||||||||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
|||||||||||||||||||||||||
74
|
Chatham Towers, Inc.
|
|||||||||||||||||||||||||
75
|
Summer Lakes Self Storage
|
|||||||||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
Sees Candy Corporate Office
|
6,000
|
25.3%
|
7/31/2024
|
Denny’s Restaurant
|
5,000
|
21.1%
|
12/31/2019
|
Pizza Hut
|
3,000
|
12.7%
|
9/30/2015
|
|||||||||||||
77
|
333 West End Tenants Corp.
|
|||||||||||||||||||||||||
78
|
Walgreens - Pasadena
|
Walgreens
|
14,490
|
100.0%
|
3/31/2078
|
|||||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
|||||||||||||||||||||||||
80
|
La Verne Center
|
Cruch Fitness
|
16,150
|
59.4%
|
5/31/2024
|
Dollar Tree Stores, Inc.
|
11,050
|
40.6%
|
1/31/2024
|
|||||||||||||||||
81
|
Walgreens - Carson City
|
Walgreens
|
13,905
|
100.0%
|
12/31/2068
|
|||||||||||||||||||||
82
|
Princeton Court Apartments
|
|||||||||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
Winn-Dixie
|
50,388
|
100.0%
|
12/31/2025
|
|||||||||||||||||||||
84
|
The Commons Shopping Center
|
Four Brothers Eatery
|
5,110
|
13.2%
|
5/31/2018
|
Game Stop
|
5,000
|
12.9%
|
9/30/2016
|
Pet Sense
|
4,800
|
12.4%
|
10/31/2024
|
|||||||||||||
85
|
321 Apartments Corp.
|
|||||||||||||||||||||||||
86
|
Wheatfield Self Storage
|
|||||||||||||||||||||||||
87
|
Golf View Apartments
|
|||||||||||||||||||||||||
88
|
Folly Road Self Storage
|
|||||||||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
|||||||||||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
|||||||||||||||||||||||||
91
|
Barrington Apartments
|
|||||||||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
|||||||||||||||||||||||||
93
|
Centrentset Corp.
|
|||||||||||||||||||||||||
94
|
Fowler Court Tenants Inc.
|
|||||||||||||||||||||||||
95
|
Park Terrace Manor, Inc.
|
|||||||||||||||||||||||||
96
|
Mobile Manor MHC
|
|||||||||||||||||||||||||
97
|
Trailwood MHC
|
|||||||||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
4th Largest Tenant Name
|
4th Largest Tenant
Sq. Ft. |
4th Largest
Tenant
% of NRA
|
4th Largest Tenant
Exp. Date |
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) |
||||||||||||
1
|
Woodbridge Center
|
H&M
|
22,311
|
2.0%
|
4/30/2015
|
Forever 21
|
21,687
|
2.0%
|
8/31/2021
|
2/4/2014
|
2/5/2014
|
|||||||||||||
2
|
Bloomberg Data Center
|
2/26/2014
|
1/29/2014
|
|||||||||||||||||||||
3
|
Worldgate Centre
|
TGI Fridays
|
7,000
|
3.1%
|
10/31/2020
|
FedEx Kinko’s Inc.
|
4,788
|
2.1%
|
4/30/2018
|
3/5/2014
|
3/5/2014
|
|||||||||||||
4
|
Sugar Creek I & II
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
3/20/2014
|
3/20/2014
|
|||||||||||||
4.01
|
Sugar Creek I
|
New York Life Insurance Company
|
6,961
|
3.4%
|
1/31/2017
|
First Community Bank
|
1,724
|
0.8%
|
10/31/2016
|
3/20/2014
|
3/20/2014
|
|||||||||||||
4.02
|
Sugar Creek II
|
Yang Ming (America) Corp
|
10,004
|
4.9%
|
8/31/2019
|
Noble Drilling Services, Inc.
|
8,725
|
4.3%
|
7/31/2014
|
3/20/2014
|
3/20/2014
|
|||||||||||||
5
|
Rockwell - ARINC HQ
|
2/4/2014
|
12/19/2013
|
|||||||||||||||||||||
6
|
Brunswick Square
|
Forever 21
|
12,508
|
4.3%
|
1/31/2020
|
Against All Odds
|
10,594
|
3.6%
|
8/31/2015
|
1/23/2014
|
1/23/2014
|
|||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
1/25/2014
|
1/23/2014
|
|||||||||||||||||||||
8
|
Residence Inn Aventura
|
2/21/2014
|
2/21/2014
|
|||||||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
JBS Antiques
|
5,545
|
7.8%
|
6/30/2018
|
Café Fresco
|
1,700
|
2.4%
|
8/31/2027
|
1/31/2014
|
1/31/2014
|
|||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
1/31/2014
|
1/31/2014
|
|||||||||||||||
9.02
|
205-213 East 60th Street
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
NAV
|
1/31/2014
|
1/31/2014
|
|||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
1/6/2014
|
Various
|
Various
|
||||||||||||||||||||
10.01
|
2101 East River Terrace
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.04
|
6 East 25th Street
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.06
|
25 East 25th Street
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.07
|
203 East 19th Street
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.08
|
615 East 16th Street
|
1/6/2014
|
1/7/2014
|
3/20/2014
|
||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
1/6/2014
|
1/6/2014
|
|||||||||||||||||||||
11
|
Lacey Market Square
|
JP Morgan Chase Bank
|
3,300
|
1.2%
|
6/7/2017
|
Koibito Restaurant
|
3,082
|
1.1%
|
4/30/2016
|
1/31/2014
|
1/31/2014
|
|||||||||||||
12
|
Woodland Apartments
|
1/29/2014
|
1/29/2014
|
|||||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.01
|
102nd Street Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.05
|
39th Street Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.08
|
Harvard Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.09
|
Dawson Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.11
|
Chestnut Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
13.13
|
Linden Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
3/3/2014
|
2/19/2014
|
|||||||||||||||||||||
14.01
|
Corporate Campus
|
3/3/2014
|
2/19/2014
|
|||||||||||||||||||||
14.02
|
Green Valley Campus
|
3/3/2014
|
2/19/2014
|
|||||||||||||||||||||
14.03
|
Columbus Campus
|
3/3/2014
|
2/19/2014
|
|||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
3/10/2014
|
3/10/2014
|
|||||||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
3/10/2014
|
3/10/2014
|
|||||||||||||||||||||
15.02
|
Bellissimo Grande
|
3/10/2014
|
3/10/2014
|
|||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
3/19/2014
|
3/20/2014
|
|||||||||||||||||||||
17
|
Shops at Park Village
|
DOTS
|
4,450
|
4.2%
|
8/31/2015
|
Dental Dreams
|
3,648
|
3.4%
|
11/30/2023
|
1/7/2014
|
1/6/2014
|
|||||||||||||
18
|
Woodmont Plaza
|
RIMSI Corporation
|
5,358
|
4.0%
|
7/31/2017
|
Caldwell & Company
|
5,086
|
3.8%
|
10/31/2019
|
3/12/2014
|
3/12/2014
|
|||||||||||||
19
|
DoubleTree Richardson
|
1/7/2014
|
1/2/2014
|
|||||||||||||||||||||
20
|
BJ’s Wholesale HQ
|
2/20/2014
|
11/8/2013
|
|||||||||||||||||||||
21
|
Orange Avenue MHP
|
2/27/2014
|
1/24/2014
|
|||||||||||||||||||||
22
|
El Rancho MHP
|
1/28/2014
|
1/24/2014
|
|||||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
2/6/2014
|
2/6/2014
|
|||||||||||||||||||||
24
|
Town Park Office
|
NISH
|
17,092
|
11.7%
|
11/30/2021
|
Thompson Technologies, Inc.
|
6,779
|
4.6%
|
3/31/2015
|
11/11/2013
|
11/12/2013
|
|||||||||||||
25
|
David Drye II
|
1/17/2014
|
Various
|
|||||||||||||||||||||
25.01
|
Willow Creek
|
1/17/2014
|
1/16/2014
|
|||||||||||||||||||||
25.02
|
Madison Place
|
1/17/2014
|
1/17/2014
|
|||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
26.01
|
El Segundo Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
26.03
|
Mariposa Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
27
|
Residence Inn - Middleton
|
1/7/2014
|
1/8/2014
|
|||||||||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
1/6/2014
|
1/8/2014
|
|||||||||||||||||||||
29
|
Country Place MHP
|
2/26/2014
|
1/28/2014
|
|||||||||||||||||||||
30
|
Torrance MHP
|
2/27/2014
|
1/24/2014
|
|||||||||||||||||||||
31
|
Shops at Concert Park
|
Bank of America
|
2,077
|
9.1%
|
12/1/2015
|
Playa Vista Medical Center
|
1,933
|
8.5%
|
4/1/2018
|
2/4/2014
|
2/4/2014
|
|||||||||||||
32
|
MarketPlace Management Portfolio
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
Various
|
|||||||||||||
32.01
|
2705 North Main Street
|
Subway #12870
|
1,600
|
2.3%
|
12/31/2017
|
Rany’s Jewelry
|
1,400
|
2.0%
|
10/31/2016
|
12/6/2013
|
12/6/2013
|
|||||||||||||
32.02
|
2620 South Main Street
|
North State Telephone Company
|
1,800
|
6.4%
|
9/30/2017
|
OneMain Financial, Inc. - $330030
|
1,600
|
5.7%
|
4/30/2016
|
12/5/2013
|
12/5/2013
|
|||||||||||||
32.03
|
2610 Plaza Court
|
12/5/2013
|
12/5/2013
|
|||||||||||||||||||||
32.04
|
234 Kettering Drive
|
12/5/2013
|
12/5/2013
|
|||||||||||||||||||||
32.05
|
2624 South Main Street
|
12/5/2013
|
12/5/2013
|
|||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
10/7/2013
|
10/7/2013
|
|||||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
10/7/2013
|
10/7/2013
|
|||||||||||||||||||||
35
|
41 University Drive
|
Xsunt Corporation
|
3,959
|
4.6%
|
12/31/2015
|
John Hancock
|
3,575
|
4.1%
|
2/28/2018
|
1/21/2014
|
1/21/2014
|
|||||||||||||
36
|
Parkway Corporate Center
|
11/22/2013
|
11/25/2013
|
|||||||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
2/26/2014
|
2/26/2014
|
|||||||||||||||||||||
38
|
Spectrum Control, Inc.
|
3/5/2014
|
3/4/2014
|
|||||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
3/14/2014
|
12/9/2013
|
|||||||||||||||||||||
39.01
|
Garden Walk Apartments
|
3/14/2014
|
12/9/2013
|
|||||||||||||||||||||
39.02
|
Poplar Springs
|
3/14/2014
|
12/9/2013
|
|||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
2/18/2014
|
2/20/2014
|
|||||||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
2/13/2014
|
3/19/2014
|
|||||||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
2/4/2014
|
2/4/2014
|
|||||||||||||||||||||
43
|
Garden City MHC Portfolio
|
11/19/2013
|
Various
|
|||||||||||||||||||||
43.01
|
East Garden Village
|
11/19/2013
|
11/19/2013
|
|||||||||||||||||||||
43.02
|
Prairie Wind
|
11/19/2013
|
11/13/2013
|
|||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
1/28/2014
|
1/28/2014
|
|||||||||||||||||||||
45
|
El Centro Town Center II
|
US Investigation Services, LLC
|
2,580
|
5.8%
|
7/31/2018
|
H&R Block
|
2,505
|
5.6%
|
1/31/2019
|
1/6/2014
|
1/7/2014
|
|||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
2/27/2014
|
2/27/2014
|
|||||||||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
2/27/2014
|
2/27/2014
|
|||||||||||||||||||||
48
|
Security Public Storage - Redwood City
|
1/9/2014
|
1/14/2014
|
|||||||||||||||||||||
49
|
Cielo Ranch Apartments
|
12/27/2013
|
12/27/2013
|
|||||||||||||||||||||
50
|
Armoury Commons
|
2/12/2014
|
2/12/2014
|
|||||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
2/12/2014
|
2/10/2014
|
|||||||||||||||||||||
52
|
Retail at Pasadena Collection
|
Jimmy John’s Gourmet Sandwich
|
1,934
|
9.5%
|
8/18/2023
|
Oregano Fresh Greek
|
1,901
|
9.3%
|
1/31/2024
|
2/4/2014
|
2/26/2014
|
|||||||||||||
53
|
Cherry Ridge Office Park
|
Lutheran Social Services of the South, Inc.
|
6,201
|
5.5%
|
5/31/2014
|
Alamo Area Home Hospice
|
5,570
|
4.9%
|
9/30/2016
|
12/26/2013
|
12/27/2013
|
|||||||||||||
54
|
Chancellor Apartments
|
12/31/2013
|
12/31/2013
|
|||||||||||||||||||||
55
|
Oakwood MHP
|
3/11/2014
|
3/11/2014
|
|||||||||||||||||||||
56
|
Poplar Garden
|
3/7/2014
|
3/5/2014
|
|||||||||||||||||||||
57
|
Eastlake Shopping Center
|
Family Dollar
|
9,350
|
6.8%
|
12/31/2016
|
Miles Ahead
|
7,632
|
5.5%
|
12/31/2014
|
12/16/2013
|
12/17/2013
|
|||||||||||||
58
|
South Loop II Shopping Center
|
Just Because- The Bead Boutique
|
1,800
|
5.9%
|
7/31/2014
|
All Pro Nails
|
1,200
|
4.0%
|
12/31/2018
|
12/16/2013
|
12/16/2013
|
|||||||||||||
59
|
River Bay Plaza
|
Beauty Supply
|
2,700
|
3.4%
|
5/31/2017
|
Fantastic Sams
|
1,654
|
2.1%
|
2/29/2016
|
3/3/2014
|
3/4/2014
|
|||||||||||||
60
|
1430 Lee Trevino
|
3/7/2014
|
3/7/2014
|
|||||||||||||||||||||
61
|
TownePlace Suites
|
2/3/2014
|
2/4/2014
|
|||||||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
2/19/2014
|
8/20/2013
|
|||||||||||||||||||||
63
|
Claymoor Apartments
|
2/26/2014
|
2/26/2014
|
|||||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
8/14/2013
|
8/21/2013
|
|||||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
1/28/2014
|
1/31/2014
|
|||||||||||||||||||||
66
|
Sunrise Plaza
|
Shenanigan’s Irish Pub
|
3,042
|
8.4%
|
10/31/2020
|
Raquel Robles dba D’Lor Gift
|
2,247
|
6.2%
|
4/30/2015
|
2/12/2014
|
2/12/2014
|
|||||||||||||
67
|
Comfort Suites - Sulphur
|
1/28/2014
|
1/28/2014
|
|||||||||||||||||||||
68
|
Trace Lofts/Trace North
|
High 5 Pie, LLC
|
2,164
|
12.8%
|
12/27/2020
|
Urban Dingo, LLC
|
1,919
|
11.4%
|
12/31/2015
|
3/13/2014
|
3/17/2014
|
|||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
12/18/2013
|
12/13/2013
|
|||||||||||||||||||||
70
|
Walgreens - Everett
|
11/7/2013
|
11/7/2013
|
|||||||||||||||||||||
71
|
Weston Road Business Center
|
Limonichi & Sansome, Inc.
|
2,092
|
9.7%
|
9/30/2018
|
Pediatric Physical Therapy On The Move, P.A
|
718
|
3.3%
|
10/31/2014
|
1/21/2014
|
1/21/2014
|
|||||||||||||
72
|
Comfort Suites Springfield, OH
|
1/31/2014
|
1/30/2014
|
|||||||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
2/3/2014
|
8/22/2013
|
|||||||||||||||||||||
74
|
Chatham Towers, Inc.
|
3/11/2014
|
3/11/2014
|
|||||||||||||||||||||
75
|
Summer Lakes Self Storage
|
2/26/2014
|
2/26/2014
|
|||||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
Superior Wok
|
2,400
|
10.1%
|
6/30/2023
|
Crown Donuts
|
1,800
|
7.6%
|
3/31/2018
|
1/9/2014
|
1/14/2014
|
|||||||||||||
77
|
333 West End Tenants Corp.
|
2/14/2014
|
2/12/2014
|
|||||||||||||||||||||
78
|
Walgreens - Pasadena
|
1/29/2014
|
1/29/2014
|
|||||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
3/14/2014
|
3/14/2014
|
|||||||||||||||||||||
80
|
La Verne Center
|
7/2/2013
|
3/25/2014
|
|||||||||||||||||||||
81
|
Walgreens - Carson City
|
2/27/2014
|
2/27/2014
|
|||||||||||||||||||||
82
|
Princeton Court Apartments
|
3/4/2014
|
3/4/2014
|
|||||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
1/29/2014
|
1/29/2014
|
|||||||||||||||||||||
84
|
The Commons Shopping Center
|
Hibbett Sporting Goods Inc
|
4,675
|
12.1%
|
1/31/2016
|
The Cato Corporation
|
4,350
|
11.2%
|
1/31/2015
|
3/20/2014
|
12/26/2013
|
|||||||||||||
85
|
321 Apartments Corp.
|
2/6/2014
|
2/5/2014
|
|||||||||||||||||||||
86
|
Wheatfield Self Storage
|
1/2/2014
|
1/2/2014
|
|||||||||||||||||||||
87
|
Golf View Apartments
|
2/27/2014
|
2/27/2014
|
|||||||||||||||||||||
88
|
Folly Road Self Storage
|
2/19/2014
|
2/19/2014
|
|||||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
3/3/2014
|
2/28/2014
|
|||||||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
1/31/2014
|
1/30/2014
|
|||||||||||||||||||||
91
|
Barrington Apartments
|
3/5/2014
|
3/4/2014
|
|||||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
3/3/2014
|
3/18/2014
|
|||||||||||||||||||||
93
|
Centrentset Corp.
|
1/24/2014
|
2/4/2014
|
|||||||||||||||||||||
94
|
Fowler Court Tenants Inc.
|
2/14/2014
|
1/17/2014
|
|||||||||||||||||||||
95
|
Park Terrace Manor, Inc.
|
3/13/2014
|
3/13/2014
|
|||||||||||||||||||||
96
|
Mobile Manor MHC
|
7/19/2013
|
7/19/2013
|
|||||||||||||||||||||
97
|
Trailwood MHC
|
2/27/2014
|
2/28/2014
|
|||||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
2/21/2014
|
2/21/2014
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
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 ($) |
Tax Escrow - Cash
or LoC |
Tax Escrow - LoC
Counterparty |
Insurance Escrow
(Initial) |
Monthly
Insurance Escrow ($) |
Insurance
Escrow - Cash or LoC |
Insurance
Escrow - LoC Counterparty |
Upfront Replacement Reserve ($)
|
Monthly Replacement Reserve ($)
|
|||||||||||||||||
1
|
Woodbridge Center
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
2
|
Bloomberg Data Center
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
3
|
Worldgate Centre
|
N
|
Y
|
Refinance
|
0
|
529,770
|
88,295
|
Cash
|
0
|
Springing
|
0
|
3,822
|
||||||||||||||||||||||
4
|
Sugar Creek I & II
|
N
|
Y
|
Acquisition
|
0
|
379,930
|
75,986
|
Cash
|
0
|
Springing
|
0
|
6,820
|
||||||||||||||||||||||
4.01
|
Sugar Creek I
|
N
|
Y
|
|||||||||||||||||||||||||||||||
4.02
|
Sugar Creek II
|
N
|
Y
|
|||||||||||||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
N
|
Y
|
Acquisition
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
6
|
Brunswick Square
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
N
|
Y
|
Refinance
|
1,079,375
|
199,070
|
66,357
|
Cash
|
0
|
Springing
|
88,932
|
88,932
|
||||||||||||||||||||||
8
|
Residence Inn Aventura
|
N
|
Y
|
Refinance
|
0
|
42,624
|
40,594
|
Cash
|
0
|
Springing
|
0
|
36,829
|
||||||||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
N
|
Y
|
Refinance
|
0
|
369,229
|
123,076
|
Cash
|
0
|
Springing
|
0
|
1,011
|
||||||||||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
N
|
Y
|
|||||||||||||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
N
|
Y
|
Refinance
|
286,813
|
40,574
|
40,574
|
Cash
|
49,238
|
9,848
|
Cash
|
0
|
8,958
|
|||||||||||||||||||||
10.01
|
2101 East River Terrace
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.04
|
6 East 25th Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.06
|
25 East 25th Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.07
|
203 East 19th Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.08
|
615 East 16th Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
N
|
Y
|
|||||||||||||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
N
|
Y
|
|||||||||||||||||||||||||||||||
11
|
Lacey Market Square
|
N
|
Y
|
Refinance
|
147,281
|
23,580
|
23,580
|
Cash
|
0
|
Springing
|
0
|
3,455
|
||||||||||||||||||||||
12
|
Woodland Apartments
|
N
|
Y
|
Refinance
|
0
|
0
|
21,114
|
Cash
|
23,938
|
2,850
|
Cash
|
0
|
3,733
|
|||||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
Various
|
Various
|
N
|
Y
|
Refinance
|
0
|
62,640
|
20,880
|
Cash
|
66,407
|
6,037
|
Cash
|
0
|
6,401
|
|||||||||||||||||||
13.01
|
102nd Street Apartments
|
3/6/2014
|
19.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
3/7/2014
|
11.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
3/6/2014
|
10.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
3/6/2014
|
18.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.05
|
39th Street Apartments
|
3/7/2014
|
11.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
3/6/2014
|
13.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
3/7/2014
|
19.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.08
|
Harvard Apartments
|
3/7/2014
|
19.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.09
|
Dawson Apartments
|
3/6/2014
|
12.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
3/6/2014
|
14.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.11
|
Chestnut Apartments
|
3/6/2014
|
16.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
3/7/2014
|
19.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
13.13
|
Linden Apartments
|
3/7/2014
|
13.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
N
|
Y
|
Acquisition
|
43,770
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
14.01
|
Corporate Campus
|
N
|
Y
|
|||||||||||||||||||||||||||||||
14.02
|
Green Valley Campus
|
N
|
Y
|
|||||||||||||||||||||||||||||||
14.03
|
Columbus Campus
|
N
|
Y
|
|||||||||||||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
N
|
Y
|
Refinance
|
0
|
90,674
|
21,589
|
Cash
|
51,264
|
16,274
|
Cash
|
0
|
28,860
|
|||||||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
N
|
Y
|
|||||||||||||||||||||||||||||||
15.02
|
Bellissimo Grande
|
N
|
Y
|
|||||||||||||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
17
|
Shops at Park Village
|
N
|
Y
|
Refinance
|
0
|
23,013
|
23,009
|
Cash
|
3,299
|
1,652
|
Cash
|
0
|
1,855
|
|||||||||||||||||||||
18
|
Woodmont Plaza
|
N
|
Y
|
Refinance
|
0
|
171,474
|
24,497
|
Cash
|
0
|
Springing
|
0
|
0
|
||||||||||||||||||||||
19
|
DoubleTree Richardson
|
N
|
Y
|
Acquisition
|
0
|
62,649
|
29,833
|
Cash
|
13,306
|
6,336
|
Cash
|
0
|
28,630
|
|||||||||||||||||||||
20
|
BJ’s Wholesale HQ
|
N
|
Y
|
Acquisition
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
21
|
Orange Avenue MHP
|
1/28/2014
|
13.0%
|
N
|
Y
|
Refinance
|
0
|
38,623
|
12,874
|
Cash
|
6,734
|
3,367
|
Cash
|
488
|
488
|
|||||||||||||||||||
22
|
El Rancho MHP
|
1/28/2014
|
14.0%
|
N
|
Y
|
Refinance
|
0
|
45,650
|
15,217
|
Cash
|
10,073
|
1,259
|
Cash
|
617
|
617
|
|||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
N
|
Y
|
Acquisition
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
24
|
Town Park Office
|
N
|
Y
|
Refinance
|
8,125
|
80,654
|
16,131
|
Cash
|
5,952
|
1,984
|
Cash
|
4,300
|
4,300
|
|||||||||||||||||||||
25
|
David Drye II
|
N
|
Y
|
Refinance
|
14,406
|
121,037
|
15,130
|
Cash
|
39,920
|
3,327
|
Cash
|
6,938
|
6,938
|
|||||||||||||||||||||
25.01
|
Willow Creek
|
N
|
Y
|
|||||||||||||||||||||||||||||||
25.02
|
Madison Place
|
N
|
Y
|
|||||||||||||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
3/7/2014
|
Various
|
N
|
Y
|
Refinance
|
0
|
46,104
|
15,368
|
Cash
|
35,508
|
2,959
|
Cash
|
0
|
3,021
|
|||||||||||||||||||
26.01
|
El Segundo Apartments
|
3/7/2014
|
9.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
3/7/2014
|
19.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
26.03
|
Mariposa Apartments
|
3/7/2014
|
13.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
3/7/2014
|
14.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
3/7/2014
|
13.0%
|
N
|
Y
|
|||||||||||||||||||||||||||||
27
|
Residence Inn - Middleton
|
N
|
Y
|
Refinance
|
0
|
19,046
|
15,359
|
Cash
|
0
|
Springing
|
0
|
12,500
|
||||||||||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
N
|
Y
|
Refinance
|
0
|
23,334
|
8,598
|
Cash
|
0
|
Springing
|
0
|
13,700
|
||||||||||||||||||||||
29
|
Country Place MHP
|
1/28/2014
|
14.0%
|
N
|
Y
|
Refinance
|
15,625
|
27,617
|
9,206
|
Cash
|
13,795
|
1,724
|
Cash
|
983
|
983
|
|||||||||||||||||||
30
|
Torrance MHP
|
1/28/2014
|
19.0%
|
N
|
Y
|
Refinance
|
0
|
12,851
|
4,284
|
Cash
|
7,517
|
940
|
Cash
|
275
|
275
|
|||||||||||||||||||
31
|
Shops at Concert Park
|
2/3/2014
|
13.0%
|
N
|
Y
|
Acquisition
|
0
|
21,210
|
21,210
|
Cash
|
3,806
|
1,903
|
Cash
|
0
|
379
|
|||||||||||||||||||
32
|
MarketPlace Management Portfolio
|
N
|
Y
|
Refinance
|
13,500
|
95,598
|
11,950
|
Cash
|
4,063
|
2,031
|
Cash
|
235,564
|
1,527
|
|||||||||||||||||||||
32.01
|
2705 North Main Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
32.02
|
2620 South Main Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
32.03
|
2610 Plaza Court
|
N
|
Y
|
|||||||||||||||||||||||||||||||
32.04
|
234 Kettering Drive
|
N
|
Y
|
|||||||||||||||||||||||||||||||
32.05
|
2624 South Main Street
|
N
|
Y
|
|||||||||||||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
10/4/2013
|
11.0%
|
N
|
Y
|
Refinance
|
30,863
|
32,286
|
5,316
|
Cash
|
908
|
908
|
Cash
|
0
|
2,748
|
|||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
10/4/2013
|
11.0%
|
N
|
Y
|
Refinance
|
6,875
|
7,458
|
3,729
|
Cash
|
804
|
804
|
Cash
|
0
|
1,097
|
|||||||||||||||||||
35
|
41 University Drive
|
N
|
Y
|
Refinance
|
25,000
|
145,289
|
18,161
|
Cash
|
12,563
|
1,570
|
Cash
|
2,260
|
2,260
|
|||||||||||||||||||||
36
|
Parkway Corporate Center
|
N
|
Y
|
Acquisition
|
0
|
27,959
|
27,959
|
Cash
|
5,152
|
1,717
|
Cash
|
2,338
|
2,338
|
|||||||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
N
|
Y
|
Refinance
|
0
|
13,085
|
12,462
|
Cash
|
11,711
|
2,788
|
Cash
|
0
|
12,008
|
|||||||||||||||||||||
38
|
Spectrum Control, Inc.
|
N
|
Y
|
Acquisition
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
N
|
Y
|
Refinance
|
275,084
|
82,343
|
13,070
|
Cash
|
14,857
|
7,075
|
Cash
|
0
|
14,025
|
|||||||||||||||||||||
39.01
|
Garden Walk Apartments
|
N
|
Y
|
|||||||||||||||||||||||||||||||
39.02
|
Poplar Springs
|
N
|
Y
|
|||||||||||||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
N
|
Y
|
Refinance
|
0
|
0
|
9,167
|
Cash
|
36,141
|
2,868
|
Cash
|
0
|
10,679
|
|||||||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
N
|
Y
|
Refinance
|
0
|
33,190
|
4,741
|
Cash
|
16,751
|
2,393
|
Cash
|
0
|
11,280
|
|||||||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
N
|
Y
|
Refinance
|
0
|
34,349
|
34,349
|
Cash
|
113,155
|
14,144
|
Cash
|
15,427
|
15,427
|
|||||||||||||||||||||
43
|
Garden City MHC Portfolio
|
N
|
Y
|
Refinance
|
742,039
|
37,164
|
7,079
|
Cash
|
5,228
|
2,490
|
Cash
|
0
|
3,046
|
|||||||||||||||||||||
43.01
|
East Garden Village
|
N
|
Y
|
|||||||||||||||||||||||||||||||
43.02
|
Prairie Wind
|
N
|
Y
|
|||||||||||||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
N
|
Y
|
Refinance
|
0
|
57,259
|
13,633
|
Cash
|
14,519
|
6,914
|
Cash
|
0
|
9,488
|
|||||||||||||||||||||
45
|
El Centro Town Center II
|
1/6/2014
|
11.0%
|
N
|
Y
|
Refinance
|
5,063
|
16,883
|
8,040
|
Cash
|
3,375
|
643
|
Cash
|
0
|
710
|
|||||||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
N
|
Y
|
Refinance
|
6,250
|
21,234
|
2,654
|
Cash
|
4,670
|
0
|
Cash
|
0
|
4,462
|
|||||||||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
N
|
Y
|
Refinance
|
1,875
|
56,089
|
7,011
|
Cash
|
6,819
|
0
|
Cash
|
0
|
4,620
|
|||||||||||||||||||||
48
|
Security Public Storage - Redwood City
|
1/13/2014
|
19.0%
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||
49
|
Cielo Ranch Apartments
|
N
|
Y
|
Refinance
|
59,008
|
52,655
|
17,552
|
Cash
|
161,608
|
12,431
|
Cash
|
10,512
|
10,512
|
|||||||||||||||||||||
50
|
Armoury Commons
|
N
|
Y
|
Acquisition
|
46,063
|
44,544
|
14,848
|
Cash
|
15,371
|
7,320
|
Cash
|
0
|
5,458
|
|||||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
2/10/2014
|
5.0%
|
N
|
Y
|
Refinance
|
0
|
8,347
|
8,347
|
Cash
|
15,918
|
2,274
|
Cash
|
7,747
|
7,747
|
|||||||||||||||||||
52
|
Retail at Pasadena Collection
|
2/4/2014
|
15.0%
|
N
|
Y
|
Acquisition
|
0
|
10,967
|
10,967
|
Cash
|
1,318
|
264
|
Cash
|
0
|
0
|
|||||||||||||||||||
53
|
Cherry Ridge Office Park
|
N
|
Y
|
Acquisition
|
0
|
35,712
|
11,904
|
Cash
|
5,596
|
1,865
|
Cash
|
0
|
2,366
|
|||||||||||||||||||||
54
|
Chancellor Apartments
|
N
|
Y
|
Acquisition
|
8,400
|
37,887
|
12,028
|
Cash
|
67,861
|
4,524
|
Cash
|
225,000
|
4,667
|
|||||||||||||||||||||
55
|
Oakwood MHP
|
N
|
Y
|
Acquisition
|
6,250
|
0
|
14,733
|
Cash
|
1,781
|
890
|
Cash
|
896
|
896
|
|||||||||||||||||||||
56
|
Poplar Garden
|
N
|
Y
|
Refinance
|
0
|
46,810
|
15,603
|
Cash
|
12,263
|
3,066
|
Cash
|
3,656
|
3,656
|
|||||||||||||||||||||
57
|
Eastlake Shopping Center
|
N
|
Y
|
Refinance
|
0
|
18,627
|
6,209
|
Cash
|
14,241
|
3,560
|
Cash
|
12,188
|
2,305
|
|||||||||||||||||||||
58
|
South Loop II Shopping Center
|
N
|
Y
|
Refinance
|
0
|
5,974
|
1,991
|
Cash
|
3,186
|
797
|
Cash
|
0
|
505
|
|||||||||||||||||||||
59
|
River Bay Plaza
|
N
|
Y
|
Acquisition
|
15,916
|
16,652
|
5,551
|
Cash
|
8,757
|
4,378
|
Cash
|
0
|
990
|
|||||||||||||||||||||
60
|
1430 Lee Trevino
|
N
|
Y
|
Refinance
|
8,750
|
46,171
|
11,543
|
Cash
|
1,666
|
1,666
|
Cash
|
45,000
|
1,811
|
|||||||||||||||||||||
61
|
TownePlace Suites
|
2/4/2014
|
8.0%
|
N
|
Y
|
Refinance
|
0
|
30,205
|
6,041
|
Cash
|
19,389
|
2,154
|
Cash
|
5,626
|
5,626
|
|||||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
N
|
Y
|
Acquisition
|
0
|
9,649
|
9,649
|
Cash
|
0
|
Springing
|
0
|
873
|
||||||||||||||||||||||
63
|
Claymoor Apartments
|
N
|
Y
|
Refinance
|
6,500
|
104,562
|
14,937
|
Cash
|
25,473
|
3,184
|
Cash
|
2,617
|
2,617
|
|||||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
N
|
Y
|
Acquisition
|
0
|
9,645
|
9,645
|
Cash
|
0
|
Springing
|
0
|
777
|
||||||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
N
|
Y
|
Refinance
|
0
|
25,873
|
4,928
|
Cash
|
40,325
|
3,491
|
Cash
|
0
|
5,196
|
|||||||||||||||||||||
66
|
Sunrise Plaza
|
N
|
Y
|
Acquisition
|
20,053
|
30,935
|
5,892
|
Cash
|
4,922
|
2,344
|
Cash
|
0
|
865
|
|||||||||||||||||||||
67
|
Comfort Suites - Sulphur
|
N
|
Y
|
Refinance
|
0
|
19,677
|
3,748
|
Cash
|
24,112
|
3,281
|
Cash
|
0
|
5,115
|
|||||||||||||||||||||
68
|
Trace Lofts/Trace North
|
3/18/2014
|
12.0%
|
N
|
Y
|
Refinance
|
0
|
3,216
|
3,216
|
Cash
|
287
|
96
|
Cash
|
282
|
282
|
|||||||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
N
|
Y
|
Refinance
|
0
|
26,525
|
3,609
|
Cash
|
5,629
|
2,681
|
Cash
|
0
|
5,425
|
|||||||||||||||||||||
70
|
Walgreens - Everett
|
11/27/2013
|
8.0%
|
N
|
N
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||
71
|
Weston Road Business Center
|
N
|
Y
|
Refinance
|
0
|
66,894
|
11,149
|
Cash
|
23,500
|
3,141
|
Cash
|
0
|
648
|
|||||||||||||||||||||
72
|
Comfort Suites Springfield, OH
|
N
|
Y
|
Refinance
|
0
|
19,573
|
3,915
|
Cash
|
17,888
|
1,491
|
Cash
|
5,519
|
5,519
|
|||||||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
8/23/2013
|
13.0%
|
N
|
Y
|
Acquisition
|
210,138
|
5,920
|
5,920
|
Cash
|
0
|
Springing
|
0
|
1,322
|
||||||||||||||||||||
74
|
Chatham Towers, Inc.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
75
|
Summer Lakes Self Storage
|
N
|
Y
|
Refinance
|
0
|
30,721
|
7,314
|
Cash
|
12,913
|
1,076
|
Cash
|
0
|
507
|
|||||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
1/9/2014
|
15.0%
|
N
|
Y
|
Refinance
|
32,890
|
10,010
|
10,010
|
Cash
|
7,670
|
852
|
Cash
|
0
|
1,494
|
|||||||||||||||||||
77
|
333 West End Tenants Corp.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
78
|
Walgreens - Pasadena
|
N
|
N
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
N
|
Y
|
Refinance
|
3,750
|
30,463
|
5,077
|
Cash
|
3,013
|
1,506
|
Cash
|
667
|
667
|
|||||||||||||||||||||
80
|
La Verne Center
|
7/2/2013
|
14.0%
|
N
|
Y
|
Refinance
|
0
|
4,686
|
4,686
|
Cash
|
5,691
|
569
|
Cash
|
363
|
363
|
|||||||||||||||||||
81
|
Walgreens - Carson City
|
2/27/2014
|
10.0%
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
Springing
|
|||||||||||||||||||||
82
|
Princeton Court Apartments
|
N
|
Y
|
Refinance
|
0
|
51,272
|
7,325
|
Cash
|
19,976
|
1,665
|
Cash
|
0
|
1,875
|
|||||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
N
|
Y
|
Acquisition
|
0
|
0
|
Springing
|
0
|
Springing
|
Cash
|
0
|
Springing
|
||||||||||||||||||||||
84
|
The Commons Shopping Center
|
N
|
Y
|
Acquisition
|
1,375
|
15,402
|
1,925
|
Cash
|
4,532
|
647
|
Cash
|
0
|
484
|
|||||||||||||||||||||
85
|
321 Apartments Corp.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
86
|
Wheatfield Self Storage
|
N
|
Y
|
Refinance
|
0
|
18,888
|
4,497
|
Cash
|
14,654
|
977
|
Cash
|
0
|
563
|
|||||||||||||||||||||
87
|
Golf View Apartments
|
N
|
Y
|
Refinance
|
10,563
|
52,282
|
7,469
|
Cash
|
29,014
|
3,627
|
Cash
|
5,310
|
5,310
|
|||||||||||||||||||||
88
|
Folly Road Self Storage
|
N
|
Y
|
Refinance
|
0
|
12,418
|
3,105
|
Cash
|
1,108
|
1,108
|
Cash
|
446
|
446
|
|||||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
91
|
Barrington Apartments
|
N
|
Y
|
Refinance
|
0
|
42,853
|
7,142
|
Cash
|
15,944
|
1,329
|
Cash
|
0
|
1,667
|
|||||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
93
|
Centrentset Corp.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
94
|
Fowler Court Tenants Inc.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
|||||||||||||||||||||||
95
|
Park Terrace Manor, Inc.
|
N
|
Y
|
Refinance
|
0
|
18,592
|
9,296
|
Cash
|
0
|
Springing
|
0
|
0
|
||||||||||||||||||||||
96
|
Mobile Manor MHC
|
N
|
Y
|
Refinance
|
3,563
|
2,701
|
540
|
Cash
|
3,278
|
364
|
Cash
|
7,350
|
613
|
|||||||||||||||||||||
97
|
Trailwood MHC
|
N
|
Y
|
Refinance
|
0
|
6,126
|
875
|
Cash
|
723
|
241
|
Cash
|
250
|
250
|
|||||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
N
|
Y
|
Refinance
|
0
|
0
|
Springing
|
0
|
Springing
|
0
|
0
|
WFRBS Commercial Mortgage Trust 2014-C20
|
|||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Replacement
Reserve Cap ($) |
Replacement
Reserve Escrow - Cash or LoC |
Replacement
Reserve Escrow - LoC Counterparty |
Upfront TI/LC Reserve ($)
|
Monthly TI/LC Reserve ($)
|
TI/LC Reserve Cap
($) |
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
|
|||||||||||||||
1
|
Woodbridge Center
|
276,352
|
0
|
Springing
|
649,670
|
0
|
0
|
||||||||||||||||||||||
2
|
Bloomberg Data Center
|
0
|
0
|
0
|
0
|
0
|
0
|
Landlord Work
|
|||||||||||||||||||||
3
|
Worldgate Centre
|
0
|
Cash
|
0
|
10,833
|
260,000
|
Cash
|
0
|
0
|
Outstanding TI/LC Reserve
|
|||||||||||||||||||
4
|
Sugar Creek I & II
|
0
|
Cash
|
0
|
8,834
|
0
|
Cash
|
0
|
75,000
|
Cash
|
Tenant Specific TILC Reserve
|
||||||||||||||||||
4.01
|
Sugar Creek I
|
||||||||||||||||||||||||||||
4.02
|
Sugar Creek II
|
||||||||||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
750,000
|
0
|
Springing
|
1,500,000
|
0
|
0
|
||||||||||||||||||||||
6
|
Brunswick Square
|
273,600
|
0
|
Springing
|
711,600
|
0
|
0
|
||||||||||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Texas Grand Reserve
|
||||||||||||||||||||
8
|
Residence Inn Aventura
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Construction Reserve Funds
|
||||||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
0
|
Cash
|
0
|
Springing
|
500,000
|
0
|
0
|
Free Rent Funds
|
||||||||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
||||||||||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
||||||||||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Working Capital Reserve
|
||||||||||||||||||||
10.01
|
2101 East River Terrace
|
||||||||||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
||||||||||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
||||||||||||||||||||||||||||
10.04
|
6 East 25th Street
|
||||||||||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
||||||||||||||||||||||||||||
10.06
|
25 East 25th Street
|
||||||||||||||||||||||||||||
10.07
|
203 East 19th Street
|
||||||||||||||||||||||||||||
10.08
|
615 East 16th Street
|
||||||||||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
||||||||||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
||||||||||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
||||||||||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
||||||||||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
||||||||||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
||||||||||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
||||||||||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
||||||||||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
||||||||||||||||||||||||||||
11
|
Lacey Market Square
|
0
|
Cash
|
0
|
4,810
|
0
|
Cash
|
0
|
0
|
DSCR Trigger Funds
|
|||||||||||||||||||
12
|
Woodland Apartments
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
13.01
|
102nd Street Apartments
|
||||||||||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
||||||||||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
||||||||||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
||||||||||||||||||||||||||||
13.05
|
39th Street Apartments
|
||||||||||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
||||||||||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
||||||||||||||||||||||||||||
13.08
|
Harvard Apartments
|
||||||||||||||||||||||||||||
13.09
|
Dawson Apartments
|
||||||||||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
||||||||||||||||||||||||||||
13.11
|
Chestnut Apartments
|
||||||||||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
||||||||||||||||||||||||||||
13.13
|
Linden Apartments
|
||||||||||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
0
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||||
14.01
|
Corporate Campus
|
||||||||||||||||||||||||||||
14.02
|
Green Valley Campus
|
||||||||||||||||||||||||||||
14.03
|
Columbus Campus
|
||||||||||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Franchise PIP Funds
|
||||||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
||||||||||||||||||||||||||||
15.02
|
Bellissimo Grande
|
||||||||||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
17
|
Shops at Park Village
|
22,258
|
Cash
|
0
|
5,000
|
180,000
|
Cash
|
0
|
0
|
||||||||||||||||||||
18
|
Woodmont Plaza
|
0
|
0
|
0
|
0
|
0
|
0
|
Artifacts TI/LC Reserve
|
|||||||||||||||||||||
19
|
DoubleTree Richardson
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Seasonality Fund
|
||||||||||||||||||||
20
|
BJ’s Wholesale HQ
|
600,000
|
0
|
Springing
|
1,250,000
|
0
|
0
|
Rent Structuring Reserve Funds
|
|||||||||||||||||||||
21
|
Orange Avenue MHP
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
22
|
El Rancho MHP
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
24
|
Town Park Office
|
0
|
Cash
|
916,850
|
16,850
|
0
|
Cash
|
0
|
0
|
||||||||||||||||||||
25
|
David Drye II
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
25.01
|
Willow Creek
|
||||||||||||||||||||||||||||
25.02
|
Madison Place
|
||||||||||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
26.01
|
El Segundo Apartments
|
||||||||||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
||||||||||||||||||||||||||||
26.03
|
Mariposa Apartments
|
||||||||||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
||||||||||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
||||||||||||||||||||||||||||
27
|
Residence Inn - Middleton
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
29
|
Country Place MHP
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
30
|
Torrance MHP
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
31
|
Shops at Concert Park
|
13,656
|
Cash
|
0
|
4,914; Springing
|
100,000
|
Cash
|
0
|
0
|
Terrorism Policy Reserve
|
|||||||||||||||||||
32
|
MarketPlace Management Portfolio
|
0
|
Cash
|
0
|
Springing
|
183,240
|
Cash
|
0
|
0
|
Carmike Critical Tenant Reserve ($350,000); Rue21 Reserve ($165,000); GNC Reserve ($7,200)
|
|||||||||||||||||||
32.01
|
2705 North Main Street
|
||||||||||||||||||||||||||||
32.02
|
2620 South Main Street
|
||||||||||||||||||||||||||||
32.03
|
2610 Plaza Court
|
||||||||||||||||||||||||||||
32.04
|
234 Kettering Drive
|
||||||||||||||||||||||||||||
32.05
|
2624 South Main Street
|
||||||||||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
35
|
41 University Drive
|
0
|
Cash
|
9,100
|
9,100
|
500,000
|
Cash
|
0
|
0
|
St. Mary’s Reserve
|
|||||||||||||||||||
36
|
Parkway Corporate Center
|
105,201
|
Cash
|
12,500
|
12,500; Springing
|
See Footnote
|
Cash
|
0
|
0
|
||||||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Seasonality Fund
|
||||||||||||||||||||
38
|
Spectrum Control, Inc.
|
0
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
39.01
|
Garden Walk Apartments
|
||||||||||||||||||||||||||||
39.02
|
Poplar Springs
|
||||||||||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Franchise Agreement Funds
|
||||||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Seasonality Reserve
|
||||||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Seasonality Reserve
|
||||||||||||||||||||
43
|
Garden City MHC Portfolio
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
43.01
|
East Garden Village
|
||||||||||||||||||||||||||||
43.02
|
Prairie Wind
|
||||||||||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
45
|
El Centro Town Center II
|
0
|
Cash
|
200,000
|
1,897
|
0
|
Cash
|
0
|
0
|
Critical Tenant TI/LC Funds
|
|||||||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Seasonality Reserve
|
||||||||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Seasonality Reserve
|
||||||||||||||||||||
48
|
Security Public Storage - Redwood City
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
49
|
Cielo Ranch Apartments
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
50
|
Armoury Commons
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
PIP Reserve
|
||||||||||||||||||||
52
|
Retail at Pasadena Collection
|
0
|
23,600
|
1,957
|
0
|
Cash
|
0
|
0
|
Association Assessment Reserve
|
||||||||||||||||||||
53
|
Cherry Ridge Office Park
|
85,000
|
Cash
|
40,000
|
21,290
|
400,000
|
Cash
|
0
|
0
|
||||||||||||||||||||
54
|
Chancellor Apartments
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
55
|
Oakwood MHP
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Submeter Installation Reserve
|
||||||||||||||||||||
56
|
Poplar Garden
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
57
|
Eastlake Shopping Center
|
82,979
|
Cash
|
0
|
7,083
|
297,500
|
Cash
|
0
|
0
|
||||||||||||||||||||
58
|
South Loop II Shopping Center
|
18,180
|
Cash
|
0
|
2,000
|
84,000
|
Cash
|
0
|
0
|
||||||||||||||||||||
59
|
River Bay Plaza
|
0
|
Cash
|
0
|
4,116
|
125,000
|
Cash
|
0
|
0
|
Anchor Tenant Reserve
|
|||||||||||||||||||
60
|
1430 Lee Trevino
|
45,000
|
Cash
|
60,000
|
2,590
|
60,000
|
Cash
|
0
|
0
|
||||||||||||||||||||
61
|
TownePlace Suites
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
PIP Reserve
|
||||||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
20,960
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
63
|
Claymoor Apartments
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
18,636
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Franchise Expiration/PIP Funds
|
||||||||||||||||||||
66
|
Sunrise Plaza
|
0
|
Cash
|
0
|
2,601
|
135,000
|
Cash
|
0
|
0
|
Critical Tenant TI/LC Funds
|
|||||||||||||||||||
67
|
Comfort Suites - Sulphur
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Franchise Expiration/PIP Funds
|
||||||||||||||||||||
68
|
Trace Lofts/Trace North
|
0
|
Cash
|
2,537
|
2,537
|
0
|
Cash
|
0
|
0
|
||||||||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Franchise Renewal Reserve Funds
|
||||||||||||||||||||
70
|
Walgreens - Everett
|
0
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||||
71
|
Weston Road Business Center
|
0
|
Cash
|
70,000
|
2,699
|
161,918
|
Cash
|
0
|
0
|
||||||||||||||||||||
72
|
Comfort Suites Springfield, OH
|
250,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
60,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
Mold Reserve
|
||||||||||||||||||||
74
|
Chatham Towers, Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
75
|
Summer Lakes Self Storage
|
18,255
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
0
|
Cash
|
0
|
2,197
|
79,075
|
Cash
|
0
|
0
|
||||||||||||||||||||
77
|
333 West End Tenants Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
78
|
Walgreens - Pasadena
|
0
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
80
|
La Verne Center
|
0
|
Cash
|
1,519
|
1,519
|
0
|
Cash
|
0
|
0
|
Free Rent Reserve
|
|||||||||||||||||||
81
|
Walgreens - Carson City
|
0
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||||
82
|
Princeton Court Apartments
|
115,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
0
|
0
|
Springing
|
0
|
0
|
0
|
||||||||||||||||||||||
84
|
The Commons Shopping Center
|
0
|
Cash
|
20,000
|
3,417
|
100,000
|
Cash
|
0
|
0
|
||||||||||||||||||||
85
|
321 Apartments Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
86
|
Wheatfield Self Storage
|
20,261
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
87
|
Golf View Apartments
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
88
|
Folly Road Self Storage
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
91
|
Barrington Apartments
|
100,000
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
93
|
Centrentset Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
94
|
Fowler Court Tenants Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
95
|
Park Terrace Manor, Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||
96
|
Mobile Manor MHC
|
7,350
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
97
|
Trailwood MHC
|
0
|
Cash
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
WFRBS Commercial Mortgage Trust 2014-C20
|
||||||||||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Other Escrow I
(Initial) ($) |
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 |
Holdback
|
Ownership Interest
|
||||||||||||||
1
|
Woodbridge Center
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
2
|
Bloomberg Data Center
|
8,562,127
|
0
|
0
|
Cash
|
Landlord Work LoC
|
29,056,464
|
0
|
0
|
LoC
|
SMBC
|
Fee
|
||||||||||||||||
3
|
Worldgate Centre
|
423,768
|
0
|
0
|
Cash
|
Rent Concession Reserve
|
116,454
|
0
|
0
|
Cash
|
Fee
|
|||||||||||||||||
4
|
Sugar Creek I & II
|
212,955
|
0
|
0
|
Cash
|
Noble Drilling / ICON Reserve
|
0
|
Noble Drilling - $35,334; Springing
|
0
|
Cash
|
Fee
|
|||||||||||||||||
4.01
|
Sugar Creek I
|
Fee
|
||||||||||||||||||||||||||
4.02
|
Sugar Creek II
|
Fee
|
||||||||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
6
|
Brunswick Square
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
1,100,000
|
0
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
8
|
Residence Inn Aventura
|
0
|
Springing
|
0
|
Seasonality Funds
|
0
|
Springing
|
500,000
|
Fee
|
|||||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
140,000
|
0
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
Fee
|
||||||||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
Fee
|
||||||||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
500,000
|
0
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
10.01
|
2101 East River Terrace
|
Fee
|
||||||||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
Fee
|
||||||||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
Fee
|
||||||||||||||||||||||||||
10.04
|
6 East 25th Street
|
Fee
|
||||||||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
Fee
|
||||||||||||||||||||||||||
10.06
|
25 East 25th Street
|
Fee
|
||||||||||||||||||||||||||
10.07
|
203 East 19th Street
|
Fee
|
||||||||||||||||||||||||||
10.08
|
615 East 16th Street
|
Fee
|
||||||||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
Fee
|
||||||||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
Fee
|
||||||||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
Fee
|
||||||||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
Fee
|
||||||||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
Fee
|
||||||||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
Fee
|
||||||||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
Fee
|
||||||||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
Fee
|
||||||||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
Fee
|
||||||||||||||||||||||||||
11
|
Lacey Market Square
|
0
|
Springing
|
0
|
Critical Tenant TI/LC Funds
|
0
|
Springing
|
0
|
Fee
|
|||||||||||||||||||
12
|
Woodland Apartments
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
13.01
|
102nd Street Apartments
|
Fee
|
||||||||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
Fee
|
||||||||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
Fee
|
||||||||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
Fee
|
||||||||||||||||||||||||||
13.05
|
39th Street Apartments
|
Fee
|
||||||||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
Fee
|
||||||||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
Fee
|
||||||||||||||||||||||||||
13.08
|
Harvard Apartments
|
Fee
|
||||||||||||||||||||||||||
13.09
|
Dawson Apartments
|
Fee
|
||||||||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
Fee
|
||||||||||||||||||||||||||
13.11
|
Chestnut Apartments
|
Fee
|
||||||||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
Fee
|
||||||||||||||||||||||||||
13.13
|
Linden Apartments
|
Fee
|
||||||||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
14.01
|
Corporate Campus
|
Fee
|
||||||||||||||||||||||||||
14.02
|
Green Valley Campus
|
Fee
|
||||||||||||||||||||||||||
14.03
|
Columbus Campus
|
Fee
|
||||||||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
0
|
Springing
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
Fee
|
||||||||||||||||||||||||||
15.02
|
Bellissimo Grande
|
Fee
|
||||||||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
17
|
Shops at Park Village
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
18
|
Woodmont Plaza
|
375,830
|
0
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
19
|
DoubleTree Richardson
|
0
|
20,000
|
133,000
|
Cash
|
Franchise Renewal Reserve Funds
|
0
|
Springing
|
0
|
Fee
|
||||||||||||||||||
20
|
BJ’s Wholesale HQ
|
898,718
|
0
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
21
|
Orange Avenue MHP
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
22
|
El Rancho MHP
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
0
|
0
|
0
|
Critical Tenant TI/LC Reserve
|
0
|
Springing
|
0
|
Fee
|
|||||||||||||||||||
24
|
Town Park Office
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
25
|
David Drye II
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
25.01
|
Willow Creek
|
Fee
|
||||||||||||||||||||||||||
25.02
|
Madison Place
|
Fee
|
||||||||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
26.01
|
El Segundo Apartments
|
Fee
|
||||||||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
Fee
|
||||||||||||||||||||||||||
26.03
|
Mariposa Apartments
|
Fee
|
||||||||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
Fee
|
||||||||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
Fee
|
||||||||||||||||||||||||||
27
|
Residence Inn - Middleton
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
29
|
Country Place MHP
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
30
|
Torrance MHP
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
31
|
Shops at Concert Park
|
6,000
|
0
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
32
|
MarketPlace Management Portfolio
|
522,200
|
0
|
Carmike Critical Tenant Reserve($750,000)
|
Cash
|
Food Lion Critical Tenant Reserve
|
0
|
Springing
|
0
|
Fee
|
||||||||||||||||||
32.01
|
2705 North Main Street
|
Fee
|
||||||||||||||||||||||||||
32.02
|
2620 South Main Street
|
Fee
|
||||||||||||||||||||||||||
32.03
|
2610 Plaza Court
|
Fee
|
||||||||||||||||||||||||||
32.04
|
234 Kettering Drive
|
Fee
|
||||||||||||||||||||||||||
32.05
|
2624 South Main Street
|
Fee
|
||||||||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
35
|
41 University Drive
|
600,000
|
0
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
36
|
Parkway Corporate Center
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
250,000
|
Springing
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
38
|
Spectrum Control, Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
39.01
|
Garden Walk Apartments
|
Fee
|
||||||||||||||||||||||||||
39.02
|
Poplar Springs
|
Fee
|
||||||||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
0
|
Springing
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
0
|
6,000
|
30,000
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
150,000
|
18,750
|
150,000
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
43
|
Garden City MHC Portfolio
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
43.01
|
East Garden Village
|
Fee
|
||||||||||||||||||||||||||
43.02
|
Prairie Wind
|
Fee
|
||||||||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
45
|
El Centro Town Center II
|
0
|
Springing
|
0
|
0
|
0
|
0
|
Fee and Leasehold
|
||||||||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
0
|
12,000
|
60,000
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
0
|
8,000
|
40,000
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
48
|
Security Public Storage - Redwood City
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
49
|
Cielo Ranch Apartments
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
50
|
Armoury Commons
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
0
|
0
|
720,000
|
Cash
|
Operations Reserve
|
14,000
|
14,000
|
250,000
|
Cash
|
Fee
|
|||||||||||||||||
52
|
Retail at Pasadena Collection
|
24,500
|
Springing
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
53
|
Cherry Ridge Office Park
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
54
|
Chancellor Apartments
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
55
|
Oakwood MHP
|
40,000
|
0
|
0
|
Cash
|
New Home Purchases Reserve
|
125,000
|
0
|
0
|
Cash
|
Fee
|
|||||||||||||||||
56
|
Poplar Garden
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
57
|
Eastlake Shopping Center
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
58
|
South Loop II Shopping Center
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
59
|
River Bay Plaza
|
287,000
|
0
|
450,000
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
60
|
1430 Lee Trevino
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
61
|
TownePlace Suites
|
1,617,000
|
0
|
0
|
Cash
|
Seasonality Reserve
|
60,000
|
0
|
60,000
|
Cash
|
Fee
|
|||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
63
|
Claymoor Apartments
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
0
|
Springing
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
66
|
Sunrise Plaza
|
0
|
Springing
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
67
|
Comfort Suites - Sulphur
|
0
|
Springing
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
68
|
Trace Lofts/Trace North
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
0
|
Springing
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
70
|
Walgreens - Everett
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
71
|
Weston Road Business Center
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
72
|
Comfort Suites Springfield, OH
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
0
|
Springing
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
74
|
Chatham Towers, Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
75
|
Summer Lakes Self Storage
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
77
|
333 West End Tenants Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
78
|
Walgreens - Pasadena
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
80
|
La Verne Center
|
42,394
|
0
|
0
|
Cash
|
0
|
0
|
0
|
Fee
|
|||||||||||||||||||
81
|
Walgreens - Carson City
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
82
|
Princeton Court Apartments
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
84
|
The Commons Shopping Center
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
85
|
321 Apartments Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
86
|
Wheatfield Self Storage
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
87
|
Golf View Apartments
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
88
|
Folly Road Self Storage
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
90
|
70 N. Grove Owners Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
91
|
Barrington Apartments
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
93
|
Centrentset Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
94
|
Fowler Court Tenants Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
95
|
Park Terrace Manor, Inc.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
96
|
Mobile Manor MHC
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
97
|
Trailwood MHC
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
||||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
0
|
0
|
0
|
0
|
0
|
0
|
Fee
|
WFRBS Commercial Mortgage Trust 2014-C20
|
|||||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Ground Lease Initial
Expiration Date |
Annual Ground
Rent Payment |
Annual Ground Rent Increases
|
Lockbox
|
Whole Loan Cut-
off Date Balance ($) |
Whole Loan
Debt Service ($) |
Subordinate Secured
Debt Original Balance ($) |
Subordinate Secured
Debt Cut-off Date Balance ($) |
Whole Loan
U/W NOI DSCR (x) |
|||||||||||
1
|
Woodbridge Center
|
Hard/Springing Cash Management
|
|||||||||||||||||||
2
|
Bloomberg Data Center
|
Hard/Upfront Cash Management
|
|||||||||||||||||||
3
|
Worldgate Centre
|
Soft/Springing Cash Management
|
|||||||||||||||||||
4
|
Sugar Creek I & II
|
Hard/Upfront Cash Management
|
|||||||||||||||||||
4.01
|
Sugar Creek I
|
||||||||||||||||||||
4.02
|
Sugar Creek II
|
||||||||||||||||||||
5
|
Rockwell - ARINC HQ
|
Hard/Springing Cash Management
|
|||||||||||||||||||
6
|
Brunswick Square
|
Hard/Springing Cash Management
|
|||||||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
Hard/Springing Cash Management
|
|||||||||||||||||||
8
|
Residence Inn Aventura
|
Hard/Springing Cash Management
|
|||||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
Soft/Springing Cash Management
|
|||||||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
||||||||||||||||||||
9.02
|
205-213 East 60th Street
|
||||||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
Springing (Without Established Account)
|
|||||||||||||||||||
10.01
|
2101 East River Terrace
|
||||||||||||||||||||
10.02
|
214-220 East 19th Street
|
||||||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
||||||||||||||||||||
10.04
|
6 East 25th Street
|
||||||||||||||||||||
10.05
|
1801 3rd Avenue South
|
||||||||||||||||||||
10.06
|
25 East 25th Street
|
||||||||||||||||||||
10.07
|
203 East 19th Street
|
||||||||||||||||||||
10.08
|
615 East 16th Street
|
||||||||||||||||||||
10.09
|
3013 Grand Avenue South
|
||||||||||||||||||||
10.10
|
1728 2nd Avenue
|
||||||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
||||||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
||||||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
||||||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
||||||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
||||||||||||||||||||
10.16
|
3018 30th Avenue South
|
||||||||||||||||||||
10.17
|
3030 29th Avenue South
|
||||||||||||||||||||
11
|
Lacey Market Square
|
None
|
|||||||||||||||||||
12
|
Woodland Apartments
|
Springing (Without Established Account)
|
|||||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
Soft/Springing Cash Management
|
|||||||||||||||||||
13.01
|
102nd Street Apartments
|
||||||||||||||||||||
13.02
|
Cordova Street Apartments
|
||||||||||||||||||||
13.03
|
Poppy Street Apartments
|
||||||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
||||||||||||||||||||
13.05
|
39th Street Apartments
|
||||||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
||||||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
||||||||||||||||||||
13.08
|
Harvard Apartments
|
||||||||||||||||||||
13.09
|
Dawson Apartments
|
||||||||||||||||||||
13.10
|
Orange Avenue Apartments
|
||||||||||||||||||||
13.11
|
Chestnut Apartments
|
||||||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
||||||||||||||||||||
13.13
|
Linden Apartments
|
||||||||||||||||||||
14
|
Vintage Parts Portfolio
|
Hard/Upfront Cash Management
|
|||||||||||||||||||
14.01
|
Corporate Campus
|
||||||||||||||||||||
14.02
|
Green Valley Campus
|
||||||||||||||||||||
14.03
|
Columbus Campus
|
||||||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
Hard/Upfront Cash Management
|
|||||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
||||||||||||||||||||
15.02
|
Bellissimo Grande
|
||||||||||||||||||||
16
|
The Howard Owners, Inc.
|
None
|
22,982,525
|
97,177
|
1,500,000
|
0
|
4.67
|
||||||||||||||
17
|
Shops at Park Village
|
Springing (Without Established Account)
|
|||||||||||||||||||
18
|
Woodmont Plaza
|
Springing (Without Established Account)
|
|||||||||||||||||||
19
|
DoubleTree Richardson
|
Hard/Springing Cash Management
|
|||||||||||||||||||
20
|
BJ’s Wholesale HQ
|
Hard/Springing Cash Management
|
|||||||||||||||||||
21
|
Orange Avenue MHP
|
Springing (Without Established Account)
|
|||||||||||||||||||
22
|
El Rancho MHP
|
Springing (Without Established Account)
|
|||||||||||||||||||
23
|
Mercedes Benz Greenwich
|
Hard/Springing Cash Management
|
|||||||||||||||||||
24
|
Town Park Office
|
Hard/Springing Cash Management
|
|||||||||||||||||||
25
|
David Drye II
|
Hard/Springing Cash Management
|
|||||||||||||||||||
25.01
|
Willow Creek
|
||||||||||||||||||||
25.02
|
Madison Place
|
||||||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
Soft/Springing Cash Management
|
|||||||||||||||||||
26.01
|
El Segundo Apartments
|
||||||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
||||||||||||||||||||
26.03
|
Mariposa Apartments
|
||||||||||||||||||||
26.04
|
Villa Serena Apartments
|
||||||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
||||||||||||||||||||
27
|
Residence Inn - Middleton
|
None
|
|||||||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
None
|
|||||||||||||||||||
29
|
Country Place MHP
|
Springing (Without Established Account)
|
|||||||||||||||||||
30
|
Torrance MHP
|
Springing (Without Established Account)
|
|||||||||||||||||||
31
|
Shops at Concert Park
|
Soft/Springing Cash Management
|
|||||||||||||||||||
32
|
MarketPlace Management Portfolio
|
Hard/Springing Cash Management
|
|||||||||||||||||||
32.01
|
2705 North Main Street
|
||||||||||||||||||||
32.02
|
2620 South Main Street
|
||||||||||||||||||||
32.03
|
2610 Plaza Court
|
||||||||||||||||||||
32.04
|
234 Kettering Drive
|
||||||||||||||||||||
32.05
|
2624 South Main Street
|
||||||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
None
|
|||||||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
None
|
|||||||||||||||||||
35
|
41 University Drive
|
Springing (Without Established Account)
|
|||||||||||||||||||
36
|
Parkway Corporate Center
|
None
|
|||||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
Hard/Springing Cash Management
|
|||||||||||||||||||
38
|
Spectrum Control, Inc.
|
Hard/Springing Cash Management
|
|||||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
Springing (Without Established Account)
|
|||||||||||||||||||
39.01
|
Garden Walk Apartments
|
||||||||||||||||||||
39.02
|
Poplar Springs
|
||||||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
Hard/Springing Cash Management
|
|||||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
Hard/Springing Cash Management
|
|||||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
Hard/Springing Cash Management
|
|||||||||||||||||||
43
|
Garden City MHC Portfolio
|
Springing (Without Established Account)
|
|||||||||||||||||||
43.01
|
East Garden Village
|
||||||||||||||||||||
43.02
|
Prairie Wind
|
||||||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
Hard/Springing Cash Management
|
|||||||||||||||||||
45
|
El Centro Town Center II
|
7/1/2034
|
$371,507
|
10% increases every 5 years
|
Hard/Springing Cash Management
|
||||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
Hard/Springing Cash Management
|
|||||||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
Hard/Springing Cash Management
|
|||||||||||||||||||
48
|
Security Public Storage - Redwood City
|
None
|
|||||||||||||||||||
49
|
Cielo Ranch Apartments
|
Springing (Without Established Account)
|
|||||||||||||||||||
50
|
Armoury Commons
|
Springing (Without Established Account)
|
|||||||||||||||||||
51
|
Holiday Inn Bakersfield
|
Springing (Without Established Account)
|
|||||||||||||||||||
52
|
Retail at Pasadena Collection
|
Hard/Springing Cash Management
|
|||||||||||||||||||
53
|
Cherry Ridge Office Park
|
Springing (Without Established Account)
|
|||||||||||||||||||
54
|
Chancellor Apartments
|
Springing (Without Established Account)
|
|||||||||||||||||||
55
|
Oakwood MHP
|
Springing (Without Established Account)
|
|||||||||||||||||||
56
|
Poplar Garden
|
Springing (Without Established Account)
|
|||||||||||||||||||
57
|
Eastlake Shopping Center
|
Soft/Springing Cash Management
|
|||||||||||||||||||
58
|
South Loop II Shopping Center
|
Soft/Springing Cash Management
|
|||||||||||||||||||
59
|
River Bay Plaza
|
Hard/Springing Cash Management
|
|||||||||||||||||||
60
|
1430 Lee Trevino
|
Hard/Springing Cash Management
|
|||||||||||||||||||
61
|
TownePlace Suites
|
Springing (Without Established Account)
|
|||||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
Springing (Without Established Account)
|
|||||||||||||||||||
63
|
Claymoor Apartments
|
None
|
|||||||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
Springing (Without Established Account)
|
|||||||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
Hard/Springing Cash Management
|
|||||||||||||||||||
66
|
Sunrise Plaza
|
Springing (Without Established Account)
|
|||||||||||||||||||
67
|
Comfort Suites - Sulphur
|
Hard/Springing Cash Management
|
|||||||||||||||||||
68
|
Trace Lofts/Trace North
|
Springing (Without Established Account)
|
|||||||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
Hard/Springing Cash Management
|
|||||||||||||||||||
70
|
Walgreens - Everett
|
Hard/Upfront Cash Management
|
|||||||||||||||||||
71
|
Weston Road Business Center
|
Springing (Without Established Account)
|
|||||||||||||||||||
72
|
Comfort Suites Springfield, OH
|
Hard/Springing Cash Management
|
|||||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
Springing (Without Established Account)
|
|||||||||||||||||||
74
|
Chatham Towers, Inc.
|
None
|
4,694,819
|
21,487
|
1,000,000
|
0
|
14.92
|
||||||||||||||
75
|
Summer Lakes Self Storage
|
Springing (Without Established Account)
|
|||||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
None
|
|||||||||||||||||||
77
|
333 West End Tenants Corp.
|
None
|
3,997,233
|
17,011
|
500,000
|
0
|
17.32
|
||||||||||||||
78
|
Walgreens - Pasadena
|
Springing (Without Established Account)
|
|||||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
Springing (Without Established Account)
|
|||||||||||||||||||
80
|
La Verne Center
|
Springing (Without Established Account)
|
|||||||||||||||||||
81
|
Walgreens - Carson City
|
Springing (Without Established Account)
|
|||||||||||||||||||
82
|
Princeton Court Apartments
|
Springing (Without Established Account)
|
|||||||||||||||||||
83
|
Winn Dixie Baton Rouge
|
Hard/Upfront Cash Management
|
|||||||||||||||||||
84
|
The Commons Shopping Center
|
Hard/Springing Cash Management
|
|||||||||||||||||||
85
|
321 Apartments Corp.
|
None
|
3,495,799
|
16,390
|
500,000
|
0
|
6.91
|
||||||||||||||
86
|
Wheatfield Self Storage
|
Springing (Without Established Account)
|
|||||||||||||||||||
87
|
Golf View Apartments
|
None
|
|||||||||||||||||||
88
|
Folly Road Self Storage
|
Springing (Without Established Account)
|
|||||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
None
|
3,048,069
|
13,156
|
500,000
|
0
|
10.33
|
||||||||||||||
90
|
70 N. Grove Owners Corp.
|
None
|
2,846,837
|
13,530
|
500,000
|
0
|
4.56
|
||||||||||||||
91
|
Barrington Apartments
|
Springing (Without Established Account)
|
|||||||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
None
|
2,197,240
|
10,603
|
200,000
|
0
|
5.98
|
||||||||||||||
93
|
Centrentset Corp.
|
None
|
2,245,010
|
10,737
|
350,000
|
0
|
18.37
|
||||||||||||||
94
|
Fowler Court Tenants Inc.
|
None
|
2,245,377
|
10,399
|
500,000
|
0
|
19.91
|
||||||||||||||
95
|
Park Terrace Manor, Inc.
|
None
|
1,747,911
|
8,271
|
250,000
|
0
|
4.80
|
||||||||||||||
96
|
Mobile Manor MHC
|
Springing (Without Established Account)
|
|||||||||||||||||||
97
|
Trailwood MHC
|
Springing (Without Established Account)
|
|||||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
None
|
WFRBS Commercial Mortgage Trust 2014-C20
|
|||||||||||||||||||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
|||||||||||||||||||
Mortgage Loan
Number |
Property Name
|
Whole Loan
U/W NCF DSCR (x) |
Whole Loan Cut-
off Date LTV Ratio |
Whole Loan Cut-
off Date U/W NOI Debt Yield |
Whole Loan Cut-
off Date U/W NCF Debt Yield |
Mezzanine Debt
Cut-off Date Balance($) |
Sponsor
|
Affiliated Sponsors
|
Mortgage Loan Number
|
||||||||||
1
|
Woodbridge Center
|
GGP Real Estate Holding I, Inc
|
1
|
||||||||||||||||
2
|
Bloomberg Data Center
|
Edward Russo; Joshua Rabina; Todd Aaron
|
2
|
||||||||||||||||
3
|
Worldgate Centre
|
Gary D. Rappaport
|
3
|
||||||||||||||||
4
|
Sugar Creek I & II
|
8,562,500
|
Steven Yari; Gabriel Brener
|
4
|
|||||||||||||||
4.01
|
Sugar Creek I
|
4.01
|
|||||||||||||||||
4.02
|
Sugar Creek II
|
4.02
|
|||||||||||||||||
5
|
Rockwell - ARINC HQ
|
AG Net Lease III Corp.; AG Net Lease III (SO) Corp.
|
Y - Group A
|
5
|
|||||||||||||||
6
|
Brunswick Square
|
Simon Property Group
|
6
|
||||||||||||||||
7
|
Hilton DFW Lakes Hotel and Conference Center
|
Somera Capital Management and Zelman Realty Partners
|
7
|
||||||||||||||||
8
|
Residence Inn Aventura
|
Turnberry Associates
|
8
|
||||||||||||||||
9
|
Savoy Retail & 60th Street Residential
|
Morton L. Olshan
|
9
|
||||||||||||||||
9.01
|
Savoy Commercial Condominium Unit
|
9.01
|
|||||||||||||||||
9.02
|
205-213 East 60th Street
|
9.02
|
|||||||||||||||||
10
|
Minneapolis Apartment Portfolio
|
Stephen A. Frenz; Jennifer J. Frenz
|
10
|
||||||||||||||||
10.01
|
2101 East River Terrace
|
10.01
|
|||||||||||||||||
10.02
|
214-220 East 19th Street
|
10.02
|
|||||||||||||||||
10.03
|
1308 Powderhorn Terrace
|
10.03
|
|||||||||||||||||
10.04
|
6 East 25th Street
|
10.04
|
|||||||||||||||||
10.05
|
1801 3rd Avenue South
|
10.05
|
|||||||||||||||||
10.06
|
25 East 25th Street
|
10.06
|
|||||||||||||||||
10.07
|
203 East 19th Street
|
10.07
|
|||||||||||||||||
10.08
|
615 East 16th Street
|
10.08
|
|||||||||||||||||
10.09
|
3013 Grand Avenue South
|
10.09
|
|||||||||||||||||
10.10
|
1728 2nd Avenue
|
10.10
|
|||||||||||||||||
10.11
|
3211 Minnehaha Avenue South
|
10.11
|
|||||||||||||||||
10.12
|
3146 Minnehaha Avenue South
|
10.12
|
|||||||||||||||||
10.13
|
1511 Lagoon Avenue
|
10.13
|
|||||||||||||||||
10.14
|
3312 Blaisdell Avenue South
|
10.14
|
|||||||||||||||||
10.15
|
3140 Minnehaha Avenue South
|
10.15
|
|||||||||||||||||
10.16
|
3018 30th Avenue South
|
10.16
|
|||||||||||||||||
10.17
|
3030 29th Avenue South
|
10.17
|
|||||||||||||||||
11
|
Lacey Market Square
|
A. Stuart Rubin
|
11
|
||||||||||||||||
12
|
Woodland Apartments
|
Jon Wood; Roger Kuula
|
12
|
||||||||||||||||
13
|
Westland Multifamily Portfolio I
|
Allen Alevy and Deanna Alevy as individuals and as co-trustees of the Alevy Family Trust
|
Y - Group B
|
13
|
|||||||||||||||
13.01
|
102nd Street Apartments
|
13.01
|
|||||||||||||||||
13.02
|
Cordova Street Apartments
|
13.02
|
|||||||||||||||||
13.03
|
Poppy Street Apartments
|
13.03
|
|||||||||||||||||
13.04
|
Santa Rosalia Apartments
|
13.04
|
|||||||||||||||||
13.05
|
39th Street Apartments
|
13.05
|
|||||||||||||||||
13.06
|
Daisy Avenue Apartments
|
13.06
|
|||||||||||||||||
13.07
|
828 Beach Avenue Apartments
|
13.07
|
|||||||||||||||||
13.08
|
Harvard Apartments
|
13.08
|
|||||||||||||||||
13.09
|
Dawson Apartments
|
13.09
|
|||||||||||||||||
13.10
|
Orange Avenue Apartments
|
13.10
|
|||||||||||||||||
13.11
|
Chestnut Apartments
|
13.11
|
|||||||||||||||||
13.12
|
610 East Hyde Park Apartments
|
13.12
|
|||||||||||||||||
13.13
|
Linden Apartments
|
13.13
|
|||||||||||||||||
14
|
Vintage Parts Portfolio
|
LCN Capital Partners
|
14
|
||||||||||||||||
14.01
|
Corporate Campus
|
14.01
|
|||||||||||||||||
14.02
|
Green Valley Campus
|
14.02
|
|||||||||||||||||
14.03
|
Columbus Campus
|
14.03
|
|||||||||||||||||
15
|
Foxwoods Hotel Portfolio
|
Patrick Levantino
|
15
|
||||||||||||||||
15.01
|
Hilton Garden Inn Preston
|
15.01
|
|||||||||||||||||
15.02
|
Bellissimo Grande
|
15.02
|
|||||||||||||||||
16
|
The Howard Owners, Inc.
|
4.67
|
19.6%
|
23.7%
|
23.7%
|
16
|
|||||||||||||
17
|
Shops at Park Village
|
W. Christopher Smith, Jr.
|
17
|
||||||||||||||||
18
|
Woodmont Plaza
|
James Fangmeyer; Steven Virostek
|
18
|
||||||||||||||||
19
|
DoubleTree Richardson
|
Alireza Morirahimi
|
19
|
||||||||||||||||
20
|
BJ’s Wholesale HQ
|
AG Net Lease Realty Fund II, L.P.
|
Y - Group A
|
20
|
|||||||||||||||
21
|
Orange Avenue MHP
|
Kim W. Eggleston
|
Y - Group C
|
21
|
|||||||||||||||
22
|
El Rancho MHP
|
Kim W. Eggleston
|
Y - Group C
|
22
|
|||||||||||||||
23
|
Mercedes Benz Greenwich
|
Joseph Simone
|
23
|
||||||||||||||||
24
|
Town Park Office
|
Barry Levin
|
24
|
||||||||||||||||
25
|
David Drye II
|
John Edward Littlefield
|
25
|
||||||||||||||||
25.01
|
Willow Creek
|
25.01
|
|||||||||||||||||
25.02
|
Madison Place
|
25.02
|
|||||||||||||||||
26
|
Westland Multifamily Portfolio II
|
Allen Alevy and Deanna Alevy as individuals and as co-trustees of the Alevy Family Trust
|
Y - Group B
|
26
|
|||||||||||||||
26.01
|
El Segundo Apartments
|
26.01
|
|||||||||||||||||
26.02
|
Eucalyptus Avenue Apartments
|
26.02
|
|||||||||||||||||
26.03
|
Mariposa Apartments
|
26.03
|
|||||||||||||||||
26.04
|
Villa Serena Apartments
|
26.04
|
|||||||||||||||||
26.05
|
827 Beach Avenue Apartments
|
26.05
|
|||||||||||||||||
27
|
Residence Inn - Middleton
|
David A. Lenz Investments, LLC; C.J. Raymond Investments, L.L.C.
|
Y - Group D
|
27
|
|||||||||||||||
28
|
Courtyard by Marriott - Middleton
|
David A. Lenz Investments, LLC; C.J. Raymond Investments, L.L.C.
|
Y - Group D
|
28
|
|||||||||||||||
29
|
Country Place MHP
|
Kim W. Eggleston
|
Y - Group C
|
29
|
|||||||||||||||
30
|
Torrance MHP
|
Kim W. Eggleston
|
Y - Group C
|
30
|
|||||||||||||||
31
|
Shops at Concert Park
|
Xi Chen; Jerry Song
|
31
|
||||||||||||||||
32
|
MarketPlace Management Portfolio
|
Maurice S. S. Hull; Coy O. Willard, Jr.
|
32
|
||||||||||||||||
32.01
|
2705 North Main Street
|
32.01
|
|||||||||||||||||
32.02
|
2620 South Main Street
|
32.02
|
|||||||||||||||||
32.03
|
2610 Plaza Court
|
32.03
|
|||||||||||||||||
32.04
|
234 Kettering Drive
|
32.04
|
|||||||||||||||||
32.05
|
2624 South Main Street
|
32.05
|
|||||||||||||||||
33
|
Diamond Mine Mini Storage Union City
|
Teresa Montanelli; The Teresa M. Montanelli 2007 Trust
|
Y - Group G
|
33
|
|||||||||||||||
34
|
Diamond Mine Mini Storage Brentwood
|
Teresa Montanelli; The Teresa M. Montanelli 2007 Trust
|
Y - Group G
|
34
|
|||||||||||||||
35
|
41 University Drive
|
Pitcairn Properties Incorporated
|
35
|
||||||||||||||||
36
|
Parkway Corporate Center
|
Ronald Gold
|
36
|
||||||||||||||||
37
|
Hilton Garden Inn North Phoenix
|
750,000
|
Richard A. Fisher; Charles R. Zunk
|
37
|
|||||||||||||||
38
|
Spectrum Control, Inc.
|
Store Capital Corporation
|
38
|
||||||||||||||||
39
|
Poplar Springs and Garden Walk Portfolio
|
John D. Blanchard; Samuel L. Miller
|
39
|
||||||||||||||||
39.01
|
Garden Walk Apartments
|
39.01
|
|||||||||||||||||
39.02
|
Poplar Springs
|
39.02
|
|||||||||||||||||
40
|
Holiday Inn Express - Dickson City
|
Daniel A. Klingerman
|
40
|
||||||||||||||||
41
|
Hilton Garden Inn Panama City
|
Gerald Lamont Sapp
|
41
|
||||||||||||||||
42
|
Holiday Inn Express Downtown Cleveland
|
Ari Maron and Jori Maron
|
42
|
||||||||||||||||
43
|
Garden City MHC Portfolio
|
Robert L. Martin
|
43
|
||||||||||||||||
43.01
|
East Garden Village
|
43.01
|
|||||||||||||||||
43.02
|
Prairie Wind
|
43.02
|
|||||||||||||||||
44
|
Hilton Garden Inn - Beaumont
|
Dharmendra Patel; Jitendra Patel; Mukesh Zaveri
|
Y - Group E
|
44
|
|||||||||||||||
45
|
El Centro Town Center II
|
Shun-Hsing Lu a/k/a David Lu; Justin Huang
|
45
|
||||||||||||||||
46
|
Comfort Suites Cincinnati Airport
|
Shelley Chopra and Natvarbhai Patel
|
Y - Group H
|
46
|
|||||||||||||||
47
|
Comfort Suites Indianapolis Airport
|
Shelley Chopra and Natvarbhai Patel
|
Y - Group H
|
47
|
|||||||||||||||
48
|
Security Public Storage - Redwood City
|
Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts
|
48
|
||||||||||||||||
49
|
Cielo Ranch Apartments
|
Michel D. Hibbert & Myron A/K/A Michael Blackman
|
49
|
||||||||||||||||
50
|
Armoury Commons
|
Shara Oken; John Douros
|
50
|
||||||||||||||||
51
|
Holiday Inn Bakersfield
|
Khandu D. Patel and Jignesh D. Leva
|
51
|
||||||||||||||||
52
|
Retail at Pasadena Collection
|
Paragon Real Estate Fund
|
52
|
||||||||||||||||
53
|
Cherry Ridge Office Park
|
James Boller III; James Boller IV
|
53
|
||||||||||||||||
54
|
Chancellor Apartments
|
Lynn Hannington; Nizan Mosery
|
54
|
||||||||||||||||
55
|
Oakwood MHP
|
Robert Weil and and Ari Golson
|
55
|
||||||||||||||||
56
|
Poplar Garden
|
Richard J. Chiarenza
|
56
|
||||||||||||||||
57
|
Eastlake Shopping Center
|
Jay Schuminsky
|
Y - Group J
|
57
|
|||||||||||||||
58
|
South Loop II Shopping Center
|
Jay Schuminsky
|
Y - Group J
|
58
|
|||||||||||||||
59
|
River Bay Plaza
|
Reuven Y. Rivlin
|
59
|
||||||||||||||||
60
|
1430 Lee Trevino
|
Bob Halavi, Farzad Sean Rahabr, Mike McMackin
|
60
|
||||||||||||||||
61
|
TownePlace Suites
|
Kevin S. Garn, Doug M. Durbano
|
61
|
||||||||||||||||
62
|
WWG StorQuest - Twenty Mile
|
William W. Hobin; Clark W. Porter; Timothy B. Hobin; Kent Christensen
|
Y - Group F
|
62
|
|||||||||||||||
63
|
Claymoor Apartments
|
Matthew B. Lester
|
Y - Group I
|
63
|
|||||||||||||||
64
|
WWG StorQuest - Highlands Ranch
|
William W. Hobin; Clark W. Porter; Timothy B. Hobin; Kent Christensen
|
Y - Group F
|
64
|
|||||||||||||||
65
|
Candlewood Suites - Denham Springs
|
Ashwin Patel; Nilesh Patel
|
Y - Group E
|
65
|
|||||||||||||||
66
|
Sunrise Plaza
|
Charles Christopher Rhett
|
66
|
||||||||||||||||
67
|
Comfort Suites - Sulphur
|
Dharmendra Patel; Ashwin Patel; Nilesh Patel
|
Y - Group E
|
67
|
|||||||||||||||
68
|
Trace Lofts/Trace North
|
George Theodore Schroth and John C. Hogan
|
68
|
||||||||||||||||
69
|
Holiday Inn Express Austell Powder Springs
|
Paresh Patel; Mahesh Patel
|
69
|
||||||||||||||||
70
|
Walgreens - Everett
|
Myles P. Friel
|
70
|
||||||||||||||||
71
|
Weston Road Business Center
|
Hector Ventura; Nilo Ventura Jr.
|
71
|
||||||||||||||||
72
|
Comfort Suites Springfield, OH
|
Hemantkumar I. Patel
|
72
|
||||||||||||||||
73
|
WWG StorQuest - Evergreen
|
William W. Hobin; Clark W. Porter; Timothy B. Hobin; Kent Christensen
|
Y - Group F
|
73
|
|||||||||||||||
74
|
Chatham Towers, Inc.
|
14.92
|
3.0%
|
81.9%
|
81.9%
|
74
|
|||||||||||||
75
|
Summer Lakes Self Storage
|
Richard A. Graham, Jr.; Lawrence S. McCormick
|
75
|
||||||||||||||||
76
|
Hacienda Valley Shopping Center
|
Lorna M. Auerbach; The Lorna Merrill Auerbach 1992 Trust
|
76
|
||||||||||||||||
77
|
333 West End Tenants Corp.
|
17.32
|
3.6%
|
88.4%
|
88.4%
|
77
|
|||||||||||||
78
|
Walgreens - Pasadena
|
Ray Lemme
|
78
|
||||||||||||||||
79
|
Capital & Sunny Acres MHP
|
Bradley P. Dressler
|
79
|
||||||||||||||||
80
|
La Verne Center
|
Daniel Kashani and Yousef Kashani
|
80
|
||||||||||||||||
81
|
Walgreens - Carson City
|
James Duckworth; Roberta Dixon
|
81
|
||||||||||||||||
82
|
Princeton Court Apartments
|
Harold Kulish Trust and Harold Kulish
|
Y - Group K
|
82
|
|||||||||||||||
83
|
Winn Dixie Baton Rouge
|
Joseph Eisenberger
|
83
|
||||||||||||||||
84
|
The Commons Shopping Center
|
TBD
|
84
|
||||||||||||||||
85
|
321 Apartments Corp.
|
6.91
|
10.3%
|
38.9%
|
38.9%
|
85
|
|||||||||||||
86
|
Wheatfield Self Storage
|
Patrick Bailey
|
86
|
||||||||||||||||
87
|
Golf View Apartments
|
Matthew B. Lester
|
Y - Group I
|
87
|
|||||||||||||||
88
|
Folly Road Self Storage
|
Timothy Darling
|
88
|
||||||||||||||||
89
|
929 Park Avenue Apartments Corp.
|
10.33
|
4.3%
|
53.5%
|
53.5%
|
89
|
|||||||||||||
90
|
70 N. Grove Owners Corp.
|
4.56
|
30.7%
|
26.0%
|
26.0%
|
90
|
|||||||||||||
91
|
Barrington Apartments
|
Sills Enterprises LLC and Harold Kulish
|
Y - Group K
|
91
|
|||||||||||||||
92
|
Tanglewood Gardens Owners Corp.
|
5.98
|
15.1%
|
34.6%
|
34.6%
|
92
|
|||||||||||||
93
|
Centrentset Corp.
|
18.37
|
4.5%
|
105.4%
|
105.4%
|
93
|
|||||||||||||
94
|
Fowler Court Tenants Inc.
|
19.91
|
3.5%
|
110.6%
|
110.6%
|
94
|
|||||||||||||
95
|
Park Terrace Manor, Inc.
|
4.80
|
13.8%
|
27.3%
|
27.3%
|
95
|
|||||||||||||
96
|
Mobile Manor MHC
|
Matthias Baumueller
|
96
|
||||||||||||||||
97
|
Trailwood MHC
|
Jeffrey Simons and Jill Simons
|
97
|
||||||||||||||||
98
|
119 West 71st Street Owners Corp.
|
98
|