FWP 1 n306_x3-a1.htm FREE WRITING PROSPECTUS Unassociated Document

   
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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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(1)
  
Cross Collateralized and Cross
Defaulted Loan Flag(2)
  
Address
 
City
 
State
1
 
Woodbridge Center
 
RBS
     
250 Woodbridge Center Drive
 
Woodbridge
 
NJ
2
 
Bloomberg Data Center
 
WFB
     
155 Corporate Drive
 
Orangeburg
 
NY
3
 
Worldgate Centre
 
WFB
     
13001-13089 Worldgate Drive
 
Herndon
 
VA
4
 
Sugar Creek I & II
 
WFB
     
Various
 
Sugar Land
 
TX
4.01
 
Sugar Creek I
 
WFB
     
13135 Dairy Ashford Road
 
Sugar Land
 
TX
4.02
 
Sugar Creek II
 
WFB
     
13131 Dairy Ashford Road
 
Sugar Land
 
TX
5
 
Rockwell - ARINC HQ
 
RBS
     
2551 Riva Road
 
Annapolis
 
MD
6
 
Brunswick Square
 
RBS
     
755 State Route 18
 
East Brunswick
 
NJ
7
 
Hilton DFW Lakes Hotel and Conference Center
 
RBS
     
1800 Highway 26 East
 
Grapevine
 
TX
8
 
Residence Inn Aventura
 
RMF
     
19900 West Country Club Drive
 
Aventura
 
FL
9
 
Savoy Retail & 60th Street Residential
 
RMF
     
Various
 
New York
 
NY
9.01
 
Savoy Commercial Condominium Unit
 
RMF
     
200 East 61st Street
 
New York
 
NY
9.02
 
205-213 East 60th Street
 
RMF
     
205-213 East 60th Street
 
New York
 
NY
10
 
Minneapolis Apartment Portfolio
 
RMF
     
Various
 
Minneapolis
 
MN
10.01
 
2101 East River Terrace
 
RMF
     
2101-2125 East River Terrace
 
Minneapolis
 
MN
10.02
 
214-220 East 19th Street
 
RMF
     
214-220 East 19th Street
 
Minneapolis
 
MN
10.03
 
1308 Powderhorn Terrace
 
RMF
     
1308-1318 Powderhorn Terrace
 
Minneapolis
 
MN
10.04
 
6 East 25th Street
 
RMF
     
6 East 25th Street
 
Minneapolis
 
MN
10.05
 
1801 3rd Avenue South
 
RMF
     
1801 3rd Avenue South
 
Minneapolis
 
MN
10.06
 
25 East 25th Street
 
RMF
     
25 East 25th Street
 
Minneapolis
 
MN
10.07
 
203 East 19th Street
 
RMF
     
203 East 19th Street
 
Minneapolis
 
MN
10.08
 
615 East 16th Street
 
RMF
     
615 East 16th Street
 
Minneapolis
 
MN
10.09
 
3013 Grand Avenue South
 
RMF
     
3013 Grand Avenue
 
Minneapolis
 
MN
10.10
 
1728 2nd Avenue
 
RMF
     
1728 2nd Avenue
 
Minneapolis
 
MN
10.11
 
3211 Minnehaha Avenue South
 
RMF
     
3211 Minnehaha Avenue South
 
Minneapolis
 
MN
10.12
 
3146 Minnehaha Avenue South
 
RMF
     
3146 Minnehaha Avenue South
 
Minneapolis
 
MN
10.13
 
1511 Lagoon Avenue
 
RMF
     
1511 Lagoon Avenue
 
Minneapolis
 
MN
10.14
 
3312 Blaisdell Avenue South
 
RMF
     
3312 Blaisdell Avenue South
 
Minneapolis
 
MN
10.15
 
3140 Minnehaha Avenue South
 
RMF
     
3140 Minnehaha Avenue South
 
Minneapolis
 
MN
10.16
 
3018 30th Avenue South
 
RMF
     
3018 30th Avenue South
 
Minneapolis
 
MN
10.17
 
3030 29th Avenue South
 
RMF
     
3030 29th Avenue South
 
Minneapolis
 
MN
11
 
Lacey Market Square
 
RMF
     
700-730 Sleater-Kinney Road Southeast
 
Lacey
 
WA
12
 
Woodland Apartments
 
RMF
     
3600 Capital Mall Drive Southwest
 
Olympia
 
WA
13
 
Westland Multifamily Portfolio I
 
WFB
     
Various
 
Various
 
CA
13.01
 
102nd Street Apartments
 
WFB
     
3726 West 102nd Street
 
Inglewood
 
CA
13.02
 
Cordova Street Apartments
 
WFB
     
1853, 1884, & 1883-1887 Cordova Street
 
Los Angeles
 
CA
13.03
 
Poppy Street Apartments
 
WFB
     
2211-2217 East Poppy Street
 
Long Beach
 
CA
13.04
 
Santa Rosalia Apartments
 
WFB
     
4010-4016 Abourne Road & 4020-4026 Santa Rosalia Drive
 
Los Angeles
 
CA
13.05
 
39th Street Apartments
 
WFB
     
1075 West 39th Street
 
Los Angeles
 
CA
13.06
 
Daisy Avenue Apartments
 
WFB
     
913 & 921 Daisy Avenue
 
Long Beach
 
CA
13.07
 
828 Beach Avenue Apartments
 
WFB
     
828 West Beach Avenue
 
Inglewood
 
CA
13.08
 
Harvard Apartments
 
WFB
     
2056 & 2058 South Harvard Boulevard
 
Los Angeles
 
CA
13.09
 
Dawson Apartments
 
WFB
     
1349 & 1357 Dawson Avenue
 
Long Beach
 
CA
13.10
 
Orange Avenue Apartments
 
WFB
     
409-411 Orange Avenue
 
Long Beach
 
CA
13.11
 
Chestnut Apartments
 
WFB
     
1720 Chestnut Avenue
 
Long Beach
 
CA
13.12
 
610 East Hyde Park Apartments
 
WFB
     
610 East Hyde Park Boulevard
 
Inglewood
 
CA
13.13
 
Linden Apartments
 
WFB
     
1120 Linden Avenue
 
Long Beach
 
CA
14
 
Vintage Parts Portfolio
 
RBS
     
Various
 
Various
 
WI
14.01
 
Corporate Campus
 
RBS
     
117 &120 Corporate Drive
 
Beaver Dam
 
WI
14.02
 
Green Valley Campus
 
RBS
     
1005 Green Valley Road and 140,160,170,180 & 190 Dodge Drive
 
Beaver Dam
 
WI
14.03
 
Columbus Campus
 
RBS
     
200 and 220 Robbins Road and 260 Commercial Drive
 
Columbus
 
WI
15
 
Foxwoods Hotel Portfolio
 
RMF
     
Various
 
Various
 
CT
15.01
 
Hilton Garden Inn Preston
 
RMF
     
5 Watson Road
 
Preston
 
CT
15.02
 
Bellissimo Grande
 
RMF
     
411 Norwich-Westerly Road
 
North Stonington
 
CT
16
 
The Howard Owners, Inc.
 
NCB, FSB
     
99-32/52/72 66th Road
 
Rego Park
 
NY
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
18
 
Woodmont Plaza
 
WFB
     
8120 Woodmont Avenue
 
Bethesda
 
MD
19
 
DoubleTree Richardson
 
RMF
     
1981 North Central Expressway
 
Richardson
 
TX
20
 
BJs Wholesale HQ
 
RBS
     
25 Research Drive
 
Westborough
 
MA
21
 
Orange Avenue MHP
 
CIIICM
 
Cross Portfolio A
 
15325 Orange Avenue
 
Paramount
 
CA
22
 
El Rancho MHP
 
CIIICM
 
Cross Portfolio A
 
16002 South Atlantic Avenue
 
Compton
 
CA
23
 
Mercedes Benz Greenwich
 
RMF
     
217, 252, 261, 262 West Putnam Avenue
 
Greenwich
 
CT
24
 
Town Park Office
 
LIG I
     
112 & 114 Town Park Drive
 
Kennesaw
 
GA
25
 
David Drye II
 
LIG I
     
Various
 
Mooresville
 
NC
25.01
 
Willow Creek
 
LIG I
     
161 Lansing Circle
 
Mooresville
 
NC
25.02
 
Madison Place
 
LIG I
     
114 Madison Place Circle
 
Mooresville
 
NC
26
 
Westland Multifamily Portfolio II
 
WFB
     
Various
 
Various
 
CA
26.01
 
El Segundo Apartments
 
WFB
     
730, 740, 752 West El Segundo Boulevard
 
Los Angeles
 
CA
26.02
 
Eucalyptus Avenue Apartments
 
WFB
     
818-820 North Eucalyptus Avenue
 
Inglewood
 
CA
26.03
 
Mariposa Apartments
 
WFB
     
422 South Mariposa Avenue
 
Los Angeles
 
CA
26.04
 
Villa Serena Apartments
 
WFB
     
948 South Inglewood Avenue
 
Inglewood
 
CA
26.05
 
827 Beach Avenue Apartments
 
WFB
     
827 West Beach Avenue
 
Inglewood
 
CA
27
 
Residence Inn - Middleton
 
WFB
     
8400 Market Street
 
City of Middleton
 
WI
28
 
Courtyard by Marriott - Middleton
 
WFB
     
2266 Deming Way
 
City of Middleton
 
WI
29
 
Country Place MHP
 
CIIICM
 
Cross Portfolio B
 
1850 West Orangethorpe Avenue
 
Fullerton
 
CA
30
 
Torrance MHP
 
CIIICM
 
Cross Portfolio B
 
1900 Artesia Boulevard
 
Torrance
 
CA
31
 
Shops at Concert Park
 
WFB
     
13020 Pacific Promenade; 6020 Seabluff Drive
 
Playa Vista
 
CA
32
 
MarketPlace Management Portfolio
 
RMF
     
Various
 
High Point
 
NC
32.01
 
2705 North Main Street
 
RMF
     
2705 North Main Street
 
High Point
 
NC
32.02
 
2620 South Main Street
 
RMF
     
2620 South Main Street
 
High Point
 
NC
32.03
 
2610 Plaza Court
 
RMF
     
2610 Plaza Court
 
High Point
 
NC
32.04
 
234 Kettering Drive
 
RMF
     
234 Kettering Road
 
High Point
 
NC
32.05
 
2624 South Main Street
 
RMF
     
2624 South Main Street
 
High Point
 
NC
33
 
Diamond Mine Mini Storage Union City
 
WFB
 
Cross Portfolio C
 
4400 Horner Street
 
Union City
 
CA
34
 
Diamond Mine Mini Storage Brentwood
 
WFB
 
Cross Portfolio C
 
175 Guthrie Lane
 
Brentwood
 
CA
35
 
41 University Drive
 
LIG I
     
41 University Drive
 
Newtown
 
PA
36
 
Parkway Corporate Center
 
LIG I
     
155 Chestnut Ridge Road
 
Montvale
 
NJ
37
 
Hilton Garden Inn North Phoenix
 
RMF
     
1940 West Pinnacle Peak Road
 
Phoenix
 
AZ
38
 
Spectrum Control, Inc.
 
RMF
     
1900 West College Avenue
 
Ferguson Township
 
PA
39
 
Poplar Springs and Garden Walk Portfolio
 
RMF
     
Various
 
College Park
 
GA
39.01
 
Garden Walk Apartments
 
RMF
     
934 Garden Walk Boulevard
 
College Park
 
GA
39.02
 
Poplar Springs
 
RMF
     
6095 West Lees Mill Road
 
College Park
 
GA
40
 
Holiday Inn Express - Dickson City
 
RMF
     
1265 Commerce Boulevard
 
Dickson City
 
PA
41
 
Hilton Garden Inn Panama City
 
Basis
     
1101 U.S. Highway 231
 
Panama City
 
FL
42
 
Holiday Inn Express Downtown Cleveland
 
LIG I
     
629 Euclid Avenue
 
Cleveland
 
OH
43
 
Garden City MHC Portfolio
 
RMF
     
Various
 
Garden City
 
KS
43.01
 
East Garden Village
 
RMF
     
4101 East Highway 50
 
Garden City
 
KS
43.02
 
Prairie Wind
 
RMF
     
950 North Jennie Barker Road
 
Garden City
 
KS
44
 
Hilton Garden Inn - Beaumont
 
RMF
     
3755 Interstate 10
 
Beaumont
 
TX
45
 
El Centro Town Center II
 
RMF
     
3001-3095 North Imperial Avenue
 
El Centro
 
CA
 
 
A-1-1

 
 
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(1)
  
Cross Collateralized and Cross
Defaulted Loan Flag(2)
  
Address
 
City
 
State
46
 
Comfort Suites Cincinnati Airport
 
Basis
 
Cross Portfolio D
 
775 Petersburg Road
 
Hebron
 
KY
47
 
Comfort Suites Indianapolis Airport
 
Basis
 
Cross Portfolio D
 
2750 Fortune Circle West
 
Indianapolis
 
IN
48
 
Security Public Storage - Redwood City
 
WFB
     
1451 El Camino Real
 
Redwood City
 
CA
49
 
Cielo Ranch Apartments
 
CIIICM
     
3829 Gannon Lane
 
Dallas
 
TX
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
51
 
Holiday Inn Bakersfield
 
CIIICM
     
3001 Buck Owens Boulevard
 
Bakersfield
 
CA
52
 
Retail at Pasadena Collection
 
RBS
     
163-175 South Lake Ave & 825-851 Cordova Street
 
Pasadena
 
CA
53
 
Cherry Ridge Office Park
 
WFB
     
3201 Cherry Ridge Drive
 
San Antonio
 
TX
54
 
Chancellor Apartments
 
RMF
     
311 Parramatta Lane
 
Houston
 
TX
55
 
Oakwood MHP
 
CIIICM
     
9002 Sheridan Road
 
Kenosha
 
WI
56
 
Poplar Garden
 
CIIICM
     
4B Poplar Garden Lane
 
Gates
 
NY
57
 
Eastlake Shopping Center
 
RBS
 
Cross Portfolio E
 
3301 East Rancier Avenue
 
Killeen
 
TX
58
 
South Loop II Shopping Center
 
RBS
 
Cross Portfolio E
 
2825 Thornton Lane
 
Temple
 
TX
59
 
River Bay Plaza
 
Basis
     
9812 - 9858 U.S. Highway 301 South
 
Riverview
 
FL
60
 
1430 Lee Trevino
 
RBS
     
1430 Lee Trevino
 
El Paso
 
TX
61
 
TownePlace Suites
 
CIIICM
     
1743 Woodland Park Boulevard
 
Layton
 
UT
62
 
WWG StorQuest - Twenty Mile
 
WFB
     
18601 Longs Way
 
Parker
 
CO
63
 
Claymoor Apartments
 
LIG I
     
29260 Franklin Road
 
Southfield
 
MI
64
 
WWG StorQuest - Highlands Ranch
 
WFB
     
745 Monument Drive
 
Highlands Ranch
 
CO
65
 
Candlewood Suites - Denham Springs
 
RMF
     
246 Rushing Road
 
Denham Springs
 
LA
66
 
Sunrise Plaza
 
RMF
     
2451 Pablo Kisel Boulevard
 
Brownsville
 
TX
67
 
Comfort Suites - Sulphur
 
RMF
     
2505 Highway 108, South
 
Sulphur
 
LA
68
 
Trace Lofts/Trace North
 
CIIICM
     
1400-1420 12th Avenue
 
Seattle
 
WA
69
 
Holiday Inn Express Austell Powder Springs
 
RMF
     
3741 Tramore Pointe Parkway Southwest
 
Austell
 
GA
70
 
Walgreens - Everett
 
WFB
     
2205 Broadway
 
Everett
 
WA
71
 
Weston Road Business Center
 
WFB
     
1500-1548 Weston Road
 
Weston
 
FL
72
 
Comfort Suites Springfield, OH
 
CIIICM
     
121 Raydo Circle
 
Springfield
 
OH
73
 
WWG StorQuest - Evergreen
 
WFB
     
454 West Baseline Road
 
Claremont
 
CA
74
 
Chatham Towers, Inc.
 
NCB, FSB
     
170 & 180 Park Row
 
New York
 
NY
75
 
Summer Lakes Self Storage
 
RMF
     
102 Benton Road
 
Rosenberg
 
TX
76
 
Hacienda Valley Shopping Center
 
WFB
     
121-209 South Hacienda Boulevard
 
City of Industry
 
CA
77
 
333 West End Tenants Corp.
 
NCB, FSB
     
333 West End Avenue
 
New York
 
NY
78
 
Walgreens - Pasadena
 
WFB
     
4615 Fairmont Parkway
 
Pasadena
 
TX
79
 
Capital & Sunny Acres MHP
 
CIIICM
     
5110-5210 14th Street West
 
Bradenton
 
FL
80
 
La Verne Center
 
CIIICM
     
1475 Foothill Boulevard
 
La Verne
 
CA
81
 
Walgreens - Carson City
 
WFB
     
1465 East William Street
 
Carson City
 
NV
82
 
Princeton Court Apartments
 
Basis
     
14251 Princeton Drive
 
Plymouth
 
MI
83
 
Winn Dixie Baton Rouge
 
Basis
     
13555 Old Hammond Highway
 
Baton Rouge
 
LA
84
 
The Commons Shopping Center
 
Basis
     
2620 North West Avenue
 
El Dorado
 
AR
85
 
321 Apartments Corp.
 
NCB, FSB
     
321 East 54th Street
 
New York
 
NY
86
 
Wheatfield Self Storage
 
RMF
     
2595 Niagara Falls Boulevard
 
Wheatfield
 
NY
87
 
Golf View Apartments
 
LIG I
     
6500 St. Joe Road
 
Fort Wayne
 
IN
88
 
Folly Road Self Storage
 
CIIICM
     
1573 Folly Road
 
Charleston
 
SC
89
 
929 Park Avenue Apartments Corp.
 
NCB, FSB
     
929 Park Avenue
 
New York
 
NY
90
 
70 N. Grove Owners Corp.
 
NCB, FSB
     
70 N. Grove Street
 
Freeport
 
NY
91
 
Barrington Apartments
 
Basis
     
22800 Rockside Road
 
Bedford
 
OH
92
 
Tanglewood Gardens Owners Corp.
 
NCB, FSB
     
101 North Broadway/260 Church Street
 
White Plains
 
NY
93
 
Centrentset Corp.
 
NCB, FSB
     
137-149 West 12th Street
 
New York
 
NY
94
 
Fowler Court Tenants Inc.
 
NCB, FSB
     
400 Riverside Drive
 
New York
 
NY
95
 
Park Terrace Manor, Inc.
 
NCB, FSB
     
98 Park Terrace East
 
New York
 
NY
96
 
Mobile Manor MHC
 
CIIICM
     
6503 East Amarillo Boulevard
 
Amarillo
 
TX
97
 
Trailwood MHC
 
CIIICM
     
6272 South Gordon Road SW
 
Austell
 
GA
98
 
119 West 71st Street Owners Corp.
 
NCB, FSB
     
119 West 71st Street
 
New York
 
NY

 
A-1-2

 

WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
   
Zip Code
 
General Property Type
 
Specific Property Type
 
Year
Built
 
Year
Renovated
 
Number of
Units(3)
 
Unit of Measure
 
Cut-off Date Balance
Per Unit/SF/
Room/Pad ($)(4)
 
Original Balance
($)(4)
 
Cut-off Date Balance
($)(4)
 
% of Aggregate
Cut-off Date
Balance(4)
 
Maturity Date or
ARD Balloon
Payment ($)(4)
 
ARD Loan
 
Origination
Date
1
 
Woodbridge Center
   
07095
 
Retail
 
Regional Mall
 
1971
 
2011
 
1,105,409
 
Sq. Ft.
 
226
 
130,000,000
 
130,000,000
 
10.4%
 
114,569,554
 
N
 
3/3/2014
2
 
Bloomberg Data Center
   
10962
 
Other
 
Data Center
 
2014
     
131,805
 
Sq. Ft.
 
666
 
88,000,000
 
87,847,310
 
7.0%
 
65,275,954
 
N
 
4/1/2014
3
 
Worldgate Centre
   
20170
 
Retail
 
Anchored
 
1990
 
2001
 
229,326
 
Sq. Ft.
 
283
 
65,000,000
 
65,000,000
 
5.2%
 
52,991,966
 
N
 
4/4/2014
4
 
Sugar Creek I & II
   
77478
 
Office
 
Suburban
 
Various
     
409,168
 
Sq. Ft.
 
153
 
62,625,000
 
62,625,000
 
5.0%
 
57,508,987
 
N
 
4/15/2014
4.01
 
Sugar Creek I
   
77478
 
Office
 
Suburban
 
2000
     
204,377
 
Sq. Ft.
     
31,312,500
 
31,312,500
 
2.5%
           
4.02
 
Sugar Creek II
   
77478
 
Office
 
Suburban
 
2008
     
204,791
 
Sq. Ft.
     
31,312,500
 
31,312,500
 
2.5%
           
5
 
Rockwell - ARINC HQ
   
21401
 
Office
 
CBD
 
1969
 
2000
 
271,303
 
Sq. Ft.
 
179
 
48,545,500
 
48,545,500
 
3.9%
 
44,465,705
 
Y
 
3/28/2014
6
 
Brunswick Square
   
08816
 
Retail
 
Regional Mall
 
1973
 
2012
 
292,685
 
Sq. Ft.
 
262
 
47,000,000
 
46,888,781
 
3.7%
 
38,389,822
 
N
 
2/11/2014
7
 
Hilton DFW Lakes Hotel and Conference Center
   
76051
 
Hospitality
 
Full Service
 
1983
 
2012
 
393
 
Rooms
 
116,904
 
46,000,000
 
45,943,116
 
3.7%
 
40,584,297
 
N
 
3/6/2014
8
 
Residence Inn Aventura
   
33180
 
Hospitality
 
Extended Stay
 
2002
 
2009
 
191
 
Rooms
 
201,306
 
38,500,000
 
38,449,540
 
3.1%
 
35,246,054
 
N
 
3/7/2014
9
 
Savoy Retail & 60th Street Residential
   
10065
 
Various
 
Various
 
Various
     
71,355
 
Sq. Ft.
 
491
 
35,000,000
 
35,000,000
 
2.8%
 
30,568,780
 
N
 
2/28/2014
9.01
 
Savoy Commercial Condominium Unit
   
10065
 
Retail
 
Unanchored
 
1986
     
47,198
 
Sq. Ft.
     
27,473,118
 
27,473,118
 
2.2%
           
9.02
 
205-213 East 60th Street
   
10065
 
Mixed Use
 
Multifamily/Retail/Office
 
1910
     
24,157
 
Sq. Ft.
     
7,526,882
 
7,526,882
 
0.6%
           
10
 
Minneapolis Apartment Portfolio
   
Various
 
Multifamily
 
Garden
 
Various
 
Various
 
437
 
Units
 
60,641
 
26,500,000
 
26,500,000
 
2.1%
 
23,060,230
 
N
 
3/21/2014
10.01
 
2101 East River Terrace
   
55414
 
Multifamily
 
Garden
 
1950
 
2011
 
100
 
Units
     
7,762,396
 
7,762,396
 
0.6%
           
10.02
 
214-220 East 19th Street
   
55403
 
Multifamily
 
Garden
 
1922
 
2010
 
54
 
Units
     
2,871,023
 
2,871,023
 
0.2%
           
10.03
 
1308 Powderhorn Terrace
   
55407
 
Multifamily
 
Garden
 
1922
     
37
 
Units
     
1,982,373
 
1,982,373
 
0.2%
           
10.04
 
6 East 25th Street
   
55404
 
Multifamily
 
Garden
 
1926
 
1999
 
30
 
Units
     
1,914,015
 
1,914,015
 
0.2%
           
10.05
 
1801 3rd Avenue South
   
55408
 
Multifamily
 
Garden
 
1919
 
1996
 
26
 
Units
     
1,420,321
 
1,420,321
 
0.1%
           
10.06
 
25 East 25th Street
   
55404
 
Multifamily
 
Garden
 
1908
     
24
 
Units
     
1,283,606
 
1,283,606
 
0.1%
           
10.07
 
203 East 19th Street
   
55403
 
Multifamily
 
Garden
 
1913
 
2001
 
21
 
Units
     
1,268,415
 
1,268,415
 
0.1%
           
10.08
 
615 East 16th Street
   
55404
 
Multifamily
 
Garden
 
1918
 
2010
 
22
 
Units
     
1,207,653
 
1,207,653
 
0.1%
           
10.09
 
3013 Grand Avenue South
   
55408
 
Multifamily
 
Garden
 
1963
 
2009
 
17
 
Units
     
1,139,295
 
1,139,295
 
0.1%
           
10.10
 
1728 2nd Avenue
   
55403
 
Multifamily
 
Garden
 
1939
     
19
 
Units
     
1,010,175
 
1,010,175
 
0.1%
           
10.11
 
3211 Minnehaha Avenue South
   
55406
 
Multifamily
 
Garden
 
1962
 
2013
 
17
 
Units
     
896,245
 
896,245
 
0.1%
           
10.12
 
3146 Minnehaha Avenue South
   
55406
 
Multifamily
 
Garden
 
1961
 
2013
 
17
 
Units
     
873,459
 
873,459
 
0.1%
           
10.13
 
1511 Lagoon Avenue
   
55408
 
Multifamily
 
Garden
 
1915
     
9
 
Units
     
721,553
 
721,553
 
0.1%
           
10.14
 
3312 Blaisdell Avenue South
   
55408
 
Multifamily
 
Garden
 
1927
     
10
 
Units
     
653,196
 
653,196
 
0.1%
           
10.15
 
3140 Minnehaha Avenue South
   
55406
 
Multifamily
 
Garden
 
1962
 
2011
 
11
 
Units
     
524,076
 
524,076
 
0.0%
           
10.16
 
3018 30th Avenue South
   
55408
 
Multifamily
 
Garden
 
1965
     
12
 
Units
     
501,290
 
501,290
 
0.0%
           
10.17
 
3030 29th Avenue South
   
55406
 
Multifamily
 
Garden
 
1963
     
11
 
Units
     
470,909
 
470,909
 
0.0%
           
11
 
Lacey Market Square
   
98503
 
Retail
 
Anchored
 
1978
 
2000
 
276,400
 
Sq. Ft.
 
94
 
26,000,000
 
26,000,000
 
2.1%
 
23,617,543
 
N
 
4/9/2014
12
 
Woodland Apartments
   
98502
 
Multifamily
 
Garden
 
2012
     
224
 
Units
 
104,844
 
23,485,000
 
23,485,000
 
1.9%
 
21,606,962
 
N
 
2/26/2014
13
 
Westland Multifamily Portfolio I
   
Various
 
Multifamily
 
Garden
 
Various
     
292
 
Units
 
79,743
 
23,285,000
 
23,285,000
 
1.9%
 
19,015,201
 
N
 
4/2/2014
13.01
 
102nd Street Apartments
   
90303
 
Multifamily
 
Garden
 
1964
     
37
 
Units
     
2,628,840
 
2,628,840
 
0.2%
           
13.02
 
Cordova Street Apartments
   
90007
 
Multifamily
 
Garden
 
1957
     
32
 
Units
     
2,559,477
 
2,559,477
 
0.2%
           
13.03
 
Poppy Street Apartments
   
90805
 
Multifamily
 
Garden
 
1979
     
27
 
Units
     
2,552,541
 
2,552,541
 
0.2%
           
13.04
 
Santa Rosalia Apartments
   
90008
 
Multifamily
 
Garden
 
1948
     
24
 
Units
     
2,025,386
 
2,025,386
 
0.2%
           
13.05
 
39th Street Apartments
   
90037
 
Multifamily
 
Garden
 
1959
     
28
 
Units
     
1,962,959
 
1,962,959
 
0.2%
           
13.06
 
Daisy Avenue Apartments
   
90813
 
Multifamily
 
Garden
 
1963
     
28
 
Units
     
1,956,023
 
1,956,023
 
0.2%
           
13.07
 
828 Beach Avenue Apartments
   
90302
 
Multifamily
 
Garden
 
1960
     
25
 
Units
     
1,893,597
 
1,893,597
 
0.2%
           
13.08
 
Harvard Apartments
   
90018
 
Multifamily
 
Garden
 
1961
     
20
 
Units
     
1,654,296
 
1,654,296
 
0.1%
           
13.09
 
Dawson Apartments
   
90804
 
Multifamily
 
Garden
 
1963
     
18
 
Units
     
1,491,294
 
1,491,294
 
0.1%
           
13.10
 
Orange Avenue Apartments
   
90802
 
Multifamily
 
Garden
 
1979
     
13
 
Units
     
1,234,653
 
1,234,653
 
0.1%
           
13.11
 
Chestnut Apartments
   
90813
 
Multifamily
 
Garden
 
1963
     
16
 
Units
     
1,231,185
 
1,231,185
 
0.1%
           
13.12
 
610 East Hyde Park Apartments
   
90302
 
Multifamily
 
Garden
 
1963
     
12
 
Units
     
1,116,737
 
1,116,737
 
0.1%
           
13.13
 
Linden Apartments
   
90813
 
Multifamily
 
Garden
 
1963
     
12
 
Units
     
978,012
 
978,012
 
0.1%
           
14
 
Vintage Parts Portfolio
   
Various
 
Industrial
 
Warehouse
 
Various
     
682,092
 
Sq. Ft.
 
34
 
22,900,000
 
22,871,478
 
1.8%
 
18,709,079
 
Y
 
3/13/2014
14.01
 
Corporate Campus
   
53916
 
Industrial
 
Warehouse
 
2000
     
394,500
 
Sq. Ft.
     
15,913,560
 
15,893,740
 
1.3%
           
14.02
 
Green Valley Campus
   
53916
 
Industrial
 
Warehouse
 
1980
     
208,000
 
Sq. Ft.
     
5,433,898
 
5,427,130
 
0.4%
           
14.03
 
Columbus Campus
   
53925
 
Industrial
 
Warehouse
 
1986
     
79,592
 
Sq. Ft.
     
1,552,542
 
1,550,608
 
0.1%
           
15
 
Foxwoods Hotel Portfolio
   
Various
 
Hospitality
 
Limited Service
 
Various
     
329
 
Rooms
 
66,766
 
22,000,000
 
21,965,941
 
1.8%
 
16,772,437
 
N
 
4/8/2014
15.01
 
Hilton Garden Inn Preston
   
06365
 
Hospitality
 
Limited Service
 
2013
     
165
 
Rooms
     
12,000,000
 
11,981,423
 
1.0%
           
15.02
 
Bellissimo Grande
   
06359
 
Hospitality
 
Limited Service
 
2007
     
164
 
Rooms
     
10,000,000
 
9,984,519
 
0.8%
           
16
 
The Howard Owners, Inc.
   
11374
 
Multifamily
 
Cooperative
 
1952
 
2004
 
484
 
Units
 
44,385
 
21,500,000
 
21,482,525
 
1.7%
 
19,060,411
 
N
 
3/31/2014
17
 
Shops at Park Village
   
20032
 
Retail
 
Anchored
 
2007
     
106,293
 
Sq. Ft.
 
188
 
20,000,000
 
20,000,000
 
1.6%
 
17,185,659
 
N
 
3/13/2014
18
 
Woodmont Plaza
   
20814
 
Office
 
Suburban
 
1961
 
2001
 
135,389
 
Sq. Ft.
 
148
 
20,000,000
 
20,000,000
 
1.6%
 
20,000,000
 
N
 
3/31/2014
19
 
DoubleTree Richardson
   
75080
 
Hospitality
 
Full Service
 
1982
 
2010
 
294
 
Rooms
 
63,458
 
18,750,000
 
18,656,758
 
1.5%
 
14,176,991
 
N
 
2/11/2014
20
 
BJ’s Wholesale HQ
   
01581
 
Office
 
Suburban
 
1965
     
282,028
 
Sq. Ft.
 
62
 
17,355,000
 
17,355,000
 
1.4%
 
16,017,307
 
Y
 
3/10/2014
21
 
Orange Avenue MHP
   
90723
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1949
     
117
 
Pads
 
61,152
 
8,234,000
 
8,223,449
 
0.7%
 
7,552,962
 
N
 
3/19/2014
22
 
El Rancho MHP
   
90221
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1947
     
148
 
Pads
 
61,152
 
7,992,000
 
7,981,759
 
0.6%
 
7,330,978
 
N
 
3/19/2014
23
 
Mercedes Benz Greenwich
   
06830
 
Retail
 
Single Tenant
 
1962
 
2013
 
51,021
 
Sq. Ft.
 
259
 
13,200,000
 
13,200,000
 
1.1%
 
13,200,000
 
N
 
3/4/2014
24
 
Town Park Office
   
30144
 
Office
 
Suburban
 
1989
     
145,998
 
Sq. Ft.
 
84
 
12,250,000
 
12,192,475
 
1.0%
 
10,121,822
 
N
 
12/2/2013
25
 
David Drye II
   
28115
 
Multifamily
 
Garden
 
Various
     
279
 
Units
 
43,011
 
12,000,000
 
12,000,000
 
1.0%
 
10,375,922
 
N
 
2/14/2014
25.01
 
Willow Creek
   
28115
 
Multifamily
 
Garden
 
1997
     
207
 
Units
     
9,538,462
 
9,538,462
 
0.8%
           
25.02
 
Madison Place
   
28115
 
Multifamily
 
Garden
 
2000
     
72
 
Units
     
2,461,538
 
2,461,538
 
0.2%
           
26
 
Westland Multifamily Portfolio II
   
Various
 
Multifamily
 
Garden
 
Various
     
146
 
Units
 
82,192
 
12,000,000
 
12,000,000
 
1.0%
 
9,799,545
 
N
 
4/2/2014
26.01
 
El Segundo Apartments
   
90247
 
Multifamily
 
Garden
 
1989
     
61
 
Units
     
4,481,100
 
4,481,100
 
0.4%
           
26.02
 
Eucalyptus Avenue Apartments
   
90302
 
Multifamily
 
Garden
 
1960
     
28
 
Units
     
2,659,794
 
2,659,794
 
0.2%
           
26.03
 
Mariposa Apartments
   
90020
 
Multifamily
 
Garden
 
1963
     
24
 
Units
     
2,274,914
 
2,274,914
 
0.2%
           
26.04
 
Villa Serena Apartments
   
90301
 
Multifamily
 
Garden
 
1970
     
22
 
Units
     
1,663,230
 
1,663,230
 
0.1%
           
26.05
 
827 Beach Avenue Apartments
   
90302
 
Multifamily
 
Garden
 
1959
     
11
 
Units
     
920,962
 
920,962
 
0.1%
           
27
 
Residence Inn - Middleton
   
53562
 
Hospitality
 
Extended Stay
 
2005
 
2012
 
122
 
Rooms
 
96,074
 
11,765,000
 
11,721,057
 
0.9%
 
9,682,699
 
N
 
1/31/2014
28
 
Courtyard by Marriott - Middleton
   
53562
 
Hospitality
 
Limited Service
 
2007
 
2014
 
136
 
Rooms
 
81,873
 
11,160,000
 
11,134,735
 
0.9%
 
9,180,267
 
N
 
2/5/2014
29
 
Country Place MHP
   
92833
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1960
     
100
 
Pads
 
65,392
 
6,961,000
 
6,952,080
 
0.6%
 
6,385,252
 
N
 
3/19/2014
30
 
Torrance MHP
   
90504
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1950
     
66
 
Pads
 
65,392
 
3,908,000
 
3,902,992
 
0.3%
 
3,584,767
 
N
 
3/19/2014
31
 
Shops at Concert Park
   
90094
 
Retail
 
Unanchored
 
2005
     
22,761
 
Sq. Ft.
 
474
 
10,815,000
 
10,784,232
 
0.9%
 
8,421,939
 
N
 
2/27/2014
32
 
MarketPlace Management Portfolio
   
Various
 
Retail
 
Various
 
Various
 
Various
 
122,170
 
Sq. Ft.
 
88
 
10,762,500
 
10,762,500
 
0.9%
 
9,567,081
 
N
 
3/31/2014
32.01
 
2705 North Main Street
   
27265
 
Retail
 
Anchored
 
1992
     
68,400
 
Sq. Ft.
     
6,131,250
 
6,131,250
 
0.5%
           
32.02
 
2620 South Main Street
   
27263
 
Retail
 
Unanchored
 
1989
     
27,970
 
Sq. Ft.
     
2,437,500
 
2,437,500
 
0.2%
           
32.03
 
2610 Plaza Court
   
27263
 
Retail
 
Unanchored
 
2006
     
11,000
 
Sq. Ft.
     
900,000
 
900,000
 
0.1%
           
32.04
 
234 Kettering Drive
   
27263
 
Retail
 
Single Tenant
 
2000
 
2012
 
9,000
 
Sq. Ft.
     
768,750
 
768,750
 
0.1%
           
32.05
 
2624 South Main Street
   
27263
 
Retail
 
Unanchored
 
2009
     
5,800
 
Sq. Ft.
     
525,000
 
525,000
 
0.0%
           
33
 
Diamond Mine Mini Storage Union City
   
94587
 
Self Storage
 
Self Storage
 
1984
 
1998
 
90,927
 
Sq. Ft.
 
57
 
5,500,000
 
5,500,000
 
0.4%
 
4,143,163
 
N
 
4/3/2014
34
 
Diamond Mine Mini Storage Brentwood
   
94513
 
Self Storage
 
Self Storage
 
1995
     
87,730
 
Sq. Ft.
 
57
 
4,700,000
 
4,700,000
 
0.4%
 
3,540,521
 
N
 
4/3/2014
35
 
41 University Drive
   
18940
 
Office
 
Suburban
 
1999
     
86,940
 
Sq. Ft.
 
117
 
10,200,000
 
10,177,291
 
0.8%
 
8,412,459
 
N
 
2/21/2014
36
 
Parkway Corporate Center
   
07645
 
Office
 
Suburban
 
1976
 
2002
 
94,172
 
Sq. Ft.
 
108
 
10,200,000
 
10,152,101
 
0.8%
 
8,427,966
 
N
 
12/19/2013
37
 
Hilton Garden Inn North Phoenix
   
85027
 
Hospitality
 
Limited Service
 
2008
     
126
 
Rooms
 
80,429
 
10,150,000
 
10,134,022
 
0.8%
 
7,708,319
 
N
 
4/9/2014
38
 
Spectrum Control, Inc.
   
16801
 
Industrial
 
Flex
 
1956
 
1993
 
274,500
 
Sq. Ft.
 
37
 
10,075,000
 
10,063,117
 
0.8%
 
8,311,385
 
N
 
3/17/2014
39
 
Poplar Springs and Garden Walk Portfolio
   
30349
 
Multifamily
 
Garden
 
Various
     
561
 
Units
 
17,647
 
9,900,000
 
9,900,000
 
0.8%
 
9,482,981
 
N
 
3/21/2014
39.01
 
Garden Walk Apartments
   
30349
 
Multifamily
 
Garden
 
1990
     
240
 
Units
     
5,322,581
 
5,322,581
 
0.4%
           
39.02
 
Poplar Springs
   
30349
 
Multifamily
 
Garden
 
1987
     
321
 
Units
     
4,577,419
 
4,577,419
 
0.4%
           
40
 
Holiday Inn Express - Dickson City
   
18519
 
Hospitality
 
Limited Service
 
2011
     
102
 
Rooms
 
94,457
 
9,650,000
 
9,634,578
 
0.8%
 
7,302,664
 
N
 
3/25/2014
41
 
Hilton Garden Inn Panama City
   
32405
 
Hospitality
 
Limited Service
 
2006
     
111
 
Rooms
 
86,486
 
9,600,000
 
9,600,000
 
0.8%
 
8,804,776
 
N
 
4/9/2014
42
 
Holiday Inn Express Downtown Cleveland
   
44115
 
Hospitality
 
Limited Service
 
1895
 
2012
 
141
 
Rooms
 
67,376
 
9,500,000
 
9,500,000
 
0.8%
 
7,146,066
 
N
 
4/2/2014
43
 
Garden City MHC Portfolio
   
67846
 
Manufactured Housing Community
 
Manufactured Housing Community
 
Various
     
731
 
Pads
 
12,701
 
9,300,000
 
9,284,592
 
0.7%
 
6,977,390
 
N
 
3/14/2014
43.01
 
East Garden Village
   
67846
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1981
     
589
 
Pads
     
7,101,322
 
7,089,556
 
0.6%
           
43.02
 
Prairie Wind
   
67846
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1996
     
142
 
Pads
     
2,198,678
 
2,195,036
 
0.2%
           
44
 
Hilton Garden Inn - Beaumont
   
77705
 
Hospitality
 
Limited Service
 
2007
 
2013
 
100
 
Rooms
 
86,970
 
8,710,000
 
8,696,974
 
0.7%
 
6,692,882
 
N
 
4/4/2014
45
 
El Centro Town Center II
   
92243
 
Retail
 
Unanchored
 
2011
     
44,823
 
Sq. Ft.
 
189
 
8,500,000
 
8,490,555
 
0.7%
 
7,083,920
 
N
 
4/7/2014
 
 
A-1-3

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
   
Zip Code
 
General Property Type
 
Specific Property Type
 
Year
Built
 
Year
Renovated
 
Number of
Units(3)
 
Unit of Measure
 
Cut-off Date Balance
Per Unit/SF/
Room/Pad ($)(4)
 
Original Balance
($)(4)
 
Cut-off Date Balance
($)(4)
 
% of Aggregate
Cut-off Date
Balance(4)
 
Maturity Date or
ARD Balloon
Payment ($)(4)
 
ARD Loan
 
Origination
Date
46
 
Comfort Suites Cincinnati Airport
   
41048
 
Hospitality
 
Limited Service
 
2007
     
70
 
Rooms
 
57,143
 
4,343,000
 
4,343,000
 
0.3%
 
3,273,944
 
N
 
4/11/2014
47
 
Comfort Suites Indianapolis Airport
   
46241
 
Hospitality
 
Limited Service
 
2009
     
70
 
Rooms
 
57,143
 
3,657,000
 
3,657,000
 
0.3%
 
2,756,808
 
N
 
4/11/2014
48
 
Security Public Storage - Redwood City
   
94063
 
Self Storage
 
Self Storage
 
1986
     
47,996
 
Sq. Ft.
 
162
 
7,800,000
 
7,770,368
 
0.6%
 
6,398,558
 
N
 
1/31/2014
49
 
Cielo Ranch Apartments
   
75237
 
Multifamily
 
Garden
 
1985
     
432
 
Units
 
17,571
 
7,600,000
 
7,590,868
 
0.6%
 
6,249,260
 
N
 
3/3/2014
50
 
Armoury Commons
   
01105
 
Multifamily
 
Garden
 
Various
     
262
 
Units
 
28,022
 
7,350,000
 
7,341,663
 
0.6%
 
6,104,315
 
N
 
4/1/2014
51
 
Holiday Inn Bakersfield
   
93308
 
Hospitality
 
Limited Service
 
2006
 
2011
 
90
 
Rooms
 
79,862
 
7,200,000
 
7,187,581
 
0.6%
 
6,386,356
 
N
 
3/19/2014
52
 
Retail at Pasadena Collection
   
91101
 
Retail
 
Unanchored
 
2003
     
20,411
 
Sq. Ft.
 
317
 
6,480,000
 
6,480,000
 
0.5%
 
5,974,464
 
N
 
3/3/2014
53
 
Cherry Ridge Office Park
   
78230
 
Office
 
Suburban
 
1981
 
2012
 
113,548
 
Sq. Ft.
 
56
 
6,400,000
 
6,400,000
 
0.5%
 
5,516,847
 
N
 
2/14/2014
54
 
Chancellor Apartments
   
77073
 
Multifamily
 
Garden
 
1984
     
224
 
Units
 
27,656
 
6,195,000
 
6,195,000
 
0.5%
 
5,492,970
 
N
 
2/25/2014
55
 
Oakwood MHP
   
53143
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1974
     
215
 
Pads
 
28,326
 
6,090,000
 
6,090,000
 
0.5%
 
4,976,593
 
N
 
4/9/2014
56
 
Poplar Garden
   
14606
 
Multifamily
 
Garden
 
1962
     
135
 
Units
 
42,914
 
5,800,000
 
5,793,360
 
0.5%
 
4,809,366
 
N
 
4/2/2014
57
 
Eastlake Shopping Center
   
76543
 
Retail
 
Anchored
 
1966
 
1992
 
138,298
 
Sq. Ft.
 
34
 
4,650,000
 
4,635,848
 
0.4%
 
3,522,023
 
N
 
2/28/2014
58
 
South Loop II Shopping Center
   
76502
 
Retail
 
Anchored
 
1998
     
30,300
 
Sq. Ft.
 
34
 
1,150,000
 
1,146,500
 
0.1%
 
871,038
 
N
 
2/28/2014
59
 
River Bay Plaza
   
33578
 
Retail
 
Anchored
 
1984
 
1998
 
79,233
 
Sq. Ft.
 
71
 
5,625,000
 
5,625,000
 
0.4%
 
4,863,653
 
N
 
4/11/2014
60
 
1430 Lee Trevino
   
79936
 
Retail
 
Unanchored
 
1987
     
108,653
 
Sq. Ft.
 
51
 
5,600,000
 
5,593,278
 
0.4%
 
4,958,258
 
Y
 
3/26/2014
61
 
TownePlace Suites
   
84041
 
Hospitality
 
Extended Stay
 
1999
     
95
 
Rooms
 
57,827
 
5,500,000
 
5,493,537
 
0.4%
 
4,540,169
 
N
 
3/12/2014
62
 
WWG StorQuest - Twenty Mile
   
80134
 
Self Storage
 
Self Storage
 
1996
     
69,866
 
Sq. Ft.
 
75
 
5,250,000
 
5,250,000
 
0.4%
 
4,519,694
 
N
 
2/21/2014
63
 
Claymoor Apartments
   
48037
 
Multifamily
 
Mid Rise
 
1970
     
129
 
Units
 
40,260
 
5,200,000
 
5,193,494
 
0.4%
 
4,244,803
 
N
 
3/26/2014
64
 
WWG StorQuest - Highlands Ranch
   
80129
 
Self Storage
 
Self Storage
 
1998
     
62,120
 
Sq. Ft.
 
81
 
5,025,000
 
5,025,000
 
0.4%
 
4,325,993
 
N
 
2/24/2014
65
 
Candlewood Suites - Denham Springs
   
70726
 
Hospitality
 
Extended Stay
 
2010
     
83
 
Rooms
 
59,489
 
4,945,000
 
4,937,605
 
0.4%
 
3,799,805
 
N
 
4/4/2014
66
 
Sunrise Plaza
   
78526
 
Retail
 
Shadow Anchored
 
2002
     
36,139
 
Sq. Ft.
 
131
 
4,725,000
 
4,725,000
 
0.4%
 
4,182,977
 
N
 
3/14/2014
67
 
Comfort Suites - Sulphur
   
70665
 
Hospitality
 
Limited Service
 
2009
     
80
 
Rooms
 
58,163
 
4,660,000
 
4,653,031
 
0.4%
 
3,580,807
 
N
 
4/4/2014
68
 
Trace Lofts/Trace North
   
98122
 
Retail
 
Unanchored
 
1919
 
2008
 
16,897
 
Sq. Ft.
 
272
 
4,600,000
 
4,600,000
 
0.4%
 
3,797,479
 
N
 
4/7/2014
69
 
Holiday Inn Express Austell Powder Springs
   
30106
 
Hospitality
 
Limited Service
 
2007
 
2013
 
70
 
Rooms
 
64,186
 
4,500,000
 
4,492,986
 
0.4%
 
3,425,315
 
N
 
4/2/2014
70
 
Walgreens - Everett
   
98201
 
Retail
 
Single Tenant
 
2003
     
13,650
 
Sq. Ft.
 
317
 
4,350,000
 
4,332,200
 
0.3%
 
3,980,339
 
N
 
1/31/2014
71
 
Weston Road Business Center
   
33326
 
Mixed Use
 
Office/Retail
 
2003
     
21,589
 
Sq. Ft.
 
199
 
4,300,000
 
4,294,928
 
0.3%
 
3,547,291
 
N
 
3/10/2014
72
 
Comfort Suites Springfield, OH
   
45506
 
Hospitality
 
Limited Service
 
2001
     
78
 
Rooms
 
54,487
 
4,250,000
 
4,250,000
 
0.3%
 
3,239,281
 
N
 
4/11/2014
73
 
WWG StorQuest - Evergreen
   
91711
 
Self Storage
 
Self Storage
 
1992
     
61,022
 
Sq. Ft.
 
64
 
3,875,000
 
3,875,000
 
0.3%
 
3,335,965
 
N
 
2/19/2014
74
 
Chatham Towers, Inc.
   
10038
 
Multifamily
 
Cooperative
 
1964
 
1993
 
238
 
Units
 
15,524
 
3,700,000
 
3,694,819
 
0.3%
 
2,956,374
 
N
 
3/31/2014
75
 
Summer Lakes Self Storage
   
77469
 
Self Storage
 
Self Storage
 
2010
     
60,850
 
Sq. Ft.
 
59
 
3,600,000
 
3,600,000
 
0.3%
 
3,116,155
 
N
 
3/20/2014
76
 
Hacienda Valley Shopping Center
   
91745
 
Retail
 
Shadow Anchored
 
1977
     
23,700
 
Sq. Ft.
 
152
 
3,600,000
 
3,595,578
 
0.3%
 
2,948,508
 
N
 
3/27/2014
77
 
333 West End Tenants Corp.
   
10023
 
Multifamily
 
Cooperative
 
1925
 
1997
 
47
 
Units
 
74,409
 
3,500,000
 
3,497,233
 
0.3%
 
3,112,884
 
N
 
3/12/2014
78
 
Walgreens - Pasadena
   
77504
 
Retail
 
Single Tenant
 
2002
     
14,490
 
Sq. Ft.
 
241
 
3,500,000
 
3,494,184
 
0.3%
 
2,623,994
 
N
 
3/10/2014
79
 
Capital & Sunny Acres MHP
   
34207
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1946
 
1968
 
160
 
Pads
 
20,156
 
3,225,000
 
3,225,000
 
0.3%
 
2,684,540
 
N
 
4/8/2014
80
 
La Verne Center
   
91750
 
Retail
 
Shadow Anchored
 
1974
 
2013
 
27,200
 
Sq. Ft.
 
118
 
3,200,000
 
3,200,000
 
0.3%
 
2,640,870
 
N
 
4/8/2014
81
 
Walgreens - Carson City
   
89701
 
Retail
 
Single Tenant
 
1998
     
13,905
 
Sq. Ft.
 
228
 
3,175,000
 
3,171,064
 
0.3%
 
2,596,106
 
N
 
4/1/2014
82
 
Princeton Court Apartments
   
48170
 
Multifamily
 
Garden
 
1986
     
90
 
Units
 
35,000
 
3,150,000
 
3,150,000
 
0.3%
 
2,374,609
 
N
 
4/3/2014
83
 
Winn Dixie Baton Rouge
   
70815
 
Retail
 
Anchored
 
1994
     
50,388
 
Sq. Ft.
 
62
 
3,141,875
 
3,141,875
 
0.3%
 
2,723,500
 
N
 
4/11/2014
84
 
The Commons Shopping Center
   
71730
 
Retail
 
Shadow Anchored
 
2000
     
38,685
 
Sq. Ft.
 
78
 
3,000,000
 
3,000,000
 
0.2%
 
2,449,887
 
N
 
4/15/2014
85
 
321 Apartments Corp.
   
10022
 
Multifamily
 
Cooperative
 
1929
 
1999
 
100
 
Units
 
29,958
 
3,000,000
 
2,995,799
 
0.2%
 
2,397,061
 
N
 
3/3/2014
86
 
Wheatfield Self Storage
   
14304
 
Self Storage
 
Self Storage
 
2000
     
52,346
 
Sq. Ft.
 
56
 
2,950,000
 
2,943,528
 
0.2%
 
2,438,527
 
N
 
2/26/2014
87
 
Golf View Apartments
   
46835
 
Multifamily
 
Garden
 
1965
 
1973
 
192
 
Units
 
14,565
 
2,800,000
 
2,796,464
 
0.2%
 
2,281,833
 
N
 
3/27/2014
88
 
Folly Road Self Storage
   
29412
 
Self Storage
 
Self Storage
 
1997
 
2003
 
34,675
 
Sq. Ft.
 
78
 
2,700,000
 
2,700,000
 
0.2%
 
2,229,676
 
N
 
4/8/2014
89
 
929 Park Avenue Apartments Corp.
   
10028
 
Multifamily
 
Cooperative
 
1913
 
2000
 
33
 
Units
 
77,214
 
2,550,000
 
2,548,069
 
0.2%
 
2,279,051
 
N
 
3/25/2014
90
 
70 N. Grove Owners Corp.
   
11520
 
Multifamily
 
Cooperative
 
1964
 
1995
 
75
 
Units
 
31,291
 
2,350,000
 
2,346,837
 
0.2%
 
1,892,303
 
N
 
3/10/2014
91
 
Barrington Apartments
   
44146
 
Multifamily
 
Garden
 
1984
     
80
 
Units
 
28,438
 
2,275,000
 
2,275,000
 
0.2%
 
1,714,995
 
N
 
4/3/2014
92
 
Tanglewood Gardens Owners Corp.
   
10603
 
Multifamily
 
Cooperative
 
1953
 
1999
 
80
 
Units
 
24,965
 
2,000,000
 
1,997,240
 
0.2%
 
1,602,582
 
N
 
3/21/2014
93
 
Centrentset Corp.
   
10011
 
Multifamily
 
Cooperative
 
1910
 
2003
 
100
 
Units
 
18,950
 
1,900,000
 
1,895,010
 
0.2%
 
1,524,693
 
N
 
2/27/2014
94
 
Fowler Court Tenants Inc.
   
10025
 
Multifamily
 
Cooperative
 
1909
 
2013
 
50
 
Units
 
34,908
 
1,750,000
 
1,745,377
 
0.1%
 
1,402,838
 
N
 
2/25/2014
95
 
Park Terrace Manor, Inc.
   
10034
 
Multifamily
 
Cooperative
 
1949
 
1997
 
47
 
Units
 
31,870
 
1,500,000
 
1,497,911
 
0.1%
 
1,199,809
 
N
 
3/31/2014
96
 
Mobile Manor MHC
   
79107
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1950
     
147
 
Pads
 
9,683
 
1,425,000
 
1,423,362
 
0.1%
 
1,180,858
 
N
 
3/31/2014
97
 
Trailwood MHC
   
30168
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1977
 
2011
 
60
 
Pads
 
22,477
 
1,350,000
 
1,348,599
 
0.1%
 
1,137,617
 
N
 
3/31/2014
98
 
119 West 71st Street Owners Corp.
   
10023
 
Multifamily
 
Cooperative
 
1911
 
1999
 
36
 
Units
 
22,996
 
830,000
 
827,847
 
0.1%
 
511,213
 
N
 
3/13/2014
 
 
A-1-4

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
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
 
Certificate
Administrator
Fee Rate
 
Servicing Fee
 
CREFC® IP
Royalty License
Fee Rate
 
Net Mortgage Rate
 
Interest
Accrual Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest Accrual
Method During
IO
1
 
Woodbridge Center
     
5/1/2014
 
4/1/2017
 
5/1/2017
 
4/1/2024
     
4.79600%
 
0.00225%
 
0.00370%
 
0.04000%
 
0.00050%
 
4.74955%
 
Actual/360
 
681,750.68
 
Interest-only, Amortizing Balloon
 
Actual/360
2
 
Bloomberg Data Center
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.78000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.75355%
 
Actual/360
 
503,222.92
 
Amortizing Balloon
   
3
 
Worldgate Centre
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
4.74000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.71355%
 
Actual/360
 
338,679.09
 
Amortizing Balloon
   
4
 
Sugar Creek I & II
     
6/1/2014
 
5/1/2019
 
6/1/2019
 
5/1/2024
     
4.71000%
 
0.00225%
 
0.00370%
 
0.03000%
 
0.00050%
 
4.67355%
 
Actual/360
 
325,173.44
 
Interest-only, Amortizing Balloon
 
Actual/360
4.01
 
Sugar Creek I
                                                               
4.02
 
Sugar Creek II
                                                               
5
 
Rockwell - ARINC HQ
     
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%
 
4.50355%
 
Actual/360
 
247,417.25
 
Interest-only, Amortizing ARD
 
Actual/360
6
 
Brunswick Square
     
4/1/2014
     
4/1/2014
 
3/1/2024
     
4.79600%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.76955%
 
Actual/360
 
246,479.09
 
Amortizing Balloon
   
7
 
Hilton DFW Lakes Hotel and Conference Center
     
5/1/2014
     
5/1/2014
 
4/1/2021
     
4.84400%
 
0.00225%
 
0.00370%
 
0.04000%
 
0.00050%
 
4.79755%
 
Actual/360
 
242,570.97
 
Amortizing Balloon
   
8
 
Residence Inn Aventura
     
5/6/2014
     
5/6/2014
 
4/6/2019
     
4.52600%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.49955%
 
Actual/360
 
195,669.07
 
Amortizing Balloon
   
9
 
Savoy Retail & 60th Street Residential
     
4/6/2014
 
3/6/2017
 
4/6/2017
 
3/6/2024
     
4.40000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.37355%
 
Actual/360
 
175,266.32
 
Interest-only, Amortizing Balloon
 
Actual/360
9.01
 
Savoy Commercial Condominium Unit
                                                               
9.02
 
205-213 East 60th Street
                                                               
10
 
Minneapolis Apartment Portfolio
     
5/6/2014
 
4/6/2016
 
5/6/2016
 
4/6/2024
     
5.22700%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.20055%
 
Actual/360
 
145,956.70
 
Interest-only, Amortizing Balloon
 
Actual/360
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
     
6/6/2014
 
5/6/2018
 
6/6/2018
 
5/6/2024
     
5.24400%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.21755%
 
Actual/360
 
143,476.35
 
Interest-only, Amortizing Balloon
 
Actual/360
12
 
Woodland Apartments
     
4/6/2014
 
3/6/2019
 
4/6/2019
 
3/6/2024
     
4.83000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.80355%
 
Actual/360
 
123,643.88
 
Interest-only, Amortizing Balloon
 
Actual/360
13
 
Westland Multifamily Portfolio I
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
4.79000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.76355%
 
Actual/360
 
122,027.62
 
Amortizing Balloon
   
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
     
5/1/2014
     
5/1/2014
 
4/1/2024
 
4/1/2044
 
4.80500%
 
0.00225%
 
0.00370%
 
0.07000%
 
0.00050%
 
4.72855%
 
Actual/360
 
120,217.59
 
Amortizing ARD
   
14.01
 
Corporate Campus
                                                               
14.02
 
Green Valley Campus
                                                               
14.03
 
Columbus Campus
                                                               
15
 
Foxwoods Hotel Portfolio
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.54000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.51355%
 
Actual/360
 
135,625.28
 
Amortizing Balloon
   
15.01
 
Hilton Garden Inn Preston
                                                               
15.02
 
Bellissimo Grande
                                                               
16
 
The Howard Owners, Inc.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.16000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.07355%
 
Actual/360
 
92,008.02
 
Amortizing Balloon
   
17
 
Shops at Park Village
     
5/1/2014
 
4/1/2016
 
5/1/2016
 
4/1/2024
     
4.73000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.70355%
 
Actual/360
 
104,088.50
 
Interest-only, Amortizing Balloon
 
Actual/360
18
 
Woodmont Plaza
     
5/1/2014
 
4/1/2024
     
4/1/2024
     
4.44000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.41355%
 
Actual/360
 
75,027.78
 
Interest-only, Balloon
 
Actual/360
19
 
DoubleTree Richardson
     
3/6/2014
     
3/6/2014
 
2/6/2024
     
5.32000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.29355%
 
Actual/360
 
113,134.62
 
Amortizing Balloon
   
20
 
BJ’s Wholesale HQ
     
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%
 
4.99055%
 
Actual/360
 
93,558.23
 
Interest-only, Amortizing ARD
 
Actual/360
21
 
Orange Avenue MHP
     
5/5/2014
     
5/5/2014
 
4/5/2019
     
4.65000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.62355%
 
Actual/360
 
42,457.53
 
Amortizing Balloon
   
22
 
El Rancho MHP
     
5/5/2014
     
5/5/2014
 
4/5/2019
     
4.65000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.62355%
 
Actual/360
 
41,209.69
 
Amortizing Balloon
   
23
 
Mercedes Benz Greenwich
     
4/6/2014
 
3/6/2024
     
3/6/2024
     
5.07000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.04355%
 
Actual/360
 
56,544.58
 
Interest-only, Balloon
 
Actual/360
24
 
Town Park Office
     
2/1/2014
     
2/1/2014
 
1/1/2024
     
5.16000%
 
0.00225%
 
0.00370%
 
0.07000%
 
0.00050%
 
5.08355%
 
Actual/360
 
66,963.71
 
Amortizing Balloon
   
25
 
David Drye II
     
4/5/2014
 
3/5/2016
 
4/5/2016
 
3/5/2024
     
4.97000%
 
0.00225%
 
0.00370%
 
0.07000%
 
0.00050%
 
4.89355%
 
Actual/360
 
64,198.76
 
Interest-only, Amortizing Balloon
 
Actual/360
25.01
 
Willow Creek
                                                               
25.02
 
Madison Place
                                                               
26
 
Westland Multifamily Portfolio II
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
4.79000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.76355%
 
Actual/360
 
62,887.33
 
Amortizing Balloon
   
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
     
3/1/2014
     
3/1/2014
 
2/1/2024
     
5.04000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.01355%
 
Actual/360
 
63,444.99
 
Amortizing Balloon
   
28
 
Courtyard by Marriott - Middleton
     
4/1/2014
     
4/1/2014
 
3/1/2024
     
5.01000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.98355%
 
Actual/360
 
59,977.52
 
Amortizing Balloon
   
29
 
Country Place MHP
     
5/5/2014
     
5/5/2014
 
4/5/2019
     
4.65000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.62355%
 
Actual/360
 
35,893.48
 
Amortizing Balloon
   
30
 
Torrance MHP
     
5/5/2014
     
5/5/2014
 
4/5/2019
     
4.65000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.62355%
 
Actual/360
 
20,151.09
 
Amortizing Balloon
   
31
 
Shops at Concert Park
     
4/1/2014
     
4/1/2014
 
3/1/2024
     
4.90000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.87355%
 
Actual/360
 
60,251.67
 
Amortizing Balloon
   
32
 
MarketPlace Management Portfolio
     
5/6/2014
 
4/6/2017
 
5/6/2017
 
4/6/2024
     
5.19000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.16355%
 
Actual/360
 
59,031.59
 
Interest-only, Amortizing Balloon
 
Actual/360
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
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.20000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.17355%
 
Actual/360
 
32,796.58
 
Amortizing Balloon
   
34
 
Diamond Mine Mini Storage Brentwood
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.20000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.17355%
 
Actual/360
 
28,026.17
 
Amortizing Balloon
   
35
 
41 University Drive
     
4/5/2014
     
4/5/2014
 
3/5/2024
     
5.09000%
 
0.00225%
 
0.00370%
 
0.07000%
 
0.00050%
 
5.01355%
 
Actual/360
 
55,318.22
 
Amortizing Balloon
   
36
 
Parkway Corporate Center
     
2/1/2014
     
2/1/2014
 
1/1/2024
     
5.16000%
 
0.00225%
 
0.00370%
 
0.07000%
 
0.00050%
 
5.08355%
 
Actual/360
 
55,757.54
 
Amortizing Balloon
   
37
 
Hilton Garden Inn North Phoenix
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.43000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.40355%
 
Actual/360
 
61,906.29
 
Amortizing Balloon
   
38
 
Spectrum Control, Inc.
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.10000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.07355%
 
Actual/360
 
54,702.19
 
Amortizing Balloon
   
39
 
Poplar Springs and Garden Walk Portfolio
     
5/6/2014
 
4/6/2016
 
5/6/2016
 
4/6/2019
     
5.27000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.24355%
 
Actual/360
 
54,790.87
 
Interest-only, Amortizing Balloon
 
Actual/360
39.01
 
Garden Walk Apartments
                                                               
39.02
 
Poplar Springs
                                                               
40
 
Holiday Inn Express - Dickson City
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.33000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.30355%
 
Actual/360
 
58,283.76
 
Amortizing Balloon
   
41
 
Hilton Garden Inn Panama City
     
6/1/2014
     
6/1/2014
 
5/1/2019
     
4.64000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.61355%
 
Actual/360
 
49,443.61
 
Amortizing Balloon
   
42
 
Holiday Inn Express Downtown Cleveland
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.16000%
 
0.00225%
 
0.00370%
 
0.12000%
 
0.00050%
 
5.03355%
 
Actual/360
 
56,425.23
 
Amortizing Balloon
   
43
 
Garden City MHC Portfolio
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.09000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.06355%
 
Actual/360
 
54,855.64
 
Amortizing Balloon
   
43.01
 
East Garden Village
                                                               
43.02
 
Prairie Wind
                                                               
44
 
Hilton Garden Inn - Beaumont
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.76700%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.74055%
 
Actual/360
 
54,884.68
 
Amortizing Balloon
   
45
 
El Centro Town Center II
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.42000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.39355%
 
Actual/360
 
47,836.29
 
Amortizing Balloon
   
 
 
A-1-5

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
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
 
Certificate
Administrator
Fee Rate
 
Servicing Fee
 
CREFC® IP
Royalty License
Fee Rate
 
Net Mortgage Rate
 
Interest
Accrual Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest Accrual
Method During
IO
46
 
Comfort Suites Cincinnati Airport
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.22000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.19355%
 
Actual/360
 
25,948.52
 
Amortizing Balloon
   
47
 
Comfort Suites Indianapolis Airport
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.22000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.19355%
 
Actual/360
 
21,849.81
 
Amortizing Balloon
   
48
 
Security Public Storage - Redwood City
     
3/1/2014
     
3/1/2014
 
2/1/2024
     
4.94000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.91355%
 
Actual/360
 
41,586.53
 
Amortizing Balloon
   
49
 
Cielo Ranch Apartments
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
5.00000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.97355%
 
Actual/360
 
40,798.44
 
Amortizing Balloon
   
50
 
Armoury Commons
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.31000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.28355%
 
Actual/360
 
40,860.55
 
Amortizing Balloon
   
51
 
Holiday Inn Bakersfield
     
5/5/2014
     
5/5/2014
 
4/5/2019
     
4.82000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.79355%
 
Actual/360
 
41,338.86
 
Amortizing Balloon
   
52
 
Retail at Pasadena Collection
     
5/1/2014
 
4/1/2019
 
5/1/2019
 
4/1/2024
     
4.97000%
 
0.00225%
 
0.00370%
 
0.04000%
 
0.00050%
 
4.92355%
 
Actual/360
 
34,667.33
 
Interest-only, Amortizing Balloon
 
Actual/360
53
 
Cherry Ridge Office Park
     
4/1/2014
 
3/1/2016
 
4/1/2016
 
3/1/2024
     
4.85000%
 
0.00225%
 
0.00370%
 
0.05000%
 
0.00050%
 
4.79355%
 
Actual/360
 
33,772.28
 
Interest-only, Amortizing Balloon
 
Actual/360
54
 
Chancellor Apartments
     
4/6/2014
 
3/6/2017
 
4/6/2017
 
3/6/2024
     
5.07000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.04355%
 
Actual/360
 
33,521.63
 
Interest-only, Amortizing Balloon
 
Actual/360
55
 
Oakwood MHP
     
6/5/2014
     
6/5/2014
 
5/5/2024
     
4.81000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.78355%
 
Actual/360
 
31,988.94
 
Amortizing Balloon
   
56
 
Poplar Garden
     
5/5/2014
     
5/5/2014
 
4/5/2024
     
5.26000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.23355%
 
Actual/360
 
32,063.75
 
Amortizing Balloon
   
57
 
Eastlake Shopping Center
     
4/1/2014
     
4/1/2014
 
3/1/2024
     
5.35200%
 
0.00225%
 
0.00370%
 
0.04000%
 
0.00050%
 
5.30555%
 
Actual/360
 
28,145.54
 
Amortizing Balloon
   
58
 
South Loop II Shopping Center
     
4/1/2014
     
4/1/2014
 
3/1/2024
     
5.35200%
 
0.00225%
 
0.00370%
 
0.04000%
 
0.00050%
 
5.30555%
 
Actual/360
 
6,960.73
 
Amortizing Balloon
   
59
 
River Bay Plaza
     
6/1/2014
 
5/1/2016
 
6/1/2016
 
5/1/2024
     
4.97000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.94355%
 
Actual/360
 
30,093.17
 
Interest-only, Amortizing Balloon
 
Actual/360
60
 
1430 Lee Trevino
     
5/1/2014
     
5/1/2014
 
4/1/2021
 
4/1/2044
 
5.00500%
 
0.00225%
 
0.00370%
 
0.04000%
 
0.00050%
 
4.95855%
 
Actual/360
 
30,079.13
 
Amortizing ARD
   
61
 
TownePlace Suites
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
5.12000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.09355%
 
Actual/360
 
29,929.87
 
Amortizing Balloon
   
62
 
WWG StorQuest - Twenty Mile
     
4/1/2014
 
3/1/2016
 
4/1/2016
 
3/1/2024
     
4.80000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.77355%
 
Actual/360
 
27,544.93
 
Interest-only, Amortizing Balloon
 
Actual/360
63
 
Claymoor Apartments
     
5/5/2014
     
5/5/2014
 
4/5/2024
     
4.78000%
 
0.00225%
 
0.00370%
 
0.12000%
 
0.00050%
 
4.65355%
 
Actual/360
 
27,219.77
 
Amortizing Balloon
   
64
 
WWG StorQuest - Highlands Ranch
     
4/1/2014
 
3/1/2016
 
4/1/2016
 
3/1/2024
     
4.80000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.77355%
 
Actual/360
 
26,364.43
 
Interest-only, Amortizing Balloon
 
Actual/360
65
 
Candlewood Suites - Denham Springs
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.76700%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.74055%
 
Actual/360
 
31,160.13
 
Amortizing Balloon
   
66
 
Sunrise Plaza
     
5/6/2014
 
4/6/2017
 
5/6/2017
 
4/6/2024
     
5.00000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.97355%
 
Actual/360
 
25,364.82
 
Interest-only, Amortizing Balloon
 
Actual/360
67
 
Comfort Suites - Sulphur
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.76700%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.74055%
 
Actual/360
 
29,364.25
 
Amortizing Balloon
   
68
 
Trace Lofts/Trace North
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.12000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.09355%
 
Actual/360
 
25,032.25
 
Amortizing Balloon
   
69
 
Holiday Inn Express Austell Powder Springs
     
5/6/2014
     
5/6/2014
 
4/6/2024
     
5.49500%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.46855%
 
Actual/360
 
27,620.50
 
Amortizing Balloon
   
70
 
Walgreens - Everett
     
3/1/2014
     
3/1/2014
 
2/1/2019
     
4.50000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.47355%
 
Actual/360
 
22,040.81
 
Amortizing Balloon
   
71
 
Weston Road Business Center
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
5.10000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.07355%
 
Actual/360
 
23,346.84
 
Amortizing Balloon
   
72
 
Comfort Suites Springfield, OH
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.53000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.50355%
 
Actual/360
 
26,174.92
 
Amortizing Balloon
   
73
 
WWG StorQuest - Evergreen
     
4/1/2014
 
3/1/2016
 
4/1/2016
 
3/1/2024
     
4.80000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.77355%
 
Actual/360
 
20,330.78
 
Interest-only, Amortizing Balloon
 
Actual/360
74
 
Chatham Towers, Inc.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.16000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.07355%
 
Actual/360
 
18,007.36
 
Amortizing Balloon
   
75
 
Summer Lakes Self Storage
     
5/6/2014
 
4/6/2016
 
5/6/2016
 
4/6/2024
     
5.01500%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.98855%
 
Actual/360
 
19,358.59
 
Interest-only, Amortizing Balloon
 
Actual/360
76
 
Hacienda Valley Shopping Center
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.88000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.85355%
 
Actual/360
 
19,062.42
 
Amortizing Balloon
   
77
 
333 West End Tenants Corp.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.27000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.18355%
 
Actual/360
 
15,221.01
 
Amortizing Balloon
   
78
 
Walgreens - Pasadena
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
5.07000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.04355%
 
Actual/360
 
20,603.65
 
Amortizing Balloon
   
79
 
Capital & Sunny Acres MHP
     
6/5/2014
     
6/5/2014
 
5/5/2024
     
5.38000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.35355%
 
Actual/360
 
18,069.13
 
Amortizing Balloon
   
80
 
La Verne Center
     
6/5/2014
     
6/5/2014
 
5/5/2024
     
5.11000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.08355%
 
Actual/360
 
17,394.06
 
Amortizing Balloon
   
81
 
Walgreens - Carson City
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.83000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.80355%
 
Actual/360
 
16,715.75
 
Amortizing Balloon
   
82
 
Princeton Court Apartments
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.22000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.19355%
 
Actual/360
 
18,820.59
 
Amortizing Balloon
   
83
 
Winn Dixie Baton Rouge
     
6/1/2014
 
5/1/2016
 
6/1/2016
 
5/1/2024
     
5.07000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.04355%
 
Actual/360
 
17,000.93
 
Interest-only, Amortizing Balloon
 
Actual/360
84
 
The Commons Shopping Center
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
4.79000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
4.76355%
 
Actual/360
 
15,721.83
 
Amortizing Balloon
   
85
 
321 Apartments Corp.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.16000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.07355%
 
Actual/360
 
14,600.56
 
Amortizing Balloon
   
86
 
Wheatfield Self Storage
     
4/6/2014
     
4/6/2014
 
3/6/2024
     
5.16000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.13355%
 
Actual/360
 
16,125.95
 
Amortizing Balloon
   
87
 
Golf View Apartments
     
5/5/2014
     
5/5/2014
 
4/5/2024
     
4.73000%
 
0.00225%
 
0.00370%
 
0.12000%
 
0.00050%
 
4.60355%
 
Actual/360
 
14,572.39
 
Amortizing Balloon
   
88
 
Folly Road Self Storage
     
6/5/2014
     
6/5/2014
 
5/5/2024
     
5.13000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.10355%
 
Actual/360
 
14,709.46
 
Amortizing Balloon
   
89
 
929 Park Avenue Apartments Corp.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.44000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.35355%
 
Actual/360
 
11,365.69
 
Amortizing Balloon
   
90
 
70 N. Grove Owners Corp.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.38000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.29355%
 
Actual/360
 
11,740.14
 
Amortizing Balloon
   
91
 
Barrington Apartments
     
6/1/2014
     
6/1/2014
 
5/1/2024
     
5.22000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.19355%
 
Actual/360
 
13,592.65
 
Amortizing Balloon
   
92
 
Tanglewood Gardens Owners Corp.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.24000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.15355%
 
Actual/360
 
9,827.09
 
Amortizing Balloon
   
93
 
Centrentset Corp.
     
4/1/2014
     
4/1/2014
 
3/1/2024
     
4.28000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.19355%
 
Actual/360
 
9,380.26
 
Amortizing Balloon
   
94
 
Fowler Court Tenants Inc.
     
4/1/2014
     
4/1/2014
 
3/1/2024
     
4.25000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.16355%
 
Actual/360
 
8,608.95
 
Amortizing Balloon
   
95
 
Park Terrace Manor, Inc.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.19000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.10355%
 
Actual/360
 
7,326.51
 
Amortizing Balloon
   
96
 
Mobile Manor MHC
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
5.24000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.21355%
 
Actual/360
 
7,860.08
 
Amortizing Balloon
   
97
 
Trailwood MHC
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
5.78000%
 
0.00225%
 
0.00370%
 
0.02000%
 
0.00050%
 
5.75355%
 
Actual/360
 
7,903.98
 
Amortizing Balloon
   
98
 
119 West 71st Street Owners Corp.
     
5/1/2014
     
5/1/2014
 
4/1/2024
     
4.44000%
 
0.00225%
 
0.00370%
 
0.08000%
 
0.00050%
 
4.35355%
 
Actual/360
 
5,224.15
 
Amortizing Balloon
   
 
 
A-1-6

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
Original Term
to Maturity or
ARD (Mos.)
 
Remaining
Term to
Maturity or ARD
(Mos.)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
 
Prepayment Provisions(5)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)
 
Appraised Value
($)(6)(7)(8)
 
Appraisal Date
 
Coop -Rental
Value(9)
 
 Coop - LTV as
Rental (9)
 
Coop - Unsold
Percent(10)
1
 
Woodbridge Center
     
120
 
119
 
36
 
35
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
366,000,000
 
1/31/2014
           
2
 
Bloomberg Data Center
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(24),GRTR 1% or YM(92),O(4)
 
5
 
5
 
137,000,000
 
8/1/2014
           
3
 
Worldgate Centre
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
88,500,000
 
2/26/2014
           
4
 
Sugar Creek I & II
     
120
 
120
 
60
 
60
 
360
 
360
 
0
 
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
     
120
 
119
 
60
 
59
 
360
 
360
 
1
 
L(25),GRTR 1% or YM(88),O(7)
 
0
 
0
 
73,200,000
 
2/7/2014
           
6
 
Brunswick Square
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(87),O(7)
 
5
 
5
 
113,000,000
 
1/15/2014
           
7
 
Hilton DFW Lakes Hotel and Conference Center
     
84
 
83
 
0
 
0
 
360
 
359
 
1
 
L(25),D(55),O(4)
 
0
 
0
 
65,600,000
 
1/16/2014
           
8
 
Residence Inn Aventura
     
60
 
59
 
0
 
0
 
360
 
359
 
1
 
L(25),D(31),O(4)
 
0
 
0
 
59,000,000
 
1/27/2014
           
9
 
Savoy Retail & 60th Street Residential
     
120
 
118
 
36
 
34
 
360
 
360
 
2
 
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
     
120
 
119
 
24
 
23
 
360
 
360
 
1
 
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
     
120
 
120
 
48
 
48
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
37,800,000
 
1/24/2014
           
12
 
Woodland Apartments
     
120
 
118
 
60
 
58
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
32,000,000
 
12/31/2013
           
13
 
Westland Multifamily Portfolio I
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
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
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
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
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
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.
     
120
 
119
 
0
 
0
 
480
 
479
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
117,200,000
 
3/7/2014
 
75,200,000
 
28.6%
 
17.1%
17
 
Shops at Park Village
     
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(88),O(7)
 
5
 
5
 
29,100,000
 
12/31/2013
           
18
 
Woodmont Plaza
     
120
 
119
 
120
 
119
 
0
 
0
 
1
 
L(25),D(88),O(7)
 
5
 
5
 
40,000,000
 
3/5/2014
           
19
 
DoubleTree Richardson
     
120
 
117
 
0
 
0
 
300
 
297
 
3
 
L(27),D(89),O(4)
 
0
 
0
 
31,900,000
 
12/21/2013
           
20
 
BJ’s Wholesale HQ
     
120
 
119
 
60
 
59
 
360
 
360
 
1
 
L(25),GRTR 1% or YM(88),O(7)
 
0
 
0
 
26,900,000
 
1/11/2014
           
21
 
Orange Avenue MHP
     
60
 
59
 
0
 
0
 
360
 
359
 
1
 
L(25),D(31),O(4)
 
0
 
0
 
11,860,000
 
1/17/2014
           
22
 
El Rancho MHP
     
60
 
59
 
0
 
0
 
360
 
359
 
1
 
L(25),D(31),O(4)
 
0
 
0
 
11,520,000
 
1/20/2014
           
23
 
Mercedes Benz Greenwich
     
120
 
118
 
120
 
118
 
0
 
0
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
24,000,000
 
1/28/2014
           
24
 
Town Park Office
     
120
 
116
 
0
 
0
 
360
 
356
 
4
 
L(28),D(85),O(7)
 
5
 
5
 
17,700,000
 
10/31/2013
           
25
 
David Drye II
     
120
 
118
 
24
 
22
 
360
 
360
 
2
 
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
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
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
     
120
 
117
 
0
 
0
 
360
 
357
 
3
 
L(27),D(89),O(4)
 
5
 
5
 
18,100,000
 
1/3/2014
           
28
 
Courtyard by Marriott - Middleton
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
18,200,000
 
2/1/2014
           
29
 
Country Place MHP
     
60
 
59
 
0
 
0
 
360
 
359
 
1
 
L(25),D(31),O(4)
 
0
 
0
 
10,840,000
 
1/17/2014
           
30
 
Torrance MHP
     
60
 
59
 
0
 
0
 
360
 
359
 
1
 
L(25),D(31),O(4)
 
0
 
0
 
5,300,000
 
1/20/2014
           
31
 
Shops at Concert Park
     
120
 
118
 
0
 
0
 
324
 
322
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
16,900,000
 
1/25/2014
           
32
 
MarketPlace Management Portfolio
     
120
 
119
 
36
 
35
 
360
 
360
 
1
 
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
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
10,420,000
 
9/22/2013
           
34
 
Diamond Mine Mini Storage Brentwood
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
8,610,000
 
9/23/2013
           
35
 
41 University Drive
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
13,850,000
 
2/1/2016
           
36
 
Parkway Corporate Center
     
120
 
116
 
0
 
0
 
360
 
356
 
4
 
L(28),D(88),O(4)
 
5
 
5
 
13,600,000
 
11/13/2013
           
37
 
Hilton Garden Inn North Phoenix
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
14,500,000
 
2/24/2014
           
38
 
Spectrum Control, Inc.
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
15,550,000
 
1/30/2014
           
39
 
Poplar Springs and Garden Walk Portfolio
     
60
 
59
 
24
 
23
 
360
 
360
 
1
 
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
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
14,800,000
 
2/12/2014
           
41
 
Hilton Garden Inn Panama City
     
60
 
60
 
0
 
0
 
360
 
360
 
0
 
L(24),D(35),O(1)
 
0
 
5
 
14,800,000
 
2/7/2014
           
42
 
Holiday Inn Express Downtown Cleveland
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
13,800,000
 
1/23/2014
           
43
 
Garden City MHC Portfolio
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
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
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
12,500,000
 
1/14/2014
           
45
 
El Centro Town Center II
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
12,600,000
 
1/3/2014
           
 
 
A-1-7

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan
Number
 
Property Name
     
Original Term
to Maturity or
ARD (Mos.)
 
Remaining
Term to
Maturity or ARD
(Mos.)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original
Amort Term
(Mos.)
 
Remaining
Amort Term
(Mos.)
 
Seasoning
 
Prepayment Provisions(5)
 
Grace Period
Default (Days)
 
Grace Period Late
(Days)
 
Appraised Value
($)(6)(7)(8)
 
Appraisal Date
 
Coop -Rental
Value(9)
 
 Coop - LTV as
Rental (9)
 
Coop - Unsold
Percent(10)
46
 
Comfort Suites Cincinnati Airport
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(95),O(1)
 
5
 
5
 
6,400,000
 
2/23/2014
           
47
 
Comfort Suites Indianapolis Airport
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(95),O(1)
 
5
 
5
 
6,000,000
 
2/24/2014
           
48
 
Security Public Storage - Redwood City
     
120
 
117
 
0
 
0
 
360
 
357
 
3
 
L(27),GRTR 1% or YM or D(86),O(7)
 
5
 
5
 
12,200,000
 
1/10/2014
           
49
 
Cielo Ranch Apartments
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
3
 
12,200,000
 
12/16/2013
           
50
 
Armoury Commons
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
10,100,000
 
1/30/2014
           
51
 
Holiday Inn Bakersfield
     
60
 
59
 
0
 
0
 
300
 
299
 
1
 
L(25),GRTR 1% or YM(31),O(4)
 
0
 
0
 
10,300,000
 
1/31/2014
           
52
 
Retail at Pasadena Collection
     
120
 
119
 
60
 
59
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
10,850,000
 
1/27/2014
           
53
 
Cherry Ridge Office Park
     
120
 
118
 
24
 
22
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
5
 
10
 
9,000,000
 
12/20/2013
           
54
 
Chancellor Apartments
     
120
 
118
 
36
 
34
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
8,300,000
 
12/30/2013
           
55
 
Oakwood MHP
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
8,120,000
 
3/12/2014
           
56
 
Poplar Garden
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
 
0
 
0
 
7,900,000
 
3/11/2014
           
57
 
Eastlake Shopping Center
     
120
 
118
 
0
 
0
 
300
 
298
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
7,250,000
 
11/17/2013
           
58
 
South Loop II Shopping Center
     
120
 
118
 
0
 
0
 
300
 
298
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
1,850,000
 
11/17/2013
           
59
 
River Bay Plaza
     
120
 
120
 
24
 
24
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
5
 
5
 
7,800,000
 
3/3/2014
           
60
 
1430 Lee Trevino
     
84
 
83
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(55),O(4)
 
0
 
0
 
8,100,000
 
2/13/2014
           
61
 
TownePlace Suites
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
 
0
 
0
 
8,600,000
 
1/27/2014
           
62
 
WWG StorQuest - Twenty Mile
     
120
 
118
 
24
 
22
 
360
 
360
 
2
 
L(26),GRTR 1% or YM(90),O(4)
 
5
 
5
 
7,000,000
 
10/8/2013
           
63
 
Claymoor Apartments
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
7,550,000
 
2/21/2014
           
64
 
WWG StorQuest - Highlands Ranch
     
120
 
118
 
24
 
22
 
360
 
360
 
2
 
L(26),GRTR 1% or YM(90),O(4)
 
5
 
5
 
6,700,000
 
10/8/2013
           
65
 
Candlewood Suites - Denham Springs
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
7,100,000
 
1/9/2014
           
66
 
Sunrise Plaza
     
120
 
119
 
36
 
35
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
6,300,000
 
1/26/2014
           
67
 
Comfort Suites - Sulphur
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
6,700,000
 
1/15/2014
           
68
 
Trace Lofts/Trace North
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
9,000,000
 
3/6/2014
           
69
 
Holiday Inn Express Austell Powder Springs
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
7,000,000
 
12/2/2013
           
70
 
Walgreens - Everett
     
60
 
57
 
0
 
0
 
360
 
357
 
3
 
L(27),D(29),O(4)
 
5
 
5
 
6,880,000
 
10/31/2013
           
71
 
Weston Road Business Center
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
7,000,000
 
1/10/2014
           
72
 
Comfort Suites Springfield, OH
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
6,100,000
 
1/29/2014
           
73
 
WWG StorQuest - Evergreen
     
120
 
118
 
24
 
22
 
360
 
360
 
2
 
L(26),GRTR 1% or YM(90),O(4)
 
5
 
5
 
6,000,000
 
10/3/2013
           
74
 
Chatham Towers, Inc.
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
154,910,000
 
3/5/2014
 
59,200,000
 
6.2%
 
0.0%
75
 
Summer Lakes Self Storage
     
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
5,100,000
 
2/11/2014
           
76
 
Hacienda Valley Shopping Center
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
6,700,000
 
1/4/2014
           
77
 
333 West End Tenants Corp.
     
120
 
119
 
0
 
0
 
480
 
479
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
111,720,000
 
2/5/2014
 
52,400,000
 
6.7%
 
0.0%
78
 
Walgreens - Pasadena
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
5,100,000
 
1/15/2014
           
79
 
Capital & Sunny Acres MHP
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(93),O(3)
 
0
 
0
 
4,300,000
 
2/24/2014
           
80
 
La Verne Center
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
4,600,000
 
3/20/2014
           
81
 
Walgreens - Carson City
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
5,600,000
 
2/12/2014
           
82
 
Princeton Court Apartments
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(93),O(3)
 
5
 
5
 
4,760,000
 
2/25/2014
           
83
 
Winn Dixie Baton Rouge
     
120
 
120
 
24
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
4,200,000
 
2/1/2014
           
84
 
The Commons Shopping Center
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
4,700,000
 
3/17/2014
           
85
 
321 Apartments Corp.
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
33,808,526
 
1/22/2014
 
20,900,000
 
14.3%
 
32.0%
86
 
Wheatfield Self Storage
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
4,250,000
 
12/27/2013
           
87
 
Golf View Apartments
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
5,500,000
 
2/20/2014
           
88
 
Folly Road Self Storage
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
3,600,000
 
2/14/2014
           
89
 
929 Park Avenue Apartments Corp.
     
120
 
119
 
0
 
0
 
480
 
479
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
71,450,000
 
2/12/2014
 
24,200,000
 
10.5%
 
0.0%
90
 
70 N. Grove Owners Corp.
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
9,260,000
 
1/24/2014
 
10,200,000
 
23.0%
 
0.0%
91
 
Barrington Apartments
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(93),O(3)
 
5
 
5
 
3,620,000
 
2/27/2014
           
92
 
Tanglewood Gardens Owners Corp.
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
14,574,000
 
2/20/2014
 
10,900,000
 
18.3%
 
2.5%
93
 
Centrentset Corp.
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
49,400,000
 
1/20/2014
 
36,400,000
 
5.2%
 
28.0%
94
 
Fowler Court Tenants Inc.
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
63,308,090
 
1/31/2014
 
36,800,000
 
4.7%
 
4.0%
95
 
Park Terrace Manor, Inc.
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
12,633,000
 
3/5/2014
 
7,100,000
 
21.1%
 
21.3%
96
 
Mobile Manor MHC
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
 
0
 
0
 
2,150,000
 
3/17/2014
           
97
 
Trailwood MHC
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
 
0
 
0
 
1,925,000
 
2/18/2014
           
98
 
119 West 71st Street Owners Corp.
     
120
 
119
 
0
 
0
 
240
 
239
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
42,275,000
 
2/5/2014
 
20,000,000
 
4.1%
 
22.2%
 
 
A-1-8

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
 Coop - Sponsor
Units(10)
 
 Coop - Investor
Units(10)
 
 Coop - Coop
Units(10)
 
Coop - Sponsor/
Investor
Carry(10)
 
Coop -
Committed
Secondary
Debt(11)
 
U/W NOI
DSCR
(x)(4)(6)(12)
 
U/W NCF
DSCR
(x)(4)(6)(12)
 
Cut-off Date LTV
Ratio(4)(6)(7)
 
LTV Ratio at
Maturity or
ARD(4)(7)
 
Cut-off Date U/W
NOI Debt
Yield(4)(6)(12)
 
Cut-off Date U/W
NCF Debt
Yield(4)(6)(12)
 
U/W
Revenues
($)(12)(13)
 
U/W
Expenses ($)(12)
 
U/W Net
Operating Income
($)(12)
 
U/W
Replacement
($)(12)
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
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
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
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
4.01
 
Sugar Creek I
                                                 
5,231,887
 
2,288,798
 
2,943,089
 
40,875
4.02
 
Sugar Creek II
                                                 
5,541,762
 
2,200,789
 
3,340,973
 
40,958
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
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
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
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
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
9.01
 
Savoy Commercial Condominium Unit
                                                 
NAV
 
NAV
 
NAV
 
NAV
9.02
 
205-213 East 60th Street
                                                 
NAV
 
NAV
 
NAV
 
NAV
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
10.01
 
2101 East River Terrace
                                                 
1,138,078
 
416,548
 
721,530
 
25,000
10.02
 
214-220 East 19th Street
                                                 
489,418
 
210,275
 
279,143
 
13,250
10.03
 
1308 Powderhorn Terrace
                                                 
359,100
 
132,421
 
226,679
 
9,250
10.04
 
6 East 25th Street
                                                 
342,031
 
137,796
 
204,235
 
6,000
10.05
 
1801 3rd Avenue South
                                                 
215,648
 
93,081
 
122,567
 
6,500
10.06
 
25 East 25th Street
                                                 
219,085
 
103,908
 
115,178
 
6,000
10.07
 
203 East 19th Street
                                                 
218,162
 
77,206
 
140,955
 
5,250
10.08
 
615 East 16th Street
                                                 
210,754
 
82,252
 
128,501
 
5,500
10.09
 
3013 Grand Avenue South
                                                 
175,571
 
59,345
 
116,226
 
4,250
10.10
 
1728 2nd Avenue
                                                 
165,511
 
76,695
 
88,816
 
4,750
10.11
 
3211 Minnehaha Avenue South
                                                 
110,587
 
59,239
 
51,348
 
4,250
10.12
 
3146 Minnehaha Avenue South
                                                 
131,606
 
67,458
 
64,148
 
4,250
10.13
 
1511 Lagoon Avenue
                                                 
107,000
 
48,828
 
58,173
 
2,250
10.14
 
3312 Blaisdell Avenue South
                                                 
109,138
 
43,467
 
65,671
 
2,500
10.15
 
3140 Minnehaha Avenue South
                                                 
88,016
 
33,208
 
54,807
 
2,750
10.16
 
3018 30th Avenue South
                                                 
107,920
 
50,326
 
57,594
 
3,000
10.17
 
3030 29th Avenue South
                                                 
84,789
 
51,976
 
32,814
 
2,750
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
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
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
13.01
 
102nd Street Apartments
                                                 
384,056
 
138,912
 
245,144
 
9,250
13.02
 
Cordova Street Apartments
                                                 
354,268
 
125,777
 
228,491
 
8,000
13.03
 
Poppy Street Apartments
                                                 
351,556
 
127,247
 
224,309
 
6,750
13.04
 
Santa Rosalia Apartments
                                                 
295,399
 
117,073
 
178,325
 
7,176
13.05
 
39th Street Apartments
                                                 
302,797
 
121,271
 
181,526
 
7,000
13.06
 
Daisy Avenue Apartments
                                                 
271,685
 
92,688
 
178,997
 
7,000
13.07
 
828 Beach Avenue Apartments
                                                 
273,268
 
116,770
 
156,499
 
8,650
13.08
 
Harvard Apartments
                                                 
239,122
 
102,821
 
136,302
 
5,000
13.09
 
Dawson Apartments
                                                 
214,588
 
76,447
 
138,141
 
4,500
13.10
 
Orange Avenue Apartments
                                                 
171,525
 
57,363
 
114,162
 
3,484
13.11
 
Chestnut Apartments
                                                 
185,070
 
72,501
 
112,568
 
4,000
13.12
 
610 East Hyde Park Apartments
                                                 
148,762
 
57,619
 
91,143
 
3,000
13.13
 
Linden Apartments
                                                 
141,978
 
47,867
 
94,111
 
3,000
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
14.01
 
Corporate Campus
                                                 
1,690,034
 
50,701
 
1,639,333
 
71,099
14.02
 
Green Valley Campus
                                                 
577,085
 
17,313
 
559,772
 
24,278
14.03
 
Columbus Campus
                                                 
164,881
 
4,946
 
159,935
 
6,937
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
15.01
 
Hilton Garden Inn Preston
                                                 
4,532,138
 
3,016,616
 
1,515,522
 
0
15.02
 
Bellissimo Grande
                                                 
4,125,832
 
2,535,846
 
1,589,986
 
0
16
 
The Howard Owners, Inc.
     
83
 
0
 
0
 
162,149
 
1,500,000
 
4.93
 
4.93
 
18.3%
 
16.3%
 
25.4%
 
25.4%
 
9,822,323
 
4,374,538
 
5,447,785
 
104,750
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
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
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
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
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
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
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
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
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
25.01
 
Willow Creek
                                                 
1,649,005
 
767,396
 
881,609
 
62,928
25.02
 
Madison Place
                                                 
584,103
 
313,590
 
270,513
 
20,376
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
26.01
 
El Segundo Apartments
                                                 
654,174
 
217,348
 
436,826
 
15,250
26.02
 
Eucalyptus Avenue Apartments
                                                 
359,332
 
133,218
 
226,114
 
7,000
26.03
 
Mariposa Apartments
                                                 
303,675
 
122,579
 
181,096
 
6,000
26.04
 
Villa Serena Apartments
                                                 
241,001
 
102,144
 
138,857
 
5,250
26.05
 
827 Beach Avenue Apartments
                                                 
127,752
 
53,987
 
73,765
 
2,750
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
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
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
30
 
Torrance MHP
                         
1.40
 
1.37
 
67.3%
 
61.8%
 
8.6%
 
8.5%
 
584,523
 
249,043
 
335,480
 
3,250
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
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
32.01
 
2705 North Main Street
                                                 
810,265
 
213,658
 
596,608
 
10,260
32.02
 
2620 South Main Street
                                                 
408,577
 
90,280
 
318,297
 
4,196
32.03
 
2610 Plaza Court
                                                 
125,342
 
39,447
 
85,895
 
1,650
32.04
 
234 Kettering Drive
                                                 
88,920
 
16,221
 
72,699
 
1,350
32.05
 
2624 South Main Street
                                                 
74,594
 
22,618
 
51,975
 
870
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
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
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
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
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
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
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
39.01
 
Garden Walk Apartments
                                                 
1,270,909
 
770,752
 
500,157
 
72,000
39.02
 
Poplar Springs
                                                 
1,512,664
 
901,365
 
611,299
 
96,300
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
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
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
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
43.01
 
East Garden Village
                                                 
1,264,732
 
479,595
 
785,137
 
29,450
43.02
 
Prairie Wind
                                                 
360,289
 
55,337
 
304,952
 
7,100
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
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
 
 
A-1-9

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
 Coop - Sponsor
Units(10)
 
 Coop - Investor
Units(10)
 
 Coop - Coop
Units(10)
 
Coop - Sponsor/
Investor
Carry(10)
 
Coop -
Committed
Secondary
Debt(11)
 
U/W NOI
DSCR
(x)(4)(6)(12)
 
U/W NCF
DSCR
(x)(4)(6)(12)
 
Cut-off Date LTV
Ratio(4)(6)(7)
 
LTV Ratio at
Maturity or
ARD(4)(7)
 
Cut-off Date U/W
NOI Debt
Yield(4)(6)(12)
 
Cut-off Date U/W
NCF Debt
Yield(4)(6)(12)
 
U/W
Revenues
($)(12)(13)
 
U/W
Expenses ($)(12)
 
U/W Net
Operating Income
($)(12)
 
U/W
Replacement
($)(12)
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
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
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
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
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
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
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
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
54
 
Chancellor Apartments
                         
1.64
 
1.50
 
74.6%
 
66.2%
 
10.7%
 
9.7%
 
1,593,996
 
934,081
 
659,915
 
56,000
55
 
Oakwood MHP
                         
1.49
 
1.46
 
75.0%
 
61.3%
 
9.4%
 
9.2%
 
1,058,935
 
488,541
 
570,394
 
10,750
56
 
Poplar Garden
                         
1.38
 
1.26
 
73.3%
 
60.9%
 
9.1%
 
8.4%
 
1,106,650
 
577,323
 
529,327
 
43,875
57
 
Eastlake Shopping Center
                         
1.82
 
1.44
 
63.5%
 
48.3%
 
13.3%
 
10.5%
 
874,068
 
250,533
 
623,535
 
27,660
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
59
 
River Bay Plaza
                         
1.75
 
1.58
 
72.1%
 
62.4%
 
11.2%
 
10.1%
 
892,099
 
260,152
 
631,947
 
11,885
60
 
1430 Lee Trevino
                         
1.75
 
1.59
 
69.1%
 
61.2%
 
11.3%
 
10.3%
 
899,443
 
267,293
 
632,150
 
27,163
61
 
TownePlace Suites
                         
1.79
 
1.60
 
63.9%
 
52.8%
 
11.7%
 
10.4%
 
1,687,738
 
1,046,248
 
641,491
 
0
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
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
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
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
66
 
Sunrise Plaza
                         
1.60
 
1.46
 
75.0%
 
66.4%
 
10.3%
 
9.4%
 
719,387
 
232,468
 
486,919
 
10,380
67
 
Comfort Suites - Sulphur
                         
1.65
 
1.48
 
69.4%
 
53.4%
 
12.5%
 
11.2%
 
1,534,567
 
952,303
 
582,264
 
0
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
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
70
 
Walgreens - Everett
                         
1.53
 
1.52
 
63.0%
 
57.9%
 
9.3%
 
9.3%
 
417,100
 
12,513
 
404,587
 
3,003
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
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
73
 
WWG StorQuest - Evergreen
                         
1.51
 
1.44
 
64.6%
 
55.6%
 
9.5%
 
9.1%
 
675,439
 
307,208
 
368,231
 
15,863
74
 
Chatham Towers, Inc.
     
0
 
0
 
0
 
NAP
 
1,000,000
 
17.80
 
17.80
 
2.4%
 
1.9%
 
104.1%
 
104.1%
 
9,567,698
 
5,721,000
 
3,846,698
 
66,000
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
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
77
 
333 West End Tenants Corp.
     
0
 
0
 
0
 
NAP
 
500,000
 
19.36
 
19.36
 
3.1%
 
2.8%
 
101.1%
 
101.1%
 
5,421,840
 
1,886,300
 
3,535,540
 
25,200
78
 
Walgreens - Pasadena
                         
1.35
 
1.34
 
68.5%
 
51.5%
 
9.5%
 
9.5%
 
343,380
 
10,301
 
333,079
 
2,174
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
80
 
La Verne Center
                         
1.60
 
1.49
 
69.6%
 
57.4%
 
10.4%
 
9.7%
 
490,173
 
156,173
 
334,000
 
4,352
81
 
Walgreens - Carson City
                         
1.49
 
1.48
 
56.6%
 
46.4%
 
9.5%
 
9.4%
 
312,495
 
12,662
 
299,833
 
3,337
82
 
Princeton Court Apartments
                         
1.67
 
1.55
 
66.2%
 
49.9%
 
12.0%
 
11.1%
 
682,572
 
305,536
 
377,036
 
27,000
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
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
85
 
321 Apartments Corp.
     
0
 
32
 
0
 
141,996
 
500,000
 
7.76
 
7.76
 
8.9%
 
7.1%
 
45.4%
 
45.4%
 
2,462,115
 
1,102,900
 
1,359,215
 
14,600
86
 
Wheatfield Self Storage
                         
1.62
 
1.58
 
69.3%
 
57.4%
 
10.6%
 
10.4%
 
456,536
 
143,257
 
313,279
 
6,754
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
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
89
 
929 Park Avenue Apartments Corp.
     
0
 
0
 
0
 
NAP
 
500,000
 
11.96
 
11.96
 
3.6%
 
3.2%
 
64.0%
 
64.0%
 
2,923,245
 
1,292,000
 
1,631,245
 
12,000
90
 
70 N. Grove Owners Corp.
     
0
 
0
 
0
 
NAP
 
500,000
 
5.25
 
5.25
 
25.3%
 
20.4%
 
31.5%
 
31.5%
 
1,305,243
 
565,000
 
740,243
 
18,000
91
 
Barrington Apartments
                         
1.84
 
1.69
 
62.8%
 
47.4%
 
13.2%
 
12.1%
 
581,344
 
280,950
 
300,394
 
24,000
92
 
Tanglewood Gardens Owners Corp.
     
0
 
2
 
0
 
21,053
 
200,000
 
6.45
 
6.45
 
13.7%
 
11.0%
 
38.1%
 
38.1%
 
1,537,100
 
776,449
 
760,651
 
18,200
93
 
Centrentset Corp.
     
0
 
28
 
0
 
374,781
 
350,000
 
21.03
 
21.03
 
3.8%
 
3.1%
 
124.9%
 
124.9%
 
3,418,583
 
1,051,387
 
2,367,196
 
15,150
94
 
Fowler Court Tenants Inc.
     
0
 
2
 
0
 
(17,029)
 
500,000
 
24.04
 
24.04
 
2.8%
 
2.2%
 
142.3%
 
142.3%
 
3,360,196
 
876,300
 
2,483,896
 
19,700
95
 
Park Terrace Manor, Inc.
     
10
 
0
 
0
 
10,180
 
250,000
 
5.42
 
5.42
 
11.9%
 
9.5%
 
31.8%
 
31.8%
 
871,718
 
395,200
 
476,518
 
10,700
96
 
Mobile Manor MHC
                         
2.17
 
2.10
 
66.2%
 
54.9%
 
14.4%
 
13.9%
 
446,492
 
241,359
 
205,132
 
7,350
97
 
Trailwood MHC
                         
1.82
 
1.79
 
70.1%
 
59.1%
 
12.8%
 
12.6%
 
256,241
 
83,212
 
173,029
 
3,000
98
 
119 West 71st Street Owners Corp.
     
8
 
0
 
0
 
(78,080)
     
21.55
 
21.55
 
2.0%
 
1.2%
 
163.2%
 
163.2%
 
2,276,270
 
925,000
 
1,351,270
 
14,000

 
A-1-10

 

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
TI/LC ($)
 
U/W
Net Cash Flow
($)(12)
 
Occupancy
Rate(3)(14)(17)
 
Occupancy
as-of
Date(14)
 
U/W Hotel
ADR
 
U/W Hotel
RevPAR
 
Most Recent Period(16)
 
Most Recent
Revenues
($)(16)
 
Most Recent
Expenses ($)(16)
 
Most
Recent
NOI ($)(16)
 
Most Recent Capital
Expenditures(16)
 
Most Recent NCF
($)(16)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel
RevPAR(15)
1
 
Woodbridge Center
     
640,599
 
22,410,585
 
97.1%
 
12/31/2013
         
Actual 2013
 
41,712,413
 
16,033,957
 
25,678,456
 
0
 
25,678,456
       
2
 
Bloomberg Data Center
     
0
 
10,488,342
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
3
 
Worldgate Centre
     
291,951
 
5,298,045
 
95.0%
 
2/25/2014
         
Actual 2013
 
7,978,378
 
2,496,457
 
5,481,921
 
0
 
5,481,921
       
4
 
Sugar Creek I & II
     
281,498
 
5,920,730
 
95.0%
 
3/1/2014
         
Actual 2013
 
9,678,765
 
3,769,425
 
5,909,340
 
0
 
5,909,340
       
4.01
 
Sugar Creek I
     
138,704
 
2,763,510
 
97.5%
 
3/1/2014
         
Actual 2013
 
4,874,990
 
2,038,476
 
2,836,514
 
0
 
2,836,514
       
4.02
 
Sugar Creek II
     
142,794
 
3,157,221
 
92.5%
 
3/1/2014
         
Actual 2013
 
4,803,775
 
1,730,949
 
3,072,826
 
0
 
3,072,826
       
5
 
Rockwell - ARINC HQ
     
0
 
6,152,431
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
6
 
Brunswick Square
     
356,026
 
7,473,300
 
99.2%
 
1/9/2014
         
TTM 11/30/2013
 
12,017,059
 
3,803,702
 
8,213,357
 
0
 
8,213,357
       
7
 
Hilton DFW Lakes Hotel and Conference Center
     
0
 
4,614,090
 
70.2%
 
1/31/2014
 
140
 
98
 
TTM 01/31/2014
 
28,121,593
 
22,309,326
 
5,812,267
 
0
 
5,812,267
 
140
 
98
8
 
Residence Inn Aventura
     
0
 
4,003,924
 
83.6%
 
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
9
 
Savoy Retail & 60th Street Residential
     
101,923
 
3,665,354
 
98.2%
 
Various
         
Actual 2013
 
4,587,355
 
2,279,915
 
2,307,440
 
0
 
2,307,440
       
9.01
 
Savoy Commercial Condominium Unit
     
NAV
 
NAV
 
98.4%
 
2/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
9.02
 
205-213 East 60th Street
     
NAV
 
NAV
 
97.8%
 
12/23/2013
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
10
 
Minneapolis Apartment Portfolio
     
0
 
2,420,883
 
95.0%
 
3/13/2014
         
TTM 02/28/2014
 
4,034,917
 
1,695,903
 
2,339,014
 
0
 
2,339,014
       
10.01
 
2101 East River Terrace
     
0
 
696,530
 
94.0%
 
3/13/2014
         
TTM 02/28/2014
 
1,049,479
 
404,599
 
644,880
 
0
 
644,880
       
10.02
 
214-220 East 19th Street
     
0
 
265,893
 
96.3%
 
3/13/2014
         
TTM 02/28/2014
 
479,141
 
207,335
 
271,806
 
0
 
271,806
       
10.03
 
1308 Powderhorn Terrace
     
0
 
217,429
 
100.0%
 
3/13/2014
         
TTM 02/28/2014
 
349,636
 
129,769
 
219,867
 
0
 
219,867
       
10.04
 
6 East 25th Street
     
0
 
198,235
 
100.0%
 
3/13/2014
         
TTM 02/28/2014
 
340,264
 
135,920
 
204,344
 
0
 
204,344
       
10.05
 
1801 3rd Avenue South
     
0
 
116,067
 
96.2%
 
3/13/2014
         
TTM 02/28/2014
 
191,665
 
92,486
 
99,179
 
0
 
99,179
       
10.06
 
25 East 25th Street
     
0
 
109,178
 
95.8%
 
3/13/2014
         
TTM 02/28/2014
 
212,066
 
91,170
 
120,896
 
0
 
120,896
       
10.07
 
203 East 19th Street
     
0
 
135,705
 
100.0%
 
3/13/2014
         
TTM 02/28/2014
 
213,799
 
75,710
 
138,089
 
0
 
138,089
       
10.08
 
615 East 16th Street
     
0
 
123,001
 
100.0%
 
3/13/2014
         
TTM 02/28/2014
 
200,826
 
79,113
 
121,713
 
0
 
121,713
       
10.09
 
3013 Grand Avenue South
     
0
 
111,976
 
94.1%
 
3/13/2014
         
TTM 02/28/2014
 
166,364
 
56,982
 
109,382
 
0
 
109,382
       
10.10
 
1728 2nd Avenue
     
0
 
84,066
 
100.0%
 
3/13/2014
         
TTM 02/28/2014
 
152,410
 
75,227
 
77,183
 
0
 
77,183
       
10.11
 
3211 Minnehaha Avenue South
     
0
 
47,098
 
70.6%
 
3/13/2014
         
TTM 02/28/2014
 
76,898
 
57,770
 
19,128
 
0
 
19,128
       
10.12
 
3146 Minnehaha Avenue South
     
0
 
59,898
 
82.4%
 
3/13/2014
         
TTM 02/28/2014
 
104,037
 
66,900
 
37,137
 
0
 
37,137
       
10.13
 
1511 Lagoon Avenue
     
0
 
55,923
 
88.9%
 
3/13/2014
         
TTM 02/28/2014
 
115,055
 
47,802
 
67,253
 
0
 
67,253
       
10.14
 
3312 Blaisdell Avenue South
     
0
 
63,171
 
100.0%
 
3/13/2014
         
TTM 02/28/2014
 
109,078
 
42,547
 
66,531
 
0
 
66,531
       
10.15
 
3140 Minnehaha Avenue South
     
0
 
52,057
 
100.0%
 
3/13/2014
         
TTM 02/28/2014
 
83,587
 
31,890
 
51,697
 
0
 
51,697
       
10.16
 
3018 30th Avenue South
     
0
 
54,594
 
100.0%
 
3/13/2014
         
TTM 02/28/2014
 
99,897
 
49,047
 
50,850
 
0
 
50,850
       
10.17
 
3030 29th Avenue South
     
0
 
30,064
 
81.8%
 
3/13/2014
         
TTM 02/28/2014
 
90,715
 
51,636
 
39,079
 
0
 
39,079
       
11
 
Lacey Market Square
     
57,721
 
2,471,581
 
95.8%
 
3/1/2014
         
TTM 01/31/2014
 
2,960,619
 
669,148
 
2,291,470
 
0
 
2,291,470
       
12
 
Woodland Apartments
     
0
 
1,780,488
 
93.8%
 
1/2/2014
         
TTM 01/31/2014
 
2,357,155
 
1,019,597
 
1,337,558
 
0
 
1,337,558
       
13
 
Westland Multifamily Portfolio I
     
0
 
2,002,908
 
99.3%
 
3/31/2014
         
Actual 2013
 
3,372,003
 
1,149,125
 
2,222,878
 
0
 
2,222,878
       
13.01
 
102nd Street Apartments
     
0
 
235,894
 
100.0%
 
3/31/2014
         
Actual 2013
 
384,012
 
117,875
 
266,137
 
0
 
266,137
       
13.02
 
Cordova Street Apartments
     
0
 
220,491
 
100.0%
 
3/31/2014
         
Actual 2013
 
354,252
 
109,061
 
245,191
 
0
 
245,191
       
13.03
 
Poppy Street Apartments
     
0
 
217,559
 
100.0%
 
3/31/2014
         
Actual 2013
 
351,592
 
123,984
 
227,607
 
0
 
227,607
       
13.04
 
Santa Rosalia Apartments
     
0
 
171,149
 
100.0%
 
3/31/2014
         
Actual 2013
 
295,305
 
100,316
 
194,989
 
0
 
194,989
       
13.05
 
39th Street Apartments
     
0
 
174,526
 
100.0%
 
3/31/2014
         
Actual 2013
 
304,411
 
107,682
 
196,729
 
0
 
196,729
       
13.06
 
Daisy Avenue Apartments
     
0
 
171,997
 
96.4%
 
3/31/2014
         
Actual 2013
 
272,934
 
82,556
 
190,378
 
0
 
190,378
       
13.07
 
828 Beach Avenue Apartments
     
0
 
147,849
 
100.0%
 
3/31/2014
         
Actual 2013
 
287,695
 
114,450
 
173,245
 
0
 
173,245
       
13.08
 
Harvard Apartments
     
0
 
131,302
 
100.0%
 
3/31/2014
         
Actual 2013
 
244,774
 
102,898
 
141,876
 
0
 
141,876
       
13.09
 
Dawson Apartments
     
0
 
133,641
 
94.4%
 
3/31/2014
         
Actual 2013
 
221,544
 
69,947
 
151,597
 
0
 
151,597
       
13.10
 
Orange Avenue Apartments
     
0
 
110,678
 
100.0%
 
3/31/2014
         
Actual 2013
 
171,439
 
54,504
 
116,936
 
0
 
116,936
       
13.11
 
Chestnut Apartments
     
0
 
108,568
 
100.0%
 
3/31/2014
         
Actual 2013
 
191,667
 
65,332
 
126,335
 
0
 
126,335
       
13.12
 
610 East Hyde Park Apartments
     
0
 
88,143
 
100.0%
 
3/31/2014
         
Actual 2013
 
148,732
 
57,023
 
91,709
 
0
 
91,709
       
13.13
 
Linden Apartments
     
0
 
91,111
 
100.0%
 
3/31/2014
         
Actual 2013
 
143,646
 
43,498
 
100,149
 
0
 
100,149
       
14
 
Vintage Parts Portfolio
     
150,281
 
2,106,445
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
14.01
 
Corporate Campus
     
104,433
 
1,463,801
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
14.02
 
Green Valley Campus
     
35,660
 
499,834
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
14.03
 
Columbus Campus
     
10,189
 
142,810
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
15
 
Foxwoods Hotel Portfolio
     
0
 
2,759,189
 
48.9%
 
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
15.01
 
Hilton Garden Inn Preston
     
0
 
1,334,236
 
51.1%
 
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
15.02
 
Bellissimo Grande
     
0
 
1,424,952
 
46.9%
 
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
16
 
The Howard Owners, Inc.
     
NAP
 
5,447,785
 
95.0%
 
3/7/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
17
 
Shops at Park Village
     
54,401
 
1,693,754
 
100.0%
 
11/15/2013
         
Actual 2013
 
2,452,571
 
774,156
 
1,678,415
 
0
 
1,678,415
       
18
 
Woodmont Plaza
     
211,353
 
2,102,142
 
88.1%
 
3/31/2014
         
Actual 2013
 
3,454,324
 
1,271,494
 
2,182,830
 
0
 
2,182,830
       
19
 
DoubleTree Richardson
     
0
 
2,121,074
 
69.3%
 
12/31/2013
 
99
 
68
 
Actual 2013
 
8,589,064
 
6,172,207
 
2,416,857
 
343,563
 
2,073,294
 
99
 
68
20
 
BJ’s Wholesale HQ
     
101,475
 
1,679,229
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
21
 
Orange Avenue MHP
     
0
 
736,814
 
99.1%
 
2/1/2014
         
TTM 02/28/2014
 
1,225,107
 
425,706
 
799,401
 
0
 
799,401
       
22
 
El Rancho MHP
     
0
 
704,057
 
92.6%
 
2/1/2014
         
TTM 02/28/2014
 
1,265,907
 
548,912
 
716,994
 
0
 
716,994
       
23
 
Mercedes Benz Greenwich
     
0
 
1,125,000
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
24
 
Town Park Office
     
214,995
 
1,119,218
 
90.3%
 
11/25/2013
         
TTM 09/30/2013
 
2,567,062
 
975,581
 
1,591,481
 
0
 
1,591,481
       
25
 
David Drye II
     
0
 
1,068,818
 
96.1%
 
1/28/2014
         
Actual 2013
 
2,132,845
 
1,101,924
 
1,030,921
 
0
 
1,030,921
       
25.01
 
Willow Creek
     
0
 
818,681
 
94.7%
 
1/28/2014
         
Actual 2013
 
1,581,367
 
787,672
 
793,695
 
0
 
793,695
       
25.02
 
Madison Place
     
0
 
250,137
 
100.0%
 
1/28/2014
         
Actual 2013
 
551,478
 
314,252
 
237,226
 
0
 
237,226
       
26
 
Westland Multifamily Portfolio II
     
0
 
1,020,408
 
97.9%
 
12/31/2013
         
Actual 2013
 
1,734,395
 
607,939
 
1,126,456
 
0
 
1,126,456
       
26.01
 
El Segundo Apartments
     
0
 
421,576
 
96.7%
 
12/31/2013
         
Actual 2013
 
663,543
 
198,459
 
465,083
 
0
 
465,083
       
26.02
 
Eucalyptus Avenue Apartments
     
0
 
219,114
 
96.4%
 
12/31/2013
         
Actual 2013
 
359,329
 
129,801
 
229,528
 
0
 
229,528
       
26.03
 
Mariposa Apartments
     
0
 
175,096
 
100.0%
 
12/31/2013
         
Actual 2013
 
316,203
 
121,452
 
194,751
 
0
 
194,751
       
26.04
 
Villa Serena Apartments
     
0
 
133,607
 
100.0%
 
12/31/2013
         
Actual 2013
 
259,847
 
105,988
 
153,859
 
0
 
153,859
       
26.05
 
827 Beach Avenue Apartments
     
0
 
71,015
 
100.0%
 
12/31/2013
         
Actual 2013
 
135,474
 
52,239
 
83,235
 
0
 
83,235
       
27
 
Residence Inn - Middleton
     
0
 
1,420,551
 
76.8%
 
12/31/2013
 
111
 
83
 
Actual 2013
 
3,836,793
 
2,211,189
 
1,625,604
 
153,472
 
1,472,132
 
111
 
85
28
 
Courtyard by Marriott - Middleton
     
0
 
1,346,031
 
66.6%
 
12/31/2013
 
114
 
76
 
Actual 2013
 
3,951,453
 
2,578,125
 
1,373,328
 
0
 
1,373,328
 
110
 
74
29
 
Country Place MHP
     
0
 
591,471
 
97.0%
 
2/1/2014
         
TTM 02/28/2014
 
1,027,754
 
423,191
 
604,562
 
0
 
604,562
       
30
 
Torrance MHP
     
0
 
332,230
 
95.5%
 
2/1/2014
         
TTM 02/28/2014
 
584,882
 
235,506
 
349,375
 
0
 
349,375
       
31
 
Shops at Concert Park
     
58,969
 
905,774
 
100.0%
 
2/1/2014
         
Actual 2013
 
1,378,422
 
284,369
 
1,094,054
 
0
 
1,094,054
       
32
 
MarketPlace Management Portfolio
     
61,085
 
1,046,064
 
90.9%
 
2/6/2014
         
TTM 01/31/2014
 
1,381,272
 
409,160
 
972,112
 
4,221
 
967,891
       
32.01
 
2705 North Main Street
     
34,200
 
552,148
 
95.3%
 
2/6/2014
         
TTM 01/31/2014
 
811,159
 
232,094
 
579,065
 
0
 
579,065
       
32.02
 
2620 South Main Street
     
13,985
 
300,117
 
95.7%
 
2/6/2014
         
TTM 01/31/2014
 
243,829
 
99,915
 
143,914
 
0
 
143,914
       
32.03
 
2610 Plaza Court
     
5,500
 
78,745
 
82.1%
 
2/6/2014
         
TTM 01/31/2014
 
151,530
 
44,305
 
107,226
 
0
 
107,226
       
32.04
 
234 Kettering Drive
     
4,500
 
66,849
 
100.0%
 
2/6/2014
         
TTM 01/31/2014
 
97,200
 
14,011
 
83,189
 
4,221
 
78,968
       
32.05
 
2624 South Main Street
     
2,900
 
48,205
 
100.0%
 
2/6/2014
         
TTM 01/31/2014
 
77,554
 
18,836
 
58,718
 
0
 
58,718
       
33
 
Diamond Mine Mini Storage Union City
     
0
 
645,312
 
84.8%
 
3/1/2014
         
Actual 2013
 
1,337,923
 
461,552
 
876,371
 
45,504
 
830,867
       
34
 
Diamond Mine Mini Storage Brentwood
     
0
 
584,312
 
86.8%
 
3/1/2014
         
Actual 2013
 
960,342
 
300,213
 
660,129
 
30,337
 
629,792
       
35
 
41 University Drive
     
110,661
 
894,645
 
89.4%
 
2/17/2014
         
Actual 2013
 
1,118,224
 
808,328
 
309,897
 
0
 
309,897
       
36
 
Parkway Corporate Center
     
163,421
 
994,399
 
100.0%
 
12/13/2013
         
TTM 10/31/2013
 
2,417,302
 
1,044,834
 
1,372,468
 
0
 
1,372,468
       
37
 
Hilton Garden Inn North Phoenix
     
0
 
1,003,770
 
65.8%
 
3/31/2014
 
99
 
65
 
TTM 03/31/2014
 
3,602,381
 
2,445,906
 
1,156,474
 
0
 
1,156,474
 
99
 
65
38
 
Spectrum Control, Inc.
     
109,800
 
1,026,893
 
100.0%
 
5/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
39
 
Poplar Springs and Garden Walk Portfolio
     
0
 
943,156
 
97.1%
 
3/3/2014
         
TTM 02/28/2014
 
2,725,884
 
1,647,935
 
1,077,949
 
0
 
1,077,949
       
39.01
 
Garden Walk Apartments
     
0
 
428,157
 
97.9%
 
3/3/2014
         
TTM 02/28/2014
 
1,257,038
 
737,848
 
519,190
 
0
 
519,190
       
39.02
 
Poplar Springs
     
0
 
514,999
 
96.6%
 
3/3/2014
         
TTM 02/28/2014
 
1,468,846
 
910,086
 
558,760
 
0
 
558,760
       
40
 
Holiday Inn Express - Dickson City
     
0
 
1,135,393
 
81.2%
 
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
41
 
Hilton Garden Inn Panama City
     
0
 
1,004,701
 
68.8%
 
12/31/2013
 
113
 
78
 
TTM 12/31/2013
 
3,383,911
 
2,259,009
 
1,124,902
 
135,356
 
989,546
 
113
 
78
42
 
Holiday Inn Express Downtown Cleveland
     
0
 
1,054,158
 
68.8%
 
12/31/2013
 
121
 
83
 
Actual 2013
 
4,628,130
 
3,388,215
 
1,239,915
 
0
 
1,239,915
 
121
 
83
43
 
Garden City MHC Portfolio
     
0
 
1,053,539
 
66.0%
 
2/1/2014
         
Actual 2013
 
1,662,176
 
551,645
 
1,110,531
 
0
 
1,110,531
       
43.01
 
East Garden Village
     
0
 
755,687
 
66.5%
 
2/1/2014
         
Actual 2013
 
1,326,591
 
487,103
 
839,487
 
0
 
839,487
       
43.02
 
Prairie Wind
     
0
 
297,852
 
64.5%
 
2/1/2014
         
Actual 2013
 
335,585
 
64,542
 
271,043
 
0
 
271,043
       
44
 
Hilton Garden Inn - Beaumont
     
0
 
882,038
 
71.7%
 
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
45
 
El Centro Town Center II
     
13,585
 
821,439
 
100.0%
 
1/24/2014
         
TTM 02/28/2014
 
797,014
 
256,855
 
540,159
 
6,586
 
533,573
       
 
 
A-1-11

 
 
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
TI/LC ($)
 
U/W
Net Cash Flow
($)(12)
 
Occupancy
Rate(3)(14)(17)
 
Occupancy
as-of
Date(14)
 
U/W Hotel
ADR
 
U/W Hotel
RevPAR
 
Most Recent Period(16)
 
Most Recent
Revenues
($)(16)
 
Most Recent
Expenses ($)(16)
 
Most
Recent
NOI ($)(16)
 
Most Recent Capital
Expenditures(16)
 
Most Recent NCF
($)(16)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel
RevPAR(15)
46
 
Comfort Suites Cincinnati Airport
     
0
 
463,245
 
63.5%
 
12/31/2013
 
82
 
52
 
TTM 12/31/2013
 
1,338,478
 
838,997
 
499,481
 
0
 
499,481
 
82
 
52
47
 
Comfort Suites Indianapolis Airport
     
0
 
378,456
 
65.6%
 
12/31/2013
 
83
 
54
 
TTM 12/31/2013
 
1,385,911
 
950,182
 
435,729
 
0
 
435,729
 
83
 
54
48
 
Security Public Storage - Redwood City
     
0
 
782,317
 
92.1%
 
1/10/2014
         
Actual 2013
 
1,241,403
 
382,523
 
858,880
 
49,300
 
809,580
       
49
 
Cielo Ranch Apartments
     
0
 
689,571
 
91.0%
 
1/14/2014
         
TTM 01/31/2014
 
2,371,427
 
1,539,422
 
832,005
 
155,713
 
676,292
       
50
 
Armoury Commons
     
0
 
655,353
 
80.5%
 
3/1/2014
         
TTM 02/28/2014
 
1,858,724
 
1,260,011
 
598,713
 
0
 
598,713
       
51
 
Holiday Inn Bakersfield
     
0
 
819,889
 
59.3%
 
12/1/2013
 
108
 
64
 
TTM 12/31/2013
 
2,157,358
 
968,934
 
1,188,424
 
0
 
1,188,424
 
108
 
64
52
 
Retail at Pasadena Collection
     
26,152
 
718,679
 
78.0%
 
2/6/2014
         
Actual 2013
 
723,290
 
284,912
 
438,378
 
0
 
438,378
       
53
 
Cherry Ridge Office Park
     
141,935
 
590,884
 
97.8%
 
1/31/2014
         
TTM 11/30/2013
 
1,430,489
 
787,982
 
642,508
 
0
 
642,508
       
54
 
Chancellor Apartments
     
0
 
603,915
 
95.0%
 
12/31/2013
         
TTM 11/30/2013
 
1,593,996
 
955,165
 
638,831
 
0
 
638,831
       
55
 
Oakwood MHP
     
0
 
559,644
 
90.7%
 
1/29/2014
         
TTM 02/28/2014
 
1,066,278
 
509,779
 
556,499
 
0
 
556,499
       
56
 
Poplar Garden
     
0
 
485,452
 
94.8%
 
3/4/2014
         
TTM 02/28/2014
 
1,106,650
 
568,304
 
538,345
 
0
 
538,345
       
57
 
Eastlake Shopping Center
     
104,196
 
491,680
 
88.5%
 
1/31/2014
         
Actual 2013
 
886,507
 
243,612
 
642,895
 
0
 
642,895
       
58
 
South Loop II Shopping Center
     
24,103
 
113,464
 
100.0%
 
12/31/2013
         
Actual 2013
 
213,083
 
69,675
 
143,408
 
0
 
143,408
       
59
 
River Bay Plaza
     
49,395
 
570,667
 
97.7%
 
2/4/2014
         
Actual 2013
 
805,185
 
277,297
 
527,888
 
36,857
 
491,031
       
60
 
1430 Lee Trevino
     
31,076
 
573,911
 
100.0%
 
2/25/2014
         
Actual 2013
 
701,533
 
249,528
 
452,005
 
0
 
452,005
       
61
 
TownePlace Suites
     
0
 
573,981
 
58.1%
 
12/31/2013
 
82
 
48
 
TTM 12/31/2013
 
1,687,752
 
1,012,696
 
675,056
 
58,596
 
616,460
 
82
 
48
62
 
WWG StorQuest - Twenty Mile
     
0
 
487,487
 
80.8%
 
12/31/2013
         
Actual 2013
 
823,958
 
306,802
 
517,156
 
0
 
517,156
       
63
 
Claymoor Apartments
     
0
 
511,109
 
89.9%
 
3/24/2014
         
TTM 01/31/2014
 
1,703,968
 
1,110,689
 
593,279
 
0
 
593,279
       
64
 
WWG StorQuest - Highlands Ranch
     
0
 
461,106
 
91.1%
 
12/31/2013
         
Actual 2013
 
784,336
 
292,107
 
492,229
 
0
 
492,229
       
65
 
Candlewood Suites - Denham Springs
     
0
 
546,947
 
71.8%
 
1/31/2014
 
74
 
50
 
TTM 01/31/2014
 
1,578,196
 
826,900
 
751,296
 
63,128
 
688,168
 
71
 
51
66
 
Sunrise Plaza
     
31,214
 
445,325
 
88.4%
 
1/31/2014
         
Actual 2013
 
557,059
 
223,720
 
333,339
 
0
 
333,339
       
67
 
Comfort Suites - Sulphur
     
0
 
520,882
 
63.7%
 
1/31/2014
 
81
 
52
 
TTM 01/31/2014
 
1,534,567
 
874,042
 
660,525
 
61,383
 
599,142
 
81
 
52
68
 
Trace Lofts/Trace North
     
30,446
 
437,897
 
100.0%
 
2/28/2014
         
TTM 12/31/2013
 
810,616
 
220,266
 
590,350
 
0
 
590,350
       
69
 
Holiday Inn Express Austell Powder Springs
     
0
 
460,502
 
72.0%
 
1/31/2014
 
77
 
55
 
TTM 01/31/2014
 
1,463,201
 
939,340
 
523,861
 
58,528
 
465,333
 
77
 
55
70
 
Walgreens - Everett
     
0
 
401,584
 
100.0%
 
5/1/2014
         
Actual 2013
 
430,000
 
0
 
430,000
 
0
 
430,000
       
71
 
Weston Road Business Center
     
11,064
 
406,406
 
96.3%
 
3/1/2014
         
Actual 2013
 
873,524
 
342,920
 
530,604
 
0
 
530,604
       
72
 
Comfort Suites Springfield, OH
     
0
 
456,641
 
73.9%
 
12/31/2013
 
88
 
58
 
TTM 12/31/2013
 
1,855,552
 
987,538
 
868,014
 
74,000
 
794,014
 
88
 
65
73
 
WWG StorQuest - Evergreen
     
0
 
352,368
 
89.9%
 
12/31/2013
         
Actual 2013
 
675,439
 
249,976
 
425,464
 
0
 
425,464
       
74
 
Chatham Towers, Inc.
     
NAP
 
3,846,698
 
95.0%
 
3/5/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
75
 
Summer Lakes Self Storage
     
0
 
338,121
 
70.0%
 
3/6/2014
         
TTM 01/31/2014
 
600,966
 
259,665
 
341,301
 
0
 
341,301
       
76
 
Hacienda Valley Shopping Center
     
25,513
 
349,057
 
94.9%
 
3/24/2014
         
Actual 2013
 
647,658
 
258,624
 
389,034
 
0
 
389,034
       
77
 
333 West End Tenants Corp.
     
NAP
 
3,535,540
 
95.0%
 
2/5/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
78
 
Walgreens - Pasadena
     
0
 
330,905
 
100.0%
 
5/1/2014
         
Actual 2013
 
354,000
 
0
 
354,000
 
0
 
354,000
       
79
 
Capital & Sunny Acres MHP
     
0
 
292,249
 
97.5%
 
3/1/2014
         
TTM 02/28/2014
 
508,142
 
193,936
 
314,207
 
0
 
314,207
       
80
 
La Verne Center
     
18,224
 
311,424
 
100.0%
 
4/9/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
81
 
Walgreens - Carson City
     
0
 
296,496
 
100.0%
 
5/1/2014
         
Actual 2013
 
340,673
 
0
 
340,673
 
0
 
340,673
       
82
 
Princeton Court Apartments
     
0
 
350,036
 
98.9%
 
3/4/2014
         
Actual 2013
 
715,182
 
282,885
 
432,297
 
0
 
432,297
       
83
 
Winn Dixie Baton Rouge
     
17,885
 
289,924
 
100.0%
 
4/2/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
84
 
The Commons Shopping Center
     
40,976
 
346,338
 
96.6%
 
4/11/2014
         
YTD 8/31/2013
 
468,673
 
178,108
 
290,565
 
0
 
290,565
       
85
 
321 Apartments Corp.
     
NAP
 
1,359,215
 
95.0%
 
1/22/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
86
 
Wheatfield Self Storage
     
0
 
306,525
 
87.8%
 
12/23/2013
         
Actual 2013
 
435,228
 
102,480
 
332,748
 
0
 
332,748
       
87
 
Golf View Apartments
     
0
 
457,801
 
92.7%
 
3/24/2014
         
TTM 01/31/2014
 
1,141,105
 
636,188
 
504,917
 
0
 
504,917
       
88
 
Folly Road Self Storage
     
0
 
260,673
 
92.6%
 
2/28/2014
         
TTM 01/31/2014
 
424,745
 
145,454
 
279,290
 
0
 
279,290
       
89
 
929 Park Avenue Apartments Corp.
     
NAP
 
1,631,245
 
95.0%
 
2/12/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
90
 
70 N. Grove Owners Corp.
     
NAP
 
740,243
 
95.0%
 
1/24/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
91
 
Barrington Apartments
     
0
 
276,394
 
96.3%
 
3/17/2014
         
Actual 2013
 
591,359
 
259,981
 
331,379
 
0
 
331,379
       
92
 
Tanglewood Gardens Owners Corp.
     
NAP
 
760,651
 
95.0%
 
2/20/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
93
 
Centrentset Corp.
     
NAP
 
2,367,196
 
95.0%
 
1/20/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
94
 
Fowler Court Tenants Inc.
     
NAP
 
2,483,896
 
95.0%
 
1/31/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
95
 
Park Terrace Manor, Inc.
     
NAP
 
476,518
 
95.0%
 
3/5/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
96
 
Mobile Manor MHC
     
0
 
197,782
 
86.4%
 
4/1/2014
         
TTM 12/31/2013
 
431,164
 
192,850
 
238,314
 
0
 
238,314
       
97
 
Trailwood MHC
     
0
 
170,029
 
86.7%
 
2/12/2014
         
TTM 02/28/2014
 
256,241
 
55,970
 
200,271
 
0
 
200,271
       
98
 
119 West 71st Street Owners Corp.
     
NAP
 
1,351,270
 
95.0%
 
2/5/2014
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       

 
A-1-12

 

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 Period(16)
 
Second Most
Recent Revenues
($)(16)
 
Second Most
Recent Expenses
($)(16)
 
Second Most
Recent NOI
($)(16)
 
Second Most Recent
Capital
Expenditures(16)
 
Second Most
Recent NCF
($)(16)
 
Second Most
Recent Hotel ADR
 
Second Most
Recent Hotel
RevPAR
 
Third Most Recent Period(16)
 
Third Most
Recent Revenues
($)(16)
 
Third Most
Recent Expenses
($)(16)
 
Third Most
Recent NOI
($)(16)
 
Third Most Recent
Capital
Expenditures(16)
1
 
Woodbridge Center
     
Actual 2012
 
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
2
 
Bloomberg Data Center
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
3
 
Worldgate Centre
     
Actual 2012
 
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
4
 
Sugar Creek I & II
     
Actual 2012
 
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
4.01
 
Sugar Creek I
     
Actual 2012
 
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
4.02
 
Sugar Creek II
     
Actual 2012
 
2,647,105
 
1,500,553
 
1,146,552
 
0
 
1,146,552
         
Actual 2011
 
2,055,182
 
1,416,135
 
639,047
 
0
5
 
Rockwell - ARINC HQ
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
6
 
Brunswick Square
     
Actual 2012
 
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
 
Hilton DFW Lakes Hotel and Conference Center
     
Actual 2013
 
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
8
 
Residence Inn Aventura
     
Actual 2013
 
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
9
 
Savoy Retail & 60th Street Residential
     
Actual 2012
 
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
9.01
 
Savoy Commercial Condominium Unit
     
NAV
 
NAV
 
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
 
NAV
 
NAV
10
 
Minneapolis Apartment Portfolio
     
Actual 2013
 
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
10.01
 
2101 East River Terrace
     
Actual 2013
 
1,012,679
 
393,955
 
618,724
 
0
 
618,724
         
Actual 2012
 
1,038,467
 
370,080
 
668,388
 
0
10.02
 
214-220 East 19th Street
     
Actual 2013
 
477,887
 
198,411
 
279,476
 
0
 
279,476
         
Actual 2012
 
450,249
 
193,874
 
256,375
 
0
10.03
 
1308 Powderhorn Terrace
     
Actual 2013
 
345,306
 
125,235
 
220,071
 
0
 
220,071
         
Actual 2012
 
326,948
 
132,178
 
194,770
 
0
10.04
 
6 East 25th Street
     
Actual 2013
 
336,496
 
130,281
 
206,215
 
0
 
206,215
         
Actual 2012
 
317,337
 
129,250
 
188,087
 
0
10.05
 
1801 3rd Avenue South
     
Actual 2013
 
183,444
 
84,654
 
98,790
 
0
 
98,790
         
Actual 2012
 
185,838
 
96,459
 
89,378
 
0
10.06
 
25 East 25th Street
     
Actual 2013
 
212,095
 
88,836
 
123,259
 
0
 
123,259
         
Actual 2012
 
185,204
 
96,131
 
89,073
 
0
10.07
 
203 East 19th Street
     
Actual 2013
 
208,191
 
75,679
 
132,512
 
0
 
132,512
         
Actual 2012
 
188,480
 
82,162
 
106,318
 
0
10.08
 
615 East 16th Street
     
Actual 2013
 
200,893
 
79,137
 
121,756
 
0
 
121,756
         
Actual 2012
 
194,128
 
75,729
 
118,399
 
0
10.09
 
3013 Grand Avenue South
     
Actual 2013
 
166,480
 
55,979
 
110,501
 
0
 
110,501
         
Actual 2012
 
154,081
 
56,605
 
97,476
 
0
10.10
 
1728 2nd Avenue
     
Actual 2013
 
149,824
 
70,095
 
79,729
 
0
 
79,729
         
Actual 2012
 
137,692
 
72,977
 
64,715
 
0
10.11
 
3211 Minnehaha Avenue South
     
Actual 2013
 
67,383
 
55,681
 
11,702
 
0
 
11,702
         
Actual 2012
 
63,168
 
55,260
 
7,909
 
0
10.12
 
3146 Minnehaha Avenue South
     
Actual 2013
 
96,349
 
63,356
 
32,993
 
0
 
32,993
         
Actual 2012
 
87,269
 
65,826
 
21,444
 
0
10.13
 
1511 Lagoon Avenue
     
Actual 2013
 
112,979
 
47,471
 
65,508
 
0
 
65,508
         
Actual 2012
 
107,890
 
46,640
 
61,250
 
0
10.14
 
3312 Blaisdell Avenue South
     
Actual 2013
 
107,964
 
39,946
 
68,018
 
0
 
68,018
         
Actual 2012
 
97,510
 
42,513
 
54,997
 
0
10.15
 
3140 Minnehaha Avenue South
     
Actual 2013
 
80,221
 
31,573
 
48,648
 
0
 
48,648
         
Actual 2012
 
76,934
 
28,223
 
48,711
 
0
10.16
 
3018 30th Avenue South
     
Actual 2013
 
97,244
 
47,966
 
49,278
 
0
 
49,278
         
Actual 2012
 
93,887
 
46,859
 
47,028
 
0
10.17
 
3030 29th Avenue South
     
Actual 2013
 
88,802
 
49,016
 
39,786
 
0
 
39,786
         
Actual 2012
 
89,397
 
44,560
 
44,837
 
0
11
 
Lacey Market Square
     
Actual 2013
 
2,971,437
 
665,826
 
2,305,610
 
0
 
2,305,610
         
Actual 2012
 
3,127,922
 
634,651
 
2,493,270
 
0
12
 
Woodland Apartments
     
Actual 2012
 
530,425
 
483,408
 
47,017
 
0
 
47,017
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
13
 
Westland Multifamily Portfolio I
     
Actual 2012
 
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
13.01
 
102nd Street Apartments
     
Actual 2012
 
369,863
 
101,931
 
267,932
 
0
 
267,932
         
Actual 2011
 
386,000
 
101,381
 
284,619
 
0
13.02
 
Cordova Street Apartments
     
Actual 2012
 
342,891
 
101,918
 
240,973
 
0
 
240,973
         
Actual 2011
 
332,512
 
98,956
 
233,556
 
0
13.03
 
Poppy Street Apartments
     
Actual 2012
 
331,901
 
112,397
 
219,504
 
0
 
219,504
         
Actual 2011
 
347,209
 
108,029
 
239,180
 
0
13.04
 
Santa Rosalia Apartments
     
Actual 2012
 
273,742
 
96,085
 
177,657
 
0
 
177,657
         
Actual 2011
 
273,160
 
97,010
 
176,150
 
0
13.05
 
39th Street Apartments
     
Actual 2012
 
293,822
 
95,215
 
198,607
 
0
 
198,607
         
Actual 2011
 
272,131
 
96,348
 
175,783
 
0
13.06
 
Daisy Avenue Apartments
     
Actual 2012
 
263,118
 
77,465
 
185,653
 
0
 
185,653
         
Actual 2011
 
256,725
 
75,408
 
181,317
 
0
13.07
 
828 Beach Avenue Apartments
     
Actual 2012
 
282,544
 
103,222
 
179,322
 
0
 
179,322
         
Actual 2011
 
280,718
 
96,346
 
184,372
 
0
13.08
 
Harvard Apartments
     
Actual 2012
 
243,791
 
90,204
 
153,587
 
0
 
153,587
         
Actual 2011
 
230,150
 
92,101
 
138,049
 
0
13.09
 
Dawson Apartments
     
Actual 2012
 
202,183
 
63,113
 
139,070
 
0
 
139,070
         
Actual 2011
 
215,632
 
57,510
 
158,122
 
0
13.10
 
Orange Avenue Apartments
     
Actual 2012
 
160,786
 
46,600
 
114,186
 
0
 
114,186
         
Actual 2011
 
168,425
 
46,745
 
121,680
 
0
13.11
 
Chestnut Apartments
     
Actual 2012
 
181,580
 
59,759
 
121,821
 
0
 
121,821
         
Actual 2011
 
179,679
 
60,599
 
119,080
 
0
13.12
 
610 East Hyde Park Apartments
     
Actual 2012
 
140,891
 
53,065
 
87,826
 
0
 
87,826
         
Actual 2011
 
128,483
 
51,865
 
76,618
 
0
13.13
 
Linden Apartments
     
Actual 2012
 
140,602
 
41,037
 
99,565
 
0
 
99,565
         
Actual 2011
 
137,720
 
39,287
 
98,433
 
0
14
 
Vintage Parts Portfolio
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
14.01
 
Corporate Campus
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
14.02
 
Green Valley Campus
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
14.03
 
Columbus Campus
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
15
 
Foxwoods Hotel Portfolio
     
Actual 2013
 
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
15.01
 
Hilton Garden Inn Preston
     
Actual 2013
 
3,901,867
 
2,282,132
 
1,619,734
 
156,075
 
1,463,660
 
145
 
69
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
15.02
 
Bellissimo Grande
     
Actual 2013
 
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
16
 
The Howard Owners, Inc.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
17
 
Shops at Park Village
     
Actual 2012
 
2,372,392
 
705,503
 
1,666,889
 
0
 
1,666,889
         
Actual 2011
 
2,432,274
 
711,644
 
1,720,630
 
0
18
 
Woodmont Plaza
     
Actual 2012
 
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
19
 
DoubleTree Richardson
     
Actual 2012
 
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
20
 
BJ’s Wholesale HQ
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
21
 
Orange Avenue MHP
     
Actual 2013
 
1,223,298
 
416,358
 
806,940
 
0
 
806,940
         
Actual 2012
 
1,206,313
 
417,777
 
788,536
 
0
22
 
El Rancho MHP
     
Actual 2013
 
1,259,012
 
543,308
 
715,704
 
0
 
715,704
         
Actual 2012
 
1,237,804
 
575,780
 
662,024
 
0
23
 
Mercedes Benz Greenwich
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
24
 
Town Park Office
     
Actual 2012
 
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
25
 
David Drye II
     
Actual 2012
 
1,862,782
 
1,002,572
 
860,210
 
0
 
860,210
         
Actual 2011
 
1,780,381
 
1,002,501
 
777,880
 
0
25.01
 
Willow Creek
     
Actual 2012
 
1,364,504
 
710,270
 
654,234
 
0
 
654,234
         
Actual 2011
 
1,325,014
 
731,320
 
593,694
 
0
25.02
 
Madison Place
     
Actual 2012
 
498,278
 
292,302
 
205,976
 
0
 
205,976
         
Actual 2011
 
455,367
 
271,181
 
184,186
 
0
26
 
Westland Multifamily Portfolio II
     
Actual 2012
 
1,658,185
 
545,328
 
1,112,856
 
0
 
1,112,856
         
Actual 2011
 
1,670,809
 
534,157
 
1,136,652
 
0
26.01
 
El Segundo Apartments
     
Actual 2012
 
623,535
 
169,479
 
454,056
 
0
 
454,056
         
Actual 2011
 
658,233
 
171,249
 
486,984
 
0
26.02
 
Eucalyptus Avenue Apartments
     
Actual 2012
 
356,125
 
125,536
 
230,589
 
0
 
230,589
         
Actual 2011
 
348,036
 
125,835
 
222,200
 
0
26.03
 
Mariposa Apartments
     
Actual 2012
 
313,474
 
114,622
 
198,851
 
0
 
198,851
         
Actual 2011
 
287,381
 
108,362
 
179,019
 
0
26.04
 
Villa Serena Apartments
     
Actual 2012
 
248,097
 
90,295
 
157,802
 
0
 
157,802
         
Actual 2011
 
247,866
 
85,512
 
162,354
 
0
26.05
 
827 Beach Avenue Apartments
     
Actual 2012
 
116,954
 
45,395
 
71,558
 
0
 
71,558
         
Actual 2011
 
129,294
 
43,199
 
86,095
 
0
27
 
Residence Inn - Middleton
     
Actual 2012
 
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
28
 
Courtyard by Marriott - Middleton
     
Actual 2012
 
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
29
 
Country Place MHP
     
Actual 2013
 
1,022,111
 
418,575
 
603,536
 
0
 
603,536
         
Actual 2012
 
1,023,614
 
407,865
 
615,749
 
0
30
 
Torrance MHP
     
Actual 2013
 
584,157
 
230,755
 
353,402
 
0
 
353,402
         
Actual 2012
 
531,084
 
232,437
 
298,647
 
0
31
 
Shops at Concert Park
     
Actual 2012
 
1,317,715
 
286,249
 
1,031,466
 
0
 
1,031,466
         
Actual 2011
 
1,202,142
 
271,764
 
930,378
 
0
32
 
MarketPlace Management Portfolio
     
Actual 2013
 
1,352,361
 
401,541
 
950,820
 
0
 
950,820
         
Actual 2012
 
1,252,910
 
361,421
 
891,489
 
0
32.01
 
2705 North Main Street
     
Actual 2013
 
810,241
 
230,135
 
580,106
 
0
 
580,106
         
Actual 2012
 
798,982
 
218,329
 
580,653
 
0
32.02
 
2620 South Main Street
     
Actual 2013
 
234,271
 
95,036
 
139,235
 
0
 
139,235
         
Actual 2012
 
237,606
 
80,818
 
156,788
 
0
32.03
 
2610 Plaza Court
     
Actual 2013
 
139,559
 
43,503
 
96,056
 
0
 
96,056
         
Actual 2012
 
127,777
 
36,582
 
91,195
 
0
32.04
 
234 Kettering Drive
     
Actual 2013
 
90,300
 
15,515
 
74,785
 
0
 
74,785
         
Actual 2012
 
46,961
 
11,991
 
34,970
 
0
32.05
 
2624 South Main Street
     
Actual 2013
 
77,990
 
17,352
 
60,638
 
0
 
60,638
         
Actual 2012
 
41,584
 
13,701
 
27,883
 
0
33
 
Diamond Mine Mini Storage Union City
     
Actual 2012
 
1,302,573
 
491,766
 
810,807
 
0
 
810,807
         
Actual 2011
 
1,320,928
 
596,028
 
724,900
 
0
34
 
Diamond Mine Mini Storage Brentwood
     
Actual 2012
 
935,740
 
321,593
 
614,147
 
0
 
614,147
         
Actual 2011
 
930,019
 
311,415
 
618,603
 
0
35
 
41 University Drive
     
Actual 2012
 
1,681,200
 
699,315
 
981,885
 
0
 
981,885
         
Actual 2011
 
2,075,612
 
995,879
 
1,079,733
 
0
36
 
Parkway Corporate Center
     
Actual 2012
 
2,372,297
 
921,118
 
1,451,179
 
0
 
1,451,179
         
Actual 2011
 
2,321,119
 
943,965
 
1,377,154
 
0
37
 
Hilton Garden Inn North Phoenix
     
Actual 2013
 
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
38
 
Spectrum Control, Inc.
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
39
 
Poplar Springs and Garden Walk Portfolio
     
Actual 2012
 
2,534,199
 
1,581,308
 
952,891
 
0
 
952,891
         
Actual 2011
 
2,726,011
 
1,512,979
 
1,213,032
 
0
39.01
 
Garden Walk Apartments
     
Actual 2012
 
1,261,312
 
756,992
 
504,320
 
0
 
504,320
         
Actual 2011
 
1,334,033
 
707,554
 
626,479
 
0
39.02
 
Poplar Springs
     
Actual 2012
 
1,272,887
 
824,316
 
448,571
 
0
 
448,571
         
Actual 2011
 
1,391,978
 
805,425
 
586,553
 
0
40
 
Holiday Inn Express - Dickson City
     
Actual 2013
 
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
41
 
Hilton Garden Inn Panama City
     
Actual 2012
 
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
42
 
Holiday Inn Express Downtown Cleveland
     
Actual 2012
 
2,965,333
 
2,026,672
 
938,661
 
0
 
938,661
 
111
 
68
 
Actual 2011
 
3,243,344
 
2,262,291
 
981,053
 
0
43
 
Garden City MHC Portfolio
     
Actual 2012
 
1,629,793
 
504,723
 
1,125,070
 
0
 
1,125,070
         
Actual 2011
 
1,595,630
 
558,729
 
1,036,901
 
0
43.01
 
East Garden Village
     
Actual 2012
 
1,318,005
 
459,021
 
858,984
 
0
 
858,984
         
Actual 2011
 
1,295,830
 
516,721
 
779,109
 
0
43.02
 
Prairie Wind
     
Actual 2012
 
311,788
 
45,702
 
266,086
 
0
 
266,086
         
Actual 2011
 
299,800
 
42,008
 
257,792
 
0
44
 
Hilton Garden Inn - Beaumont
     
Actual 2013
 
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
45
 
El Centro Town Center II
     
Actual 2013
 
779,115
 
269,002
 
510,113
 
4,700
 
505,413
         
Actual 2012
 
566,118
 
279,268
 
286,850
 
5,708
 
 
A-1-13

 
 
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 Period(16)
 
Second Most
Recent Revenues
($)(16)
 
Second Most
Recent Expenses
($)(16)
 
Second Most
Recent NOI
($)(16)
 
Second Most Recent
Capital
Expenditures(16)
 
Second Most
Recent NCF
($)(16)
 
Second Most
Recent Hotel ADR
 
Second Most
Recent Hotel
RevPAR
 
Third Most Recent Period(16)
 
Third Most
Recent Revenues
($)(16)
 
Third Most
Recent Expenses
($)(16)
 
Third Most
Recent NOI
($)(16)
 
Third Most Recent
Capital
Expenditures(16)
46
 
Comfort Suites Cincinnati Airport
     
Actual 2012
 
1,261,497
 
834,412
 
427,085
 
0
 
427,085
 
76
 
49
 
Actual 2011
 
1,270,758
 
847,196
 
423,562
 
0
47
 
Comfort Suites Indianapolis Airport
     
Actual 2012
 
1,305,119
 
861,057
 
444,062
 
0
 
444,062
 
81
 
51
 
Actual 2011
 
1,296,604
 
908,218
 
388,386
 
0
48
 
Security Public Storage - Redwood City
     
Actual 2012
 
1,169,790
 
375,539
 
794,251
 
0
 
794,251
         
Actual 2011
 
1,086,907
 
352,241
 
734,666
 
0
49
 
Cielo Ranch Apartments
     
Actual 2013
 
2,351,105
 
1,525,699
 
825,406
 
142,809
 
682,597
         
Actual 2012
 
2,102,646
 
1,495,167
 
607,479
 
187,863
50
 
Armoury Commons
     
Actual 2013
 
1,798,153
 
1,307,275
 
490,878
 
0
 
490,878
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
51
 
Holiday Inn Bakersfield
     
Actual 2012
 
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
52
 
Retail at Pasadena Collection
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
53
 
Cherry Ridge Office Park
     
Actual 2012
 
1,019,658
 
709,137
 
310,521
 
0
 
310,521
         
Actual 2011
 
975,454
 
681,448
 
294,006
 
0
54
 
Chancellor Apartments
     
Actual 2012
 
1,445,592
 
934,074
 
511,518
 
0
 
511,518
         
Actual 2011
 
1,341,192
 
767,044
 
574,148
 
30,248
55
 
Oakwood MHP
     
Actual 2013
 
1,061,034
 
532,940
 
528,094
 
0
 
528,094
         
Actual 2012
 
1,043,705
 
480,631
 
563,075
 
0
56
 
Poplar Garden
     
Actual 2013
 
1,097,215
 
563,059
 
534,156
 
0
 
534,156
         
Actual 2012
 
1,200,501
 
589,575
 
610,926
 
0
57
 
Eastlake Shopping Center
     
Actual 2012
 
870,817
 
234,072
 
636,745
 
0
 
636,745
         
Actual 2011
 
864,666
 
215,313
 
649,353
 
0
58
 
South Loop II Shopping Center
     
Actual 2012
 
215,220
 
60,955
 
154,265
 
0
 
154,265
         
Actual 2011
 
223,790
 
57,547
 
166,243
 
0
59
 
River Bay Plaza
     
Actual 2012
 
808,191
 
291,466
 
516,725
 
10,593
 
506,132
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
60
 
1430 Lee Trevino
     
Actual 2012
 
890,215
 
279,075
 
611,140
 
0
 
611,140
         
Actual 2011
 
764,306
 
239,784
 
524,522
 
0
61
 
TownePlace Suites
     
Actual 2012
 
1,547,319
 
934,789
 
612,530
 
60,025
 
552,505
 
80
 
43
 
Actual 2011
 
1,686,561
 
989,464
 
697,097
 
70,620
62
 
WWG StorQuest - Twenty Mile
     
Actual 2012
 
724,236
 
282,075
 
442,161
 
0
 
442,161
         
Actual 2011
 
678,328
 
335,715
 
342,613
 
0
63
 
Claymoor Apartments
     
Actual 2013
 
1,712,609
 
1,132,189
 
580,420
 
0
 
580,420
         
Actual 2012
 
1,705,923
 
1,014,353
 
691,570
 
0
64
 
WWG StorQuest - Highlands Ranch
     
Actual 2012
 
687,291
 
268,066
 
419,225
 
0
 
419,225
         
Actual 2011
 
598,708
 
292,024
 
306,684
 
0
65
 
Candlewood Suites - Denham Springs
     
Actual 2013
 
1,550,970
 
827,618
 
723,352
 
62,039
 
661,313
 
71
 
50
 
Actual 2012
 
1,536,944
 
858,268
 
678,676
 
61,478
66
 
Sunrise Plaza
     
Actual 2012
 
197,670
 
46,104
 
151,566
 
0
 
151,566
         
Actual 2011
 
395,316
 
91,674
 
303,643
 
0
67
 
Comfort Suites - Sulphur
     
Actual 2013
 
1,543,139
 
857,409
 
685,730
 
61,726
 
624,004
 
81
 
52
 
Actual 2012
 
1,386,429
 
815,377
 
571,052
 
55,457
68
 
Trace Lofts/Trace North
     
Actual 2012
 
703,678
 
192,714
 
510,964
 
0
 
510,964
         
Actual 2011
 
710,280
 
184,962
 
525,319
 
0
69
 
Holiday Inn Express Austell Powder Springs
     
Actual 2013
 
1,432,090
 
907,812
 
524,278
 
57,284
 
466,995
 
76
 
54
 
Actual 2012
 
1,348,720
 
835,748
 
512,972
 
53,949
70
 
Walgreens - Everett
     
Actual 2012
 
430,000
 
0
 
430,000
 
0
 
430,000
         
Actual 2011
 
430,000
 
0
 
430,000
 
0
71
 
Weston Road Business Center
     
Actual 2012
 
865,390
 
298,537
 
566,853
 
0
 
566,853
         
Actual 2011
 
824,669
 
326,966
 
497,703
 
0
72
 
Comfort Suites Springfield, OH
     
Actual 2012
 
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
73
 
WWG StorQuest - Evergreen
     
Actual 2012
 
673,773
 
267,969
 
405,803
 
0
 
405,803
         
Actual 2011
 
642,635
 
295,578
 
347,057
 
0
74
 
Chatham Towers, Inc.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
75
 
Summer Lakes Self Storage
     
Actual 2013
 
586,477
 
258,897
 
327,581
 
0
 
327,581
         
Actual 2012
 
416,220
 
237,844
 
178,376
 
0
76
 
Hacienda Valley Shopping Center
     
Actual 2012
 
558,251
 
215,985
 
342,266
 
0
 
342,266
         
Actual 2011
 
530,492
 
217,882
 
312,610
 
0
77
 
333 West End Tenants Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
78
 
Walgreens - Pasadena
     
Actual 2012
 
354,000
 
0
 
354,000
 
0
 
354,000
         
Actual 2011
 
354,000
 
0
 
354,000
 
0
79
 
Capital & Sunny Acres MHP
     
Actual 2013
 
505,303
 
187,002
 
318,301
 
0
 
318,301
         
Actual 2012
 
498,452
 
195,632
 
302,820
 
0
80
 
La Verne Center
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
81
 
Walgreens - Carson City
     
Actual 2012
 
340,673
 
0
 
340,673
 
0
 
340,673
         
Actual 2011
 
340,673
 
0
 
340,673
 
0
82
 
Princeton Court Apartments
     
Actual 2012
 
680,336
 
294,005
 
386,331
 
0
 
386,331
         
Actual 2011
 
665,047
 
289,574
 
375,473
 
0
83
 
Winn Dixie Baton Rouge
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
84
 
The Commons Shopping Center
     
Actual 2012
 
535,370
 
120,753
 
414,617
 
1,062
 
413,555
         
Actual 2011
 
441,668
 
78,242
 
363,426
 
0
85
 
321 Apartments Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
86
 
Wheatfield Self Storage
     
Actual 2012
 
396,329
 
104,938
 
291,391
 
0
 
291,391
         
Actual 2011
 
374,281
 
96,154
 
278,127
 
0
87
 
Golf View Apartments
     
Actual 2013
 
1,092,727
 
627,982
 
464,745
 
0
 
464,745
         
Actual 2012
 
1,049,579
 
629,217
 
420,362
 
0
88
 
Folly Road Self Storage
     
Actual 2013
 
425,994
 
144,632
 
281,362
 
0
 
281,362
         
Actual 2012
 
423,421
 
192,388
 
231,033
 
0
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
     
Actual 2012
 
597,325
 
286,999
 
310,326
 
0
 
310,326
         
Actual 2011
 
590,770
 
303,624
 
287,146
 
0
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
     
Actual 2012
 
425,226
 
205,666
 
219,561
 
0
 
219,561
         
Actual 2011
 
414,983
 
207,923
 
207,060
 
0
97
 
Trailwood MHC
     
Actual 2013
 
255,475
 
58,127
 
197,349
 
0
 
197,349
         
Actual 2012
 
232,836
 
66,834
 
166,002
 
0
98
 
119 West 71st Street Owners Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP

 
A-1-14

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
     
Third Most
Recent NCF
($)(16)
 
Third Most
Recent Hotel ADR
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(17)(18)(24)
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name(17)(18)(24)
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
1
 
Woodbridge Center
     
24,213,756
         
N
 
Sears
 
274,100
 
24.8%
 
8/5/2016
 
Boscov’s
 
181,639
 
16.4%
2
 
Bloomberg Data Center
     
NAV
         
N
 
Bloomberg
 
131,805
 
100.0%
 
3/31/2029
           
3
 
Worldgate Centre
     
5,640,816
         
N
 
Worldgate Sport & Health
 
108,670
 
47.4%
 
12/31/2030
 
AMC Worldgate 9 Theater
 
38,238
 
16.7%
4
 
Sugar Creek I & II
     
3,620,233
         
N
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
4.01
 
Sugar Creek I
     
2,981,186
         
N
 
Noble Drilling Services, Inc.
 
167,736
 
82.1%
 
1/31/2020
 
Merrill Lynch, Pierce, Fenner and Smith
 
13,671
 
6.7%
4.02
 
Sugar Creek II
     
639,047
         
N
 
United Healthcare Services, Inc.
 
52,984
 
25.9%
 
4/30/2019
 
Icon Clinical Research, Inc.
 
51,781
 
25.3%
5
 
Rockwell - ARINC HQ
     
NAV
         
N
 
ARINC
 
271,303
 
100.0%
 
3/31/2029
           
6
 
Brunswick Square
     
7,339,255
         
N
 
Starplex Cinemas
 
49,313
 
16.8%
 
5/31/2022
 
Barnes & Noble
 
24,833
 
8.5%
7
 
Hilton DFW Lakes Hotel and Conference Center
     
5,227,652
 
138
 
92
 
N
                           
8
 
Residence Inn Aventura
     
3,725,773
 
178
 
145
 
N
                           
9
 
Savoy Retail & 60th Street Residential
     
3,254,490
         
N
 
Texas de Brazil
 
14,360
 
20.1%
 
2/28/2029
 
Dylan’s Candy Bar, LLC
 
12,669
 
17.8%
9.01
 
Savoy Commercial Condominium Unit
     
NAV
         
N
 
NAV
 
NAV
     
NAV
 
NAV
 
NAV
   
9.02
 
205-213 East 60th Street
     
NAV
         
N
 
NAV
 
NAV
     
NAV
 
NAV
 
NAV
   
10
 
Minneapolis Apartment Portfolio
     
2,159,155
         
N
                           
10.01
 
2101 East River Terrace
     
668,388
         
N
                           
10.02
 
214-220 East 19th Street
     
256,375
         
N
                           
10.03
 
1308 Powderhorn Terrace
     
194,770
         
N
                           
10.04
 
6 East 25th Street
     
188,087
         
N
                           
10.05
 
1801 3rd Avenue South
     
89,378
         
N
                           
10.06
 
25 East 25th Street
     
89,073
         
N
                           
10.07
 
203 East 19th Street
     
106,318
         
N
                           
10.08
 
615 East 16th Street
     
118,399
         
N
                           
10.09
 
3013 Grand Avenue South
     
97,476
         
N
                           
10.10
 
1728 2nd Avenue
     
64,715
         
N
                           
10.11
 
3211 Minnehaha Avenue South
     
7,909
         
N
                           
10.12
 
3146 Minnehaha Avenue South
     
21,444
         
N
                           
10.13
 
1511 Lagoon Avenue
     
61,250
         
N
                           
10.14
 
3312 Blaisdell Avenue South
     
54,997
         
N
                           
10.15
 
3140 Minnehaha Avenue South
     
48,711
         
N
                           
10.16
 
3018 30th Avenue South
     
47,028
         
N
                           
10.17
 
3030 29th Avenue South
     
44,837
         
N
                           
11
 
Lacey Market Square
     
2,493,270
         
N
 
Fred Meyer
 
196,996
 
71.3%
 
1/31/2030
 
Planet Fitness
 
20,413
 
7.4%
12
 
Woodland Apartments
     
NAV
         
N
                           
13
 
Westland Multifamily Portfolio I
     
2,186,959
         
N
                           
13.01
 
102nd Street Apartments
     
284,619
         
N
                           
13.02
 
Cordova Street Apartments
     
233,556
         
N
                           
13.03
 
Poppy Street Apartments
     
239,180
         
N
                           
13.04
 
Santa Rosalia Apartments
     
176,150
         
N
                           
13.05
 
39th Street Apartments
     
175,783
         
N
                           
13.06
 
Daisy Avenue Apartments
     
181,317
         
N
                           
13.07
 
828 Beach Avenue Apartments
     
184,372
         
N
                           
13.08
 
Harvard Apartments
     
138,049
         
N
                           
13.09
 
Dawson Apartments
     
158,122
         
N
                           
13.10
 
Orange Avenue Apartments
     
121,680
         
N
                           
13.11
 
Chestnut Apartments
     
119,080
         
N
                           
13.12
 
610 East Hyde Park Apartments
     
76,618
         
N
                           
13.13
 
Linden Apartments
     
98,433
         
N
                           
14
 
Vintage Parts Portfolio
     
NAV
         
Y
 
Vintage Parts, Inc.
 
682,092
 
100.0%
 
3/12/2034
           
14.01
 
Corporate Campus
     
NAV
         
Y
 
Vintage Parts, Inc.
 
394,500
 
100.0%
 
3/12/2034
           
14.02
 
Green Valley Campus
     
NAV
         
Y
 
Vintage Parts, Inc.
 
208,000
 
100.0%
 
3/12/2034
           
14.03
 
Columbus Campus
     
NAV
         
Y
 
Vintage Parts, Inc.
 
79,592
 
100.0%
 
3/12/2034
           
15
 
Foxwoods Hotel Portfolio
     
2,656,557
 
131
 
73
 
N
                           
15.01
 
Hilton Garden Inn Preston
     
NAV
 
NAV
 
NAV
 
N
                           
15.02
 
Bellissimo Grande
     
2,656,557
 
131
 
73
 
N
                           
16
 
The Howard Owners, Inc.
     
NAP
         
NAP
                           
17
 
Shops at Park Village
     
1,720,630
         
N
 
Giant Food
 
64,945
 
61.1%
 
12/31/2027
 
WCS Construction
 
12,723
 
12.0%
18
 
Woodmont Plaza
     
2,119,478
         
N
 
Airfacts, Inc.
 
15,824
 
11.7%
 
12/31/2023
 
American Society for Cell Biology
 
6,765
 
5.0%
19
 
DoubleTree Richardson
     
1,777,962
 
96
 
57
 
N
                           
20
 
BJ’s Wholesale HQ
     
NAV
         
N
 
BJ’s Wholesale Club
 
282,028
 
100.0%
 
1/31/2026
           
21
 
Orange Avenue MHP
     
788,536
         
N
                           
22
 
El Rancho MHP
     
662,024
         
N
                           
23
 
Mercedes Benz Greenwich
     
NAV
         
N
 
PAG Greenwich MI, LLC
 
51,021
 
100.0%
 
7/30/2026
           
24
 
Town Park Office
     
1,306,727
         
N
 
Thyssen Krupp Elevator Service
 
22,329
 
15.3%
 
4/30/2019
 
Facet Technologies
 
21,242
 
14.5%
25
 
David Drye II
     
777,880
         
N
                           
25.01
 
Willow Creek
     
593,694
         
N
                           
25.02
 
Madison Place
     
184,186
         
N
                           
26
 
Westland Multifamily Portfolio II
     
1,136,652
         
N
                           
26.01
 
El Segundo Apartments
     
486,984
         
N
                           
26.02
 
Eucalyptus Avenue Apartments
     
222,200
         
N
                           
26.03
 
Mariposa Apartments
     
179,019
         
N
                           
26.04
 
Villa Serena Apartments
     
162,354
         
N
                           
26.05
 
827 Beach Avenue Apartments
     
86,095
         
N
                           
27
 
Residence Inn - Middleton
     
1,341,361
 
105
 
79
 
N
                           
28
 
Courtyard by Marriott - Middleton
     
1,291,326
 
100
 
66
 
N
                           
29
 
Country Place MHP
     
615,749
         
N
                           
30
 
Torrance MHP
     
298,647
         
N
                           
31
 
Shops at Concert Park
     
930,378
         
N
 
Yummy
 
4,322
 
19.0%
 
4/30/2018
 
Piknic
 
2,666
 
11.7%
32
 
MarketPlace Management Portfolio
     
891,489
         
N
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
32.01
 
2705 North Main Street
     
580,653
         
N
 
Food Lion #925
 
29,000
 
42.4%
 
6/30/2017
 
Carmike 8
 
25,500
 
37.3%
32.02
 
2620 South Main Street
     
156,788
         
N
 
Rainbow USA, Inc.
 
9,600
 
34.3%
 
1/31/2018
 
Rue 21
 
4,770
 
17.1%
32.03
 
2610 Plaza Court
     
91,195
         
N
 
Cato (#808)
 
4,180
 
38.0%
 
1/31/2017
 
It’s Fashion (#7132)
 
3,040
 
27.6%
32.04
 
234 Kettering Drive
     
34,970
         
N
 
Goodwill Industries of Central North Carol
 
9,000
 
100.0%
 
10/31/2019
           
32.05
 
2624 South Main Street
     
27,883
         
N
 
Hibbett Sporting Goods, Inc.
 
4,200
 
72.4%
 
10/31/2019
 
Aces and Me, Inc./Cricket Wireless
 
1,600
 
27.6%
33
 
Diamond Mine Mini Storage Union City
     
724,900
         
N
                           
34
 
Diamond Mine Mini Storage Brentwood
     
618,603
         
N
                           
35
 
41 University Drive
     
1,079,733
         
N
 
St. Mary Medical Center
 
31,649
 
36.4%
 
Various
 
Regus
 
15,671
 
18.0%
36
 
Parkway Corporate Center
     
1,377,154
         
N
 
Ingersoll-Rand Services Company
 
58,155
 
61.8%
 
2/28/2015
 
Eight O’Clock Coffee Company
 
27,930
 
29.7%
37
 
Hilton Garden Inn North Phoenix
     
957,829
 
89
 
58
 
N
                           
38
 
Spectrum Control, Inc.
     
NAV
         
Y
 
Spectrum Control, Inc.
 
274,500
 
100.0%
 
12/31/2028
           
39
 
Poplar Springs and Garden Walk Portfolio
     
1,213,032
         
N
                           
39.01
 
Garden Walk Apartments
     
626,479
         
N
                           
39.02
 
Poplar Springs
     
586,553
         
N
                           
40
 
Holiday Inn Express - Dickson City
     
934,231
 
109
 
73
 
N
                           
41
 
Hilton Garden Inn Panama City
     
1,146,577
 
113
 
79
 
N
                           
42
 
Holiday Inn Express Downtown Cleveland
     
981,053
 
96
 
58
 
N
                           
43
 
Garden City MHC Portfolio
     
1,036,901
         
N
                           
43.01
 
East Garden Village
     
779,109
         
N
                           
43.02
 
Prairie Wind
     
257,792
         
N
                           
44
 
Hilton Garden Inn - Beaumont
     
908,450
 
96
 
69
 
N
                           
45
 
El Centro Town Center II
     
281,142
         
N
 
University of Phoenix
 
20,000
 
44.6%
 
1/31/2018
 
Social Security Administration
 
12,543
 
28.0%
 
 
A-1-15

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
     
Third Most
Recent NCF
($)(16)
 
Third Most
Recent Hotel ADR
 
Third Most
Recent Hotel
RevPAR
 
Master Lease
(Y/N)
 
Largest Tenant Name(17)(18)(24)
 
Largest Tenant
Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name(17)(18)(24)
 
2nd Largest Tenant
Sq. Ft.
 
2nd Largest
Tenant
% of NRA
46
 
Comfort Suites Cincinnati Airport
     
423,562
 
72
 
50
 
N
                           
47
 
Comfort Suites Indianapolis Airport
     
388,386
 
81
 
51
 
N
                           
48
 
Security Public Storage - Redwood City
     
734,666
         
N
                           
49
 
Cielo Ranch Apartments
     
419,616
         
N
                           
50
 
Armoury Commons
     
NAV
         
N
                           
51
 
Holiday Inn Bakersfield
     
860,587
 
88
 
60
 
N
                           
52
 
Retail at Pasadena Collection
     
NAV
         
N
 
Vitamin Shoppe
 
3,866
 
18.9%
 
1/31/2019
 
Zahle, Inc.
 
2,704
 
13.2%
53
 
Cherry Ridge Office Park
     
294,006
         
N
 
Alamo Insurance Group, Inc
 
7,790
 
6.9%
 
7/31/2016
 
VTI - Vocational Training Institute
 
6,436
 
5.7%
54
 
Chancellor Apartments
     
543,900
         
N
                           
55
 
Oakwood MHP
     
563,075
         
N
                           
56
 
Poplar Garden
     
610,926
         
N
                           
57
 
Eastlake Shopping Center
     
649,353
         
N
 
IGA Foodliner
 
20,000
 
14.5%
 
7/31/2017
 
Sherwin Williams
 
12,601
 
9.1%
58
 
South Loop II Shopping Center
     
166,243
         
N
 
Hancock Fabrics
 
12,400
 
40.9%
 
10/31/2018
 
Family Dollar
 
8,172
 
27.0%
59
 
River Bay Plaza
     
NAV
         
N
 
Winn-Dixie
 
48,983
 
61.8%
 
3/3/2018
 
Dollar Tree
 
8,450
 
10.7%
60
 
1430 Lee Trevino
     
524,522
         
N
 
Flex Enterprises dba EP Fitness
 
55,322
 
50.9%
 
8/31/2023
 
USA Discounters
 
53,331
 
49.1%
61
 
TownePlace Suites
     
626,477
 
78
 
47
 
N
                           
62
 
WWG StorQuest - Twenty Mile
     
342,613
         
N
                           
63
 
Claymoor Apartments
     
691,570
         
N
                           
64
 
WWG StorQuest - Highlands Ranch
     
306,684
         
N
                           
65
 
Candlewood Suites - Denham Springs
     
617,198
 
68
 
50
 
N
                           
66
 
Sunrise Plaza
     
303,643
         
N
 
Gracie Barra Brazilian Jiu Jitsu
 
5,620
 
15.6%
 
8/31/2018
 
Perez Mattress Co.
 
4,934
 
13.7%
67
 
Comfort Suites - Sulphur
     
515,595
 
80
 
46
 
N
                           
68
 
Trace Lofts/Trace North
     
525,319
         
N
 
Barrio
 
4,523
 
26.8%
 
4/30/2018
 
HA Barre LLC
 
4,050
 
24.0%
69
 
Holiday Inn Express Austell Powder Springs
     
459,023
 
77
 
51
 
N
                           
70
 
Walgreens - Everett
     
430,000
         
N
 
Walgreens
 
13,650
 
100.0%
 
9/30/2078
           
71
 
Weston Road Business Center
     
497,703
         
N
 
Kinko’s
 
4,500
 
20.8%
 
4/30/2018
 
I.F. Multicultural Interactive Solutions, LLC
 
3,566
 
16.5%
72
 
Comfort Suites Springfield, OH
     
296,427
 
79
 
47
 
N
                           
73
 
WWG StorQuest - Evergreen
     
347,057
         
N
                           
74
 
Chatham Towers, Inc.
     
NAP
         
NAP
                           
75
 
Summer Lakes Self Storage
     
178,376
         
N
                           
76
 
Hacienda Valley Shopping Center
     
312,610
         
N
 
Sees Candy Corporate Office
 
6,000
 
25.3%
 
7/31/2024
 
Denny’s Restaurant
 
5,000
 
21.1%
77
 
333 West End Tenants Corp.
     
NAP
         
NAP
                           
78
 
Walgreens - Pasadena
     
354,000
         
N
 
Walgreens
 
14,490
 
100.0%
 
3/31/2078
           
79
 
Capital & Sunny Acres MHP
     
302,820
         
N
                           
80
 
La Verne Center
     
NAV
         
N
 
Cruch Fitness
 
16,150
 
59.4%
 
5/31/2024
 
Dollar Tree Stores, Inc.
 
11,050
 
40.6%
81
 
Walgreens - Carson City
     
340,673
         
N
 
Walgreens
 
13,905
 
100.0%
 
12/31/2068
           
82
 
Princeton Court Apartments
     
375,473
         
N
                           
83
 
Winn Dixie Baton Rouge
     
NAV
         
N
 
Winn-Dixie
 
50,388
 
100.0%
 
12/31/2025
           
84
 
The Commons Shopping Center
     
363,426
         
N
 
Four Brothers Eatery
 
5,110
 
13.2%
 
5/31/2018
 
Game Stop
 
5,000
 
12.9%
85
 
321 Apartments Corp.
     
NAP
         
NAP
                           
86
 
Wheatfield Self Storage
     
278,127
         
N
                           
87
 
Golf View Apartments
     
420,362
         
N
                           
88
 
Folly Road Self Storage
     
231,033
         
N
                           
89
 
929 Park Avenue Apartments Corp.
     
NAP
         
NAP
                           
90
 
70 N. Grove Owners Corp.
     
NAP
         
NAP
                           
91
 
Barrington Apartments
     
287,146
         
N
                           
92
 
Tanglewood Gardens Owners Corp.
     
NAP
         
NAP
                           
93
 
Centrentset Corp.
     
NAP
         
NAP
                           
94
 
Fowler Court Tenants Inc.
     
NAP
         
NAP
                           
95
 
Park Terrace Manor, Inc.
     
NAP
         
NAP
                           
96
 
Mobile Manor MHC
     
207,060
         
N
                           
97
 
Trailwood MHC
     
166,002
         
N
                           
98
 
119 West 71st Street Owners Corp.
     
NAP
         
NAP
                           
 
 
A-1-16

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan
Number
 
Property Name
     
2nd Largest Tenant Exp. Date
 
3rd Largest Tenant Name(17)(18)
 
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant
Exp. Date
 
4th Largest Tenant Name(17)(18)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant
Exp. Date
 
5th Largest Tenant Name(17)(18)
1
 
Woodbridge Center
     
1/31/2029
 
Dick’s Sporting Goods
 
100,000
 
9.0%
 
1/31/2024
 
H&M
 
22,311
 
2.0%
 
4/30/2015
 
Forever 21
2
 
Bloomberg Data Center
                                           
3
 
Worldgate Centre
     
5/31/2028
 
Salon Plaza
 
7,659
 
3.3%
 
7/31/2024
 
TGI Fridays
 
7,000
 
3.1%
 
10/31/2020
 
FedEx Kinko’s Inc.
4
 
Sugar Creek I & II
     
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
4.01
 
Sugar Creek I
     
8/31/2018
 
Mazda Motor of America, Inc.
 
8,362
 
4.1%
 
4/30/2016
 
New York Life Insurance Company
 
6,961
 
3.4%
 
1/31/2017
 
First Community Bank
4.02
 
Sugar Creek II
     
1/31/2017
 
Team, Inc.
 
26,492
 
12.9%
 
5/31/2023
 
Yang Ming (America) Corp
 
10,004
 
4.9%
 
8/31/2019
 
Noble Drilling Services, Inc.
5
 
Rockwell - ARINC HQ
                                           
6
 
Brunswick Square
     
7/31/2019
 
Old Navy
 
15,856
 
5.4%
 
MTM
 
Forever 21
 
12,508
 
4.3%
 
1/31/2020
 
Against All Odds
7
 
Hilton DFW Lakes Hotel and Conference Center
                                           
8
 
Residence Inn Aventura
                                           
9
 
Savoy Retail & 60th Street Residential
     
1/31/2017
 
DL Garage Holdings
 
12,000
 
16.8%
 
12/31/2020
 
JBS Antiques
 
5,545
 
7.8%
 
6/30/2018
 
Flywheel
9.01
 
Savoy Commercial Condominium Unit
     
NAV
 
NAV
 
NAV
     
NAV
 
NAV
 
NAV
     
NAV
 
NAV
9.02
 
205-213 East 60th Street
     
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
     
7/31/2026
 
Department of Social Services
 
4,438
 
1.6%
 
6/30/2018
 
JP Morgan Chase Bank
 
3,300
 
1.2%
 
6/7/2017
 
Koibito Restaurant
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
                                           
14.01
 
Corporate Campus
                                           
14.02
 
Green Valley Campus
                                           
14.03
 
Columbus Campus
                                           
15
 
Foxwoods Hotel Portfolio
                                           
15.01
 
Hilton Garden Inn Preston
                                           
15.02
 
Bellissimo Grande
                                           
16
 
The Howard Owners, Inc.
                                           
17
 
Shops at Park Village
     
12/31/2017
 
DC Public Library
 
4,925
 
4.6%
 
7/31/2016
 
DOTS
 
4,450
 
4.2%
 
8/31/2015
 
Dental Dreams
18
 
Woodmont Plaza
     
1/31/2020
 
Euclid Technology, LLC
 
6,561
 
4.8%
 
3/31/2016
 
RIMSI Corporation
 
5,358
 
4.0%
 
7/31/2017
 
Caldwell & Company
19
 
DoubleTree Richardson
                                           
20
 
BJ’s Wholesale HQ
                                           
21
 
Orange Avenue MHP
                                           
22
 
El Rancho MHP
                                           
23
 
Mercedes Benz Greenwich
                                           
24
 
Town Park Office
     
7/31/2014
 
ORASI Software, Inc.
 
20,165
 
13.8%
 
5/31/2015
 
NISH
 
17,092
 
11.7%
 
11/30/2021
 
Thompson Technologies, Inc.
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
     
8/31/2018
 
Holloway Cleaners
 
2,077
 
9.1%
 
12/1/2015
 
Bank of America
 
2,077
 
9.1%
 
12/1/2015
 
Playa Vista Medical Center
32
 
MarketPlace Management Portfolio
     
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
32.01
 
2705 North Main Street
     
7/8/2017
 
CiCi’s Pizza
 
4,000
 
5.8%
 
5/31/2017
 
Subway #12870
 
1,600
 
2.3%
 
12/31/2017
 
Rany’s Jewelry
32.02
 
2620 South Main Street
     
5/26/2021
 
Jersey Mike’s
 
2,400
 
8.6%
 
11/30/2014
 
North State Telephone Company
 
1,800
 
6.4%
 
9/30/2017
 
OneMain Financial, Inc. - $330030
32.03
 
2610 Plaza Court
     
1/31/2017
 
N Touch Wireless, Inc.
 
1,808
 
16.4%
 
6/30/2016
                   
32.04
 
234 Kettering Drive
                                           
32.05
 
2624 South Main Street
     
10/31/2016
                                   
33
 
Diamond Mine Mini Storage Union City
                                           
34
 
Diamond Mine Mini Storage Brentwood
                                           
35
 
41 University Drive
     
11/30/2015
 
EPAM
 
11,307
 
13.0%
 
5/31/2019
 
Xsunt Corporation
 
3,959
 
4.6%
 
12/31/2015
 
John Hancock
36
 
Parkway Corporate Center
     
4/30/2018
 
SRS Software, LLC
 
8,087
 
8.6%
 
2/29/2020
                   
37
 
Hilton Garden Inn North Phoenix
                                           
38
 
Spectrum Control, Inc.
                                           
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
     
7/17/2027
 
Broken Yolk Café
 
4,025
 
9.0%
 
2/28/2019
 
US Investigation Services, LLC
 
2,580
 
5.8%
 
7/31/2018
 
H&R Block
 
 
A-1-17

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
2nd Largest Tenant Exp. Date
  
3rd Largest Tenant Name(17)(18)
  
3rd Largest Tenant
Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant
Exp. Date
 
4th Largest Tenant Name(17)(18)
 
4th Largest Tenant
Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant
Exp. Date
 
5th Largest Tenant Name(17)(18)
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
     
9/30/2023
 
T-Mobile
 
2,310
 
11.3%
 
11/30/2017
 
Jimmy John’s Gourmet Sandwich
 
1,934
 
9.5%
 
8/18/2023
 
Oregano Fresh Greek
53
 
Cherry Ridge Office Park
     
5/31/2019
 
Little Engine Homecare, Inc.
 
6,376
 
5.6%
 
9/14/2015
 
Lutheran Social Services of the South, Inc.
 
6,201
 
5.5%
 
5/31/2014
 
Alamo Area Home Hospice
54
 
Chancellor Apartments
                                           
55
 
Oakwood MHP
                                           
56
 
Poplar Garden
                                           
57
 
Eastlake Shopping Center
     
6/30/2016
 
It’s Fashion Metro
 
11,990
 
8.7%
 
1/31/2019
 
Family Dollar
 
9,350
 
6.8%
 
12/31/2016
 
Miles Ahead
58
 
South Loop II Shopping Center
     
12/31/2014
 
Mattress World
 
4,900
 
16.2%
 
11/30/2014
 
Just Because- The Bead Boutique
 
1,800
 
5.9%
 
7/31/2014
 
All Pro Nails
59
 
River Bay Plaza
     
8/31/2019
 
Aaron’s Rental
 
7,464
 
9.4%
 
6/30/2023
 
Beauty Supply
 
2,700
 
3.4%
 
5/31/2017
 
Fantastic Sams
60
 
1430 Lee Trevino
     
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
     
8/31/2018
 
Leslie’s Poolmart, Inc. #481
 
3,164
 
8.8%
 
12/31/2018
 
Shenanigan’s Irish Pub
 
3,042
 
8.4%
 
10/31/2020
 
Raquel Robles dba D’Lor Gift
67
 
Comfort Suites - Sulphur
                                           
68
 
Trace Lofts/Trace North
     
10/19/2015
 
The Old Sage
 
2,561
 
15.2%
 
12/31/2017
 
High 5 Pie, LLC
 
2,164
 
12.8%
 
12/27/2020
 
Urban Dingo, LLC
69
 
Holiday Inn Express Austell Powder Springs
                                           
70
 
Walgreens - Everett
                                           
71
 
Weston Road Business Center
     
8/31/2015
 
Community Bank
 
3,000
 
13.9%
 
12/31/2017
 
Limonichi & Sansome, Inc.
 
2,092
 
9.7%
 
9/30/2018
 
Pediatric Physical Therapy On The Move, P.A
72
 
Comfort Suites Springfield, OH
                                           
73
 
WWG StorQuest - Evergreen
                                           
74
 
Chatham Towers, Inc.
                                           
75
 
Summer Lakes Self Storage
                                           
76
 
Hacienda Valley Shopping Center
     
12/31/2019
 
Pizza Hut
 
3,000
 
12.7%
 
9/30/2015
 
Superior Wok
 
2,400
 
10.1%
 
6/30/2023
 
Crown Donuts
77
 
333 West End Tenants Corp.
                                           
78
 
Walgreens - Pasadena
                                           
79
 
Capital & Sunny Acres MHP
                                           
80
 
La Verne Center
     
1/31/2024
                                   
81
 
Walgreens - Carson City
                                           
82
 
Princeton Court Apartments
                                           
83
 
Winn Dixie Baton Rouge
                                           
84
 
The Commons Shopping Center
     
9/30/2016
 
Pet Sense
 
4,800
 
12.4%
 
10/31/2024
 
Hibbett Sporting Goods Inc
 
4,675
 
12.1%
 
1/31/2016
 
The Cato Corporation
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.
                                           
 
 
A-1-18

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant
Exp. Date
 
Engineering Report Date
 
Environmental Report
Date (Phase I)
 
Environmental Report Date (Phase II)
 
Seismic Report
Date
 
Seismic PML %
 
Seismic
Insurance
Required  (Y/N)
 
Terrorism
Insurance (Y/N)
 
Loan Purpose
 
Engineering Escrow
/ Deferred
Maintenance ($)
 
Tax Escrow (Initial)
1
 
Woodbridge Center
     
21,687
 
2.0%
 
8/31/2021
 
2/4/2014
 
2/5/2014
             
N
 
Y
 
Refinance
 
0
 
0
2
 
Bloomberg Data Center
                 
2/26/2014
 
1/29/2014
             
N
 
Y
 
Refinance
 
0
 
0
3
 
Worldgate Centre
     
4,788
 
2.1%
 
4/30/2018
 
3/5/2014
 
3/5/2014
             
N
 
Y
 
Refinance
 
0
 
529,770
4
 
Sugar Creek I & II
     
Various
 
Various
 
Various
 
3/20/2014
 
3/20/2014
             
N
 
Y
 
Acquisition
 
0
 
379,930
4.01
 
Sugar Creek I
     
1,724
 
0.8%
 
10/31/2016
 
3/20/2014
 
3/20/2014
             
N
 
Y
           
4.02
 
Sugar Creek II
     
8,725
 
4.3%
 
7/31/2014
 
3/20/2014
 
3/20/2014
             
N
 
Y
           
5
 
Rockwell - ARINC HQ
                 
2/4/2014
 
12/19/2013
             
N
 
Y
 
Acquisition
 
0
 
0
6
 
Brunswick Square
     
10,594
 
3.6%
 
8/31/2015
 
1/23/2014
 
1/23/2014
             
N
 
Y
 
Refinance
 
0
 
0
7
 
Hilton DFW Lakes Hotel and Conference Center
                 
1/25/2014
 
1/23/2014
             
N
 
Y
 
Refinance
 
1,079,375
 
199,070
8
 
Residence Inn Aventura
                 
2/21/2014
 
2/21/2014
             
N
 
Y
 
Refinance
 
0
 
42,624
9
 
Savoy Retail & 60th Street Residential
     
4,674
 
6.6%
 
6/30/2024
 
1/31/2014
 
1/31/2014
             
N
 
Y
 
Refinance
 
0
 
369,229
9.01
 
Savoy Commercial Condominium Unit
     
NAV
     
NAV
 
1/31/2014
 
1/31/2014
             
N
 
Y
           
9.02
 
205-213 East 60th Street
     
NAV
     
NAV
 
1/31/2014
 
1/31/2014
             
N
 
Y
           
10
 
Minneapolis Apartment Portfolio
                 
1/6/2014
 
Various
 
Various
         
N
 
Y
 
Refinance
 
286,813
 
40,574
10.01
 
2101 East River Terrace
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.02
 
214-220 East 19th Street
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.03
 
1308 Powderhorn Terrace
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.04
 
6 East 25th Street
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.05
 
1801 3rd Avenue South
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.06
 
25 East 25th Street
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.07
 
203 East 19th Street
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.08
 
615 East 16th Street
                 
1/6/2014
 
1/7/2014
 
3/20/2014
         
N
 
Y
           
10.09
 
3013 Grand Avenue South
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.10
 
1728 2nd Avenue
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.11
 
3211 Minnehaha Avenue South
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.12
 
3146 Minnehaha Avenue South
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.13
 
1511 Lagoon Avenue
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.14
 
3312 Blaisdell Avenue South
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.15
 
3140 Minnehaha Avenue South
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.16
 
3018 30th Avenue South
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
10.17
 
3030 29th Avenue South
                 
1/6/2014
 
1/6/2014
             
N
 
Y
           
11
 
Lacey Market Square
     
3,082
 
1.1%
 
4/30/2016
 
1/31/2014
 
1/31/2014
             
N
 
Y
 
Refinance
 
147,281
 
23,580
12
 
Woodland Apartments
                 
1/29/2014
 
1/29/2014
             
N
 
Y
 
Refinance
 
0
 
0
13
 
Westland Multifamily Portfolio I
                 
3/7/2014
 
3/7/2014
     
Various
 
Various
 
N
 
Y
 
Refinance
 
0
 
62,640
13.01
 
102nd Street Apartments
                 
3/7/2014
 
3/7/2014
     
3/6/2014
 
19.0%
 
N
 
Y
           
13.02
 
Cordova Street Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
11.0%
 
N
 
Y
           
13.03
 
Poppy Street Apartments
                 
3/7/2014
 
3/7/2014
     
3/6/2014
 
10.0%
 
N
 
Y
           
13.04
 
Santa Rosalia Apartments
                 
3/7/2014
 
3/7/2014
     
3/6/2014
 
18.0%
 
N
 
Y
           
13.05
 
39th Street Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
11.0%
 
N
 
Y
           
13.06
 
Daisy Avenue Apartments
                 
3/7/2014
 
3/7/2014
     
3/6/2014
 
13.0%
 
N
 
Y
           
13.07
 
828 Beach Avenue Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
19.0%
 
N
 
Y
           
13.08
 
Harvard Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
19.0%
 
N
 
Y
           
13.09
 
Dawson Apartments
                 
3/7/2014
 
3/7/2014
     
3/6/2014
 
12.0%
 
N
 
Y
           
13.10
 
Orange Avenue Apartments
                 
3/7/2014
 
3/7/2014
     
3/6/2014
 
14.0%
 
N
 
Y
           
13.11
 
Chestnut Apartments
                 
3/7/2014
 
3/7/2014
     
3/6/2014
 
16.0%
 
N
 
Y
           
13.12
 
610 East Hyde Park Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
19.0%
 
N
 
Y
           
13.13
 
Linden Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
13.0%
 
N
 
Y
           
14
 
Vintage Parts Portfolio
                 
3/3/2014
 
2/19/2014
             
N
 
Y
 
Acquisition
 
43,770
 
0
14.01
 
Corporate Campus
                 
3/3/2014
 
2/19/2014
             
N
 
Y
           
14.02
 
Green Valley Campus
                 
3/3/2014
 
2/19/2014
             
N
 
Y
           
14.03
 
Columbus Campus
                 
3/3/2014
 
2/19/2014
             
N
 
Y
           
15
 
Foxwoods Hotel Portfolio
                 
3/10/2014
 
3/10/2014
             
N
 
Y
 
Refinance
 
0
 
90,674
15.01
 
Hilton Garden Inn Preston
                 
3/10/2014
 
3/10/2014
             
N
 
Y
           
15.02
 
Bellissimo Grande
                 
3/10/2014
 
3/10/2014
             
N
 
Y
           
16
 
The Howard Owners, Inc.
                 
3/19/2014
 
3/20/2014
             
N
 
Y
 
Refinance
 
0
 
0
17
 
Shops at Park Village
     
3,648
 
3.4%
 
11/30/2023
 
1/7/2014
 
1/6/2014
             
N
 
Y
 
Refinance
 
0
 
23,013
18
 
Woodmont Plaza
     
5,086
 
3.8%
 
10/31/2019
 
3/12/2014
 
3/12/2014
             
N
 
Y
 
Refinance
 
0
 
171,474
19
 
DoubleTree Richardson
                 
1/7/2014
 
1/2/2014
             
N
 
Y
 
Acquisition
 
0
 
62,649
20
 
BJ’s Wholesale HQ
                 
2/20/2014
 
11/8/2013
             
N
 
Y
 
Acquisition
 
0
 
0
21
 
Orange Avenue MHP
                 
2/27/2014
 
1/24/2014
     
1/28/2014
 
13.0%
 
N
 
Y
 
Refinance
 
0
 
38,623
22
 
El Rancho MHP
                 
1/28/2014
 
1/24/2014
     
1/28/2014
 
14.0%
 
N
 
Y
 
Refinance
 
0
 
45,650
23
 
Mercedes Benz Greenwich
                 
2/6/2014
 
2/6/2014
             
N
 
Y
 
Acquisition
 
0
 
0
24
 
Town Park Office
     
6,779
 
4.6%
 
3/31/2015
 
11/11/2013
 
11/12/2013
             
N
 
Y
 
Refinance
 
8,125
 
80,654
25
 
David Drye II
                 
1/17/2014
 
Various
             
N
 
Y
 
Refinance
 
14,406
 
121,037
25.01
 
Willow Creek
                 
1/17/2014
 
1/16/2014
             
N
 
Y
           
25.02
 
Madison Place
                 
1/17/2014
 
1/17/2014
             
N
 
Y
           
26
 
Westland Multifamily Portfolio II
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
Various
 
N
 
Y
 
Refinance
 
0
 
46,104
26.01
 
El Segundo Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
9.0%
 
N
 
Y
           
26.02
 
Eucalyptus Avenue Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
19.0%
 
N
 
Y
           
26.03
 
Mariposa Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
13.0%
 
N
 
Y
           
26.04
 
Villa Serena Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
14.0%
 
N
 
Y
           
26.05
 
827 Beach Avenue Apartments
                 
3/7/2014
 
3/7/2014
     
3/7/2014
 
13.0%
 
N
 
Y
           
27
 
Residence Inn - Middleton
                 
1/7/2014
 
1/8/2014
             
N
 
Y
 
Refinance
 
0
 
19,046
28
 
Courtyard by Marriott - Middleton
                 
1/6/2014
 
1/8/2014
             
N
 
Y
 
Refinance
 
0
 
23,334
29
 
Country Place MHP
                 
2/26/2014
 
1/28/2014
     
1/28/2014
 
14.0%
 
N
 
Y
 
Refinance
 
15,625
 
27,617
30
 
Torrance MHP
                 
2/27/2014
 
1/24/2014
     
1/28/2014
 
19.0%
 
N
 
Y
 
Refinance
 
0
 
12,851
31
 
Shops at Concert Park
     
1,933
 
8.5%
 
4/1/2018
 
2/4/2014
 
2/4/2014
     
2/3/2014
 
13.0%
 
N
 
Y
 
Acquisition
 
0
 
21,210
32
 
MarketPlace Management Portfolio
     
Various
 
Various
 
Various
 
Various
 
Various
             
N
 
Y
 
Refinance
 
13,500
 
95,598
32.01
 
2705 North Main Street
     
1,400
 
2.0%
 
10/31/2016
 
12/6/2013
 
12/6/2013
             
N
 
Y
           
32.02
 
2620 South Main Street
     
1,600
 
5.7%
 
4/30/2016
 
12/5/2013
 
12/5/2013
             
N
 
Y
           
32.03
 
2610 Plaza Court
                 
12/5/2013
 
12/5/2013
             
N
 
Y
           
32.04
 
234 Kettering Drive
                 
12/5/2013
 
12/5/2013
             
N
 
Y
           
32.05
 
2624 South Main Street
                 
12/5/2013
 
12/5/2013
             
N
 
Y
           
33
 
Diamond Mine Mini Storage Union City
                 
10/7/2013
 
10/7/2013
     
10/4/2013
 
11.0%
 
N
 
Y
 
Refinance
 
30,863
 
32,286
34
 
Diamond Mine Mini Storage Brentwood
                 
10/7/2013
 
10/7/2013
     
10/4/2013
 
11.0%
 
N
 
Y
 
Refinance
 
6,875
 
7,458
35
 
41 University Drive
     
3,575
 
4.1%
 
2/28/2018
 
1/21/2014
 
1/21/2014
             
N
 
Y
 
Refinance
 
25,000
 
145,289
36
 
Parkway Corporate Center
                 
11/22/2013
 
11/25/2013
             
N
 
Y
 
Acquisition
 
0
 
27,959
37
 
Hilton Garden Inn North Phoenix
                 
2/26/2014
 
2/26/2014
             
N
 
Y
 
Refinance
 
0
 
13,085
38
 
Spectrum Control, Inc.
                 
3/5/2014
 
3/4/2014
             
N
 
Y
 
Acquisition
 
0
 
0
39
 
Poplar Springs and Garden Walk Portfolio
                 
3/14/2014
 
12/9/2013
             
N
 
Y
 
Refinance
 
275,084
 
82,343
39.01
 
Garden Walk Apartments
                 
3/14/2014
 
12/9/2013
             
N
 
Y
           
39.02
 
Poplar Springs
                 
3/14/2014
 
12/9/2013
             
N
 
Y
           
40
 
Holiday Inn Express - Dickson City
                 
2/18/2014
 
2/20/2014
             
N
 
Y
 
Refinance
 
0
 
0
41
 
Hilton Garden Inn Panama City
                 
2/13/2014
 
3/19/2014
             
N
 
Y
 
Refinance
 
0
 
33,190
42
 
Holiday Inn Express Downtown Cleveland
                 
2/4/2014
 
2/4/2014
             
N
 
Y
 
Refinance
 
0
 
34,349
43
 
Garden City MHC Portfolio
                 
11/19/2013
 
Various
             
N
 
Y
 
Refinance
 
742,039
 
37,164
43.01
 
East Garden Village
                 
11/19/2013
 
11/19/2013
             
N
 
Y
           
43.02
 
Prairie Wind
                 
11/19/2013
 
11/13/2013
             
N
 
Y
           
44
 
Hilton Garden Inn - Beaumont
                 
1/28/2014
 
1/28/2014
             
N
 
Y
 
Refinance
 
0
 
57,259
45
 
El Centro Town Center II
     
2,505
 
5.6%
 
1/31/2019
 
1/6/2014
 
1/7/2014
     
1/6/2014
 
11.0%
 
N
 
Y
 
Refinance
 
5,063
 
16,883
 
 
A-1-19

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
5th Largest Tenant
Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant
Exp. Date
 
Engineering Report Date
 
Environmental Report
Date (Phase I)
 
Environmental Report Date (Phase II)
 
Seismic Report
Date
 
Seismic PML %
 
Seismic
Insurance
Required (Y/N)
 
Terrorism
Insurance (Y/N)
 
Loan Purpose
 
Engineering Escrow
/ Deferred
Maintenance ($)
 
Tax Escrow (Initial)
46
 
Comfort Suites Cincinnati Airport
                 
2/27/2014
 
2/27/2014
             
N
 
Y
 
Refinance
 
6,250
 
21,234
47
 
Comfort Suites Indianapolis Airport
                 
2/27/2014
 
2/27/2014
             
N
 
Y
 
Refinance
 
1,875
 
56,089
48
 
Security Public Storage - Redwood City
                 
1/9/2014
 
1/14/2014
     
1/13/2014
 
19.0%
 
N
 
Y
 
Refinance
 
0
 
0
49
 
Cielo Ranch Apartments
                 
12/27/2013
 
12/27/2013
             
N
 
Y
 
Refinance
 
59,008
 
52,655
50
 
Armoury Commons
                 
2/12/2014
 
2/12/2014
             
N
 
Y
 
Acquisition
 
46,063
 
44,544
51
 
Holiday Inn Bakersfield
                 
2/12/2014
 
2/10/2014
     
2/10/2014
 
5.0%
 
N
 
Y
 
Refinance
 
0
 
8,347
52
 
Retail at Pasadena Collection
     
1,901
 
9.3%
 
1/31/2024
 
2/4/2014
 
2/26/2014
     
2/4/2014
 
15.0%
 
N
 
Y
 
Acquisition
 
0
 
10,967
53
 
Cherry Ridge Office Park
     
5,570
 
4.9%
 
9/30/2016
 
12/26/2013
 
12/27/2013
             
N
 
Y
 
Acquisition
 
0
 
35,712
54
 
Chancellor Apartments
                 
12/31/2013
 
12/31/2013
             
N
 
Y
 
Acquisition
 
8,400
 
37,887
55
 
Oakwood MHP
                 
3/11/2014
 
3/11/2014
             
N
 
Y
 
Acquisition
 
6,250
 
0
56
 
Poplar Garden
                 
3/7/2014
 
3/5/2014
             
N
 
Y
 
Refinance
 
0
 
46,810
57
 
Eastlake Shopping Center
     
7,632
 
5.5%
 
12/31/2014
 
12/16/2013
 
12/17/2013
             
N
 
Y
 
Refinance
 
0
 
18,627
58
 
South Loop II Shopping Center
     
1,200
 
4.0%
 
12/31/2018
 
12/16/2013
 
12/16/2013
             
N
 
Y
 
Refinance
 
0
 
5,974
59
 
River Bay Plaza
     
1,654
 
2.1%
 
2/29/2016
 
3/3/2014
 
3/4/2014
             
N
 
Y
 
Acquisition
 
15,916
 
16,652
60
 
1430 Lee Trevino
                 
3/7/2014
 
3/7/2014
             
N
 
Y
 
Refinance
 
8,750
 
46,171
61
 
TownePlace Suites
                 
2/3/2014
 
2/4/2014
     
2/4/2014
 
8.0%
 
N
 
Y
 
Refinance
 
0
 
30,205
62
 
WWG StorQuest - Twenty Mile
                 
2/19/2014
 
8/20/2013
             
N
 
Y
 
Acquisition
 
0
 
9,649
63
 
Claymoor Apartments
                 
2/26/2014
 
2/26/2014
             
N
 
Y
 
Refinance
 
6,500
 
104,562
64
 
WWG StorQuest - Highlands Ranch
                 
8/14/2013
 
8/21/2013
             
N
 
Y
 
Acquisition
 
0
 
9,645
65
 
Candlewood Suites - Denham Springs
                 
1/28/2014
 
1/31/2014
             
N
 
Y
 
Refinance
 
0
 
25,873
66
 
Sunrise Plaza
     
2,247
 
6.2%
 
4/30/2015
 
2/12/2014
 
2/12/2014
             
N
 
Y
 
Acquisition
 
20,053
 
30,935
67
 
Comfort Suites - Sulphur
                 
1/28/2014
 
1/28/2014
             
N
 
Y
 
Refinance
 
0
 
19,677
68
 
Trace Lofts/Trace North
     
1,919
 
11.4%
 
12/31/2015
 
3/13/2014
 
3/17/2014
     
3/18/2014
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
3,216
69
 
Holiday Inn Express Austell Powder Springs
                 
12/18/2013
 
12/13/2013
             
N
 
Y
 
Refinance
 
0
 
26,525
70
 
Walgreens - Everett
                 
11/7/2013
 
11/7/2013
     
11/27/2013
 
8.0%
 
N
 
N
 
Refinance
 
0
 
0
71
 
Weston Road Business Center
     
718
 
3.3%
 
10/31/2014
 
1/21/2014
 
1/21/2014
             
N
 
Y
 
Refinance
 
0
 
66,894
72
 
Comfort Suites Springfield, OH
                 
1/31/2014
 
1/30/2014
             
N
 
Y
 
Refinance
 
0
 
19,573
73
 
WWG StorQuest - Evergreen
                 
2/3/2014
 
8/22/2013
     
8/23/2013
 
13.0%
 
N
 
Y
 
Acquisition
 
210,138
 
5,920
74
 
Chatham Towers, Inc.
                 
3/11/2014
 
3/11/2014
             
N
 
Y
 
Refinance
 
0
 
0
75
 
Summer Lakes Self Storage
                 
2/26/2014
 
2/26/2014
             
N
 
Y
 
Refinance
 
0
 
30,721
76
 
Hacienda Valley Shopping Center
     
1,800
 
7.6%
 
3/31/2018
 
1/9/2014
 
1/14/2014
     
1/9/2014
 
15.0%
 
N
 
Y
 
Refinance
 
32,890
 
10,010
77
 
333 West End Tenants Corp.
                 
2/14/2014
 
2/12/2014
             
N
 
Y
 
Refinance
 
0
 
0
78
 
Walgreens - Pasadena
                 
1/29/2014
 
1/29/2014
             
N
 
N
 
Refinance
 
0
 
0
79
 
Capital & Sunny Acres MHP
                 
3/14/2014
 
3/14/2014
             
N
 
Y
 
Refinance
 
3,750
 
30,463
80
 
La Verne Center
                 
7/2/2013
 
3/25/2014
     
7/2/2013
 
14.0%
 
N
 
Y
 
Refinance
 
0
 
4,686
81
 
Walgreens - Carson City
                 
2/27/2014
 
2/27/2014
     
2/27/2014
 
10.0%
 
N
 
Y
 
Refinance
 
0
 
0
82
 
Princeton Court Apartments
                 
3/4/2014
 
3/4/2014
             
N
 
Y
 
Refinance
 
0
 
51,272
83
 
Winn Dixie Baton Rouge
                 
1/29/2014
 
1/29/2014
             
N
 
Y
 
Acquisition
 
0
 
0
84
 
The Commons Shopping Center
     
4,350
 
11.2%
 
1/31/2015
 
3/20/2014
 
12/26/2013
             
N
 
Y
 
Acquisition
 
1,375
 
15,402
85
 
321 Apartments Corp.
                 
2/6/2014
 
2/5/2014
             
N
 
Y
 
Refinance
 
0
 
0
86
 
Wheatfield Self Storage
                 
1/2/2014
 
1/2/2014
             
N
 
Y
 
Refinance
 
0
 
18,888
87
 
Golf View Apartments
                 
2/27/2014
 
2/27/2014
             
N
 
Y
 
Refinance
 
10,563
 
52,282
88
 
Folly Road Self Storage
                 
2/19/2014
 
2/19/2014
             
N
 
Y
 
Refinance
 
0
 
12,418
89
 
929 Park Avenue Apartments Corp.
                 
3/3/2014
 
2/28/2014
             
N
 
Y
 
Refinance
 
0
 
0
90
 
70 N. Grove Owners Corp.
                 
1/31/2014
 
1/30/2014
             
N
 
Y
 
Refinance
 
0
 
0
91
 
Barrington Apartments
                 
3/5/2014
 
3/4/2014
             
N
 
Y
 
Refinance
 
0
 
42,853
92
 
Tanglewood Gardens Owners Corp.
                 
3/3/2014
 
3/18/2014
             
N
 
Y
 
Refinance
 
0
 
0
93
 
Centrentset Corp.
                 
1/24/2014
 
2/4/2014
             
N
 
Y
 
Refinance
 
0
 
0
94
 
Fowler Court Tenants Inc.
                 
2/14/2014
 
1/17/2014
             
N
 
Y
 
Refinance
 
0
 
0
95
 
Park Terrace Manor, Inc.
                 
3/13/2014
 
3/13/2014
             
N
 
Y
 
Refinance
 
0
 
18,592
96
 
Mobile Manor MHC
                 
7/19/2013
 
7/19/2013
             
N
 
Y
 
Refinance
 
3,563
 
2,701
97
 
Trailwood MHC
                 
2/27/2014
 
2/28/2014
             
N
 
Y
 
Refinance
 
0
 
6,126
98
 
119 West 71st Street Owners Corp.
                 
2/21/2014
 
2/21/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
 
A-1-20

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
Monthly Tax
Escrow ($)
 
Tax Escrow - Cash
or LoC
 
Tax Escrow - LoC
Counterparty
 
Insurance Escrow
(Initial)
 
Monthly
Insurance
Escrow ($)
 
Insurance
Escrow - Cash
or LoC
 
Insurance
Escrow - LoC
Counterparty
 
Upfront Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)(19)
 
Replacement
Reserve Cap ($)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow - LoC
Counterparty
1
 
Woodbridge Center
     
Springing
         
0
 
Springing
         
0
 
Springing
 
276,352
       
2
 
Bloomberg Data Center
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
3
 
Worldgate Centre
     
88,295
 
Cash
     
0
 
Springing
         
0
 
3,822
 
0
 
Cash
   
4
 
Sugar Creek I & II
     
75,986
 
Cash
     
0
 
Springing
         
0
 
6,820
 
0
 
Cash
   
4.01
 
Sugar Creek I
                                                   
4.02
 
Sugar Creek II
                                                   
5
 
Rockwell - ARINC HQ
     
Springing
         
0
 
Springing
         
0
 
Springing
 
750,000
       
6
 
Brunswick Square
     
Springing
         
0
 
Springing
         
0
 
Springing
 
273,600
       
7
 
Hilton DFW Lakes Hotel and Conference Center
     
66,357
 
Cash
     
0
 
Springing
         
88,932
 
88,932
 
0
 
Cash
   
8
 
Residence Inn Aventura
     
40,594
 
Cash
     
0
 
Springing
         
0
 
36,829
 
0
 
Cash
   
9
 
Savoy Retail & 60th Street Residential
     
123,076
 
Cash
     
0
 
Springing
         
0
 
1,011
 
0
 
Cash
   
9.01
 
Savoy Commercial Condominium Unit
                                                   
9.02
 
205-213 East 60th Street
                                                   
10
 
Minneapolis Apartment Portfolio
     
40,574
 
Cash
     
49,238
 
9,848
 
Cash
     
0
 
8,958
 
0
 
Cash
   
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
     
23,580
 
Cash
     
0
 
Springing
         
0
 
3,455
 
0
 
Cash
   
12
 
Woodland Apartments
     
21,114
 
Cash
     
23,938
 
2,850
 
Cash
     
0
 
3,733
 
0
 
Cash
   
13
 
Westland Multifamily Portfolio I
     
20,880
 
Cash
     
66,407
 
6,037
 
Cash
     
0
 
6,401
 
0
 
Cash
   
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
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
14.01
 
Corporate Campus
                                                   
14.02
 
Green Valley Campus
                                                   
14.03
 
Columbus Campus
                                                   
15
 
Foxwoods Hotel Portfolio
     
21,589
 
Cash
     
51,264
 
16,274
 
Cash
     
0
 
28,860
 
0
 
Cash
   
15.01
 
Hilton Garden Inn Preston
                                                   
15.02
 
Bellissimo Grande
                                                   
16
 
The Howard Owners, Inc.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
17
 
Shops at Park Village
     
23,009
 
Cash
     
3,299
 
1,652
 
Cash
     
0
 
1,855
 
22,258
 
Cash
   
18
 
Woodmont Plaza
     
24,497
 
Cash
     
0
 
Springing
         
0
 
0
 
0
       
19
 
DoubleTree Richardson
     
29,833
 
Cash
     
13,306
 
6,336
 
Cash
     
0
 
28,630
 
0
 
Cash
   
20
 
BJ’s Wholesale HQ
     
Springing
         
0
 
Springing
         
0
 
Springing
 
600,000
       
21
 
Orange Avenue MHP
     
12,874
 
Cash
     
6,734
 
3,367
 
Cash
     
488
 
488
 
0
 
Cash
   
22
 
El Rancho MHP
     
15,217
 
Cash
     
10,073
 
1,259
 
Cash
     
617
 
617
 
0
 
Cash
   
23
 
Mercedes Benz Greenwich
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
24
 
Town Park Office
     
16,131
 
Cash
     
5,952
 
1,984
 
Cash
     
4,300
 
4,300
 
0
 
Cash
   
25
 
David Drye II
     
15,130
 
Cash
     
39,920
 
3,327
 
Cash
     
6,938
 
6,938
 
0
 
Cash
   
25.01
 
Willow Creek
                                                   
25.02
 
Madison Place
                                                   
26
 
Westland Multifamily Portfolio II
     
15,368
 
Cash
     
35,508
 
2,959
 
Cash
     
0
 
3,021
 
0
 
Cash
   
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
     
15,359
 
Cash
     
0
 
Springing
         
0
 
12,500
 
0
 
Cash
   
28
 
Courtyard by Marriott - Middleton
     
8,598
 
Cash
     
0
 
Springing
         
0
 
13,700
 
0
 
Cash
   
29
 
Country Place MHP
     
9,206
 
Cash
     
13,795
 
1,724
 
Cash
     
983
 
983
 
0
 
Cash
   
30
 
Torrance MHP
     
4,284
 
Cash
     
7,517
 
940
 
Cash
     
275
 
275
 
0
 
Cash
   
31
 
Shops at Concert Park
     
21,210
 
Cash
     
3,806
 
1,903
 
Cash
     
0
 
379
 
13,656
 
Cash
   
32
 
MarketPlace Management Portfolio
     
11,950
 
Cash
     
4,063
 
2,031
 
Cash
     
235,564
 
1,527
 
0
 
Cash
   
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
     
5,316
 
Cash
     
908
 
908
 
Cash
     
0
 
2,748
 
0
 
Cash
   
34
 
Diamond Mine Mini Storage Brentwood
     
3,729
 
Cash
     
804
 
804
 
Cash
     
0
 
1,097
 
0
 
Cash
   
35
 
41 University Drive
     
18,161
 
Cash
     
12,563
 
1,570
 
Cash
     
2,260
 
2,260
 
0
 
Cash
   
36
 
Parkway Corporate Center
     
27,959
 
Cash
     
5,152
 
1,717
 
Cash
     
2,338
 
2,338
 
105,201
 
Cash
   
37
 
Hilton Garden Inn North Phoenix
     
12,462
 
Cash
     
11,711
 
2,788
 
Cash
     
0
 
12,008
 
0
 
Cash
   
38
 
Spectrum Control, Inc.
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
39
 
Poplar Springs and Garden Walk Portfolio
     
13,070
 
Cash
     
14,857
 
7,075
 
Cash
     
0
 
14,025
 
0
 
Cash
   
39.01
 
Garden Walk Apartments
                                                   
39.02
 
Poplar Springs
                                                   
40
 
Holiday Inn Express - Dickson City
     
9,167
 
Cash
     
36,141
 
2,868
 
Cash
     
0
 
10,679
 
0
 
Cash
   
41
 
Hilton Garden Inn Panama City
     
4,741
 
Cash
     
16,751
 
2,393
 
Cash
     
0
 
11,280
 
0
 
Cash
   
42
 
Holiday Inn Express Downtown Cleveland
     
34,349
 
Cash
     
113,155
 
14,144
 
Cash
     
15,427
 
15,427
 
0
 
Cash
   
43
 
Garden City MHC Portfolio
     
7,079
 
Cash
     
5,228
 
2,490
 
Cash
     
0
 
3,046
 
0
 
Cash
   
43.01
 
East Garden Village
                                                   
43.02
 
Prairie Wind
                                                   
44
 
Hilton Garden Inn - Beaumont
     
13,633
 
Cash
     
14,519
 
6,914
 
Cash
     
0
 
9,488
 
0
 
Cash
   
45
 
El Centro Town Center II
     
8,040
 
Cash
     
3,375
 
643
 
Cash
     
0
 
710
 
0
 
Cash
   
 
 
A-1-21

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
     
Monthly Tax
Escrow ($)
 
Tax Escrow - Cash
or LoC
 
Tax Escrow - LoC
Counterparty
 
Insurance Escrow
(Initial)
 
Monthly
Insurance
Escrow ($)
 
Insurance
Escrow - Cash
or LoC
 
Insurance
Escrow - LoC
Counterparty
 
Upfront Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)(19)
 
Replacement
Reserve Cap ($)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement
Reserve Escrow - LoC
Counterparty
46
 
Comfort Suites Cincinnati Airport
     
2,654
 
Cash
     
4,670
 
0
 
Cash
     
0
 
4,462
 
0
 
Cash
   
47
 
Comfort Suites Indianapolis Airport
     
7,011
 
Cash
     
6,819
 
0
 
Cash
     
0
 
4,620
 
0
 
Cash
   
48
 
Security Public Storage - Redwood City
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
49
 
Cielo Ranch Apartments
     
17,552
 
Cash
     
161,608
 
12,431
 
Cash
     
10,512
 
10,512
 
0
 
Cash
   
50
 
Armoury Commons
     
14,848
 
Cash
     
15,371
 
7,320
 
Cash
     
0
 
5,458
 
0
 
Cash
   
51
 
Holiday Inn Bakersfield
     
8,347
 
Cash
     
15,918
 
2,274
 
Cash
     
7,747
 
7,747
 
0
 
Cash
   
52
 
Retail at Pasadena Collection
     
10,967
 
Cash
     
1,318
 
264
 
Cash
     
0
 
0
 
0
       
53
 
Cherry Ridge Office Park
     
11,904
 
Cash
     
5,596
 
1,865
 
Cash
     
0
 
2,366
 
85,000
 
Cash
   
54
 
Chancellor Apartments
     
12,028
 
Cash
     
67,861
 
4,524
 
Cash
     
225,000
 
4,667
 
0
 
Cash
   
55
 
Oakwood MHP
     
14,733
 
Cash
     
1,781
 
890
 
Cash
     
896
 
896
 
0
 
Cash
   
56
 
Poplar Garden
     
15,603
 
Cash
     
12,263
 
3,066
 
Cash
     
3,656
 
3,656
 
0
 
Cash
   
57
 
Eastlake Shopping Center
     
6,209
 
Cash
     
14,241
 
3,560
 
Cash
     
12,188
 
2,305
 
82,979
 
Cash
   
58
 
South Loop II Shopping Center
     
1,991
 
Cash
     
3,186
 
797
 
Cash
     
0
 
505
 
18,180
 
Cash
   
59
 
River Bay Plaza
     
5,551
 
Cash
     
8,757
 
4,378
 
Cash
     
0
 
990
 
0
 
Cash
   
60
 
1430 Lee Trevino
     
11,543
 
Cash
     
1,666
 
1,666
 
Cash
     
45,000
 
1,811
 
45,000
 
Cash
   
61
 
TownePlace Suites
     
6,041
 
Cash
     
19,389
 
2,154
 
Cash
     
5,626
 
5,626
 
0
 
Cash
   
62
 
WWG StorQuest - Twenty Mile
     
9,649
 
Cash
     
0
 
Springing
         
0
 
873
 
20,960
 
Cash
   
63
 
Claymoor Apartments
     
14,937
 
Cash
     
25,473
 
3,184
 
Cash
     
2,617
 
2,617
 
0
 
Cash
   
64
 
WWG StorQuest - Highlands Ranch
     
9,645
 
Cash
     
0
 
Springing
         
0
 
777
 
18,636
 
Cash
   
65
 
Candlewood Suites - Denham Springs
     
4,928
 
Cash
     
40,325
 
3,491
 
Cash
     
0
 
5,196
 
0
 
Cash
   
66
 
Sunrise Plaza
     
5,892
 
Cash
     
4,922
 
2,344
 
Cash
     
0
 
865
 
0
 
Cash
   
67
 
Comfort Suites - Sulphur
     
3,748
 
Cash
     
24,112
 
3,281
 
Cash
     
0
 
5,115
 
0
 
Cash
   
68
 
Trace Lofts/Trace North
     
3,216
 
Cash
     
287
 
96
 
Cash
     
282
 
282
 
0
 
Cash
   
69
 
Holiday Inn Express Austell Powder Springs
     
3,609
 
Cash
     
5,629
 
2,681
 
Cash
     
0
 
5,425
 
0
 
Cash
   
70
 
Walgreens - Everett
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
71
 
Weston Road Business Center
     
11,149
 
Cash
     
23,500
 
3,141
 
Cash
     
0
 
648
 
0
 
Cash
   
72
 
Comfort Suites Springfield, OH
     
3,915
 
Cash
     
17,888
 
1,491
 
Cash
     
5,519
 
5,519
 
250,000
 
Cash
   
73
 
WWG StorQuest - Evergreen
     
5,920
 
Cash
     
0
 
Springing
         
0
 
1,322
 
60,000
 
Cash
   
74
 
Chatham Towers, Inc.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
75
 
Summer Lakes Self Storage
     
7,314
 
Cash
     
12,913
 
1,076
 
Cash
     
0
 
507
 
18,255
 
Cash
   
76
 
Hacienda Valley Shopping Center
     
10,010
 
Cash
     
7,670
 
852
 
Cash
     
0
 
1,494
 
0
 
Cash
   
77
 
333 West End Tenants Corp.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
78
 
Walgreens - Pasadena
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
79
 
Capital & Sunny Acres MHP
     
5,077
 
Cash
     
3,013
 
1,506
 
Cash
     
667
 
667
 
0
 
Cash
   
80
 
La Verne Center
     
4,686
 
Cash
     
5,691
 
569
 
Cash
     
363
 
363
 
0
 
Cash
   
81
 
Walgreens - Carson City
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
82
 
Princeton Court Apartments
     
7,325
 
Cash
     
19,976
 
1,665
 
Cash
     
0
 
1,875
 
115,000
 
Cash
   
83
 
Winn Dixie Baton Rouge
     
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
84
 
The Commons Shopping Center
     
1,925
 
Cash
     
4,532
 
647
 
Cash
     
0
 
484
 
0
 
Cash
   
85
 
321 Apartments Corp.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
86
 
Wheatfield Self Storage
     
4,497
 
Cash
     
14,654
 
977
 
Cash
     
0
 
563
 
20,261
 
Cash
   
87
 
Golf View Apartments
     
7,469
 
Cash
     
29,014
 
3,627
 
Cash
     
5,310
 
5,310
 
0
 
Cash
   
88
 
Folly Road Self Storage
     
3,105
 
Cash
     
1,108
 
1,108
 
Cash
     
446
 
446
 
0
 
Cash
   
89
 
929 Park Avenue Apartments Corp.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
90
 
70 N. Grove Owners Corp.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
91
 
Barrington Apartments
     
7,142
 
Cash
     
15,944
 
1,329
 
Cash
     
0
 
1,667
 
100,000
 
Cash
   
92
 
Tanglewood Gardens Owners Corp.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
93
 
Centrentset Corp.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
94
 
Fowler Court Tenants Inc.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       
95
 
Park Terrace Manor, Inc.
     
9,296
 
Cash
     
0
 
Springing
         
0
 
0
 
0
       
96
 
Mobile Manor MHC
     
540
 
Cash
     
3,278
 
364
 
Cash
     
7,350
 
613
 
7,350
 
Cash
   
97
 
Trailwood MHC
     
875
 
Cash
     
723
 
241
 
Cash
     
250
 
250
 
0
 
Cash
   
98
 
119 West 71st Street Owners Corp.
     
Springing
         
0
 
Springing
         
0
 
0
 
0
       

 
A-1-22

 

WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
     
Upfront TI/LC Reserve
($)(20)
 
Monthly TI/LC Reserve
($)(20)
 
TI/LC Reserve Cap
($)(20)
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow -
LoC Counterparty
 
Debt Service
Escrow (Initial)
($)
 
Debt Service
Escrow (Monthly)
($)(21)
 
Debt Service
Escrow - Cash or
LoC
 
Debt Service
Escrow - LoC
Counterparty
 
Other Escrow I Reserve Description
1
 
Woodbridge Center
     
0
 
Springing
 
649,670
         
0
 
0
           
2
 
Bloomberg Data Center
     
0
 
0
 
0
         
0
 
0
         
Landlord Work
3
 
Worldgate Centre
     
0
 
10,833
 
260,000
 
Cash
     
0
 
0
         
Outstanding TI/LC Reserve
4
 
Sugar Creek I & II
     
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
     
0
 
Springing
 
1,500,000
         
0
 
0
           
6
 
Brunswick Square
     
0
 
Springing
 
711,600
         
0
 
0
           
7
 
Hilton DFW Lakes Hotel and Conference Center
     
0
 
0
 
0
         
0
 
0
         
Texas Grand Reserve
8
 
Residence Inn Aventura
     
0
 
0
 
0
         
0
 
0
         
Construction Reserve Funds
9
 
Savoy Retail & 60th Street Residential
     
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
 
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
 
4,810
 
0
 
Cash
     
0
 
0
         
DSCR Trigger Funds
12
 
Woodland Apartments
     
0
 
0
 
0
         
0
 
0
           
13
 
Westland Multifamily Portfolio I
     
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
 
Springing
 
0
         
0
 
0
           
14.01
 
Corporate Campus
                                           
14.02
 
Green Valley Campus
                                           
14.03
 
Columbus Campus
                                           
15
 
Foxwoods Hotel Portfolio
     
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
           
17
 
Shops at Park Village
     
0
 
5,000
 
180,000
 
Cash
     
0
 
0
           
18
 
Woodmont Plaza
     
0
 
0
 
0
         
0
 
0
         
Artifacts TI/LC Reserve
19
 
DoubleTree Richardson
     
0
 
0
 
0
         
0
 
0
         
Seasonality Fund
20
 
BJ’s Wholesale HQ
     
0
 
Springing
 
1,250,000
         
0
 
0
         
Rent Structuring Reserve Funds
21
 
Orange Avenue MHP
     
0
 
0
 
0
         
0
 
0
           
22
 
El Rancho MHP
     
0
 
0
 
0
         
0
 
0
           
23
 
Mercedes Benz Greenwich
     
0
 
0
 
0
         
0
 
0
           
24
 
Town Park Office
     
916,850
 
16,850
 
0
 
Cash
     
0
 
0
           
25
 
David Drye II
     
0
 
0
 
0
         
0
 
0
           
25.01
 
Willow Creek
                                           
25.02
 
Madison Place
                                           
26
 
Westland Multifamily Portfolio II
     
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
 
0
 
0
         
0
 
0
           
28
 
Courtyard by Marriott - Middleton
     
0
 
0
 
0
         
0
 
0
           
29
 
Country Place MHP
     
0
 
0
 
0
         
0
 
0
           
30
 
Torrance MHP
     
0
 
0
 
0
         
0
 
0
           
31
 
Shops at Concert Park
     
0
 
4,914; Springing
 
100,000
 
Cash
     
0
 
0
         
Terrorism Policy Reserve
32
 
MarketPlace Management Portfolio
     
0
 
Springing
 
183,240
         
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
 
0
 
0
         
0
 
0
           
34
 
Diamond Mine Mini Storage Brentwood
     
0
 
0
 
0
         
0
 
0
           
35
 
41 University Drive
     
9,100
 
9,100
 
500,000
 
Cash
     
0
 
0
         
St. Mary’s Reserve
36
 
Parkway Corporate Center
     
12,500
 
12,500; Springing
 
See Footnote
 
Cash
     
0
 
0
           
37
 
Hilton Garden Inn North Phoenix
     
0
 
0
 
0
         
0
 
0
         
Seasonality Fund
38
 
Spectrum Control, Inc.
     
0
 
Springing
 
0
         
0
 
0
           
39
 
Poplar Springs and Garden Walk Portfolio
     
0
 
0
 
0
         
0
 
0
           
39.01
 
Garden Walk Apartments
                                           
39.02
 
Poplar Springs
                                           
40
 
Holiday Inn Express - Dickson City
     
0
 
0
 
0
         
0
 
0
         
Franchise Agreement Funds
41
 
Hilton Garden Inn Panama City
     
0
 
0
 
0
         
0
 
0
         
Seasonality Reserve
42
 
Holiday Inn Express Downtown Cleveland
     
0
 
0
 
0
         
0
 
0
         
Seasonality Reserve
43
 
Garden City MHC Portfolio
     
0
 
0
 
0
         
0
 
0
           
43.01
 
East Garden Village
                                           
43.02
 
Prairie Wind
                                           
44
 
Hilton Garden Inn - Beaumont
     
0
 
0
 
0
         
0
 
0
           
45
 
El Centro Town Center II
     
200,000
 
1,897
 
0
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
 
A-1-23

 
 
WFRBS Commercial Mortgage Trust 2014-C20
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
     
Upfront TI/LC Reserve
($)(20)
 
Monthly TI/LC Reserve
($)(20)
 
TI/LC Reserve Cap
($)(20)
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow -
LoC Counterparty
 
Debt Service
Escrow (Initial)
($)
 
Debt Service
Escrow (Monthly)
($)(21)
 
Debt Service
Escrow - Cash or
LoC
 
Debt Service
Escrow - LoC
Counterparty
 
Other Escrow I Reserve Description
46
 
Comfort Suites Cincinnati Airport
     
0
 
0
 
0
         
0
 
0
         
Seasonality Reserve
47
 
Comfort Suites Indianapolis Airport
     
0
 
0
 
0
         
0
 
0
         
Seasonality Reserve
48
 
Security Public Storage - Redwood City
     
0
 
0
 
0
         
0
 
0
           
49
 
Cielo Ranch Apartments
     
0
 
0
 
0
         
0
 
0
           
50
 
Armoury Commons
     
0
 
0
 
0
         
0
 
0
           
51
 
Holiday Inn Bakersfield
     
0
 
0
 
0
         
0
 
0
         
PIP Reserve
52
 
Retail at Pasadena Collection
     
23,600
 
1,957
 
0
 
Cash
     
0
 
0
         
Association Assessment Reserve
53
 
Cherry Ridge Office Park
     
40,000
 
21,290
 
400,000
 
Cash
     
0
 
0
           
54
 
Chancellor Apartments
     
0
 
0
 
0
         
0
 
0
           
55
 
Oakwood MHP
     
0
 
0
 
0
         
0
 
0
         
Submeter Installation Reserve
56
 
Poplar Garden
     
0
 
0
 
0
         
0
 
0
           
57
 
Eastlake Shopping Center
     
0
 
7,083
 
297,500
 
Cash
     
0
 
0
           
58
 
South Loop II Shopping Center
     
0
 
2,000
 
84,000
 
Cash
     
0
 
0
           
59
 
River Bay Plaza
     
0
 
4,116
 
125,000
 
Cash
     
0
 
0
         
Anchor Tenant Reserve
60
 
1430 Lee Trevino
     
60,000
 
2,590
 
60,000
 
Cash
     
0
 
0
           
61
 
TownePlace Suites
     
0
 
0
 
0
         
0
 
0
         
PIP Reserve
62
 
WWG StorQuest - Twenty Mile
     
0
 
0
 
0
         
0
 
0
           
63
 
Claymoor Apartments
     
0
 
0
 
0
         
0
 
0
           
64
 
WWG StorQuest - Highlands Ranch
     
0
 
0
 
0
         
0
 
0
           
65
 
Candlewood Suites - Denham Springs
     
0
 
0
 
0
         
0
 
0
         
Franchise Expiration/PIP Funds
66
 
Sunrise Plaza
     
0
 
2,601
 
135,000
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
67
 
Comfort Suites - Sulphur
     
0
 
0
 
0
         
0
 
0
         
Franchise Expiration/PIP Funds
68
 
Trace Lofts/Trace North
     
2,537
 
2,537
 
0
 
Cash
     
0
 
0
           
69
 
Holiday Inn Express Austell Powder Springs
     
0
 
0
 
0
         
0
 
0
         
Franchise Renewal Reserve Funds
70
 
Walgreens - Everett
     
0
 
Springing
 
0
         
0
 
0
           
71
 
Weston Road Business Center
     
70,000
 
2,699
 
161,918
 
Cash
     
0
 
0
           
72
 
Comfort Suites Springfield, OH
     
0
 
0
 
0
         
0
 
0
           
73
 
WWG StorQuest - Evergreen
     
0
 
0
 
0
         
0
 
0
         
Mold Reserve
74
 
Chatham Towers, Inc.
     
0
 
0
 
0
         
0
 
0
           
75
 
Summer Lakes Self Storage
     
0
 
0
 
0
         
0
 
0
           
76
 
Hacienda Valley Shopping Center
     
0
 
2,197
 
79,075
 
Cash
     
0
 
0
           
77
 
333 West End Tenants Corp.
     
0
 
0
 
0
         
0
 
0
           
78
 
Walgreens - Pasadena
     
0
 
Springing
 
0
         
0
 
0
           
79
 
Capital & Sunny Acres MHP
     
0
 
0
 
0
         
0
 
0
           
80
 
La Verne Center
     
1,519
 
1,519
 
0
 
Cash
     
0
 
0
         
Free Rent Reserve
81
 
Walgreens - Carson City
     
0
 
Springing
 
0
         
0
 
0
           
82
 
Princeton Court Apartments
     
0
 
0
 
0
         
0
 
0
           
83
 
Winn Dixie Baton Rouge
     
0
 
Springing
 
0
         
0
 
0
           
84
 
The Commons Shopping Center
     
20,000
 
3,417
 
100,000
 
Cash
     
0
 
0
           
85
 
321 Apartments Corp.
     
0
 
0
 
0
         
0
 
0
           
86
 
Wheatfield Self Storage
     
0
 
0
 
0
         
0
 
0
           
87
 
Golf View Apartments
     
0
 
0
 
0
         
0
 
0
           
88
 
Folly Road Self Storage
     
0
 
0
 
0
         
0
 
0
           
89
 
929 Park Avenue Apartments Corp.
     
0
 
0
 
0
         
0
 
0
           
90
 
70 N. Grove Owners Corp.
     
0
 
0
 
0
         
0
 
0
           
91
 
Barrington Apartments
     
0
 
0
 
0
         
0
 
0
           
92
 
Tanglewood Gardens Owners Corp.
     
0
 
0
 
0
         
0
 
0
         
Collateral Security Agreement for Environmental Items
93
 
Centrentset Corp.
     
0
 
0
 
0
         
0
 
0
           
94
 
Fowler Court Tenants Inc.
     
0
 
0
 
0
         
0
 
0
           
95
 
Park Terrace Manor, Inc.
     
0
 
0
 
0
         
0
 
0
           
96
 
Mobile Manor MHC
     
0
 
0
 
0
         
0
 
0
           
97
 
Trailwood MHC
     
0
 
0
 
0
         
0
 
0
           
98
 
119 West 71st Street Owners Corp.
     
0
 
0
 
0
         
0
 
0
           
 
 
A-1-24

 
 
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) ($)(22)
 
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
1
 
Woodbridge Center
     
0
 
0
 
0
             
0
 
0
 
0
   
2
 
Bloomberg Data Center
     
8,562,127
 
0
 
0
 
Cash
     
Landlord Work LoC
 
29,056,464
 
0
 
0
 
LoC
3
 
Worldgate Centre
     
423,768
 
0
 
0
 
Cash
     
Rent Concession Reserve
 
116,454
 
0
 
0
 
Cash
4
 
Sugar Creek I & II
     
212,955
 
0
 
0
 
Cash
     
Noble Drilling / ICON Reserve
 
0
 
Noble Drilling - $35,334; Springing
 
0
 
Cash
4.01
 
Sugar Creek I
                                           
4.02
 
Sugar Creek II
                                           
5
 
Rockwell - ARINC HQ
     
0
 
0
 
0
             
0
 
0
 
0
   
6
 
Brunswick Square
     
0
 
0
 
0
             
0
 
0
 
0
   
7
 
Hilton DFW Lakes Hotel and Conference Center
     
1,100,000
 
0
 
0
 
Cash
         
0
 
0
 
0
   
8
 
Residence Inn Aventura
     
0
 
Springing
 
0
         
Seasonality Funds
 
0
 
Springing
 
500,000
   
9
 
Savoy Retail & 60th Street Residential
     
140,000
 
0
 
0
 
Cash
         
0
 
0
 
0
   
9.01
 
Savoy Commercial Condominium Unit
                                           
9.02
 
205-213 East 60th Street
                                           
10
 
Minneapolis Apartment Portfolio
     
500,000
 
0
 
0
 
Cash
         
0
 
0
 
0
   
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
 
Springing
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
 
0
   
12
 
Woodland Apartments
     
0
 
0
 
0
             
0
 
0
 
0
   
13
 
Westland Multifamily Portfolio I
     
0
 
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
 
0
             
0
 
0
 
0
   
14.01
 
Corporate Campus
                                           
14.02
 
Green Valley Campus
                                           
14.03
 
Columbus Campus
                                           
15
 
Foxwoods Hotel Portfolio
     
0
 
Springing
 
0
             
0
 
0
 
0
   
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
     
0
 
0
 
0
             
0
 
0
 
0
   
18
 
Woodmont Plaza
     
375,830
 
0
 
0
 
Cash
         
0
 
0
 
0
   
19
 
DoubleTree Richardson
     
0
 
20,000
 
133,000
 
Cash
     
Franchise Renewal Reserve Funds
 
0
 
Springing
 
0
   
20
 
BJ’s Wholesale HQ
     
898,718
 
0
 
0
 
Cash
         
0
 
0
 
0
   
21
 
Orange Avenue MHP
     
0
 
0
 
0
             
0
 
0
 
0
   
22
 
El Rancho MHP
     
0
 
0
 
0
             
0
 
0
 
0
   
23
 
Mercedes Benz Greenwich
     
0
 
0
 
0
         
Critical Tenant TI/LC Reserve
 
0
 
Springing
 
0
   
24
 
Town Park Office
     
0
 
0
 
0
             
0
 
0
 
0
   
25
 
David Drye II
     
0
 
0
 
0
             
0
 
0
 
0
   
25.01
 
Willow Creek
                                           
25.02
 
Madison Place
                                           
26
 
Westland Multifamily Portfolio II
     
0
 
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
 
0
 
0
             
0
 
0
 
0
   
28
 
Courtyard by Marriott - Middleton
     
0
 
0
 
0
             
0
 
0
 
0
   
29
 
Country Place MHP
     
0
 
0
 
0
             
0
 
0
 
0
   
30
 
Torrance MHP
     
0
 
0
 
0
             
0
 
0
 
0
   
31
 
Shops at Concert Park
     
6,000
 
0
 
0
 
Cash
         
0
 
0
 
0
   
32
 
MarketPlace Management Portfolio
     
522,200
 
0
 
Carmike Critical Tenant Reserve($750,000)
 
Cash
     
Food Lion Critical Tenant Reserve
 
0
 
Springing
 
0
   
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
 
0
 
0
             
0
 
0
 
0
   
34
 
Diamond Mine Mini Storage Brentwood
     
0
 
0
 
0
             
0
 
0
 
0
   
35
 
41 University Drive
     
600,000
 
0
 
0
 
Cash
         
0
 
0
 
0
   
36
 
Parkway Corporate Center
     
0
 
0
 
0
             
0
 
0
 
0
   
37
 
Hilton Garden Inn North Phoenix
     
250,000
 
Springing
 
0
 
Cash
         
0
 
0
 
0
   
38
 
Spectrum Control, Inc.
     
0
 
0
 
0
             
0
 
0
 
0
   
39
 
Poplar Springs and Garden Walk Portfolio
     
0
 
0
 
0
             
0
 
0
 
0
   
39.01
 
Garden Walk Apartments
                                           
39.02
 
Poplar Springs
                                           
40
 
Holiday Inn Express - Dickson City
     
0
 
Springing
 
0
             
0
 
0
 
0
   
41
 
Hilton Garden Inn Panama City
     
0
 
6,000
 
30,000
 
Cash
         
0
 
0
 
0
   
42
 
Holiday Inn Express Downtown Cleveland
     
150,000
 
18,750
 
150,000
 
Cash
         
0
 
0
 
0
   
43
 
Garden City MHC Portfolio
     
0
 
0
 
0
             
0
 
0
 
0
   
43.01
 
East Garden Village
                                           
43.02
 
Prairie Wind
                                           
44
 
Hilton Garden Inn - Beaumont
     
0
 
0
 
0
             
0
 
0
 
0
   
45
 
El Centro Town Center II
     
0
 
Springing
 
0
             
0
 
0
 
0
   
 
 
A-1-25

 
 
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) ($)(22)
 
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
46
 
Comfort Suites Cincinnati Airport
     
0
 
12,000
 
60,000
 
Cash
         
0
 
0
 
0
   
47
 
Comfort Suites Indianapolis Airport
     
0
 
8,000
 
40,000
 
Cash
         
0
 
0
 
0
   
48
 
Security Public Storage - Redwood City
     
0
 
0
 
0
             
0
 
0
 
0
   
49
 
Cielo Ranch Apartments
     
0
 
0
 
0
             
0
 
0
 
0
   
50
 
Armoury Commons
     
0
 
0
 
0
             
0
 
0
 
0
   
51
 
Holiday Inn Bakersfield
     
0
 
0
 
720,000
 
Cash
     
Operations Reserve
 
14,000
 
14,000
 
250,000
 
Cash
52
 
Retail at Pasadena Collection
     
24,500
 
Springing
 
0
 
Cash
         
0
 
0
 
0
   
53
 
Cherry Ridge Office Park
     
0
 
0
 
0
             
0
 
0
 
0
   
54
 
Chancellor Apartments
     
0
 
0
 
0
             
0
 
0
 
0
   
55
 
Oakwood MHP
     
40,000
 
0
 
0
 
Cash
     
New Home Purchases Reserve
 
125,000
 
0
 
0
 
Cash
56
 
Poplar Garden
     
0
 
0
 
0
             
0
 
0
 
0
   
57
 
Eastlake Shopping Center
     
0
 
0
 
0
             
0
 
0
 
0
   
58
 
South Loop II Shopping Center
     
0
 
0
 
0
             
0
 
0
 
0
   
59
 
River Bay Plaza
     
287,000
 
0
 
450,000
 
Cash
         
0
 
0
 
0
   
60
 
1430 Lee Trevino
     
0
 
0
 
0
             
0
 
0
 
0
   
61
 
TownePlace Suites
     
1,617,000
 
0
 
0
 
Cash
     
Seasonality Reserve
 
60,000
 
0
 
60,000
 
Cash
62
 
WWG StorQuest - Twenty Mile
     
0
 
0
 
0
             
0
 
0
 
0
   
63
 
Claymoor Apartments
     
0
 
0
 
0
             
0
 
0
 
0
   
64
 
WWG StorQuest - Highlands Ranch
     
0
 
0
 
0
             
0
 
0
 
0
   
65
 
Candlewood Suites - Denham Springs
     
0
 
Springing
 
0
             
0
 
0
 
0
   
66
 
Sunrise Plaza
     
0
 
Springing
 
0
             
0
 
0
 
0
   
67
 
Comfort Suites - Sulphur
     
0
 
Springing
 
0
             
0
 
0
 
0
   
68
 
Trace Lofts/Trace North
     
0
 
0
 
0
             
0
 
0
 
0
   
69
 
Holiday Inn Express Austell Powder Springs
     
0
 
Springing
 
0
             
0
 
0
 
0
   
70
 
Walgreens - Everett
     
0
 
0
 
0
             
0
 
0
 
0
   
71
 
Weston Road Business Center
     
0
 
0
 
0
             
0
 
0
 
0
   
72
 
Comfort Suites Springfield, OH
     
0
 
0
 
0
             
0
 
0
 
0
   
73
 
WWG StorQuest - Evergreen
     
0
 
Springing
 
0
             
0
 
0
 
0
   
74
 
Chatham Towers, Inc.
     
0
 
0
 
0
             
0
 
0
 
0
   
75
 
Summer Lakes Self Storage
     
0
 
0
 
0
             
0
 
0
 
0
   
76
 
Hacienda Valley Shopping Center
     
0
 
0
 
0
             
0
 
0
 
0
   
77
 
333 West End Tenants Corp.
     
0
 
0
 
0
             
0
 
0
 
0
   
78
 
Walgreens - Pasadena
     
0
 
0
 
0
             
0
 
0
 
0
   
79
 
Capital & Sunny Acres MHP
     
0
 
0
 
0
             
0
 
0
 
0
   
80
 
La Verne Center
     
42,394
 
0
 
0
 
Cash
         
0
 
0
 
0
   
81
 
Walgreens - Carson City
     
0
 
0
 
0
             
0
 
0
 
0
   
82
 
Princeton Court Apartments
     
0
 
0
 
0
             
0
 
0
 
0
   
83
 
Winn Dixie Baton Rouge
     
0
 
0
 
0
             
0
 
0
 
0
   
84
 
The Commons Shopping Center
     
0
 
0
 
0
             
0
 
0
 
0
   
85
 
321 Apartments Corp.
     
0
 
0
 
0
             
0
 
0
 
0
   
86
 
Wheatfield Self Storage
     
0
 
0
 
0
             
0
 
0
 
0
   
87
 
Golf View Apartments
     
0
 
0
 
0
             
0
 
0
 
0
   
88
 
Folly Road Self Storage
     
0
 
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
     
0
 
0
 
0
             
0
 
0
 
0
   
92
 
Tanglewood Gardens Owners Corp.
     
150,000
 
0
 
0
 
Cash
 
NAP
     
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
     
0
 
0
 
0
             
0
 
0
 
0
   
97
 
Trailwood MHC
     
0
 
0
 
0
             
0
 
0
 
0
   
98
 
119 West 71st Street Owners Corp.
     
0
 
0
 
0
             
0
 
0
 
0
   

 
A-1-26

 

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 II - LoC
Counterparty
 
Holdback
 
Ownership Interest(23)
 
Ground Lease Initial
Expiration Date
 
Annual Ground
Rent Payment
 
Annual Ground Rent Increases
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)(25)
 
Whole Loan Debt
Service ($)(26)
 
Subordinate Secured
Debt Original Balance
($)(27)
 
Subordinate Secured
Debt Cut-off Date
Balance ($)(28)
1
 
Woodbridge Center
             
Fee
             
Hard/Springing Cash Management
               
2
 
Bloomberg Data Center
     
SMBC
     
Fee
             
Hard/Upfront Cash Management
               
3
 
Worldgate Centre
             
Fee
             
Soft/Springing Cash Management
               
4
 
Sugar Creek I & II
             
Fee
             
Hard/Upfront Cash Management
               
4.01
 
Sugar Creek I
             
Fee
                               
4.02
 
Sugar Creek II
             
Fee
                               
5
 
Rockwell - ARINC HQ
             
Fee
             
Hard/Springing Cash Management
               
6
 
Brunswick Square
             
Fee
             
Hard/Springing Cash Management
               
7
 
Hilton DFW Lakes Hotel and Conference Center
             
Fee
             
Hard/Springing Cash Management
               
8
 
Residence Inn Aventura
             
Fee
             
Hard/Springing Cash Management
               
9
 
Savoy Retail & 60th Street Residential
             
Fee
             
Soft/Springing Cash Management
               
9.01
 
Savoy Commercial Condominium Unit
             
Fee
                               
9.02
 
205-213 East 60th Street
             
Fee
                               
10
 
Minneapolis Apartment Portfolio
             
Fee
             
Springing (Without Established Account)
               
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
             
Fee
             
None
               
12
 
Woodland Apartments
             
Fee
             
Springing (Without Established Account)
               
13
 
Westland Multifamily Portfolio I
             
Fee
             
Soft/Springing Cash Management
               
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
             
Fee
             
Hard/Upfront Cash Management
               
14.01
 
Corporate Campus
             
Fee
                               
14.02
 
Green Valley Campus
             
Fee
                               
14.03
 
Columbus Campus
             
Fee
                               
15
 
Foxwoods Hotel Portfolio
             
Fee
             
Hard/Upfront Cash Management
               
15.01
 
Hilton Garden Inn Preston
             
Fee
                               
15.02
 
Bellissimo Grande
             
Fee
                               
16
 
The Howard Owners, Inc.
             
Fee
             
None
 
22,982,525
 
97,177
 
1,500,000
 
0
17
 
Shops at Park Village
             
Fee
             
Springing (Without Established Account)
               
18
 
Woodmont Plaza
             
Fee
             
Springing (Without Established Account)
               
19
 
DoubleTree Richardson
             
Fee
             
Hard/Springing Cash Management
               
20
 
BJ’s Wholesale HQ
             
Fee
             
Hard/Springing Cash Management
               
21
 
Orange Avenue MHP
             
Fee
             
Springing (Without Established Account)
               
22
 
El Rancho MHP
             
Fee
             
Springing (Without Established Account)
               
23
 
Mercedes Benz Greenwich
             
Fee
             
Hard/Springing Cash Management
               
24
 
Town Park Office
             
Fee
             
Hard/Springing Cash Management
               
25
 
David Drye II
             
Fee
             
Hard/Springing Cash Management
               
25.01
 
Willow Creek
             
Fee
                               
25.02
 
Madison Place
             
Fee
                               
26
 
Westland Multifamily Portfolio II
             
Fee
             
Soft/Springing Cash Management
               
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
             
Fee
             
None
               
28
 
Courtyard by Marriott - Middleton
             
Fee
             
None
               
29
 
Country Place MHP
             
Fee
             
Springing (Without Established Account)
               
30
 
Torrance MHP
             
Fee
             
Springing (Without Established Account)
               
31
 
Shops at Concert Park
             
Fee
             
Soft/Springing Cash Management
               
32
 
MarketPlace Management Portfolio
             
Fee
             
Hard/Springing Cash Management
               
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
             
Fee
             
None
               
34
 
Diamond Mine Mini Storage Brentwood
             
Fee
             
None
               
35
 
41 University Drive
             
Fee
             
Springing (Without Established Account)
               
36
 
Parkway Corporate Center
             
Fee
             
None
               
37
 
Hilton Garden Inn North Phoenix
             
Fee
             
Hard/Springing Cash Management
               
38
 
Spectrum Control, Inc.
             
Fee
             
Hard/Springing Cash Management
               
39
 
Poplar Springs and Garden Walk Portfolio
             
Fee
             
Springing (Without Established Account)
               
39.01
 
Garden Walk Apartments
             
Fee
                               
39.02
 
Poplar Springs
             
Fee
                               
40
 
Holiday Inn Express - Dickson City
             
Fee
             
Hard/Springing Cash Management
               
41
 
Hilton Garden Inn Panama City
             
Fee
             
Hard/Springing Cash Management
               
42
 
Holiday Inn Express Downtown Cleveland
             
Fee
             
Hard/Springing Cash Management
               
43
 
Garden City MHC Portfolio
             
Fee
             
Springing (Without Established Account)
               
43.01
 
East Garden Village
             
Fee
                               
43.02
 
Prairie Wind
             
Fee
                               
44
 
Hilton Garden Inn - Beaumont
             
Fee
             
Hard/Springing Cash Management
               
45
 
El Centro Town Center II
             
Fee
             
Hard/Springing Cash Management
               
 
 
A-1-27

 
 
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 II - LoC
Counterparty
 
Holdback
 
Ownership Interest(23)
 
Ground Lease Initial
Expiration Date
 
Annual Ground
Rent Payment
 
Annual Ground Rent Increases
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)(25)
 
Whole Loan Debt
Service ($)(26)
 
Subordinate Secured
Debt Original Balance
($)(27)
 
Subordinate Secured
Debt Cut-off Date
Balance ($)(28)
46
 
Comfort Suites Cincinnati Airport
             
Fee
             
Hard/Springing Cash Management
               
47
 
Comfort Suites Indianapolis Airport
             
Fee
             
Hard/Springing Cash Management
               
48
 
Security Public Storage - Redwood City
             
Fee
             
None
               
49
 
Cielo Ranch Apartments
             
Fee
             
Springing (Without Established Account)
               
50
 
Armoury Commons
             
Fee
             
Springing (Without Established Account)
               
51
 
Holiday Inn Bakersfield
             
Fee
             
Springing (Without Established Account)
               
52
 
Retail at Pasadena Collection
             
Fee
             
Hard/Springing Cash Management
               
53
 
Cherry Ridge Office Park
             
Fee
             
Springing (Without Established Account)
               
54
 
Chancellor Apartments
             
Fee
             
Springing (Without Established Account)
               
55
 
Oakwood MHP
             
Fee
             
Springing (Without Established Account)
               
56
 
Poplar Garden
             
Fee
             
Springing (Without Established Account)
               
57
 
Eastlake Shopping Center
             
Fee
             
Soft/Springing Cash Management
               
58
 
South Loop II Shopping Center
             
Fee
             
Soft/Springing Cash Management
               
59
 
River Bay Plaza
             
Fee
             
Hard/Springing Cash Management
               
60
 
1430 Lee Trevino
             
Fee
             
Hard/Springing Cash Management
               
61
 
TownePlace Suites
             
Fee
             
Springing (Without Established Account)
               
62
 
WWG StorQuest - Twenty Mile
             
Fee
             
Springing (Without Established Account)
               
63
 
Claymoor Apartments
             
Fee
             
None
               
64
 
WWG StorQuest - Highlands Ranch
             
Fee
             
Springing (Without Established Account)
               
65
 
Candlewood Suites - Denham Springs
             
Fee
             
Hard/Springing Cash Management
               
66
 
Sunrise Plaza
             
Fee
             
Springing (Without Established Account)
               
67
 
Comfort Suites - Sulphur
             
Fee
             
Hard/Springing Cash Management
               
68
 
Trace Lofts/Trace North
             
Fee
             
Springing (Without Established Account)
               
69
 
Holiday Inn Express Austell Powder Springs
             
Fee
             
Hard/Springing Cash Management
               
70
 
Walgreens - Everett
             
Fee
             
Hard/Upfront Cash Management
               
71
 
Weston Road Business Center
             
Fee
             
Springing (Without Established Account)
               
72
 
Comfort Suites Springfield, OH
             
Fee
             
Hard/Springing Cash Management
               
73
 
WWG StorQuest - Evergreen
             
Fee
             
Springing (Without Established Account)
               
74
 
Chatham Towers, Inc.
             
Fee
             
None
 
4,694,819
 
21,487
 
1,000,000
 
0
75
 
Summer Lakes Self Storage
             
Fee
             
Springing (Without Established Account)
               
76
 
Hacienda Valley Shopping Center
             
Fee
             
None
               
77
 
333 West End Tenants Corp.
             
Fee
             
None
 
3,997,233
 
17,011
 
500,000
 
0
78
 
Walgreens - Pasadena
             
Fee
             
Springing (Without Established Account)
               
79
 
Capital & Sunny Acres MHP
             
Fee
             
Springing (Without Established Account)
               
80
 
La Verne Center
             
Fee
             
Springing (Without Established Account)
               
81
 
Walgreens - Carson City
             
Fee
             
Springing (Without Established Account)
               
82
 
Princeton Court Apartments
             
Fee
             
Springing (Without Established Account)
               
83
 
Winn Dixie Baton Rouge
             
Fee
             
Hard/Upfront Cash Management
               
84
 
The Commons Shopping Center
             
Fee
             
Hard/Springing Cash Management
               
85
 
321 Apartments Corp.
             
Fee
             
None
 
3,495,799
 
16,390
 
500,000
 
0
86
 
Wheatfield Self Storage
             
Fee
             
Springing (Without Established Account)
               
87
 
Golf View Apartments
             
Fee
             
None
               
88
 
Folly Road Self Storage
             
Fee
             
Springing (Without Established Account)
               
89
 
929 Park Avenue Apartments Corp.
             
Fee
             
None
 
3,048,069
 
13,156
 
500,000
 
0
90
 
70 N. Grove Owners Corp.
             
Fee
             
None
 
2,846,837
 
13,530
 
500,000
 
0
91
 
Barrington Apartments
             
Fee
             
Springing (Without Established Account)
               
92
 
Tanglewood Gardens Owners Corp.
             
Fee
             
None
 
2,197,240
 
10,603
 
200,000
 
0
93
 
Centrentset Corp.
             
Fee
             
None
 
2,245,010
 
10,737
 
350,000
 
0
94
 
Fowler Court Tenants Inc.
             
Fee
             
None
 
2,245,377
 
10,399
 
500,000
 
0
95
 
Park Terrace Manor, Inc.
             
Fee
             
None
 
1,747,911
 
8,271
 
250,000
 
0
96
 
Mobile Manor MHC
             
Fee
             
Springing (Without Established Account)
               
97
 
Trailwood MHC
             
Fee
             
Springing (Without Established Account)
               
98
 
119 West 71st Street Owners Corp.
             
Fee
             
None
               
 
 
A-1-28

 
 
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 NOI DSCR
(x)(12)(26)
 
Whole Loan
U/W NCF DSCR
(x)(12)(26)
 
Whole Loan
Cut-off Date LTV
Ratio(7)(29)
 
Whole Loan Cut-
off Date U/W
NOI Debt
Yield(12)(29)
 
Whole Loan Cut-
off Date U/W
NCF Debt
Yield(12)(29)
 
Mezzanine
Debt Cut-off Date
Balance($)
 
Sponsor(30)
 
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
 
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
 
 
A-1-29

 
 
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 NOI DSCR
(x)(12)(26)
 
Whole Loan
U/W NCF DSCR
(x)(12)(26)
 
Whole Loan
Cut-off Date LTV
Ratio(7)(29)
 
Whole Loan Cut-
off Date U/W
NOI Debt
Yield(12)(29)
 
Whole Loan Cut-
off Date U/W
NCF Debt
Yield(12)(29)
 
Mezzanine
Debt Cut-off Date
Balance($)
 
Sponsor(30)
 
Affiliated Sponsors
 
Mortgage Loan Number
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
 
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
 
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
 
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
 
10.33
 
4.3%
 
53.5%
 
53.5%
             
89
90
 
70 N. Grove Owners Corp.
     
4.56
 
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
 
5.98
 
15.1%
 
34.6%
 
34.6%
             
92
93
 
Centrentset Corp.
     
18.37
 
18.37
 
4.5%
 
105.4%
 
105.4%
             
93
94
 
Fowler Court Tenants Inc.
     
19.91
 
19.91
 
3.5%
 
110.6%
 
110.6%
             
94
95
 
Park Terrace Manor, Inc.
     
4.80
 
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
 
 
A-1-30

 
WFRBS Commercial Mortgage Trust 2014-C20
 
 
FOOTNOTES TO ANNEX A-1
 
 
   
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.
     
 
(1)
“WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “RMF” denotes Rialto Mortgage Finance, LLC, “CIIICM” denotes C-III Commercial Mortgage LLC, “LIG I” denotes Liberty Island Group I LLC and “Basis” denotes Basis Real Estate Capital II, LLC.  RBSFP was the originator of mortgage loan #52 (Retail at Pasadena Collection).  The Royal Bank of Scotland plc was the sole originator of all other RBS loans.
     
 
(2)
Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Release and/or Partial Defeasance and/or Substitution” in the Free Writing Prospectus.
     
 
(3)
For mortgage loan #9 (Savoy Retail & 60th Street Residential), the mortgaged property known as 205-213 East 60th Street, the Number of Units includes 14,744 square feet of multifamily space and 9,413 square feet of retail space.
     
   
For mortgage loan #17 (Shops at Park Village), the Number of Units includes 14,146 square feet of office space. The Number of Units and Occupancy Rate include the largest tenant (64,945 square feet), who owns the improvements built on the pad site.
     
   
For mortgage loan #29 (Country Place MHP), the Number of Units includes 66 mobile home sites and 34 apartment units.
     
   
For mortgage loan #61 (TownePlace Suites), the Number of Units includes one room that is scheduled to be converted to a breakfast area as part of the scheduled property renovations.
     
   
For mortgage loan #68 (Trace Lofts/Trace North), the related mortgaged property includes (i) commercial condominium units in two adjacent buildings that are each subject to a separate condominium declaration and owned by separate borrowers and (ii) 41 subterranean parking garage stalls.
     
   
For mortgage loan #71 (Weston Road Business Center), the Number of Units includes 11,997 square feet of office space and 9,592 square feet of retail space.
     
   
For mortgage loan #79 (Capital & Sunny Acres MHP), the mortgage loan is secured by two non-adjacent properties (Capital MHP and Sunny Acres MHP) which are operated as a single enterprise.
     
 
(4)
For mortgage loan #1 (Woodbridge Center), the mortgage loan represents Note A-1 of three pari passu companion loans, which have a combined Cut-off Date principal balance of $250,000,000. Notes A-2 and A-3 are not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2 and Note A-3 in the aggregate (“Woodbridge Center Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Woodbridge Center Loan Combination.
     
   
For mortgage loan #6 (Brunswick Square), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $76,817,790. Note A-2 is not included in the trust. All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Brunswick Square Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Brunswick Square Loan Combination.
     
 
(5)
For mortgage loan #28 (Courtyard by Marriott – Middleton), in the event the developer exercises its repurchase option resulting from a casualty event prior to the defeasance lockout release date, the borrower shall pay the greater of: (i) 1% of the outstanding principal balance of the mortgage loan; and (ii) the excess of the sum of the present value of principal and interest through maturity date over the outstanding principal balance.
     
 
(6)
For mortgage loan #35 (41 University Drive), the Original LTV and Cut-off Date LTV Ratio were calculated using the as-stabilized appraised value. The “as-stabilized” value date is February 1, 2016 and assumes the full annual rent payment of the largest tenant at the mortgaged property. The largest tenant (31,649 square feet), representing 36.4% of net renable square feet, is in occupancy but signed a lease which offers eight months (four months in each of the first two years) of half rent on Premises A and 24 months half rent on Premises B. There is a $600,000 reserve representing the gap rent period. The holdback will be released as the rent abatement burns off. The Original LTV and Cut-off Date LTV Ratio calculated based on the As-Is Appraised Value is 79.7% and 79.5%, respectively. U/W NOI DSCR, U/W NCF DSCR, Cut-off Date U/W NOI Debt Yield and Cut-off Date U/W NCF Debt Yield calculated based upon the actual rent in place as of the Cut-off Date would equal 1.30x, 1.09x, 8.5%, and 7.1%, respectively.
     
 
(7)
With respect to the mortgage loans secured by residential cooperative properties, the as-is appraised value of each mortgaged property is the appraised value of such mortgaged property assuming such mortgaged property is operated as a residential cooperative.
     
   
For mortgage loan #2 (Bloomberg Data Center), the Appraised Value for the mortgaged property assumes the completion of construction, which is expected as of July 31, 2014.
     
 
(8)
For mortgage loan #25 (David Drye II), the aggregate Appraised Value presented for the mortgage loan reflects a pool level appraisal, which includes a diversity premium based on an assumption that all of the mortgaged properties would be sold together as a portfolio.  The aggregate of the individual mortgaged property Appraised Values is $15,600,000.
     
 
(9)
The Coop - Rental Value of a residential cooperative property is the appraised value of such mortgaged property assuming such mortgaged property is operated as a multifamily rental property.
 
 
A-1-31

 
 
WFRBS Commercial Mortgage Trust 2014-C20
 
 
FOOTNOTES TO ANNEX A-1
 
 
     
 
(10)
Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the mortgaged property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated.  Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available.
 
 
(11)
With respect to the mortgage loans secured by residential cooperative properties, the Coop - Committed Secondary Debt equals the balance of any subordinate line of credit mortgage loan (the “Subordinate LOC”), based on the full face amount of the Subordinate LOC.
     
 
(12)
For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the U/W NCF and the U/W NOI for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property. Accordingly, U/W Revenues, U/W Expenses, U/W Net Operating Income, U/W Replacement and U/W Net Cash Flow are derived from the appraisal.
     
   
For mortgage loan #68 (Trace Lofts/Trace North), the mortgaged property includes 41 subterranean parking garage stalls that are managed by a third party operator pursuant to a revenue sharing arrangement.  Parking contributes approximately 32% of the U/W Net Operating Income for that mortgaged property.
     
 
(13)
For mortgage loan #48 (Security Public Storage – Redwood City), 12.5% of U/W Revenues includes 6,920 square feet of retail space and 8.4% of U/W Revenues includes three antenna leases.
     
 
(14)
With respect to the residential cooperative mortgage loans, the Occupancy Rate reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related mortgaged property as a multifamily rental property (i.e., the Coop - Rental Value). Additionally, the Occupancy as-of Date reflects the appraisal valuation date for such loans.
     
 
(15)
For mortgage loan #15 (Foxwoods Hotel Portfolio), the most recent occupancy rate and Most Recent Hotel RevPAR were calculated based on the 152 rooms reported available at the Hilton Garden Inn Preston property in the TTM period.  All 165 rooms at the Hilton Garden Inn Preston property are now online.
     
 
(16)
The Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI and the related fields shown for the mortgage loans secured by residential cooperative properties are “NAP”. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.
     
 
(17)
In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.
     
   
For mortgage loan #2 (Bloomberg Data Center), the only tenant (131,805 square feet), representing 100% of net rentable square feet, has executed a lease and is paying rent, but is not in occupancy. There is an $8,562,127 reserve and a $29,056,454 letter of credit for remaining construction work. The tenant is expected to be in occupancy in June 2014.
     
   
For mortgage loan #3 (Worldgate Centre), the third largest tenant (7,659 square feet), representing 3.3% of net rentable square feet, has executed a lease, but is not yet in occupancy or paying rent. There is a $356,133 reserve representing outstanding TI/LCs and a $109,141 reserve representing outstanding rent abatements. The third largest tenant is expected to be in occupancy as of July 2014 and was included in U/W Revenues.
     
   
For mortgage loan #4 (Sugar Creek I & II), the second largest tenant at the Sugar Creek II mortgaged property (51,781 square feet), representing 25.3% of net rentable square feet at the Sugar Creek II mortgaged property, leases three suites including a 25,289 square foot suite that is not fully utilized and was included in U/W Revenues. A deposit of $250,000, representing anticipated tenant improvements and leasing commissions for the 25,289 square foot suite, is required on June 1, 2015.  An additional $250,000 deposit is required on June 1, 2016 if at least one full floor of the second largest tenant at the Sugar Creek II mortgaged property’s space has not been retenanted and occupancy conditions have not been met in accordance with the loan agreement.
     
   
For mortgage loan #9 (Savoy Retail & 60th Street Residential), the fifth largest tenant (4,674 square feet), representing 6.6% of net rentable square feet, has signed a lease and is expected to take occupancy and commence paying rent in July 2014.  A rent reserve of $140,000 was taken at closing which would cover Flywheel rent through September 2014.
     
   
For mortgage loan #11 (Lacey Market Square), the second largest tenant (20,413 square feet), representing 7.4% of net rentable square feet, has signed a lease but is not in occupancy or paying rent.  The second largest tenant is expected to take occupancy in the second half of 2014.  Rent is fully abated for the first six months of the lease term followed by a 50% rent abatement in months 7-12 of the lease term.  Excluding this tenant from the rent roll and underwriting, the mortgaged property would be 88.4% occupied and the loan would have an U/W NCF of $2,195,212, U/W NCF DSCR of 1.28x and an U/W NCF debt yield of 8.4%.
     
   
For mortgage loan #17 (Shops at Park Village), the fourth largest tenant (4,450 square feet), representing 4.2% of the net rentable area, filed for bankruptcy in January 2014 and was underwritten as vacant.
     
   
For mortgage loan #18 (Woodmont Plaza), the largest tenant (15,824 square feet), representing 11.7% of the net rentable area, currently leases and is paying rent on 15,824 square feet, inclusive of its original (5,086 square feet) and expansion (10,738 square feet) space. The largest tenant currently only occupies its original space on a temporary, month-to-month basis, while the lease for its expansion space began January 1, 2014 and expires December 31, 2023. The largest tenant is anticipated to be in occupancy of the expansion space by July 2014. Only the 10,738 square feet of expansion space was included in U/W Revenues.
     
   
For mortgage loan #24 (Town Park Office) the third largest tenant (20,165 square feet), representing 13.8% of net rentable square feet, will receive a 50% rent abatement through March 31, 2016.
 
 
A-1-32

 
 
WFRBS Commercial Mortgage Trust 2014-C20
 
 
FOOTNOTES TO ANNEX A-1
 
 
   
For mortgage loan #36 (Parkway Corporate Center), the largest tenant (58,155 square feet), representing 61.8% of net rentable square feet, has a portion of its space (16,026 square feet, 17.0% of net rentable square feet) that is dark. The tenant has been paying rent on the dark space since the commencement of the lease. The tenant has indicated they do not intend to renew their lease which expires on February 28, 2015. However, the remaining leased space (42,129 square feet) is being subleased to three tenants of which two tenants (39,317 square feet) have signed direct leases that will commence upon expiration of their respective sublease on February 28, 2015 and extend through 2020.
     
   
For mortgage loan #36 (Parkway Corporate Center), the largest tenant (58,155 square feet), representing 61.8% of net rentable square feet, subleases a portion of its space to three tenants: SRS Software, LLC (31,950 square feet; $23.00 base rent per square foot; expiring February 2015), TaikiUSA Inc, (7,367 square feet; $22.25 base rent per square foot; expiring February 2015) and Corporate Subscription Management Services (2,812 square feet; $25.00 base rent per square foot; expiring February 2015). SRS Software, LLC, the third largest tenant (8,087 square feet), representing 8.6% of net rentable square feet, also has executed a direct lease, inclusive of the subleased space, that extends through February 2020 and commences upon the expiration of their current sublease, February 28, 2015. At commencement of the SRS Software, LLC direct lease, they will occupy 40,322 square feet and have an annual rent of $927,406 ($23.00 per square foot) . TaikiUSA Inc. has executed a direct lease that extends through July 2020 and commences upon the expiration of their current sublease, February 28, 2015. At commencement of the TaikiUSA Inc. direct lease they will occupy 7,480 square feet and have an annual rent of $166,430 ($22.25 per square foot) beginning May 1, 2015.
     
   
For mortgage loan #53 (Cherry Ridge Office Park), the second largest tenant (6,436 square feet), representing 5.7% of net rentable square feet, has free rent periods remaining for suite B200 (3,469 square feet) for the months of October 2015, November 2016, and December 2017, and for suite B215 (2,967 square feet) for the months of February 2015, March 2016, April 2017 and May 2018.
     
   
For mortgage loan #59 (River Bay Plaza), the fourth largest tenant (2,700 square feet), representing 3.4% of net rentable square feet, has executed a lease but is not in occupancy or paying rent. The fourth largest tenant is expected to begin paying rent on May 15, 2014.
     
   
For mortgage loan #84 (The Commons Shopping Center), the third largest tenant (4,800 square feet), representing 12.4% of net rentable square feet, has executed a lease but is not yet in occupancy or paying rent. The third largest tenant will begin paying rent 60 days after the delivery date, which delivery date is expected to occur no later than September 1, 2014.
     
 
(18)
The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
     
   
For mortgage loan #4 (Sugar Creek I & II), the second largest tenant at the Sugar Creek I mortgaged property (13,671 square feet), representing 6.7% of net rentable square feet at the Sugar Creek I mortgaged property, has a one-time right to terminate its lease effective as of September 1, 2016, upon providing nine months’ prior written notice and payment of a termination fee equal to three months’ base rent and the unamortized portion of the landlord’s tenant improvement and leasing commission costs. The fourth largest tenant at the Sugar Creek I mortgaged property (6,961 square feet), representing 3.4% of net rentable square feet at the Sugar Creek I mortgaged property, has a one-time right to terminate its lease effective as of January 31, 2015, upon providing nine months’ prior notice and payment of a termination fee equal to the unamortized portion of the landlord’s tenant improvement and leasing commission costs. The largest tenant at the Sugar Creek II mortgaged property (52,984 square feet), representing 25.9% of net rentable square feet at the Sugar Creek II mortgaged property, has a one-time right to terminate up to 100% of the premises (but only on a full floor basis) effective as of April 30, 2017, upon providing nine months’ prior written notice and payment of a termination equal to three months’ base rent, the unamortized portion of the landlord’s tenant improvement and leasing commission costs, and the unamortized free rent for the first eight months of the lease term. The third largest tenant at the Sugar Creek II mortgaged property (26,492 square feet), representing 12.9% of net rentable square feet at the Sugar Creek II mortgaged property, may terminate its lease after November 30, 2019 in the event that the tenant requests an additional 10,000 square feet and the landlord cannot provide the additional space within 180 days; the tenant must provide 365 days’ prior written notice and pay a termination fee equal to three months’ base rent and the unamortized portion of the landlord’s tenant improvement and leasing commission costs.
     
   
For mortgage loan #11 (Lacey Market Square), the third largest tenant (4,438 square feet), representing 1.6% of net rentable square feet, may terminate its lease at any time with 30-days’ written notice.
     
   
For mortgage loan #17 (Shops at Park Village), the fifth largest tenant (3,648 square feet), representing 3.4% of net rentable square feet, may terminate its lease as of November 24, 2018 if gross sales for the prior 12-month period are less than $3,000,000. The tenant must provide notice by December 24, 2018.
     
   
For mortgage loan #24 (Town Park Office), the third largest tenant (20,165 square feet), representing 13.8% of net rentable square feet, has a one-time right to terminate its lease on April 1, 2021 upon at least nine months written notice and payment of all rent abatements and unamortized tenant improvements and leasing commissions at an annual interest rate of 6%.
     
   
For mortgage loan #32 (MarketPlace Management Portfolio), the third largest tenant (9,600 square feet), representing 7.9% of net rentable square feet, may terminate its lease if gross sales do not exceed $864,000 for the 12-month period between July 2014 and June 2015.
     
   
For mortgage loan #36 (Parkway Corporate Center), the third largest tenant (8,087 square feet), representing 8.6% of net rentable square feet, has a one-time right to terminate its direct lease (8,087 square feet) and the space it subleases (31,950 square feet), on December 31, 2018 upon at least 12 months written notice and payment of all rent abatements and unamortized tenant improvements and leasing commissions.
     
   
For mortgage loan #45 (El Centro Town Center II), the second largest tenant (12,543 square feet), representing 28.0% of net rentable square feet, may terminate its lease at any time after July 18, 2022 with 90-days’ notice.  The fourth largest tenant (2,580 square feet), representing 5.8% of net rentable square feet, may terminate its lease at any time after August 12, 2015 with six months’ notice.
     
   
For mortgage loan #53 (Cherry Ridge Office Park), the second largest tenant (6,436 square feet), representing 5.7% of net rentable square feet, has a one-time right to terminate its leases for 3,469 square feet and 2,967 square feet effective as of March 31, 2017, upon providing written notice on or before December 31, 2016 and payment of a termination fee equal to $28,107 for the 3,469 square foot space and $5,006 for the 2,967 square foot space.
     
   
For mortgage loan #70 (Walgreens - Everett), the only tenant (13,650 square feet), representing 100% of net rentable square feet, may terminate its lease on September 30, 2028 and every five years thereafter upon providing six months’ prior written notice.
     
   
For mortgage loan #76 (Hacienda Valley Shopping Center), the second largest tenant (5,000 square feet), representing 21.1% of net rentable square feet, may terminate its lease upon providing six months’ prior written notice.
 
 
A-1-33

 
 
WFRBS Commercial Mortgage Trust 2014-C20
 
 
FOOTNOTES TO ANNEX A-1
 
 
   
For mortgage loan #78 (Walgreens - Pasadena), the only tenant (14,490 square feet), representing 100% of net rentable square feet, may terminate its lease on March 31, 2028 and every five years thereafter upon providing 12 months’ prior written notice.
     
   
For mortgage loan #81 (Walgreens - Carson City), the only tenant (13,905 square feet), representing 100% of net rentable square feet, may terminate its lease on December 31, 2028 and every five years thereafter upon providing six months’ prior written notice.
     
 
(19)
For mortgage loan #7 (Hilton DFW Lakes Hotel and Conference Center), the Monthly Replacement Reserve is equal to 1/12th of 4% of the annual rents of the property for the previous 12-month period.
     
   
For mortgage loans #27 (Residence Inn - Middleton) and #28 (Courtyard by Marriott - Middleton), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of 4% of operating income from the prior fiscal year.
     
   
For mortgage loan #41 (Hilton Garden Inn Panama City) the Monthly Replacement Reserve is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, to be adjusted annually each January, but in no event may the Monthly Replacement Reserve be less than $11,280.
     
   
For mortgage loan #42 (Holiday Inn Express Downtown Cleveland), the Monthly Replacement Reserve is equal to the greater of (1) $15,427 and (2) 4% of the mortgaged property’s gross revenue for the prior month.
     
   
For mortgage loan #46 (Comfort Suites Cincinnati Airport) the Monthly Replacement Reserve is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, to be adjusted annually each January, but in no event may the Monthly Replacement Reserve be less than $4,462.
     
   
For mortgage loan #47 (Comfort Suites Indianapolis Airport) the Monthly Replacement Reserve is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, to be adjusted annually each January, but in no event may the Monthly Replacement Reserve be less than $4,620.
     
   
For mortgage loan #51 (Holiday Inn Bakersfield), the Monthly Replacement Reserve is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, to be adjusted annually each January, but in no event may the Monthly Replacement Reserve be less than $7,747.
     
   
For mortgage loan #61 (TownePlace Suites), the Monthly Replacement Reserve is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, to be adjusted annually each January, but in no event may the Monthly Replacement Reserve be less than $5,626.
     
   
For mortgage loan #72 (Comfort Suites Springfield, OH), the Monthly Replacement Reserve is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, to be adjusted annually each January, but in no event may the Monthly Replacement Reserve be less than $5,519.
     
 
(20)
For mortgage loan #4 (Sugar Creek I & II), the Monthly TI/LC Reserve, adjusts as follows: (1) $8,834 through and including December 1, 2017, (2) $17,667 through and including December 31, 2018, (3) on each Monthly Payment Date occurring on or after January 1, 2019, either (i) if the Noble Drilling Lease Extension has not occurred, $8,834 or (ii) if the Noble Drilling Lease Extension does occur, from and after such occurrence, the lesser of (x) $44,168 and (y) the amount by which the TI/LC reserve, Noble Drilling reserve and Debt Service reserve, in the aggregate, are less than $3,500,000.
     
   
For mortgage loan #24 (Town Park Office), an upfront leasing reserve of $900,000 was collected at closing. Thereafter, monthly deposits of $16,850 will be made into the account. After November 30, 2015, the leasing reserve will be capped at $900,000 provided the following conditions are met: (1) DSCR is 1.35x or greater and (2) the property’s physical occupancy is at or above 80%. The test will occur annually on December 1.
     
   
For mortgage loan #35 (41 University Drive), the borrower will establish a leasing reserve at loan closing with monthly deposits of $9,100. (A) In the event the second largest tenant (15,671 square feet), representing 18.0% of net rentable square feet, does not renew their lease by December 1, 2014; then monthly deposits will be increased to $19,100 with the January 1, 2015 monthly payment and continue at $19,100 through the October 1, 2015 payment. (B) In the event the second largest tenant does renew their lease by December 1, 2014 at market conditions monthly leasing reserve deposits remain $9,100 throughout the loan term and the leasing reserve shall be capped at $500,000.
     
   
For mortgage loan #36 (Parkway Corporate Center), a leasing reserve will be established at closing and the borrower shall make monthly payments into the reserve of $12,500. Two months prior to the lease expiration of the largest tenant (58,155 square feet), representing 61.8% of net rentable square feet, monthly deposits shall increase to $25,000.  At the time of the largest tenant’s lease expiration the borrower will be required to have $200,000 in the leasing reserve. Subsequent to the largest tenant’s lease expiration and until the lease expiration of second largest tenant (27,930 square feet), representing 29.7% of net rentable square feet, required monthly deposits will be $8,000. The borrower will be required to have $304,000 in the reserve at the time the second largest tenant expires.  In the event third largest tenant (8,087 square feet), representing 8.6% of net rentable square feet, elects to exercise their one time right to terminate on December 31, 2018, then upon their notice which must be provided no later than 12 months in advance, the leasing reserve collection will increase to $28,833 per month.  Provided the third largest tenant has not exercised their termination option, subsequent to the second largest tenant’s expiration, the borrower may elect to be refunded the third largest tenant’s leasing reserve in which case monthly leasing amounts will be $20,500 through the third largest tenant’s lease expiration.  At the expiration or early termination of third largest tenant, the borrower must have $451,000 in the leasing reserve.  If any of the above referenced tenants or replacement tenants instead have another lease expiration during the loan term, the lender will collect monthly deposits in preparation for such said second expiration.  A second expiration of the largest tenant will require the borrower to have $200,325 in the leasing reserve (16,026 square feet at $12.50 per square foot).  A second  expiration of the second largest tenant will require the borrower to have $300,248 in the leasing reserve (27,930 square feet at $10.75 per square foot).  A second expiration of the third largest tenant will require the borrower to have $450,416  in the Leasing Reserve (40,037 square feet at $11.25 per square foot).  Upon any of the forgoing tenants renewing for five years or a replacement tenant is found for a five year term, then the amount of money required to be in the leasing reserve established for that tenant’s leasing costs may be released to the borrower less costs utilized to renew or replace said tenant.
     
   
For mortgage loan #53 (Cherry Ridge Office Park), the Monthly TI/LC Reserves of $21,290 will be collected until the reserve balance is equal to or greater than $100,000, and will be reduced to $11,828, thereafter, until the reserve balance is equal to or greater than the TI/LC Reserve Cap of $400,000.
 
 
A-1-34

 
 
WFRBS Commercial Mortgage Trust 2014-C20
 
 
FOOTNOTES TO ANNEX A-1
 
 
 
(21)
For mortgage loan #4 (Sugar Creek I & II), the Monthly Debt Service Escrow of $75,000 will commence in June 2018 and will continue until the earlier of the Noble Drilling lease extension, as defined in the loan agreement and June 2019.  Within five days of the Noble Drilling lease termination date, the borrower shall deposit $900,000.
     
 
(22)
For mortgage loan #4 (Sugar Creek I & II), the Other Escrow I (Monthly) is not required upon the occurrence of a Noble Drilling lease termination date or Noble Drilling lease extension, as defined in the loan agreement.  The Other Escrow I (Monthly) amount will adjust to $70,667 in June 2018.
     
   
For mortgage loan #51 (Holiday Inn Bakersfield), the Other Escrow I (Monthly) is not due to commence until February 5, 2017 and is scheduled to continue until the amount of $720,000 (or such lessor amount as may be required by franchisor, and approved by the lender, to complete the PIP work) has been accumulated.
     
 
(23)
For mortgage loan #8 (Residence Inn Aventura), the borrower owns the leasehold interest and an affiliate of the borrower owns the overlapping fee interest, which interest was pledged to the lender in connection with mortgage loan origination.
     
   
For mortgage loan #45 (El Centro Town Center II) two of the borrowers each own a  leasehold interest under a ground lease that covers a portion of the mortgaged property and the third borrower (the ground lessor under the leases) owns the fee interest in all of the mortgaged property. The borrowers are jointly and severally liable under the loan documents.
     
 
(24)
For mortgage loan #18 (Woodmont Plaza), the largest tenant (15,824 square feet), representing 11.7% of net rentable square feet, has multiple leases that expire as follows: 5,086 square feet on a month-to-month basis that was underwritten as vacant and 10,738 square feet expiring December 31, 2023.
     
   
For mortgage loan #71 (Weston Road Business Park), the second largest  tenant (3,566 square feet), representing 16.5% of net rentable square feet, has multiple leases that expire as follows: 116 square feet expiring October 31, 2014, 442 square feet expiring December 31, 2014, and 3,008 square feet expiring August 31, 2015.
     
 
(25)
With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the WFRBS 2014-C20 Trust mortgage loan plus the balance of the existing subordinate loan, assuming the existing subordinate loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.
     
 
(26)
The Whole Loan Debt Service, Whole Loan U/W NOI DSCR and Whole Loan U/W NCF DSCR for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using 1-month LIBOR in effect as of April 1, 2014 and giving effect to any applicable interest rate floor), (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such subordinate secured indebtedness has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note.
     
 
(27)
The Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness indicates as if the existing subordinate loan amount is fully advanced on the date of closing of said subordinate loan.
     
 
(28)
With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the subordinate secured indebtedness as of April 1, 2014.
     
 
(29)
The Whole Loan Cut-off Date LTV Ratio, Whole Loan Cut-off Date U/W NOI Debt Yield and Whole Loan Cut-off Date U/W NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness are calculated assuming that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.
     
 
(30)
With respect to the mortgage loans secured by residential cooperative properties, each mortgaged property is owned by the borrower, which is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity.
     
   
For mortgage loan #17 (Shops at Park Village), the second largest tenant (12,723 square feet), representing 12.0% of net rentable square feet of the mortgaged property, is affiliated with the sponsor.
     
 
 
A-1-35