0001539497-14-001019.txt : 20140825 0001539497-14-001019.hdr.sgml : 20140825 20140825172150 ACCESSION NUMBER: 0001539497-14-001019 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20140825 DATE AS OF CHANGE: 20140825 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: WFRBS Commercial Mortgage Trust 2014-C22 CENTRAL INDEX KEY: 0001616666 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-195164-01 FILM NUMBER: 141063277 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: WELLS FARGO COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0000850779 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 561643598 STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 FORMER COMPANY: FORMER CONFORMED NAME: WACHOVIA COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 20020304 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19960520 FORMER COMPANY: FORMER CONFORMED NAME: FIRST UNION MORTGAGE SECURITIES INC DATE OF NAME CHANGE: 19951013 FWP 1 anx2.htm FREE WRITING PROSPECTUS Unassociated Document
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-195164-01
     
 
 
     
 
WFRBS Commercial Mortgage Trust 2014-C22 Disclaimer
 
     
  STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-195164) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted.  The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.  These materials are subject to change, completion, supplement or amendment from time to time.
 
     
 
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Wells Fargo Securities, LLC (“WFS”), RBS Securities Inc. (“RBSSI”), Deutsche Bank Securities Inc. or any of their respective affiliates make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change.  In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements.  If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements.  Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated.  Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering.  The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover.  We have no obligation to update or revise any forward-looking statement. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. Wells Fargo Securities, LLC, Wells Fargo Institutional Securities, LLC, and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts. RBS is a trade name for the investment banking business of RBSSI.  Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates.  Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates.  RBSSI is a member of SIPC, FINRA and the NYSE.
 
     
 
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The offered certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. Prospective investors should understand that, when considering the purchase of the offered certificates, a contract of sale will come into being no sooner than the date on which the relevant class of certificates has been priced and the underwriters have confirmed the allocation of certificates to be made to investors; any “indications of interest” expressed by any prospective investor, and any “soft circles” generated by the underwriters, will not create binding contractual obligations for such prospective investors, on the one hand, or the underwriters, the depositor or any of their respective agents or affiliates, on the other hand.
As a result of the foregoing, a prospective investor may commit to purchase certificates that have characteristics that may change, and each prospective investor is advised that all or a portion of the certificates referred to in these materials may be issued without all or certain of the characteristics described in these materials. The underwriters’ obligation to sell certificates to any prospective investor is conditioned on the certificates and the transaction having the characteristics described in these materials. If the underwriters determine that a condition is not satisfied in any material respect, such prospective investor will be notified, and neither the depositor nor the underwriters will have any obligation to such prospective investor to deliver any portion of the offered certificates which such prospective investor has committed to purchase, and there will be no liability between the underwriters, the depositor or any of their respective agents or affiliates, on the one hand, and such prospective investor, on the other hand, as a consequence of the non-delivery.  Each prospective investor has requested that the underwriters provide to such prospective investor information in connection with such prospective investor’s consideration of the purchase of the certificates described in these materials. These materials are being provided to each prospective investor for informative purposes only in response to such prospective investor’s specific request. The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.  The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
 
     
 
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
 
 
 
 
     
     
     
 
 
 

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan Seller
 
Cross Collateralized and Cross Defaulted
Loan Flag
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
1
 
Bank of America Plaza
 
WFB
     
333 South Hope Street
 
Los Angeles
 
CA
 
90071
 
Office
 
CBD
2
 
Columbus Square Portfolio
 
WFB
     
775, 795, 805, 808 Columbus Avenue; 801 Amsterdam Avenue
 
New York
 
NY
 
10025
 
Mixed Use
 
Retail/Other/Office
3
 
Stamford Plaza Portfolio
 
RBS
     
Various
 
Stamford
 
CT
 
06901
 
Office
 
CBD
3.01
 
Two Stamford Plaza Portfolio
 
RBS
     
281 Tresser Boulevard
 
Stamford
 
CT
 
06901
 
Office
 
CBD
3.02
 
Four Stamford Plaza Portfolio
 
RBS
     
107 Elm Street
 
Stamford
 
CT
 
06901
 
Office
 
CBD
3.03
 
One Stamford Plaza Portfolio
 
RBS
     
263 Tresser Boulevard
 
Stamford
 
CT
 
06901
 
Office
 
CBD
3.04
 
Three Stamford Plaza Portfolio
 
RBS
     
301 Tresser Boulevard
 
Stamford
 
CT
 
06901
 
Office
 
CBD
4
 
Hampton Inn & Suites - Brickell
 
WFB
     
50 Southwest 12th Street
 
Miami
 
FL
 
33130
 
Hospitality
 
Limited Service
5
 
Offices at Broadway Station
 
WFB
     
900 & 990 South Broadway; 100 East Tennessee Avenue
 
Denver
 
CO
 
80209
 
Office
 
Suburban
6
 
CSM Bakery Supplies Portfolio I
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Industrial
 
Warehouse
6.01
 
1912 Montreal Road
 
RBS
     
1912 Montreal Road
 
Tucker
 
GA
 
30084
 
Industrial
 
Warehouse
6.02
 
3301 Montreal Industrial Way
 
RBS
     
3301 Montreal Industrial Way
 
Tucker
 
GA
 
30084
 
Industrial
 
Warehouse
6.03
 
1400 W 2700 N
 
RBS
     
1400 W 2700 N
 
Pleasant View
 
UT
 
84404
 
Industrial
 
Warehouse
6.04
 
3765 Walden Avenue
 
RBS
     
3765 Walden Avenue
 
Lancaster
 
NY
 
14086
 
Industrial
 
Warehouse
7
 
U-Haul Portfolio
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Self Storage
 
Self Storage
7.01
 
U-Haul - Olympia
 
WFB
     
2516 4th Avenue East
 
Olympia
 
WA
 
98506
 
Self Storage
 
Self Storage
7.02
 
U-Haul - Fontana
 
WFB
     
16823 East Foothill Boulevard
 
Fontana
 
CA
 
92335
 
Self Storage
 
Self Storage
7.03
 
U-Haul - El Paso
 
WFB
     
8833 Dyer Street
 
El Paso
 
TX
 
79904
 
Self Storage
 
Self Storage
7.04
 
U-Haul - Grand Island
 
WFB
     
1730 South Locust Street
 
Grand Island
 
NE
 
68801
 
Self Storage
 
Self Storage
7.05
 
U-Haul - Wichita
 
WFB
     
5213 East Pawnee Street
 
Wichita
 
KS
 
67218
 
Self Storage
 
Self Storage
7.06
 
U-Haul - Longview
 
WFB
     
410 West Marshall Avenue
 
Longview
 
TX
 
75601
 
Self Storage
 
Self Storage
7.07
 
U-Haul - Detroit
 
WFB
     
3175 South Fort Street
 
Detroit
 
MI
 
48217
 
Self Storage
 
Self Storage
7.08
 
U-Haul - Houston North
 
WFB
     
4825 West 34th Street
 
Houston
 
TX
 
77092
 
Self Storage
 
Self Storage
7.09
 
U-Haul - Birmingham
 
WFB
     
1636 Center Point Parkway
 
Birmingham
 
AL
 
35215
 
Self Storage
 
Self Storage
7.10
 
U-Haul - Cincinnati
 
WFB
     
2320 Gilbert Avenue
 
Cincinnati
 
OH
 
45206
 
Self Storage
 
Self Storage
7.11
 
U-Haul - Memphis
 
WFB
     
3020 Lamar Avenue
 
Memphis
 
TN
 
38114
 
Self Storage
 
Self Storage
7.12
 
U-Haul - Macon
 
WFB
     
770 Gray Highway
 
Macon
 
GA
 
31211
 
Self Storage
 
Self Storage
7.13
 
U-Haul - Lebanon
 
WFB
     
87 Hanover Street
 
Lebanon
 
NH
 
03766
 
Self Storage
 
Self Storage
7.14
 
U-Haul - Westfield
 
WFB
     
50 Springfield Road
 
Westfield
 
MA
 
01085
 
Self Storage
 
Self Storage
7.15
 
U-Haul - Yonkers
 
WFB
     
937 Saw Mill River Road
 
Yonkers
 
NY
 
10710
 
Self Storage
 
Self Storage
7.16
 
U-Haul - Pleasant Hills
 
WFB
     
5 Clairton Boulevard
 
Pleasant Hills
 
PA
 
15236
 
Self Storage
 
Self Storage
7.17
 
U-Haul - Coraopolis
 
WFB
     
5356 University Boulevard
 
Moon Township
 
PA
 
15108
 
Self Storage
 
Self Storage
7.18
 
U-Haul - Washington
 
WFB
     
960 Washington Road
 
Washington
 
PA
 
15301
 
Self Storage
 
Self Storage
7.19
 
U-Haul - Bloomsburg
 
WFB
     
2101 Columbia Boulevard
 
Bloomsburg
 
PA
 
17815
 
Self Storage
 
Self Storage
7.20
 
U-Haul - Livermore
 
WFB
     
3429 Gardella Plaza
 
Livermore
 
CA
 
94550
 
Self Storage
 
Self Storage
7.21
 
U-Haul - Corpus Christi
 
WFB
     
3611 South Port Avenue
 
Corpus Christi
 
TX
 
78415
 
Self Storage
 
Self Storage
8
 
Hermosa Pavillion
 
RBS
     
1601 Pacific Coast Highway
 
Hermosa Beach
 
CA
 
90254
 
Mixed Use
 
Retail/Office/Other
9
 
Texas Portfolio
 
WDCPF
     
Various
 
Various
 
TX
 
Various
 
Multifamily
 
Garden
9.0
 
Rincon Apartments
 
WDCPF
     
3801 North McColl Street
 
McAllen
 
TX
 
78501
 
Multifamily
 
Garden
9.02
 
Las Palmas Apartments
 
WDCPF
     
4200 Las Palmas Circle
 
Brownsville
 
TX
 
78521
 
Multifamily
 
Garden
9.03
 
Reata Apartments
 
WDCPF
     
3102 Haine Drive
 
Harlingen
 
TX
 
78550
 
Multifamily
 
Garden
10
 
Hilton Lexington Downtown
 
WFB
     
369 West Vine Street
 
Lexington
 
KY
 
40507
 
Hospitality
 
Full Service
11
 
States Addition Apartments
 
LIG I
     
2598 4th Street
 
Dickinson
 
ND
 
58601
 
Multifamily
 
Garden
12
 
North Valley Plaza
 
WFB
     
757, 765, 801 and 855 East Avenue; 2156 Pillsbury Road; 2421, 2443 and 2471 Cohasset Road
 
Chico
 
CA
 
95926
 
Retail
 
Anchored
13
 
Courtyard by Marriott - Aventura
 
WFB
     
2825 Northeast 191st Street
 
Aventura
 
FL
 
33180
 
Hospitality
 
Limited Service
14
 
Preferred Freezer Houston
 
RBS
     
7080 Express Lane
 
Houston
 
TX
 
77078
 
Industrial
 
Warehouse
15
 
400 Atlantic Avenue
 
LIG I
     
400 Atlantic Avenue
 
Boston
 
MA
 
02110
 
Office
 
CBD
16
 
CSM Bakery Supplies Portfolio II
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Industrial
 
Warehouse
16.01
 
7351 Crider Avenue
 
RBS
     
7351 Crider Avenue
 
Pico Rivera
 
CA
 
90660
 
Industrial
 
Warehouse
16.02
 
32621 Central Avenue
 
RBS
     
32621 Central Avenue
 
Union City
 
CA
 
94587
 
Industrial
 
Warehouse
16.03
 
2570 Kiel Way
 
RBS
     
2570 Kiel Way
 
North Las Vegas
 
NV
 
89030
 
Industrial
 
Warehouse
16.04
 
11350 Sunrise Park Drive
 
RBS
     
11350 Sunrise Park Drive
 
Rancho Cordova
 
CA
 
95742
 
Industrial
 
Warehouse
16.05
 
8235 McHard Road
 
RBS
     
8235 McHard Road
 
Houston
 
TX
 
77053
 
Industrial
 
Warehouse
16.06
 
5455 Louie Lane
 
RBS
     
5455 Louie Lane
 
Reno
 
NV
 
89511
 
Industrial
 
Warehouse
16.07
 
805 West 2500 South
 
RBS
     
805 West 2500 South
 
Salt Lake City
 
UT
 
84119
 
Industrial
 
Warehouse
17
 
Parliament Bend and Park West Apartments
 
RMF
     
Various
 
San Antonio
 
TX
 
78216
 
Multifamily
 
Garden
17.01
 
Park West Apartments
 
RMF
     
11845 West Avenue
 
San Antonio
 
TX
 
78216
 
Multifamily
 
Garden
17.02
 
Parliament Bend Apartments
 
RMF
     
11838 Parliament Street
 
San Antonio
 
TX
 
78216
 
Multifamily
 
Garden
18
 
55 Miracle Mile
 
RMF
     
55 Miracle Mile
 
Coral Gables
 
FL
 
33134
 
Mixed Use
 
Retail/Office
19
 
Lincoln Plaza
 
RMF
     
4345 North Lincoln Boulevard
 
Oklahoma City
 
OK
 
73105
 
Office
 
CBD
20
 
Park City 3 and 4 Apartments, Inc.
 
NCB, FSB
     
97-07, 97-37 63rd Road and 97-10 62nd Drive; 97-40, 98-20 62nd Drive and 98-05 63rd Road
 
Rego Park
 
NY
 
11374
 
Multifamily
 
Cooperative
21
 
Bentley Commons at Keene
 
Basis
     
197 Water Street
 
Keene
 
NH
 
03431
 
Multifamily
 
Senior Housing
22
 
Alpha Health Center
 
Basis
     
300 East Pulaski Highway
 
Elkton
 
MD
 
21921
 
Office
 
Medical
23
 
Sansone Regal Plaza
 
LIG I
     
8826, 8846, 8866, 8868, 8876, 8878 and 8880 South Eastern Avenue
 
Las Vegas
 
NV
 
89123
 
Retail
 
Anchored
24
 
The Dorel Apartments
 
WFB
     
2908 Trimmier Road
 
Killeen
 
TX
 
76542
 
Multifamily
 
Garden
25
 
Carson Plaza
 
CIIICM
     
603-677 East university Drive and 18902 & 18906 Avalon Boulevard
 
Carson
 
CA
 
90746
 
Retail
 
Anchored
26
 
Hilton Garden Inn - Middleton
 
WFB
     
1801 Deming Way
 
Middleton
 
WI
 
53562
 
Hospitality
 
Limited Service
27
 
Normandale Village
 
WDCPF
     
5159 West 98th Street
 
Bloomington
 
MN
 
55437
 
Retail
 
Anchored
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
WFB
     
125 South Festival Drive
 
Anaheim
 
CA
 
92808
 
Hospitality
 
Limited Service
29
 
Newport Beach Mini U Storage I
 
WFB
     
1177 Camelback Street
 
Newport Beach
 
CA
 
92660
 
Self Storage
 
Self Storage
30
 
Plymouth Hills
 
WFB
     
14201 Ridge Road
 
Plymouth Township
 
MI
 
48170
 
Manufactured Housing Community
 
Manufactured Housing Community
31
 
Mill Creek Run Apartments
 
RMF
     
6687 Skipper Road
 
Macon
 
GA
 
31216
 
Multifamily
 
Garden
32
 
Residence Inn - Ft. Lauderdale
 
WFB
     
2605 Weston Road
 
Weston
 
FL
 
33331
 
Hospitality
 
Limited Service
33
 
Cherry Grove Apartments
 
RMF
     
1100 David Street
 
North Myrtle Beach
 
SC
 
29582
 
Multifamily
 
Garden
34
 
Oak Hill Portfolio
 
RBS
     
Various
 
Various
 
GA
 
Various
 
Office
 
Medical
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
RBS
     
60 & 110 Oak Hill Blvd; 39 A, B, & C Oak Hill Court
 
Newnan
 
GA
 
30265
 
Office
 
Medical
34.02
 
Blairsville VA Clinic
 
RBS
     
1294 Hwy 515 East
 
Blairsville
 
GA
 
30512
 
Office
 
Medical
34.03
 
Peachtree City Building
 
RBS
     
10 Eastbrook Bend
 
Peachtree City
 
GA
 
30269
 
Office
 
Medical
35
 
Newport Beach Mini U Storage II
 
WFB
     
1111 Camelback Street
 
Newport Beach
 
CA
 
92660
 
Self Storage
 
Self Storage
36
 
Stuart North Shopping Center
 
RBS
     
2101-2189 SE Federal Hwy
 
Stuart
 
FL
 
34994
 
Retail
 
Unanchored
37
 
Gander Mountain - Arlington
 
CIIICM
     
1459 East Interstate 20
 
Arlington
 
TX
 
76018
 
Retail
 
Single Tenant
38
 
Holiday Inn Express-Decatur, GA
 
RBS
     
2183 North Decatur Road
 
Decatur
 
GA
 
30033
 
Hospitality
 
Limited Service
39
 
StorageMart - Crofton
 
WFB
     
1110 Maryland Route 3 Southbound Lane
 
Gambrills
 
MD
 
21054
 
Self Storage
 
Self Storage
40
 
All Storage Railhead
 
RBS
     
7601 Crowley Road
 
Fort Worth
 
TX
 
76134
 
Self Storage
 
Self Storage
41
 
Geracimos Portfolio
 
WDCPF
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Various
41.01
 
Geracimos Portfolio - South Village & Extended
 
WDCPF
     
2525, 2527, 2535 & 2539 Augustine Herman Highway
 
Chesapeake City
 
MD
 
21915
 
Retail
 
Unanchored
41.02
 
Geracimos Portfolio - College Crossing
 
WDCPF
     
3135 Joseph Biggs Memorial Highway
 
North East
 
MD
 
21901
 
Retail
 
Unanchored
41.03
 
Geracimos Portfolio - Middletown Village
 
WDCPF
     
400 West Main Street
 
Middletown
 
DE
 
19709
 
Retail
 
Unanchored
41.04
 
Geracimos Portfolio - Ocean City
 
WDCPF
     
12742 Ocean Gateway
 
Ocean City
 
MD
 
21842
 
Retail
 
Single Tenant
42
 
Zang Business Center
 
LIG I
     
555 Zang Street
 
Lakewood
 
CO
 
80228
 
Office
 
Suburban
43
 
Holiday Inn Express - Lexington
 
Basis
     
1780 Sharkey Way
 
Lexington
 
KY
 
40511
 
Hospitality
 
Limited Service
44
 
Rolling Hills Apartments
 
LIG I
     
6535 Premier Drive
 
Nashville
 
TN
 
37209
 
Multifamily
 
Garden
45
 
West Knoll Apartments
 
LIG I
     
260 South Main Street
 
Newark
 
DE
 
19711
 
Multifamily
 
Garden
46
 
CT Self Storage - Fullerton
 
WFB
     
900 South Raymond Avenue
 
Fullerton
 
CA
 
92831
 
Self Storage
 
Self Storage
47
 
Greenbrier Plaza
 
RBS
     
12902 & 12912 Brookhurst Street
 
Garden Grove
 
CA
 
92840
 
Office
 
CBD
48
 
81 Washington Avenue
 
RMF
     
230 1st Street
 
Miami Beach
 
FL
 
33139
 
Mixed Use
 
Retail/Office
49
 
Hampton Inn - Greenville
 
WFB
     
15 Park Woodruff Drive
 
Greenville
 
SC
 
29607
 
Hospitality
 
Limited Service
50
 
Orillia Station
 
RMF
     
18129 East Valley Highway
 
Kent
 
WA
 
98032
 
Retail
 
Anchored
51
 
Andover & Andover West
 
RBS
     
2555 Eastgate Road & 2534 Key Street
 
Toledo
 
OH
 
43614
 
Multifamily
 
Garden
52
 
Holiday Inn Express Memphis
 
LIG I
     
7784 Wolf Trail Cove
 
Germantown
 
TN
 
38138
 
Hospitality
 
Limited Service
53
 
Holiday Inn Express - Georgetown
 
Basis
     
140 Osborne Way
 
Georgetown
 
KY
 
40324
 
Hospitality
 
Limited Service

 
A-1-1

 

WFRBS Commercial Mortgage Trust 2014-C22
         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
     
       
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan Seller
 
Cross Collateralized and Cross Defaulted
Loan Flag
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
54
 
Powell Crossing
 
RMF
     
3975 Powell Road
 
Powell
 
OH
 
43065
 
Retail
 
Shadow Anchored
55
 
Holiday Inn Express & Suites Dallas East
 
CIIICM
     
8703 East R L Thornton Freeway
 
Dallas
 
TX
 
75228
 
Hospitality
 
Limited Service
56
 
Fairfield Inn Suites - Lock Haven
 
CIIICM
     
50 Spring Street
 
Lock Haven
 
PA
 
17745
 
Hospitality
 
Limited Service
57
 
Shoppes at Barnes Crossing
 
LIG I
     
3944 North Gloster Street
 
Tupelo
 
MS
 
38804
 
Retail
 
Anchored
58
 
WalMart Orangeburg
 
RMF
     
2795 North Road
 
Orangeburg
 
SC
 
29118
 
Retail
 
Single Tenant
59
 
Parkside Development Company, Inc.
 
NCB, FSB
     
3856 Bronx Boulevard
 
Bronx
 
NY
 
10467
 
Multifamily
 
Cooperative
60
 
155 Passaic Avenue
 
RBS
     
155 Passaic Avenue
 
Fairfield
 
NJ
 
07004
 
Office
 
CBD
61
 
CT Self Storage - Escondido
 
WFB
     
1530 East Grand Avenue
 
Escondido
 
CA
 
92027
 
Self Storage
 
Self Storage
62
 
Rite Aid Portfolio
 
Basis
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Single Tenant
62.01
 
Rite Aid Buffalo
 
Basis
     
350 Niagara Street
 
Buffalo
 
NY
 
14201
 
Retail
 
Single Tenant
62.02
 
Rite Aid Bluefield
 
Basis
     
4248 Coal Heritage Road
 
Bluefield
 
WV
 
24701
 
Retail
 
Single Tenant
62.03
 
Rite Aid Hinton
 
Basis
     
513 Stokes Drive
 
Hinton
 
WV
 
25951
 
Retail
 
Single Tenant
62.04
 
Rite Aid Branchland
 
Basis
     
5798 McClellan Highway
 
Branchland
 
WV
 
25506
 
Retail
 
Single Tenant
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
RBS
     
11820 North West Plaza Circle
 
Kansas City
 
MO
 
64153
 
Hospitality
 
Limited Service
64
 
Korakia Pensione
 
RBS
     
257 South Patencio Road
 
Palm Springs
 
CA
 
92262
 
Hospitality
 
Limited Service
65
 
Strand Building
 
RMF
     
3609 Forbes Avenue
 
Pittsburg
 
PA
 
15213
 
Mixed Use
 
Multifamily/Retail
66
 
Kingston Point
 
WDCPF
     
1919 Boulevard De Province
 
Baton Rouge
 
LA
 
70816
 
Multifamily
 
Garden
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
Basis
     
8051 Lyndon B Johnson Freeway
 
Dallas
 
TX
 
75251
 
Hospitality
 
Limited Service
68
 
North Bechtle Square II
 
WFB
     
1985-2075 North Bechtle Avenue
 
Springfield
 
OH
 
45504
 
Retail
 
Unanchored
69
 
Merri-Five Plaza
 
RMF
     
31072-31230 Five Mile Road
 
Livonia
 
MI
 
48154
 
Retail
 
Anchored
70
 
Fishers Town Center
 
RMF
     
8395 East 116th Street
 
Fishers
 
IN
 
46038
 
Retail
 
Unanchored
71
 
Avon Self-Storage
 
RMF
     
100 Ladge Drive
 
Avon
 
MA
 
02322
 
Self Storage
 
Self Storage
72
 
Hampton Inn, Manhattan, KS
 
RBS
     
501 East Poyntz Avenue
 
Manhattan
 
KS
 
66502
 
Hospitality
 
Limited Service
73
 
Fifth Avenue Loft Corporation
 
NCB, FSB
     
140 Fifth Avenue
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
74
 
Shops at Lily Cache Creek
 
RMF
     
741-769 East Boughton Road
 
Bolingbrook
 
IL
 
60440
 
Retail
 
Shadow Anchored
75
 
Red Roof Inn San Diego
 
RBS
     
4545 Mission Bay Drive
 
San Diego
 
CA
 
92109
 
Hospitality
 
Limited Service
76
 
La Quinta Garden Apartments
 
RMF
     
4505 Aldine Mail Route Road
 
Houston
 
TX
 
77039
 
Multifamily
 
Garden
77
 
72nd Street East Corporation
 
NCB, FSB
     
320 East 72nd Street
 
New York
 
NY
 
10021
 
Multifamily
 
Cooperative
78
 
14 Horatio Street Apartments Corp.
 
NCB, FSB
     
14 Horatio Street
 
New York
 
NY
 
10014
 
Multifamily
 
Cooperative
79
 
1182-1214 Farmington Avenue
 
WFB
     
1182-1214 Farmington Avenue
 
Bristol
 
CT
 
06010
 
Retail
 
Unanchored
80
 
Market at Summer Oaks
 
RMF
     
4500 Summer Avenue
 
Memphis
 
TN
 
38122
 
Retail
 
Anchored
81
 
Greenwood Arms Cooperative Corp.
 
NCB, FSB
     
86-10 151st Avenue
 
Howard Beach
 
NY
 
11414
 
Multifamily
 
Cooperative
82
 
Franklin Commons
 
RMF
     
109-137 Commons Drive
 
Franklin
 
NC
 
28734
 
Retail
 
Shadow Anchored
83
 
Durham Apartments
 
WFB
     
8300, 8310 & 8320 16 1/2 Mile Road
 
Sterling Heights
 
MI
 
48312
 
Multifamily
 
Garden
84
 
San Luis Shopping Center
 
RMF
     
582 East Piceno Drive
 
San Luis
 
AZ
 
85349
 
Retail
 
Shadow Anchored
85
 
Monte Vista Mini Storage
 
WFB
     
2000 West Monte Vista Avenue
 
Turlock
 
CA
 
95382
 
Self Storage
 
Self Storage
86
 
Colonial Place Apartments
 
RBS
     
9952 E. National Circle NW
 
Tucker
 
GA
 
30084
 
Multifamily
 
Garden
87
 
The Terraces at Willow Springs
 
WFB
     
2500 Old Alabama Road
 
Roswell
 
GA
 
30076
 
Retail
 
Unanchored
88
 
Evelyn Court Apartment Corp.
 
NCB, FSB
     
604-608 Tompkins Avenue
 
Mamaroneck
 
NY
 
10543
 
Multifamily
 
Cooperative
89
 
Park Town Cooperative Homes No. 1, Inc.
 
NCB, FSB
     
858 Wade Walk
 
Cincinnati
 
OH
 
45214
 
Multifamily
 
Cooperative
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
NCB, FSB
     
209-20 and 209-80 18th Avenue
 
Bayside
 
NY
 
11360
 
Multifamily
 
Cooperative
91
 
Woodstock Crossing
 
LIG I
     
12050 Highway 92
 
Woodstock
 
GA
 
30188
 
Retail
 
Anchored
92
 
Continental Self Storage
 
WFB
     
510 & 520 East Whitehouse Canyon Road
 
Green Valley
 
AZ
 
85614
 
Self Storage
 
Self Storage
93
 
SaraVilla Apartments
 
WFB
     
23700 SaraVilla Drive
 
Clinton Township
 
MI
 
48035
 
Multifamily
 
Garden
94
 
Greenport Plaza
 
CIIICM
     
300 Fairview Avenue
 
Greenport
 
NY
 
12534
 
Retail
 
Anchored
95
 
Reserve at Cinco Ranch
 
WFB
     
22167 Westheimer Parkway
 
Katy
 
TX
 
77450
 
Retail
 
Unanchored
96
 
Bayview Marketplace
 
WFB
     
715 and 721 South Wayne Road
 
Westland
 
MI
 
48186
 
Retail
 
Shadow Anchored
97
 
North Salem Self Storage
 
CIIICM
     
3519 North Salem Road
 
Fayetteville
 
AR
 
72704
 
Self Storage
 
Self Storage
98
 
Walgreens - Lima
 
WFB
     
701 North Cable Road
 
Lima
 
OH
 
45805
 
Retail
 
Single Tenant
99
 
Rite Aid Middletown
 
CIIICM
     
1915 Central Avenue
 
Middletown
 
OH
 
45044
 
Retail
 
Single Tenant
100
 
Shackleford MHP
 
CIIICM
     
4023 South Shackleford Road
 
Little Rock
 
AR
 
72204
 
Manufactured Housing Community
 
Manufactured Housing Community
101
 
74 Fifth Avenue Owners Corporation
 
NCB, FSB
     
74 Fifth Avenue
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
102
 
Novawest Center
 
WFB
     
24300, 24301, 24371 and 24404 Catherine Industrial Drive
 
Novi
 
MI
 
48375
 
Industrial
 
Flex
103
 
Polo Green Apartments
 
WFB
     
13801 Canal Road
 
Sterling Heights
 
MI
 
48313
 
Multifamily
 
Garden
104
 
Big Oak Self Storage
 
WFB
     
3932 Tate Street; 2501 Harris Avenue
 
Sacramento
 
CA
 
95838
 
Self Storage
 
Self Storage
105
 
TimberHills Apartments
 
WFB
     
2464-2499 Northwest Garryanna Street
 
Corvallis
 
OR
 
97330
 
Multifamily
 
Garden
106
 
S&S Plaza
 
RMF
     
2150 Walker Lake Road
 
Mansfield
 
OH
 
44903
 
Retail
 
Shadow Anchored
107
 
4400 Coldwater Canyon Avenue
 
WFB
     
4400 Coldwater Canyon Avenue
 
Studio City
 
CA
 
91604
 
Office
 
Suburban
108
 
EZ Self-Storage
 
RMF
     
751 West Queen Street
 
Southington
 
CT
 
06489
 
Self Storage
 
Self Storage
109
 
Belleville Crossing - Building I
 
RMF
     
5840-5880 Belleville Crossing Street
 
Belleville
 
IL
 
62226
 
Retail
 
Shadow Anchored
110
 
Sandpiper Self Storage
 
RBS
     
5990 Walt Loop Road
 
Lakeland
 
FL
 
33809
 
Self Storage
 
Self Storage
111
 
Marion Plaza
 
NCB, FSB
     
2101 Enterprise Drive
 
Marion
 
SC
 
29571
 
Retail
 
Shadow Anchored
112
 
Safari MHP
 
CIIICM
     
2935 Calder Drive
 
League City
 
TX
 
77573
 
Manufactured Housing Community
 
Manufactured Housing Community
113
 
Westwood Manor MHP
 
CIIICM
     
7115 Stewart Road
 
Liberty
 
MO
 
64068
 
Manufactured Housing Community
 
Manufactured Housing Community
114
 
The Mill MHC
 
CIIICM
     
6542 Highway 42
 
Rex
 
GA
 
30273
 
Manufactured Housing Community
 
Manufactured Housing Community
115
 
Best Western Plus
 
CIIICM
     
160 Montrose West Avenue
 
Copley
 
OH
 
44321
 
Hospitality
 
Limited Service
116
 
Highlands Mobile Village
 
CIIICM
     
1100 US 27 North
 
Sebring
 
FL
 
33870
 
Manufactured Housing Community
 
Manufactured Housing Community
117
 
Sted Tenant Owners Corp.
 
NCB, FSB
     
1345 East 4th Street and 1350 East 5th Street
 
Brooklyn
 
NY
 
11230
 
Multifamily
 
Cooperative
118
 
Osceola MHC
 
CIIICM
     
2660 North Orange Blossom Trail
 
Kissimmee
 
FL
 
34744
 
Manufactured Housing Community
 
Manufactured Housing Community
119
 
Lakeview Mobile Court
 
CIIICM
     
2652 Bayview Street
 
Sebring
 
FL
 
33870
 
Manufactured Housing Community
 
Manufactured Housing Community
120
 
Mountain View MHC
 
CIIICM
     
1060 South Main Street
 
Brigham City
 
UT
 
84302
 
Manufactured Housing Community
 
Manufactured Housing Community
121
 
Drake Lane Owners, Inc.
 
NCB, FSB
     
179, 183, & 189 Drake Avenue
 
New Rochelle
 
NY
 
10805
 
Multifamily
 
Cooperative
122
 
Michelle Tenants Corp.
 
NCB, FSB
     
210-50 41st Avenue
 
Bayside
 
NY
 
11361
 
Multifamily
 
Cooperative
123
 
3215 Owners, Ltd.
 
NCB, FSB
     
3215 Netherland Avenue
 
Bronx
 
NY
 
10463
 
Multifamily
 
Cooperative
124
 
250 West 16th Street Owners Corp.
 
NCB, FSB
     
250 West 16th Street
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
125
 
Great Space Self Storage
 
CIIICM
     
26300 Old 41 Road
 
Bonita Springs
 
FL
 
34135
 
Self Storage
 
Self Storage
126
 
406 West 46th Street Corp.
 
NCB, FSB
     
406 West 46th Street
 
New York
 
NY
 
10036
 
Multifamily
 
Cooperative
127
 
741 West End Avenue Owners Corp.
 
NCB, FSB
     
741 West End Avenue
 
New York
 
NY
 
10025
 
Multifamily
 
Cooperative
128
 
250 Equities Corp.
 
NCB, FSB
     
250 West 22nd Street
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
129
 
338 West 19th Street Incorporated
 
NCB, FSB
     
338 West 19th Street
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative

 
A-1-2

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Year
Built
 
Year
Renovated
 
Number of Units
 
Unit of Measure
 
Cut-off Date Balance Per
Unit/SF
 
Original Balance ($)
 
Cut-off Date Balance
($)
 
% of Aggregate
Cut-off Date
Balance
 
Maturity Date or ARD
Balloon Payment ($)
 
ARD Loan
 
Origination Date
 
First Pay Date
1
 
Bank of America Plaza
 
1974
 
2009
 
1,432,285
 
Sq. Ft.
 
279
 
150,000,000
 
150,000,000
 
10.1%
 
150,000,000
 
N
 
8/7/2014
 
10/1/2014
2
 
Columbus Square Portfolio
 
2007
     
494,224
 
Sq. Ft.
 
809
 
125,000,000
 
125,000,000
 
8.4%
 
114,617,729
 
N
 
8/8/2014
 
9/11/2014
3
 
Stamford Plaza Portfolio
 
Various
 
Various
 
982,483
 
Sq. Ft.
 
275
 
100,000,000
 
100,000,000
 
6.7%
 
91,646,329
 
N
 
8/6/2014
 
9/6/2014
3.01
 
Two Stamford Plaza Portfolio
 
1986
 
1994
 
258,132
 
Sq. Ft.
     
28,370,787
 
28,370,787
 
1.9%
               
3.02
 
Four Stamford Plaza Portfolio
 
1979
 
1996
 
261,982
 
Sq. Ft.
     
24,555,243
 
24,555,243
 
1.7%
               
3.03
 
One Stamford Plaza Portfolio
 
1986
 
1994
 
216,252
 
Sq. Ft.
     
23,665,730
 
23,665,730
 
1.6%
               
3.04
 
Three Stamford Plaza Portfolio
 
1981
 
1993
 
246,117
 
Sq. Ft.
     
23,408,240
 
23,408,240
 
1.6%
               
4
 
Hampton Inn & Suites - Brickell
 
2011
     
221
 
Rooms
 
248,290
 
55,000,000
 
54,872,138
 
3.7%
 
44,657,140
 
N
 
6/19/2014
 
8/11/2014
5
 
Offices at Broadway Station
 
1903
 
2010
 
318,053
 
Sq. Ft.
 
150
 
47,612,500
 
47,612,500
 
3.2%
 
47,612,500
 
N
 
7/21/2014
 
9/11/2014
6
 
CSM Bakery Supplies Portfolio I
 
Various
 
Various
 
684,768
 
Sq. Ft.
 
65
 
44,557,500
 
44,557,500
 
3.0%
 
40,819,908
 
Y
 
8/21/2014
 
10/6/2014
6.01
 
1912 Montreal Road
 
1967
     
247,678
 
Sq. Ft.
     
13,520,000
 
13,520,000
 
0.9%
               
6.02
 
3301 Montreal Industrial Way
 
2000
     
169,844
 
Sq. Ft.
     
12,350,000
 
12,350,000
 
0.8%
               
6.03
 
1400 W 2700 N
 
2008
     
137,735
 
Sq. Ft.
     
10,497,500
 
10,497,500
 
0.7%
               
6.04
 
3765 Walden Avenue
 
1971
 
1991
 
129,511
 
Sq. Ft.
     
8,190,000
 
8,190,000
 
0.6%
               
7
 
U-Haul Portfolio
 
Various
 
Various
 
421,632
 
Sq. Ft.
 
83
 
35,000,000
 
35,000,000
 
2.4%
 
28,022,980
 
Y
 
8/22/2014
 
10/1/2014
7.01
 
U-Haul - Olympia
 
1939
 
1961
 
11,569
 
Sq. Ft.
     
1,260,566
 
1,260,566
 
0.1%
               
7.02
 
U-Haul - Fontana
 
1970
     
20,596
 
Sq. Ft.
     
1,274,086
 
1,274,086
 
0.1%
               
7.03
 
U-Haul - El Paso
 
1971
     
36,570
 
Sq. Ft.
     
2,096,281
 
2,096,281
 
0.1%
               
7.04
 
U-Haul - Grand Island
 
1979
     
9,515
 
Sq. Ft.
     
569,048
 
569,048
 
0.0%
               
7.05
 
U-Haul - Wichita
 
1970
     
10,150
 
Sq. Ft.
     
547,917
 
547,917
 
0.0%
               
7.06
 
U-Haul - Longview
 
1939
     
6,961
 
Sq. Ft.
     
431,220
 
431,220
 
0.0%
               
7.07
 
U-Haul - Detroit
 
1965
     
28,768
 
Sq. Ft.
     
1,216,444
 
1,216,444
 
0.1%
               
7.08
 
U-Haul - Houston North
 
1978
     
34,711
 
Sq. Ft.
     
1,614,882
 
1,614,882
 
0.1%
               
7.09
 
U-Haul - Birmingham
 
1970
     
10,150
 
Sq. Ft.
     
782,441
 
782,441
 
0.1%
               
7.10
 
U-Haul - Cincinnati
 
1920
     
13,450
 
Sq. Ft.
     
1,095,834
 
1,095,834
 
0.1%
               
7.11
 
U-Haul - Memphis
 
1966
 
1984
 
18,140
 
Sq. Ft.
     
991,965
 
991,965
 
0.1%
               
7.12
 
U-Haul - Macon
 
1966
     
12,669
 
Sq. Ft.
     
640,179
 
640,179
 
0.0%
               
7.13
 
U-Haul - Lebanon
 
1976
 
2000
 
12,796
 
Sq. Ft.
     
1,451,489
 
1,451,489
 
0.1%
               
7.14
 
U-Haul - Westfield
 
1955
     
15,000
 
Sq. Ft.
     
1,173,661
 
1,173,661
 
0.1%
               
7.15
 
U-Haul - Yonkers
 
1950
     
65,687
 
Sq. Ft.
     
9,577,876
 
9,577,876
 
0.6%
               
7.16
 
U-Haul - Pleasant Hills
 
1978
     
27,412
 
Sq. Ft.
     
2,987,501
 
2,987,501
 
0.2%
               
7.17
 
U-Haul - Coraopolis
 
1980
     
18,431
 
Sq. Ft.
     
2,240,626
 
2,240,626
 
0.2%
               
7.18
 
U-Haul - Washington
 
1980
     
11,900
 
Sq. Ft.
     
1,778,275
 
1,778,275
 
0.1%
               
7.19
 
U-Haul - Bloomsburg
 
1990
     
8,858
 
Sq. Ft.
     
451,786
 
451,786
 
0.0%
               
7.20
 
U-Haul - Livermore
 
1982
     
11,100
 
Sq. Ft.
     
1,102,530
 
1,102,530
 
0.1%
               
7.21
 
U-Haul - Corpus Christi
 
1951
 
1981
 
37,199
 
Sq. Ft.
     
1,715,393
 
1,715,393
 
0.1%
               
8
 
Hermosa Pavillion
 
1988
 
2005
 
120,226
 
Units
 
265
 
31,875,000
 
31,875,000
 
2.1%
 
28,461,678
 
N
 
8/12/2014
 
10/6/2014
9
 
Texas Portfolio
 
Various
 
Various
 
520
 
Units
 
60,428.85
 
31,423,000
 
31,423,000
 
2.1%
 
28,068,439
 
N
 
07/30/2014
 
09/11/2014
9.0
 
Rincon Apartments
 
2001
     
232
 
Units
     
14,907,000
 
14,907,000
 
1.0%
               
9.02
 
Las Palmas Apartments
 
2002
     
144
 
Units
     
8,573,000
 
8,573,000
 
0.6%
               
9.03
 
Reata Apartments
 
2002
     
144
 
Units
     
7,943,000
 
7,943,000
 
0.5%
               
10
 
Hilton Lexington Downtown
 
1982
 
2010
 
366
 
Rooms
 
77,650
 
28,420,000
 
28,420,000
 
1.9%
 
27,454,499
 
N
 
6/19/2014
 
8/11/2014
11
 
States Addition Apartments
 
2010
     
235
 
Units
 
119,149
 
28,000,000
 
28,000,000
 
1.9%
 
22,719,906
 
N
 
8/20/2014
 
10/1/2014
12
 
North Valley Plaza
 
1968
 
2005
 
241,419
 
Sq. Ft.
 
115
 
27,785,000
 
27,785,000
 
1.9%
 
23,673,719
 
N
 
6/27/2014
 
8/11/2014
13
 
Courtyard by Marriott - Aventura
 
1999
 
2012
 
166
 
Rooms
 
164,268
 
27,300,000
 
27,268,473
 
1.8%
 
22,179,710
 
N
 
7/17/2014
 
9/11/2014
14
 
Preferred Freezer Houston
 
1990
 
2014
 
226,596
 
Sq. Ft.
 
115
 
26,000,000
 
26,000,000
 
1.7%
 
23,729,318
 
Y
 
8/22/2014
 
10/1/2014
15
 
400 Atlantic Avenue
 
1890
 
1996
 
99,749
 
Sq. Ft.
 
251
 
25,000,000
 
25,000,000
 
1.7%
 
25,000,000
 
N
 
7/31/2014
 
9/1/2014
16
 
CSM Bakery Supplies Portfolio II
 
Various
     
527,171
 
Sq. Ft.
 
47
 
24,570,000
 
24,570,000
 
1.7%
 
22,509,008
 
Y
 
8/21/2014
 
10/6/2014
16.01
 
7351 Crider Avenue
 
1960
     
241,294
 
Sq. Ft.
     
10,465,000
 
10,465,000
 
0.7%
               
16.02
 
32621 Central Avenue
 
1965
     
85,907
 
Sq. Ft.
     
3,315,000
 
3,315,000
 
0.2%
               
16.03
 
2570 Kiel Way
 
1993
     
56,984
 
Sq. Ft.
     
3,185,000
 
3,185,000
 
0.2%
               
16.04
 
11350 Sunrise Park Drive
 
1989
     
44,444
 
Sq. Ft.
     
2,112,500
 
2,112,500
 
0.1%
               
16.05
 
8235 McHard Road
 
2005
     
29,428
 
Sq. Ft.
     
2,112,500
 
2,112,500
 
0.1%
               
16.06
 
5455 Louie Lane
 
1996
     
40,030
 
Sq. Ft.
     
1,950,000
 
1,950,000
 
0.1%
               
16.07
 
805 West 2500 South
 
1975
     
29,084
 
Sq. Ft.
     
1,430,000
 
1,430,000
 
0.1%
               
17
 
Parliament Bend and Park West Apartments
 
Various
     
559
 
Units
 
40,072
 
22,400,000
 
22,400,000
 
1.5%
 
20,506,905
 
N
 
8/20/2014
 
10/6/2014
17.01
 
Park West Apartments
 
1979
     
327
 
Units
     
13,302,389
 
13,302,389
 
0.9%
               
17.02
 
Parliament Bend Apartments
 
1982
     
232
 
Units
     
9,097,611
 
9,097,611
 
0.6%
               
18
 
55 Miracle Mile
 
2004
     
65,233
 
Sq. Ft.
 
313
 
20,400,000
 
20,400,000
 
1.4%
 
19,814,096
 
N
 
8/21/2014
 
10/6/2014
19
 
Lincoln Plaza
 
1967
 
2013/2014
 
154,085
 
Sq. Ft.
 
117
 
18,120,000
 
18,092,391
 
1.2%
 
13,579,330
 
N
 
8/1/2014
 
9/6/2014
20
 
Park City 3 and 4 Apartments, Inc.
 
1955
 
1999
 
1,089
 
Units
 
16,529
 
18,000,000
 
18,000,000
 
1.2%
 
15,802,629
 
N
 
8/20/2014
 
10/1/2014
21
 
Bentley Commons at Keene
 
1902
 
2007
 
109
 
Units
 
148,624
 
16,200,000
 
16,200,000
 
1.1%
 
13,578,349
 
N
 
8/14/2013
 
10/1/2014
22
 
Alpha Health Center
 
1992
 
2012
 
91,303
 
Sq. Ft.
 
177
 
16,160,000
 
16,160,000
 
1.1%
 
13,194,588
 
N
 
8/21/2014
 
10/1/2014
23
 
Sansone Regal Plaza
 
1999
     
140,682
 
Sq. Ft.
 
107
 
15,000,000
 
15,000,000
 
1.0%
 
12,432,552
 
N
 
8/7/2014
 
10/1/2014
24
 
The Dorel Apartments
 
2013
     
202
 
Units
 
73,267
 
14,800,000
 
14,800,000
 
1.0%
 
13,204,974
 
N
 
7/24/2014
 
9/1/2014
25
 
Carson Plaza
 
1963
 
1991
 
80,838
 
Sq. Ft.
 
179
 
14,500,000
 
14,500,000
 
1.0%
 
12,663,028
 
N
 
8/22/2014
 
10/5/2014
26
 
Hilton Garden Inn - Middleton
 
2004
 
2012
 
133
 
Rooms
 
103,259
 
13,750,000
 
13,733,465
 
0.9%
 
11,102,472
 
N
 
8/5/2014
 
9/11/2014
27
 
Normandale Village
 
1973
 
2007
 
140,844
 
Sq. Ft.
 
93.01
 
13,100,000
 
13,100,000
 
0.9%
 
10,573,212
 
N
 
08/25/2014
 
10/01/2014
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
2002
 
2013
 
128
 
Rooms
 
101,563
 
13,000,000
 
13,000,000
 
0.9%
 
11,084,348
 
N
 
8/5/2014
 
10/1/2014
29
 
Newport Beach Mini U Storage I
 
1994
     
84,951
 
Sq. Ft.
 
152
 
12,900,000
 
12,900,000
 
0.9%
 
11,783,614
 
N
 
7/10/2014
 
8/11/2014
30
 
Plymouth Hills
 
1995
     
630
 
Pads
 
19,048
 
12,000,000
 
12,000,000
 
0.8%
 
10,428,602
 
N
 
7/1/2014
 
8/11/2014
31
 
Mill Creek Run Apartments
 
2005
     
223
 
Units
 
53,812
 
12,000,000
 
12,000,000
 
0.8%
 
11,013,744
 
N
 
8/20/2014
 
10/6/2014
32
 
Residence Inn - Ft. Lauderdale
 
2001
     
100
 
Rooms
 
109,872
 
11,000,000
 
10,987,181
 
0.7%
 
8,924,736
 
N
 
7/25/2014
 
9/1/2014
33
 
Cherry Grove Apartments
 
2001
     
172
 
Units
 
61,628
 
10,600,000
 
10,600,000
 
0.7%
 
9,903,334
 
N
 
7/31/2014
 
9/6/2014
34
 
Oak Hill Portfolio
 
Various
 
Various
 
65,853
 
Sq. Ft.
 
159
 
10,440,000
 
10,440,000
 
0.7%
 
9,495,001
 
N
 
8/22/2014
 
10/1/2014
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
2007
     
49,993
 
Sq. Ft.
     
5,943,642
 
5,943,642
 
0.4%
               
34.02
 
Blairsville VA Clinic
 
2010
     
10,000
 
Sq. Ft.
     
2,835,031
 
2,835,031
 
0.2%
               
34.03
 
Peachtree City Building
 
1986
 
2005
 
5,860
 
Sq. Ft.
     
1,661,327
 
1,661,327
 
0.1%
               
35
 
Newport Beach Mini U Storage II
 
1998
     
64,096
 
Sq. Ft.
 
158
 
10,100,000
 
10,100,000
 
0.7%
 
9,225,931
 
N
 
7/10/2014
 
8/11/2014
36
 
Stuart North Shopping Center
 
2007
     
42,787
 
Sq. Ft.
 
233
 
9,975,000
 
9,975,000
 
0.7%
 
9,308,935
 
N
 
8/20/2014
 
10/1/2014
37
 
Gander Mountain - Arlington
 
2013
     
52,000
 
Sq. Ft.
 
175
 
9,100,000
 
9,100,000
 
0.6%
 
7,375,136
 
N
 
8/19/2014
 
10/1/2014
38
 
Holiday Inn Express-Decatur, GA
 
2001
 
2009
 
62
 
Rooms
 
143,562
 
8,915,000
 
8,900,852
 
0.6%
 
6,625,901
 
N
 
7/8/2014
 
9/1/2014
39
 
StorageMart - Crofton
 
2009
     
83,830
 
Sq. Ft.
 
106
 
8,900,000
 
8,900,000
 
0.6%
 
8,129,872
 
N
 
7/8/2014
 
8/11/2014
40
 
All Storage Railhead
 
2007
     
191,390
 
Sq. Ft.
 
47
 
8,900,000
 
8,900,000
 
0.6%
 
7,192,549
 
N
 
8/22/2014
 
10/1/2014
41
 
Geracimos Portfolio
 
Various
 
Various
 
60,926
 
Sq. Ft.
 
143
 
8,700,000
 
8,700,000
 
0.6%
 
7,484,923
 
N
 
08/25/2014
 
10/01/2014
41.01
 
Geracimos Portfolio - South Village & Extended
 
2007
     
28,885
 
Sq. Ft.
     
3,727,506
 
3,727,506
 
0.3%
               
41.02
 
Geracimos Portfolio - College Crossing
 
2010
     
24,000
 
Sq. Ft.
     
3,205,656
 
3,205,656
 
0.2%
               
41.03
 
Geracimos Portfolio - Middletown Village
 
1984
 
2006
 
6,415
 
Sq. Ft.
     
1,095,887
 
1,095,887
 
0.1%
               
41.04
 
Geracimos Portfolio - Ocean City
 
1978
 
2003
 
1,626
 
Sq. Ft.
     
670,951
 
670,951
 
0.0%
               
42
 
Zang Business Center
 
1978
 
2012
 
122,780
 
Sq. Ft.
 
70
 
8,600,000
 
8,600,000
 
0.6%
 
8,600,000
 
N
 
7/17/2014
 
9/1/2014
43
 
Holiday Inn Express - Lexington
 
2008
     
78
 
Rooms
 
108,854
 
8,500,000
 
8,490,624
 
0.6%
 
6,952,307
 
N
 
7/2/2014
 
9/1/2014
44
 
Rolling Hills Apartments
 
1970
 
2010
 
276
 
Units
 
30,724
 
8,500,000
 
8,479,835
 
0.6%
 
6,880,365
 
N
 
6/30/2014
 
8/1/2014
45
 
West Knoll Apartments
 
1963
     
100
 
Units
 
82,500
 
8,250,000
 
8,250,000
 
0.6%
 
7,208,189
 
N
 
8/15/2014
 
10/1/2014
46
 
CT Self Storage - Fullerton
 
2003
     
101,144
 
Sq. Ft.
 
77
 
7,750,000
 
7,750,000
 
0.5%
 
6,626,337
 
N
 
6/19/2014
 
8/11/2014
47
 
Greenbrier Plaza
 
1985
     
102,682
 
Sq. Ft.
 
73
 
7,500,000
 
7,500,000
 
0.5%
 
7,500,000
 
N
 
7/10/2014
 
9/1/2014
48
 
81 Washington Avenue
 
1938
 
2008
 
14,211
 
Sq. Ft.
 
528
 
7,500,000
 
7,500,000
 
0.5%
 
6,146,130
 
N
 
8/14/2014
 
10/6/2014
49
 
Hampton Inn - Greenville
 
1997
     
115
 
Rooms
 
65,143
 
7,500,000
 
7,491,495
 
0.5%
 
6,109,820
 
N
 
7/23/2014
 
9/1/2014
50
 
Orillia Station
 
2003
     
47,062
 
Sq. Ft.
 
151
 
7,100,000
 
7,100,000
 
0.5%
 
6,378,358
 
N
 
8/11/2014
 
9/6/2014
51
 
Andover & Andover West
 
1971
 
2014
 
266
 
Units
 
26,316
 
7,000,000
 
7,000,000
 
0.5%
 
6,173,421
 
N
 
7/30/2014
 
9/1/2014
52
 
Holiday Inn Express Memphis
 
2009
     
72
 
Rooms
 
97,080
 
7,000,000
 
6,989,774
 
0.5%
 
5,289,501
 
N
 
7/25/2014
 
9/1/2014
53
 
Holiday Inn Express - Georgetown
 
2009
     
85
 
Rooms
 
82,224
 
7,000,000
 
6,989,041
 
0.5%
 
5,217,207
 
N
 
7/18/2014
 
9/1/2014

 
A-1-3

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Year
Built
 
Year
Renovated
 
Number of Units
 
Unit of Measure
 
Cut-off Date Balance Per
Unit/SF
 
Original Balance ($)
 
Cut-off Date Balance
($)
 
% of Aggregate
Cut-off Date
Balance
 
Maturity Date or ARD
Balloon Payment ($)
 
ARD Loan
 
Origination Date
 
First Pay Date
54
 
Powell Crossing
 
2001
     
48,751
 
Sq. Ft.
 
143
 
6,950,000
 
6,950,000
 
0.5%
 
6,091,141
 
N
 
7/1/2014
 
8/6/2014
55
 
Holiday Inn Express & Suites Dallas East
 
2009
     
90
 
Rooms
 
76,667
 
6,900,000
 
6,900,000
 
0.5%
 
5,168,562
 
N
 
8/25/2014
 
10/1/2014
56
 
Fairfield Inn Suites - Lock Haven
 
2009
     
65
 
Rooms
 
103,846
 
6,750,000
 
6,750,000
 
0.5%
 
5,478,029
 
N
 
8/20/2014
 
10/1/2014
57
 
Shoppes at Barnes Crossing
 
2004
     
74,947
 
Sq. Ft.
 
83
 
6,250,000
 
6,250,000
 
0.4%
 
5,347,560
 
N
 
8/7/2014
 
10/1/2014
58
 
WalMart Orangeburg
 
1993
     
196,674
 
Sq. Ft.
 
31
 
6,200,000
 
6,193,034
 
0.4%
 
5,057,572
 
N
 
7/24/2014
 
9/6/2014
59
 
Parkside Development Company, Inc.
 
1957
 
2009
 
166
 
Units
 
36,145
 
6,000,000
 
6,000,000
 
0.4%
 
5,312,534
 
N
 
8/11/2014
 
10/1/2014
60
 
155 Passaic Avenue
 
1985
 
2008
 
88,178
 
Sq. Ft.
 
68
 
6,000,000
 
5,993,008
 
0.4%
 
4,868,038
 
N
 
7/23/2014
 
9/1/2014
61
 
CT Self Storage - Escondido
 
2004
     
76,305
 
Sq. Ft.
 
75
 
5,750,000
 
5,750,000
 
0.4%
 
4,910,827
 
N
 
8/4/2014
 
9/11/2014
62
 
Rite Aid Portfolio
 
Various
     
44,020
 
Sq. Ft.
 
126
 
5,554,875
 
5,554,875
 
0.4%
 
4,870,260
 
N
 
8/15/2014
 
10/1/2014
62.01
 
Rite Aid Buffalo
 
1995
     
10,600
 
Sq. Ft.
     
1,768,125
 
1,768,125
 
0.1%
               
62.02
 
Rite Aid Bluefield
 
1999
     
11,060
 
Sq. Ft.
     
1,528,061
 
1,528,061
 
0.1%
               
62.03
 
Rite Aid Hinton
 
1999
     
11,180
 
Sq. Ft.
     
1,151,260
 
1,151,260
 
0.1%
               
62.04
 
Rite Aid Branchland
 
1997
     
11,180
 
Sq. Ft.
     
1,107,429
 
1,107,429
 
0.1%
               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
1996
 
2009
 
129
 
Rooms
 
42,636
 
5,500,000
 
5,500,000
 
0.4%
 
4,853,569
 
N
 
6/24/2014
 
8/1/2014
64
 
Korakia Pensione
 
1926
     
28
 
Rooms
 
189,286
 
5,300,000
 
5,300,000
 
0.4%
 
4,317,731
 
N
 
8/20/2014
 
10/1/2014
65
 
Strand Building
 
1891
 
2005
 
37,655
 
Sq. Ft.
 
141
 
5,300,000
 
5,300,000
 
0.4%
 
4,873,579
 
N
 
8/21/2014
 
10/6/2014
66
 
Kingston Point
 
1975
 
2012
 
155
 
Units
 
33,870.97
 
5,250,000
 
5,250,000
 
0.4%
 
3,929,215
 
N
 
8/22/2014
 
10/01/2014
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
1983
 
2014
 
160
 
Rooms
 
32,500
 
5,200,000
 
5,200,000
 
0.3%
 
4,831,519
 
N
 
8/21/2014
 
10/1/2014
68
 
North Bechtle Square II
 
2003
     
37,083
 
Sq. Ft.
 
136
 
5,047,500
 
5,039,427
 
0.3%
 
3,745,351
 
N
 
7/10/2014
 
9/1/2014
69
 
Merri-Five Plaza
 
1958
     
79,367
 
Sq. Ft.
 
61
 
4,837,500
 
4,837,500
 
0.3%
 
4,020,952
 
N
 
8/13/2014
 
10/6/2014
70
 
Fishers Town Center
 
2003
     
24,475
 
Sq. Ft.
 
196
 
4,800,000
 
4,790,157
 
0.3%
 
3,967,638
 
N
 
7/10/2014
 
8/6/2014
71
 
Avon Self-Storage
 
2005
     
69,168
 
Sq. Ft.
 
69
 
4,800,000
 
4,789,486
 
0.3%
 
3,931,519
 
N
 
7/2/2014
 
8/6/2014
72
 
Hampton Inn, Manhattan, KS
 
1998
     
72
 
Rooms
 
64,208
 
4,623,000
 
4,623,000
 
0.3%
 
3,887,732
 
N
 
7/18/2014
 
9/1/2014
73
 
Fifth Avenue Loft Corporation
 
1900
 
2008
 
20
 
Units
 
230,000
 
4,600,000
 
4,600,000
 
0.3%
 
4,600,000
 
N
 
6/26/2014
 
8/1/2014
74
 
Shops at Lily Cache Creek
 
2003
     
17,960
 
Sq. Ft.
 
251
 
4,500,000
 
4,500,000
 
0.3%
 
3,959,035
 
N
 
8/7/2014
 
9/6/2014
75
 
Red Roof Inn San Diego
 
1981
 
2011
 
67
 
Rooms
 
67,090
 
4,500,000
 
4,495,035
 
0.3%
 
3,680,511
 
N
 
7/23/2014
 
9/1/2014
76
 
La Quinta Garden Apartments
 
1977
     
163
 
Units
 
26,166
 
4,265,000
 
4,265,000
 
0.3%
 
3,673,330
 
N
 
7/31/2014
 
9/6/2014
77
 
72nd Street East Corporation
 
1929
 
1996
 
49
 
Units
 
86,735
 
4,250,000
 
4,250,000
 
0.3%
 
4,250,000
 
N
 
7/15/2014
 
9/1/2014
78
 
14 Horatio Street Apartments Corp.
 
1959
 
1999
 
149
 
Units
 
28,188
 
4,200,000
 
4,200,000
 
0.3%
 
3,321,877
 
N
 
8/19/2014
 
10/1/2014
79
 
1182-1214 Farmington Avenue
 
2003
     
27,192
 
Sq. Ft.
 
154
 
4,200,000
 
4,190,412
 
0.3%
 
3,419,437
 
N
 
6/26/2014
 
8/11/2014
80
 
Market at Summer Oaks
 
1988
     
86,695
 
Sq. Ft.
 
47
 
4,100,000
 
4,100,000
 
0.3%
 
3,335,297
 
N
 
8/19/2014
 
10/6/2014
81
 
Greenwood Arms Cooperative Corp.
 
1964
 
2006
 
160
 
Units
 
25,557
 
4,100,000
 
4,089,078
 
0.3%
 
3,257,326
 
N
 
6/26/2014
 
8/1/2014
82
 
Franklin Commons
 
2012
     
32,000
 
Sq. Ft.
 
125
 
4,000,000
 
4,000,000
 
0.3%
 
3,270,342
 
N
 
8/19/2014
 
10/6/2014
83
 
Durham Apartments
 
1987
     
232
 
Units
 
17,220
 
4,000,000
 
3,995,005
 
0.3%
 
3,210,734
 
N
 
7/31/2014
 
9/1/2014
84
 
San Luis Shopping Center
 
2009
     
40,256
 
Sq. Ft.
 
99
 
3,975,000
 
3,975,000
 
0.3%
 
3,300,821
 
N
 
8/6/2014
 
9/6/2014
85
 
Monte Vista Mini Storage
 
2004
     
100,900
 
Sq. Ft.
 
39
 
3,900,000
 
3,895,404
 
0.3%
 
3,158,827
 
N
 
8/11/2014
 
9/11/2014
86
 
Colonial Place Apartments
 
1967
     
107
 
Units
 
34,075
 
3,650,000
 
3,646,014
 
0.2%
 
2,989,663
 
N
 
7/31/2014
 
9/1/2014
87
 
The Terraces at Willow Springs
 
1987
     
49,958
 
Sq. Ft.
 
70
 
3,500,000
 
3,495,912
 
0.2%
 
2,838,721
 
N
 
7/29/2014
 
9/11/2014
88
 
Evelyn Court Apartment Corp.
 
1925
 
2006
 
70
 
Units
 
49,933
 
3,500,000
 
3,495,276
 
0.2%
 
2,773,435
 
N
 
7/16/2014
 
9/1/2014
89
 
Park Town Cooperative Homes No. 1, Inc.
 
1960
 
1996
 
322
 
Units
 
10,559
 
3,400,000
 
3,400,000
 
0.2%
 
2,728,957
 
N
 
8/15/2014
 
10/1/2014
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
1960
 
1996
 
120
 
Units
 
26,596
 
3,200,000
 
3,191,475
 
0.2%
 
2,542,303
 
N
 
6/30/2014
 
8/1/2014
91
 
Woodstock Crossing
 
1999
 
2004
 
66,122
 
Sq. Ft.
 
48
 
3,150,000
 
3,150,000
 
0.2%
 
2,770,640
 
N
 
8/8/2014
 
10/1/2014
92
 
Continental Self Storage
 
1997
 
2002
 
76,866
 
Sq. Ft.
 
41
 
3,150,000
 
3,142,727
 
0.2%
 
2,560,244
 
N
 
7/1/2014
 
8/11/2014
93
 
SaraVilla Apartments
 
1990
 
1998
 
136
 
Units
 
22,757
 
3,100,000
 
3,095,006
 
0.2%
 
2,296,849
 
N
 
7/11/2014
 
9/1/2014
94
 
Greenport Plaza
 
1964
     
118,690
 
Sq. Ft.
 
25
 
3,000,000
 
3,000,000
 
0.2%
 
2,354,516
 
N
 
8/22/2014
 
10/5/2014
95
 
Reserve at Cinco Ranch
 
2003
     
21,210
 
Sq. Ft.
 
141
 
3,000,000
 
2,996,621
 
0.2%
 
2,446,392
 
N
 
8/11/2014
 
9/11/2014
96
 
Bayview Marketplace
 
2007
     
21,024
 
Sq. Ft.
 
133
 
2,800,000
 
2,793,376
 
0.2%
 
1,748,278
 
N
 
7/28/2014
 
9/11/2014
97
 
North Salem Self Storage
 
2007
     
68,808
 
Sq. Ft.
 
38
 
2,600,000
 
2,597,045
 
0.2%
 
2,117,358
 
N
 
7/11/2014
 
9/1/2014
98
 
Walgreens - Lima
 
2003
     
14,490
 
Sq. Ft.
 
174
 
2,525,000
 
2,522,038
 
0.2%
 
2,046,537
 
N
 
8/1/2014
 
9/11/2014
99
 
Rite Aid Middletown
 
1999
     
10,966
 
Sq. Ft.
 
229
 
2,512,500
 
2,512,500
 
0.2%
 
2,097,264
 
N
 
8/8/2014
 
10/1/2014
100
 
Shackleford MHP
 
1968
     
143
 
Pads
 
17,288
 
2,475,000
 
2,472,116
 
0.2%
 
2,008,065
 
N
 
8/5/2014
 
9/5/2014
101
 
74 Fifth Avenue Owners Corporation
 
1910
 
2014
 
33
 
Units
 
72,727
 
2,400,000
 
2,400,000
 
0.2%
 
2,400,000
 
N
 
6/23/2014
 
8/1/2014
102
 
Novawest Center
 
1987
 
2011
 
115,909
 
Sq. Ft.
 
21
 
2,400,000
 
2,394,657
 
0.2%
 
1,961,189
 
N
 
7/1/2014
 
8/1/2014
103
 
Polo Green Apartments
 
1988
     
88
 
Units
 
26,958
 
2,375,000
 
2,372,325
 
0.2%
 
1,936,728
 
N
 
7/11/2014
 
9/1/2014
104
 
Big Oak Self Storage
 
1986
     
85,950
 
Sq. Ft.
 
27
 
2,350,000
 
2,344,623
 
0.2%
 
1,912,610
 
N
 
7/1/2014
 
8/11/2014
105
 
TimberHills Apartments
 
1979
     
52
 
Units
 
44,372
 
2,310,000
 
2,307,350
 
0.2%
 
1,878,652
 
N
 
7/22/2014
 
9/11/2014
106
 
S&S Plaza
 
2003
     
16,203
 
Sq. Ft.
 
142
 
2,300,000
 
2,297,527
 
0.2%
 
1,888,065
 
N
 
8/8/2014
 
9/6/2014
107
 
4400 Coldwater Canyon Avenue
 
1983
     
22,798
 
Sq. Ft.
 
96
 
2,200,000
 
2,197,223
 
0.1%
 
1,762,796
 
N
 
7/25/2014
 
9/11/2014
108
 
EZ Self-Storage
 
2001
     
35,625
 
Sq. Ft.
 
61
 
2,175,000
 
2,172,623
 
0.1%
 
1,781,335
 
N
 
7/16/2014
 
9/6/2014
109
 
Belleville Crossing - Building I
 
2008
     
8,969
 
Sq. Ft.
 
236
 
2,118,750
 
2,118,750
 
0.1%
 
1,859,825
 
N
 
7/16/2014
 
9/6/2014
110
 
Sandpiper Self Storage
 
1992
     
48,360
 
Sq. Ft.
 
43
 
2,100,000
 
2,097,898
 
0.1%
 
1,740,818
 
N
 
7/25/2014
 
9/1/2014
111
 
Marion Plaza
 
2009
     
23,920
 
Sq. Ft.
 
86
 
2,062,500
 
2,062,500
 
0.1%
 
1,775,776
 
N
 
7/15/2014
 
9/1/2014
112
 
Safari MHP
 
1972
     
133
 
Pads
 
15,226
 
2,025,000
 
2,025,000
 
0.1%
 
1,639,488
 
N
 
8/21/2014
 
10/5/2014
113
 
Westwood Manor MHP
 
1971
     
79
 
Pads
 
25,038
 
1,980,000
 
1,977,969
 
0.1%
 
1,635,988
 
N
 
7/29/2014
 
9/1/2014
114
 
The Mill MHC
 
1964
     
147
 
Pads
 
13,333
 
1,960,000
 
1,960,000
 
0.1%
 
1,658,736
 
N
 
8/25/2014
 
10/1/2014
115
 
Best Western Plus
 
1998
 
2013
 
51
 
Rooms
 
37,255
 
1,900,000
 
1,900,000
 
0.1%
 
1,429,930
 
N
 
9/2/2014
 
10/2/2014
116
 
Highlands Mobile Village
 
1970
     
80
 
Pads
 
21,226
 
1,700,000
 
1,698,041
 
0.1%
 
1,381,622
 
N
 
7/29/2014
 
9/1/2014
117
 
Sted Tenant Owners Corp.
 
1956
 
2002
 
96
 
Units
 
17,661
 
1,700,000
 
1,695,471
 
0.1%
 
1,350,599
 
N
 
6/25/2014
 
8/1/2014
118
 
Osceola MHC
 
1946
     
70
 
Pads
 
23,571
 
1,650,000
 
1,650,000
 
0.1%
 
1,345,418
 
N
 
8/7/2014
 
10/1/2014
119
 
Lakeview Mobile Court
 
1957
     
108
 
Pads
 
13,889
 
1,500,000
 
1,500,000
 
0.1%
 
1,286,534
 
N
 
7/11/2014
 
9/1/2014
120
 
Mountain View MHC
 
1959
     
84
 
Pads
 
17,857
 
1,500,000
 
1,500,000
 
0.1%
 
1,240,477
 
N
 
8/15/2014
 
10/1/2014
121
 
Drake Lane Owners, Inc.
 
1962
 
1999
 
67
 
Units
 
22,358
 
1,500,000
 
1,498,005
 
0.1%
 
1,191,639
 
N
 
7/17/2014
 
9/1/2014
122
 
Michelle Tenants Corp.
 
1962
 
1998
 
70
 
Units
 
21,371
 
1,500,000
 
1,496,004
 
0.1%
 
1,191,705
 
N
 
6/27/2014
 
8/1/2014
123
 
3215 Owners, Ltd.
 
1940
 
1999
 
48
 
Units
 
29,167
 
1,400,000
 
1,400,000
 
0.1%
 
1,400,000
 
N
 
6/25/2014
 
8/1/2014
124
 
250 West 16th Street Owners Corp.
 
1889
 
2011
 
43
 
Units
 
29,070
 
1,250,000
 
1,250,000
 
0.1%
 
1,250,000
 
N
 
7/10/2014
 
9/1/2014
125
 
Great Space Self Storage
 
1991
 
2013
 
38,764
 
Sq. Ft.
 
32
 
1,250,000
 
1,248,752
 
0.1%
 
1,036,465
 
N
 
7/25/2014
 
9/1/2014
126
 
406 West 46th Street Corp.
 
1884
 
1996
 
15
 
Units
 
83,111
 
1,250,000
 
1,246,670
 
0.1%
 
993,088
 
N
 
6/25/2014
 
8/1/2014
127
 
741 West End Avenue Owners Corp.
 
1927
 
2002
 
35
 
Units
 
35,619
 
1,250,000
 
1,246,670
 
0.1%
 
993,088
 
N
 
6/10/2014
 
8/1/2014
128
 
250 Equities Corp.
 
1889
 
2004
 
23
 
Units
 
51,964
 
1,200,000
 
1,195,161
 
0.1%
 
956,760
 
N
 
6/2/2014
 
7/1/2014
129
 
338 West 19th Street Incorporated
 
1900
 
2005
 
17
 
Units
 
52,810
 
900,000
 
897,778
 
0.1%
 
723,980
 
N
 
6/18/2014
 
8/1/2014

 
A-1-4

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Last IO Pay Date
 
First P&I Pay Date
 
Maturity Date or
Anticipated Repayment
Date
 
ARD Loan Maturity Date
 
Gross Mortgage
Rate
 
Trust Advisor Fee
 
Trustee Fee
 
Servicing Fee
 
CREFC® IP Royalty
License Fee Rate
 
Net Mortgage Rate
 
Interest Accrual
Method
1
 
Bank of America Plaza
 
9/1/2024
     
9/1/2024
     
4.05000%
                     
Actual/360
2
 
Columbus Square Portfolio
 
2/11/2018
 
3/11/2018
 
8/11/2024
     
4.57000%
                     
Actual/360
3
 
Stamford Plaza Portfolio
 
8/6/2019
 
9/6/2019
 
8/6/2024
     
4.58500%
                     
Actual/360
3.01
 
Two Stamford Plaza Portfolio
                                           
3.02
 
Four Stamford Plaza Portfolio
                                           
3.03
 
One Stamford Plaza Portfolio
                                           
3.04
 
Three Stamford Plaza Portfolio
                                           
4
 
Hampton Inn & Suites - Brickell
     
8/11/2014
 
7/11/2024
     
4.62000%
                     
Actual/360
5
 
Offices at Broadway Station
 
8/11/2024
     
8/11/2024
     
4.23000%
                     
Actual/360
6
 
CSM Bakery Supplies Portfolio I
 
9/6/2019
 
10/6/2019
 
9/6/2024
 
9/6/2044
 
4.56300%
                     
Actual/360
6.01
 
1912 Montreal Road
                                           
6.02
 
3301 Montreal Industrial Way
                                           
6.03
 
1400 W 2700 N
                                           
6.04
 
3765 Walden Avenue
                                           
7
 
U-Haul Portfolio
     
10/1/2014
 
9/1/2024
 
TBD
 
4.22000%
                     
Actual/360
7.01
 
U-Haul - Olympia
                                           
7.02
 
U-Haul - Fontana
                                           
7.03
 
U-Haul - El Paso
                                           
7.04
 
U-Haul - Grand Island
                                           
7.05
 
U-Haul - Wichita
                                           
7.06
 
U-Haul - Longview
                                           
7.07
 
U-Haul - Detroit
                                           
7.08
 
U-Haul - Houston North
                                           
7.09
 
U-Haul - Birmingham
                                           
7.10
 
U-Haul - Cincinnati
                                           
7.11
 
U-Haul - Memphis
                                           
7.12
 
U-Haul - Macon
                                           
7.13
 
U-Haul - Lebanon
                                           
7.14
 
U-Haul - Westfield
                                           
7.15
 
U-Haul - Yonkers
                                           
7.16
 
U-Haul - Pleasant Hills
                                           
7.17
 
U-Haul - Coraopolis
                                           
7.18
 
U-Haul - Washington
                                           
7.19
 
U-Haul - Bloomsburg
                                           
7.20
 
U-Haul - Livermore
                                           
7.21
 
U-Haul - Corpus Christi
                                           
8
 
Hermosa Pavillion
 
9/6/2018
 
10/6/2018
 
9/6/2024
     
4.34100%
                     
Actual/360
9
 
Texas Portfolio
 
8/11/2018
 
9/11/2018
 
08/11/2024
     
4.35800%
                     
Actual/360
9.0
 
Rincon Apartments
                                           
9.02
 
Las Palmas Apartments
                                           
9.03
 
Reata Apartments
                                           
10
 
Hilton Lexington Downtown
 
7/11/2017
 
8/11/2017
 
7/11/2019
     
4.13000%
                     
Actual/360
11
 
States Addition Apartments
     
10/1/2014
 
9/1/2021
     
5.01000%
                     
Actual/360
12
 
North Valley Plaza
 
7/11/2016
 
8/11/2016
 
7/11/2024
     
4.41000%
                     
Actual/360
13
 
Courtyard by Marriott - Aventura
     
9/11/2014
 
8/11/2024
     
4.64000%
                     
Actual/360
14
 
Preferred Freezer Houston
 
9/1/2019
 
10/1/2019
 
9/1/2024
 
9/1/2044
 
4.33000%
                     
Actual/360
15
 
400 Atlantic Avenue
 
8/1/2024
     
8/1/2024
     
4.55000%
                     
Actual/360
16
 
CSM Bakery Supplies Portfolio II
 
9/6/2019
 
10/6/2019
 
9/6/2024
 
9/6/2044
 
4.56300%
                     
Actual/360
16.01
 
7351 Crider Avenue
                                           
16.02
 
32621 Central Avenue
                                           
16.03
 
2570 Kiel Way
                                           
16.04
 
11350 Sunrise Park Drive
                                           
16.05
 
8235 McHard Road
                                           
16.06
 
5455 Louie Lane
                                           
16.07
 
805 West 2500 South
                                           
17
 
Parliament Bend and Park West Apartments
 
9/6/2019
 
10/6/2019
 
9/6/2024
     
4.52000%
                     
Actual/360
17.01
 
Park West Apartments
                                           
17.02
 
Parliament Bend Apartments
                                           
18
 
55 Miracle Mile
 
9/6/2017
 
10/6/2017
 
9/6/2019
     
5.02000%
                     
Actual/360
19
 
Lincoln Plaza
     
9/6/2014
 
8/6/2024
     
5.06000%
                     
Actual/360
20
 
Park City 3 and 4 Apartments, Inc.
     
10/1/2014
 
9/1/2024
     
3.84000%
                     
Actual/360
21
 
Bentley Commons at Keene
 
9/1/2015
 
10/1/2015
 
9/1/2024
     
4.75000%
                     
Actual/360
22
 
Alpha Health Center
     
10/1/2014
 
9/1/2024
     
4.79000%
                     
Actual/360
23
 
Sansone Regal Plaza
     
10/1/2014
 
9/1/2024
     
5.25000%
                     
Actual/360
24
 
The Dorel Apartments
 
8/1/2015
 
9/1/2015
 
8/1/2021
     
4.30000%
                     
Actual/360
25
 
Carson Plaza
 
9/5/2017
 
10/5/2017
 
9/5/2024
     
4.40000%
                     
Actual/360
26
 
Hilton Garden Inn - Middleton
     
9/11/2014
 
8/11/2024
     
4.46000%
                     
Actual/360
27
 
Normandale Village
     
10/01/2014
 
09/01/2024
     
4.38000%
                     
Actual/360
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
9/1/2016
 
10/1/2016
 
9/1/2024
     
4.44000%
                     
Actual/360
29
 
Newport Beach Mini U Storage I
 
7/11/2019
 
8/11/2019
 
7/11/2024
     
4.38000%
                     
Actual/360
30
 
Plymouth Hills
 
7/11/2017
 
8/11/2017
 
7/11/2024
     
4.19000%
                     
Actual/360
31
 
Mill Creek Run Apartments
 
9/6/2016
 
10/6/2016
 
9/6/2021
     
4.69000%
                     
Actual/360
32
 
Residence Inn - Ft. Lauderdale
     
9/1/2014
 
8/1/2024
     
4.60000%
                     
Actual/360
33
 
Cherry Grove Apartments
 
8/6/2015
 
9/6/2015
 
8/6/2019
     
4.55000%
                     
Actual/360
34
 
Oak Hill Portfolio
     
10/1/2014
 
9/1/2019
     
4.12750%
                     
Actual/360
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                                           
34.02
 
Blairsville VA Clinic
                                           
34.03
 
Peachtree City Building
                                           
35
 
Newport Beach Mini U Storage II
 
7/11/2019
 
8/11/2019
 
7/11/2024
     
4.38000%
                     
Actual/360
36
 
Stuart North Shopping Center
 
9/1/2020
 
10/1/2020
 
9/1/2024
     
4.46500%
                     
Actual/360
37
 
Gander Mountain - Arlington
     
10/1/2014
 
9/1/2024
     
4.57000%
                     
Actual/360
38
 
Holiday Inn Express-Decatur, GA
     
9/1/2014
 
8/1/2024
     
4.83400%
                     
Actual/360
39
 
StorageMart - Crofton
 
7/11/2016
 
8/11/2016
 
7/11/2021
     
4.39000%
                     
Actual/360
40
 
All Storage Railhead
     
10/1/2014
 
9/1/2024
     
4.48700%
                     
Actual/360
41
 
Geracimos Portfolio
 
9/1/2016
 
10/1/2016
 
09/01/2024
     
4.78000%
                     
Actual/360
41.01
 
Geracimos Portfolio - South Village & Extended
                                           
41.02
 
Geracimos Portfolio - College Crossing
                                           
41.03
 
Geracimos Portfolio - Middletown Village
                                           
41.04
 
Geracimos Portfolio - Ocean City
                                           
42
 
Zang Business Center
 
8/1/2024
     
8/1/2024
     
4.36000%
                     
Actual/360
43
 
Holiday Inn Express - Lexington
     
9/1/2014
 
8/1/2024
     
4.84000%
                     
Actual/360
44
 
Rolling Hills Apartments
     
8/1/2014
 
7/1/2024
     
4.53000%
                     
Actual/360
45
 
West Knoll Apartments
 
9/1/2017
 
10/1/2017
 
9/1/2024
     
4.42000%
                     
Actual/360
46
 
CT Self Storage - Fullerton
 
7/11/2016
 
8/11/2016
 
7/11/2024
     
4.54000%
                     
Actual/360
47
 
Greenbrier Plaza
 
8/1/2024
     
8/1/2024
     
4.22000%
                     
Actual/360
48
 
81 Washington Avenue
     
10/6/2014
 
9/6/2024
     
4.90000%
                     
Actual/360
49
 
Hampton Inn - Greenville
     
9/1/2014
 
8/1/2024
     
4.72000%
                     
Actual/360
50
 
Orillia Station
 
8/6/2018
 
9/6/2018
 
8/6/2024
     
4.65000%
                     
Actual/360
51
 
Andover & Andover West
 
8/1/2017
 
9/1/2017
 
8/1/2024
     
4.82800%
                     
Actual/360
52
 
Holiday Inn Express Memphis
     
9/1/2014
 
8/1/2024
     
5.29000%
                     
Actual/360
53
 
Holiday Inn Express - Georgetown
     
9/1/2014
 
8/1/2024
     
4.91000%
                     
Actual/360

 
A-1-5

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Last IO Pay Date
 
First P&I Pay Date
 
Maturity Date or
Anticipated Repayment
Date
 
ARD Loan Maturity Date
 
Gross Mortgage
Rate
 
Trust Advisor Fee
 
Trustee Fee
 
Servicing Fee
 
CREFC® IP Royalty
License Fee Rate
 
Net Mortgage Rate
 
Interest Accrual
Method
54
 
Powell Crossing
 
7/6/2017
 
8/6/2017
 
7/6/2024
     
4.55000%
                     
Actual/360
55
 
Holiday Inn Express & Suites Dallas East
     
10/1/2014
 
9/1/2024
     
5.05000%
                     
Actual/360
56
 
Fairfield Inn Suites - Lock Haven
     
10/1/2014
 
9/1/2024
     
4.61000%
                     
Actual/360
57
 
Shoppes at Barnes Crossing
 
9/1/2016
 
10/1/2016
 
9/1/2024
     
4.57000%
                     
Actual/360
58
 
WalMart Orangeburg
     
9/6/2014
 
8/6/2024
     
4.76000%
                     
Actual/360
59
 
Parkside Development Company, Inc.
     
10/1/2014
 
9/1/2024
     
4.12000%
                     
Actual/360
60
 
155 Passaic Avenue
     
9/1/2014
 
8/1/2024
     
4.60000%
                     
Actual/360
61
 
CT Self Storage - Escondido
 
8/11/2016
 
9/11/2016
 
8/11/2024
     
4.50000%
                     
Actual/360
62
 
Rite Aid Portfolio
 
9/1/2017
 
10/1/2017
 
9/1/2024
     
4.57000%
                     
Actual/360
62.01
 
Rite Aid Buffalo
                                           
62.02
 
Rite Aid Bluefield
                                           
62.03
 
Rite Aid Hinton
                                           
62.04
 
Rite Aid Branchland
                                           
63
 
KCI Fairfield Inn & Suites, Kansas City, MO  
 
7/1/2017
 
8/1/2017
 
7/1/2024
     
4.85400%
                     
Actual/360
64
 
Korakia Pensione
     
10/1/2014
 
9/1/2024
     
4.72300%
                     
Actual/360
65
 
Strand Building
 
9/6/2019
 
10/6/2019
 
9/6/2024
     
4.80000%
                     
Actual/360
66
 
Kingston Point
     
10/01/2014
 
09/01/2024
     
4.93000%
                     
Actual/360
67
 
Best Western Plus Dallas Hotel and Conference Center  
     
10/1/2014
 
9/1/2019
     
5.51000%
                     
Actual/360
68
 
North Bechtle Square II
     
9/1/2014
 
8/1/2024
     
4.79000%
                     
Actual/360
69
 
Merri-Five Plaza
     
10/6/2014
 
9/6/2024
     
5.34000%
                     
Actual/360
70
 
Fishers Town Center
     
8/6/2014
 
7/6/2024
     
5.16000%
                     
Actual/360
71
 
Avon Self-Storage
     
8/6/2014
 
7/6/2024
     
4.88000%
                     
Actual/360
72
 
Hampton Inn, Manhattan, KS
 
8/1/2015
 
9/1/2015
 
8/1/2024
     
4.86000%
                     
Actual/360
73
 
Fifth Avenue Loft Corporation
 
7/1/2024
     
7/1/2024
     
4.00000%
                     
Actual/360
74
 
Shops at Lily Cache Creek
 
8/6/2017
 
9/6/2017
 
8/6/2024
     
4.72000%
                     
Actual/360
75
 
Red Roof Inn San Diego
     
9/1/2014
 
8/1/2024
     
4.83900%
                     
Actual/360
76
 
La Quinta Garden Apartments
 
8/6/2016
 
9/6/2016
 
8/6/2024
     
4.82000%
                     
Actual/360
77
 
72nd Street East Corporation
 
8/1/2024
     
8/1/2024
     
4.10000%
                     
Actual/360
78
 
14 Horatio Street Apartments Corp.
     
10/1/2014
 
9/1/2024
     
3.88000%
                     
Actual/360
79
 
1182-1214 Farmington Avenue
     
8/11/2014
 
7/11/2024
     
4.70000%
                     
Actual/360
80
 
Market at Summer Oaks
     
10/6/2014
 
9/6/2024
     
4.68000%
                     
Actual/360
81
 
Greenwood Arms Cooperative Corp.
     
8/1/2014
 
7/1/2024
     
4.00000%
                     
Actual/360
82
 
Franklin Commons
     
10/6/2014
 
9/6/2024
     
4.83000%
                     
Actual/360
83
 
Durham Apartments
     
9/1/2014
 
8/1/2024
     
4.29000%
                     
Actual/360
84
 
San Luis Shopping Center
 
8/6/2015
 
9/6/2015
 
8/6/2024
     
4.44000%
                     
Actual/360
85
 
Monte Vista Mini Storage
     
9/11/2014
 
8/11/2024
     
4.55000%
                     
Actual/360
86
 
Colonial Place Apartments
     
9/1/2014
 
8/1/2024
     
4.88300%
                     
Actual/360
87
 
The Terraces at Willow Springs
     
9/11/2014
 
8/11/2024
     
4.59000%
                     
Actual/360
88
 
Evelyn Court Apartment Corp.
     
9/1/2014
 
8/1/2024
     
3.93000%
                     
Actual/360
89
 
Park Town Cooperative Homes No. 1, Inc.
     
10/1/2014
 
9/1/2024
     
4.29000%
                     
Actual/360
90
 
Bay Terrace Cooperative Section VIII, Inc.
     
8/1/2014
 
7/1/2024
     
4.00000%
                     
Actual/360
91
 
Woodstock Crossing
     
10/1/2014
 
9/1/2021
     
4.71000%
                     
Actual/360
92
 
Continental Self Storage
     
8/11/2014
 
7/11/2024
     
4.65000%
                     
Actual/360
93
 
SaraVilla Apartments
     
9/1/2014
 
8/1/2024
     
4.75000%
                     
Actual/360
94
 
Greenport Plaza
     
10/5/2014
 
9/5/2024
     
5.13000%
                     
Actual/360
95
 
Reserve at Cinco Ranch
     
9/11/2014
 
8/11/2024
     
4.75000%
                     
Actual/360
96
 
Bayview Marketplace
     
9/11/2014
 
8/11/2024
     
4.77000%
                     
Actual/360
97
 
North Salem Self Storage
     
9/1/2014
 
8/1/2024
     
4.71000%
                     
Actual/360
98
 
Walgreens - Lima
     
9/11/2014
 
8/11/2024
     
4.57000%
                     
Actual/360
99
 
Rite Aid Middletown
     
10/1/2014
 
9/1/2021
     
4.88000%
                     
Actual/360
100
 
Shackleford MHP
     
9/5/2014
 
8/5/2024
     
4.60000%
                     
Actual/360
101
 
74 Fifth Avenue Owner’s Corporation
 
7/1/2024
     
7/1/2024
     
4.00000%
                     
Actual/360
102
 
Novawest Center
     
8/1/2014
 
7/1/2024
     
4.81000%
                     
Actual/360
103
 
Polo Green Apartments
     
9/1/2014
 
8/1/2024
     
4.75000%
                     
Actual/360
104
 
Big Oak Self Storage
     
8/11/2014
 
7/11/2024
     
4.69000%
                     
Actual/360
105
 
TimberHills Apartments
     
9/11/2014
 
8/11/2024
     
4.67000%
                     
Actual/360
106
 
S&S Plaza
     
9/6/2014
 
8/6/2024
     
4.95000%
                     
Actual/360
107
 
4400 Coldwater Canyon Avenue
     
9/11/2014
 
8/11/2024
     
4.24000%
                     
Actual/360
108
 
EZ Self-Storage
     
9/6/2014
 
8/6/2024
     
4.88000%
                     
Actual/360
109
 
Belleville Crossing - Building I
 
8/6/2017
 
9/6/2017
 
8/6/2024
     
4.62000%
                     
Actual/360
110
 
Sandpiper Self Storage
     
9/1/2014
 
8/1/2024
     
5.25200%
                     
Actual/360
111
 
Marion Plaza
 
7/1/2016
 
8/1/2016
 
8/1/2024
     
4.88000%
                     
Actual/360
112
 
Safari MHP
     
10/5/2014
 
9/5/2024
     
4.54000%
                     
Actual/360
113
 
Westwood Manor MHP
     
9/1/2014
 
8/1/2024
     
5.15000%
                     
Actual/360
114
 
The Mill MHC
 
9/1/2015
 
10/1/2015
 
9/1/2024
     
5.08000%
                     
Actual/360
115
 
Best Western Plus
     
10/2/2014
 
9/2/2024
     
5.18000%
                     
Actual/360
116
 
Highlands Mobile Village
     
9/1/2014
 
8/1/2024
     
4.65000%
                     
Actual/360
117
 
Sted Tenant Owners Corp.
     
8/1/2014
 
7/1/2024
     
4.00000%
                     
Actual/360
118
 
Osceola MHC
     
10/1/2014
 
9/1/2024
     
4.75000%
                     
Actual/360
119
 
Lakeview Mobile Court
 
8/1/2016
 
9/1/2016
 
8/1/2024
     
4.66000%
                     
Actual/360
120
 
Mountain View MHC
     
10/1/2014
 
9/1/2024
     
5.18000%
                     
Actual/360
121
 
Drake Lane Owners, Inc.
     
9/1/2014
 
8/1/2024
     
4.00000%
                     
Actual/360
122
 
Michelle Tenants Corp.
     
8/1/2014
 
7/1/2024
     
4.00000%
                     
Actual/360
123
 
3215 Owners, Ltd.
 
7/1/2024
     
7/1/2024
     
4.10000%
                     
Actual/360
124
 
250 West 16th Street Owners Corp.
 
8/1/2024
     
8/1/2024
     
4.00000%
                     
Actual/360
125
 
Great Space Self Storage
     
9/1/2014
 
8/1/2024
     
5.26000%
                     
Actual/360
126
 
406 West 46th Street Corp.
     
8/1/2014
 
7/1/2024
     
4.00000%
                     
Actual/360
127
 
741 West End Avenue Owners Corp.
     
8/1/2014
 
7/1/2024
     
4.00000%
                     
Actual/360
128
 
250 Equities Corp.
     
7/1/2014
 
6/1/2024
     
4.10000%
                     
Actual/360
129
 
338 West 19th Street Incorporated
     
8/1/2014
 
7/1/2024
     
4.35000%
                     
Actual/360

 
A-1-6

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Monthly P&I Payment
($)
 
Amortization Type
 
Interest Accrual Method
During IO
 
Original Term to
Maturity or ARD (Mos.)
 
Remaining Term to
Maturity or ARD
(Mos.)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original Amort Term
(Mos.)
 
Remaining Amort
Term (Mos.)
 
Seasoning
 
Prepayment Provisions
1
 
Bank of America Plaza
 
513,281.25
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
L(24),D(89),O(7)
2
 
Columbus Square Portfolio
 
597,001.36
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
42
 
41
 
420
 
420
 
1
 
L(25),D(91),O(4)
3
 
Stamford Plaza Portfolio
 
511,748.31
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
 
59
 
360
 
360
 
1
 
L(25),D(91),O(4)
3.01
 
Two Stamford Plaza Portfolio
                                           
3.02
 
Four Stamford Plaza Portfolio
                                           
3.03
 
One Stamford Plaza Portfolio
                                           
3.04
 
Three Stamford Plaza Portfolio
                                           
4
 
Hampton Inn & Suites - Brickell
 
282,612.17
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
5
 
Offices at Broadway Station
 
170,165.09
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
L(25),D(91),O(4)
6
 
CSM Bakery Supplies Portfolio I
 
227,437.30
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(89),O(7)
6.01
 
1912 Montreal Road
                                           
6.02
 
3301 Montreal Industrial Way
                                           
6.03
 
1400 W 2700 N
                                           
6.04
 
3765 Walden Avenue
                                           
7
 
U-Haul Portfolio
 
171,564.82
 
Amortizing ARD
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
7.01
 
U-Haul - Olympia
                                           
7.02
 
U-Haul - Fontana
                                           
7.03
 
U-Haul - El Paso
                                           
7.04
 
U-Haul - Grand Island
                                           
7.05
 
U-Haul - Wichita
                                           
7.06
 
U-Haul - Longview
                                           
7.07
 
U-Haul - Detroit
                                           
7.08
 
U-Haul - Houston North
                                           
7.09
 
U-Haul - Birmingham
                                           
7.10
 
U-Haul - Cincinnati
                                           
7.11
 
U-Haul - Memphis
                                           
7.12
 
U-Haul - Macon
                                           
7.13
 
U-Haul - Lebanon
                                           
7.14
 
U-Haul - Westfield
                                           
7.15
 
U-Haul - Yonkers
                                           
7.16
 
U-Haul - Pleasant Hills
                                           
7.17
 
U-Haul - Coraopolis
                                           
7.18
 
U-Haul - Washington
                                           
7.19
 
U-Haul - Bloomsburg
                                           
7.20
 
U-Haul - Livermore
                                           
7.21
 
U-Haul - Corpus Christi
                                           
8
 
Hermosa Pavillion
 
158,508.60
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
48
 
48
 
360
 
360
 
0
 
L(24),D(91),O(5)
9
 
Texas Portfolio
 
156,575.49
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
48
 
47
 
360
 
360
 
1
 
L(25),D(91),O(4)
9.0
 
Rincon Apartments
                                           
9.02
 
Las Palmas Apartments
                                           
9.03
 
Reata Apartments
                                           
10
 
Hilton Lexington Downtown
 
137,820.03
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
58
 
36
 
34
 
360
 
360
 
2
 
L(26),D(30),O(4)
11
 
States Addition Apartments
 
171,073.51
 
Amortizing Balloon
     
84
 
84
 
0
 
0
 
276
 
276
 
0
 
L(25),GRTR 1% or YM(55),O(4)
12
 
North Valley Plaza
 
139,300.59
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
24
 
22
 
360
 
360
 
2
 
L(26),D(90),O(4)
13
 
Courtyard by Marriott - Aventura
 
140,605.27
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
14
 
Preferred Freezer Houston
 
129,125.00
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),D(92),O(4)
15
 
400 Atlantic Avenue
 
96,108.22
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
L(25),D(91),O(4)
16
 
CSM Bakery Supplies Portfolio II
 
125,414.00
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(89),O(7)
16.01
 
7351 Crider Avenue
                                           
16.02
 
32621 Central Avenue
                                           
16.03
 
2570 Kiel Way
                                           
16.04
 
11350 Sunrise Park Drive
                                           
16.05
 
8235 McHard Road
                                           
16.06
 
5455 Louie Lane
                                           
16.07
 
805 West 2500 South
                                           
17
 
Parliament Bend and Park West Apartments
 
113,763.86
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(92),O(4)
17.01
 
Park West Apartments
                                           
17.02
 
Parliament Bend Apartments
                                           
18
 
55 Miracle Mile
 
109,761.10
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
60
 
36
 
36
 
360
 
360
 
0
 
L(23),GRTR 1% or YM(33),O(4)
19
 
Lincoln Plaza
 
106,562.11
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
20
 
Park City 3 and 4 Apartments, Inc.
 
73,447.73
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
480
 
480
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
21
 
Bentley Commons at Keene
 
84,506.87
 
Interest-Only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
360
 
360
 
0
 
L(24),D(93),O(3)
22
 
Alpha Health Center
 
84,688.27
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
23
 
Sansone Regal Plaza
 
82,830.56
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
24
 
The Dorel Apartments
 
73,240.97
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
83
 
12
 
11
 
360
 
360
 
1
 
L(25),D(55),O(4)
25
 
Carson Plaza
 
72,610.33
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
360
 
360
 
0
 
L(24),D(93),O(3)
26
 
Hilton Garden Inn - Middleton
 
69,342.81
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
27
 
Normandale Village
 
65,445.01
 
Amortizing Balloon
 
Actual/360
 
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
65,406.44
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
29
 
Newport Beach Mini U Storage I
 
64,445.85
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
60
 
58
 
360
 
360
 
2
 
L(26),D(90),O(4)
30
 
Plymouth Hills
 
58,612.04
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
36
 
34
 
360
 
360
 
2
 
L(26),D(90),O(4)
31
 
Mill Creek Run Apartments
 
62,164.43
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
84
 
24
 
24
 
360
 
360
 
0
 
L(24),D(56),O(4)
32
 
Residence Inn - Ft. Lauderdale
 
56,390.88
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
33
 
Cherry Grove Apartments
 
54,024.02
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
59
 
12
 
11
 
360
 
360
 
1
 
L(25),D(31),O(4)
34
 
Oak Hill Portfolio
 
50,612.60
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
 
L(24),D(32),O(4)
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)   
                                           
34.02
 
Blairsville VA Clinic
                                           
34.03
 
Peachtree City Building
                                           
35
 
Newport Beach Mini U Storage II
 
50,457.60
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
60
 
58
 
360
 
360
 
2
 
L(26),D(90),O(4)
36
 
Stuart North Shopping Center
 
50,334.63
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
72
 
72
 
360
 
360
 
0
 
L(24),D(92),O(4)
37
 
Gander Mountain - Arlington
 
46,487.63
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
38
 
Holiday Inn Express-Decatur, GA
 
51,257.63
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
39
 
StorageMart - Crofton
 
44,515.16
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
82
 
24
 
22
 
360
 
360
 
2
 
L(26),D(54),O(4)
40
 
All Storage Railhead
 
45,026.27
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
41
 
Geracimos Portfolio
 
45,540.77
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
41.01
 
Geracimos Portfolio - South Village & Extended
                                           
41.02
 
Geracimos Portfolio - College Crossing
                                           
41.03
 
Geracimos Portfolio - Middletown Village
                                           
41.04
 
Geracimos Portfolio - Ocean City
                                           
42
 
Zang Business Center
 
31,680.65
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
L(25),D(88),O(7)
43
 
Holiday Inn Express - Lexington
 
44,802.30
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(93),O(2)
44
 
Rolling Hills Apartments
 
43,219.90
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
45
 
West Knoll Apartments
 
41,410.30
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
360
 
360
 
0
 
L(24),D(92),O(4)
46
 
CT Self Storage - Fullerton
 
39,452.52
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
24
 
22
 
360
 
360
 
2
 
L(26),D(81),O(13)
47
 
Greenbrier Plaza
 
26,741.32
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
L(60),GRTR 1% or YM(56),O(4)
48
 
81 Washington Avenue
 
39,804.50
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
49
 
Hampton Inn - Greenville
 
38,988.04
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
50
 
Orillia Station
 
36,610.21
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
48
 
47
 
360
 
360
 
1
 
L(25),D(91),O(4)
51
 
Andover & Andover West
 
36,845.14
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
 
L(25),D(91),O(4)
52
 
Holiday Inn Express Memphis
 
42,112.69
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
53
 
Holiday Inn Express - Georgetown
 
40,555.09
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(93),O(2)
 
 
A-1-7

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Monthly P&I Payment
($)
 
Amortization Type
 
Interest Accrual Method
During IO
 
Original Term to
Maturity or ARD (Mos.)
 
Remaining Term to
Maturity or ARD
(Mos.)
 
Original IO
Period (Mos.)
 
Remaining IO
Period (Mos.)
 
Original Amort Term
(Mos.)
 
Remaining Amort
Term (Mos.)
 
Seasoning
 
Prepayment Provisions
54
 
Powell Crossing
 
35,421.41
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
36
 
34
 
360
 
360
 
2
 
L(26),D(90),O(4)
55
 
Holiday Inn Express & Suites Dallas East
 
40,537.97
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(93),O(3)
56
 
Fairfield Inn Suites - Lock Haven
 
34,643.85
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
57
 
Shoppes at Barnes Crossing
 
31,928.31
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
58
 
WalMart Orangeburg
 
32,379.52
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(88),O(7)
59
 
Parkside Development Company, Inc.
 
25,525.96
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
480
 
480
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
60
 
155 Passaic Avenue
 
30,758.66
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
61
 
CT Self Storage - Escondido
 
29,134.41
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(82),O(13)
62
 
Rite Aid Portfolio
 
28,377.25
 
Interest-Only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
360
 
360
 
0
 
L(24),D(94),O(2)
62.01
 
Rite Aid Buffalo
                                           
62.02
 
Rite Aid Bluefield
                                           
62.03
 
Rite Aid Hinton
                                           
62.04
 
Rite Aid Branchland
                                           
63
 
KCI Fairfield Inn & Suites, Kansas City, MO  
 
29,036.39
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
36
 
34
 
360
 
360
 
2
 
L(26),D(90),O(4)
64
 
Korakia Pensione
 
27,561.12
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
65
 
Strand Building
 
27,807.26
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),D(89),O(7)
66
 
Kingston Point
 
30,477.24
 
Amortizing Balloon
 
Actual/360
 
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
29,557.66
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
 
L(24),D(33),O(3)
68
 
North Bechtle Square II
 
28,892.92
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
69
 
Merri-Five Plaza
 
26,983.15
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
70
 
Fishers Town Center
 
26,238.84
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(24),GRTR 1% or YM(92),O(4)
71
 
Avon Self-Storage
 
25,416.56
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
72
 
Hampton Inn, Manhattan, KS
 
24,423.22
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
12
 
11
 
360
 
360
 
1
 
L(25),D(90),O(5)
73
 
Fifth Avenue Loft Corporation
 
15,546.30
 
Interest-only, Balloon
 
Actual/360
 
120
 
118
 
120
 
118
 
0
 
0
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
74
 
Shops at Lily Cache Creek
 
23,392.83
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
 
L(24),GRTR 1% or YM(83),O(13)
75
 
Red Roof Inn San Diego
 
23,716.14
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(90),O(5)
76
 
La Quinta Garden Apartments
 
22,428.57
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
77
 
72nd Street East Corporation
 
14,722.51
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
78
 
14 Horatio Street Apartments Corp.
 
19,761.97
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
79
 
1182-1214 Farmington Avenue
 
21,782.79
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
80
 
Market at Summer Oaks
 
21,214.89
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
81
 
Greenwood Arms Cooperative Corp.
 
19,574.03
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
82
 
Franklin Commons
 
21,059.21
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
83
 
Durham Apartments
 
19,771.38
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(91),O(4)
84
 
San Luis Shopping Center
 
19,999.28
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
12
 
11
 
360
 
360
 
1
 
L(25),D(91),O(4)
85
 
Monte Vista Mini Storage
 
19,876.76
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D or GRTR 1% or YM(91),O(4)
86
 
Colonial Place Apartments
 
19,333.83
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(91),O(4)
87
 
The Terraces at Willow Springs
 
17,921.64
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
88
 
Evelyn Court Apartment Corp.
 
16,568.60
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
89
 
Park Town Cooperative Homes No. 1, Inc.  
 
16,805.67
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
15,277.29
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
91
 
Woodstock Crossing
 
16,356.03
 
Amortizing Balloon
     
84
 
84
 
0
 
0
 
360
 
360
 
0
 
L(24),D(56),O(4)
92
 
Continental Self Storage
 
16,242.56
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),GRTR 1% or YM(90),O(4)
93
 
SaraVilla Apartments
 
17,673.64
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),GRTR 1% or YM(91),O(4)
94
 
Greenport Plaza
 
17,123.72
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
324
 
324
 
0
 
L(24),D(93),O(3)
95
 
Reserve at Cinco Ranch
 
15,649.42
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
96
 
Bayview Marketplace
 
18,124.86
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
240
 
239
 
1
 
L(25),D(91),O(4)
97
 
North Salem Self Storage
 
13,500.21
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
98
 
Walgreens - Lima
 
12,899.04
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
99
 
Rite Aid Middletown
 
14,512.70
 
Amortizing Balloon
     
84
 
84
 
0
 
0
 
300
 
300
 
0
 
L(24),D(57),O(3)
100
 
Shackleford MHP
 
12,687.95
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
101
 
74 Fifth Avenue Owner’s Corporation
 
8,111.11
 
Interest-only, Balloon
 
Actual/360
 
120
 
118
 
120
 
118
 
0
 
0
 
2
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
102
 
Novawest Center
 
12,606.48
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
103
 
Polo Green Apartments
 
12,389.12
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(91),O(4)
104
 
Big Oak Self Storage
 
12,173.87
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
105
 
TimberHills Apartments
 
11,938.92
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
106
 
S&S Plaza
 
12,276.71
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
107
 
4400 Coldwater Canyon Avenue
 
10,809.80
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
108
 
EZ Self-Storage
 
11,516.88
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
109
 
Belleville Crossing - Building I
 
10,886.99
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
 
L(25),D(91),O(4)
110
 
Sandpiper Self Storage
 
11,598.88
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
111
 
Marion Plaza
 
10,921.18
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
23
 
22
 
360
 
360
 
1
 
L(25),D(91),O(4)
112
 
Safari MHP
 
10,308.56
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
113
 
Westwood Manor MHP
 
10,811.32
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
114
 
The Mill MHC
 
10,617.74
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
360
 
360
 
0
 
L(24),D(93),O(3)
115
 
Best Western Plus
 
11,307.38
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(93),O(3)
116
 
Highlands Mobile Village
 
8,765.83
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR of 1% or YM(89),O(6)
117
 
Sted Tenant Owners Corp.
 
8,116.06
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
118
 
Osceola MHC
 
8,607.18
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),GRTR of 1% or YM(90),O(6)
119
 
Lakeview Mobile Court
 
7,743.54
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),GRTR of 1% or YM(88),O(7)
120
 
Mountain View MHC
 
8,218.14
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
121
 
Drake Lane Owners, Inc.
 
7,161.23
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
122
 
Michelle Tenants Corp.
 
7,161.23
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
123
 
3215 Owners, Ltd.
 
4,849.77
 
Interest-only, Balloon
 
Actual/360
 
120
 
118
 
120
 
118
 
0
 
0
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
124
 
250 West 16th Street Owners Corp.
 
4,224.54
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
125
 
Great Space Self Storage
 
6,910.29
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
126
 
406 West 46th Street Corp.
 
5,967.69
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
127
 
741 West End Avenue Owners Corp.
 
5,967.69
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
128
 
250 Equities Corp.
 
5,798.38
 
Amortizing Balloon
     
120
 
117
 
0
 
0
 
360
 
357
 
3
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
129
 
338 West 19th Street Incorporated
 
4,480.31
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
GRTR 1% or YM(113),1%(3),O(4)

 
A-1-8

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Grace Period Default
(Days)
 
Grace Period Late (Days)
 
Appraised Value ($)
 
Appraisal Date
 
Coop -Rental Value
 
 Coop - LTV as Rental
 
Coop - Unsold Percent
 
 Coop - Sponsor Units
 
 Coop - Investor Units
 
 Coop - Units
1
 
Bank of America Plaza
 
5
 
5
 
605,000,000
 
6/24/2014
                       
2
 
Columbus Square Portfolio
 
0
 
5
 
555,000,000
 
7/16/2014
                       
3
 
Stamford Plaza Portfolio
 
0
 
0
 
427,300,000
 
6/25/2014
                       
3.01
 
Two Stamford Plaza Portfolio
         
121,200,000
 
6/25/2014
                       
3.02
 
Four Stamford Plaza Portfolio
         
105,100,000
 
6/25/2014
                       
3.03
 
One Stamford Plaza Portfolio
         
101,100,000
 
6/25/2014
                       
3.04
 
Three Stamford Plaza Portfolio
         
99,900,000
 
6/25/2014
                       
4
 
Hampton Inn & Suites - Brickell
 
0
 
5
 
78,000,000
 
5/14/2014
                       
5
 
Offices at Broadway Station
 
0
 
5
 
76,800,000
 
6/23/2014
                       
6
 
CSM Bakery Supplies Portfolio I
 
0
 
0
 
68,450,000
 
Various
                       
6.01
 
1912 Montreal Road
         
20,700,000
 
6/18/2014
                       
6.02
 
3301 Montreal Industrial Way
         
19,000,000
 
6/18/2014
                       
6.03
 
1400 W 2700 N
         
16,150,000
 
6/11/2014
                       
6.04
 
3765 Walden Avenue
         
12,600,000
 
6/17/2014
                       
7
 
U-Haul Portfolio
 
0
 
0
 
49,205,000
 
Various
                       
7.01
 
U-Haul - Olympia
         
1,730,000
 
6/20/2014
                       
7.02
 
U-Haul - Fontana
         
2,300,000
 
6/17/2014
                       
7.03
 
U-Haul - El Paso
         
3,650,000
 
6/15/2014
                       
7.04
 
U-Haul - Grand Island
         
800,000
 
6/17/2014
                       
7.05
 
U-Haul - Wichita
         
700,000
 
6/16/2014
                       
7.06
 
U-Haul - Longview
         
550,000
 
6/17/2014
                       
7.07
 
U-Haul - Detroit
         
1,675,000
 
6/26/2014
                       
7.08
 
U-Haul - Houston North
         
2,200,000
 
6/13/2014
                       
7.09
 
U-Haul - Birmingham
         
1,100,000
 
6/25/2014
                       
7.10
 
U-Haul - Cincinnati
         
1,400,000
 
6/21/2014
                       
7.11
 
U-Haul - Memphis
         
1,500,000
 
6/25/2014
                       
7.12
 
U-Haul - Macon
         
900,000
 
6/18/2014
                       
7.13
 
U-Haul - Lebanon
         
1,900,000
 
6/19/2014
                       
7.14
 
U-Haul - Westfield
         
1,650,000
 
6/19/2014
                       
7.15
 
U-Haul - Yonkers
         
12,400,000
 
6/17/2014
                       
7.16
 
U-Haul - Pleasant Hills
         
4,200,000
 
6/18/2014
                       
7.17
 
U-Haul - Coraopolis
         
3,150,000
 
6/18/2014
                       
7.18
 
U-Haul - Washington
         
2,500,000
 
6/18/2014
                       
7.19
 
U-Haul - Bloomsburg
         
600,000
 
6/18/2014
                       
7.20
 
U-Haul - Livermore
         
1,550,000
 
6/20/2014
                       
7.21
 
U-Haul - Corpus Christi
         
2,750,000
 
6/16/2014
                       
8
 
Hermosa Pavillion
 
0
 
0
 
42,500,000
 
6/5/2014
                       
9
 
Texas Portfolio
 
0
 
0
 
43,750,000
 
6/16/2014
                       
9.0
 
Rincon Apartments
         
20,600,000
 
6/16/2014
                       
9.02
 
Las Palmas Apartments
         
12,150,000
 
6/16/2014
                       
9.03
 
Reata Apartments
         
11,000,000
 
6/16/2014
                       
10
 
Hilton Lexington Downtown
 
0
 
5
 
41,000,000
 
5/27/2014
                       
11
 
States Addition Apartments
 
5
 
5
 
41,000,000
 
5/15/2014
                       
12
 
North Valley Plaza
 
0
 
5
 
44,000,000
 
5/20/2014
                       
13
 
Courtyard by Marriott - Aventura
 
0
 
5
 
39,000,000
 
6/16/2014
                       
14
 
Preferred Freezer Houston
 
0
 
0
 
38,200,000
 
12/1/2014
                       
15
 
400 Atlantic Avenue
 
5
 
5
 
52,000,000
 
6/25/2014
                       
16
 
CSM Bakery Supplies Portfolio II
 
0
 
0
 
37,800,000
 
Various
                       
16.01
 
7351 Crider Avenue
         
16,100,000
 
6/13/2014
                       
16.02
 
32621 Central Avenue
         
5,100,000
 
6/16/2014
                       
16.03
 
2570 Kiel Way
         
4,900,000
 
6/12/2014
                       
16.04
 
11350 Sunrise Park Drive
         
3,250,000
 
6/16/2014
                       
16.05
 
8235 McHard Road
         
3,250,000
 
6/17/2014
                       
16.06
 
5455 Louie Lane
         
3,000,000
 
6/12/2014
                       
16.07
 
805 West 2500 South
         
2,200,000
 
6/11/2014
                       
17
 
Parliament Bend and Park West Apartments
 
0
 
0
 
29,300,000
 
7/17/2014
                       
17.01
 
Park West Apartments
         
17,400,000
 
7/17/2014
                       
17.02
 
Parliament Bend Apartments
         
11,900,000
 
7/17/2014
                       
18
 
55 Miracle Mile
 
0
 
0
 
30,000,000
 
7/8/2014
                       
19
 
Lincoln Plaza
 
0
 
0
 
26,000,000
 
6/24/2014
                       
20
 
Park City 3 and 4 Apartments, Inc.
 
10
 
10
 
268,630,000
 
6/23/2014
 
190,500,000
 
9.4%
 
3.9%
 
19
 
22
 
1
21
 
Bentley Commons at Keene
 
5
 
5
 
22,960,000
 
6/25/2014
                       
22
 
Alpha Health Center
 
5
 
5
 
26,000,000
 
1/1/2015
                       
23
 
Sansone Regal Plaza
 
5
 
5
 
22,220,000
 
5/21/2014
                       
24
 
The Dorel Apartments
 
5
 
5
 
19,900,000
 
5/23/2014
                       
25
 
Carson Plaza
 
0
 
0
 
22,200,000
 
7/29/2014
                       
26
 
Hilton Garden Inn - Middleton
 
0
 
5
 
21,300,000
 
7/8/2014
                       
27
 
Normandale Village
 
0
 
0
 
17,300,000
 
7/24/2014
                       
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
5
 
5
 
20,200,000
 
6/3/2014
                       
29
 
Newport Beach Mini U Storage I
 
0
 
5
 
23,500,000
 
5/6/2014
                       
30
 
Plymouth Hills
 
0
 
5
 
26,800,000
 
5/23/2014
                       
31
 
Mill Creek Run Apartments
 
0
 
0
 
17,500,000
 
6/10/2014
                       
32
 
Residence Inn - Ft. Lauderdale
 
5
 
5
 
15,200,000
 
6/4/2014
                       
33
 
Cherry Grove Apartments
 
0
 
0
 
15,200,000
 
6/24/2014
                       
34
 
Oak Hill Portfolio
 
0
 
0
 
15,800,000
 
9/1/2014
                       
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
         
11,600,000
 
9/1/2014
                       
34.02
 
Blairsville VA Clinic
         
2,400,000
 
9/1/2014
                       
34.03
 
Peachtree City Building
         
1,800,000
 
9/1/2014
                       
35
 
Newport Beach Mini U Storage II
 
0
 
5
 
19,000,000
 
5/6/2014
                       
36
 
Stuart North Shopping Center
 
0
 
0
 
14,800,000
 
7/3/2014
                       
37
 
Gander Mountain - Arlington
 
0
 
0
 
13,000,000
 
7/6/2014
                       
38
 
Holiday Inn Express-Decatur, GA
 
5
 
0
 
13,100,000
 
5/29/2014
                       
39
 
StorageMart - Crofton
 
0
 
5
 
12,550,000
 
1/20/2014
                       
40
 
All Storage Railhead
 
0
 
0
 
12,000,000
 
6/25/2014
                       
41
 
Geracimos Portfolio
 
5
 
5
 
11,670,000
 
Various
                       
41.01
 
Geracimos Portfolio - South Village & Extended
         
5,000,000
 
7/16/2014
                       
41.02
 
Geracimos Portfolio - College Crossing
         
4,300,000
 
7/16/2014
                       
41.03
 
Geracimos Portfolio - Middletown Village
         
1,470,000
 
7/16/2014
                       
41.04
 
Geracimos Portfolio - Ocean City
         
900,000
 
7/18/2014
                       
42
 
Zang Business Center
 
5
 
5
 
12,450,000
 
6/9/2014
                       
43
 
Holiday Inn Express - Lexington
 
5
 
5
 
12,300,000
 
4/24/2014
                       
44
 
Rolling Hills Apartments
 
5
 
5
 
15,050,000
 
5/16/2014
                       
45
 
West Knoll Apartments
 
5
 
5
 
11,000,000
 
7/1/2014
                       
46
 
CT Self Storage - Fullerton
 
0
 
5
 
12,180,000
 
5/1/2014
                       
47
 
Greenbrier Plaza
 
0
 
0
 
16,800,000
 
5/26/2014
                       
48
 
81 Washington Avenue
 
0
 
0
 
11,900,000
 
6/13/2014
                       
49
 
Hampton Inn - Greenville
 
5
 
5
 
11,100,000
 
4/23/2014
                       
50
 
Orillia Station
 
0
 
0
 
10,400,000
 
5/13/2014
                       
51
 
Andover & Andover West
 
5
 
5
 
11,000,000
 
6/16/2014
                       
52
 
Holiday Inn Express Memphis
 
5
 
5
 
10,800,000
 
6/17/2014
                       
53
 
Holiday Inn Express - Georgetown
 
5
 
5
 
10,100,000
 
6/2/2014
                       

 
A-1-9

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Grace Period Default
(Days)
 
Grace Period Late (Days)
 
Appraised Value ($)
 
Appraisal Date
 
Coop -Rental Value
 
 Coop - LTV as Rental
 
Coop - Unsold Percent
 
 Coop - Sponsor Units
 
 Coop - Investor Units
 
 Coop - Units
54
 
Powell Crossing
 
0
 
0
 
9,400,000
 
5/20/2014
                       
55
 
Holiday Inn Express & Suites Dallas East
 
0
 
0
 
9,800,000
 
5/29/2014
                       
56
 
Fairfield Inn Suites - Lock Haven
 
0
 
0
 
9,700,000
 
6/19/2014
                       
57
 
Shoppes at Barnes Crossing
 
5
 
5
 
8,500,000
 
6/30/2014
                       
58
 
WalMart Orangeburg
 
0
 
0
 
9,125,000
 
5/27/2014
                       
59
 
Parkside Development Company, Inc.
 
10
 
10
 
25,270,000
 
4/16/2014
 
22,300,000
 
26.9%
 
0.0%
 
0
 
0
 
0
60
 
155 Passaic Avenue
 
0
 
5
 
8,600,000
 
6/6/2014
                       
61
 
CT Self Storage - Escondido
 
0
 
5
 
9,100,000
 
5/2/2014
                       
62
 
Rite Aid Portfolio
 
5
 
5
 
7,500,000
 
Various
                       
62.01
 
Rite Aid Buffalo
         
2,150,000
 
7/2/2014
                       
62.02
 
Rite Aid Bluefield
         
2,175,000
 
7/9/2014
                       
62.03
 
Rite Aid Hinton
         
1,625,000
 
7/9/2014
                       
62.04
 
Rite Aid Branchland
         
1,550,000
 
7/9/2014
                       
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
5
 
5
 
10,000,000
 
3/21/2014
                       
64
 
Korakia Pensione
 
0
 
0
 
8,200,000
 
6/9/2014
                       
65
 
Strand Building
 
0
 
0
 
8,000,000
 
7/17/2014
                       
66
 
Kingston Point
 
0
 
0
 
7,460,000
 
6/9/2014
                       
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
5
 
5
 
8,800,000
 
5/2/2014
                       
68
 
North Bechtle Square II
 
5
 
5
 
6,730,000
 
11/8/2013
                       
69
 
Merri-Five Plaza
 
0
 
0
 
6,450,000
 
5/15/2014
                       
70
 
Fishers Town Center
 
0
 
0
 
6,400,000
 
5/21/2014
                       
71
 
Avon Self-Storage
 
0
 
0
 
6,700,000
 
6/3/2014
                       
72
 
Hampton Inn, Manhattan, KS
 
5
 
5
 
6,900,000
 
3/19/2014
                       
73
 
Fifth Avenue Loft Corporation
 
10
 
10
 
50,000,000
 
6/4/2014
 
22,600,000
 
20.4%
 
0.0%
 
0
 
0
 
0
74
 
Shops at Lily Cache Creek
 
0
 
10
 
6,000,000
 
7/10/2014
                       
75
 
Red Roof Inn San Diego
 
5
 
0
 
7,030,000
 
6/25/2014
                       
76
 
La Quinta Garden Apartments
 
0
 
0
 
5,350,000
 
6/30/2014
                       
77
 
72nd Street East Corporation
 
10
 
10
 
150,600,000
 
6/6/2014
 
137,100,000
 
3.1%
 
0.0%
 
0
 
0
 
0
78
 
14 Horatio Street Apartments Corp.
 
10
 
10
 
136,822,803
 
4/25/2014
 
67,200,000
 
6.3%
 
10.1%
 
0
 
15
 
0
79
 
1182-1214 Farmington Avenue
 
0
 
5
 
6,700,000
 
4/29/2014
                       
80
 
Market at Summer Oaks
 
0
 
0
 
5,760,000
 
6/30/2014
                       
81
 
Greenwood Arms Cooperative Corp.
 
10
 
10
 
24,000,000
 
4/29/2014
 
33,200,000
 
12.3%
 
0.0%
 
0
 
0
 
0
82
 
Franklin Commons
 
0
 
0
 
5,400,000
 
7/23/2014
                       
83
 
Durham Apartments
 
5
 
5
 
8,450,000
 
3/31/2014
                       
84
 
San Luis Shopping Center
 
0
 
0
 
5,550,000
 
6/26/2014
                       
85
 
Monte Vista Mini Storage
 
0
 
5
 
6,050,000
 
6/2/2014
                       
86
 
Colonial Place Apartments
 
5
 
5
 
4,870,000
 
6/18/2014
                       
87
 
The Terraces at Willow Springs
 
0
 
5
 
4,725,000
 
5/16/2014
                       
88
 
Evelyn Court Apartment Corp.
 
10
 
10
 
12,100,000
 
5/28/2014
 
8,400,000
 
41.6%
 
10.0%
 
0
 
0
 
7
89
 
Park Town Cooperative Homes No. 1, Inc.
 
10
 
10
 
10,300,000
 
6/4/2014
 
10,300,000
 
33.0%
 
2.5%
 
0
 
0
 
8
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
10
 
10
 
27,590,000
 
5/23/2014
 
16,900,000
 
18.9%
 
0.0%
 
0
 
0
 
0
91
 
Woodstock Crossing
 
5
 
5
 
5,825,000
 
6/13/2014
                       
92
 
Continental Self Storage
 
0
 
5
 
5,350,000
 
5/1/2014
                       
93
 
SaraVilla Apartments
 
5
 
5
 
4,525,000
 
3/11/2014
                       
94
 
Greenport Plaza
 
0
 
0
 
4,500,000
 
6/28/2014
                       
95
 
Reserve at Cinco Ranch
 
0
 
5
 
4,000,000
 
5/26/2014
                       
96
 
Bayview Marketplace
 
0
 
5
 
4,300,000
 
5/23/2014
                       
97
 
North Salem Self Storage
 
0
 
0
 
4,110,000
 
6/3/2014
                       
98
 
Walgreens - Lima
 
0
 
5
 
5,880,000
 
4/25/2014
                       
99
 
Rite Aid Middletown
 
0
 
0
 
3,350,000
 
3/24/2014
                       
100
 
Shackleford MHP
 
0
 
0
 
3,300,000
 
6/26/2014
                       
101
 
74 Fifth Avenue Owner’s Corporation
 
10
 
10
 
89,200,000
 
5/2/2014
 
38,100,000
 
6.3%
 
0.0%
 
0
 
0
 
0
102
 
Novawest Center
 
5
 
5
 
3,800,000
 
3/4/2014
                       
103
 
Polo Green Apartments
 
5
 
5
 
4,025,000
 
3/11/2014
                       
104
 
Big Oak Self Storage
 
0
 
5
 
4,730,000
 
4/22/2014
                       
105
 
TimberHills Apartments
 
0
 
5
 
3,330,000
 
3/13/2014
                       
106
 
S&S Plaza
 
0
 
2
 
3,100,000
 
6/20/2014
                       
107
 
4400 Coldwater Canyon Avenue
 
0
 
5
 
5,950,000
 
6/17/2014
                       
108
 
EZ Self-Storage
 
0
 
0
 
3,000,000
 
6/3/2014
                       
109
 
Belleville Crossing - Building I
 
0
 
0
 
2,845,000
 
5/27/2014
                       
110
 
Sandpiper Self Storage
 
5
 
5
 
3,300,000
 
6/13/2014
                       
111
 
Marion Plaza
 
10
 
10
 
2,875,000
 
5/13/2014
                       
112
 
Safari MHP
 
0
 
0
 
3,000,000
 
7/11/2014
                       
113
 
Westwood Manor MHP
 
0
 
0
 
2,700,000
 
5/20/2014
                       
114
 
The Mill MHC
 
0
 
0
 
2,630,000
 
7/14/2014
                       
115
 
Best Western Plus
 
0
 
0
 
3,100,000
 
6/18/2014
                       
116
 
Highlands Mobile Village
 
0
 
0
 
2,320,000
 
6/12/2014
                       
117
 
Sted Tenant Owners Corp.
 
10
 
10
 
14,673,984
 
5/30/2014
 
11,100,000
 
15.3%
 
28.1%
 
27
 
0
 
0
118
 
Osceola MHC
 
0
 
0
 
2,200,000
 
6/6/2014
                       
119
 
Lakeview Mobile Court
 
0
 
0
 
2,060,000
 
6/12/2014
                       
120
 
Mountain View MHC
 
0
 
0
 
2,100,000
 
6/24/2014
                       
121
 
Drake Lane Owners, Inc.
 
10
 
10
 
8,120,000
 
6/10/2014
 
5,800,000
 
25.8%
 
3.0%
 
2
 
0
 
0
122
 
Michelle Tenants Corp.
 
10
 
10
 
13,132,900
 
5/9/2014
 
9,200,000
 
16.3%
 
22.9%
 
16
 
0
 
0
123
 
3215 Owners, Ltd.
 
10
 
10
 
12,470,000
 
5/28/2014
 
7,400,000
 
18.9%
 
6.3%
 
0
 
2
 
1
124
 
250 West 16th Street Owners Corp.
 
10
 
10
 
37,650,000
 
6/2/2014
 
15,400,000
 
8.1%
 
11.6%
 
0
 
5
 
0
125
 
Great Space Self Storage
 
0
 
0
 
2,480,000
 
5/30/2014
                       
126
 
406 West 46th Street Corp.
 
10
 
10
 
7,330,282
 
5/21/2014
 
4,280,000
 
29.1%
 
0.0%
 
0
 
0
 
0
127
 
741 West End Avenue Owners Corp.
 
10
 
10
 
14,450,000
 
5/15/2014
 
8,200,000
 
15.2%
 
8.6%
 
3
 
0
 
0
128
 
250 Equities Corp.
 
10
 
10
 
14,330,120
 
4/17/2014
 
7,100,000
 
16.8%
 
17.4%
 
4
 
0
 
0
129
 
338 West 19th Street Incorporated
 
10
 
10
 
8,430,000
 
1/15/2014
 
4,000,000
 
22.4%
 
47.1%
 
8
 
0
 
0

 
A-1-10

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Coop - Sponsor Carry
 
Coop - Committed
Secondary Debt
 
U/W NOI
DSCR (x)
 
U/W NCF
DSCR (x)
 
Cut-off Date LTV
Ratio
 
LTV Ratio at Maturity
or ARD
 
Cut-off Date U/W NOI
Debt Yield
 
Cut-off Date U/W NCF
Debt Yield
 
U/W
Revenues ($)
 
U/W
Expenses ($)
 
U/W Net Operating Income
($)
1
 
Bank of America Plaza
         
2.28
 
2.08
 
66.1%
 
66.1%
 
9.3%
 
8.6%
 
63,011,458
 
25,626,454
 
37,385,004
2
 
Columbus Square Portfolio
         
1.17
 
1.15
 
72.1%
 
66.1%
 
6.7%
 
6.6%
 
29,269,650
 
2,357,739
 
26,911,910
3
 
Stamford Plaza Portfolio
         
1.52
 
1.38
 
63.2%
 
57.9%
 
9.3%
 
8.4%
 
42,900,089
 
17,690,143
 
25,209,946
3.01
 
Two Stamford Plaza Portfolio
                                 
10,840,468
 
4,690,954
 
6,149,514
3.02
 
Four Stamford Plaza Portfolio
                                 
10,222,977
 
4,503,973
 
5,719,004
3.03
 
One Stamford Plaza Portfolio
                                 
9,385,773
 
3,909,797
 
5,475,976
3.04
 
Three Stamford Plaza Portfolio
                                 
12,450,872
 
4,585,420
 
7,865,452
4
 
Hampton Inn & Suites - Brickell
         
1.77
 
1.63
 
70.3%
 
57.3%
 
10.9%
 
10.1%
 
13,168,775
 
7,170,357
 
5,998,417
5
 
Offices at Broadway Station
         
2.28
 
2.10
 
62.0%
 
62.0%
 
9.8%
 
9.0%
 
8,356,744
 
3,691,673
 
4,665,071
6
 
CSM Bakery Supplies Portfolio I
         
1.62
 
1.51
 
65.1%
 
59.6%
 
9.9%
 
9.2%
 
4,556,495
 
136,695
 
4,419,800
6.01
 
1912 Montreal Road
                                 
1,382,840
 
41,485
 
1,341,355
6.02
 
3301 Montreal Industrial Way
                                 
1,263,886
 
37,917
 
1,225,969
6.03
 
1400 W 2700 N
                                 
1,073,374
 
32,201
 
1,041,173
6.04
 
3765 Walden Avenue
                                 
836,395
 
25,092
 
811,303
7
 
U-Haul Portfolio
         
1.87
 
1.82
 
71.1%
 
57.0%
 
11.0%
 
10.7%
 
6,275,346
 
2,429,466
 
3,845,885
7.01
 
U-Haul - Olympia
                                 
260,678
 
100,861
 
159,817
7.02
 
U-Haul - Fontana
                                 
320,646
 
114,600
 
206,046
7.03
 
U-Haul - El Paso
                                 
408,681
 
211,130
 
197,551
7.04
 
U-Haul - Grand Island
                                 
129,210
 
72,249
 
56,962
7.05
 
U-Haul - Wichita
                                 
165,846
 
84,202
 
81,644
7.06
 
U-Haul - Longview
                                 
156,065
 
78,779
 
77,286
7.07
 
U-Haul - Detroit
                                 
257,089
 
113,196
 
143,893
7.08
 
U-Haul - Houston North
                                 
320,051
 
123,453
 
196,598
7.09
 
U-Haul - Birmingham
                                 
141,221
 
68,631
 
72,590
7.10
 
U-Haul - Cincinnati
                                 
258,619
 
95,498
 
163,121
7.11
 
U-Haul - Memphis
                                 
185,982
 
94,190
 
91,792
7.12
 
U-Haul - Macon
                                 
148,416
 
77,550
 
70,866
7.13
 
U-Haul - Lebanon
                                 
295,650
 
116,161
 
179,489
7.14
 
U-Haul - Westfield
                                 
221,996
 
102,202
 
119,795
7.15
 
U-Haul - Yonkers
                                 
1,222,261
 
295,856
 
926,406
7.16
 
U-Haul - Pleasant Hills
                                 
457,904
 
178,801
 
279,103
7.17
 
U-Haul - Coraopolis
                                 
330,429
 
103,512
 
226,917
7.18
 
U-Haul - Washington
                                 
273,006
 
107,476
 
165,530
7.19
 
U-Haul - Bloomsburg
                                 
112,663
 
65,867
 
46,796
7.20
 
U-Haul - Livermore
                                 
200,552
 
91,989
 
108,564
7.21
 
U-Haul - Corpus Christi
                                 
408,381
 
133,263
 
275,119
8
 
Hermosa Pavillion
         
1.43
 
1.36
 
75.0%
 
67.0%
 
8.5%
 
8.1%
 
3,744,201
 
1,030,521
 
2,713,680
9
 
Texas Portfolio
         
1.66
 
1.59
 
71.8%
 
64.2%
 
9.9%
 
9.5%
 
5,279,048
 
2,159,204
 
3,119,844
9.0
 
Rincon Apartments
                                 
2,384,151
 
963,688
 
1,420,462
9.02
 
Las Palmas Apartments
                                 
1,501,179
 
624,963
 
876,216
9.03
 
Reata Apartments
                                 
1,393,718
 
570,553
 
823,165
10
 
Hilton Lexington Downtown
         
2.33
 
1.93
 
69.3%
 
67.0%
 
13.6%
 
11.2%
 
16,547,442
 
12,695,992
 
3,851,450
11
 
States Addition Apartments
         
1.50
 
1.48
 
68.3%
 
55.4%
 
11.0%
 
10.8%
 
4,054,250
 
965,179
 
3,089,071
12
 
North Valley Plaza
         
1.80
 
1.67
 
63.1%
 
53.8%
 
10.8%
 
10.0%
 
3,999,485
 
986,290
 
3,013,196
13
 
Courtyard by Marriott - Aventura
         
1.84
 
1.63
 
69.9%
 
56.9%
 
11.4%
 
10.1%
 
8,996,055
 
5,886,743
 
3,109,312
14
 
Preferred Freezer Houston
         
1.61
 
1.45
 
68.1%
 
62.1%
 
9.6%
 
8.7%
 
2,538,344
 
50,767
 
2,487,577
15
 
400 Atlantic Avenue
         
2.04
 
1.84
 
48.1%
 
48.1%
 
9.4%
 
8.5%
 
4,002,539
 
1,650,476
 
2,352,063
16
 
CSM Bakery Supplies Portfolio II
         
1.61
 
1.46
 
65.0%
 
59.5%
 
9.9%
 
8.9%
 
2,501,609
 
75,048
 
2,426,561
16.01
 
7351 Crider Avenue
                                 
1,069,386
 
32,081
 
1,037,305
16.02
 
32621 Central Avenue
                                 
338,400
 
10,152
 
328,248
16.03
 
2570 Kiel Way
                                 
323,525
 
9,706
 
313,819
16.04
 
11350 Sunrise Park Drive
                                 
215,152
 
6,455
 
208,698
16.05
 
8235 McHard Road
                                 
215,152
 
6,455
 
208,698
16.06
 
5455 Louie Lane
                                 
196,559
 
5,897
 
190,662
16.07
 
805 West 2500 South
                                 
143,435
 
4,303
 
139,132
17
 
Parliament Bend and Park West Apartments
         
1.44
 
1.32
 
76.5%
 
70.0%
 
8.8%
 
8.0%
 
4,034,215
 
2,064,562
 
1,969,653
17.01
 
Park West Apartments
                                 
2,381,653
 
1,185,996
 
1,195,656
17.02
 
Parliament Bend Apartments
                                 
1,652,562
 
878,566
 
773,996
18
 
55 Miracle Mile
         
1.50
 
1.46
 
68.0%
 
66.0%
 
9.7%
 
9.4%
 
3,074,937
 
1,095,111
 
1,979,826
19
 
Lincoln Plaza
         
1.38
 
1.28
 
69.6%
 
52.2%
 
9.8%
 
9.0%
 
2,241,937
 
471,569
 
1,770,367
20
 
Park City 3 and 4 Apartments, Inc.
 
233,517
     
15.12
 
15.12
 
6.7%
 
5.9%
 
74.0%
 
74.0%
 
23,024,451
 
9,698,100
 
13,326,351
21
 
Bentley Commons at Keene
         
1.54
 
1.51
 
70.6%
 
59.1%
 
9.7%
 
9.5%
 
5,381,607
 
3,815,321
 
1,566,286
22
 
Alpha Health Center
         
1.71
 
1.58
 
62.2%
 
50.7%
 
10.8%
 
9.9%
 
2,169,804
 
431,011
 
1,738,793
23
 
Sansone Regal Plaza
         
1.54
 
1.43
 
67.5%
 
56.0%
 
10.2%
 
9.5%
 
2,104,924
 
576,811
 
1,528,113
24
 
The Dorel Apartments
         
1.51
 
1.45
 
74.4%
 
66.4%
 
8.9%
 
8.6%
 
2,287,707
 
964,020
 
1,323,687
25
 
Carson Plaza
         
1.58
 
1.50
 
65.3%
 
57.0%
 
9.5%
 
9.0%
 
1,850,978
 
472,607
 
1,378,371
26
 
Hilton Garden Inn - Middleton
         
2.25
 
1.99
 
64.5%
 
52.1%
 
13.6%
 
12.0%
 
5,408,396
 
3,539,944
 
1,868,452
27
 
Normandale Village
         
1.59
 
1.37
 
75.7%
 
61.0%
 
9.5%
 
8.2%
 
1,580,207
 
1,072,422
 
507,785
28
 
Residence Inn - Anaheim Hills Yorba Linda
         
2.10
 
1.88
 
64.4%
 
54.9%
 
12.7%
 
11.3%
 
4,318,795
 
2,671,337
 
1,647,458
29
 
Newport Beach Mini U Storage I
         
1.99
 
1.96
 
54.9%
 
50.1%
 
11.9%
 
11.8%
 
2,125,358
 
585,476
 
1,539,882
30
 
Plymouth Hills
         
2.91
 
2.87
 
44.8%
 
38.9%
 
17.1%
 
16.8%
 
3,375,558
 
1,328,681
 
2,046,877
31
 
Mill Creek Run Apartments
         
1.58
 
1.52
 
68.6%
 
62.9%
 
9.8%
 
9.5%
 
2,086,836
 
907,131
 
1,179,705
32
 
Residence Inn - Ft. Lauderdale
         
2.12
 
1.90
 
72.3%
 
58.7%
 
13.1%
 
11.7%
 
3,718,620
 
2,281,159
 
1,437,461
33
 
Cherry Grove Apartments
         
1.41
 
1.34
 
69.7%
 
65.2%
 
8.6%
 
8.2%
 
1,745,265
 
832,111
 
913,154
34
 
Oak Hill Portfolio
         
1.83
 
1.70
 
66.1%
 
60.1%
 
10.7%
 
9.9%
 
1,515,279
 
402,250
 
1,113,030
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                                 
1,125,061
 
300,207
 
824,854
34.02
 
Blairsville VA Clinic
                                 
268,916
 
98,403
 
170,513
34.03
 
Peachtree City Building
                                 
121,302
 
3,639
 
117,663
35
 
Newport Beach Mini U Storage II
         
2.00
 
1.97
 
53.2%
 
48.6%
 
12.0%
 
11.8%
 
1,709,105
 
496,272
 
1,212,833
36
 
Stuart North Shopping Center
         
1.70
 
1.63
 
67.4%
 
62.9%
 
10.3%
 
9.9%
 
1,510,813
 
485,666
 
1,025,147
37
 
Gander Mountain - Arlington
         
1.32
 
1.30
 
70.0%
 
56.7%
 
8.1%
 
8.0%
 
1,029,002
 
293,580
 
735,422
38
 
Holiday Inn Express-Decatur, GA
         
1.65
 
1.45
 
67.9%
 
50.6%
 
11.4%
 
10.0%
 
2,519,624
 
1,503,480
 
1,016,143
39
 
StorageMart - Crofton
         
1.40
 
1.38
 
70.9%
 
64.8%
 
8.4%
 
8.3%
 
1,055,723
 
305,527
 
750,196
40
 
All Storage Railhead
         
1.56
 
1.52
 
74.2%
 
59.9%
 
9.4%
 
9.2%
 
1,295,131
 
454,160
 
840,971
41
 
Geracimos Portfolio
         
1.45
 
1.49
 
74.6%
 
64.1%
 
9.1%
 
9.4%
 
1,003,837
 
210,636
 
793,201
41.01
 
Geracimos Portfolio - South Village & Extended
                                 
446,309
 
99,918
 
346,391
41.02
 
Geracimos Portfolio - College Crossing
                                 
364,447
 
72,043
 
292,404
41.03
 
Geracimos Portfolio - Middletown Village
                                 
121,081
 
17,894
 
103,187
41.04
 
Geracimos Portfolio - Ocean City
                                 
72,000
 
20,781
 
51,219
42
 
Zang Business Center
         
2.96
 
2.50
 
69.1%
 
69.1%
 
13.1%
 
11.0%
 
2,012,399
 
885,380
 
1,127,019
43
 
Holiday Inn Express - Lexington
         
1.89
 
1.71
 
69.0%
 
56.5%
 
12.0%
 
10.8%
 
2,436,670
 
1,418,985
 
1,017,685
44
 
Rolling Hills Apartments
         
2.07
 
1.93
 
56.3%
 
45.7%
 
12.7%
 
11.8%
 
2,590,595
 
1,515,703
 
1,074,892
45
 
West Knoll Apartments
         
1.52
 
1.43
 
75.0%
 
65.5%
 
9.2%
 
8.6%
 
1,117,969
 
360,607
 
757,362
46
 
CT Self Storage - Fullerton
         
1.78
 
1.74
 
63.6%
 
54.4%
 
10.8%
 
10.6%
 
1,199,167
 
358,665
 
840,502
47
 
Greenbrier Plaza
         
4.49
 
4.06
 
44.6%
 
44.6%
 
19.2%
 
17.4%
 
2,291,817
 
852,411
 
1,439,407
48
 
81 Washington Avenue
         
1.26
 
1.23
 
63.0%
 
51.6%
 
8.0%
 
7.8%
 
812,338
 
209,027
 
603,311
49
 
Hampton Inn - Greenville
         
2.63
 
2.33
 
67.5%
 
55.0%
 
16.4%
 
14.6%
 
3,510,397
 
2,279,491
 
1,230,906
50
 
Orillia Station
         
1.59
 
1.50
 
68.3%
 
61.3%
 
9.9%
 
9.3%
 
1,013,459
 
313,119
 
700,339
51
 
Andover & Andover West
         
1.83
 
1.62
 
46.8%
 
39.3%
 
11.5%
 
10.2%
 
1,386,209
 
792,042
 
594,167
52
 
Holiday Inn Express Memphis
         
1.73
 
1.57
 
64.7%
 
49.0%
 
12.5%
 
11.4%
 
1,950,505
 
1,076,596
 
873,909
53
 
Holiday Inn Express - Georgetown
         
1.65
 
1.48
 
69.2%
 
51.7%
 
11.5%
 
10.3%
 
2,071,286
 
1,267,169
 
804,117

 
A-1-11

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Coop - Sponsor Carry
 
Coop - Committed
Secondary Debt
 
U/W NOI
DSCR (x)
 
U/W NCF
DSCR (x)
 
Cut-off Date LTV
Ratio
 
LTV Ratio at Maturity
or ARD
 
Cut-off Date U/W NOI
Debt Yield
 
Cut-off Date U/W NCF
Debt Yield
 
U/W
Revenues ($)
 
U/W
Expenses ($)
 
U/W Net Operating Income
($)
54
 
Powell Crossing
         
1.72
 
1.57
 
73.9%
 
64.8%
 
10.5%
 
9.6%
 
1,156,666
 
426,398
 
730,268
55
 
Holiday Inn Express & Suites Dallas East
         
1.68
 
1.52
 
70.4%
 
52.7%
 
11.8%
 
10.7%
 
1,949,827
 
1,133,152
 
816,675
56
 
Fairfield Inn Suites - Lock Haven
         
1.86
 
1.67
 
69.6%
 
56.5%
 
11.4%
 
10.3%
 
1,930,459
 
1,158,914
 
771,545
57
 
Shoppes at Barnes Crossing
         
1.52
 
1.37
 
73.5%
 
62.9%
 
9.3%
 
8.4%
 
789,529
 
208,873
 
580,656
58
 
WalMart Orangeburg
         
1.55
 
1.36
 
67.9%
 
55.4%
 
9.7%
 
8.6%
 
619,616
 
18,588
 
601,028
59
 
Parkside Development Company, Inc.
     
1,000,000
 
4.92
 
4.92
 
23.7%
 
21.0%
 
25.1%
 
25.1%
 
3,078,133
 
1,571,005
 
1,507,128
60
 
155 Passaic Avenue
         
2.04
 
1.79
 
69.7%
 
56.6%
 
12.6%
 
11.0%
 
1,690,728
 
937,871
 
752,858
61
 
CT Self Storage - Escondido
         
1.87
 
1.83
 
63.2%
 
54.0%
 
11.4%
 
11.1%
 
1,067,567
 
414,225
 
653,342
62
 
Rite Aid Portfolio
         
1.49
 
1.40
 
74.1%
 
64.9%
 
9.1%
 
8.6%
 
658,149
 
151,120
 
507,029
62.01
 
Rite Aid Buffalo
                                 
194,414
 
44,640
 
149,774
62.02
 
Rite Aid Bluefield
                                 
190,751
 
43,799
 
146,952
62.03
 
Rite Aid Hinton
                                 
139,452
 
32,020
 
107,432
62.04
 
Rite Aid Branchland
                                 
133,532
 
30,661
 
102,871
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
         
2.23
 
1.91
 
55.0%
 
48.5%
 
14.1%
 
12.1%
 
2,752,203
 
1,975,779
 
776,424
64
 
Korakia Pensione
         
1.80
 
1.60
 
64.6%
 
52.7%
 
11.2%
 
10.0%
 
1,688,252
 
1,092,847
 
595,404
65
 
Strand Building
         
1.62
 
1.56
 
66.3%
 
60.9%
 
10.2%
 
9.8%
 
768,937
 
228,964
 
539,973
66
 
Kingston Point
         
1.34
 
1.21
 
70.4%
 
52.5%
 
9.3%
 
8.4%
 
1,235,978
 
745,761
 
490,217
67
 
Best Western Plus Dallas Hotel and Conference Center  
         
1.90
 
1.57
 
59.1%
 
54.9%
 
13.0%
 
10.7%
 
2,268,298
 
1,594,306
 
673,992
68
 
North Bechtle Square II
         
1.49
 
1.36
 
74.9%
 
55.7%
 
10.3%
 
9.3%
 
740,790
 
224,047
 
516,742
69
 
Merri-Five Plaza
         
1.65
 
1.44
 
75.0%
 
62.3%
 
11.1%
 
9.7%
 
818,357
 
282,846
 
535,511
70
 
Fishers Town Center
         
1.46
 
1.37
 
74.8%
 
62.0%
 
9.6%
 
9.0%
 
653,635
 
193,621
 
460,013
71
 
Avon Self-Storage
         
1.56
 
1.53
 
71.5%
 
58.7%
 
10.0%
 
9.7%
 
845,415
 
368,332
 
477,084
72
 
Hampton Inn, Manhattan, KS
         
1.78
 
1.55
 
67.0%
 
56.3%
 
11.3%
 
9.8%
 
1,740,350
 
1,217,453
 
522,897
73
 
Fifth Avenue Loft Corporation
     
1,000,000
 
7.86
 
7.86
 
9.2%
 
9.2%
 
31.9%
 
31.9%
 
2,394,100
 
928,000
 
1,466,100
74
 
Shops at Lily Cache Creek
         
1.48
 
1.39
 
75.0%
 
66.0%
 
9.2%
 
8.6%
 
630,836
 
216,162
 
414,673
75
 
Red Roof Inn San Diego
         
2.06
 
1.84
 
63.9%
 
52.4%
 
13.0%
 
11.6%
 
1,567,815
 
982,753
 
585,062
76
 
La Quinta Garden Apartments
         
1.64
 
1.46
 
79.7%
 
68.7%
 
10.4%
 
9.2%
 
1,310,732
 
868,048
 
442,684
77
 
72nd Street East Corporation
     
1,250,000
 
52.38
 
52.38
 
2.8%
 
2.8%
 
217.8%
 
217.8%
 
12,347,473
 
3,092,900
 
9,254,573
78
 
14 Horatio Street Apartments Corp.
 
94,404
 
500,000
 
19.04
 
19.04
 
3.1%
 
2.4%
 
107.5%
 
107.5%
 
7,045,662
 
2,530,850
 
4,514,812
79
 
1182-1214 Farmington Avenue
         
1.79
 
1.65
 
62.5%
 
51.0%
 
11.2%
 
10.3%
 
637,888
 
170,132
 
467,756
80
 
Market at Summer Oaks
         
1.82
 
1.69
 
71.2%
 
57.9%
 
11.3%
 
10.5%
 
720,416
 
257,427
 
462,989
81
 
Greenwood Arms Cooperative Corp.
     
500,000
 
9.94
 
9.94
 
17.0%
 
13.6%
 
57.1%
 
57.1%
 
3,861,406
 
1,527,700
 
2,333,706
82
 
Franklin Commons
         
1.60
 
1.45
 
74.1%
 
60.6%
 
10.1%
 
9.2%
 
484,924
 
80,947
 
403,976
83
 
Durham Apartments
         
3.45
 
3.07
 
47.3%
 
38.0%
 
20.5%
 
18.2%
 
1,564,438
 
746,869
 
817,569
84
 
San Luis Shopping Center
         
1.85
 
1.70
 
71.6%
 
59.5%
 
11.2%
 
10.3%
 
599,206
 
155,335
 
443,871
85
 
Monte Vista Mini Storage
         
1.78
 
1.72
 
64.4%
 
52.2%
 
10.9%
 
10.5%
 
605,884
 
181,045
 
424,839
86
 
Colonial Place Apartments
         
1.64
 
1.48
 
74.9%
 
61.4%
 
10.5%
 
9.4%
 
829,429
 
447,868
 
381,561
87
 
The Terraces at Willow Springs
         
1.78
 
1.61
 
74.0%
 
60.1%
 
10.9%
 
9.9%
 
527,604
 
145,544
 
382,060
88
 
Evelyn Court Apartment Corp.
         
3.16
 
3.16
 
28.9%
 
22.9%
 
18.0%
 
18.0%
 
1,112,516
 
485,000
 
627,516
89
 
Park Town Cooperative Homes No. 1, Inc.
         
4.55
 
4.55
 
33.0%
 
26.5%
 
27.0%
 
27.0%
 
2,151,885
 
1,234,262
 
917,623
90
 
Bay Terrace Cooperative Section VIII, Inc.
     
500,000
 
6.45
 
6.45
 
11.6%
 
9.2%
 
37.1%
 
37.1%
 
3,068,690
 
1,886,000
 
1,182,690
91
 
Woodstock Crossing
         
2.15
 
1.81
 
54.1%
 
47.6%
 
13.4%
 
11.3%
 
702,023
 
280,792
 
421,232
92
 
Continental Self Storage
         
1.66
 
1.61
 
58.7%
 
47.9%
 
10.3%
 
10.0%
 
496,305
 
173,135
 
323,170
93
 
SaraVilla Apartments
         
2.04
 
1.79
 
68.4%
 
50.8%
 
14.0%
 
12.3%
 
946,505
 
514,363
 
432,141
94
 
Greenport Plaza
         
1.87
 
1.37
 
66.7%
 
52.3%
 
12.8%
 
9.4%
 
676,911
 
293,228
 
383,683
95
 
Reserve at Cinco Ranch
         
1.86
 
1.69
 
74.9%
 
61.2%
 
11.7%
 
10.6%
 
529,649
 
180,072
 
349,577
96
 
Bayview Marketplace
         
1.68
 
1.56
 
65.0%
 
40.7%
 
13.1%
 
12.1%
 
516,586
 
150,953
 
365,632
97
 
North Salem Self Storage
         
1.69
 
1.61
 
63.2%
 
51.5%
 
10.6%
 
10.0%
 
413,985
 
139,772
 
274,213
98
 
Walgreens - Lima
         
2.16
 
2.14
 
42.9%
 
34.8%
 
13.2%
 
13.2%
 
344,350
 
10,331
 
334,020
99
 
Rite Aid Middletown
         
1.40
 
1.34
 
75.0%
 
62.6%
 
9.7%
 
9.3%
 
255,503
 
11,577
 
243,925
100
 
Shackleford MHP
         
1.63
 
1.58
 
74.9%
 
60.9%
 
10.0%
 
9.8%
 
477,725
 
229,415
 
248,310
101
 
74 Fifth Avenue Owner’s Corporation
         
26.41
 
26.41
 
2.7%
 
2.7%
 
107.1%
 
107.1%
 
4,088,185
 
1,517,520
 
2,570,665
102
 
Novawest Center
         
2.65
 
1.87
 
63.0%
 
51.6%
 
16.8%
 
11.8%
 
756,587
 
354,996
 
401,591
103
 
Polo Green Apartments
         
2.26
 
2.06
 
58.9%
 
48.1%
 
14.2%
 
12.9%
 
668,837
 
332,270
 
336,566
104
 
Big Oak Self Storage
         
2.09
 
2.00
 
49.6%
 
40.4%
 
13.0%
 
12.5%
 
559,744
 
254,295
 
305,449
105
 
TimberHills Apartments
         
1.54
 
1.45
 
69.3%
 
56.4%
 
9.6%
 
9.0%
 
408,674
 
188,132
 
220,542
106
 
S&S Plaza
         
1.61
 
1.51
 
74.1%
 
60.9%
 
10.4%
 
9.7%
 
329,004
 
91,165
 
237,840
107
 
4400 Coldwater Canyon Avenue
         
2.15
 
1.91
 
36.9%
 
29.6%
 
12.7%
 
11.3%
 
504,472
 
225,091
 
279,381
108
 
EZ Self-Storage
         
1.53
 
1.49
 
72.4%
 
59.4%
 
9.7%
 
9.5%
 
377,906
 
166,465
 
211,441
109
 
Belleville Crossing - Building I
         
1.66
 
1.59
 
74.5%
 
65.4%
 
10.2%
 
9.8%
 
319,204
 
102,920
 
216,284
110
 
Sandpiper Self Storage
         
1.52
 
1.47
 
63.6%
 
52.8%
 
10.1%
 
9.7%
 
383,878
 
172,003
 
211,875
111
 
Marion Plaza
         
1.68
 
1.56
 
71.7%
 
61.8%
 
10.7%
 
9.9%
 
328,602
 
108,345
 
220,257
112
 
Safari MHP
         
1.65
 
1.60
 
67.5%
 
54.6%
 
10.1%
 
9.8%
 
453,298
 
248,578
 
204,721
113
 
Westwood Manor MHP
         
1.46
 
1.43
 
73.3%
 
60.6%
 
9.6%
 
9.4%
 
331,414
 
141,969
 
189,445
114
 
The Mill MHC
         
1.60
 
1.54
 
74.5%
 
63.1%
 
10.4%
 
10.0%
 
496,928
 
292,908
 
204,020
115
 
Best Western Plus
         
2.04
 
1.76
 
61.3%
 
46.1%
 
14.6%
 
12.6%
 
933,464
 
656,638
 
276,826
116
 
Highlands Mobile Village
         
1.39
 
1.35
 
73.2%
 
59.6%
 
8.6%
 
8.4%
 
237,237
 
91,210
 
146,027
117
 
Sted Tenant Owners Corp.
 
103,087
 
200,000
 
8.23
 
8.23
 
11.6%
 
9.2%
 
47.3%
 
47.3%
 
1,388,500
 
586,500
 
802,000
118
 
Osceola MHC
         
1.37
 
1.33
 
75.0%
 
61.2%
 
8.6%
 
8.3%
 
316,589
 
175,339
 
141,251
119
 
Lakeview Mobile Court
         
1.36
 
1.30
 
72.8%
 
62.5%
 
8.4%
 
8.1%
 
253,097
 
126,778
 
126,319
120
 
Mountain View MHC
         
1.51
 
1.46
 
71.4%
 
59.1%
 
9.9%
 
9.6%
 
256,654
 
108,000
 
148,654
121
 
Drake Lane Owners, Inc.
 
(2,486)
     
5.06
 
5.06
 
18.4%
 
14.7%
 
29.0%
 
29.0%
 
1,113,207
 
678,500
 
434,707
122
 
Michelle Tenants Corp.
 
102,088
 
400,000
 
7.77
 
7.77
 
11.4%
 
9.1%
 
44.6%
 
44.6%
 
1,390,339
 
722,450
 
667,889
123
 
3215 Owners, Ltd.
 
9,764
 
250,000
 
8.86
 
8.86
 
11.2%
 
11.2%
 
36.8%
 
36.8%
 
1,021,119
 
505,300
 
515,819
124
 
250 West 16th Street Owners Corp.
 
(20,552)
 
750,000
 
20.55
 
20.55
 
3.3%
 
3.3%
 
83.4%
 
83.4%
 
1,892,454
 
850,500
 
1,041,954
125
 
Great Space Self Storage
         
1.82
 
1.74
 
50.4%
 
41.8%
 
12.1%
 
11.5%
 
327,646
 
177,129
 
150,518
126
 
406 West 46th Street Corp.
     
250,000
 
4.03
 
4.03
 
17.0%
 
13.5%
 
23.2%
 
23.2%
 
486,894
 
198,170
 
288,724
127
 
741 West End Avenue Owners Corp.
 
(2,922)
 
500,000
 
7.77
 
7.77
 
8.6%
 
6.9%
 
44.6%
 
44.6%
 
903,590
 
347,000
 
556,590
128
 
250 Equities Corp.
 
702
 
250,000
 
6.87
 
6.87
 
8.3%
 
6.7%
 
40.0%
 
40.0%
 
838,264
 
360,500
 
477,764
129
 
338 West 19th Street Incorporated
 
94,988
 
200,000
 
4.99
 
4.99
 
10.6%
 
8.6%
 
29.9%
 
29.9%
 
477,038
 
209,000
 
268,038

 
A-1-12

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
U/W
Replacement ($)
 
U/W
TI/LC ($)
 
U/W
Net Cash Flow ($)
 
Occupancy Rate
 
Occupancy as-of
Date
 
U/W Hotel ADR
 
U/W Hotel RevPAR
 
Most Recent Period
 
Most Recent Revenues
($)
 
Most Recent Expenses
($)
 
Most
Recent
NOI ($)
 
Most Recent Capital
Expenditures
1
 
Bank of America Plaza
 
286,457
 
2,864,570
 
34,233,977
 
89.5%
 
8/19/2014
         
TTM 6/30/2014
 
58,775,667
 
25,608,463
 
33,167,204
 
0
2
 
Columbus Square Portfolio
 
49,422
 
450,000
 
26,412,488
 
95.7%
 
7/31/2014
         
Actual 2013
 
21,821,850
 
2,488,024
 
19,333,826
 
0
3
 
Stamford Plaza Portfolio
 
196,495
 
2,200,986
 
22,812,465
 
88.0%
 
6/19/2014
         
TTM 5/31/2014
 
40,748,377
 
17,979,232
 
22,769,145
 
0
3.01
 
Two Stamford Plaza Portfolio
 
51,626
 
543,672
 
5,554,216
 
85.1%
 
6/19/2014
         
TTM 5/31/2014
 
10,777,126
 
4,780,105
 
5,997,021
 
0
3.02
 
Four Stamford Plaza Portfolio
 
52,396
 
537,855
 
5,128,753
 
79.7%
 
6/19/2014
         
TTM 5/31/2014
 
9,205,045
 
4,531,180
 
4,673,865
 
0
3.03
 
One Stamford Plaza Portfolio
 
43,250
 
489,825
 
4,942,901
 
89.8%
 
6/19/2014
         
TTM 5/31/2014
 
9,714,401
 
3,974,033
 
5,740,368
 
0
3.04
 
Three Stamford Plaza Portfolio
 
49,223
 
629,634
 
7,186,595
 
98.1%
 
6/19/2014
         
TTM 5/31/2014
 
11,051,805
 
4,693,914
 
6,357,891
 
0
4
 
Hampton Inn & Suites - Brickell
 
0
 
0
 
5,533,402
 
78.5%
 
6/30/2014
 
184
 
144
 
TTM 6/30/2014
 
12,592,475
 
7,221,552
 
5,370,923
 
0
5
 
Offices at Broadway Station
 
63,611
 
318,030
 
4,283,430
 
94.7%
 
7/17/2014
         
TTM 6/30/2014
 
7,086,786
 
3,616,309
 
3,470,477
 
0
6
 
CSM Bakery Supplies Portfolio I
 
102,715
 
198,674
 
4,118,411
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
6.01
 
1912 Montreal Road
 
31,173
 
60,295
 
1,249,887
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
6.02
 
3301 Montreal Industrial Way
 
28,491
 
55,108
 
1,142,369
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
6.03
 
1400 W 2700 N
 
24,197
 
46,802
 
970,175
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
6.04
 
3765 Walden Avenue
 
18,854
 
36,469
 
755,980
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
7
 
U-Haul Portfolio
 
101,951
 
0
 
3,743,937
 
90.0%
 
Various
         
TTM 4/30/2014
 
6,274,309
 
1,985,940
 
4,288,369
 
0
7.01
 
U-Haul - Olympia
 
2,777
 
0
 
157,040
 
92.3%
 
6/25/2014
         
TTM 4/30/2014
 
260,691
 
84,511
 
176,180
 
0
7.02
 
U-Haul - Fontana
 
2,677
 
0
 
203,369
 
75.4%
 
6/26/2014
         
TTM 4/30/2014
 
320,706
 
94,065
 
226,641
 
0
7.03
 
U-Haul - El Paso
 
7,680
 
0
 
189,871
 
79.4%
 
6/25/2014
         
TTM 4/30/2014
 
408,431
 
169,498
 
238,933
 
0
7.04
 
U-Haul - Grand Island
 
1,713
 
0
 
55,249
 
96.6%
 
6/25/2014
         
TTM 4/30/2014
 
128,426
 
64,276
 
64,150
 
0
7.05
 
U-Haul - Wichita
 
4,872
 
0
 
76,772
 
87.9%
 
6/25/2014
         
TTM 4/30/2014
 
165,886
 
72,669
 
93,217
 
0
7.06
 
U-Haul - Longview
 
5,778
 
0
 
71,509
 
89.9%
 
6/25/2014
         
TTM 4/30/2014
 
156,061
 
69,976
 
86,085
 
0
7.07
 
U-Haul - Detroit
 
6,329
 
0
 
137,564
 
75.9%
 
6/25/2014
         
TTM 4/30/2014
 
257,070
 
92,297
 
164,773
 
0
7.08
 
U-Haul - Houston North
 
3,125
 
0
 
193,474
 
99.8%
 
6/25/2014
         
TTM 4/30/2014
 
320,033
 
100,508
 
219,525
 
0
7.09
 
U-Haul - Birmingham
 
2,132
 
0
 
70,458
 
83.0%
 
6/25/2014
         
TTM 4/30/2014
 
141,162
 
59,925
 
81,237
 
0
7.10
 
U-Haul - Cincinnati
 
6,187
 
0
 
156,934
 
97.4%
 
6/25/2014
         
TTM 4/30/2014
 
258,607
 
77,078
 
181,529
 
0
7.11
 
U-Haul - Memphis
 
726
 
0
 
91,067
 
93.7%
 
6/25/2014
         
TTM 4/30/2014
 
185,988
 
79,907
 
106,081
 
0
7.12
 
U-Haul - Macon
 
1,900
 
0
 
68,966
 
82.1%
 
6/25/2014
         
TTM 4/30/2014
 
148,422
 
68,034
 
80,388
 
0
7.13
 
U-Haul - Lebanon
 
3,455
 
0
 
176,034
 
97.7%
 
6/25/2014
         
TTM 4/30/2014
 
295,618
 
94,701
 
200,917
 
0
7.14
 
U-Haul - Westfield
 
4,050
 
0
 
115,745
 
95.8%
 
6/25/2014
         
TTM 4/30/2014
 
221,997
 
88,712
 
133,285
 
0
7.15
 
U-Haul - Yonkers
 
15,765
 
0
 
910,641
 
89.8%
 
6/25/2014
         
TTM 4/30/2014
 
1,222,287
 
208,157
 
1,014,130
 
0
7.16
 
U-Haul - Pleasant Hills
 
7,401
 
0
 
271,702
 
97.7%
 
6/25/2014
         
TTM 4/30/2014
 
457,911
 
145,822
 
312,089
 
0
7.17
 
U-Haul - Coraopolis
 
4,608
 
0
 
222,309
 
92.6%
 
12/31/2013
         
TTM 4/30/2014
 
330,425
 
85,772
 
244,653
 
0
7.18
 
U-Haul - Washington
 
3,689
 
0
 
161,841
 
90.0%
 
6/25/2014
         
TTM 4/30/2014
 
273,000
 
89,188
 
183,812
 
0
7.19
 
U-Haul - Bloomsburg
 
2,480
 
0
 
44,316
 
97.1%
 
6/25/2014
         
TTM 4/30/2014
 
112,651
 
58,187
 
54,464
 
0
7.20
 
U-Haul - Livermore
 
2,331
 
0
 
106,233
 
86.5%
 
6/25/2014
         
TTM 4/30/2014
 
200,562
 
76,148
 
124,414
 
0
7.21
 
U-Haul - Corpus Christi
 
12,276
 
0
 
262,843
 
96.7%
 
6/25/2014
         
TTM 4/30/2014
 
408,375
 
106,509
 
301,866
 
0
8
 
Hermosa Pavillion
 
24,045
 
104,921
 
2,584,713
 
94.3%
 
6/30/2014
         
TTM 6/30/2014
 
3,258,550
 
911,066
 
2,347,484
 
0
9
 
Texas Portfolio
 
130,000
 
0
 
2,989,844
 
93.6%
 
7/31/2014
         
TTM 6/30/2014
 
5,153,229
 
2,398,748
 
2,754,481
 
36,000
9.0
 
Rincon Apartments
 
58,000
 
0
 
1,362,462
 
91.4%
 
7/31/2014
         
TTM 6/30/2014
 
2,355,158
 
1,008,446
 
1,346,712
 
0
9.02
 
Las Palmas Apartments
 
36,000
 
0
 
840,216
 
97.9%
 
7/31/2014
         
TTM 6/30/2014
 
1,462,727
 
721,292
 
741,436
 
0
9.03
 
Reata Apartments
 
36,000
 
0
 
787,165
 
94.4%
 
7/31/2014
         
TTM 6/30/2014
 
1,335,343
 
669,011
 
666,332
 
36,000
10
 
Hilton Lexington Downtown
 
0
 
0
 
3,189,552
 
68.5%
 
4/30/2014
 
124
 
85
 
TTM 4/30/2014
 
16,424,935
 
12,633,947
 
3,790,988
 
0
11
 
States Addition Apartments
 
52,875
 
0
 
3,036,196
 
100.0%
 
3/31/2014
         
TTM 03/31/2014
 
4,049,113
 
1,011,596
 
3,037,517
 
0
12
 
North Valley Plaza
 
55,528
 
167,883
 
2,789,785
 
86.7%
 
6/16/2014
         
TTM 4/30/2014
 
2,825,330
 
647,574
 
2,177,757
 
0
13
 
Courtyard by Marriott - Aventura
 
0
 
0
 
2,749,470
 
85.7%
 
5/31/2014
 
157
 
135
 
TTM 5/31/2014
 
8,996,055
 
5,830,257
 
3,165,798
 
0
14
 
Preferred Freezer Houston
 
235,229
 
0
 
2,252,348
 
100.0%
 
8/20/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
15
 
400 Atlantic Avenue
 
24,937
 
210,746
 
2,116,380
 
100.0%
 
6/30/2014
         
Actual 2013
 
3,356,537
 
1,696,749
 
1,659,788
 
0
16
 
CSM Bakery Supplies Portfolio II
 
79,076
 
152,950
 
2,194,534
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
16.01
 
7351 Crider Avenue
 
33,803
 
65,383
 
938,118
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
16.02
 
32621 Central Avenue
 
10,697
 
20,690
 
296,861
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
16.03
 
2570 Kiel Way
 
10,227
 
19,781
 
283,812
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
16.04
 
11350 Sunrise Park Drive
 
6,801
 
13,155
 
188,742
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
16.05
 
8235 McHard Road
 
6,801
 
13,155
 
188,742
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
16.06
 
5455 Louie Lane
 
6,213
 
12,018
 
172,431
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
16.07
 
805 West 2500 South
 
4,534
 
8,770
 
125,828
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
17
 
Parliament Bend and Park West Apartments
 
167,700
 
0
 
1,801,953
 
95.7%
 
8/18/2014
         
TTM 06/30/14
 
4,015,551
 
1,947,418
 
2,068,132
 
0
17.01
 
Park West Apartments
 
98,100
 
0
 
1,097,556
 
95.7%
 
8/18/2014
         
TTM 06/30/14
 
2,357,343
 
1,110,060
 
1,247,282
 
0
17.02
 
Parliament Bend Apartments
 
69,600
 
0
 
704,396
 
95.7%
 
8/18/2014
         
TTM 06/30/14
 
1,658,208
 
837,358
 
820,850
 
0
18
 
55 Miracle Mile
 
13,047
 
39,396
 
1,927,384
 
79.5%
 
8/15/2014
         
TTM 06/30/14
 
2,762,486
 
940,191
 
1,822,296
 
0
19
 
Lincoln Plaza
 
23,113
 
115,563
 
1,631,691
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
20
 
Park City 3 and 4 Apartments, Inc.
 
269,000
     
13,326,351
 
96.0%
 
6/23/2014
                           
21
 
Bentley Commons at Keene
 
32,700
 
0
 
1,533,586
 
96.3%
 
6/30/2014
         
TTM 5/31/2014
 
5,321,528
 
3,761,081
 
1,560,447
 
0
22
 
Alpha Health Center
 
18,261
 
119,866
 
1,600,666
 
91.3%
 
8/18/2014
         
Actual 2013
 
1,090,521
 
132,948
 
957,573
 
0
23
 
Sansone Regal Plaza
 
28,136
 
75,170
 
1,424,807
 
91.0%
 
6/30/2014
         
TTM 4/30/2014
 
1,733,991
 
421,888
 
1,312,103
 
0
24
 
The Dorel Apartments
 
50,000
 
0
 
1,273,687
 
100.0%
 
6/30/2014
         
Annualized 9 6/30/2014
 
2,318,147
 
689,319
 
1,628,828
 
0
25
 
Carson Plaza
 
12,126
 
60,629
 
1,305,617
 
87.4%
 
7/15/2014
         
TTM 7/31/2014
 
1,584,146
 
356,362
 
1,227,784
 
108,310
26
 
Hilton Garden Inn - Middleton
 
0
 
0
 
1,652,116
 
79.3%
 
6/30/2014
 
123
 
97
 
TTM 6/30/2014
 
5,408,396
 
3,533,991
 
1,874,406
 
0
27
 
Normandale Village
 
172,347
 
0
 
335,438
 
88.1%
 
06/17/2014
         
TTM 7/31/2014
 
1,623,813
 
946,398
 
677,414
 
0
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
0
 
0
 
1,474,706
 
78.9%
 
5/31/2014
 
115
 
91
 
TTM 5/31/2014
 
4,318,795
 
2,670,056
 
1,648,739
 
0
29
 
Newport Beach Mini U Storage I
 
20,370
 
0
 
1,519,512
 
86.3%
 
4/30/2014
         
TTM 4/30/2014
 
2,125,358
 
517,440
 
1,607,918
 
0
30
 
Plymouth Hills
 
31,600
 
0
 
2,015,277
 
95.1%
 
6/12/2014
         
TTM 5/31/2014
 
3,338,180
 
1,135,455
 
2,202,725
 
0
31
 
Mill Creek Run Apartments
 
44,396
 
0
 
1,135,309
 
93.7%
 
7/18/2014
         
TTM 06/30/14
 
2,028,674
 
927,768
 
1,100,906
 
0
32
 
Residence Inn - Ft. Lauderdale
 
0
 
0
 
1,288,716
 
84.8%
 
5/31/2014
 
118
 
100
 
TTM 5/31/2014
 
3,718,620
 
2,274,349
 
1,444,271
 
0
33
 
Cherry Grove Apartments
 
43,000
 
0
 
870,154
 
98.3%
 
6/25/2014
         
TTM 06/30/14
 
1,723,489
 
723,125
 
1,000,364
 
0
34
 
Oak Hill Portfolio
 
13,171
 
65,919
 
1,033,940
 
98.8%
 
7/15/2014
         
TTM 6/30/2014
 
1,136,873
 
331,111
 
805,762
 
0
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
9,999
 
50,043
 
764,812
 
98.8%
 
7/15/2014
         
TTM 6/30/2014
 
906,133
 
244,677
 
661,456
 
0
34.02
 
Blairsville VA Clinic
 
2,000
 
10,010
 
158,503
 
98.8%
 
7/15/2014
         
TTM 6/30/2014
 
230,740
 
86,434
 
144,306
 
0
34.03
 
Peachtree City Building
 
1,172
 
5,866
 
110,625
 
98.8%
 
7/15/2014
         
TTM 6/30/2014
 
NAV
 
NAV
 
NAV
 
0
35
 
Newport Beach Mini U Storage II
 
17,968
 
0
 
1,194,865
 
87.2%
 
4/30/2014
         
TTM 4/30/2014
 
1,709,105
 
451,011
 
1,258,094
 
0
36
 
Stuart North Shopping Center
 
6,418
 
32,091
 
986,638
 
100.0%
 
7/31/2014
         
TTM 6/30/2014
 
1,315,574
 
329,451
 
986,123
 
0
37
 
Gander Mountain - Arlington
 
7,800
 
0
 
727,622
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
38
 
Holiday Inn Express-Decatur, GA
 
0
 
0
 
890,162
 
87.8%
 
5/31/2014
 
130
 
110
 
TTM 5/31/2014
 
2,603,717
 
1,496,631
 
1,107,086
 
0
39
 
StorageMart - Crofton
 
12,575
 
0
 
737,622
 
81.1%
 
4/30/2014
         
TTM 4/30/2014
 
1,025,432
 
250,890
 
774,543
 
0
40
 
All Storage Railhead
 
21,823
 
0
 
819,148
 
89.5%
 
7/11/2014
         
TTM 6/30/2014
 
1,246,990
 
466,672
 
780,318
 
0
41
 
Geracimos Portfolio
 
74,582
 
0
 
813,635
 
96.7%
 
7/26/2014
         
YTD 6 06/30/2014
 
1,012,768
 
123,986
 
888,782
 
0
41.01
 
Geracimos Portfolio - South Village & Extended
 
27,456
 
0
 
362,847
 
90.7%
 
7/26/2014
         
YTD 6 06/30/2014
 
473,524
 
55,356
 
418,168
 
0
41.02
 
Geracimos Portfolio - College Crossing
 
27,870
 
0
 
297,921
 
100.0%
 
7/26/2014
         
YTD 6 06/30/2014
 
321,550
 
47,172
 
274,378
 
0
41.03
 
Geracimos Portfolio - Middletown Village
 
13,364
 
0
 
96,417
 
100.0%
 
7/26/2014
         
YTD 6 06/30/2014
 
136,834
 
11,244
 
125,590
 
0
41.04
 
Geracimos Portfolio - Ocean City
 
5,892
 
0
 
56,449
 
100.0%
 
7/26/2014
         
YTD 6 06/30/2014
 
80,860
 
10,214
 
70,646
 
0
42
 
Zang Business Center
 
24,556
 
153,137
 
949,326
 
85.2%
 
7/10/2014
         
Actual 2013
 
1,769,592
 
874,809
 
894,783
 
0
43
 
Holiday Inn Express - Lexington
 
0
 
0
 
920,218
 
83.4%
 
3/31/2014
 
109
 
84
 
TTM 3/31/2014
 
2,635,629
 
1,490,540
 
1,145,089
 
0
44
 
Rolling Hills Apartments
 
71,964
 
0
 
1,002,928
 
94.9%
 
5/9/2014
         
TTM 4/30/2014
 
2,687,155
 
1,513,916
 
1,173,239
 
0
45
 
West Knoll Apartments
 
45,450
 
0
 
711,912
 
100.0%
 
7/7/2014
         
TTM 07/31/2014
 
1,090,390
 
292,618
 
797,772
 
0
46
 
CT Self Storage - Fullerton
 
16,922
 
0
 
823,580
 
90.5%
 
6/16/2014
         
TTM 3/31/2014
 
1,199,161
 
356,448
 
842,713
 
0
47
 
Greenbrier Plaza
 
34,912
 
103,199
 
1,301,296
 
97.5%
 
6/1/2014
         
TTM 4/30/2014
 
2,251,831
 
1,004,963
 
1,246,868
 
0
48
 
81 Washington Avenue
 
2,132
 
14,212
 
586,969
 
100.0%
 
6/30/2014
         
TTM 05/31/14
 
752,248
 
169,998
 
582,250
 
0
49
 
Hampton Inn - Greenville
 
0
 
0
 
1,090,490
 
77.6%
 
4/30/2014
 
111
 
83
 
TTM 4/30/2014
 
3,660,471
 
2,383,336
 
1,277,135
 
0
50
 
Orillia Station
 
7,059
 
36,265
 
657,014
 
92.7%
 
7/12/2014
         
TTM 05/31/14
 
1,029,719
 
339,636
 
690,083
 
0
51
 
Andover & Andover West
 
66,500
 
0
 
527,667
 
88.0%
 
6/16/2014
         
TTM 5/31/2014
 
965,650
 
649,035
 
316,615
 
0
52
 
Holiday Inn Express Memphis
 
0
 
0
 
793,788
 
70.4%
 
3/31/2014
 
105
 
72
 
TTM 03/31/2014
 
2,005,174
 
1,023,481
 
981,693
 
0
53
 
Holiday Inn Express - Georgetown
 
0
 
0
 
721,266
 
72.4%
 
5/31/2014
 
90
 
65
 
TTM 5/31/2014
 
2,071,286
 
1,257,704
 
813,582
 
0

 
A-1-13

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
U/W
Replacement ($)
 
U/W
TI/LC ($)
 
U/W
Net Cash Flow ($)
 
Occupancy Rate
 
Occupancy as-of
Date
 
U/W Hotel ADR
 
U/W Hotel RevPAR
 
Most Recent Period
 
Most Recent Revenues
($)
 
Most Recent Expenses
($)
 
Most
Recent
NOI ($)
 
Most Recent Capital
Expenditures
54
 
Powell Crossing
 
17,550
 
46,356
 
666,362
 
100.0%
 
5/21/2014
         
TTM 04/30/14
 
1,168,548
 
342,968
 
825,580
 
0
55
 
Holiday Inn Express & Suites Dallas East
 
0
 
0
 
738,682
 
64.5%
 
4/30/2014
 
91
 
57
 
TTM 4/30/2014
 
1,949,827
 
967,075
 
982,751
 
0
56
 
Fairfield Inn Suites - Lock Haven
 
0
 
0
 
694,326
 
63.1%
 
5/31/2014
 
112
 
80
 
TTM 6/30/2014
 
1,936,939
 
1,143,871
 
793,068
 
0
57
 
Shoppes at Barnes Crossing
 
11,242
 
45,032
 
524,381
 
74.9%
 
8/5/2014
         
Actual 2013
 
749,542
 
195,650
 
553,892
 
0
58
 
WalMart Orangeburg
 
29,501
 
41,739
 
529,787
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
59
 
Parkside Development Company, Inc.
 
24,900
     
1,507,128
 
95.0%
 
4/16/2014
                           
60
 
155 Passaic Avenue
 
25,561
 
66,106
 
661,190
 
84.9%
 
6/30/2014
         
TTM 5/31/2014
 
1,507,877
 
927,545
 
580,332
 
0
61
 
CT Self Storage - Escondido
 
13,455
 
0
 
639,887
 
96.2%
 
7/30/2014
         
TTM 3/31/2014
 
1,066,531
 
408,228
 
658,303
 
0
62
 
Rite Aid Portfolio
 
5,013
 
23,921
 
478,095
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
62.01
 
Rite Aid Buffalo
 
1,481
 
7,066
 
141,227
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
62.02
 
Rite Aid Bluefield
 
1,453
 
6,933
 
138,566
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
62.03
 
Rite Aid Hinton
 
1,062
 
5,068
 
101,302
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
62.04
 
Rite Aid Branchland
 
1,017
 
4,853
 
97,001
 
100.0%
 
9/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
0
 
0
 
666,336
 
70.0%
 
3/31/2014
 
81
 
57
 
TTM 3/31/2014
 
2,751,708
 
1,991,229
 
760,479
 
0
64
 
Korakia Pensione
 
0
 
0
 
527,874
 
60.0%
 
4/30/2014
 
244
 
146
 
TTM 4/30/2014
 
1,688,252
 
1,045,369
 
642,883
 
0
65
 
Strand Building
 
11,161
 
9,192
 
519,619
 
100.0%
 
8/15/2014
         
TTM 07/31/14
 
789,951
 
202,553
 
587,399
 
0
66
 
Kingston Point
 
47,120
 
0
 
443,098
 
94.2%
 
08/05/2014
         
TTM 6/30/2014
 
1,217,474
 
716,059
 
501,415
 
0
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
0
 
0
 
557,024
 
52.6%
 
6/30/2014
 
51
 
33
 
TTM 6/30/2014
 
2,268,298
 
1,471,855
 
796,443
 
0
68
 
North Bechtle Square II
 
17,058
 
29,632
 
470,053
 
88.2%
 
6/30/2014
         
TTM 4/30/2014
 
759,139
 
226,087
 
533,052
 
0
69
 
Merri-Five Plaza
 
15,873
 
52,456
 
467,182
 
82.8%
 
7/29/2014
         
TTM 06/30/14
 
721,485
 
242,682
 
478,803
 
0
70
 
Fishers Town Center
 
4,895
 
23,255
 
431,864
 
88.0%
 
6/23/2014
         
TTM 05/31/14
 
638,874
 
194,027
 
444,846
 
0
71
 
Avon Self-Storage
 
10,379
 
0
 
466,705
 
82.7%
 
7/15/2014
         
TTM 05/31/14
 
842,737
 
369,406
 
473,331
 
0
72
 
Hampton Inn, Manhattan, KS
 
0
 
0
 
453,283
 
61.3%
 
3/31/2014
 
108
 
66
 
TTM 3/31/2014
 
1,739,329
 
1,229,841
 
509,488
 
0
73
 
Fifth Avenue Loft Corporation
 
11,000
     
1,466,100
 
94.5%
 
6/4/2014
                           
74
 
Shops at Lily Cache Creek
 
2,694
 
22,947
 
389,032
 
100.0%
 
6/26/2014
         
TTM 06/30/14
 
606,372
 
217,703
 
388,670
 
0
75
 
Red Roof Inn San Diego
 
0
 
0
 
522,349
 
76.8%
 
5/31/2014
 
82
 
63
 
TTM 5/31/2014
 
1,567,149
 
903,051
 
664,098
 
0
76
 
La Quinta Garden Apartments
 
48,900
 
0
 
393,784
 
93.3%
 
7/21/2014
         
TTM 07/31/14
 
1,266,972
 
934,924
 
332,048
 
0
77
 
72nd Street East Corporation
 
33,100
     
9,254,573
 
95.0%
 
6/6/2014
                           
78
 
14 Horatio Street Apartments Corp.
 
31,750
     
4,514,812
 
94.9%
 
4/25/2014
                           
79
 
1182-1214 Farmington Avenue
 
10,605
 
25,724
 
431,427
 
94.3%
 
6/2/2014
         
TTM 4/30/2014
 
647,333
 
184,260
 
463,073
 
0
80
 
Market at Summer Oaks
 
17,339
 
16,677
 
428,973
 
91.8%
 
7/1/2014
         
Annualized 6/30/14
 
726,936
 
260,059
 
466,878
 
0
81
 
Greenwood Arms Cooperative Corp.
 
50,700
     
2,333,706
 
95.0%
 
4/29/2014
                           
82
 
Franklin Commons
 
4,800
 
32,000
 
367,176
 
100.0%
 
7/31/2014
         
TTM 05/30/14
 
459,386
 
80,177
 
379,209
 
0
83
 
Durham Apartments
 
90,016
 
0
 
727,553
 
97.0%
 
6/10/2014
         
TTM 4/30/2014
 
1,592,980
 
762,308
 
830,671
 
0
84
 
San Luis Shopping Center
 
6,038
 
28,984
 
408,850
 
92.1%
 
7/17/2014
         
TTM 06/30/14
 
565,930
 
163,612
 
402,318
 
0
85
 
Monte Vista Mini Storage
 
14,100
 
0
 
410,739
 
91.9%
 
7/14/2014
         
TTM 6/30/2014
 
621,006
 
141,026
 
479,980
 
0
86
 
Colonial Place Apartments
 
37,450
 
0
 
344,111
 
99.0%
 
6/6/2014
         
TTM 4/30/2014
 
818,600
 
451,546
 
367,054
 
0
87
 
The Terraces at Willow Springs
 
9,992
 
24,797
 
347,272
 
84.6%
 
7/9/2014
         
TTM 4/30/2014
 
382,484
 
143,683
 
238,802
 
0
88
 
Evelyn Court Apartment Corp.
 
14,000
     
627,516
 
95.0%
 
5/28/2014
                           
89
 
Park Town Cooperative Homes No. 1, Inc.
 
96,600
     
917,623
 
95.0%
 
6/4/2014
                           
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
39,000
     
1,182,690
 
95.0%
 
5/23/2014
                           
91
 
Woodstock Crossing
 
22,833
 
43,853
 
354,546
 
94.1%
 
6/17/2014
         
TTM 05/14/2014
 
746,013
 
240,049
 
505,964
 
0
92
 
Continental Self Storage
 
9,682
 
0
 
313,489
 
86.0%
 
4/30/2014
         
TTM 4/30/2014
 
508,763
 
142,369
 
366,394
 
0
93
 
SaraVilla Apartments
 
52,088
 
0
 
380,053
 
96.3%
 
5/31/2014
         
TTM 5/31/2014
 
978,289
 
560,700
 
417,589
 
0
94
 
Greenport Plaza
 
19,474
 
83,507
 
280,702
 
90.9%
 
7/1/2014
         
TTM 5/31/2014
 
676,911
 
258,036
 
418,875
 
0
95
 
Reserve at Cinco Ranch
 
6,575
 
25,464
 
317,538
 
89.3%
 
7/18/2014
         
TTM 4/30/2014
 
465,584
 
166,114
 
299,471
 
71,632
96
 
Bayview Marketplace
 
4,205
 
23,169
 
338,259
 
100.0%
 
6/5/2014
         
TTM 7/3/2014
 
522,717
 
141,408
 
381,309
 
0
97
 
North Salem Self Storage
 
13,789
 
0
 
260,424
 
86.7%
 
6/27/2014
         
TTM 4/30/2014
 
419,084
 
112,977
 
306,106
 
3,430
98
 
Walgreens - Lima
 
2,174
 
0
 
331,846
 
100.0%
 
9/1/2014
         
Actual 2013
 
355,000
 
0
 
355,000
 
0
99
 
Rite Aid Middletown
 
1,676
 
8,281
 
233,968
 
100.0%
 
9/1/2014
         
Actual 2013
 
244,500
 
0
 
244,500
 
0
100
 
Shackleford MHP
 
7,150
 
0
 
241,160
 
94.4%
 
6/1/2014
         
TTM 5/31/2014
 
477,725
 
228,763
 
248,962
 
0
101
 
74 Fifth Avenue Owner’s Corporation
 
28,020
     
2,570,665
 
95.1%
 
5/2/2014
                           
102
 
Novawest Center
 
35,932
 
82,956
 
282,703
 
83.1%
 
7/1/2014
         
TTM 5/31/2014
 
793,772
 
359,816
 
433,956
 
0
103
 
Polo Green Apartments
 
30,008
 
0
 
306,558
 
96.6%
 
5/31/2014
         
TTM 5/31/2014
 
666,714
 
309,594
 
357,120
 
0
104
 
Big Oak Self Storage
 
12,893
 
0
 
292,557
 
74.6%
 
3/12/2014
         
TTM 4/30/2014
 
563,362
 
253,430
 
309,932
 
0
105
 
TimberHills Apartments
 
13,000
 
0
 
207,542
 
98.1%
 
6/30/2014
         
TTM 6/30/2014
 
432,502
 
151,206
 
281,296
 
0
106
 
S&S Plaza
 
3,241
 
12,014
 
222,586
 
77.8%
 
7/9/2014
         
TTM 05/31/14
 
269,040
 
77,952
 
191,088
 
0
107
 
4400 Coldwater Canyon Avenue
 
8,474
 
22,655
 
248,252
 
94.4%
 
7/15/2014
         
TTM 5/30/2014
 
614,834
 
230,653
 
384,181
 
0
108
 
EZ Self-Storage
 
5,344
 
0
 
206,098
 
95.7%
 
7/8/2014
         
TTM 05/31/14
 
377,906
 
118,306
 
259,601
 
0
109
 
Belleville Crossing - Building I
 
1,345
 
7,727
 
207,212
 
100.0%
 
6/17/2014
         
TTM 05/31/14
 
239,775
 
87,874
 
151,901
 
0
110
 
Sandpiper Self Storage
 
7,349
 
0
 
204,527
 
92.0%
 
7/15/2014
         
TTM 4/30/2014
 
383,878
 
163,681
 
220,197
 
0
111
 
Marion Plaza
 
3,588
 
11,960
 
204,709
 
100.0%
 
7/1/2014
         
Actual 2013
 
338,984
 
99,221
 
239,763
 
0
112
 
Safari MHP
 
6,650
 
0
 
198,071
 
85.7%
 
6/30/2014
         
TTM 5/31/2014
 
475,528
 
248,326
 
227,202
 
0
113
 
Westwood Manor MHP
 
3,950
 
0
 
185,495
 
87.3%
 
5/21/2014
         
TTM 5/31/2014
 
331,414
 
102,306
 
229,108
 
0
114
 
The Mill MHC
 
7,350
 
0
 
196,670
 
73.5%
 
5/31/2014
         
TTM 6/30/2014
 
497,719
 
282,434
 
215,285
 
0
115
 
Best Western Plus
 
0
 
0
 
239,487
 
56.7%
 
6/30/2014
 
93
 
50
 
TTM 6/30/2014
 
1,040,236
 
693,346
 
346,890
 
41,610
116
 
Highlands Mobile Village
 
4,000
 
0
 
142,027
 
93.8%
 
6/1/2014
         
TTM 6/30/2014
 
228,978
 
77,645
 
151,333
 
0
117
 
Sted Tenant Owners Corp.
 
22,000
     
802,000
 
95.0%
 
5/30/2014
                           
118
 
Osceola MHC
 
3,640
 
0
 
137,611
 
94.3%
 
6/11/2014
         
TTM 6/30/2014
 
313,413
 
167,784
 
145,629
 
0
119
 
Lakeview Mobile Court
 
5,400
 
0
 
120,919
 
91.7%
 
6/10/2014
         
TTM 5/31/2014
 
257,516
 
112,343
 
145,172
 
0
120
 
Mountain View MHC
 
4,236
 
0
 
144,417
 
91.7%
 
7/10/2014
         
TTM 6/30/2014
 
260,573
 
97,875
 
162,698
 
0
121
 
Drake Lane Owners, Inc.
 
14,000
     
434,707
 
95.0%
 
6/10/2014
                           
122
 
Michelle Tenants Corp.
 
18,250
     
667,889
 
95.0%
 
5/9/2014
                           
123
 
3215 Owners, Ltd.
 
19,000
     
515,819
 
95.0%
 
5/28/2014
                           
124
 
250 West 16th Street Owners Corp.
 
12,000
     
1,041,954
 
95.0%
 
6/2/2014
                           
125
 
Great Space Self Storage
 
6,314
 
0
 
144,203
 
81.3%
 
5/27/2014
         
TTM 5/31/2014
 
306,668
 
170,233
 
136,435
 
0
126
 
406 West 46th Street Corp.
 
2,740
     
288,724
 
95.0%
 
5/21/2014
                           
127
 
741 West End Avenue Owners Corp.
 
5,000
     
556,590
 
95.0%
 
5/15/2014
                           
128
 
250 Equities Corp.
 
5,000
     
477,764
 
95.0%
 
4/17/2014
                           
129
 
338 West 19th Street Incorporated
 
2,800
     
268,038
 
95.0%
 
1/15/2014
                           

 
A-1-14

 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Most Recent NCF ($)
 
Most Recent Hotel ADR
 
Most Recent Hotel
RevPAR
 
Second Most Recent Period
 
Second Most Recent
Revenues ($)
 
Second Most Recent
Expenses ($)
 
Second Most Recent
NOI ($)
 
Second Most Recent
Capital Expenditures
 
Second Most Recent NCF
($)
 
Second Most Recent
Hotel ADR
1
 
Bank of America Plaza
 
33,167,204
         
Actual 2013
 
53,763,284
 
24,898,805
 
28,864,479
 
0
 
28,864,479
   
2
 
Columbus Square Portfolio
 
19,333,826
         
Actual 2012
 
23,636,329
 
3,215,058
 
20,421,271
 
0
 
20,421,271
   
3
 
Stamford Plaza Portfolio
 
22,769,145
         
Actual 2013
 
38,746,292
 
17,808,117
 
20,938,175
 
0
 
20,938,175
   
3.01
 
Two Stamford Plaza Portfolio
 
5,997,021
         
Actual 2013
 
10,658,366
 
4,713,702
 
5,944,664
 
0
 
5,944,664
   
3.02
 
Four Stamford Plaza Portfolio
 
4,673,865
         
Actual 2013
 
8,152,870
 
4,512,158
 
3,640,712
 
0
 
3,640,712
   
3.03
 
One Stamford Plaza Portfolio
 
5,740,368
         
Actual 2013
 
9,289,918
 
3,960,514
 
5,329,404
 
0
 
5,329,404
   
3.04
 
Three Stamford Plaza Portfolio
 
6,357,891
         
Actual 2013
 
10,645,138
 
4,621,743
 
6,023,395
 
0
 
6,023,395
   
4
 
Hampton Inn & Suites - Brickell
 
5,370,923
 
184
 
144
 
Actual 2013
 
11,943,323
 
6,724,996
 
5,218,327
 
0
 
5,218,327
 
176
5
 
Offices at Broadway Station
 
3,470,477
         
Actual 2013
 
6,621,381
 
3,573,401
 
3,047,980
 
0
 
3,047,980
   
6
 
CSM Bakery Supplies Portfolio I
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
6.01
 
1912 Montreal Road
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
6.02
 
3301 Montreal Industrial Way
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
6.03
 
1400 W 2700 N
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
6.04
 
3765 Walden Avenue
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
7
 
U-Haul Portfolio
 
4,288,369
         
Actual 2013
 
6,142,276
 
1,975,804
 
4,166,472
 
0
 
4,166,472
   
7.01
 
U-Haul - Olympia
 
176,180
         
Actual 2013
 
260,670
 
84,107
 
176,563
 
0
 
176,563
   
7.02
 
U-Haul - Fontana
 
226,641
         
Actual 2013
 
328,896
 
93,489
 
235,407
 
0
 
235,407
   
7.03
 
U-Haul - El Paso
 
238,933
         
Actual 2013
 
480,575
 
165,074
 
315,501
 
0
 
315,501
   
7.04
 
U-Haul - Grand Island
 
64,150
         
Actual 2013
 
122,144
 
59,999
 
62,145
 
0
 
62,145
   
7.05
 
U-Haul - Wichita
 
93,217
         
Actual 2013
 
155,990
 
69,575
 
86,415
 
0
 
86,415
   
7.06
 
U-Haul - Longview
 
86,085
         
Actual 2013
 
181,387
 
67,583
 
113,804
 
0
 
113,804
   
7.07
 
U-Haul - Detroit
 
164,773
         
Actual 2013
 
226,913
 
87,503
 
139,410
 
0
 
139,410
   
7.08
 
U-Haul - Houston North
 
219,525
         
Actual 2013
 
293,450
 
99,466
 
193,984
 
0
 
193,984
   
7.09
 
U-Haul - Birmingham
 
81,237
         
Actual 2013
 
132,598
 
65,258
 
67,340
 
0
 
67,340
   
7.10
 
U-Haul - Cincinnati
 
181,529
         
Actual 2013
 
239,891
 
77,474
 
162,417
 
0
 
162,417
   
7.11
 
U-Haul - Memphis
 
106,081
         
Actual 2013
 
193,883
 
78,751
 
115,132
 
0
 
115,132
   
7.12
 
U-Haul - Macon
 
80,388
         
Actual 2013
 
138,407
 
64,404
 
74,003
 
0
 
74,003
   
7.13
 
U-Haul - Lebanon
 
200,917
         
Actual 2013
 
272,469
 
88,077
 
184,392
 
0
 
184,392
   
7.14
 
U-Haul - Westfield
 
133,285
         
Actual 2013
 
219,261
 
91,568
 
127,693
 
0
 
127,693
   
7.15
 
U-Haul - Yonkers
 
1,014,130
         
Actual 2013
 
1,211,356
 
229,924
 
981,432
 
0
 
981,432
   
7.16
 
U-Haul - Pleasant Hills
 
312,089
         
Actual 2013
 
433,157
 
144,473
 
288,684
 
0
 
288,684
   
7.17
 
U-Haul - Coraopolis
 
244,653
         
Actual 2013
 
335,514
 
94,893
 
240,621
 
0
 
240,621
   
7.18
 
U-Haul - Washington
 
183,812
         
Actual 2013
 
259,029
 
82,591
 
176,438
 
0
 
176,438
   
7.19
 
U-Haul - Bloomsburg
 
54,464
         
Actual 2013
 
101,749
 
60,056
 
41,693
 
0
 
41,693
   
7.20
 
U-Haul - Livermore
 
124,414
         
Actual 2013
 
199,676
 
65,399
 
134,277
 
0
 
134,277
   
7.21
 
U-Haul - Corpus Christi
 
301,866
         
Actual 2013
 
355,261
 
106,140
 
249,121
 
0
 
249,121
   
8
 
Hermosa Pavillion
 
2,347,484
         
Actual 2013
 
3,062,414
 
891,855
 
2,170,559
 
0
 
2,170,559
   
9
 
Texas Portfolio
 
2,718,481
         
Actual 2013
 
5,047,537
 
2,327,850
 
2,719,687
 
0
 
2,719,687
   
9.0
 
Rincon Apartments
 
1,346,712
         
Actual 2013
 
2,359,320
 
978,443
 
1,380,877
 
0
 
1,380,877
   
9.02
 
Las Palmas Apartments
 
741,436
         
Actual 2013
 
1,427,307
 
716,327
 
710,980
 
0
 
710,980
   
9.03
 
Reata Apartments
 
630,332
         
Actual 2013
 
1,260,910
 
633,080
 
627,830
 
0
 
627,830
   
10
 
Hilton Lexington Downtown
 
3,790,988
 
124
 
85
 
Actual 2013
 
16,316,787
 
12,597,373
 
3,719,414
 
0
 
3,719,414
 
123
11
 
States Addition Apartments
 
3,037,517
         
Actual 2013
 
4,008,086
 
978,934
 
3,029,152
 
0
 
3,029,152
   
12
 
North Valley Plaza
 
2,177,757
         
Actual 2013
 
2,864,946
 
856,624
 
2,008,322
 
0
 
2,008,322
   
13
 
Courtyard by Marriott - Aventura
 
3,165,798
 
157
 
135
 
Actual 2013
 
8,414,161
 
5,538,787
 
2,875,374
 
0
 
2,875,374
 
151
14
 
Preferred Freezer Houston
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
15
 
400 Atlantic Avenue
 
1,659,788
         
Actual 2012
 
3,583,759
 
1,595,465
 
1,988,294
 
0
 
1,988,294
   
16
 
CSM Bakery Supplies Portfolio II
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
16.01
 
7351 Crider Avenue
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
16.02
 
32621 Central Avenue
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
16.03
 
2570 Kiel Way
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
16.04
 
11350 Sunrise Park Drive
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
16.05
 
8235 McHard Road
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
16.06
 
5455 Louie Lane
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
16.07
 
805 West 2500 South
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
17
 
Parliament Bend and Park West Apartments  
 
2,068,132
         
Actual 2013
 
3,918,350
 
1,811,821
 
2,106,529
 
0
 
2,106,529
   
17.01
 
Park West Apartments
 
1,247,282
         
Actual 2013
 
2,285,225
 
1,014,526
 
1,270,699
 
0
 
1,270,699
   
17.02
 
Parliament Bend Apartments
 
820,850
         
Actual 2013
 
1,633,125
 
797,295
 
835,830
 
0
 
835,830
   
18
 
55 Miracle Mile
 
1,822,296
         
Actual 2013
 
2,405,248
 
812,182
 
1,593,066
 
0
 
1,593,066
   
19
 
Lincoln Plaza
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
20
 
Park City 3 and 4 Apartments, Inc.
                                       
21
 
Bentley Commons at Keene
 
1,560,447
         
Actual 2013
 
5,188,374
 
3,666,862
 
1,521,512
 
0
 
1,521,512
   
22
 
Alpha Health Center
 
957,573
         
Actual 2012
 
471,708
 
82,325
 
389,383
 
43,928
 
345,455
   
23
 
Sansone Regal Plaza
 
1,312,103
         
Actual 2013
 
1,387,216
 
339,649
 
1,047,567
 
0
 
1,047,567
   
24
 
The Dorel Apartments
 
1,628,828
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
25
 
Carson Plaza
 
1,119,474
         
Actual 2013
 
1,505,391
 
356,049
 
1,149,342
 
112,591
 
1,036,751
   
26
 
Hilton Garden Inn - Middleton
 
1,874,406
 
123
 
97
 
Actual 2013
 
5,325,421
 
3,427,331
 
1,898,091
 
0
 
1,898,091
 
122
27
 
Normandale Village
 
677,414
         
Actual 2013
 
1,573,435
 
913,026
 
660,409
 
0
 
660,409
   
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
1,648,739
 
115
 
91
 
Actual 2013
 
4,278,965
 
2,640,657
 
1,638,308
 
0
 
1,638,308
 
113
29
 
Newport Beach Mini U Storage I
 
1,607,918
         
Actual 2013
 
2,091,920
 
518,024
 
1,573,896
 
0
 
1,573,896
   
30
 
Plymouth Hills
 
2,202,725
         
Actual 2013
 
3,316,960
 
1,156,624
 
2,160,336
 
0
 
2,160,336
   
31
 
Mill Creek Run Apartments
 
1,100,906
         
Actual 2013
 
1,977,641
 
914,806
 
1,062,835
 
0
 
1,062,835
   
32
 
Residence Inn - Ft. Lauderdale
 
1,444,271
 
118
 
100
 
Actual 2013
 
3,397,248
 
2,077,314
 
1,319,935
 
0
 
1,319,935
 
115
33
 
Cherry Grove Apartments
 
1,000,364
         
Actual 2013
 
1,654,459
 
755,270
 
899,189
 
0
 
899,189
   
34
 
Oak Hill Portfolio
 
805,762
         
Actual 2013
 
1,093,951
 
332,859
 
761,092
 
0
 
761,092
   
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
661,456
         
Actual 2013
 
863,217
 
247,196
 
616,021
 
0
 
616,021
   
34.02
 
Blairsville VA Clinic
 
144,306
         
Actual 2013
 
230,734
 
85,663
 
145,071
 
0
 
145,071
   
34.03
 
Peachtree City Building
 
NAV
         
Actual 2013
 
NAV
 
NAV
 
NAV
 
0
 
NAV
   
35
 
Newport Beach Mini U Storage II
 
1,258,094
         
Actual 2013
 
1,678,730
 
458,362
 
1,220,368
 
0
 
1,220,368
   
36
 
Stuart North Shopping Center
 
986,123
         
Actual 2013
 
1,231,688
 
313,120
 
918,568
 
0
 
918,568
   
37
 
Gander Mountain - Arlington
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
38
 
Holiday Inn Express-Decatur, GA
 
1,107,086
 
130
 
114
 
Actual 2013
 
2,512,128
 
1,479,752
 
1,032,376
 
0
 
1,032,376
 
125
39
 
StorageMart - Crofton
 
774,543
         
Actual 2013
 
971,562
 
222,366
 
749,196
 
0
 
749,196
   
40
 
All Storage Railhead
 
780,318
         
Actual 2013
 
1,174,824
 
463,594
 
711,230
 
0
 
711,230
   
41
 
Geracimos Portfolio
 
888,782
         
Actual 2013
 
1,015,431
 
112,899
 
902,532
 
0
 
902,532
   
41.01
 
Geracimos Portfolio - South Village & Extended
 
418,168
         
Actual 2013
 
461,891
 
49,123
 
412,768
 
0
 
412,768
   
41.02
 
Geracimos Portfolio - College Crossing
 
274,378
         
Actual 2013
 
334,732
 
42,883
 
291,849
 
0
 
291,849
   
41.03
 
Geracimos Portfolio - Middletown Village
 
125,590
         
Actual 2013
 
136,495
 
10,706
 
125,789
 
0
 
125,789
   
41.04
 
Geracimos Portfolio - Ocean City
 
70,646
         
Actual 2013
 
82,313
 
10,187
 
72,126
 
0
 
72,126
   
42
 
Zang Business Center
 
894,783
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
43
 
Holiday Inn Express - Lexington
 
1,145,089
 
109
 
91
 
Actual 2013
 
2,602,077
 
1,472,387
 
1,129,690
 
0
 
1,129,690
 
108
44
 
Rolling Hills Apartments
 
1,173,239
         
Actual 2013
 
2,561,120
 
1,423,865
 
1,137,255
 
0
 
1,137,255
   
45
 
West Knoll Apartments
 
797,772
         
Actual 2013
 
1,078,990
 
322,414
 
756,576
 
0
 
756,576
   
46
 
CT Self Storage - Fullerton
 
842,713
         
Actual 2013
 
1,193,822
 
355,513
 
838,309
 
0
 
838,309
   
47
 
Greenbrier Plaza
 
1,246,868
         
Actual 2013
 
2,230,533
 
955,535
 
1,274,998
 
0
 
1,274,998
   
48
 
81 Washington Avenue
 
582,250
         
Actual 2013
 
661,358
 
167,149
 
494,209
 
0
 
494,209
   
49
 
Hampton Inn - Greenville
 
1,277,135
 
111
 
86
 
Actual 2013
 
3,509,757
 
2,257,475
 
1,252,282
 
0
 
1,252,282
 
107
50
 
Orillia Station
 
690,083
         
Actual 2013
 
1,027,198
 
331,337
 
695,861
 
0
 
695,861
   
51
 
Andover & Andover West
 
316,615
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
52
 
Holiday Inn Express Memphis
 
981,693
 
105
 
74
 
Actual 2013
 
1,940,749
 
1,021,280
 
919,469
 
0
 
919,469
 
103
53
 
Holiday Inn Express - Georgetown
 
813,582
 
90
 
65
 
Actual 2013
 
1,812,122
 
1,227,187
 
584,935
 
0
 
584,935
 
90

 
A-1-15

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Most Recent NCF ($)
 
Most Recent Hotel ADR
 
Most Recent Hotel
RevPAR
 
Second Most Recent Period
 
Second Most Recent
Revenues ($)
 
Second Most Recent
Expenses ($)
 
Second Most Recent
NOI ($)
 
Second Most Recent
Capital Expenditures
 
Second Most Recent NCF
($)
 
Second Most Recent
Hotel ADR
54
 
Powell Crossing
 
825,580
         
Actual 2013
 
1,090,494
 
278,548
 
811,946
 
0
 
811,946
   
55
 
Holiday Inn Express & Suites Dallas East
 
982,751
 
91
 
57
 
Actual 2013
 
1,801,864
 
942,223
 
859,641
 
0
 
859,641
 
90
56
 
Fairfield Inn Suites - Lock Haven
 
793,068
 
112
 
81
 
Actual 2013
 
1,896,709
 
1,100,567
 
796,142
 
0
 
796,142
 
113
57
 
Shoppes at Barnes Crossing
 
553,892
         
Actual 2012
 
690,876
 
186,824
 
504,053
 
0
 
504,053
   
58
 
WalMart Orangeburg
 
NAV
         
Actual 2013
 
635,972
 
0
 
635,972
 
0
 
635,972
   
59
 
Parkside Development Company, Inc.
                                       
60
 
155 Passaic Avenue
 
580,332
         
Actual 2013
 
1,581,774
 
916,628
 
665,146
 
0
 
665,146
   
61
 
CT Self Storage - Escondido
 
658,303
         
Actual 2013
 
1,068,121
 
405,944
 
662,177
 
0
 
662,177
   
62
 
Rite Aid Portfolio
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
62.01
 
Rite Aid Buffalo
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
62.02
 
Rite Aid Bluefield
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
62.03
 
Rite Aid Hinton
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
62.04
 
Rite Aid Branchland
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
   
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
760,479
 
81
 
57
 
Actual 2013
 
2,737,525
 
1,974,888
 
762,637
 
0
 
762,637
 
81
64
 
Korakia Pensione
 
642,883
 
244
 
146
 
Actual 2013
 
1,620,539
 
1,016,207
 
604,332
 
0
 
604,332
 
241
65
 
Strand Building
 
587,399
         
Actual 2013
 
781,577
 
181,190
 
600,387
 
0
 
600,387
   
66
 
Kingston Point
 
501,415
         
Actual 2013
 
1,185,100
 
716,415
 
468,685
 
0
 
468,685
   
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
796,443
 
51
 
27
 
Actual 2013
 
2,289,517
 
1,580,591
 
708,926
 
0
 
708,926
 
50
68
 
North Bechtle Square II
 
533,052
         
Actual 2013
 
737,987
 
211,058
 
526,929
 
0
 
526,929
   
69
 
Merri-Five Plaza
 
478,803
         
Actual 2013
 
733,470
 
254,308
 
479,162
 
0
 
479,162
   
70
 
Fishers Town Center
 
444,846
         
Actual 2013
 
633,376
 
190,421
 
442,955
 
0
 
442,955
   
71
 
Avon Self-Storage
 
473,331
         
Actual 2013
 
803,999
 
362,274
 
441,725
 
0
 
441,725
   
72
 
Hampton Inn, Manhattan, KS
 
509,488
 
108
 
66
 
Actual 2013
 
1,805,074
 
1,219,556
 
585,518
 
0
 
585,518
 
107
73
 
Fifth Avenue Loft Corporation
                                       
74
 
Shops at Lily Cache Creek
 
388,670
         
Actual 2013
 
587,690
 
199,395
 
388,295
 
0
 
388,295
   
75
 
Red Roof Inn San Diego
 
664,098
 
82
 
63
 
Actual 2013
 
1,485,480
 
879,657
 
605,823
 
0
 
605,823
 
81
76
 
La Quinta Garden Apartments
 
332,048
         
Actual 2013
 
1,104,596
 
730,823
 
373,772
 
0
 
373,772
   
77
 
72nd Street East Corporation
                                       
78
 
14 Horatio Street Apartments Corp.
                                       
79
 
1182-1214 Farmington Avenue
 
463,073
         
Actual 2013
 
648,403
 
174,383
 
474,020
 
0
 
474,020
   
80
 
Market at Summer Oaks
 
466,878
         
Actual 2013
 
738,501
 
258,507
 
479,994
 
0
 
479,994
   
81
 
Greenwood Arms Cooperative Corp.
                                       
82
 
Franklin Commons
 
379,209
         
Actual 2013
 
418,206
 
67,606
 
350,601
 
0
 
350,601
   
83
 
Durham Apartments
 
830,671
         
Actual 2013
 
1,573,460
 
725,963
 
847,497
 
0
 
847,497
   
84
 
San Luis Shopping Center
 
402,318
         
Actual 2013
 
368,183
 
116,503
 
251,680
 
0
 
251,680
   
85
 
Monte Vista Mini Storage
 
479,980
         
Actual 2013
 
619,270
 
140,998
 
478,272
 
0
 
478,272
   
86
 
Colonial Place Apartments
 
367,054
         
Actual 2013
 
794,449
 
445,498
 
348,951
 
0
 
348,951
   
87
 
The Terraces at Willow Springs
 
238,802
         
Actual 2013
 
384,798
 
133,605
 
251,193
 
0
 
251,193
   
88
 
Evelyn Court Apartment Corp.
                                       
89
 
Park Town Cooperative Homes No. 1, Inc.
                                       
90
 
Bay Terrace Cooperative Section VIII, Inc.
                                       
91
 
Woodstock Crossing
 
505,964
         
Actual 2013
 
757,128
 
247,722
 
509,406
 
0
 
509,406
   
92
 
Continental Self Storage
 
366,394
         
Actual 2013
 
491,506
 
133,872
 
357,634
 
0
 
357,634
   
93
 
SaraVilla Apartments
 
417,589
         
Actual 2013
 
924,064
 
499,023
 
425,041
 
0
 
425,041
   
94
 
Greenport Plaza
 
418,875
         
Actual 2013
 
666,555
 
254,821
 
411,734
 
0
 
411,734
   
95
 
Reserve at Cinco Ranch
 
227,839
         
Actual 2013
 
492,482
 
168,631
 
323,851
 
44,470
 
279,381
   
96
 
Bayview Marketplace
 
381,309
         
Actual 2013
 
518,379
 
143,039
 
375,340
 
0
 
375,340
   
97
 
North Salem Self Storage
 
302,676
         
Actual 2013
 
399,543
 
105,752
 
293,791
 
0
 
293,791
   
98
 
Walgreens - Lima
 
355,000
         
Actual 2012
 
355,000
 
0
 
355,000
 
0
 
355,000
   
99
 
Rite Aid Middletown
 
244,500
         
Actual 2012
 
244,500
 
0
 
244,500
 
0
 
244,500
   
100
 
Shackleford MHP
 
248,962
         
Actual 2013
 
469,072
 
217,681
 
251,392
 
0
 
251,392
   
101
 
74 Fifth Avenue Owners Corporation
                                       
102
 
Novawest Center
 
433,956
         
Actual 2013
 
741,738
 
353,707
 
388,031
 
0
 
388,031
   
103
 
Polo Green Apartments
 
357,120
         
Actual 2013
 
648,317
 
309,843
 
338,474
 
0
 
338,474
   
104
 
Big Oak Self Storage
 
309,932
         
Actual 2013
 
561,070
 
243,205
 
317,864
 
0
 
317,864
   
105
 
TimberHills Apartments
 
281,296
         
Actual 2013
 
416,626
 
180,450
 
236,176
 
0
 
236,176
   
106
 
S&S Plaza
 
191,088
         
Actual 2013
 
256,960
 
78,678
 
178,283
 
0
 
178,283
   
107
 
4400 Coldwater Canyon Avenue
 
384,181
         
Actual 2013
 
608,830
 
231,108
 
377,722
 
0
 
377,722
   
108
 
EZ Self-Storage
 
259,601
         
Actual 2013
 
371,707
 
131,582
 
240,125
 
0
 
240,125
   
109
 
Belleville Crossing - Building I
 
151,901
         
Actual 2013
 
231,466
 
86,638
 
144,828
 
0
 
144,828
   
110
 
Sandpiper Self Storage
 
220,197
         
Actual 2013
 
373,092
 
163,783
 
209,309
 
0
 
209,309
   
111
 
Marion Plaza
 
239,763
         
Actual 2012
 
333,980
 
99,647
 
234,333
 
0
 
234,333
   
112
 
Safari MHP
 
227,202
         
Actual 2013
 
459,624
 
239,790
 
219,834
 
0
 
219,834
   
113
 
Westwood Manor MHP
 
229,108
         
Actual 2013
 
309,300
 
99,928
 
209,372
 
0
 
209,372
   
114
 
The Mill MHC
 
215,285
         
Actual 2013
 
476,271
 
270,237
 
206,034
 
6,500
 
199,534
   
115
 
Best Western Plus
 
305,280
 
99
 
56
 
Actual 2013
 
751,694
 
565,594
 
186,100
 
30,068
 
156,032
 
86
116
 
Highlands Mobile Village
 
151,333
         
Actual 2013
 
214,668
 
84,641
 
130,027
 
0
 
130,027
   
117
 
Sted Tenant Owners Corp.
                                       
118
 
Osceola MHC
 
145,629
         
Actual 2013
 
305,647
 
165,876
 
139,771
 
0
 
139,771
   
119
 
Lakeview Mobile Court
 
145,172
         
TTM 9/30/2013
 
250,971
 
110,437
 
140,534
 
0
 
140,534
   
120
 
Mountain View MHC
 
162,698
         
Actual 2013
 
261,126
 
90,469
 
170,657
 
0
 
170,657
   
121
 
Drake Lane Owners, Inc.
                                       
122
 
Michelle Tenants Corp.
                                       
123
 
3215 Owners, Ltd.
                                       
124
 
250 West 16th Street Owners Corp.
                                       
125
 
Great Space Self Storage
 
136,435
         
Actual 2013
 
263,206
 
156,366
 
106,840
 
0
 
106,840
   
126
 
406 West 46th Street Corp.
                                       
127
 
741 West End Avenue Owners Corp.
                                       
128
 
250 Equities Corp.
                                       
129
 
338 West 19th Street Incorporated
                                       

 
A-1-16

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Second Most Recent
Hotel RevPAR
 
Third Most Recent Period
 
Third Most Recent
Revenues ($)
 
Third Most Recent
Expenses ($)
 
Third Most Recent NOI
($)
 
Third Most Recent
Capital Expenditures
 
Third Most Recent NCF
($)
 
Third Most Recent
Hotel ADR
 
Third Most Recent
Hotel RevPAR
 
Master Lease (Y/N)
1
 
Bank of America Plaza
     
Actual 2012
 
52,527,192
 
22,919,691
 
29,607,501
 
0
 
29,607,501
         
N
2
 
Columbus Square Portfolio
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
3
 
Stamford Plaza Portfolio
     
Actual 2012
 
34,338,385
 
17,668,861
 
16,669,524
 
0
 
16,669,524
         
N
3.01
 
Two Stamford Plaza Portfolio
     
Actual 2012
 
9,509,931
 
4,684,702
 
4,825,229
 
0
 
4,825,229
         
N
3.02
 
Four Stamford Plaza Portfolio
     
Actual 2012
 
10,215,175
 
4,485,572
 
5,729,603
 
0
 
5,729,603
         
N
3.03
 
One Stamford Plaza Portfolio
     
Actual 2012
 
7,612,479
 
3,912,498
 
3,699,981
 
0
 
3,699,981
         
N
3.04
 
Three Stamford Plaza Portfolio
     
Actual 2012
 
7,000,800
 
4,586,089
 
2,414,711
 
0
 
2,414,711
         
N
4
 
Hampton Inn & Suites - Brickell
 
137
 
Actual 2012
 
9,453,520
 
5,659,524
 
3,793,996
 
0
 
3,793,996
 
162
 
108
 
N
5
 
Offices at Broadway Station
     
Actual 2012
 
7,074,134
 
3,229,116
 
3,845,018
 
0
 
3,845,018
         
N
6
 
CSM Bakery Supplies Portfolio I
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
6.01
 
1912 Montreal Road
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
6.02
 
3301 Montreal Industrial Way
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
6.03
 
1400 W 2700 N
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
6.04
 
3765 Walden Avenue
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
7
 
U-Haul Portfolio
     
Actual 2012
 
5,951,851
 
1,984,343
 
3,967,508
 
0
 
3,967,508
         
N
7.01
 
U-Haul - Olympia
     
Actual 2012
 
247,174
 
82,969
 
164,205
 
0
 
164,205
         
N
7.02
 
U-Haul - Fontana
     
Actual 2012
 
296,734
 
94,256
 
202,478
 
0
 
202,478
         
N
7.03
 
U-Haul - El Paso
     
Actual 2012
 
507,286
 
158,331
 
348,955
 
0
 
348,955
         
N
7.04
 
U-Haul - Grand Island
     
Actual 2012
 
114,918
 
67,219
 
47,699
 
0
 
47,699
         
N
7.05
 
U-Haul - Wichita
     
Actual 2012
 
146,697
 
69,296
 
77,401
 
0
 
77,401
         
N
7.06
 
U-Haul - Longview
     
Actual 2012
 
162,321
 
82,995
 
79,326
 
0
 
79,326
         
N
7.07
 
U-Haul - Detroit
     
Actual 2012
 
239,821
 
87,331
 
152,490
 
0
 
152,490
         
N
7.08
 
U-Haul - Houston North
     
Actual 2012
 
271,968
 
95,158
 
176,810
 
0
 
176,810
         
N
7.09
 
U-Haul - Birmingham
     
Actual 2012
 
150,787
 
59,319
 
91,468
 
0
 
91,468
         
N
7.10
 
U-Haul - Cincinnati
     
Actual 2012
 
235,700
 
82,114
 
153,586
 
0
 
153,586
         
N
7.11
 
U-Haul - Memphis
     
Actual 2012
 
191,743
 
75,812
 
115,931
 
0
 
115,931
         
N
7.12
 
U-Haul - Macon
     
Actual 2012
 
136,533
 
64,506
 
72,027
 
0
 
72,027
         
N
7.13
 
U-Haul - Lebanon
     
Actual 2012
 
257,095
 
83,180
 
173,915
 
0
 
173,915
         
N
7.14
 
U-Haul - Westfield
     
Actual 2012
 
224,530
 
80,788
 
143,742
 
0
 
143,742
         
N
7.15
 
U-Haul - Yonkers
     
Actual 2012
 
1,181,114
 
223,870
 
957,244
 
0
 
957,244
         
N
7.16
 
U-Haul - Pleasant Hills
     
Actual 2012
 
425,432
 
150,873
 
274,559
 
0
 
274,559
         
N
7.17
 
U-Haul - Coraopolis
     
Actual 2012
 
322,224
 
96,937
 
225,287
 
0
 
225,287
         
N
7.18
 
U-Haul - Washington
     
Actual 2012
 
247,006
 
85,840
 
161,166
 
0
 
161,166
         
N
7.19
 
U-Haul - Bloomsburg
     
Actual 2012
 
100,281
 
54,104
 
46,177
 
0
 
46,177
         
N
7.20
 
U-Haul - Livermore
     
Actual 2012
 
186,659
 
64,889
 
121,770
 
0
 
121,770
         
N
7.21
 
U-Haul - Corpus Christi
     
Actual 2012
 
305,828
 
124,556
 
181,272
 
0
 
181,272
         
N
8
 
Hermosa Pavillion
     
Actual 2012
 
2,822,991
 
867,017
 
1,955,974
 
0
 
1,955,974
         
N
9
 
Texas Portfolio
     
Actual 2012
 
5,109,966
 
2,190,027
 
2,919,939
 
0
 
2,919,939
         
N
9.0
 
Rincon Apartments
     
Actual 2012
 
2,385,965
 
953,751
 
1,432,214
 
0
 
1,432,214
         
N
9.02
 
Las Palmas Apartments
     
Actual 2012
 
1,399,460
 
643,706
 
755,755
 
0
 
755,755
         
N
9.03
 
Reata Apartments
     
Actual 2012
 
1,324,540
 
592,570
 
731,970
 
0
 
731,970
         
N
10
 
Hilton Lexington Downtown
 
85
 
Actual 2012
 
14,832,962
 
11,814,716
 
3,018,246
 
0
 
3,018,246
 
118
 
77
 
N
11
 
States Addition Apartments
     
Actual 2012
 
3,146,255
 
1,217,815
 
1,928,440
 
0
 
1,928,440
         
Y
12
 
North Valley Plaza
     
Actual 2012
 
2,710,960
 
924,370
 
1,786,590
 
0
 
1,786,590
         
N
13
 
Courtyard by Marriott - Aventura
 
126
 
Actual 2012
 
6,647,137
 
4,667,482
 
1,979,655
 
0
 
1,979,655
 
136
 
98
 
N
14
 
Preferred Freezer Houston
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
15
 
400 Atlantic Avenue
     
Actual 2011
 
3,733,999
 
1,646,971
 
2,087,028
 
0
 
2,087,028
         
N
16
 
CSM Bakery Supplies Portfolio II
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
16.01
 
7351 Crider Avenue
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
16.02
 
32621 Central Avenue
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
16.03
 
2570 Kiel Way
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
16.04
 
11350 Sunrise Park Drive
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
16.05
 
8235 McHard Road
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
16.06
 
5455 Louie Lane
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
16.07
 
805 West 2500 South
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
17
 
Parliament Bend and Park West Apartments
     
Actual 2012
 
3,600,050
 
1,960,309
 
1,639,741
 
0
 
1,639,741
         
N
17.01
 
Park West Apartments
     
Actual 2012
 
2,099,732
 
1,111,058
 
988,674
 
0
 
988,674
         
N
17.02
 
Parliament Bend Apartments
     
Actual 2012
 
1,500,318
 
849,251
 
651,067
 
0
 
651,067
         
N
18
 
55 Miracle Mile
     
Actual 2012
 
2,008,662
 
841,683
 
1,166,978
 
0
 
1,166,978
         
N
19
 
Lincoln Plaza
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
20
 
Park City 3 and 4 Apartments, Inc.
                                       
21
 
Bentley Commons at Keene
     
Actual 2012
 
4,871,252
 
3,552,105
 
1,319,147
 
0
 
1,319,147
         
N
22
 
Alpha Health Center
                                     
N
23
 
Sansone Regal Plaza
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
24
 
The Dorel Apartments
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
25
 
Carson Plaza
     
Actual 2012
 
1,547,474
 
353,870
 
1,193,604
 
77,724
 
1,115,880
         
N
26
 
Hilton Garden Inn - Middleton
 
96
 
Actual 2012
 
4,696,011
 
3,096,173
 
1,599,838
 
0
 
1,599,838
 
117
 
83
 
N
27
 
Normandale Village
     
Actual 2012
 
1,934,733
 
867,464
 
1,067,269
 
0
 
1,067,269
         
N
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
90
 
Actual 2012
 
3,812,724
 
2,453,772
 
1,358,952
 
0
 
1,358,952
 
103
 
80
 
N
29
 
Newport Beach Mini U Storage I
     
Actual 2012
 
1,938,409
 
484,125
 
1,454,284
 
0
 
1,454,284
         
N
30
 
Plymouth Hills
     
Actual 2012
 
3,309,166
 
1,162,818
 
2,146,348
 
0
 
2,146,348
         
N
31
 
Mill Creek Run Apartments
     
Actual 2012
 
2,039,143
 
826,855
 
1,212,288
 
0
 
1,212,288
         
N
32
 
Residence Inn - Ft. Lauderdale
 
92
 
Actual 2012
 
2,996,891
 
1,842,631
 
1,154,260
 
0
 
1,154,260
 
112
 
81
 
N
33
 
Cherry Grove Apartments
     
Actual 2012
 
1,189,475
 
717,806
 
471,669
 
0
 
471,669
         
N
34
 
Oak Hill Portfolio
     
Actual 2012
 
1,178,208
 
329,673
 
848,535
 
0
 
848,535
         
N
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
     
Actual 2012
 
974,855
 
247,234
 
727,621
 
0
 
727,621
         
N
34.02
 
Blairsville VA Clinic
     
Actual 2012
 
203,353
 
82,439
 
120,914
 
0
 
120,914
         
N
34.03
 
Peachtree City Building
     
Actual 2012
 
NAV
 
NAV
 
NAV
 
0
 
NAV
         
N
35
 
Newport Beach Mini U Storage II
     
Actual 2012
 
1,621,325
 
436,265
 
1,185,060
 
0
 
1,185,060
         
N
36
 
Stuart North Shopping Center
     
Actual 2012
 
1,174,357
 
328,658
 
845,699
 
0
 
845,699
         
N
37
 
Gander Mountain - Arlington
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
38
 
Holiday Inn Express-Decatur, GA
 
110
 
Actual 2012
 
2,420,597
 
1,451,916
 
968,681
 
0
 
968,681
 
121
 
106
 
N
39
 
StorageMart - Crofton
     
Actual 2012
 
700,250
 
194,209
 
506,042
 
0
 
506,042
         
N
40
 
All Storage Railhead
     
Actual 2012
 
1,031,014
 
446,390
 
584,624
 
0
 
584,624
         
N
41
 
Geracimos Portfolio
     
Actual 2012
 
982,758
 
109,068
 
873,690
 
0
 
873,690
         
N
41.01
 
Geracimos Portfolio - South Village & Extended
     
Actual 2012
 
435,125
 
46,972
 
388,153
 
0
 
388,153
         
N
41.02
 
Geracimos Portfolio - College Crossing
     
Actual 2012
 
329,594
 
43,532
 
286,062
 
0
 
286,062
         
N
41.03
 
Geracimos Portfolio - Middletown Village
     
Actual 2012
 
134,821
 
10,674
 
124,147
 
0
 
124,147
         
N
41.04
 
Geracimos Portfolio - Ocean City
     
Actual 2012
 
83,218
 
7,890
 
75,328
 
0
 
75,328
         
N
42
 
Zang Business Center
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
43
 
Holiday Inn Express - Lexington
 
90
 
Actual 2012
 
2,514,757
 
1,346,012
 
1,168,745
 
0
 
1,168,745
 
106
 
87
 
N
44
 
Rolling Hills Apartments
     
Actual 2012
 
2,293,951
 
1,075,409
 
1,218,542
 
0
 
1,218,542
         
N
45
 
West Knoll Apartments
     
Actual 2012
 
1,072,385
 
310,956
 
761,429
 
0
 
761,429
         
N
46
 
CT Self Storage - Fullerton
     
Actual 2012
 
1,121,424
 
370,169
 
751,255
 
0
 
751,255
         
N
47
 
Greenbrier Plaza
     
Actual 2012
 
2,131,593
 
948,971
 
1,182,622
 
0
 
1,182,622
         
N
48
 
81 Washington Avenue
     
Actual 2012
 
615,475
 
148,657
 
466,818
 
0
 
466,818
         
N
49
 
Hampton Inn - Greenville
 
83
 
Actual 2012
 
2,964,796
 
2,066,517
 
898,279
 
0
 
898,279
 
101
 
69
 
N
50
 
Orillia Station
     
Actual 2012
 
935,037
 
316,247
 
618,790
 
0
 
618,790
         
N
51
 
Andover & Andover West
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
52
 
Holiday Inn Express Memphis
 
72
 
Actual 2012
 
1,921,776
 
1,013,797
 
907,979
 
0
 
907,979
 
100
 
71
 
N
53
 
Holiday Inn Express - Georgetown
 
57
 
Actual 2012
 
1,776,124
 
1,342,465
 
433,659
 
0
 
433,659
 
84
 
54
 
N

 
A-1-17

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Second Most Recent
Hotel RevPAR
 
Third Most Recent Period
 
Third Most Recent
Revenues ($)
 
Third Most Recent
Expenses ($)
 
Third Most Recent NOI
($)
 
Third Most Recent
Capital Expenditures
 
Third Most Recent NCF
($)
 
Third Most Recent
Hotel ADR
 
Third Most Recent
Hotel RevPAR
 
Master Lease (Y/N)
54
 
Powell Crossing
     
Actual 2012
 
1,044,669
 
496,208
 
548,461
 
0
 
548,461
         
N
55
 
Holiday Inn Express & Suites Dallas East  
 
53
 
Actual 2012
 
1,805,354
 
828,704
 
976,650
 
0
 
976,650
 
88
 
53
 
N
56
 
Fairfield Inn Suites - Lock Haven
 
79
 
Actual 2012
 
2,126,170
 
1,179,229
 
946,941
 
0
 
946,941
 
117
 
88
 
N
57
 
Shoppes at Barnes Crossing
     
Actual 2011
 
107,770
 
46,960
 
60,810
 
0
 
60,810
         
N
58
 
WalMart Orangeburg
     
Actual 2012
 
635,972
 
0
 
635,972
 
0
 
635,972
         
N
59
 
Parkside Development Company, Inc.
                                       
60
 
155 Passaic Avenue
     
Actual 2012
 
1,323,150
 
848,264
 
474,886
 
0
 
474,886
         
N
61
 
CT Self Storage - Escondido
     
Actual 2012
 
1,000,673
 
388,571
 
612,102
 
0
 
612,102
         
N
62
 
Rite Aid Portfolio
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
62.01
 
Rite Aid Buffalo
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
62.02
 
Rite Aid Bluefield
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
62.03
 
Rite Aid Hinton
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
62.04
 
Rite Aid Branchland
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
63
 
KCI Fairfield Inn & Suites, Kansas City, MO  
 
57
 
Actual 2012
 
2,858,038
 
2,046,370
 
811,668
 
0
 
811,668
 
83
 
59
 
N
64
 
Korakia Pensione
 
140
 
Actual 2012
 
1,496,109
 
928,598
 
567,511
 
0
 
567,511
 
238
 
130
 
N
65
 
Strand Building
     
Actual 2012
 
773,172
 
199,513
 
573,659
 
0
 
573,659
         
N
66
 
Kingston Point
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
N
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
27
 
Actual 2012
 
2,262,936
 
1,359,449
 
903,487
 
0
 
903,487
 
50
 
26
 
N
68
 
North Bechtle Square II
     
Actual 2012
 
626,370
 
185,958
 
440,412
 
0
 
440,412
         
N
69
 
Merri-Five Plaza
     
Actual 2012
 
703,313
 
240,492
 
462,821
 
0
 
462,821
         
N
70
 
Fishers Town Center
     
Actual 2012
 
594,335
 
180,505
 
413,830
 
0
 
413,830
         
N
71
 
Avon Self-Storage
     
Actual 2012
 
749,439
 
358,672
 
390,767
 
0
 
390,767
         
N
72
 
Hampton Inn, Manhattan, KS
 
68
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
N
73
 
Fifth Avenue Loft Corporation
                                       
74
 
Shops at Lily Cache Creek
     
Actual 2012
 
584,279
 
190,669
 
393,610
 
0
 
393,610
         
N
75
 
Red Roof Inn San Diego
 
60
 
Actual 2012
 
1,359,390
 
792,595
 
566,795
 
0
 
566,795
 
79
 
54
 
N
76
 
La Quinta Garden Apartments
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
77
 
72nd Street East Corporation
                                       
78
 
14 Horatio Street Apartments Corp.
                                       
79
 
1182-1214 Farmington Avenue
     
Actual 2012
 
645,889
 
154,159
 
491,729
 
0
 
491,729
         
N
80
 
Market at Summer Oaks
     
Actual 2012
 
684,915
 
226,621
 
458,293
 
0
 
458,293
         
N
81
 
Greenwood Arms Cooperative Corp.
                                       
82
 
Franklin Commons
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
83
 
Durham Apartments
     
Actual 2012
 
1,481,196
 
719,387
 
761,808
 
0
 
761,808
         
N
84
 
San Luis Shopping Center
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
85
 
Monte Vista Mini Storage
     
Actual 2012
 
599,748
 
140,705
 
459,043
 
0
 
459,043
         
N
86
 
Colonial Place Apartments
     
Actual 2012
 
722,390
 
424,055
 
298,335
 
0
 
298,335
         
N
87
 
The Terraces at Willow Springs
     
Actual 2012
 
400,899
 
145,374
 
255,525
 
0
 
255,525
         
N
88
 
Evelyn Court Apartment Corp.
                                       
89
 
Park Town Cooperative Homes No. 1, Inc.
                                       
90
 
Bay Terrace Cooperative Section VIII, Inc.
                                       
91
 
Woodstock Crossing
     
Actual 2012
 
748,304
 
221,610
 
526,694
 
0
 
526,694
         
N
92
 
Continental Self Storage
     
Actual 2012
 
436,097
 
119,934
 
316,162
 
28,257
 
287,905
         
N
93
 
SaraVilla Apartments
     
Actual 2012
 
940,865
 
557,091
 
383,774
 
0
 
383,774
         
N
94
 
Greenport Plaza
     
Actual 2012
 
657,457
 
233,983
 
423,474
 
0
 
423,474
         
N
95
 
Reserve at Cinco Ranch
     
Actual 2012
 
521,000
 
171,258
 
349,742
 
0
 
349,742
         
N
96
 
Bayview Marketplace
     
Actual 2012
 
514,359
 
163,713
 
350,646
 
475
 
350,171
         
N
97
 
North Salem Self Storage
     
Actual 2012
 
286,183
 
89,874
 
196,309
 
0
 
196,309
         
N
98
 
Walgreens - Lima
     
Actual 2011
 
355,000
 
0
 
355,000
 
0
 
355,000
         
N
99
 
Rite Aid Middletown
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
100
 
Shackleford MHP
     
Actual 2012
 
456,022
 
200,541
 
255,480
 
0
 
255,480
         
N
101
 
74 Fifth Avenue Owner’s Corporation
                                       
102
 
Novawest Center
     
Actual 2012
 
743,701
 
353,357
 
390,344
 
0
 
390,344
         
N
103
 
Polo Green Apartments
     
Actual 2012
 
631,854
 
369,961
 
261,893
 
0
 
261,893
         
N
104
 
Big Oak Self Storage
     
Actual 2012
 
556,774
 
234,990
 
321,783
 
0
 
321,783
         
N
105
 
TimberHills Apartments
     
Actual 2012
 
374,649
 
157,049
 
217,600
 
0
 
217,600
         
N
106
 
S&S Plaza
     
Actual 2012
 
302,918
 
90,787
 
212,131
 
0
 
212,131
         
N
107
 
4400 Coldwater Canyon Avenue
     
Actual 2012
 
580,463
 
229,659
 
350,804
 
0
 
350,804
         
N
108
 
EZ Self-Storage
     
Actual 2012
 
360,577
 
128,871
 
231,706
 
0
 
231,706
         
N
109
 
Belleville Crossing - Building I
     
Actual 2012
 
218,594
 
82,252
 
136,343
 
0
 
136,343
         
N
110
 
Sandpiper Self Storage
     
Actual 2012
 
347,907
 
156,285
 
191,622
 
0
 
191,622
         
N
111
 
Marion Plaza
     
Actual 2011
 
349,941
 
116,714
 
233,227
 
0
 
233,227
         
N
112
 
Safari MHP
     
Actual 2012
 
444,560
 
227,104
 
217,456
 
0
 
217,456
         
N
113
 
Westwood Manor MHP
     
Actual 2012
 
338,615
 
95,898
 
242,717
 
0
 
242,717
         
N
114
 
The Mill MHC
     
Actual 2012
 
508,549
 
285,564
 
222,985
 
0
 
222,985
         
N
115
 
Best Western Plus
 
40
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
116
 
Highlands Mobile Village
     
Actual 2012
 
201,551
 
83,594
 
117,957
 
0
 
117,957
         
N
117
 
Sted Tenant Owners Corp.
                                       
118
 
Osceola MHC
     
Actual 2012
 
308,762
 
153,971
 
154,791
 
0
 
154,791
         
N
119
 
Lakeview Mobile Court
     
TTM 9/30/2012
 
249,075
 
111,418
 
137,656
 
0
 
137,656
         
N
120
 
Mountain View MHC
     
Actual 2012
 
252,339
 
84,349
 
167,989
 
0
 
167,989
         
N
121
 
Drake Lane Owners, Inc.
                                       
122
 
Michelle Tenants Corp.
                                       
123
 
3215 Owners, Ltd.
                                       
124
 
250 West 16th Street Owners Corp.
                                       
125
 
Great Space Self Storage
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
126
 
406 West 46th Street Corp.
                                       
127
 
741 West End Avenue Owners Corp.
                                       
128
 
250 Equities Corp.
                                       
129
 
338 West 19th Street Incorporated
                                       

 
A-1-18

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Largest Tenant Name
 
Largest Tenant Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name
 
2nd Largest Tenant Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant Exp. Date
1
 
Bank of America Plaza
 
Capital Group
 
323,554
 
22.6%
 
2/28/2018
 
Shepard Mullin
 
185,927
 
13.0%
 
12/31/2024
2
 
Columbus Square Portfolio
 
Whole Foods
 
62,454
 
12.6%
 
8/31/2029
 
Mandell Nursery
 
55,022
 
11.1%
 
6/30/2030
3
 
Stamford Plaza Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
3.01
 
Two Stamford Plaza Portfolio
 
SSI (US) Inc dba Spencer Stuar
 
22,987
 
8.9%
 
8/31/2020
 
Wiggin and Dana LLP
 
22,987
 
8.9%
 
1/31/2022
3.02
 
Four Stamford Plaza Portfolio
 
Icon International, Inc.
 
76,555
 
29.2%
 
1/31/2018
 
Noble Americas Corp
 
48,058
 
18.3%
 
3/15/2021
3.03
 
One Stamford Plaza Portfolio
 
Towers Watson Pennsylvania
 
57,060
 
26.4%
 
10/31/2016
 
Tronox
 
27,145
 
12.6%
 
3/31/2023
3.04
 
Three Stamford Plaza Portfolio
 
Merrill Lynch, Pierce,Fenner
 
47,652
 
19.4%
 
2/28/2018
 
Berkley Facultative Reinsurance
 
46,062
 
18.7%
 
2/28/2021
4
 
Hampton Inn & Suites - Brickell
                               
5
 
Offices at Broadway Station
 
Host My Site - LNH, Inc.
 
45,736
 
14.4%
 
11/30/2019
 
Integra Telecom Holdings, Inc.
 
44,192
 
13.9%
 
4/30/2017
6
 
CSM Bakery Supplies Portfolio I
 
CSM Bakery Products NA., Inc.
 
684,768
 
100.0%
 
6/1/2029
               
6.01
 
1912 Montreal Road
 
CSM Bakery Products NA., Inc.
 
247,678
 
100.0%
 
6/1/2029
               
6.02
 
3301 Montreal Industrial Way
 
CSM Bakery Products NA., Inc.
 
169,844
 
100.0%
 
6/1/2029
               
6.03
 
1400 W 2700 N
 
CSM Bakery Products NA., Inc.
 
137,735
 
100.0%
 
6/1/2029
               
6.04
 
3765 Walden Avenue
 
CSM Bakery Products NA., Inc.
 
129,511
 
100.0%
 
6/1/2029
               
7
 
U-Haul Portfolio
                               
7.01
 
U-Haul - Olympia
                               
7.02
 
U-Haul - Fontana
                               
7.03
 
U-Haul - El Paso
                               
7.04
 
U-Haul - Grand Island
                               
7.05
 
U-Haul - Wichita
                               
7.06
 
U-Haul - Longview
                               
7.07
 
U-Haul - Detroit
                               
7.08
 
U-Haul - Houston North
                               
7.09
 
U-Haul - Birmingham
                               
7.10
 
U-Haul - Cincinnati
                               
7.11
 
U-Haul - Memphis
                               
7.12
 
U-Haul - Macon
                               
7.13
 
U-Haul - Lebanon
                               
7.14
 
U-Haul - Westfield
                               
7.15
 
U-Haul - Yonkers
                               
7.16
 
U-Haul - Pleasant Hills
                               
7.17
 
U-Haul - Coraopolis
                               
7.18
 
U-Haul - Washington
                               
7.19
 
U-Haul - Bloomsburg
                               
7.20
 
U-Haul - Livermore
                               
7.21
 
U-Haul - Corpus Christi
                               
8
 
Hermosa Pavillion
 
24 Hour Fitness
 
50,765
 
42.2%
 
7/31/2020
 
Salon Republic
 
16,179
 
13.5%
 
9/30/2029
9
 
Texas Portfolio
                               
9.0
 
Rincon Apartments
                               
9.02
 
Las Palmas Apartments
                               
9.03
 
Reata Apartments
                               
10
 
Hilton Lexington Downtown
                               
11
 
States Addition Apartments
                               
12
 
North Valley Plaza
 
Cinemark
 
50,494
 
20.9%
 
9/30/2019
 
Sportsman’s Warehouse
 
40,622
 
16.8%
 
5/31/2024
13
 
Courtyard by Marriott - Aventura
                               
14
 
Preferred Freezer Houston
 
Preferred Freezer
 
226,596
 
100.0%
 
8/1/2034
               
15
 
400 Atlantic Avenue
 
Goulston & Storrs, P.C.
 
99,749
 
100.0%
 
5/31/2024
               
16
 
CSM Bakery Supplies Portfolio II
 
BakeMark USA LLC
 
527,171
 
100.0%
 
9/1/2034
               
16.01
 
7351 Crider Avenue
 
BakeMark USA LLC
 
241,294
 
100.0%
 
9/1/2034
               
16.02
 
32621 Central Avenue
 
BakeMark USA LLC
 
85,907
 
100.0%
 
9/1/2034
               
16.03
 
2570 Kiel Way
 
BakeMark USA LLC
 
56,984
 
100.0%
 
9/1/2034
               
16.04
 
11350 Sunrise Park Drive
 
BakeMark USA LLC
 
44,444
 
100.0%
 
9/1/2034
               
16.05
 
8235 McHard Road
 
BakeMark USA LLC
 
29,428
 
100.0%
 
9/1/2034
               
16.06
 
5455 Louie Lane
 
BakeMark USA LLC
 
40,030
 
100.0%
 
9/1/2034
               
16.07
 
805 West 2500 South
 
BakeMark USA LLC
 
29,084
 
100.0%
 
9/1/2034
               
17
 
Parliament Bend and Park West Apartments  
                               
17.01
 
Park West Apartments
                               
17.02
 
Parliament Bend Apartments
                               
18
 
55 Miracle Mile
 
HSBC Bank
 
7,383
 
11.3%
 
6/30/2016
 
Cibo Wine Bar
 
7,076
 
10.8%
 
9/30/2021
19
 
Lincoln Plaza
 
Oklahoma Health Care Authority
 
154,085
 
100.0%
 
2/28/2024
               
20
 
Park City 3 and 4 Apartments, Inc.
                               
21
 
Bentley Commons at Keene
                               
22
 
Alpha Health Center
 
AMNA Medical Center
 
30,800
 
33.7%
 
12/31/2026
 
Tri-State MRI & Imaging
 
10,000
 
11.0%
 
12/31/2023
23
 
Sansone Regal Plaza
 
Regal Cinemas
 
65,487
 
46.5%
 
6/30/2024
 
Freedom Medical Supply
 
6,000
 
4.3%
 
10/31/2018
24
 
The Dorel Apartments
                               
25
 
Carson Plaza
 
99 Cent Only Stores
 
21,000
 
26.0%
 
1/31/2025
 
Crown Drug Store
 
8,750
 
10.8%
 
12/14/2018
26
 
Hilton Garden Inn - Middleton
                               
27
 
Normandale Village
 
Lund’s, Inc.
 
38,335
 
27.2%
 
10/31/2024
 
Frattallones Ace Hardware
 
17,926
 
12.7%
 
05/31/2021
28
 
Residence Inn - Anaheim Hills Yorba Linda
                               
29
 
Newport Beach Mini U Storage I
                               
30
 
Plymouth Hills
                               
31
 
Mill Creek Run Apartments
                               
32
 
Residence Inn - Ft. Lauderdale
                               
33
 
Cherry Grove Apartments
                               
34
 
Oak Hill Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
Emory/Egleston Children’s Hearing
 
10,740
 
21.5%
 
1/31/2017
 
Department of Veteran Affairs
 
10,000
 
20.0%
 
8/19/2015
34.02
 
Blairsville VA Clinic
 
Department of Veteran Affairs
 
9,216
 
92.2%
 
8/16/2015
               
34.03
 
Peachtree City Building
 
Outpatient Imaging
 
5,860
 
100.0%
 
8/31/2024
               
35
 
Newport Beach Mini U Storage II
                               
36
 
Stuart North Shopping Center
 
Premier Wellness
 
6,115
 
14.3%
 
4/30/2024
 
Mattress Firm
 
4,500
 
10.5%
 
8/31/2017
37
 
Gander Mountain - Arlington
 
Gander Mountain
 
52,000
 
100.0%
 
5/19/2029
               
38
 
Holiday Inn Express-Decatur, GA
                               
39
 
StorageMart - Crofton
                               
40
 
All Storage Railhead
                               
41
 
Geracimos Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
41.01
 
Geracimos Portfolio - South Village & Extended
 
Library
 
5,728
 
19.8%
 
03/31/2017
 
Serenity
 
3,500
 
12.1%
 
12/31/2014
41.02
 
Geracimos Portfolio - College Crossing
 
Bayview Beer Wine Sprits
 
4,414
 
18.4%
 
10/31/2019
 
Cecil College Bookstore
 
4,300
 
17.9%
 
12/31/2016
41.03
 
Geracimos Portfolio - Middletown Village
 
Go Green Cleaners
 
3,400
 
53.0%
 
05/31/2019
 
Manhattan Bagel
 
3,015
 
47.0%
 
07/04/2017
41.04
 
Geracimos Portfolio - Ocean City
 
Starbucks
 
1,626
 
100.0%
 
06/30/2019
 
Starbucks - Storage
 
894
 
55.0%
   
42
 
Zang Business Center
 
Einstein and Noah Corp.
 
46,485
 
37.9%
 
12/31/2022
 
American Truck Business Services, LLC
 
28,963
 
23.6%
 
9/30/2020
43
 
Holiday Inn Express - Lexington
                               
44
 
Rolling Hills Apartments
                               
45
 
West Knoll Apartments
                               
46
 
CT Self Storage - Fullerton
                               
47
 
Greenbrier Plaza
 
County of Orange / SSA
 
61,006
 
59.4%
 
3/31/2018
 
Hamni Financial Corp.
 
10,308
 
10.0%
 
1/31/2017
48
 
81 Washington Avenue
 
Gluttony Box Co., LLC
 
10,303
 
72.5%
 
11/30/2018
 
Villazzo, LLC
 
3,908
 
27.5%
 
8/31/2024
49
 
Hampton Inn - Greenville
                               
50
 
Orillia Station
 
Staples
 
23,800
 
50.6%
 
12/31/2017
 
Baja Fresh Mexican
 
3,013
 
6.4%
 
9/30/2019
51
 
Andover & Andover West
                               
52
 
Holiday Inn Express Memphis
                               
53
 
Holiday Inn Express - Georgetown
                               
 
 
A-1-19

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Largest Tenant Name
 
Largest Tenant Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name
 
2nd Largest Tenant Sq. Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant Exp. Date
54
 
Powell Crossing
 
Pet Supplies Plus
 
9,000
 
18.5%
 
7/31/2019
 
Goodwill
 
5,000
 
10.3%
 
10/31/2015
55
 
Holiday Inn Express & Suites Dallas East
                               
56
 
Fairfield Inn Suites - Lock Haven
                               
57
 
Shoppes at Barnes Crossing
 
Bed, Bath & Beyond
 
23,000
 
30.7%
 
1/31/2020
 
Dollar Tree
 
12,000
 
16.0%
 
1/31/2025
58
 
WalMart Orangeburg
 
Wal-Mart
 
196,674
 
100.0%
 
7/19/2019
               
59
 
Parkside Development Company, Inc.
                               
60
 
155 Passaic Avenue
 
SAIC
 
25,007
 
28.4%
 
12/31/2019
 
Broadway Insurance
 
13,127
 
14.9%
 
10/31/2021
61
 
CT Self Storage - Escondido
                               
62
 
Rite Aid Portfolio
                               
62.01
 
Rite Aid Buffalo
 
Rite Aid
 
10,600
 
100.0%
 
1/31/2029
               
62.02
 
Rite Aid Bluefield
 
Rite Aid
 
11,060
 
100.0%
 
2/28/2029
               
62.03
 
Rite Aid Hinton
 
Rite Aid
 
11,180
 
100.0%
 
2/28/2029
               
62.04
 
Rite Aid Branchland
 
Rite Aid
 
11,180
 
100.0%
 
2/28/2029
               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO  
                               
64
 
Korakia Pensione
                               
65
 
Strand Building
                               
66
 
Kingston Point
                               
67
 
Best Western Plus Dallas Hotel and Conference Center  
                               
68
 
North Bechtle Square II
 
The Bull of Springfield I (dba El Toro Restaurant)
 
5,916
 
16.0%
 
6/30/2019
 
Sake One, Inc.
 
4,250
 
11.5%
 
10/31/2022
69
 
Merri-Five Plaza
 
Dollar Tree Stores
 
15,074
 
19.0%
 
4/30/2025
 
AutoZone Development
 
8,600
 
10.8%
 
12/31/2021
70
 
Fishers Town Center
 
McAlister’s Deli
 
4,200
 
17.2%
 
2/29/2024
 
Original Pancake House
 
3,900
 
15.9%
 
3/31/2019
71
 
Avon Self-Storage
                               
72
 
Hampton Inn, Manhattan, KS
                               
73
 
Fifth Avenue Loft Corporation
                               
74
 
Shops at Lily Cache Creek
 
Five Guys
 
2,360
 
13.1%
 
9/30/2020
 
Bella’s Dog Grooming
 
2,100
 
11.7%
 
8/31/2016
75
 
Red Roof Inn San Diego
                               
76
 
La Quinta Garden Apartments
                               
77
 
72nd Street East Corporation
                               
78
 
14 Horatio Street Apartments Corp.
                               
79
 
1182-1214 Farmington Avenue
 
Advance Auto
 
7,000
 
25.7%
 
12/31/2018
 
Howley Bread Group
 
4,500
 
16.5%
 
12/31/2018
80
 
Market at Summer Oaks
 
EC Barton & Co.
 
23,226
 
26.8%
 
6/17/2019
 
ALDI
 
15,889
 
18.3%
 
6/15/2015
81
 
Greenwood Arms Cooperative Corp.
                               
82
 
Franklin Commons
 
Dollar Tree Store
 
9,000
 
28.1%
 
1/31/2018
 
Asian King
 
4,200
 
13.1%
 
9/30/2017
83
 
Durham Apartments
                               
84
 
San Luis Shopping Center
 
Goodwill Store
 
14,400
 
35.8%
 
9/30/2023
 
Dollar Tree Store
 
9,000
 
22.4%
 
4/30/2019
85
 
Monte Vista Mini Storage
                               
86
 
Colonial Place Apartments
                               
87
 
The Terraces at Willow Springs
 
Footnotes Dance Studio
 
7,600
 
15.2%
 
9/30/2023
 
Northpoint Personal Training
 
7,258
 
14.5%
 
5/31/2021
88
 
Evelyn Court Apartment Corp.
                               
89
 
Park Town Cooperative Homes No. 1, Inc.
                               
90
 
Bay Terrace Cooperative Section VIII, Inc.
                               
91
 
Woodstock Crossing
 
Kroger
 
54,322
 
82.2%
 
2/28/2019
 
Nail & Tanning Salon
 
1,500
 
2.3%
 
3/31/2015
92
 
Continental Self Storage
                               
93
 
SaraVilla Apartments
                               
94
 
Greenport Plaza
 
Big Lots
 
28,050
 
23.6%
 
1/31/2016
 
Salvation Army
 
18,607
 
15.7%
 
10/4/2016
95
 
Reserve at Cinco Ranch
 
Sola Salon
 
4,820
 
22.7%
 
1/31/2025
 
Derek McKaskle, D.D.S.
 
3,530
 
16.6%
 
9/30/2018
96
 
Bayview Marketplace
 
Anytime Fitness
 
3,964
 
18.9%
 
12/31/2018
 
Dental Care Alliance
 
3,277
 
15.6%
 
12/17/2017
97
 
North Salem Self Storage
                               
98
 
Walgreens - Lima
 
Walgreens
 
14,490
 
100.0%
 
4/30/2078
               
99
 
Rite Aid Middletown
 
Rite Aid
 
10,966
 
100.0%
 
12/14/2024
               
100
 
Shackleford MHP
                               
101
 
74 Fifth Avenue Owner’s Corporation
                               
102
 
Novawest Center
 
High Voltage Maintenance
 
7,160
 
6.2%
 
10/29/2019
 
Red Level Networks, LLC
 
6,131
 
5.3%
 
1/31/2017
103
 
Polo Green Apartments
                               
104
 
Big Oak Self Storage
                               
105
 
TimberHills Apartments
                               
106
 
S&S Plaza
 
Cici’s Pizza
 
3,928
 
24.2%
 
8/31/2023
 
Radio Shack Store
 
2,404
 
14.8%
 
6/30/2015
107
 
4400 Coldwater Canyon Avenue
 
Brown, Koro & Romag, LLP
 
5,110
 
22.4%
 
7/31/2017
 
American Citizenship Center, LLC
 
3,108
 
13.6%
 
8/19/2015
108
 
EZ Self-Storage
                               
109
 
Belleville Crossing - Building I
 
AT&T Mobility
 
3,150
 
35.1%
 
12/31/2018
 
Qdoba Mexican Grill #2542
 
2,400
 
26.8%
 
9/30/2018
110
 
Sandpiper Self Storage
                               
111
 
Marion Plaza
 
Dollar Tree Stores, Inc.
 
8,240
 
34.4%
 
1/31/2019
 
The Cato Corporation
 
4,160
 
17.4%
 
1/31/2019
112
 
Safari MHP
                               
113
 
Westwood Manor MHP
                               
114
 
The Mill MHC
                               
115
 
Best Western Plus
                               
116
 
Highlands Mobile Village
                               
117
 
Sted Tenant Owners Corp.
                               
118
 
Osceola MHC
                               
119
 
Lakeview Mobile Court
                               
120
 
Mountain View MHC
                               
121
 
Drake Lane Owners, Inc.
                               
122
 
Michelle Tenants Corp.
                               
123
 
3215 Owners, Ltd.
                               
124
 
250 West 16th Street Owners Corp.
                               
125
 
Great Space Self Storage
                               
126
 
406 West 46th Street Corp.
                               
127
 
741 West End Avenue Owners Corp.
                               
128
 
250 Equities Corp.
                               
129
 
338 West 19th Street Incorporated
                               

 
A-1-20

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
3rd Largest Tenant Name
 
3rd Largest Tenant Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant Exp. Date
 
4th Largest Tenant Name
 
4th Largest Tenant Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant Exp. Date
1
 
Bank of America Plaza
 
Bank of America
 
163,512
 
11.4%
 
6/30/2022
 
Kirkland & Ellis
 
101,756
 
7.1%
 
12/31/2019
2
 
Columbus Square Portfolio
 
TJ Maxx
 
40,550
 
8.2%
 
10/31/2019
 
Michael’s
 
34,424
 
7.0%
 
3/31/2020
3
 
Stamford Plaza Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
3.01
 
Two Stamford Plaza Portfolio
 
Boardroom Inc.
 
22,360
 
8.7%
 
2/29/2020
 
Hexcel Corporation
 
22,023
 
8.5%
 
2/28/2022
3.02
 
Four Stamford Plaza Portfolio
 
Digitas, Inc.
 
24,029
 
9.2%
 
6/16/2024
 
Cushman & Wakefield
 
15,238
 
5.8%
 
5/31/2017
3.03
 
One Stamford Plaza Portfolio
 
Regus Equity Business Centers
 
19,020
 
8.8%
 
10/31/2015
 
Dickstein Shapiro LLP
 
14,891
 
6.9%
 
5/31/2022
3.04
 
Three Stamford Plaza Portfolio
 
Glencore, Ltd.
 
45,537
 
18.5%
 
2/28/2022
 
Berkley Re America, LLC
 
35,698
 
14.5%
 
6/30/2021
4
 
Hampton Inn & Suites - Brickell
                               
5
 
Offices at Broadway Station
 
National Multiple Sclerosis
 
40,957
 
12.9%
 
1/31/2023
 
Hospital Shared Services, Inc.
 
36,157
 
11.4%
 
4/30/2018
6
 
CSM Bakery Supplies Portfolio I
                               
6.01
 
1912 Montreal Road
                               
6.02
 
3301 Montreal Industrial Way
                               
6.03
 
1400 W 2700 N
                               
6.04
 
3765 Walden Avenue
                               
7
 
U-Haul Portfolio
                               
7.01
 
U-Haul - Olympia
                               
7.02
 
U-Haul - Fontana
                               
7.03
 
U-Haul - El Paso
                               
7.04
 
U-Haul - Grand Island
                               
7.05
 
U-Haul - Wichita
                               
7.06
 
U-Haul - Longview
                               
7.07
 
U-Haul - Detroit
                               
7.08
 
U-Haul - Houston North
                               
7.09
 
U-Haul - Birmingham
                               
7.10
 
U-Haul - Cincinnati
                               
7.11
 
U-Haul - Memphis
                               
7.12
 
U-Haul - Macon
                               
7.13
 
U-Haul - Lebanon
                               
7.14
 
U-Haul - Westfield
                               
7.15
 
U-Haul - Yonkers
                               
7.16
 
U-Haul - Pleasant Hills
                               
7.17
 
U-Haul - Coraopolis
                               
7.18
 
U-Haul - Washington
                               
7.19
 
U-Haul - Bloomsburg
                               
7.20
 
U-Haul - Livermore
                               
7.21
 
U-Haul - Corpus Christi
                               
8
 
Hermosa Pavillion
 
Fusion Learning, Inc.
 
6,486
 
5.4%
 
2/28/2017
 
Keller Williams Beach Cities
 
4,800
 
4.0%
 
2/29/2016
9
 
Texas Portfolio
                               
9.0
 
Rincon Apartments
                               
9.02
 
Las Palmas Apartments
                               
9.03
 
Reata Apartments
                               
10
 
Hilton Lexington Downtown
                               
11
 
States Addition Apartments
                               
12
 
North Valley Plaza
 
Goodwill Industries
 
26,432
 
10.9%
 
10/21/2023
 
99 Cents Only Store
 
18,176
 
7.5%
 
9/30/2024
13
 
Courtyard by Marriott - Aventura
                               
14
 
Preferred Freezer Houston
                               
15
 
400 Atlantic Avenue
                               
16
 
CSM Bakery Supplies Portfolio II
                               
16.01
 
7351 Crider Avenue
                               
16.02
 
32621 Central Avenue
                               
16.03
 
2570 Kiel Way
                               
16.04
 
11350 Sunrise Park Drive
                               
16.05
 
8235 McHard Road
                               
16.06
 
5455 Louie Lane
                               
16.07
 
805 West 2500 South
                               
17
 
Parliament Bend and Park West Apartments
                               
17.01
 
Park West Apartments
                               
17.02
 
Parliament Bend Apartments
                               
18
 
55 Miracle Mile
 
All Inclusive Collection
 
6,657
 
10.2%
 
6/30/2022
 
Tarpon Bend
 
6,500
 
10.0%
 
12/31/2024
19
 
Lincoln Plaza
                               
20
 
Park City 3 and 4 Apartments, Inc.
                               
21
 
Bentley Commons at Keene
                               
22
 
Alpha Health Center
 
Alpha Dental Excellence
 
8,000
 
8.8%
 
2/28/2015
 
Olive Garden
 
7,500
 
8.2%
 
12/31/2022
23
 
Sansone Regal Plaza
 
Havana Grill
 
5,857
 
4.2%
 
4/30/2015
 
Asian Seafood Market
 
4,484
 
3.2%
 
6/30/2018
24
 
The Dorel Apartments
                               
25
 
Carson Plaza
 
Dollar Zone
 
5,683
 
7.0%
 
9/30/2014
 
California Credit Union
 
4,921
 
6.1%
 
8/31/2018
26
 
Hilton Garden Inn - Middleton
                               
27
 
Normandale Village
 
Haskell’s, Inc.
 
6,237
 
4.4%
 
01/31/2017
 
Dana’s Apparel
 
5,566
 
4.0%
 
05/30/2016
28
 
Residence Inn - Anaheim Hills Yorba Linda
                               
29
 
Newport Beach Mini U Storage I
                               
30
 
Plymouth Hills
                               
31
 
Mill Creek Run Apartments
                               
32
 
Residence Inn - Ft. Lauderdale
                               
33
 
Cherry Grove Apartments
                               
34
 
Oak Hill Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
Auto-Owners Insurance
 
8,682
 
17.4%
 
7/31/2017
 
Endocrine Consultants
 
4,500
 
9.0%
 
1/31/2016
34.02
 
Blairsville VA Clinic
                               
34.03
 
Peachtree City Building
                               
35
 
Newport Beach Mini U Storage II
                               
36
 
Stuart North Shopping Center
 
First Citizens Bank and Trust
 
3,800
 
8.9%
 
2/12/2026
 
First Watch Restaurant
 
3,500
 
8.2%
 
6/30/2017
37
 
Gander Mountain - Arlington
                               
38
 
Holiday Inn Express-Decatur, GA
                               
39
 
StorageMart - Crofton
                               
40
 
All Storage Railhead
                               
41
 
Geracimos Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
41.01
 
Geracimos Portfolio - South Village & Extended
 
Maria’s Restaurant
 
3,500
 
12.1%
 
12/31/2016
 
Annie Mac
 
1685
 
5.8%
 
5/31/2017
41.02
 
Geracimos Portfolio - College Crossing
 
Pizza Hut
 
3,326
 
13.9%
 
10/31/2015
 
Cecil County Credit Union
 
2354
 
9.8%
 
01/31/2016
41.03
 
Geracimos Portfolio - Middletown Village
                               
41.04
 
Geracimos Portfolio - Ocean City
                               
42
 
Zang Business Center
 
UC Synergetic, Inc.
 
14,717
 
12.0%
 
2/28/2019
 
Honeywell International
 
11,164
 
9.1%
 
3/31/2016
43
 
Holiday Inn Express - Lexington
                               
44
 
Rolling Hills Apartments
                               
45
 
West Knoll Apartments
                               
46
 
CT Self Storage - Fullerton
                               
47
 
Greenbrier Plaza
 
K.C. Yoo- Waterfront Café
 
4,295
 
4.2%
 
10/31/2014
 
Hopper Engineering Associates
 
2,635
 
2.6%
 
6/30/2017
48
 
81 Washington Avenue
                               
49
 
Hampton Inn - Greenville
                               
50
 
Orillia Station
 
Le’s Deli & Bakery
 
2,100
 
4.5%
 
5/30/2023
 
Danny Tuan Tran & Ho
 
1,820
 
3.9%
 
10/31/2019
51
 
Andover & Andover West
                               
52
 
Holiday Inn Express Memphis
                               
53
 
Holiday Inn Express - Georgetown
                               

 
A-1-21

 

WFRBS Commercial Mortgage Trust 2014-C22
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 

Mortgage Loan
Number
 
Property Name
 
3rd Largest Tenant Name
 
3rd Largest Tenant Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant Exp. Date
 
4th Largest Tenant Name
 
4th Largest Tenant Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant Exp. Date
54
 
Powell Crossing
 
Lair’s Hallmark
 
5,000
 
10.3%
 
2/28/2017
 
Average Joe’s Pub & Grill
 
4,000
 
8.2%
 
3/31/2015
55
 
Holiday Inn Express & Suites Dallas East
                               
56
 
Fairfield Inn Suites - Lock Haven
                               
57
 
Shoppes at Barnes Crossing
 
David’s Bridal
 
11,000
 
14.7%
 
10/31/2020
 
Margarita’s Mexican Grill
 
5,629
 
7.5%
 
4/14/2015
58
 
WalMart Orangeburg
                               
59
 
Parkside Development Company, Inc.
                               
60
 
155 Passaic Avenue
 
Daniella Koren
 
7,644
 
8.7%
 
11/30/2017
 
Weinberg Lieberman
 
4,872
 
5.5%
 
11/30/2017
61
 
CT Self Storage - Escondido
                               
62
 
Rite Aid Portfolio
                               
62.01
 
Rite Aid Buffalo
                               
62.02
 
Rite Aid Bluefield
                               
62.03
 
Rite Aid Hinton
                               
62.04
 
Rite Aid Branchland
                               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO  
                               
64
 
Korakia Pensione
                               
65
 
Strand Building
                               
66
 
Kingston Point
                               
67
 
Best Western Plus Dallas Hotel and Conference Center  
                               
68
 
North Bechtle Square II
 
Vision Service Corporation (dba Eye Mart Optical)
 
4,000
 
10.8%
 
11/30/2023
 
AHMF Inc (dba The Original Mattress Factory)
 
3,392
 
9.1%
 
12/31/2017
69
 
Merri-Five Plaza
 
U-Sew, LLC
 
4,837
 
6.1%
 
4/30/2016
 
Tandy Leather Comp
 
4,800
 
6.0%
 
9/30/2024
70
 
Fishers Town Center
 
Taylor’s Bakery
 
3,250
 
13.3%
 
11/30/2018
 
Scottrade, Inc.
 
1,300
 
5.3%
 
12/31/2015
71
 
Avon Self-Storage
                               
72
 
Hampton Inn, Manhattan, KS
                               
73
 
Fifth Avenue Loft Corporation
                               
74
 
Shops at Lily Cache Creek
 
Lily Cache Dental
 
1,800
 
10.0%
 
3/31/2019
 
T-Mobile of Illinois
 
1,500
 
8.4%
 
5/31/2016
75
 
Red Roof Inn San Diego
                               
76
 
La Quinta Garden Apartments
                               
77
 
72nd Street East Corporation
                               
78
 
14 Horatio Street Apartments Corp.
                               
79
 
1182-1214 Farmington Avenue
 
Nishiki Japanese Restaurant
 
3,800
 
14.0%
 
2/28/2019
 
Alex Faigel Bristol
 
3,020
 
11.1%
 
8/31/2020
80
 
Market at Summer Oaks
 
Harbor Freight Tools
 
15,233
 
17.6%
 
2/29/2020
 
Advance Auto
 
7,500
 
8.7%
 
12/31/2018
81
 
Greenwood Arms Cooperative Corp.
                               
82
 
Franklin Commons
 
Cato Corporation
 
4,160
 
13.0%
 
1/31/2018
 
Shoe Show, Inc.
 
3,440
 
10.8%
 
10/31/2017
83
 
Durham Apartments
                               
84
 
San Luis Shopping Center
 
Shoe Department Store
 
5,000
 
12.4%
 
5/31/2019
 
Rue 21 Store
 
4,456
 
11.1%
 
1/31/2019
85
 
Monte Vista Mini Storage
                               
86
 
Colonial Place Apartments
                               
87
 
The Terraces at Willow Springs
 
Davinci’s Pizza
 
6,000
 
12.0%
 
12/31/2023
 
Kids Stay N Play North
 
4,000
 
8.0%
 
9/30/2017
88
 
Evelyn Court Apartment Corp.
                               
89
 
Park Town Cooperative Homes No. 1, Inc.
                               
90
 
Bay Terrace Cooperative Section VIII, Inc.
                               
91
 
Woodstock Crossing
 
Pizza Hut
 
1,200
 
1.8%
 
5/31/2015
 
Best Quality Cleaners
 
1,200
 
1.8%
 
9/30/2014
92
 
Continental Self Storage
                               
93
 
SaraVilla Apartments
                               
94
 
Greenport Plaza
 
Aldi
 
16,800
 
14.2%
 
4/30/2017
 
Advance Auto
 
10,800
 
9.1%
 
3/31/2016
95
 
Reserve at Cinco Ranch
 
Kids R Kids
 
3,515
 
16.6%
 
5/31/2018
 
Ralph A. Brock II, DDS
 
2,100
 
9.9%
 
5/31/2018
96
 
Bayview Marketplace
 
Laundry Shop
 
2,754
 
13.1%
 
2/28/2017
 
AdvancedUrgent Care
 
2,720
 
12.9%
 
9/30/2016
97
 
North Salem Self Storage
                               
98
 
Walgreens - Lima
                               
99
 
Rite Aid Middletown
                               
100
 
Shackleford MHP
                               
101
 
74 Fifth Avenue Owner’s Corporation
                               
102
 
Novawest Center
 
Great Lakes Gourmet Food
 
5,120
 
4.4%
 
9/30/2015
 
Eclipse, Inc.
 
5,105
 
4.4%
 
8/31/2014
103
 
Polo Green Apartments
                               
104
 
Big Oak Self Storage
                               
105
 
TimberHills Apartments
                               
106
 
S&S Plaza
 
Gamestop
 
1,875
 
11.6%
 
2/28/2019
 
Penn Station East Coast Subs
 
1,800
 
11.1%
 
2/28/2020
107
 
4400 Coldwater Canyon Avenue
 
Roddenberry Entertainment, Inc.
 
3,100
 
13.6%
 
4/30/2015
 
Commercial Programming Systems, Inc.
 
1,822
 
8.0%
 
12/1/2014
108
 
EZ Self-Storage
                               
109
 
Belleville Crossing - Building I
 
Nail Spa
 
2,257
 
25.2%
 
3/12/2019
 
General Nutrition Corp
 
1,162
 
13.0%
 
9/30/2015
110
 
Sandpiper Self Storage
                               
111
 
Marion Plaza
 
Shoe Show, Inc.
 
3,760
 
15.7%
 
2/28/2016
 
Springleaf Financial Services, Inc.
 
1,760
 
7.4%
 
12/31/2018
112
 
Safari MHP
                               
113
 
Westwood Manor MHP
                               
114
 
The Mill MHC
                               
115
 
Best Western Plus
                               
116
 
Highlands Mobile Village
                               
117
 
Sted Tenant Owners Corp.
                               
118
 
Osceola MHC
                               
119
 
Lakeview Mobile Court
                               
120
 
Mountain View MHC
                               
121
 
Drake Lane Owners, Inc.
                               
122
 
Michelle Tenants Corp.
                               
123
 
3215 Owners, Ltd.
                               
124
 
250 West 16th Street Owners Corp.
                               
125
 
Great Space Self Storage
                               
126
 
406 West 46th Street Corp.
                               
127
 
741 West End Avenue Owners Corp.
                               
128
 
250 Equities Corp.
                               
129
 
338 West 19th Street Incorporated
                               

 
A-1-22

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
5th Largest Tenant Name
 
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 %
1
 
Bank of America Plaza
 
Alston & Bird
 
81,094
 
5.7%
 
12/31/2023
 
7/7/2014
 
7/7/2014
     
7/3/2014
 
13.0%
2
 
Columbus Square Portfolio
 
HomeGoods
 
27,019
 
5.5%
 
5/31/2021
 
7/15/2014
 
7/15/2014
           
3
 
Stamford Plaza Portfolio
 
Various
 
Various
 
Various
 
Various
 
7/8/2014
 
7/8/2014
           
3.01
 
Two Stamford Plaza Portfolio
 
Ace American Insurance Co
 
18,465
 
7.2%
 
8/31/2018
 
7/8/2014
 
7/8/2014
           
3.02
 
Four Stamford Plaza Portfolio
 
Drum Capital Management LLC
 
9,900
 
3.8%
 
7/31/2018
 
7/8/2014
 
7/8/2014
           
3.03
 
One Stamford Plaza Portfolio
 
Intrepid Aviation Management
 
12,757
 
5.9%
 
10/31/2017
 
7/8/2014
 
7/8/2014
           
3.04
 
Three Stamford Plaza Portfolio
 
Five Mile Capital Partners LLC
 
15,381
 
6.2%
 
7/31/2016
 
7/8/2014
 
7/8/2014
           
4
 
Hampton Inn & Suites - Brickell
                 
5/19/2014
 
5/16/2014
           
5
 
Offices at Broadway Station
 
Global Technology Resources
 
34,144
 
10.7%
 
1/31/2020
 
6/2/2014
 
7/2/2014
           
6
 
CSM Bakery Supplies Portfolio I
                 
8/6/2014
 
8/6/2014
           
6.01
 
1912 Montreal Road
                 
8/6/2014
 
8/6/2014
           
6.02
 
3301 Montreal Industrial Way
                 
8/6/2014
 
8/6/2014
           
6.03
 
1400 W 2700 N
                 
8/6/2014
 
8/6/2014
           
6.04
 
3765 Walden Avenue
                 
8/6/2014
 
8/6/2014
           
7
 
U-Haul Portfolio
                 
Various
 
Various
 
Various
       
7.01
 
U-Haul - Olympia
                 
6/30/2014
 
6/30/2014
     
6/30/2014
 
10.0%
7.02
 
U-Haul - Fontana
                 
6/30/2014
 
6/25/2014
     
6/30/2014
 
15.0%
7.03
 
U-Haul - El Paso
                 
6/30/2014
 
6/30/2014
           
7.04
 
U-Haul - Grand Island
                 
7/10/2014
 
6/30/2014
           
7.05
 
U-Haul - Wichita
                 
6/30/2014
 
6/30/2014
           
7.06
 
U-Haul - Longview
                 
6/30/2014
 
6/30/2014
           
7.07
 
U-Haul - Detroit
                 
6/30/2014
 
6/30/2014
           
7.08
 
U-Haul - Houston North
                 
6/30/2014
 
6/30/2014
           
7.09
 
U-Haul - Birmingham
                 
7/11/2014
 
6/30/2014
           
7.10
 
U-Haul - Cincinnati
                 
6/30/2014
 
6/30/2014
           
7.11
 
U-Haul - Memphis
                 
7/10/2014
 
6/30/2014
     
6/30/2014
 
8.0%
7.12
 
U-Haul - Macon
                 
6/30/2014
 
6/27/2014
           
7.13
 
U-Haul - Lebanon
                 
6/30/2014
 
6/30/2014
           
7.14
 
U-Haul - Westfield
                 
6/30/2014
 
6/30/2014
           
7.15
 
U-Haul - Yonkers
                 
6/30/2014
 
6/25/2014
           
7.16
 
U-Haul - Pleasant Hills
                 
7/11/2014
 
7/11/2014
           
7.17
 
U-Haul - Coraopolis
                 
7/9/2014
 
7/10/2014
           
7.18
 
U-Haul - Washington
                 
6/30/2014
 
7/9/2014
           
7.19
 
U-Haul - Bloomsburg
                 
6/30/2014
 
6/26/2014
           
7.20
 
U-Haul - Livermore
                 
6/30/2014
 
6/30/2014
     
6/30/2014
 
14.0%
7.21
 
U-Haul - Corpus Christi
                 
6/30/2014
 
6/30/2014
           
8
 
Hermosa Pavillion
 
Precision Development
 
4,738
 
3.9%
 
4/9/2017
 
6/19/2014
 
6/24/2014
     
6/19/2014
 
8.0%
9
 
Texas Portfolio
                 
7/14/2014
 
6/27/2014
           
9.0
 
Rincon Apartments
                 
7/14/2014
 
6/27/2014
           
9.02
 
Las Palmas Apartments
                 
7/14/2014
 
6/27/2014
           
9.03
 
Reata Apartments
                 
7/14/2014
 
6/27/2014
           
10
 
Hilton Lexington Downtown
                 
5/29/2014
 
5/29/2014
           
11
 
States Addition Apartments
                 
5/30/2014
 
6/2/2014
           
12
 
North Valley Plaza
 
Dollar Tree
 
13,898
 
5.8%
 
12/31/2014
 
5/21/2014
 
5/28/2014
     
5/22/2014
 
10.0%
13
 
Courtyard by Marriott - Aventura
                 
6/23/2014
 
6/23/2014
           
14
 
Preferred Freezer Houston
                 
7/17/2014
 
7/18/2014
           
15
 
400 Atlantic Avenue
                 
7/17/2014
 
11/22/2013
           
16
 
CSM Bakery Supplies Portfolio II
                 
8/6/2014
 
8/6/2014
           
16.01
 
7351 Crider Avenue
                 
8/6/2014
 
8/6/2014
     
6/26/2014
 
15.0%
16.02
 
32621 Central Avenue
                 
8/6/2014
 
8/6/2014
     
6/25/2014
 
18.0%
16.03
 
2570 Kiel Way
                 
8/6/2014
 
8/6/2014
           
16.04
 
11350 Sunrise Park Drive
                 
8/6/2014
 
8/6/2014
     
6/23/2014
 
8.0%
16.05
 
8235 McHard Road
                 
8/6/2014
 
8/6/2014
           
16.06
 
5455 Louie Lane
                 
8/6/2014
 
8/6/2014
     
6/24/2014
 
11.0%
16.07
 
805 West 2500 South
                 
8/6/2014
 
8/6/2014
     
6/20/2014
 
17.0%
17
 
Parliament Bend and Park West Apartments
                 
Various
 
7/21/2014
           
17.01
 
Park West Apartments
                 
7/22/2014
 
7/21/2014
           
17.02
 
Parliament Bend Apartments
                 
7/21/2014
 
7/21/2014
           
18
 
55 Miracle Mile
 
Environmental Health Systems Research Institute, Inc.
 
4,444
 
6.8%
 
9/30/2019
 
7/16/2014
 
7/17/2014
           
19
 
Lincoln Plaza
                 
7/8/2014
 
7/8/2014
           
20
 
Park City 3 and 4 Apartments, Inc.
                 
6/17/2014
 
7/16/2014
           
21
 
Bentley Commons at Keene
                 
7/1/2014
 
7/1/2014
           
22
 
Alpha Health Center
 
Cecil Surgery Center
 
5,746
 
6.3%
 
3/31/2022
 
7/8/2014
 
7/8/2014
           
23
 
Sansone Regal Plaza
 
Ali Baba Restaurant
 
4,500
 
3.2%
 
7/31/2020
 
4/30/2014
 
4/30/2014
           
24
 
The Dorel Apartments
                 
5/29/2014
 
6/3/2014
           
25
 
Carson Plaza
 
The Glamour Spot
 
2,750
 
3.4%
 
9/30/2015
 
8/13/2014
 
8/11/2014
     
8/13/2014
 
18.0%
26
 
Hilton Garden Inn - Middleton
                 
7/1/2014
 
7/1/2014
           
27
 
Normandale Village
 
Famous Dave’s
 
5,420
 
3.8%
 
07/31/2017
 
08/01/2014
 
08/01/2014
           
28
 
Residence Inn - Anaheim Hills Yorba Linda
                 
6/17/2014
 
6/11/2014
     
6/20/2014
 
10.0%
29
 
Newport Beach Mini U Storage I
                 
5/15/2014
 
5/15/2014
 
6/9/2014
 
5/15/2014
 
13.0%
30
 
Plymouth Hills
                 
6/12/2014
 
6/12/2014
           
31
 
Mill Creek Run Apartments
                 
6/19/2014
 
6/19/2014
           
32
 
Residence Inn - Ft. Lauderdale
                 
6/11/2014
 
6/10/2014
           
33
 
Cherry Grove Apartments
                 
6/27/2014
 
6/27/2014
           
34
 
Oak Hill Portfolio
 
Various
 
Various
 
Various
 
Various
 
TBD
 
TBD
           
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
Piedmont Medical Care
 
3,169
 
6.3%
 
2/28/2016
 
TBD
 
TBD
           
34.02
 
Blairsville VA Clinic
                 
TBD
 
TBD
           
34.03
 
Peachtree City Building
                 
TBD
 
TBD
           
35
 
Newport Beach Mini U Storage II
                 
5/15/2014
 
5/15/2014
 
6/9/2014
 
5/15/2014
 
10.0%
36
 
Stuart North Shopping Center
 
Fred Astair Dance
 
3,485
 
8.1%
 
4/30/2017
 
7/15/2014
 
7/15/2014
           
37
 
Gander Mountain - Arlington
                 
7/10/2014
 
7/10/2014
           
38
 
Holiday Inn Express-Decatur, GA
                 
6/3/2014
 
6/3/2014
           
39
 
StorageMart - Crofton
                 
5/5/2014
 
5/5/2014
           
40
 
All Storage Railhead
                 
7/1/2014
 
7/1/2014
           
41
 
Geracimos Portfolio
 
Various
 
Various
 
Various
 
Various
 
07/28/2014
 
Various
           
41.01
 
Geracimos Portfolio - South Village & Extended
 
VSMCCC Clinic
 
1,408
 
4.9%
 
10/31/2018
 
07/28/2014
 
8/11/2014
           
41.02
 
Geracimos Portfolio - College Crossing
 
Eclispe Dance School
 
2,221
 
9.3%
 
01/31/2019
 
07/28/2014
 
8/11/2014
           
41.03
 
Geracimos Portfolio - Middletown Village
                 
07/28/2014
 
07/28/2014
           
41.04
 
Geracimos Portfolio - Ocean City
                 
07/28/2014
 
8/15/2014
           
42
 
Zang Business Center
 
Surveying and Mapping, Inc.
 
3,232
 
2.6%
 
12/31/2015
 
6/16/2014
 
6/18/2014
           
43
 
Holiday Inn Express - Lexington
                 
5/1/2014
 
4/30/2014
           
44
 
Rolling Hills Apartments
                 
5/20/2014
 
5/21/2014
           
45
 
West Knoll Apartments
                 
7/14/2014
 
7/11/2014
           
46
 
CT Self Storage - Fullerton
                 
5/19/2014
 
5/19/2014
     
4/23/2014
 
11.0%
47
 
Greenbrier Plaza
 
Credit Card Services, Inc.
 
2,441
 
2.4%
 
12/31/2015
 
5/26/2014
 
5/26/2014
           
48
 
81 Washington Avenue
                 
6/27/2014
 
6/27/2014
           
49
 
Hampton Inn - Greenville
                 
4/28/2014
 
4/29/2014
           
50
 
Orillia Station
 
Happy at the Bay
 
1,555
 
3.3%
 
5/30/2018
 
5/20/2014
 
5/22/2014
     
5/27/2014
 
11.0%
51
 
Andover & Andover West
                 
6/17/2014
 
6/18/2014
           
52
 
Holiday Inn Express Memphis
                 
6/26/2014
 
6/26/2014
           
53
 
Holiday Inn Express - Georgetown
                 
6/8/2014
 
6/10/2014
           

 
A-1-23

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 

Mortgage Loan
Number
 
Property Name
 
5th Largest Tenant Name
 
5th Largest Tenant Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant Exp. Date
 
Engineering Report
Date
 
Environmental Report Date (Phase I)
 
Environmental Report
Date (Phase II)
 
Seismic Report Date
 
Seismic PML %
54
 
Powell Crossing
 
Kenneth’s Hair Salon
 
3,200
 
6.6%
 
10/30/2017
 
5/29/2014
 
5/30/2014
           
55
 
Holiday Inn Express & Suites Dallas East
                 
3/31/2014
 
3/28/2014
           
56
 
Fairfield Inn Suites - Lock Haven
                 
6/30/2014
 
6/27/2014
           
57
 
Shoppes at Barnes Crossing
 
Beauty Supply
 
4,676
 
6.2%
 
11/30/2024
 
7/1/2014
 
7/3/2014
           
58
 
WalMart Orangeburg
                 
6/25/2014
 
6/25/2014
           
59
 
Parkside Development Company, Inc.
                 
5/9/2014
 
5/7/2014
           
60
 
155 Passaic Avenue
 
Mortgage Masters
 
4,468
 
5.1%
 
10/31/2017
 
6/10/2014
 
6/10/2014
           
61
 
CT Self Storage - Escondido
                 
5/20/2014
 
5/20/2014
     
4/23/2014
 
7.0%
62
 
Rite Aid Portfolio
                 
Various
 
Various
 
Various
       
62.01
 
Rite Aid Buffalo
                 
11/13/2013
 
12/5/2013
 
1/3/2014
       
62.02
 
Rite Aid Bluefield
                 
12/23/2013
 
12/30/2013
           
62.03
 
Rite Aid Hinton
                 
12/23/2013
 
12/30/2013
           
62.04
 
Rite Aid Branchland
                 
12/23/2013
 
12/30/2013
           
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
                 
4/2/2014
 
4/2/2014
           
64
 
Korakia Pensione
                 
6/11/2014
 
6/12/2014
           
65
 
Strand Building
                 
7/8/2014
 
7/8/2014
           
66
 
Kingston Point
                 
07/24/2014
 
07/24/2014
           
67
 
Best Western Plus Dallas Hotel and Conference Center  
                 
5/8/2014
 
5/8/2014
           
68
 
North Bechtle Square II
 
QC Financial Services
 
2,320
 
6.3%
 
1/31/2016
 
11/25/2013
 
11/21/2013
           
69
 
Merri-Five Plaza
 
Merriman Drugs
 
4,000
 
5.0%
 
12/31/2015
 
6/2/2014
 
6/2/2014
           
70
 
Fishers Town Center
 
KKBB, Inc.
 
1,300
 
5.3%
 
1/31/2015
 
5/29/2014
 
5/29/2014
           
71
 
Avon Self-Storage
                 
6/9/2014
 
6/9/2014
           
72
 
Hampton Inn, Manhattan, KS
                 
4/2/2014
 
4/2/2014
           
73
 
Fifth Avenue Loft Corporation
                 
6/11/2014
 
6/10/2014
           
74
 
Shops at Lily Cache Creek
 
LA Tan
 
1,500
 
8.4%
 
1/31/2018
 
7/11/2014
 
7/11/2014
           
75
 
Red Roof Inn San Diego
                 
6/19/2014
 
7/17/2014
           
76
 
La Quinta Garden Apartments
                 
7/8/2014
 
7/8/2014
           
77
 
72nd Street East Corporation
                 
6/12/2014
 
6/12/2014
           
78
 
14 Horatio Street Apartments Corp.
                 
5/8/2014
 
5/5/2014
           
79
 
1182-1214 Farmington Avenue
 
BCR Communications LLC
 
1,879
 
6.9%
 
11/30/2017
 
5/7/2014
 
5/22/2014
           
80
 
Market at Summer Oaks
 
Bucanas Mexican Rest.
 
7,500
 
8.7%
 
10/31/2015
 
7/14/2014
 
7/14/2014
     
7/14/2014
 
12.0%
81
 
Greenwood Arms Cooperative Corp.
                 
5/15/2014
 
5/15/2014
           
82
 
Franklin Commons
 
Lend Mark Financial, LLC
 
2,000
 
6.3%
 
4/30/2019
 
7/24/2014
 
7/25/2014
           
83
 
Durham Apartments
                 
4/9/2014
 
4/9/2014
           
84
 
San Luis Shopping Center
 
Sally Beauty Store
 
1,500
 
3.7%
 
6/30/2019
 
6/30/2014
 
6/2/2014
           
85
 
Monte Vista Mini Storage
                 
6/5/2014
 
6/4/2014
     
6/3/2014
 
6.0%
86
 
Colonial Place Apartments
                 
6/20/2014
 
6/22/2014
           
87
 
The Terraces at Willow Springs
 
Minuteman Press
 
1,800
 
3.6%
 
4/30/2016
 
6/11/2014
 
6/11/2014
           
88
 
Evelyn Court Apartment Corp.
                 
6/9/2014
 
6/5/2014
           
89
 
Park Town Cooperative Homes No. 1, Inc.
                 
7/7/2014
 
7/7/2014
           
90
 
Bay Terrace Cooperative Section VIII, Inc.
                 
6/5/2014
 
6/5/2014
           
91
 
Woodstock Crossing
 
Tabor Clips, Inc.
 
1,000
 
1.5%
 
5/31/2024
 
6/11/2014
 
2/7/2014
 
2/10/2014
       
92
 
Continental Self Storage
                 
6/4/2014
 
6/4/2014
           
93
 
SaraVilla Apartments
                 
3/25/2014
 
3/25/2014
           
94
 
Greenport Plaza
 
Fosters Refrigerator
 
10,000
 
8.4%
 
2/28/2017
 
6/20/2014
 
6/24/2014
           
95
 
Reserve at Cinco Ranch
 
Unique Party
 
1,565
 
7.4%
 
10/31/2019
 
5/21/2014
 
5/20/2014
           
96
 
Bayview Marketplace
 
Happy’s Pizza
 
2,545
 
12.1%
 
2/25/2019
 
5/30/2014
 
5/30/2014
           
97
 
North Salem Self Storage
                 
6/9/2014
 
6/10/2014
           
98
 
Walgreens - Lima
                 
5/19/2014
 
5/19/2014
           
99
 
Rite Aid Middletown
                 
7/2/2014
 
7/2/2014
           
100
 
Shackleford MHP
                 
6/25/2014
 
6/23/2014
           
101
 
74 Fifth Avenue Owner’s Corporation
                 
5/19/2014
 
5/20/2014
           
102
 
Novawest Center
 
Community Links
 
5,081
 
4.4%
 
4/30/2018
 
3/17/2014
 
4/11/2014
 
6/9/2014
       
103
 
Polo Green Apartments
                 
3/25/2014
 
3/25/2014
           
104
 
Big Oak Self Storage
                 
5/5/2014
 
5/5/2014
     
5/5/2014
 
4.0%
105
 
TimberHills Apartments
                 
6/4/2014
 
6/4/2014
     
6/4/2014
 
8.0%
106
 
S&S Plaza
 
Onemain Financial
 
1,534
 
9.5%
 
10/31/2016
 
6/30/2014
 
6/30/2014
           
107
 
4400 Coldwater Canyon Avenue
 
Muse Entertainment, USA
 
1,465
 
6.4%
 
12/30/2015
 
6/26/2014
 
6/26/2014
     
6/26/2014
 
12.0%
108
 
EZ Self-Storage
                 
6/9/2014
 
6/9/2014
           
109
 
Belleville Crossing - Building I
                 
6/5/2014
 
6/5/2014
           
110
 
Sandpiper Self Storage
                 
6/17/2014
 
6/17/2014
           
111
 
Marion Plaza
 
WC Marion, LLC (Verizon Wireless)
 
1,200
 
5.0%
 
11/30/2014
 
6/16/2014
 
6/16/2014
           
112
 
Safari MHP
                 
7/15/2014
 
7/16/2014
           
113
 
Westwood Manor MHP
                 
5/28/2014
 
5/28/2014
           
114
 
The Mill MHC
                 
7/8/2014
 
7/8/2014
           
115
 
Best Western Plus
                 
6/27/2014
 
7/1/2014
           
116
 
Highlands Mobile Village
                 
6/17/2014
 
6/16/2014
           
117
 
Sted Tenant Owners Corp.
                 
6/11/2014
 
6/10/2014
           
118
 
Osceola MHC
                 
6/17/2014
 
6/17/2014
           
119
 
Lakeview Mobile Court
                 
6/17/2014
 
6/17/2014
           
120
 
Mountain View MHC
                 
6/20/2014
 
6/20/2014
     
7/11/2014
 
10.0%
121
 
Drake Lane Owners, Inc.
                 
6/25/2014
 
6/19/2014
           
122
 
Michelle Tenants Corp.
                 
5/27/2014
 
5/19/2014
           
123
 
3215 Owners, Ltd.
                 
7/6/2014
 
6/5/2014
           
124
 
250 West 16th Street Owners Corp.
                 
6/13/2014
 
6/12/2014
           
125
 
Great Space Self Storage
                 
6/4/2014
 
6/3/2014
           
126
 
406 West 46th Street Corp.
                 
5/23/2014
 
5/22/2014
           
127
 
741 West End Avenue Owners Corp.
                 
5/23/2014
 
5/23/2014
           
128
 
250 Equities Corp.
                 
5/2/2014
 
5/2/2014
           
129
 
338 West 19th Street Incorporated
                 
1/29/2014
 
1/28/2014
           

 
A-1-24

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Seismic Insurance
Required  (Y/N)
 
Terrorism Insurance
(Y/N)
 
Loan Purpose
 
Engineering Escrow /
Deferred Maintenance ($)
 
Tax Escrow (Initial)
 
Monthly Tax Escrow
($)
 
Tax Escrow - Cash or LoC
 
Tax Escrow - LoC
Counterparty
 
Insurance Escrow (Initial)
 
Monthly Insurance
Escrow ($)
1
 
Bank of America Plaza
 
N
 
Y
 
Refinance
 
0
 
4,151,842
 
518,981
 
Cash
     
0
 
Springing
2
 
Columbus Square Portfolio
 
N
 
Y
 
Refinance
 
0
 
249,368
 
77,575
 
Cash
     
0
 
Springing
3
 
Stamford Plaza Portfolio
 
N
 
Y
 
Refinance
 
945,000
 
963,416
 
481,708
 
Cash
     
0
 
Springing
3.01
 
Two Stamford Plaza Portfolio
 
N
 
Y
                               
3.02
 
Four Stamford Plaza Portfolio
 
N
 
Y
                               
3.03
 
One Stamford Plaza Portfolio
 
N
 
Y
                               
3.04
 
Three Stamford Plaza Portfolio
 
N
 
Y
                               
4
 
Hampton Inn & Suites - Brickell
 
N
 
Y
 
Refinance
 
0
 
511,536
 
56,838
 
Cash
     
0
 
Springing
5
 
Offices at Broadway Station
 
N
 
Y
 
Acquisition
 
0
 
284,793
 
94,931
 
Cash
     
0
 
Springing
6
 
CSM Bakery Supplies Portfolio I
 
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
         
0
 
Springing
6.01
 
1912 Montreal Road
 
N
 
Y
                               
6.02
 
3301 Montreal Industrial Way
 
N
 
Y
                               
6.03
 
1400 W 2700 N
 
N
 
Y
                               
6.04
 
3765 Walden Avenue
 
N
 
Y
                               
7
 
U-Haul Portfolio
 
N
 
Y
 
Refinance
 
0
 
684,114
 
114,019
 
Cash
     
0
 
Springing
7.01
 
U-Haul - Olympia
 
N
 
Y
                               
7.02
 
U-Haul - Fontana
 
N
 
Y
                               
7.03
 
U-Haul - El Paso
 
N
 
Y
                               
7.04
 
U-Haul - Grand Island
 
N
 
Y
                               
7.05
 
U-Haul - Wichita
 
N
 
Y
                               
7.06
 
U-Haul - Longview
 
N
 
Y
                               
7.07
 
U-Haul - Detroit
 
N
 
Y
                               
7.08
 
U-Haul - Houston North
 
N
 
Y
                               
7.09
 
U-Haul - Birmingham
 
N
 
Y
                               
7.10
 
U-Haul - Cincinnati
 
N
 
Y
                               
7.11
 
U-Haul - Memphis
 
N
 
Y
                               
7.12
 
U-Haul - Macon
 
N
 
Y
                               
7.13
 
U-Haul - Lebanon
 
N
 
Y
                               
7.14
 
U-Haul - Westfield
 
N
 
Y
                               
7.15
 
U-Haul - Yonkers
 
N
 
Y
                               
7.16
 
U-Haul - Pleasant Hills
 
N
 
Y
                               
7.17
 
U-Haul - Coraopolis
 
N
 
Y
                               
7.18
 
U-Haul - Washington
 
N
 
Y
                               
7.19
 
U-Haul - Bloomsburg
 
N
 
Y
                               
7.20
 
U-Haul - Livermore
 
N
 
Y
                               
7.21
 
U-Haul - Corpus Christi
 
N
 
Y
                               
8
 
Hermosa Pavillion
 
N
 
Y
 
Refinance
 
0
 
136,844
 
22,807
 
Cash
     
19,000
 
1,583
9
 
Texas Portfolio
 
N
 
Y
 
Acquisition
 
118,363
 
360,832
 
45,104
 
Cash
     
26,302
 
12,151
9.0
 
Rincon Apartments
 
N
 
Y
                               
9.02
 
Las Palmas Apartments
 
N
 
Y
                               
9.03
 
Reata Apartments
 
N
 
Y
                               
10
 
Hilton Lexington Downtown
 
N
 
Y
 
Acquisition
 
0
 
174,996
 
19,444
 
Cash
     
0
 
Springing
11
 
States Addition Apartments
 
N
 
Y
 
Acquisition
 
0
 
213,255
 
23,695
 
Cash
     
18,852
 
6,284
12
 
North Valley Plaza
 
N
 
Y
 
Refinance
 
0
 
51,458
 
25,729
 
Cash
     
0
 
4,719
13
 
Courtyard by Marriott - Aventura
 
N
 
Y
 
Refinance
 
0
 
179,697
 
19,967
 
Cash
     
0
 
Springing
14
 
Preferred Freezer Houston
 
N
 
Y
 
Refinance
 
1,500,000
 
0
 
Springing
         
0
 
Springing
15
 
400 Atlantic Avenue
 
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
         
0
 
Springing
16
 
CSM Bakery Supplies Portfolio II
 
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
         
0
 
Springing
16.01
 
7351 Crider Avenue
 
N
 
Y
                               
16.02
 
32621 Central Avenue
 
N
 
Y
                               
16.03
 
2570 Kiel Way
 
N
 
Y
                               
16.04
 
11350 Sunrise Park Drive
 
N
 
Y
                               
16.05
 
8235 McHard Road
 
N
 
Y
                               
16.06
 
5455 Louie Lane
 
N
 
Y
                               
16.07
 
805 West 2500 South
 
N
 
Y
                               
17
 
Parliament Bend and Park West Apartments
 
N
 
Y
 
Acquisition
 
0
 
407,352
 
43,106
 
Cash
     
27,428
 
13,061
17.01
 
Park West Apartments
 
N
 
Y
                               
17.02
 
Parliament Bend Apartments
 
N
 
Y
                               
18
 
55 Miracle Mile
 
N
 
Y
 
Refinance
 
0
 
235,812
 
32,083
 
Cash
     
73,881
 
5,864
19
 
Lincoln Plaza
 
N
 
Y
 
Refinance
 
2,875
 
25,945
 
2,745
 
Cash
     
28,458
 
4,517
20
 
Park City 3 and 4 Apartments, Inc.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
21
 
Bentley Commons at Keene
 
N
 
Y
 
Refinance
 
0
 
131,218
 
32,805
 
Cash
     
15,645
 
Springing
22
 
Alpha Health Center
 
N
 
Y
 
Refinance
 
467,400
 
35,371
 
11,790
 
Cash
     
17,481
 
1,345
23
 
Sansone Regal Plaza
 
N
 
Y
 
Acquisition
 
0
 
29,961
 
5,992
 
Cash
     
19,101
 
1,910
24
 
The Dorel Apartments
 
N
 
Y
 
Refinance
 
0
 
114,701
 
14,337
 
Cash
     
0
 
Springing
25
 
Carson Plaza
 
N
 
Y
 
Refinance
 
0
 
94,623
 
10,514
 
Cash
     
11,565
 
1,217
26
 
Hilton Garden Inn - Middleton
 
N
 
Y
 
Refinance
 
0
 
33,738
 
18,742
 
Cash
     
0
 
Springing
27
 
Normandale Village
 
N
 
Y
 
Refinance
 
7,000
 
225,792
 
39,514
 
Cash
     
29,027
 
2,540
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
N
 
Y
 
Refinance
 
0
 
78,984
 
9,873
 
Cash
     
0
 
Springing
29
 
Newport Beach Mini U Storage I
 
N
 
Y
 
Refinance
 
0
 
25,380
 
6,345
 
Cash
     
0
 
Springing
30
 
Plymouth Hills
 
N
 
Y
 
Refinance
 
0
 
0
 
0
         
0
 
0
31
 
Mill Creek Run Apartments
 
N
 
Y
 
Acquisition
 
27,225
 
113,465
 
10,315
 
Cash
     
0
 
Springing
32
 
Residence Inn - Ft. Lauderdale
 
N
 
Y
 
Refinance
 
0
 
154,926
 
15,493
 
Cash
     
0
 
Springing
33
 
Cherry Grove Apartments
 
N
 
Y
 
Acquisition
 
23,625
 
53,956
 
6,423
 
Cash
     
0
 
12,203
34
 
Oak Hill Portfolio
 
N
 
Y
 
Acquisition
 
0
 
0
 
6,942
 
Cash
     
0
 
876
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
N
 
Y
                               
34.02
 
Blairsville VA Clinic
 
N
 
Y
                               
34.03
 
Peachtree City Building
 
N
 
Y
                               
35
 
Newport Beach Mini U Storage II
 
N
 
Y
 
Refinance
 
0
 
27,630
 
5,526
 
Cash
     
0
 
Springing
36
 
Stuart North Shopping Center
 
N
 
Y
 
Acquisition
 
12,438
 
69,847
 
6,558
 
Cash
     
7,592
 
3,796
37
 
Gander Mountain - Arlington
 
N
 
Y
 
Acquisition
 
0
 
0
 
0
         
2,134
 
1,067
38
 
Holiday Inn Express-Decatur, GA
 
N
 
Y
 
Refinance
 
0
 
113,238
 
9,436
 
Cash
     
12,810
 
2,135
39
 
StorageMart - Crofton
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
40
 
All Storage Railhead
 
N
 
Y
 
Refinance
 
0
 
148,132
 
16,459
 
Cash
     
5,850
 
975
41
 
Geracimos Portfolio
 
N
 
Y
 
Refinance
 
32,115
 
73,801
 
6,150
 
Cash
     
11,267
 
1,610
41.01
 
Geracimos Portfolio - South Village & Extended
 
N
 
Y
                               
41.02
 
Geracimos Portfolio - College Crossing
 
N
 
Y
                               
41.03
 
Geracimos Portfolio - Middletown Village
 
N
 
Y
                               
41.04
 
Geracimos Portfolio - Ocean City
 
N
 
Y
                               
42
 
Zang Business Center
 
N
 
Y
 
Acquisition
 
95,091
 
0
 
Springing
         
0
 
Springing
43
 
Holiday Inn Express - Lexington
 
N
 
Y
 
Refinance
 
0
 
47,616
 
4,329
 
Cash
     
25,151
 
2,096
44
 
Rolling Hills Apartments
 
N
 
Y
 
Refinance
 
366,350
 
80,067
 
11,438
 
Cash
     
18,048
 
6,016
45
 
West Knoll Apartments
 
N
 
Y
 
Refinance
 
346,875
 
9,918
 
4,959
 
Cash
     
10,176
 
1,454
46
 
CT Self Storage - Fullerton
 
N
 
Y
 
Refinance
 
0
 
29,585
 
5,917
 
Cash
     
0
 
Springing
47
 
Greenbrier Plaza
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
48
 
81 Washington Avenue
 
N
 
Y
 
Refinance
 
0
 
48,334
 
4,603
 
Cash
     
19,999
 
6,349
49
 
Hampton Inn - Greenville
 
N
 
Y
 
Refinance
 
0
 
62,004
 
7,750
 
Cash
     
0
 
Springing
50
 
Orillia Station
 
N
 
Y
 
Refinance
 
76,380
 
62,247
 
11,857
 
Cash
     
7,135
 
566
51
 
Andover & Andover West
 
N
 
Y
 
Refinance
 
48,576
 
44,790
 
14,930
 
Cash
     
0
 
Springing
52
 
Holiday Inn Express Memphis
 
N
 
Y
 
Refinance
 
0
 
73,931
 
9,241
 
Cash
     
8,569
 
2,142
53
 
Holiday Inn Express - Georgetown
 
N
 
Y
 
Refinance
 
0
 
43,830
 
4,383
 
Cash
     
6,308
 
3,154
 
 
A-1-25

 

WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Seismic Insurance
Required  (Y/N)
 
Terrorism Insurance
(Y/N)
 
Loan Purpose
 
Engineering Escrow /
Deferred Maintenance ($)
 
Tax Escrow (Initial)
 
Monthly Tax Escrow
($)
 
Tax Escrow - Cash or LoC
 
Tax Escrow - LoC
Counterparty
 
Insurance Escrow (Initial)
 
Monthly Insurance
Escrow ($)
54
 
Powell Crossing
 
N
 
Y
 
Refinance
 
6,921
 
16,397
 
15,616
 
Cash
     
11,876
 
792
55
 
Holiday Inn Express & Suites Dallas East
 
N
 
Y
 
Refinance
 
0
 
109,992
 
9,166
 
Cash
     
56,958
 
4,746
56
 
Fairfield Inn Suites - Lock Haven
 
N
 
Y
 
Refinance
 
0
 
72,714
 
10,388
 
Cash
     
9,410
 
2,353
57
 
Shoppes at Barnes Crossing
 
N
 
Y
 
Refinance
 
13,500
 
73,224
 
8,136
 
Cash
     
15,471
 
1,289
58
 
WalMart Orangeburg
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
59
 
Parkside Development Company, Inc.
 
N
 
Y
 
Refinance
 
0
 
6,267
 
6,267
 
Cash
     
0
 
Springing
60
 
155 Passaic Avenue
 
N
 
Y
 
Refinance
 
0
 
74,562
 
18,641
 
Cash
     
0
 
Springing
61
 
CT Self Storage - Escondido
 
N
 
Y
 
Refinance
 
0
 
34,212
 
5,702
 
Cash
     
0
 
Springing
62
 
Rite Aid Portfolio
 
N
 
Y
 
Acquisition
 
13,750
 
0
 
Springing
         
0
 
Springing
62.01
 
Rite Aid Buffalo
 
N
 
Y
                               
62.02
 
Rite Aid Bluefield
 
N
 
Y
                               
62.03
 
Rite Aid Hinton
 
N
 
Y
                               
62.04
 
Rite Aid Branchland
 
N
 
Y
                               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
N
 
Y
 
Refinance
 
0
 
57,966
 
8,281
 
Cash
     
8,077
 
Springing
64
 
Korakia Pensione
 
N
 
Y
 
Refinance
 
33,188
 
20,607
 
3,435
 
Cash
     
15,304
 
5,101
65
 
Strand Building
 
N
 
Y
 
Refinance
 
0
 
46,498
 
6,326
 
Cash
     
4,384
 
2,087
66
 
Kingston Point
 
N
 
Y
 
Refinance
 
40,106
 
46,774
 
4,677
 
Cash
     
60,777
 
12,155
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
N
 
Y
 
Refinance
 
30,626
 
80,265
 
8,918
 
Cash
     
20,070
 
6,690
68
 
North Bechtle Square II
 
N
 
Y
 
Refinance
 
0
 
10,546
 
5,273
 
Cash
     
0
 
Springing
69
 
Merri-Five Plaza
 
N
 
Y
 
Refinance
 
69,068
 
10,585
 
10,585
 
Cash
     
3,233
 
1,078
70
 
Fishers Town Center
 
N
 
Y
 
Refinance
 
0
 
19,366
 
6,148
 
Cash
     
4,253
 
506
71
 
Avon Self-Storage
 
N
 
Y
 
Acquisition
 
4,688
 
11,747
 
11,188
 
Cash
     
3,559
 
1,130
72
 
Hampton Inn, Manhattan, KS
 
N
 
Y
 
Refinance
 
0
 
46,000
 
11,500
 
Cash
     
12,845
 
Springing
73
 
Fifth Avenue Loft Corporation
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
74
 
Shops at Lily Cache Creek
 
N
 
Y
 
Acquisition
 
0
 
10,291
 
9,801
 
Cash
     
2,975
 
708
75
 
Red Roof Inn San Diego
 
N
 
Y
 
Refinance
 
2,031
 
19,176
 
2,739
 
Cash
     
1,826
 
1,826
76
 
La Quinta Garden Apartments
 
N
 
Y
 
Acquisition
 
240,000
 
69,016
 
8,217
 
Cash
     
19,171
 
6,086
77
 
72nd Street East Corporation
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
78
 
14 Horatio Street Apartments Corp.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
79
 
1182-1214 Farmington Avenue
 
N
 
Y
 
Refinance
 
0
 
21,323
 
1,866; Springing
 
Cash
     
8,400
 
933
80
 
Market at Summer Oaks
 
N
 
Y
 
Refinance
 
151,979
 
33,442
 
10,616
 
Cash
     
11,872
 
1,256
81
 
Greenwood Arms Cooperative Corp.
 
N
 
Y
 
Refinance
 
0
 
17,670
 
17,670
 
Cash
     
0
 
Springing
82
 
Franklin Commons
 
N
 
Y
 
Acquisition
 
3,750
 
2,671
 
1,272
 
Cash
     
5,680
 
1,352
83
 
Durham Apartments
 
N
 
Y
 
Refinance
 
71,469
 
0
 
Springing
         
0
 
Springing
84
 
San Luis Shopping Center
 
N
 
Y
 
Acquisition
 
27,563
 
17,619
 
3,356
 
Cash
     
1,267
 
603
85
 
Monte Vista Mini Storage
 
N
 
Y
 
Refinance
 
0
 
11,328
 
3,776
 
Cash
     
0
 
724
86
 
Colonial Place Apartments
 
N
 
Y
 
Refinance
 
40,404
 
49,259
 
4,105
 
Cash
     
20,260
 
1,688
87
 
The Terraces at Willow Springs
 
N
 
Y
 
Refinance
 
23,125
 
62,472
 
5,206
 
Cash
     
10,616
 
965
88
 
Evelyn Court Apartment Corp.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
89
 
Park Town Cooperative Homes No. 1, Inc.
 
N
 
Y
 
Refinance
 
0
 
33,896
 
8,711
 
Cash
     
41,615
 
3,789
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
91
 
Woodstock Crossing
 
N
 
Y
 
Acquisition
 
0
 
72,205
 
6,564
 
Cash
     
2,857
 
952
92
 
Continental Self Storage
 
N
 
Y
 
Refinance
 
0
 
10,134
 
3,378
 
Cash
     
0
 
406
93
 
SaraVilla Apartments
 
N
 
Y
 
Refinance
 
0
 
7,551
 
7,551
 
Cash
     
43,052
 
4,305
94
 
Greenport Plaza
 
N
 
Y
 
Refinance
 
3,907
 
30,577
 
10,192
 
Cash
     
3,965
 
1,983
95
 
Reserve at Cinco Ranch
 
N
 
Y
 
Refinance
 
0
 
59,360
 
7,420
 
Cash
     
11,808
 
1,968
96
 
Bayview Marketplace
 
N
 
Y
 
Refinance
 
0
 
17,489
 
5,830
 
Cash
     
6,341
 
634
97
 
North Salem Self Storage
 
N
 
Y
 
Refinance
 
0
 
13,462
 
1,346
 
Cash
     
999
 
999
98
 
Walgreens - Lima
 
N
 
N
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
99
 
Rite Aid Middletown
 
N
 
Y
 
Acquisition
 
0
 
0
 
0
         
0
 
0
100
 
Shackleford MHP
 
N
 
Y
 
Refinance
 
34,375
 
1,357
 
1,357
 
Cash
     
4,115
 
343
101
 
74 Fifth Avenue Owner’s Corporation
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
102
 
Novawest Center
 
N
 
Y
 
Refinance
 
244,918
 
8,973
 
8,973
 
Cash
     
3,275
 
1,092
103
 
Polo Green Apartments
 
N
 
Y
 
Refinance
 
0
 
4,995
 
4,995
 
Cash
     
27,292
 
2,481
104
 
Big Oak Self Storage
 
N
 
Y
 
Refinance
 
16,500
 
13,965
 
2,793
 
Cash
     
6,272
 
697
105
 
TimberHills Apartments
 
N
 
Y
 
Refinance
 
0
 
36,600
 
3,660
 
Cash
     
3,845
 
987
106
 
S&S Plaza
 
N
 
Y
 
Refinance
 
36,086
 
2,681
 
1,277
 
Cash
     
3,712
 
707
107
 
4400 Coldwater Canyon Avenue
 
N
 
Y
 
Refinance
 
0
 
17,945
 
3,589
 
Cash
     
2,835
 
473
108
 
EZ Self-Storage
 
N
 
Y
 
Acquisition
 
15,281
 
6,210
 
2,957
 
Cash
     
1,695
 
404
109
 
Belleville Crossing - Building I
 
N
 
Y
 
Acquisition
 
6,696
 
4,833
 
4,603
 
Cash
     
1,901
 
905
110
 
Sandpiper Self Storage
 
N
 
Y
 
Refinance
 
950
 
22,831
 
2,537
 
Cash
     
4,984
 
997
111
 
Marion Plaza
 
N
 
N
 
Acquisition
 
0
 
31,791
 
3,974
 
Cash
     
678
 
339
112
 
Safari MHP
 
N
 
Y
 
Refinance
 
0
 
10,164
 
1,129
 
Cash
     
4,439
 
1,110
113
 
Westwood Manor MHP
 
N
 
Y
 
Acquisition
 
37,038
 
21,106
 
1,131
 
Cash
     
1,532
 
1,532
114
 
The Mill MHC
 
N
 
Y
 
Refinance
 
6,000
 
33,675
 
3,061
 
Cash
     
220
 
220
115
 
Best Western Plus
 
N
 
Y
 
Refinance
 
0
 
10,748
 
3,583
 
Cash
     
10,431
 
1,304
116
 
Highlands Mobile Village
 
N
 
Y
 
Refinance
 
0
 
14,329
 
1,433
 
Cash
     
5,036
 
839
117
 
Sted Tenant Owners Corp.
 
N
 
N
 
Refinance
 
0
 
30,472
 
15,236
 
Cash
     
0
 
Springing
118
 
Osceola MHC
 
N
 
Y
 
Refinance
 
525
 
19,266
 
1,751
 
Cash
     
5,610
 
1,122
119
 
Lakeview Mobile Court
 
N
 
Y
 
Acquisition
 
0
 
20,230
 
2,023
 
Cash
     
1,526
 
763
120
 
Mountain View MHC
 
N
 
Y
 
Acquisition
 
31,425
 
8,329
 
757
 
Cash
     
1,067
 
356
121
 
Drake Lane Owners, Inc.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
122
 
Michelle Tenants Corp.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
123
 
3215 Owners, Ltd.
 
N
 
N
 
Refinance
 
0
 
18,000
 
9,000
 
Cash
     
0
 
Springing
124
 
250 West 16th Street Owners Corp.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
125
 
Great Space Self Storage
 
N
 
Y
 
Refinance
 
1,250
 
13,782
 
1,378
 
Cash
     
8,364
 
1,673
126
 
406 West 46th Street Corp.
 
N
 
Y
 
Refinance
 
0
 
11,667
 
5,833
 
Cash
     
0
 
Springing
127
 
741 West End Avenue Owners Corp.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
128
 
250 Equities Corp.
 
N
 
Y
 
Refinance
 
0
 
0
 
Springing
         
0
 
Springing
129
 
338 West 19th Street Incorporated
 
N
 
Y
 
Refinance
 
0
 
9,167
 
9,167
 
Cash
     
0
 
Springing

 
A-1-26

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Insurance Escrow - Cash
or LoC
 
Insurance Escrow - LoC
Counterparty
 
Upfront Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)
 
Replacement Reserve Cap
($)
 
Replacement Reserve
Escrow - Cash or LoC
 
Replacement Reserve
Escrow - LoC Counterparty
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)
1
 
Bank of America Plaza
         
0
 
23,871
 
0
 
Cash
     
0
 
Springing
2
 
Columbus Square Portfolio
         
6,177
 
6,177
 
148,267
 
Cash
     
0
 
Springing
3
 
Stamford Plaza Portfolio
         
4,470,000
 
16,375
 
0
 
Cash
     
0
 
187,500
3.01
 
Two Stamford Plaza Portfolio
                                   
3.02
 
Four Stamford Plaza Portfolio
                                   
3.03
 
One Stamford Plaza Portfolio
                                   
3.04
 
Three Stamford Plaza Portfolio
                                   
4
 
Hampton Inn & Suites - Brickell
         
0
 
28,472
 
0
 
Cash
     
0
 
2,083
5
 
Offices at Broadway Station
         
0
 
5,300
 
0
 
Cash
     
0
 
26,504
6
 
CSM Bakery Supplies Portfolio I
         
0
 
Springing
 
0
         
0
 
Springing
6.01
 
1912 Montreal Road
                                   
6.02
 
3301 Montreal Industrial Way
                                   
6.03
 
1400 W 2700 N
                                   
6.04
 
3765 Walden Avenue
                                   
7
 
U-Haul Portfolio
         
0
 
4,976
 
0
 
Cash
     
0
 
0
7.01
 
U-Haul - Olympia
                                   
7.02
 
U-Haul - Fontana
                                   
7.03
 
U-Haul - El Paso
                                   
7.04
 
U-Haul - Grand Island
                                   
7.05
 
U-Haul - Wichita
                                   
7.06
 
U-Haul - Longview
                                   
7.07
 
U-Haul - Detroit
                                   
7.08
 
U-Haul - Houston North
                                   
7.09
 
U-Haul - Birmingham
                                   
7.10
 
U-Haul - Cincinnati
                                   
7.11
 
U-Haul - Memphis
                                   
7.12
 
U-Haul - Macon
                                   
7.13
 
U-Haul - Lebanon
                                   
7.14
 
U-Haul - Westfield
                                   
7.15
 
U-Haul - Yonkers
                                   
7.16
 
U-Haul - Pleasant Hills
                                   
7.17
 
U-Haul - Coraopolis
                                   
7.18
 
U-Haul - Washington
                                   
7.19
 
U-Haul - Bloomsburg
                                   
7.20
 
U-Haul - Livermore
                                   
7.21
 
U-Haul - Corpus Christi
                                   
8
 
Hermosa Pavillion
 
Cash
     
0
 
1,938
 
0
 
Cash
     
0
 
8,331
9
 
Texas Portfolio
 
Cash
     
987,632
 
10,833
 
0
 
Cash
     
0
 
0
9.0
 
Rincon Apartments
                                   
9.02
 
Las Palmas Apartments
                                   
9.03
 
Reata Apartments
                                   
10
 
Hilton Lexington Downtown
         
0
 
Springing
 
0
         
0
 
0
11
 
States Addition Apartments
 
Cash
     
4,410
 
4,410
 
0
 
Cash
     
0
 
0
12
 
North Valley Plaza
 
Cash
     
0
 
4,627
 
0
 
Cash
     
0
 
13,963; Springing
13
 
Courtyard by Marriott - Aventura
         
0
 
29,987
 
0
 
Cash
     
0
 
0
14
 
Preferred Freezer Houston
         
0
 
Springing
 
0
         
0
 
2,832
15
 
400 Atlantic Avenue
         
0
 
0
 
0
         
0
 
0
16
 
CSM Bakery Supplies Portfolio II
         
0
 
Springing
 
0
         
0
 
Springing
16.01
 
7351 Crider Avenue
                                   
16.02
 
32621 Central Avenue
                                   
16.03
 
2570 Kiel Way
                                   
16.04
 
11350 Sunrise Park Drive
                                   
16.05
 
8235 McHard Road
                                   
16.06
 
5455 Louie Lane
                                   
16.07
 
805 West 2500 South
                                   
17
 
Parliament Bend and Park West Apartments
 
Cash
     
0
 
13,975
 
0
 
Cash
     
0
 
0
17.01
 
Park West Apartments
                                   
17.02
 
Parliament Bend Apartments
                                   
18
 
55 Miracle Mile
 
Cash
     
100,000
 
1,087
 
0
 
Cash
     
350,000
 
3,283
19
 
Lincoln Plaza
 
Cash
     
0
 
1,926
 
0
 
Cash
     
0
 
9,630
20
 
Park City 3 and 4 Apartments, Inc.
         
0
 
0
 
0
         
0
 
0
21
 
Bentley Commons at Keene
 
Cash
     
5,450
 
2,725
 
0
 
Cash
     
0
 
0
22
 
Alpha Health Center
 
Cash
     
0
 
1,522
 
0
 
Cash
     
360,000
 
9,977
23
 
Sansone Regal Plaza
 
Cash
     
2,340
 
2,340
 
250,000
 
Cash
     
9,850
 
9,850
24
 
The Dorel Apartments
         
4,167
 
4,167
 
0
 
Cash
     
0
 
0
25
 
Carson Plaza
 
Cash
     
1,347
 
1,347
 
0
 
Cash
     
6,737
 
6,737
26
 
Hilton Garden Inn - Middleton
         
0
 
18,028
 
0
 
Cash
     
0
 
0
27
 
Normandale Village
 
Cash
     
318,333
 
0
 
0
 
Cash
     
318,333
 
0
28
 
Residence Inn - Anaheim Hills Yorba Linda 
         
0
 
14,396
 
0
 
Cash
     
0
 
0
29
 
Newport Beach Mini U Storage I
         
0
 
Springing
 
0
         
0
 
0
30
 
Plymouth Hills
         
0
 
0
 
0
         
0
 
0
31
 
Mill Creek Run Apartments
         
0
 
5,600
 
0
 
Cash
     
0
 
0
32
 
Residence Inn - Ft. Lauderdale
         
0
 
12,395
 
0
 
Cash
     
0
 
0
33
 
Cherry Grove Apartments
 
Cash
     
0
 
3,583
 
0
 
Cash
     
0
 
0
34
 
Oak Hill Portfolio
 
Cash
     
0
 
1,097
 
0
 
Cash
     
0
 
5,487
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                                   
34.02
 
Blairsville VA Clinic
                                   
34.03
 
Peachtree City Building
                                   
35
 
Newport Beach Mini U Storage II
         
0
 
Springing
 
0
         
0
 
0
36
 
Stuart North Shopping Center
 
Cash
     
0
 
535
 
19,254
 
Cash
     
0
 
2,500
37
 
Gander Mountain - Arlington
 
Cash
     
0
 
650
 
0
 
Cash
     
0
 
0
38
 
Holiday Inn Express-Decatur, GA
 
Cash
     
0
 
8,750
 
0
 
Cash
     
0
 
0
39
 
StorageMart - Crofton
         
0
 
Springing
 
0
         
0
 
0
40
 
All Storage Railhead
 
Cash
     
0
 
1,819
 
65,471
 
Cash
     
0
 
0
41
 
Geracimos Portfolio
 
Cash
     
0
 
0
 
0
         
153,500
 
0
41.01
 
Geracimos Portfolio - South Village & Extended
                                   
41.02
 
Geracimos Portfolio - College Crossing
                                   
41.03
 
Geracimos Portfolio - Middletown Village
                                   
41.04
 
Geracimos Portfolio - Ocean City
                                   
42
 
Zang Business Center
         
2,050
 
2,050
 
0
 
Cash
     
12,800
 
12,800
43
 
Holiday Inn Express - Lexington
 
Cash
     
0
 
8,122
 
0
 
Cash
     
0
 
0
44
 
Rolling Hills Apartments
 
Cash
     
6,000
 
6,000
 
0
 
Cash
     
0
 
0
45
 
West Knoll Apartments
 
Cash
     
3,790
 
3,790
 
0
 
Cash
     
0
 
0
46
 
CT Self Storage - Fullerton
         
0
 
1,083
 
30,000
 
Cash
     
0
 
0
47
 
Greenbrier Plaza
         
0
 
0
 
0
         
0
 
0
48
 
81 Washington Avenue
 
Cash
     
0
 
178
 
0
 
Cash
     
0
 
1,184
49
 
Hampton Inn - Greenville
         
0
 
11,701
 
0
 
Cash
     
0
 
0
50
 
Orillia Station
 
Cash
     
70,000
 
588
 
0
 
Cash
     
0
 
3,022
51
 
Andover & Andover West
         
5,542
 
5,542
 
0
 
Cash
     
0
 
0
52
 
Holiday Inn Express Memphis
 
Cash
     
6,500
 
6,500
 
0
 
Cash
     
0
 
0
53
 
Holiday Inn Express - Georgetown
 
Cash
     
0
 
8,122
 
0
 
Cash
     
0
 
0

 
A-1-27

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan
Number
 
Property Name
 
Insurance Escrow - Cash
or LoC
 
Insurance Escrow - LoC
Counterparty
 
Upfront Replacement
Reserve ($)
 
Monthly Replacement Reserve ($)
 
Replacement Reserve Cap
($)
 
Replacement Reserve
Escrow - Cash or LoC
 
Replacement Reserve
Escrow - LoC Counterparty
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)
54
 
Powell Crossing
 
Cash
     
0
 
609
 
0
 
Cash
     
0
 
4,063
55
 
Holiday Inn Express & Suites Dallas East
 
Cash
     
6,499
 
6,499
 
0
 
Cash
     
0
 
0
56
 
Fairfield Inn Suites - Lock Haven
 
Cash
     
128,211
 
13,211
 
578,500
 
Cash
     
0
 
0
57
 
Shoppes at Barnes Crossing
 
Cash
     
951
 
951
 
0
 
Cash
     
3,500
 
3,500; Springing
58
 
WalMart Orangeburg
         
0
 
Springing
 
0
         
0
 
Springing
59
 
Parkside Development Company, Inc.
         
0
 
0
 
0
         
0
 
0
60
 
155 Passaic Avenue
         
2,130
 
2,130
 
0
 
Cash
     
250,000
 
5,509
61
 
CT Self Storage - Escondido
         
0
 
898
 
30,000
 
Cash
     
0
 
0
62
 
Rite Aid Portfolio
         
79,100
 
0
 
0
 
Cash
     
0
 
Springing
62.01
 
Rite Aid Buffalo
                                   
62.02
 
Rite Aid Bluefield
                                   
62.03
 
Rite Aid Hinton
                                   
62.04
 
Rite Aid Branchland
                                   
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
Cash
     
9,172
 
9,172
 
0
 
Cash
     
0
 
0
64
 
Korakia Pensione
 
Cash
     
5,628
 
5,628
 
0
 
Cash
     
0
 
0
65
 
Strand Building
 
Cash
     
50,000
 
930
 
0
 
Cash
     
0
 
974
66
 
Kingston Point
 
Cash
     
0
 
0
 
0
 
Cash
     
0
 
0
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
Cash
     
0
 
8,143
 
0
 
Cash
     
0
 
0
68
 
North Bechtle Square II
         
0
 
1,442
 
0
 
Cash
     
0
 
3,090
69
 
Merri-Five Plaza
 
Cash
     
0
 
1,323
 
0
 
Cash
     
200,000
 
4,371
70
 
Fishers Town Center
 
Cash
     
0
 
408
 
0
 
Cash
     
0
 
0
71
 
Avon Self-Storage
 
Cash
     
0
 
865
 
0
 
Cash
     
0
 
0
72
 
Hampton Inn, Manhattan, KS
 
Cash
     
5,798
 
5,798
 
0
 
Cash
     
0
 
0
73
 
Fifth Avenue Loft Corporation
         
0
 
0
 
0
         
0
 
0
74
 
Shops at Lily Cache Creek
 
Cash
     
0
 
225
 
8,082
 
Cash
     
1,048
 
0
75
 
Red Roof Inn San Diego
 
Cash
     
5,224
 
5,224
 
0
 
Cash
     
0
 
0
76
 
La Quinta Garden Apartments
 
Cash
     
260,000
 
4,075
 
0
 
Cash
     
0
 
0
77
 
72nd Street East Corporation
         
0
 
0
 
0
         
0
 
0
78
 
14 Horatio Street Apartments Corp.
         
0
 
0
 
0
         
0
 
0
79
 
1182-1214 Farmington Avenue
 
Cash
     
0
 
884
 
16,315
 
Cash
     
0
 
2,144
80
 
Market at Summer Oaks
 
Cash
     
0
 
1,445
 
0
 
Cash
     
200,000
 
4,167
81
 
Greenwood Arms Cooperative Corp.
         
0
 
0
 
0
         
0
 
0
82
 
Franklin Commons
 
Cash
     
0
 
400
 
0
 
Cash
     
100,000
 
2,667
83
 
Durham Apartments
         
0
 
Springing
 
0
         
0
 
0
84
 
San Luis Shopping Center
 
Cash
     
0
 
503
 
0
 
Cash
     
0
 
1,845
85
 
Monte Vista Mini Storage
 
Cash
     
0
 
1,175
 
28,200
 
Cash
     
0
 
0
86
 
Colonial Place Apartments
 
Cash
     
0
 
2,675
 
0
 
Cash
     
0
 
0
87
 
The Terraces at Willow Springs
 
Cash
     
0
 
833
 
0
 
Cash
     
0
 
2,066
88
 
Evelyn Court Apartment Corp.
         
0
 
0
 
0
         
0
 
0
89
 
Park Town Cooperative Homes No. 1, Inc.
 
Cash
     
0
 
0
 
0
         
0
 
0
90
 
Bay Terrace Cooperative Section VIII, Inc.
         
0
 
0
 
0
         
0
 
0
91
 
Woodstock Crossing
 
Cash
     
1,375
 
1,375
 
0
 
Cash
     
0
 
Springing
92
 
Continental Self Storage
 
Cash
     
0
 
807
 
46,120
 
Cash
     
0
 
0
93
 
SaraVilla Apartments
 
Cash
     
0
 
4,341
 
0
 
Cash
     
0
 
0
94
 
Greenport Plaza
 
Cash
     
1,623
 
1,623
 
0
 
Cash
     
300,000
 
0
95
 
Reserve at Cinco Ranch
 
Cash
     
0
 
548
 
0
 
Cash
     
0
 
1,950
96
 
Bayview Marketplace
 
Cash
     
0
 
350
 
20,000
 
Cash
     
0
 
1,928
97
 
North Salem Self Storage
 
Cash
     
1,159
 
1,159
 
0
 
Cash
     
0
 
0
98
 
Walgreens - Lima
         
0
 
Springing
 
0
         
0
 
Springing
99
 
Rite Aid Middletown
         
0
 
0
 
0
         
0
 
0
100
 
Shackleford MHP
 
Cash
     
596
 
596
 
0
 
Cash
     
0
 
0
101
 
74 Fifth Avenue Owner’s Corporation
         
0
 
0
 
0
         
0
 
0
102
 
Novawest Center
 
Cash
     
0
 
2,994
 
0
 
Cash
     
100,000
 
Springing
103
 
Polo Green Apartments
 
Cash
     
0
 
2,501
 
0
 
Cash
     
0
 
0
104
 
Big Oak Self Storage
 
Cash
     
0
 
1,074
 
38,678
 
Cash
     
0
 
0
105
 
TimberHills Apartments
 
Cash
     
0
 
1,083
 
0
 
Cash
     
0
 
0
106
 
S&S Plaza
 
Cash
     
0
 
270
 
0
 
Cash
     
60,000
 
1,001
107
 
4400 Coldwater Canyon Avenue
 
Cash
     
0
 
Springing
 
0
         
0
 
Springing
108
 
EZ Self-Storage
 
Cash
     
0
 
445
 
0
 
Cash
     
0
 
0
109
 
Belleville Crossing - Building I
 
Cash
     
0
 
112
 
0
 
Cash
     
50,000
 
644
110
 
Sandpiper Self Storage
 
Cash
     
0
 
612
 
0
 
Cash
     
0
 
0
111
 
Marion Plaza
 
Cash
     
0
 
299
 
0
 
Cash
     
0
 
997; Springing
112
 
Safari MHP
 
Cash
     
554
 
554
 
0
 
Cash
     
0
 
0
113
 
Westwood Manor MHP
 
Cash
     
329
 
329
 
0
 
Cash
     
0
 
0
114
 
The Mill MHC
 
Cash
     
613
 
613
 
0
 
Cash
     
0
 
0
115
 
Best Western Plus
 
Cash
     
3,112
 
3,112
 
0
 
Cash
     
0
 
0
116
 
Highlands Mobile Village
 
Cash
     
333
 
333
 
0
 
Cash
     
0
 
0
117
 
Sted Tenant Owners Corp.
         
0
 
0
 
0
         
0
 
0
118
 
Osceola MHC
 
Cash
     
303
 
303
 
0
 
Cash
     
0
 
0
119
 
Lakeview Mobile Court
 
Cash
     
450
 
450
 
0
 
Cash
     
0
 
0
120
 
Mountain View MHC
 
Cash
     
353
 
353
 
0
 
Cash
     
0
 
0
121
 
Drake Lane Owners, Inc.
         
0
 
0
 
0
         
0
 
0
122
 
Michelle Tenants Corp.
         
0
 
0
 
0
         
0
 
0
123
 
3215 Owners, Ltd.
         
0
 
0
 
0
         
0
 
0
124
 
250 West 16th Street Owners Corp.
         
0
 
0
 
0
         
0
 
0
125
 
Great Space Self Storage
 
Cash
     
526
 
526
 
0
 
Cash
     
0
 
0
126
 
406 West 46th Street Corp.
         
0
 
0
 
0
         
0
 
0
127
 
741 West End Avenue Owners Corp.
         
0
 
0
 
0
         
0
 
0
128
 
250 Equities Corp.
         
0
 
0
 
0
         
0
 
0
129
 
338 West 19th Street Incorporated
         
0
 
0
 
0
         
0
 
0
 
 
A-1-28

 
 
WFRBS Commercial Mortgage Trust 2014-C22
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
           
                     
Mortgage Loan
Number
 
Property Name
 
TI/LC Reserve Cap ($)
 
TI/LC Escrow - Cash or
LoC
 
TI/LC Escrow - LoC
Counterparty
 
Debt Service Escrow (Initial)
($)
 
Debt Service Escrow
(Monthly) ($)
 
Debt Service Escrow - Cash
or LoC
 
Debt Service Escrow -
LoC Counterparty
 
Other Escrow I Reserve Description
1
 
Bank of America Plaza
 
0
         
0
 
0
         
Tenant Specific TILC Reserve
2
 
Columbus Square Portfolio
 
0
         
0
 
0
           
3
 
Stamford Plaza Portfolio
 
0
 
Cash
     
0
 
0
         
Tenant Specific TILC
3.01
 
Two Stamford Plaza Portfolio
                               
3.02
 
Four Stamford Plaza Portfolio
                               
3.03
 
One Stamford Plaza Portfolio
                               
3.04
 
Three Stamford Plaza Portfolio
                               
4
 
Hampton Inn & Suites - Brickell
 
100,000
 
Cash
     
0
 
0
           
5
 
Offices at Broadway Station
 
636,000
 
Cash
     
0
 
0
         
Rent Concession Reserve
6
 
CSM Bakery Supplies Portfolio I
 
0
         
0
 
0
           
6.01
 
1912 Montreal Road
                               
6.02
 
3301 Montreal Industrial Way
                               
6.03
 
1400 W 2700 N
                               
6.04
 
3765 Walden Avenue
                               
7
 
U-Haul Portfolio
 
0
         
0
 
0
           
7.01
 
U-Haul - Olympia
                               
7.02
 
U-Haul - Fontana
                               
7.03
 
U-Haul - El Paso
                               
7.04
 
U-Haul - Grand Island
                               
7.05
 
U-Haul - Wichita
                               
7.06
 
U-Haul - Longview
                               
7.07
 
U-Haul - Detroit
                               
7.08
 
U-Haul - Houston North
                               
7.09
 
U-Haul - Birmingham
                               
7.10
 
U-Haul - Cincinnati
                               
7.11
 
U-Haul - Memphis
                               
7.12
 
U-Haul - Macon
                               
7.13
 
U-Haul - Lebanon
                               
7.14
 
U-Haul - Westfield
                               
7.15
 
U-Haul - Yonkers
                               
7.16
 
U-Haul - Pleasant Hills
                               
7.17
 
U-Haul - Coraopolis
                               
7.18
 
U-Haul - Washington
                               
7.19
 
U-Haul - Bloomsburg
                               
7.20
 
U-Haul - Livermore
                               
7.21
 
U-Haul - Corpus Christi
                               
8
 
Hermosa Pavillion
 
200,000
 
Cash
     
0
 
0
         
Salon Republic TI/LC and Rent Reserve
9
 
Texas Portfolio
 
0
         
0
 
0
         
Renovation Reserve
9.0
 
Rincon Apartments
                               
9.02
 
Las Palmas Apartments
                               
9.03
 
Reata Apartments
                               
10
 
Hilton Lexington Downtown
 
0
         
0
 
0
         
Seasonality / PIP Reserve
11
 
States Addition Apartments
 
0
         
0
 
0
           
12
 
North Valley Plaza
 
700,000
 
Cash
     
0
 
0
         
Tenant Specific TILC / Free Rent Reserve
13
 
Courtyard by Marriott - Aventura
 
0
         
0
 
0
         
Seasonality Reserve
14
 
Preferred Freezer Houston
 
0
 
Cash
     
0
 
0
         
Rent Discount Reserve
15
 
400 Atlantic Avenue
 
0
         
0
 
0
         
Tenant Specific TI/LC Reserve
16
 
CSM Bakery Supplies Portfolio II
 
0
         
0
 
0
           
16.01
 
7351 Crider Avenue
                               
16.02
 
32621 Central Avenue
                               
16.03
 
2570 Kiel Way
                               
16.04
 
11350 Sunrise Park Drive
                               
16.05
 
8235 McHard Road
                               
16.06
 
5455 Louie Lane
                               
16.07
 
805 West 2500 South
                               
17
 
Parliament Bend and Park West Apartments
 
0
         
0
 
0
           
17.01
 
Park West Apartments
                               
17.02
 
Parliament Bend Apartments
                               
18
 
55 Miracle Mile
 
0
 
Cash
     
0
 
0
           
19
 
Lincoln Plaza
 
0
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
20
 
Park City 3 and 4 Apartments, Inc.
 
0
         
0
 
0
           
21
 
Bentley Commons at Keene
 
0
         
0
 
0
           
22
 
Alpha Health Center
 
300,000
 
Cash
     
0
 
0
         
Rent Reserve
23
 
Sansone Regal Plaza
 
150,000
 
Cash
     
0
 
0
           
24
 
The Dorel Apartments
 
0
         
0
 
0
           
25
 
Carson Plaza
 
161,676
 
Cash
     
0
 
0
         
Orleans & York Deli Tenant Improvement
26
 
Hilton Garden Inn - Middleton
 
0
         
0
 
0
           
27
 
Normandale Village
 
0
 
Cash
     
46,758
 
0
 
Cash
       
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
0
         
0
 
0
         
Property Renovation Funds
29
 
Newport Beach Mini U Storage I
 
0
         
0
 
0
           
30
 
Plymouth Hills
 
0
         
0
 
0
           
31
 
Mill Creek Run Apartments
 
0
         
0
 
0
         
Working Capital Funds
32
 
Residence Inn - Ft. Lauderdale
 
0
         
0
 
0
         
Property Renovation Reserve
33
 
Cherry Grove Apartments
 
0
         
0
 
0
           
34
 
Oak Hill Portfolio
 
0
 
Cash
     
0
 
0
           
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C) 
                               
34.02
 
Blairsville VA Clinic
                               
34.03
 
Peachtree City Building
                               
35
 
Newport Beach Mini U Storage II
 
0
         
0
 
0
           
36
 
Stuart North Shopping Center
 
100,000
 
Cash
     
0
 
0
         
Premier Wellness Reserve
37
 
Gander Mountain - Arlington
 
0
         
0
 
0
           
38
 
Holiday Inn Express-Decatur, GA
 
0
         
0
 
0
         
PIP Reserve
39
 
StorageMart - Crofton
 
0
         
0
 
0
           
40
 
All Storage Railhead
 
0
         
0
 
0
           
41
 
Geracimos Portfolio
 
0
 
Cash
     
0
 
0
           
41.01
 
Geracimos Portfolio - South Village & Extended
                               
41.02
 
Geracimos Portfolio - College Crossing
                               
41.03
 
Geracimos Portfolio - Middletown Village
                               
41.04
 
Geracimos Portfolio - Ocean City
                               
42
 
Zang Business Center
 
425,000
 
Cash
     
0
 
0
           
43
 
Holiday Inn Express - Lexington
 
0
         
0
 
0
           
44
 
Rolling Hills Apartments
 
0
         
0
 
0
           
45
 
West Knoll Apartments
 
0
         
0
 
0
           
46
 
CT Self Storage - Fullerton
 
0
         
0
 
0
           
47
 
Greenbrier Plaza
 
0
         
0
 
0
           
48
 
81 Washington Avenue
 
0
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
49
 
Hampton Inn - Greenville
 
0
         
0
 
0
         
PIP Reserve
50
 
Orillia Station
 
0
 
Cash
     
0
 
0
         
Staples Rollover Funds
51
 
Andover & Andover West
 
0
         
0
 
0
           
52
 
Holiday Inn Express Memphis
 
0
         
0
 
0
           
53
 
Holiday Inn Express - Georgetown
 
0
         
0
 
0
           
 
 
A-1-29

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
TI/LC Reserve Cap ($)
 
TI/LC Escrow - Cash or
LoC
 
TI/LC Escrow - LoC
Counterparty
 
Debt Service Escrow (Initial)
($)
 
Debt Service Escrow
(Monthly) ($)
 
Debt Service Escrow - Cash
or LoC
 
Debt Service Escrow -
LoC Counterparty
 
Other Escrow I Reserve Description
54
 
Powell Crossing
 
243,750
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
55
 
Holiday Inn Express & Suites Dallas East
 
0
         
0
 
0
         
PIP Reserve
56
 
Fairfield Inn Suites - Lock Haven
 
0
         
0
 
0
         
Seasonality Reserve
57
 
Shoppes at Barnes Crossing
 
150,000
 
Cash
     
0
 
0
           
58
 
WalMart Orangeburg
 
0
         
0
 
0
         
Critical Tenant TI/LC Funds
59
 
Parkside Development Company, Inc.
 
0
         
0
 
0
         
Collateral Security Agreement for Capital Improvements
60
 
155 Passaic Avenue
 
500,000
 
Cash
     
0
 
0
           
61
 
CT Self Storage - Escondido
 
0
         
0
 
0
         
Ground Rent Reserve
62
 
Rite Aid Portfolio
 
0
         
0
 
0
           
62.01
 
Rite Aid Buffalo
                               
62.02
 
Rite Aid Bluefield
                               
62.03
 
Rite Aid Hinton
                               
62.04
 
Rite Aid Branchland
                               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
0
         
0
 
0
         
PIP Reserve
64
 
Korakia Pensione
 
0
         
0
 
0
           
65
 
Strand Building
 
11,690
 
Cash
     
0
 
0
           
66
 
Kingston Point
 
0
 
Cash
     
0
 
0
           
67
 
Best Western Plus Dallas Hotel and Conference Center 
 
0
         
0
 
0
           
68
 
North Bechtle Square II
 
0
 
Cash
     
0
 
0
         
Rent Concession Reserve
69
 
Merri-Five Plaza
 
0
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
70
 
Fishers Town Center
 
0
         
0
 
0
         
Gumbo A Go-Go Free Rent Reserve Funds
71
 
Avon Self-Storage
 
0
         
0
 
0
           
72
 
Hampton Inn, Manhattan, KS
 
0
         
0
 
0
         
PIP Reserve
73
 
Fifth Avenue Loft Corporation
 
0
         
0
 
0
           
74
 
Shops at Lily Cache Creek
 
12,572
 
Cash
     
0
 
0
           
75
 
Red Roof Inn San Diego
 
0
         
0
 
0
           
76
 
La Quinta Garden Apartments
 
0
         
0
 
0
           
77
 
72nd Street East Corporation
 
0
         
0
 
0
           
78
 
14 Horatio Street Apartments Corp.
 
0
         
0
 
0
           
79
 
1182-1214 Farmington Avenue
 
100,000
 
Cash
     
0
 
0
         
Ground Rent Reserve
80
 
Market at Summer Oaks
 
200,000
 
Cash
     
0
 
0
           
81
 
Greenwood Arms Cooperative Corp.
 
0
         
0
 
0
           
82
 
Franklin Commons
 
175,000
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
83
 
Durham Apartments
 
0
         
0
 
0
           
84
 
San Luis Shopping Center
 
0
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
85
 
Monte Vista Mini Storage
 
0
         
0
 
0
           
86
 
Colonial Place Apartments
 
0
         
0
 
0
           
87
 
The Terraces at Willow Springs
 
100,000
 
Cash
     
0
 
0
         
Tenant Specific TILC Reserve
88
 
Evelyn Court Apartment Corp.
 
0
         
0
 
0
           
89
 
Park Town Cooperative Homes No. 1, Inc.
 
0
         
0
 
0
           
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
0
         
0
 
0
           
91
 
Woodstock Crossing
 
0
         
0
 
0
           
92
 
Continental Self Storage
 
0
         
0
 
0
           
93
 
SaraVilla Apartments
 
0
         
0
 
0
         
Liquidity Reserve
94
 
Greenport Plaza
 
300,000
 
Cash
     
0
 
0
           
95
 
Reserve at Cinco Ranch
 
100,000
 
Cash
     
0
 
0
         
Sola Salon Reserves
96
 
Bayview Marketplace
 
100,000
 
Cash
     
0
 
0
           
97
 
North Salem Self Storage
 
0
         
0
 
0
           
98
 
Walgreens - Lima
 
0
         
0
 
0
         
Driveway Casulty Reserve
99
 
Rite Aid Middletown
 
0
         
0
 
0
           
100
 
Shackleford MHP
 
0
         
0
 
0
           
101
 
74 Fifth Avenue Owner’s Corporation
 
0
         
0
 
0
           
102
 
Novawest Center
 
100,000
 
Cash
     
0
 
0
         
Tenant Specific TILC Reserve
103
 
Polo Green Apartments
 
0
         
0
 
0
         
Liquidity Reserve
104
 
Big Oak Self Storage
 
0
         
0
 
0
           
105
 
TimberHills Apartments
 
0
         
0
 
0
           
106
 
S&S Plaza
 
0
 
Cash
     
0
 
0
         
Penn Station Funds
107
 
4400 Coldwater Canyon Avenue
 
0
         
0
 
0
         
BKR Free Rent Reserve
108
 
EZ Self-Storage
 
0
         
0
 
0
           
109
 
Belleville Crossing - Building I
 
0
 
Cash
     
0
 
0
           
110
 
Sandpiper Self Storage
 
0
         
0
 
0
           
111
 
Marion Plaza
 
50,000
 
Cash
     
0
 
0
         
DSCR Shortfall Reserve
112
 
Safari MHP
 
0
         
0
 
0
           
113
 
Westwood Manor MHP
 
0
         
0
 
0
         
Liquidity Reserve
114
 
The Mill MHC
 
0
         
0
 
0
           
115
 
Best Western Plus
 
0
         
0
 
0
           
116
 
Highlands Mobile Village
 
0
         
0
 
0
           
117
 
Sted Tenant Owners Corp.
 
0
         
0
 
0
           
118
 
Osceola MHC
 
0
         
0
 
0
           
119
 
Lakeview Mobile Court
 
0
         
0
 
0
         
Capital Improvement Reserve
120
 
Mountain View MHC
 
0
         
0
 
0
           
121
 
Drake Lane Owners, Inc.
 
0
         
0
 
0
           
122
 
Michelle Tenants Corp.
 
0
         
0
 
0
           
123
 
3215 Owners, Ltd.
 
0
         
0
 
0
           
124
 
250 West 16th Street Owners Corp.
 
0
         
0
 
0
           
125
 
Great Space Self Storage
 
0
         
0
 
0
           
126
 
406 West 46th Street Corp.
 
0
         
0
 
0
           
127
 
741 West End Avenue Owners Corp.
 
0
         
0
 
0
           
128
 
250 Equities Corp.
 
0
         
0
 
0
           
129
 
338 West 19th Street Incorporated
 
0
         
0
 
0
           
 
 
A-1-30

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
Other Escrow I (Initial) ($)
 
Other Escrow I (Monthly) ($)
 
Other Escrow I Cap ($)
 
Other Escrow I Escrow - Cash or LoC
 
Other  Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II (Initial)
($)
1
 
Bank of America Plaza
 
2,991,870
 
0
 
0
 
Cash
     
Rent Concession Reserve
 
520,213
2
 
Columbus Square Portfolio
 
0
 
0
 
0
             
0
3
 
Stamford Plaza Portfolio
 
665,870
 
0
 
0
 
Cash
         
0
3.01
 
Two Stamford Plaza Portfolio
                           
3.02
 
Four Stamford Plaza Portfolio
                           
3.03
 
One Stamford Plaza Portfolio
                           
3.04
 
Three Stamford Plaza Portfolio
                           
4
 
Hampton Inn & Suites - Brickell
 
0
 
0
 
0
             
0
5
 
Offices at Broadway Station
 
100,000
 
0
 
0
 
Cash
     
Tenant Specific TILC Reserve
 
45,840
6
 
CSM Bakery Supplies Portfolio I
 
0
 
0
 
0
             
0
6.01
 
1912 Montreal Road
                           
6.02
 
3301 Montreal Industrial Way
                           
6.03
 
1400 W 2700 N
                           
6.04
 
3765 Walden Avenue
                           
7
 
U-Haul Portfolio
 
0
 
0
 
0
             
0
7.01
 
U-Haul - Olympia
                           
7.02
 
U-Haul - Fontana
                           
7.03
 
U-Haul - El Paso
                           
7.04
 
U-Haul - Grand Island
                           
7.05
 
U-Haul - Wichita
                           
7.06
 
U-Haul - Longview
                           
7.07
 
U-Haul - Detroit
                           
7.08
 
U-Haul - Houston North
                           
7.09
 
U-Haul - Birmingham
                           
7.10
 
U-Haul - Cincinnati
                           
7.11
 
U-Haul - Memphis
                           
7.12
 
U-Haul - Macon
                           
7.13
 
U-Haul - Lebanon
                           
7.14
 
U-Haul - Westfield
                           
7.15
 
U-Haul - Yonkers
                           
7.16
 
U-Haul - Pleasant Hills
                           
7.17
 
U-Haul - Coraopolis
                           
7.18
 
U-Haul - Washington
                           
7.19
 
U-Haul - Bloomsburg
                           
7.20
 
U-Haul - Livermore
                           
7.21
 
U-Haul - Corpus Christi
                           
8
 
Hermosa Pavillion
 
968,019
 
0
 
0
 
Cash
         
0
9
 
Texas Portfolio
 
210,950
 
0
 
0
 
Cash
         
0
9.0
 
Rincon Apartments
                           
9.02
 
Las Palmas Apartments
                           
9.03
 
Reata Apartments
                           
10
 
Hilton Lexington Downtown
 
Seasonality - $249,951 / PIP - $1,800,000
 
Seasonality - $35,707; Springing
 
Seasonality - $249,951
 
Cash
     
Parking Rent Reserve
 
56,250
11
 
States Addition Apartments
 
0
 
0
 
0
             
0
12
 
North Valley Plaza
 
Tenant Specific TILC - $1,994,734 / Free Rent - $520,036
 
0
 
0
 
Cash
     
Starbucks Reserve
 
600,000
13
 
Courtyard by Marriott - Aventura
 
170,215
 
28,369
 
170,215
 
Cash
     
PIP Reserve
 
0
14
 
Preferred Freezer Houston
 
170,000
 
0
 
0
 
Cash
         
0
15
 
400 Atlantic Avenue
 
3,000,000
 
0
 
0
 
Cash
     
Flood Insurance Reserve
 
50,000
16
 
CSM Bakery Supplies Portfolio II
 
0
 
0
 
0
             
0
16.01
 
7351 Crider Avenue
                           
16.02
 
32621 Central Avenue
                           
16.03
 
2570 Kiel Way
                           
16.04
 
11350 Sunrise Park Drive
                           
16.05
 
8235 McHard Road
                           
16.06
 
5455 Louie Lane
                           
16.07
 
805 West 2500 South
                           
17
 
Parliament Bend and Park West Apartments
 
0
 
0
 
0
             
0
17.01
 
Park West Apartments
                           
17.02
 
Parliament Bend Apartments
                           
18
 
55 Miracle Mile
 
0
 
0
 
0
             
0
19
 
Lincoln Plaza
 
0
 
Springing
 
0
             
0
20
 
Park City 3 and 4 Apartments, Inc.
 
0
 
0
 
0
             
0
21
 
Bentley Commons at Keene
 
0
 
0
 
0
             
0
22
 
Alpha Health Center
 
105,000
 
0
 
0
 
Cash
         
0
23
 
Sansone Regal Plaza
 
0
 
0
 
0
             
0
24
 
The Dorel Apartments
 
0
 
0
 
0
             
0
25
 
Carson Plaza
 
15,000
 
0
 
0
 
Cash
         
0
26
 
Hilton Garden Inn - Middleton
 
0
 
0
 
0
             
0
27
 
Normandale Village
 
0
 
0
 
0
             
0
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
500,000
 
0
 
0
 
Cash
         
0
29
 
Newport Beach Mini U Storage I
 
0
 
0
 
0
             
0
30
 
Plymouth Hills
 
0
 
0
 
0
             
0
31
 
Mill Creek Run Apartments
 
134,400
 
0
 
0
 
Cash
     
Master Lessee Surplus Funds
 
0
32
 
Residence Inn - Ft. Lauderdale
 
1,500,000
 
0
 
0
 
Cash
         
0
33
 
Cherry Grove Apartments
 
0
 
0
 
0
             
0
34
 
Oak Hill Portfolio
 
0
 
Springing
 
0
             
0
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C) 
                           
34.02
 
Blairsville VA Clinic
                           
34.03
 
Peachtree City Building
                           
35
 
Newport Beach Mini U Storage II
 
0
 
0
 
0
             
0
36
 
Stuart North Shopping Center
 
113,668
 
0
 
0
 
Cash
         
0
37
 
Gander Mountain - Arlington
 
0
 
0
 
0
             
0
38
 
Holiday Inn Express-Decatur, GA
 
0
 
Springing
 
0
             
0
39
 
StorageMart - Crofton
 
0
 
0
 
0
             
0
40
 
All Storage Railhead
 
0
 
0
 
0
             
0
41
 
Geracimos Portfolio
 
0
 
0
 
0
             
0
41.01
 
Geracimos Portfolio - South Village & Extended
                           
41.02
 
Geracimos Portfolio - College Crossing
                           
41.03
 
Geracimos Portfolio - Middletown Village
                           
41.04
 
Geracimos Portfolio - Ocean City
                           
42
 
Zang Business Center
 
0
 
0
 
0
             
0
43
 
Holiday Inn Express - Lexington
 
0
 
0
 
0
             
0
44
 
Rolling Hills Apartments
 
0
 
0
 
0
             
0
45
 
West Knoll Apartments
 
0
 
0
 
0
             
0
46
 
CT Self Storage - Fullerton
 
0
 
0
 
0
             
0
47
 
Greenbrier Plaza
 
0
 
0
 
0
             
0
48
 
81 Washington Avenue
 
0
 
Springing
 
0
             
0
49
 
Hampton Inn - Greenville
 
2,460,000
 
Springing
 
0
 
Cash
         
0
50
 
Orillia Station
 
0
 
8,333
 
0
 
Cash
     
Critical Tenant TI/LC Funds
 
0
51
 
Andover & Andover West
 
0
 
0
 
0
             
0
52
 
Holiday Inn Express Memphis
 
0
 
0
 
0
             
0
53
 
Holiday Inn Express - Georgetown
 
0
 
0
 
0
             
0
 
 
A-1-31

 
 
WFRBS Commercial Mortgage Trust 2014-C22
   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
Other Escrow I (Initial) ($)
 
Other Escrow I (Monthly) ($)
 
Other Escrow I Cap ($)
 
Other Escrow I Escrow - Cash or LoC
 
Other  Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II (Initial)
($)
54
 
Powell Crossing
 
0
 
Springing
 
0
             
0
55
 
Holiday Inn Express & Suites Dallas East
 
0
 
Springing
 
500,000
         
Quality Assurance Escrow
 
30,000
56
 
Fairfield Inn Suites - Lock Haven
 
104,000
 
0
 
104,000
 
Cash
         
0
57
 
Shoppes at Barnes Crossing
 
0
 
0
 
0
             
0
58
 
WalMart Orangeburg
 
0
 
Springing
 
0
             
0
59
 
Parkside Development Company, Inc.
 
3,000,000
 
0
 
0
 
Cash
         
0
60
 
155 Passaic Avenue
 
0
 
0
 
0
             
0
61
 
CT Self Storage - Escondido
 
0
 
Springing
 
0
             
0
62
 
Rite Aid Portfolio
 
0
 
0
 
0
             
0
62.01
 
Rite Aid Buffalo
                           
62.02
 
Rite Aid Bluefield
                           
62.03
 
Rite Aid Hinton
                           
62.04
 
Rite Aid Branchland
                           
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
470,000
 
Springing
 
0
 
Cash
         
0
64
 
Korakia Pensione
 
0
 
0
 
0
             
0
65
 
Strand Building
 
0
 
0
 
0
             
0
66
 
Kingston Point
 
0
 
0
 
0
             
0
67
 
Best Western Plus Dallas Hotel and Conference Center 
 
0
 
0
 
0
             
0
68
 
North Bechtle Square II
 
9,000
 
0
 
0
 
Cash
     
Sake One Reserve
 
50,000
69
 
Merri-Five Plaza
 
0
 
Springing
 
0
             
0
70
 
Fishers Town Center
 
20,088
 
0
 
0
 
Cash
     
Gumbo A Go-Go TI/LC Reserve
 
50,129
71
 
Avon Self-Storage
 
0
 
0
 
0
             
0
72
 
Hampton Inn, Manhattan, KS
 
0
 
Springing
 
0
             
0
73
 
Fifth Avenue Loft Corporation
 
0
 
0
 
0
             
0
74
 
Shops at Lily Cache Creek
 
0
 
0
 
0
             
0
75
 
Red Roof Inn San Diego
 
0
 
0
 
0
             
0
76
 
La Quinta Garden Apartments
 
0
 
0
 
0
             
0
77
 
72nd Street East Corporation
 
0
 
0
 
0
             
0
78
 
14 Horatio Street Apartments Corp.
 
0
 
0
 
0
             
0
79
 
1182-1214 Farmington Avenue
 
0
 
Springing
 
0
             
0
80
 
Market at Summer Oaks
 
0
 
0
 
0
             
0
81
 
Greenwood Arms Cooperative Corp.
 
0
 
0
 
0
             
0
82
 
Franklin Commons
 
0
 
Springing
 
0
             
0
83
 
Durham Apartments
 
0
 
0
 
0
             
0
84
 
San Luis Shopping Center
 
0
 
Springing
 
0
             
0
85
 
Monte Vista Mini Storage
 
0
 
0
 
0
             
0
86
 
Colonial Place Apartments
 
0
 
0
 
0
             
0
87
 
The Terraces at Willow Springs
 
26,581
 
0
 
0
 
Cash
         
0
88
 
Evelyn Court Apartment Corp.
 
0
 
0
 
0
             
0
89
 
Park Town Cooperative Homes No. 1, Inc.
 
0
 
0
 
0
             
0
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
0
 
0
 
0
             
0
91
 
Woodstock Crossing
 
0
 
0
 
0
             
0
92
 
Continental Self Storage
 
0
 
0
 
0
             
0
93
 
SaraVilla Apartments
 
125,000
 
0
 
0
 
Cash
         
0
94
 
Greenport Plaza
 
0
 
0
 
0
             
0
95
 
Reserve at Cinco Ranch
 
124,000
 
0
 
0
 
Cash
         
0
96
 
Bayview Marketplace
 
0
 
0
 
0
             
0
97
 
North Salem Self Storage
 
0
 
0
 
0
             
0
98
 
Walgreens - Lima
 
0
 
Springing
 
0
             
0
99
 
Rite Aid Middletown
 
0
 
0
 
0
             
0
100
 
Shackleford MHP
 
0
 
0
 
0
             
0
101
 
74 Fifth Avenue Owner’s Corporation
 
0
 
0
 
0
             
0
102
 
Novawest Center
 
125,427
 
0
 
0
 
Cash
     
Eclipse Reserve
 
50,000
103
 
Polo Green Apartments
 
125,000
 
0
 
0
 
Cash
         
0
104
 
Big Oak Self Storage
 
0
 
0
 
0
             
0
105
 
TimberHills Apartments
 
0
 
0
 
0
             
0
106
 
S&S Plaza
 
9,495
 
0
 
0
 
Cash
     
Critical Tenant TI/LC Funds
 
0
107
 
4400 Coldwater Canyon Avenue
 
20,287
 
0
 
0
 
Cash
         
0
108
 
EZ Self-Storage
 
0
 
0
 
0
             
0
109
 
Belleville Crossing - Building I
 
0
 
0
 
0
             
0
110
 
Sandpiper Self Storage
 
0
 
0
 
0
             
0
111
 
Marion Plaza
 
0
 
Springing
 
0
             
0
112
 
Safari MHP
 
0
 
0
 
0
             
0
113
 
Westwood Manor MHP
 
50,000
 
2,000
 
100,000
 
Cash
         
0
114
 
The Mill MHC
 
0
 
0
 
0
             
0
115
 
Best Western Plus
 
0
 
0
 
0
             
0
116
 
Highlands Mobile Village
 
0
 
0
 
0
             
0
117
 
Sted Tenant Owners Corp.
 
0
 
0
 
0
             
0
118
 
Osceola MHC
 
0
 
0
 
0
             
0
119
 
Lakeview Mobile Court
 
10,000
 
0
 
0
 
Cash
         
0
120
 
Mountain View MHC
 
0
 
0
 
0
             
0
121
 
Drake Lane Owners, Inc.
 
0
 
0
 
0
             
0
122
 
Michelle Tenants Corp.
 
0
 
0
 
0
             
0
123
 
3215 Owners, Ltd.
 
0
 
0
 
0
             
0
124
 
250 West 16th Street Owners Corp.
 
0
 
0
 
0
             
0
125
 
Great Space Self Storage
 
0
 
0
 
0
             
0
126
 
406 West 46th Street Corp.
 
0
 
0
 
0
             
0
127
 
741 West End Avenue Owners Corp.
 
0
 
0
 
0
             
0
128
 
250 Equities Corp.
 
0
 
0
 
0
             
0
129
 
338 West 19th Street Incorporated
 
0
 
0
 
0
             
0

 
A-1-32

 
 
WFRBS Commercial Mortgage Trust 2014-C22
     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
Other Escrow II
(Monthly) ($)
 
Other Escrow II Cap ($)
 
Other Escrow II Escrow -
Cash or LoC
 
Other Escrow II - LoC
Counterparty
 
Holdback
 
Ownership Interest
 
Ground Lease Initial
Expiration Date
 
Annual Ground Rent Payment
1
 
Bank of America Plaza
 
0
 
0
 
Cash
         
Fee
       
2
 
Columbus Square Portfolio
 
0
 
0
             
Fee
       
3
 
Stamford Plaza Portfolio
 
0
 
0
             
Fee
       
3.01
 
Two Stamford Plaza Portfolio
                     
Fee
       
3.02
 
Four Stamford Plaza Portfolio
                     
Fee
       
3.03
 
One Stamford Plaza Portfolio
                     
Fee
       
3.04
 
Three Stamford Plaza Portfolio
                     
Fee
       
4
 
Hampton Inn & Suites - Brickell
 
0
 
0
             
Fee
       
5
 
Offices at Broadway Station
 
0
 
0
 
Cash
         
Fee
       
6
 
CSM Bakery Supplies Portfolio I
 
0
 
0
             
Fee
       
6.01
 
1912 Montreal Road
                     
Fee
       
6.02
 
3301 Montreal Industrial Way
                     
Fee
       
6.03
 
1400 W 2700 N
                     
Fee
       
6.04
 
3765 Walden Avenue
                     
Fee
       
7
 
U-Haul Portfolio
 
0
 
0
             
Fee
       
7.01
 
U-Haul - Olympia
                     
Fee
       
7.02
 
U-Haul - Fontana
                     
Fee
       
7.03
 
U-Haul - El Paso
                     
Fee
       
7.04
 
U-Haul - Grand Island
                     
Fee
       
7.05
 
U-Haul - Wichita
                     
Fee
       
7.06
 
U-Haul - Longview
                     
Fee
       
7.07
 
U-Haul - Detroit
                     
Fee
       
7.08
 
U-Haul - Houston North
                     
Fee
       
7.09
 
U-Haul - Birmingham
                     
Fee
       
7.10
 
U-Haul - Cincinnati
                     
Fee
       
7.11
 
U-Haul - Memphis
                     
Fee
       
7.12
 
U-Haul - Macon
                     
Fee
       
7.13
 
U-Haul - Lebanon
                     
Fee
       
7.14
 
U-Haul - Westfield
                     
Fee
       
7.15
 
U-Haul - Yonkers
                     
Fee
       
7.16
 
U-Haul - Pleasant Hills
                     
Fee
       
7.17
 
U-Haul - Coraopolis
                     
Fee
       
7.18
 
U-Haul - Washington
                     
Fee
       
7.19
 
U-Haul - Bloomsburg
                     
Fee
       
7.20
 
U-Haul - Livermore
                     
Fee
       
7.21
 
U-Haul - Corpus Christi
                     
Fee
       
8
 
Hermosa Pavillion
 
0
 
0
             
Fee
       
9
 
Texas Portfolio
 
0
 
0
             
Fee
       
9.0
 
Rincon Apartments
                     
Fee
       
9.02
 
Las Palmas Apartments
                     
Fee
       
9.03
 
Reata Apartments
                     
Fee
       
10
 
Hilton Lexington Downtown
 
Springing
 
0
 
Cash
         
Fee
       
11
 
States Addition Apartments
 
0
 
0
             
Fee
       
12
 
North Valley Plaza
 
0
 
0
 
Cash
         
Fee
       
13
 
Courtyard by Marriott - Aventura
 
Springing
 
0
             
Fee
       
14
 
Preferred Freezer Houston
 
0
 
0
         
5,000,000
 
Fee
       
15
 
400 Atlantic Avenue
 
0
 
0
 
Cash
         
Fee
       
16
 
CSM Bakery Supplies Portfolio II
 
0
 
0
             
Fee
       
16.01
 
7351 Crider Avenue
                     
Fee
       
16.02
 
32621 Central Avenue
                     
Fee
       
16.03
 
2570 Kiel Way
                     
Fee
       
16.04
 
11350 Sunrise Park Drive
                     
Fee
       
16.05
 
8235 McHard Road
                     
Fee
       
16.06
 
5455 Louie Lane
                     
Fee
       
16.07
 
805 West 2500 South
                     
Fee
       
17
 
Parliament Bend and Park West Apartments
 
0
 
0
             
Fee
       
17.01
 
Park West Apartments
                     
Fee
       
17.02
 
Parliament Bend Apartments
                     
Fee
       
18
 
55 Miracle Mile
 
0
 
0
             
Fee
       
19
 
Lincoln Plaza
 
0
 
0
             
Fee
       
20
 
Park City 3 and 4 Apartments, Inc.
 
0
 
0
             
Fee
       
21
 
Bentley Commons at Keene
 
0
 
0
             
Fee
       
22
 
Alpha Health Center
 
0
 
0
         
396,000
 
Fee
       
23
 
Sansone Regal Plaza
 
0
 
0
             
Fee
       
24
 
The Dorel Apartments
 
0
 
0
             
Fee
       
25
 
Carson Plaza
 
0
 
0
             
Fee
       
26
 
Hilton Garden Inn - Middleton
 
0
 
0
             
Fee
       
27
 
Normandale Village
 
0
 
0
             
Fee
       
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
0
 
0
             
Fee
       
29
 
Newport Beach Mini U Storage I
 
0
 
0
             
Fee
       
30
 
Plymouth Hills
 
0
 
0
             
Fee
       
31
 
Mill Creek Run Apartments
 
Springing
 
0
             
Fee
       
32
 
Residence Inn - Ft. Lauderdale
 
0
 
0
             
Fee
       
33
 
Cherry Grove Apartments
 
0
 
0
             
Fee
       
34
 
Oak Hill Portfolio
 
0
 
0
             
Fee
       
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C) 
                     
Fee
       
34.02
 
Blairsville VA Clinic
                     
Fee
       
34.03
 
Peachtree City Building
                     
Fee
       
35
 
Newport Beach Mini U Storage II
 
0
 
0
             
Fee
       
36
 
Stuart North Shopping Center
 
0
 
0
             
Fee
       
37
 
Gander Mountain - Arlington
 
0
 
0
             
Fee
       
38
 
Holiday Inn Express-Decatur, GA
 
0
 
0
             
Fee
       
39
 
StorageMart - Crofton
 
0
 
0
             
Fee
       
40
 
All Storage Railhead
 
0
 
0
             
Fee
       
41
 
Geracimos Portfolio
 
0
 
0
             
Fee
       
41.01
 
Geracimos Portfolio - South Village & Extended
                     
Fee
       
41.02
 
Geracimos Portfolio - College Crossing
                     
Fee
       
41.03
 
Geracimos Portfolio - Middletown Village
                     
Fee
       
41.04
 
Geracimos Portfolio - Ocean City
                     
Fee
       
42
 
Zang Business Center
 
0
 
0
             
Fee
       
43
 
Holiday Inn Express - Lexington
 
0
 
0
             
Fee
       
44
 
Rolling Hills Apartments
 
0
 
0
             
Fee
       
45
 
West Knoll Apartments
 
0
 
0
             
Fee
       
46
 
CT Self Storage - Fullerton
 
0
 
0
             
Fee
       
47
 
Greenbrier Plaza
 
0
 
0
             
Fee
       
48
 
81 Washington Avenue
 
0
 
0
             
Fee
       
49
 
Hampton Inn - Greenville
 
0
 
0
             
Fee
       
50
 
Orillia Station
 
Springing
 
0
             
Fee
       
51
 
Andover & Andover West
 
0
 
0
         
1,850,000
 
Fee
       
52
 
Holiday Inn Express Memphis
 
0
 
0
             
Fee
       
53
 
Holiday Inn Express - Georgetown
 
0
 
0
             
Fee
       
 
 
A-1-33

 
 
WFRBS Commercial Mortgage Trust 2014-C22
   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
   
Mortgage Loan
Number
 
Property Name
 
Other Escrow II
(Monthly) ($)
 
Other Escrow II Cap ($)
 
Other Escrow II Escrow -
Cash or LoC
 
Other  Escrow II - LoC
Counterparty
 
Holdback
 
Ownership Interest
 
Ground Lease Initial
Expiration Date
 
Annual Ground Rent Payment
54
 
Powell Crossing
 
0
 
0
             
Fee
       
55
 
Holiday Inn Express & Suites Dallas East
 
0
 
0
 
Cash
         
Fee
       
56
 
Fairfield Inn Suites - Lock Haven
 
0
 
0
             
Fee
       
57
 
Shoppes at Barnes Crossing
 
0
 
0
         
450,000
 
Fee
       
58
 
WalMart Orangeburg
 
0
 
0
             
Fee
       
59
 
Parkside Development Company, Inc.
 
0
 
0
             
Fee
       
60
 
155 Passaic Avenue
 
0
 
0
             
Leasehold
 
10/31/2052
 
$50,830
61
 
CT Self Storage - Escondido
 
0
 
0
             
Leasehold
 
10/1/2028
 
$65,720
62
 
Rite Aid Portfolio
 
0
 
0
             
Fee
       
62.01
 
Rite Aid Buffalo
                     
Fee
       
62.02
 
Rite Aid Bluefield
                     
Fee
       
62.03
 
Rite Aid Hinton
                     
Fee
       
62.04
 
Rite Aid Branchland
                     
Fee
       
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
0
 
0
             
Fee
       
64
 
Korakia Pensione
 
0
 
0
             
Fee
       
65
 
Strand Building
 
0
 
0
             
Fee
       
66
 
Kingston Point
 
0
 
0
             
Fee
       
67
 
Best Western Plus Dallas Hotel and Conference Center 
 
0
 
0
             
Fee
       
68
 
North Bechtle Square II
 
0
 
0
 
Cash
         
Fee
       
69
 
Merri-Five Plaza
 
0
 
0
             
Fee
       
70
 
Fishers Town Center
 
1,938
 
97,900
 
Cash
         
Fee
       
71
 
Avon Self-Storage
 
0
 
0
             
Fee
       
72
 
Hampton Inn, Manhattan, KS
 
0
 
0
             
Fee
       
73
 
Fifth Avenue Loft Corporation
 
0
 
0
             
Fee
       
74
 
Shops at Lily Cache Creek
 
0
 
0
             
Fee
       
75
 
Red Roof Inn San Diego
 
0
 
0
             
Leasehold
 
11/1/2061
 
$96,000
76
 
La Quinta Garden Apartments
 
0
 
0
             
Fee
       
77
 
72nd Street East Corporation
 
0
 
0
             
Fee
       
78
 
14 Horatio Street Apartments Corp.
 
0
 
0
             
Fee
       
79
 
1182-1214 Farmington Avenue
 
0
 
0
             
Fee and Leasehold
 
7/1/2054
 
$25,000
80
 
Market at Summer Oaks
 
0
 
0
             
Fee
       
81
 
Greenwood Arms Cooperative Corp.
 
0
 
0
             
Fee
       
82
 
Franklin Commons
 
0
 
0
             
Fee
       
83
 
Durham Apartments
 
0
 
0
             
Fee
       
84
 
San Luis Shopping Center
 
0
 
0
             
Fee
       
85
 
Monte Vista Mini Storage
 
0
 
0
             
Fee
       
86
 
Colonial Place Apartments
 
0
 
0
             
Fee
       
87
 
The Terraces at Willow Springs
 
0
 
0
             
Fee
       
88
 
Evelyn Court Apartment Corp.
 
0
 
0
             
Fee
       
89
 
Park Town Cooperative Homes No. 1, Inc.
 
0
 
0
             
Fee
       
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
0
 
0
             
Leasehold
 
7/31/2057
 
$10,710.00 + all real estate taxes assessed against the demised premises.
91
 
Woodstock Crossing
 
0
 
0
             
Fee
       
92
 
Continental Self Storage
 
0
 
0
             
Fee
       
93
 
SaraVilla Apartments
 
0
 
0
             
Fee
       
94
 
Greenport Plaza
 
0
 
0
             
Fee
       
95
 
Reserve at Cinco Ranch
 
0
 
0
             
Fee
       
96
 
Bayview Marketplace
 
0
 
0
             
Fee
       
97
 
North Salem Self Storage
 
0
 
0
             
Fee
       
98
 
Walgreens - Lima
 
0
 
0
             
Fee
       
99
 
Rite Aid Middletown
 
0
 
0
             
Fee
       
100
 
Shackleford MHP
 
0
 
0
             
Fee
       
101
 
74 Fifth Avenue Owner’s Corporation
 
0
 
0
             
Fee
       
102
 
Novawest Center
 
0
 
0
 
Cash
         
Fee
       
103
 
Polo Green Apartments
 
0
 
0
             
Fee
       
104
 
Big Oak Self Storage
 
0
 
0
             
Fee
       
105
 
TimberHills Apartments
 
0
 
0
             
Fee
       
106
 
S&S Plaza
 
Springing
 
0
             
Fee
       
107
 
4400 Coldwater Canyon Avenue
 
0
 
0
             
Fee
       
108
 
EZ Self-Storage
 
0
 
0
             
Fee
       
109
 
Belleville Crossing - Building I
 
0
 
0
             
Fee
       
110
 
Sandpiper Self Storage
 
0
 
0
             
Fee
       
111
 
Marion Plaza
 
0
 
0
             
Fee
       
112
 
Safari MHP
 
0
 
0
             
Fee
       
113
 
Westwood Manor MHP
 
0
 
0
             
Fee
       
114
 
The Mill MHC
 
0
 
0
             
Fee
       
115
 
Best Western Plus
 
0
 
0
             
Fee
       
116
 
Highlands Mobile Village
 
0
 
0
             
Fee
       
117
 
Sted Tenant Owners Corp.
 
0
 
0
             
Fee
       
118
 
Osceola MHC
 
0
 
0
             
Fee
       
119
 
Lakeview Mobile Court
 
0
 
0
             
Fee
       
120
 
Mountain View MHC
 
0
 
0
             
Fee
       
121
 
Drake Lane Owners, Inc.
 
0
 
0
             
Fee
       
122
 
Michelle Tenants Corp.
 
0
 
0
             
Fee
       
123
 
3215 Owners, Ltd.
 
0
 
0
             
Fee
       
124
 
250 West 16th Street Owners Corp.
 
0
 
0
             
Fee
       
125
 
Great Space Self Storage
 
0
 
0
             
Fee
       
126
 
406 West 46th Street Corp.
 
0
 
0
             
Fee
       
127
 
741 West End Avenue Owners Corp.
 
0
 
0
             
Fee
       
128
 
250 Equities Corp.
 
0
 
0
             
Fee
       
129
 
338 West 19th Street Incorporated
 
0
 
0
             
Fee
       
 
 
A-1-34

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Annual Ground Rent Increases
1
 
Bank of America Plaza
   
2
 
Columbus Square Portfolio
   
3
 
Stamford Plaza Portfolio
   
3.01
 
Two Stamford Plaza Portfolio
   
3.02
 
Four Stamford Plaza Portfolio
   
3.03
 
One Stamford Plaza Portfolio
   
3.04
 
Three Stamford Plaza Portfolio
   
4
 
Hampton Inn & Suites - Brickell
   
5
 
Offices at Broadway Station
   
6
 
CSM Bakery Supplies Portfolio I
   
6.01
 
1912 Montreal Road
   
6.02
 
3301 Montreal Industrial Way
   
6.03
 
1400 W 2700 N
   
6.04
 
3765 Walden Avenue
   
7
 
U-Haul Portfolio
   
7.01
 
U-Haul - Olympia
   
7.02
 
U-Haul - Fontana
   
7.03
 
U-Haul - El Paso
   
7.04
 
U-Haul - Grand Island
   
7.05
 
U-Haul - Wichita
   
7.06
 
U-Haul - Longview
   
7.07
 
U-Haul - Detroit
   
7.08
 
U-Haul - Houston North
   
7.09
 
U-Haul - Birmingham
   
7.10
 
U-Haul - Cincinnati
   
7.11
 
U-Haul - Memphis
   
7.12
 
U-Haul - Macon
   
7.13
 
U-Haul - Lebanon
   
7.14
 
U-Haul - Westfield
   
7.15
 
U-Haul - Yonkers
   
7.16
 
U-Haul - Pleasant Hills
   
7.17
 
U-Haul - Coraopolis
   
7.18
 
U-Haul - Washington
   
7.19
 
U-Haul - Bloomsburg
   
7.20
 
U-Haul - Livermore
   
7.21
 
U-Haul - Corpus Christi
   
8
 
Hermosa Pavillion
   
9
 
Texas Portfolio
   
9.0
 
Rincon Apartments
   
9.02
 
Las Palmas Apartments
   
9.03
 
Reata Apartments
   
10
 
Hilton Lexington Downtown
   
11
 
States Addition Apartments
   
12
 
North Valley Plaza
   
13
 
Courtyard by Marriott - Aventura
   
14
 
Preferred Freezer Houston
   
15
 
400 Atlantic Avenue
   
16
 
CSM Bakery Supplies Portfolio II
   
16.01
 
7351 Crider Avenue
   
16.02
 
32621 Central Avenue
   
16.03
 
2570 Kiel Way
   
16.04
 
11350 Sunrise Park Drive
   
16.05
 
8235 McHard Road
   
16.06
 
5455 Louie Lane
   
16.07
 
805 West 2500 South
   
17
 
Parliament Bend and Park West Apartments
   
17.01
 
Park West Apartments
   
17.02
 
Parliament Bend Apartments
   
18
 
55 Miracle Mile
   
19
 
Lincoln Plaza
   
20
 
Park City 3 and 4 Apartments, Inc.
   
21
 
Bentley Commons at Keene
   
22
 
Alpha Health Center
   
23
 
Sansone Regal Plaza
   
24
 
The Dorel Apartments
   
25
 
Carson Plaza
   
26
 
Hilton Garden Inn - Middleton
   
27
 
Normandale Village
 
N
28
 
Residence Inn - Anaheim Hills Yorba Linda
   
29
 
Newport Beach Mini U Storage I
   
30
 
Plymouth Hills
   
31
 
Mill Creek Run Apartments
   
32
 
Residence Inn - Ft. Lauderdale
   
33
 
Cherry Grove Apartments
   
34
 
Oak Hill Portfolio
   
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)
   
34.02
 
Blairsville VA Clinic
   
34.03
 
Peachtree City Building
   
35
 
Newport Beach Mini U Storage II
   
36
 
Stuart North Shopping Center
   
37
 
Gander Mountain - Arlington
   
38
 
Holiday Inn Express-Decatur, GA
   
39
 
StorageMart - Crofton
   
40
 
All Storage Railhead
   
41
 
Geracimos Portfolio
 
N
41.01
 
Geracimos Portfolio - South Village & Extended
 
N
41.02
 
Geracimos Portfolio - College Crossing
 
N
41.03
 
Geracimos Portfolio - Middletown Village
 
N
41.04
 
Geracimos Portfolio - Ocean City
 
N
42
 
Zang Business Center
   
43
 
Holiday Inn Express - Lexington
   
44
 
Rolling Hills Apartments
   
45
 
West Knoll Apartments
   
46
 
CT Self Storage - Fullerton
   
47
 
Greenbrier Plaza
   
48
 
81 Washington Avenue
   
49
 
Hampton Inn - Greenville
   
50
 
Orillia Station
   
51
 
Andover & Andover West
   
52
 
Holiday Inn Express Memphis
   
53
 
Holiday Inn Express - Georgetown
   
 
 
A-1-35

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Annual Ground Rent Increases
54
 
Powell Crossing
   
55
 
Holiday Inn Express & Suites Dallas East
   
56
 
Fairfield Inn Suites - Lock Haven
   
57
 
Shoppes at Barnes Crossing
   
58
 
WalMart Orangeburg
   
59
 
Parkside Development Company, Inc.
   
60
 
155 Passaic Avenue
 
To be adjusted on the 8th anniversary of the Rent Commencement Date and every five years thereafter by 3%.
61
 
CT Self Storage - Escondido
 
Every 5 years, beginning 2/1/2007, base rent is increased by the lesser of (i) 11%; or (ii) CPI for the January immediately prior to the adjustment date divided by CPI five years earlier
62
 
Rite Aid Portfolio
   
62.01
 
Rite Aid Buffalo
   
62.02
 
Rite Aid Bluefield
   
62.03
 
Rite Aid Hinton
   
62.04
 
Rite Aid Branchland
   
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
   
64
 
Korakia Pensione
   
65
 
Strand Building
   
66
 
Kingston Point
 
N
67
 
Best Western Plus Dallas Hotel and Conference Center 
   
68
 
North Bechtle Square II
   
69
 
Merri-Five Plaza
   
70
 
Fishers Town Center
   
71
 
Avon Self-Storage
   
72
 
Hampton Inn, Manhattan, KS
   
73
 
Fifth Avenue Loft Corporation
   
74
 
Shops at Lily Cache Creek
   
75
 
Red Roof Inn San Diego
 
Commencing 10/01/14, monthly Base Rent shall be 0.631% of the latest assessed value of the land (excluding improvements) as shown on the real property tax rolls of the San Diego County Tax Assessor but in no event less than $8,000.
Commencing 10/01/15 and annually thereafter through 09/30/19, monthly Base Rent shall increase by 2% over the monthly Base Rent for the immediately preceding calendar month.
Commencing 10/01/19 and every 5 years thereafter through LED, monthly Base Rent will be reset to equal 0.631% of the then assessed value of the land (excluding improvements) as shown on the real property tax rolls of the
San Diego County Tax Assessor adjusted for any decline-in-value reassessment in effect at that time, but in no event < $8,000.00, and increased by 2% annually thereafter.
76
 
La Quinta Garden Apartments
   
77
 
72nd Street East Corporation
   
78
 
14 Horatio Street Apartments Corp.
   
79
 
1182-1214 Farmington Avenue
 
5% increase every 5 years
80
 
Market at Summer Oaks
   
81
 
Greenwood Arms Cooperative Corp.
   
82
 
Franklin Commons
   
83
 
Durham Apartments
   
84
 
San Luis Shopping Center
   
85
 
Monte Vista Mini Storage
   
86
 
Colonial Place Apartments
   
87
 
The Terraces at Willow Springs
   
88
 
Evelyn Court Apartment Corp.
   
89
 
Park Town Cooperative Homes No. 1, Inc.
   
90
 
Bay Terrace Cooperative Section VIII, Inc.
   
91
 
Woodstock Crossing
   
92
 
Continental Self Storage
   
93
 
SaraVilla Apartments
   
94
 
Greenport Plaza
   
95
 
Reserve at Cinco Ranch
   
96
 
Bayview Marketplace
   
97
 
North Salem Self Storage
   
98
 
Walgreens - Lima
   
99
 
Rite Aid Middletown
   
100
 
Shackleford MHP
   
101
 
74 Fifth Avenue Owner’s Corporation
   
102
 
Novawest Center
   
103
 
Polo Green Apartments
   
104
 
Big Oak Self Storage
   
105
 
TimberHills Apartments
   
106
 
S&S Plaza
   
107
 
4400 Coldwater Canyon Avenue
   
108
 
EZ Self-Storage
   
109
 
Belleville Crossing - Building I
   
110
 
Sandpiper Self Storage
   
111
 
Marion Plaza
   
112
 
Safari MHP
   
113
 
Westwood Manor MHP
   
114
 
The Mill MHC
   
115
 
Best Western Plus
   
116
 
Highlands Mobile Village
   
117
 
Sted Tenant Owners Corp.
   
118
 
Osceola MHC
   
119
 
Lakeview Mobile Court
   
120
 
Mountain View MHC
   
121
 
Drake Lane Owners, Inc.
   
122
 
Michelle Tenants Corp.
   
123
 
3215 Owners, Ltd.
   
124
 
250 West 16th Street Owners Corp.
   
125
 
Great Space Self Storage
   
126
 
406 West 46th Street Corp.
   
127
 
741 West End Avenue Owners Corp.
   
128
 
250 Equities Corp.
   
129
 
338 West 19th Street Incorporated
   
 
 
A-1-36

 

WFRBS Commercial Mortgage Trust 2014-C22
               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
               
                 
Mortgage Loan
Number
 
Property Name
 
Lockbox
 
Whole Loan Cut-off Date
Balance ($)
 
Whole Loan Debt Service
($)
 
Subordinate Secured Debt Original
Balance ($)
 
Subordinate Secured Debt Cut-
off Date Balance ($)
 
Whole Loan U/W NOI
DSCR (x)
 
Whole Loan U/W NCF
DSCR (x)
 
Whole Loan Cut-off
Date LTV Ratio
 
Whole Loan Cut-off Date
U/W NOI Debt Yield
1
 
Bank of America Plaza
 
Hard/Springing Cash Management
                               
2
 
Columbus Square Portfolio
 
Hard/Upfront Cash Management
                               
3
 
Stamford Plaza Portfolio
 
Hard/Upfront Cash Management
 
370,000,000
                           
3.01
 
Two Stamford Plaza Portfolio
                                   
3.02
 
Four Stamford Plaza Portfolio
                                   
3.03
 
One Stamford Plaza Portfolio
                                   
3.04
 
Three Stamford Plaza Portfolio
                                   
4
 
Hampton Inn & Suites - Brickell
 
Springing (Without Established Account)
                               
5
 
Offices at Broadway Station
 
Hard/Upfront Cash Management
                               
6
 
CSM Bakery Supplies Portfolio I
 
Hard/Springing Cash Management
                               
6.01
 
1912 Montreal Road
                                   
6.02
 
3301 Montreal Industrial Way
                                   
6.03
 
1400 W 2700 N
                                   
6.04
 
3765 Walden Avenue
                                   
7
 
U-Haul Portfolio
 
Soft/Springing Cash Management
                               
7.01
 
U-Haul - Olympia
                                   
7.02
 
U-Haul - Fontana
                                   
7.03
 
U-Haul - El Paso
                                   
7.04
 
U-Haul - Grand Island
                                   
7.05
 
U-Haul - Wichita
                                   
7.06
 
U-Haul - Longview
                                   
7.07
 
U-Haul - Detroit
                                   
7.08
 
U-Haul - Houston North
                                   
7.09
 
U-Haul - Birmingham
                                   
7.10
 
U-Haul - Cincinnati
                                   
7.11
 
U-Haul - Memphis
                                   
7.12
 
U-Haul - Macon
                                   
7.13
 
U-Haul - Lebanon
                                   
7.14
 
U-Haul - Westfield
                                   
7.15
 
U-Haul - Yonkers
                                   
7.16
 
U-Haul - Pleasant Hills
                                   
7.17
 
U-Haul - Coraopolis
                                   
7.18
 
U-Haul - Washington
                                   
7.19
 
U-Haul - Bloomsburg
                                   
7.20
 
U-Haul - Livermore
                                   
7.21
 
U-Haul - Corpus Christi
                                   
8
 
Hermosa Pavillion
 
Hard/Springing Cash Management
                               
9
 
Texas Portfolio
 
Hard/Upfront Cash Management
                               
9.0
 
Rincon Apartments
                                   
9.02
 
Las Palmas Apartments
                                   
9.03
 
Reata Apartments
                                   
10
 
Hilton Lexington Downtown
 
Hard/Springing Cash Management
                               
11
 
States Addition Apartments
 
Soft/Springing Cash Management
                               
12
 
North Valley Plaza
 
Hard/Upfront Cash Management
                               
13
 
Courtyard by Marriott - Aventura
 
Springing (Without Established Account)
                               
14
 
Preferred Freezer Houston
 
Hard/Springing Cash Management
                               
15
 
400 Atlantic Avenue
 
Hard/Springing Cash Management
                               
16
 
CSM Bakery Supplies Portfolio II
 
Hard/Springing Cash Management
                               
16.01
 
7351 Crider Avenue
                                   
16.02
 
32621 Central Avenue
                                   
16.03
 
2570 Kiel Way
                                   
16.04
 
11350 Sunrise Park Drive
                                   
16.05
 
8235 McHard Road
                                   
16.06
 
5455 Louie Lane
                                   
16.07
 
805 West 2500 South
                                   
17
 
Parliament Bend and Park West Apartments
 
Springing (Without Established Account)
                               
17.01
 
Park West Apartments
                                   
17.02
 
Parliament Bend Apartments
                                   
18
 
55 Miracle Mile
 
Hard/Springing Cash Management
                               
19
 
Lincoln Plaza
 
Hard/Springing Cash Management
                               
20
 
Park City 3 and 4 Apartments, Inc.
 
None
                               
21
 
Bentley Commons at Keene
 
Springing (Without Established Account)
                               
22
 
Alpha Health Center
 
Springing (With Established Account)
                               
23
 
Sansone Regal Plaza
 
Hard/Springing Cash Management
                               
24
 
The Dorel Apartments
 
Hard/Springing Cash Management
                               
25
 
Carson Plaza
 
Springing (Without Established Account)
                               
26
 
Hilton Garden Inn - Middleton
 
None
                               
27
 
Normandale Village
 
Springing
                               
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
Hard/Springing Cash Management
                               
29
 
Newport Beach Mini U Storage I
 
Springing (Without Established Account)
                               
30
 
Plymouth Hills
 
None
                               
31
 
Mill Creek Run Apartments
 
Springing (Without Established Account)
                               
32
 
Residence Inn - Ft. Lauderdale
 
Hard/Springing Cash Management
                               
33
 
Cherry Grove Apartments
 
Springing (Without Established Account)
                               
34
 
Oak Hill Portfolio
 
Hard/Springing Cash Management
                               
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C) 
                                   
34.02
 
Blairsville VA Clinic
                                   
34.03
 
Peachtree City Building
                                   
35
 
Newport Beach Mini U Storage II
 
Springing (Without Established Account)
                               
36
 
Stuart North Shopping Center
 
Springing (Without Established Account)
                               
37
 
Gander Mountain - Arlington
 
Springing (Without Established Account)
                               
38
 
Holiday Inn Express-Decatur, GA
 
Springing (Without Established Account)
                               
39
 
StorageMart - Crofton
 
Springing (Without Established Account)
                               
40
 
All Storage Railhead
 
Springing (Without Established Account)
                               
41
 
Geracimos Portfolio
 
Springing
                               
41.01
 
Geracimos Portfolio - South Village & Extended
                                   
41.02
 
Geracimos Portfolio - College Crossing
                                   
41.03
 
Geracimos Portfolio - Middletown Village
                                   
41.04
 
Geracimos Portfolio - Ocean City
                                   
42
 
Zang Business Center
 
Hard/Springing Cash Management
                               
43
 
Holiday Inn Express - Lexington
 
Hard/Springing Cash Management
                               
44
 
Rolling Hills Apartments
 
None
                               
45
 
West Knoll Apartments
 
None
                               
46
 
CT Self Storage - Fullerton
 
Springing (Without Established Account)
                               
47
 
Greenbrier Plaza
 
None
                               
48
 
81 Washington Avenue
 
Hard/Springing Cash Management
                               
49
 
Hampton Inn - Greenville
 
Springing (Without Established Account)
                               
50
 
Orillia Station
 
Hard/Springing Cash Management
                               
51
 
Andover & Andover West
 
Springing (With Established Account)
                               
52
 
Holiday Inn Express Memphis
 
Hard/Springing Cash Management
                               
53
 
Holiday Inn Express - Georgetown
 
Hard/Springing Cash Management
                               
 
 
A-1-37

 
 
WFRBS Commercial Mortgage Trust 2014-C22
               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
             
               
Mortgage Loan
Number
 
Property Name
 
Lockbox
 
Whole Loan Cut-off Date
Balance ($)
 
Whole Loan Debt Service
($)
 
Subordinate Secured Debt Original
Balance ($)
 
Subordinate Secured Debt Cut-
off Date Balance ($)
 
Whole Loan U/W NOI
DSCR (x)
 
Whole Loan U/W NCF
DSCR (x)
 
Whole Loan Cut-off
Date LTV Ratio
 
Whole Loan Cut-off Date
U/W NOI Debt Yield
54
 
Powell Crossing
 
Springing (Without Established Account)
                               
55
 
Holiday Inn Express & Suites Dallas East
 
Springing (Without Established Account)
                               
56
 
Fairfield Inn Suites - Lock Haven
 
Springing (Without Established Account)
                               
57
 
Shoppes at Barnes Crossing
 
Springing (Without Established Account)
                               
58
 
WalMart Orangeburg
 
Springing (Without Established Account)
                               
59
 
Parkside Development Company, Inc.
 
None
 
6,000,000
 
29,006
 
1,000,000
 
0
 
4.33
 
4.33
 
27.7%
 
21.5%
60
 
155 Passaic Avenue
 
Hard/Springing Cash Management
                               
61
 
CT Self Storage - Escondido
 
Springing (Without Established Account)
                               
62
 
Rite Aid Portfolio
 
Hard/Upfront Cash Management
                               
62.01
 
Rite Aid Buffalo
                                   
62.02
 
Rite Aid Bluefield
                                   
62.03
 
Rite Aid Hinton
                                   
62.04
 
Rite Aid Branchland
                                   
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
Springing (Without Established Account)
                               
64
 
Korakia Pensione
 
Springing (Without Established Account)
                               
65
 
Strand Building
 
Springing (With Established Account)
                               
66
 
Kingston Point
 
Springing
                               
67
 
Best Western Plus Dallas Hotel and Conference Center 
 
Springing (Without Established Account)
                               
68
 
North Bechtle Square II
 
Soft/Springing Cash Management
                               
69
 
Merri-Five Plaza
 
Springing (Without Established Account)
                               
70
 
Fishers Town Center
 
Hard/Springing Cash Management
                               
71
 
Avon Self-Storage
 
Springing (Without Established Account)
                               
72
 
Hampton Inn, Manhattan, KS
 
Springing (Without Established Account)
                               
73
 
Fifth Avenue Loft Corporation
 
None
 
4,600,000
 
19,026
 
1,000,000
 
0
 
6.42
 
6.42
 
11.2%
 
26.2%
74
 
Shops at Lily Cache Creek
 
Springing (Without Established Account)
                               
75
 
Red Roof Inn San Diego
 
Hard/Springing Cash Management
                               
76
 
La Quinta Garden Apartments
 
Springing (Without Established Account)
                               
77
 
72nd Street East Corporation
 
None
 
4,250,000
 
18,947
 
1,250,000
 
0
 
40.70
 
40.70
 
3.7%
 
168.3%
78
 
14 Horatio Street Apartments Corp.
 
None
 
4,200,000
 
21,554
 
500,000
 
0
 
17.46
 
17.46
 
3.4%
 
96.1%
79
 
1182-1214 Farmington Avenue
 
Springing (Without Established Account)
                               
80
 
Market at Summer Oaks
 
Springing (Without Established Account)
                               
81
 
Greenwood Arms Cooperative Corp.
 
None
 
4,089,078
 
21,364
 
500,000
 
0
 
9.10
 
9.10
 
19.1%
 
50.9%
82
 
Franklin Commons
 
Springing (Without Established Account)
                               
83
 
Durham Apartments
 
None
                               
84
 
San Luis Shopping Center
 
Hard/Springing Cash Management
                               
85
 
Monte Vista Mini Storage
 
Springing (Without Established Account)
                               
86
 
Colonial Place Apartments
 
Springing (Without Established Account)
                               
87
 
The Terraces at Willow Springs
 
None
                               
88
 
Evelyn Court Apartment Corp.
 
None
                               
89
 
Park Town Cooperative Homes No. 1, Inc.
 
None
                               
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
None
 
3,191,475
 
17,027
 
500,000
 
0
 
5.79
 
5.79
 
13.4%
 
32.0%
91
 
Woodstock Crossing
 
None
                               
92
 
Continental Self Storage
 
None
                               
93
 
SaraVilla Apartments
 
None
                               
94
 
Greenport Plaza
 
Springing (Without Established Account)
                               
95
 
Reserve at Cinco Ranch
 
Springing (Without Established Account)
                               
96
 
Bayview Marketplace
 
Springing (Without Established Account)
                               
97
 
North Salem Self Storage
 
Springing (Without Established Account)
                               
98
 
Walgreens - Lima
 
Springing (Without Established Account)
                               
99
 
Rite Aid Middletown
 
Springing (With Established Account)
                               
100
 
Shackleford MHP
 
Springing (Without Established Account)
                               
101
 
74 Fifth Avenue Owner’s Corporation
 
None
                               
102
 
Novawest Center
 
None
                               
103
 
Polo Green Apartments
 
None
                               
104
 
Big Oak Self Storage
 
None
                               
105
 
TimberHills Apartments
 
None
                               
106
 
S&S Plaza
 
Hard/Springing Cash Management
                               
107
 
4400 Coldwater Canyon Avenue
 
Springing (Without Established Account)
                               
108
 
EZ Self-Storage
 
Springing (Without Established Account)
                               
109
 
Belleville Crossing - Building I
 
Hard/Springing Cash Management
                               
110
 
Sandpiper Self Storage
 
Springing (Without Established Account)
                               
111
 
Marion Plaza
 
None
                               
112
 
Safari MHP
 
Springing (Without Established Account)
                               
113
 
Westwood Manor MHP
 
Springing (Without Established Account)
                               
114
 
The Mill MHC
 
Springing (Without Established Account)
                               
115
 
Best Western Plus
 
Springing (Without Established Account)
                               
116
 
Highlands Mobile Village
 
Springing (Without Established Account)
                               
117
 
Sted Tenant Owners Corp.
 
None
 
1,695,471
 
8,892
 
200,000
 
0
 
7.52
 
7.52
 
12.9%
 
42.3%
118
 
Osceola MHC
 
Springing (Without Established Account)
                               
119
 
Lakeview Mobile Court
 
Springing (Without Established Account)
                               
120
 
Mountain View MHC
 
Springing (Without Established Account)
                               
121
 
Drake Lane Owners, Inc.
 
None
                               
122
 
Michelle Tenants Corp.
 
None
 
1,496,004
 
8,613
 
400,000
 
0
 
6.46
 
6.46
 
14.4%
 
35.2%
123
 
3215 Owners, Ltd.
 
None
 
1,400,000
 
5,775
 
250,000
 
0
 
7.44
 
7.44
 
13.2%
 
31.3%
124
 
250 West 16th Street Owners Corp.
 
None
 
1,250,000
 
6,799
 
750,000
 
0
 
12.77
 
12.77
 
5.3%
 
52.1%
125
 
Great Space Self Storage
 
Springing (Without Established Account)
                               
126
 
406 West 46th Street Corp.
 
None
 
1,246,670
 
6,913
 
250,000
 
0
 
3.48
 
3.48
 
20.4%
 
19.3%
127
 
741 West End Avenue Owners Corp.
 
None
 
1,246,670
 
7,760
 
500,000
 
0
 
5.98
 
5.98
 
12.1%
 
31.9%
128
 
250 Equities Corp.
 
None
 
1,195,161
 
6,743
 
250,000
 
0
 
5.90
 
5.90
 
10.1%
 
33.1%
129
 
338 West 19th Street Incorporated
 
None
 
897,778
 
5,256
 
200,000
 
0
 
4.25
 
4.25
 
13.0%
 
24.4%
 
 
A-1-38

 
 
WFRBS Commercial Mortgage Trust 2014-C22
   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
   
     
Mortgage Loan
Number
 
Property Name
 
Whole Loan Cut-off Date
U/W NCF Debt Yield
 
Mezzanine Debt Cut-off
Date Balance($)
 
Sponsor
 
Affiliated Sponsors
1
 
Bank of America Plaza
         
Brookfield Office Properties Inc.
   
2
 
Columbus Square Portfolio
         
Jacob Chetrit; Laurence Gluck
   
3
 
Stamford Plaza Portfolio
         
Aby Rosen; Michael Fuchs
   
3.01
 
Two Stamford Plaza Portfolio
               
3.02
 
Four Stamford Plaza Portfolio
               
3.03
 
One Stamford Plaza Portfolio
               
3.04
 
Three Stamford Plaza Portfolio
               
4
 
Hampton Inn & Suites - Brickell
         
Bernard Wolfson
   
5
 
Offices at Broadway Station
         
EverWest, LLC
   
6
 
CSM Bakery Supplies Portfolio I
         
AG Net Lease Realty Fund III, L.P.
 
Y - Group A
6.01
 
1912 Montreal Road
               
6.02
 
3301 Montreal Industrial Way
               
6.03
 
1400 W 2700 N
               
6.04
 
3765 Walden Avenue
               
7
 
U-Haul Portfolio
         
AMERCO
   
7.01
 
U-Haul - Olympia
               
7.02
 
U-Haul - Fontana
               
7.03
 
U-Haul - El Paso
               
7.04
 
U-Haul - Grand Island
               
7.05
 
U-Haul - Wichita
               
7.06
 
U-Haul - Longview
               
7.07
 
U-Haul - Detroit
               
7.08
 
U-Haul - Houston North
               
7.09
 
U-Haul - Birmingham
               
7.10
 
U-Haul - Cincinnati
               
7.11
 
U-Haul - Memphis
               
7.12
 
U-Haul - Macon
               
7.13
 
U-Haul - Lebanon
               
7.14
 
U-Haul - Westfield
               
7.15
 
U-Haul - Yonkers
               
7.16
 
U-Haul - Pleasant Hills
               
7.17
 
U-Haul - Coraopolis
               
7.18
 
U-Haul - Washington
               
7.19
 
U-Haul - Bloomsburg
               
7.20
 
U-Haul - Livermore
               
7.21
 
U-Haul - Corpus Christi
               
8
 
Hermosa Pavillion
         
Shaoul Levy
   
9
 
Texas Portfolio
     
5,377,000
 
Key Real Estate Company; Key Real Estate Company; Key Real Estate Company
   
9.0
 
Rincon Apartments
               
9.02
 
Las Palmas Apartments
               
9.03
 
Reata Apartments
               
10
 
Hilton Lexington Downtown
         
Lexington Downtown Hotel Investment, LLC
   
11
 
States Addition Apartments
         
Chris Vrame, Patrick Gardner, and Gus C. Gianulias
   
12
 
North Valley Plaza
         
Lucia and Richard Parks as individuals and as trustees of the Parks Family Trust
   
13
 
Courtyard by Marriott - Aventura
         
Jeffrey Soffer
   
14
 
Preferred Freezer Houston
         
H.N. Gorin, Inc.
   
15
 
400 Atlantic Avenue
         
Dr. Stephen Zuellig
   
16
 
CSM Bakery Supplies Portfolio II
         
AG Net Lease Realty Fund III, L.P.
 
Y - Group A
16.01
 
7351 Crider Avenue
               
16.02
 
32621 Central Avenue
               
16.03
 
2570 Kiel Way
               
16.04
 
11350 Sunrise Park Drive
               
16.05
 
8235 McHard Road
               
16.06
 
5455 Louie Lane
               
16.07
 
805 West 2500 South
               
17
 
Parliament Bend and Park West Apartments
         
Richard A. Fishman
   
17.01
 
Park West Apartments
               
17.02
 
Parliament Bend Apartments
               
18
 
55 Miracle Mile
     
3,400,000
 
Raoul Thomas
   
19
 
Lincoln Plaza
         
Richard I. Tanenbaum
   
20
 
Park City 3 and 4 Apartments, Inc.
               
21
 
Bentley Commons at Keene
         
Glenn Kaplan, John K. Scanlan
   
22
 
Alpha Health Center
         
Zahid Aslam
   
23
 
Sansone Regal Plaza
         
Roland Sansone
   
24
 
The Dorel Apartments
         
Jonathan Marcus; Arnold Marcus; David Schuss; Eric Schuss
   
25
 
Carson Plaza
         
Sunny Bhullar
   
26
 
Hilton Garden Inn - Middleton
         
David A. Lenz Investments, LLC; C.J. Raymond Investments, L.L.C.
   
27
 
Normandale Village
     
0
 
Andrew E. Bruce; Barry S. Chavin; Timothy J. Wallen; Andrew C. Teske
   
28
 
Residence Inn - Anaheim Hills Yorba Linda
         
Ronald Franklin; Richard Vilardo
 
Y - Group B
29
 
Newport Beach Mini U Storage I
         
Brian Dahn; Robert J. Conway; Thomas Conway
 
Y - Group C
30
 
Plymouth Hills
         
Jerome A. Ruggirello
   
31
 
Mill Creek Run Apartments
         
Matthew A. Sharp; J. David Kelsey
   
32
 
Residence Inn - Ft. Lauderdale
         
Ronald Franklin; Richard Vilardo
 
Y - Group B
33
 
Cherry Grove Apartments
         
Matthew A. Sharp; J. David Kelsey
   
34
 
Oak Hill Portfolio
         
Shailendra Group
   
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C) 
               
34.02
 
Blairsville VA Clinic
               
34.03
 
Peachtree City Building
               
35
 
Newport Beach Mini U Storage II
         
Brian Dahn; Robert J. Conway; Thomas Conway
 
Y - Group C
36
 
Stuart North Shopping Center
         
Fraga Properties
   
37
 
Gander Mountain - Arlington
         
David T. Diamond
   
38
 
Holiday Inn Express-Decatur, GA
         
Paresh Patel
   
39
 
StorageMart - Crofton
         
E. Stanley Kroenke
   
40
 
All Storage Railhead
         
Jay Schuminsky
   
41
 
Geracimos Portfolio
     
0
 
Dean Geracimos
   
41.01
 
Geracimos Portfolio - South Village & Extended
               
41.02
 
Geracimos Portfolio - College Crossing
               
41.03
 
Geracimos Portfolio - Middletown Village
               
41.04
 
Geracimos Portfolio - Ocean City
               
42
 
Zang Business Center
         
Unico Investment Group LLC
   
43
 
Holiday Inn Express - Lexington
         
Thakor Maggan; Prakash Maggan; Manish Patel; Harish Patel; Ketan Patel; Dipak Patel; Bhavisha Patel
 
Y - Group D
44
 
Rolling Hills Apartments
         
Robert T. Bethel, Theresa H. Bethel
   
45
 
West Knoll Apartments
         
Sami Tasneem Khan
   
46
 
CT Self Storage - Fullerton
         
CT Self Storage II, LLC
 
Y - Group E
47
 
Greenbrier Plaza
         
Dolphinshire, LP
   
48
 
81 Washington Avenue
         
Craig Robins; Christian Jagodzinski
   
49
 
Hampton Inn - Greenville
         
Vivian A. Wong; Thomas K. F. Wong; Sarah Kit-Bing Lam
   
50
 
Orillia Station
         
Thomas Milton Funke
   
51
 
Andover & Andover West
         
Jim Dixon, Elie Estephan & Perry Stancado
   
52
 
Holiday Inn Express Memphis
         
Rajesh C. Patel, Anil C. Patel, Vikash Patel, Rakesh Patel, and Hemina Patel
   
53
 
Holiday Inn Express - Georgetown
         
Thakor Maggan; Ketan Patel; Dipak Patel; Bhavisha Patel; Prakash Maggan
 
Y - Group D
 
 
A-1-39

 
 
WFRBS Commercial Mortgage Trust 2014-C22
     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
   
     
Mortgage Loan
Number
 
Property Name
 
Whole Loan Cut-off Date
U/W NCF Debt Yield
 
Mezzanine Debt Cut-off
Date Balance($)
 
Sponsor
 
Affiliated Sponsors
54
 
Powell Crossing
         
William A. Morris; Gallant W. Floyd
   
55
 
Holiday Inn Express & Suites Dallas East
         
Navnitkumar C. Patel; Sunitabahen N. Patel
   
56
 
Fairfield Inn Suites - Lock Haven
         
Mathias R. Shaner
   
57
 
Shoppes at Barnes Crossing
         
RCG Ventures Distressed Real Estate Opportunity Fund, LP
   
58
 
WalMart Orangeburg
         
Michael Weisser
   
59
 
Parkside Development Company, Inc.
 
21.5%
           
60
 
155 Passaic Avenue
         
Time Equities
   
61
 
CT Self Storage - Escondido
         
CT Self Storage II, LLC
 
Y - Group E
62
 
Rite Aid Portfolio
         
Marc Jacobowitz, Yerachmeal Jacobson
   
62.01
 
Rite Aid Buffalo
               
62.02
 
Rite Aid Bluefield
               
62.03
 
Rite Aid Hinton
               
62.04
 
Rite Aid Branchland
               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
         
RHW Management, Inc.
 
Y - Group F
64
 
Korakia Pensione
         
Makar Properties
   
65
 
Strand Building
         
Ronald J. Levick
   
66
 
Kingston Point
     
0
 
Strategic Realty Capital LLC
   
67
 
Best Western Plus Dallas Hotel and Conference Center 
         
Jay Patel, Dhirubhai Chaturvedi
   
68
 
North Bechtle Square II
         
Steven P. Wathen; James W. Haring; Timothy P. Galvin
   
69
 
Merri-Five Plaza
         
William E. Watch; Warren Terrace
   
70
 
Fishers Town Center
         
George P. Broadbent
   
71
 
Avon Self-Storage
         
Robert Moser; Robert Morgan
   
72
 
Hampton Inn, Manhattan, KS
         
RHW Management, Inc.
 
Y - Group F
73
 
Fifth Avenue Loft Corporation
 
26.2%
           
74
 
Shops at Lily Cache Creek
         
Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership
   
75
 
Red Roof Inn San Diego
         
Palacio Mission Bay LLC
   
76
 
La Quinta Garden Apartments
         
Swapnil Agarwal
   
77
 
72nd Street East Corporation
 
168.3%
           
78
 
14 Horatio Street Apartments Corp.
 
96.1%
           
79
 
1182-1214 Farmington Avenue
         
AMPM Enterprises; Alan Eisenbaum; Wayne Eisenbaum
   
80
 
Market at Summer Oaks
         
Rafat Shaikh; Samina Sheikh
   
81
 
Greenwood Arms Cooperative Corp.
 
50.9%
           
82
 
Franklin Commons
         
James J. Morrison, Jr.; Patricia P. Morrison
   
83
 
Durham Apartments
         
George M. Nyman; George M. Nyman Revocable Living Trust
   
84
 
San Luis Shopping Center
         
Surendra Agarwal; Kanak L. Agarwal; Sanjay Agarwal
   
85
 
Monte Vista Mini Storage
         
Ramson Piro; Rainer Brendel
   
86
 
Colonial Place Apartments
         
R. James Properties Inc
   
87
 
The Terraces at Willow Springs
         
Andrew D.  Porter; Thomas C. Bowen
   
88
 
Evelyn Court Apartment Corp.
               
89
 
Park Town Cooperative Homes No. 1, Inc.
               
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
32.0%
           
91
 
Woodstock Crossing
               
92
 
Continental Self Storage
         
Kent R. Greenwald
   
93
 
SaraVilla Apartments
         
Petrina Badalamenti; Petrina Badalamenti Revocable Trust
 
Y - Group G
94
 
Greenport Plaza
         
Steven Gordon & Richard Wilbert
   
95
 
Reserve at Cinco Ranch
         
Blitz Family Trust; Elaine Blitz; Robert Heintzleman; F. Peter Fisher; Colleen E. Campbell; Fisher-Campbell Family Trust
   
96
 
Bayview Marketplace
         
Joseph Paluzzi, III
   
97
 
North Salem Self Storage
         
Henry K. Jordan, Jr.
   
98
 
Walgreens - Lima
         
Victoire Hovland
   
99
 
Rite Aid Middletown
         
Mordechai Berezin
   
100
 
Shackleford MHP
         
Ronald K. Weiss; Richard Nodel
 
Y - Group I
101
 
74 Fifth Avenue Owner’s Corporation
               
102
 
Novawest Center
         
James C. Holmes, Jr.; Diane Waterloo; Gerald C. Dietz, Sr.; Brian M. Dietz; Paul J. Dietz
   
103
 
Polo Green Apartments
         
Petrina Badalamenti; Petrina Badalamenti Revocable Trust
 
Y - Group G
104
 
Big Oak Self Storage
         
James R. Patterson
   
105
 
TimberHills Apartments
         
Dr. Mohomed Aliniazee
   
106
 
S&S Plaza
         
Scott J. Weiner; Stacy W. Cushing
   
107
 
4400 Coldwater Canyon Avenue
         
Scott Weiss; Wilfred Von Der Ahe
   
108
 
EZ Self-Storage
         
Robert Moser; Robert Morgan
   
109
 
Belleville Crossing - Building I
         
David A. Rifkind; Todd S. August
   
110
 
Sandpiper Self Storage
         
Lawrence W. Maxwell
   
111
 
Marion Plaza
         
Isaac A. Seruya
   
112
 
Safari MHP
         
Ronald K. Weiss
 
Y - Group I
113
 
Westwood Manor MHP
         
David J. Griffith
   
114
 
The Mill MHC
         
Bruce Simon
   
115
 
Best Western Plus
         
Ram A. Lavani; Ashwin Lavani; Pravin Monpara
   
116
 
Highlands Mobile Village
         
Richard J. O’Brien
 
Y - Group H
117
 
Sted Tenant Owners Corp.
 
42.3%
           
118
 
Osceola MHC
         
Richard J. O’Brien
 
Y - Group H
119
 
Lakeview Mobile Court
         
Richard J. O’Brien
 
Y - Group H
120
 
Mountain View MHC
         
David Reynolds
   
121
 
Drake Lane Owners, Inc.
               
122
 
Michelle Tenants Corp.
 
35.2%
           
123
 
3215 Owners, Ltd.
 
31.3%
           
124
 
250 West 16th Street Owners Corp.
 
52.1%
           
125
 
Great Space Self Storage
         
Charles F. Sample; Brian M. Geidner; Charles F. Sample, as Trustee of te Charles F. Sample Trust u/a/d 3/27/2003; Brian M. Geidner, as Trustee of the Brian M. Geinder Revocable Trust Agreement u/a/d April 16, 2002
   
126
 
406 West 46th Street Corp.
 
19.3%
           
127
 
741 West End Avenue Owners Corp.
 
31.9%
           
128
 
250 Equities Corp.
 
33.1%
           
129
 
338 West 19th Street Incorporated
 
24.4%
           

 
A-1-40

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan Number
1
 
Bank of America Plaza
 
1
2
 
Columbus Square Portfolio
 
2
3
 
Stamford Plaza Portfolio
 
3
3.01
 
Two Stamford Plaza Portfolio
 
3.01
3.02
 
Four Stamford Plaza Portfolio
 
3.02
3.03
 
One Stamford Plaza Portfolio
 
3.03
3.04
 
Three Stamford Plaza Portfolio
 
3.04
4
 
Hampton Inn & Suites - Brickell
 
4
5
 
Offices at Broadway Station
 
5
6
 
CSM Bakery Supplies Portfolio I
 
6
6.01
 
1912 Montreal Road
 
6.01
6.02
 
3301 Montreal Industrial Way
 
6.02
6.03
 
1400 W 2700 N
 
6.03
6.04
 
3765 Walden Avenue
 
6.04
7
 
U-Haul Portfolio
 
7
7.01
 
U-Haul - Olympia
 
7.01
7.02
 
U-Haul - Fontana
 
7.02
7.03
 
U-Haul - El Paso
 
7.03
7.04
 
U-Haul - Grand Island
 
7.04
7.05
 
U-Haul - Wichita
 
7.05
7.06
 
U-Haul - Longview
 
7.06
7.07
 
U-Haul - Detroit
 
7.07
7.08
 
U-Haul - Houston North
 
7.08
7.09
 
U-Haul - Birmingham
 
7.09
7.10
 
U-Haul - Cincinnati
 
7.10
7.11
 
U-Haul - Memphis
 
7.11
7.12
 
U-Haul - Macon
 
7.12
7.13
 
U-Haul - Lebanon
 
7.13
7.14
 
U-Haul - Westfield
 
7.14
7.15
 
U-Haul - Yonkers
 
7.15
7.16
 
U-Haul - Pleasant Hills
 
7.16
7.17
 
U-Haul - Coraopolis
 
7.17
7.18
 
U-Haul - Washington
 
7.18
7.19
 
U-Haul - Bloomsburg
 
7.19
7.20
 
U-Haul - Livermore
 
7.20
7.21
 
U-Haul - Corpus Christi
 
7.21
8
 
Hermosa Pavillion
 
8
9
 
Texas Portfolio
 
9
9.0
 
Rincon Apartments
 
9.0
9.02
 
Las Palmas Apartments
 
9.02
9.03
 
Reata Apartments
 
9.03
10
 
Hilton Lexington Downtown
 
10
11
 
States Addition Apartments
 
11
12
 
North Valley Plaza
 
12
13
 
Courtyard by Marriott - Aventura
 
13
14
 
Preferred Freezer Houston
 
14
15
 
400 Atlantic Avenue
 
15
16
 
CSM Bakery Supplies Portfolio II
 
16
16.01
 
7351 Crider Avenue
 
16.01
16.02
 
32621 Central Avenue
 
16.02
16.03
 
2570 Kiel Way
 
16.03
16.04
 
11350 Sunrise Park Drive
 
16.04
16.05
 
8235 McHard Road
 
16.05
16.06
 
5455 Louie Lane
 
16.06
16.07
 
805 West 2500 South
 
16.07
17
 
Parliament Bend and Park West Apartments
 
17
17.01
 
Park West Apartments
 
17.01
17.02
 
Parliament Bend Apartments
 
17.02
18
 
55 Miracle Mile
 
18
19
 
Lincoln Plaza
 
19
20
 
Park City 3 and 4 Apartments, Inc.
 
20
21
 
Bentley Commons at Keene
 
21
22
 
Alpha Health Center
 
22
23
 
Sansone Regal Plaza
 
23
24
 
The Dorel Apartments
 
24
25
 
Carson Plaza
 
25
26
 
Hilton Garden Inn - Middleton
 
26
27
 
Normandale Village
 
27
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
28
29
 
Newport Beach Mini U Storage I
 
29
30
 
Plymouth Hills
 
30
31
 
Mill Creek Run Apartments
 
31
32
 
Residence Inn - Ft. Lauderdale
 
32
33
 
Cherry Grove Apartments
 
33
34
 
Oak Hill Portfolio
 
34
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C) 
 
34.01
34.02
 
Blairsville VA Clinic
 
34.02
34.03
 
Peachtree City Building
 
34.03
35
 
Newport Beach Mini U Storage II
 
35
36
 
Stuart North Shopping Center
 
36
37
 
Gander Mountain - Arlington
 
37
38
 
Holiday Inn Express-Decatur, GA
 
38
39
 
StorageMart - Crofton
 
39
40
 
All Storage Railhead
 
40
41
 
Geracimos Portfolio
 
41
41.01
 
Geracimos Portfolio - South Village & Extended
 
41.01
41.02
 
Geracimos Portfolio - College Crossing
 
41.02
41.03
 
Geracimos Portfolio - Middletown Village
 
41.03
41.04
 
Geracimos Portfolio - Ocean City
 
41.04
42
 
Zang Business Center
 
42
43
 
Holiday Inn Express - Lexington
 
43
44
 
Rolling Hills Apartments
 
44
45
 
West Knoll Apartments
 
45
46
 
CT Self Storage - Fullerton
 
46
47
 
Greenbrier Plaza
 
47
48
 
81 Washington Avenue
 
48
49
 
Hampton Inn - Greenville
 
49
50
 
Orillia Station
 
50
51
 
Andover & Andover West
 
51
52
 
Holiday Inn Express Memphis
 
52
53
 
Holiday Inn Express - Georgetown
 
53
 
 
A-1-41

 
 
WFRBS Commercial Mortgage Trust 2014-C22
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan
Number
 
Property Name
 
Mortgage Loan Number
54
 
Powell Crossing
 
54
55
 
Holiday Inn Express & Suites Dallas East
 
55
56
 
Fairfield Inn Suites - Lock Haven
 
56
57
 
Shoppes at Barnes Crossing
 
57
58
 
WalMart Orangeburg
 
58
59
 
Parkside Development Company, Inc.
 
59
60
 
155 Passaic Avenue
 
60
61
 
CT Self Storage - Escondido
 
61
62
 
Rite Aid Portfolio
 
62
62.01
 
Rite Aid Buffalo
 
62.01
62.02
 
Rite Aid Bluefield
 
62.02
62.03
 
Rite Aid Hinton
 
62.03
62.04
 
Rite Aid Branchland
 
62.04
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
63
64
 
Korakia Pensione
 
64
65
 
Strand Building
 
65
66
 
Kingston Point
 
66
67
 
Best Western Plus Dallas Hotel and Conference Center
 
67
68
 
North Bechtle Square II
 
68
69
 
Merri-Five Plaza
 
69
70
 
Fishers Town Center
 
70
71
 
Avon Self-Storage
 
71
72
 
Hampton Inn, Manhattan, KS
 
72
73
 
Fifth Avenue Loft Corporation
 
73
74
 
Shops at Lily Cache Creek
 
74
75
 
Red Roof Inn San Diego
 
75
76
 
La Quinta Garden Apartments
 
76
77
 
72nd Street East Corporation
 
77
78
 
14 Horatio Street Apartments Corp.
 
78
79
 
1182-1214 Farmington Avenue
 
79
80
 
Market at Summer Oaks
 
80
81
 
Greenwood Arms Cooperative Corp.
 
81
82
 
Franklin Commons
 
82
83
 
Durham Apartments
 
83
84
 
San Luis Shopping Center
 
84
85
 
Monte Vista Mini Storage
 
85
86
 
Colonial Place Apartments
 
86
87
 
The Terraces at Willow Springs
 
87
88
 
Evelyn Court Apartment Corp.
 
88
89
 
Park Town Cooperative Homes No. 1, Inc.
 
89
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
90
91
 
Woodstock Crossing
 
91
92
 
Continental Self Storage
 
92
93
 
SaraVilla Apartments
 
93
94
 
Greenport Plaza
 
94
95
 
Reserve at Cinco Ranch
 
95
96
 
Bayview Marketplace
 
96
97
 
North Salem Self Storage
 
97
98
 
Walgreens - Lima
 
98
99
 
Rite Aid Middletown
 
99
100
 
Shackleford MHP
 
100
101
 
74 Fifth Avenue Owner’s Corporation
 
101
102
 
Novawest Center
 
102
103
 
Polo Green Apartments
 
103
104
 
Big Oak Self Storage
 
104
105
 
TimberHills Apartments
 
105
106
 
S&S Plaza
 
106
107
 
4400 Coldwater Canyon Avenue
 
107
108
 
EZ Self-Storage
 
108
109
 
Belleville Crossing - Building I
 
109
110
 
Sandpiper Self Storage
 
110
111
 
Marion Plaza
 
111
112
 
Safari MHP
 
112
113
 
Westwood Manor MHP
 
113
114
 
The Mill MHC
 
114
115
 
Best Western Plus
 
115
116
 
Highlands Mobile Village
 
116
117
 
Sted Tenant Owners Corp.
 
117
118
 
Osceola MHC
 
118
119
 
Lakeview Mobile Court
 
119
120
 
Mountain View MHC
 
120
121
 
Drake Lane Owners, Inc.
 
121
122
 
Michelle Tenants Corp.
 
122
123
 
3215 Owners, Ltd.
 
123
124
 
250 West 16th Street Owners Corp.
 
124
125
 
Great Space Self Storage
 
125
126
 
406 West 46th Street Corp.
 
126
127
 
741 West End Avenue Owners Corp.
 
127
128
 
250 Equities Corp.
 
128
129
 
338 West 19th Street Incorporated
 
129
 
 
A-1-42