0001539497-14-001023.txt : 20140829 0001539497-14-001023.hdr.sgml : 20140829 20140829172758 ACCESSION NUMBER: 0001539497-14-001023 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20140829 DATE AS OF CHANGE: 20140829 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: 141075971 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 n364_anxa-x4.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(1)
 
Cross
Collateralized
and Cross Defaulted
Loan Flag
 
Address
 
City
 
State
 
Zip Code
 
General
Property Type
 
Specific Property Type
 
Year
Built
1
 
Bank of America Plaza
 
WFB
     
333 South Hope Street
 
Los Angeles
 
CA
 
90071
 
Office
 
CBD
 
1974
2
 
Columbus Square Portfolio
 
WFB
     
775, 795, 805, 808 Columbus Avenue; 801 Amsterdam Avenue
 
New York
 
NY
 
10025
 
Mixed Use
 
Retail/Other/Office
 
2007
3
 
Stamford Plaza Portfolio
 
RBS
     
Various
 
Stamford
 
CT
 
06901
 
Office
 
CBD
 
Various
3.01
 
Two Stamford Plaza
 
RBS
     
281 Tresser Boulevard
 
Stamford
 
CT
 
06901
 
Office
 
CBD
 
1986
3.02
 
Four Stamford Plaza
 
RBS
     
107 Elm Street
 
Stamford
 
CT
 
06901
 
Office
 
CBD
 
1979
3.03
 
One Stamford Plaza
 
RBS
     
263 Tresser Boulevard
 
Stamford
 
CT
 
06901
 
Office
 
CBD
 
1986
3.04
 
Three Stamford Plaza
 
RBS
     
301 Tresser Boulevard
 
Stamford
 
CT
 
06901
 
Office
 
CBD
 
1981
4
 
Hampton Inn & Suites - Brickell
 
WFB
     
50 Southwest 12th Street
 
Miami
 
FL
 
33130
 
Hospitality
 
Limited Service
 
2011
5
 
Offices at Broadway Station
 
WFB
     
900 & 990 South Broadway; 100 East Tennessee Avenue
 
Denver
 
CO
 
80209
 
Office
 
Suburban
 
1903
6
 
CSM Bakery Supplies Portfolio I
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Industrial
 
Warehouse
 
Various
6.01
 
1912 Montreal Road
 
RBS
     
1912 Montreal Road
 
Tucker
 
GA
 
30084
 
Industrial
 
Warehouse
 
1967
6.02
 
3301 Montreal Industrial Way
 
RBS
     
3301 Montreal Industrial Way
 
Tucker
 
GA
 
30084
 
Industrial
 
Warehouse
 
2000
6.03
 
1400 W 2700 N
 
RBS
     
1400 W 2700 N
 
Pleasant View
 
UT
 
84404
 
Industrial
 
Warehouse
 
2008
6.04
 
3765 Walden Avenue
 
RBS
     
3765 Walden Avenue
 
Lancaster
 
NY
 
14086
 
Industrial
 
Warehouse
 
1971
7
 
U-Haul Portfolio
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Self Storage
 
Self Storage
 
Various
7.01
 
U-Haul - Yonkers
 
WFB
     
937 Saw Mill River Road
 
Yonkers
 
NY
 
10710
 
Self Storage
 
Self Storage
 
1950
7.02
 
U-Haul - Pleasant Hills
 
WFB
     
5 Clairton Boulevard
 
Pleasant Hills
 
PA
 
15236
 
Self Storage
 
Self Storage
 
1978
7.03
 
U-Haul - Coraopolis
 
WFB
     
5356 University Boulevard
 
Moon Township
 
PA
 
15108
 
Self Storage
 
Self Storage
 
1980
7.04
 
U-Haul - El Paso
 
WFB
     
8833 Dyer Street
 
El Paso
 
TX
 
79904
 
Self Storage
 
Self Storage
 
1971
7.05
 
U-Haul - Washington
 
WFB
     
960 Washington Road
 
Washington
 
PA
 
15301
 
Self Storage
 
Self Storage
 
1980
7.06
 
U-Haul - Corpus Christi
 
WFB
     
3611 South Port Avenue
 
Corpus Christi
 
TX
 
78415
 
Self Storage
 
Self Storage
 
1951
7.07
 
U-Haul - Houston North
 
WFB
     
4825 West 34th Street
 
Houston
 
TX
 
77092
 
Self Storage
 
Self Storage
 
1978
7.08
 
U-Haul - Lebanon
 
WFB
     
87 Hanover Street
 
Lebanon
 
NH
 
03766
 
Self Storage
 
Self Storage
 
1976
7.09
 
U-Haul - Fontana
 
WFB
     
16823 East Foothill Boulevard
 
Fontana
 
CA
 
92335
 
Self Storage
 
Self Storage
 
1970
7.10
 
U-Haul - Olympia
 
WFB
     
2516 4th Avenue East
 
Olympia
 
WA
 
98506
 
Self Storage
 
Self Storage
 
1939
7.11
 
U-Haul - Detroit
 
WFB
     
3175 South Fort Street
 
Detroit
 
MI
 
48217
 
Self Storage
 
Self Storage
 
1965
7.12
 
U-Haul - Westfield
 
WFB
     
50 Springfield Road
 
Westfield
 
MA
 
01085
 
Self Storage
 
Self Storage
 
1955
7.13
 
U-Haul - Livermore
 
WFB
     
3429 Gardella Plaza
 
Livermore
 
CA
 
94550
 
Self Storage
 
Self Storage
 
1982
7.14
 
U-Haul - Cincinnati
 
WFB
     
2320 Gilbert Avenue
 
Cincinnati
 
OH
 
45206
 
Self Storage
 
Self Storage
 
1920
7.15
 
U-Haul - Memphis
 
WFB
     
3020 Lamar Avenue
 
Memphis
 
TN
 
38114
 
Self Storage
 
Self Storage
 
1966
7.16
 
U-Haul - Birmingham
 
WFB
     
1636 Center Point Parkway
 
Birmingham
 
AL
 
35215
 
Self Storage
 
Self Storage
 
1970
7.17
 
U-Haul - Macon
 
WFB
     
770 Gray Highway
 
Macon
 
GA
 
31211
 
Self Storage
 
Self Storage
 
1966
7.18
 
U-Haul - Grand Island
 
WFB
     
1730 South Locust Street
 
Grand Island
 
NE
 
68801
 
Self Storage
 
Self Storage
 
1979
7.19
 
U-Haul - Wichita
 
WFB
     
5213 East Pawnee Street
 
Wichita
 
KS
 
67218
 
Self Storage
 
Self Storage
 
1970
7.20
 
U-Haul - Bloomsburg
 
WFB
     
2101 Columbia Boulevard
 
Bloomsburg
 
PA
 
17815
 
Self Storage
 
Self Storage
 
1990
7.21
 
U-Haul - Longview
 
WFB
     
410 West Marshall Avenue
 
Longview
 
TX
 
75601
 
Self Storage
 
Self Storage
 
1939
8
 
Hermosa Pavilion
 
RBS
     
1601 Pacific Coast Highway
 
Hermosa Beach
 
CA
 
90254
 
Mixed Use
 
Retail/Office/Storage
 
1988
9
 
Texas Portfolio
 
WDCPF
     
Various
 
Various
 
TX
 
Various
 
Multifamily
 
Garden
 
Various
9.01
 
Rincon Apartments
 
WDCPF
     
3801 North McColl Street
 
McAllen
 
TX
 
78501
 
Multifamily
 
Garden
 
2001
9.02
 
Las Palmas Apartments
 
WDCPF
     
4200 Las Palmas Circle
 
Brownsville
 
TX
 
78521
 
Multifamily
 
Garden
 
2002
9.03
 
Reata Apartments
 
WDCPF
     
3102 Haine Drive
 
Harlingen
 
TX
 
78550
 
Multifamily
 
Garden
 
2002
10
 
Hilton Lexington Downtown
 
WFB
     
369 West Vine Street
 
Lexington
 
KY
 
40507
 
Hospitality
 
Full Service
 
1982
11
 
States Addition Apartments
 
LIG I
     
2598 4th Street
 
Dickinson
 
ND
 
58601
 
Multifamily
 
Garden
 
2010
12
 
North Valley Plaza
 
WFB
     
757, 765, 801 and 855 East Avenue; 2156 Pillsbury Road; 2421, 2443 and 2471 Cohasset Road
 
Chico
 
CA
 
95926
 
Retail
 
Anchored
 
1968
13
 
Courtyard by Marriott - Aventura
 
WFB
     
2825 Northeast 191st Street
 
Aventura
 
FL
 
33180
 
Hospitality
 
Limited Service
 
1999
14
 
Preferred Freezer Houston
 
RBS
     
7080 Express Lane
 
Houston
 
TX
 
77078
 
Industrial
 
Warehouse
 
1990
15
 
400 Atlantic Avenue
 
LIG I
     
400 Atlantic Avenue
 
Boston
 
MA
 
02110
 
Office
 
CBD
 
1890
16
 
CSM Bakery Supplies Portfolio II
 
RBS
     
Various
 
Various
 
Various
 
Various
 
Industrial
 
Warehouse
 
Various
16.01
 
7351 Crider Avenue
 
RBS
     
7351 Crider Avenue
 
Pico Rivera
 
CA
 
90660
 
Industrial
 
Warehouse
 
1960
16.02
 
32621 Central Avenue
 
RBS
     
32621 Central Avenue
 
Union City
 
CA
 
94587
 
Industrial
 
Warehouse
 
1965
16.03
 
2570 Kiel Way
 
RBS
     
2570 Kiel Way
 
North Las Vegas
 
NV
 
89030
 
Industrial
 
Warehouse
 
1993
16.04
 
11350 Sunrise Park Drive
 
RBS
     
11350 Sunrise Park Drive
 
Rancho Cordova
 
CA
 
95742
 
Industrial
 
Warehouse
 
1989
16.05
 
8235 McHard Road
 
RBS
     
8235 McHard Road
 
Houston
 
TX
 
77053
 
Industrial
 
Warehouse
 
2005
16.06
 
5455 Louie Lane
 
RBS
     
5455 Louie Lane
 
Reno
 
NV
 
89511
 
Industrial
 
Warehouse
 
1996
16.07
 
805 West 2500 South
 
RBS
     
805 West 2500 South
 
Salt Lake City
 
UT
 
84119
 
Industrial
 
Warehouse
 
1975
17
 
Parliament Bend and Park West Apartments
 
RMF
     
Various
 
San Antonio
 
TX
 
78216
 
Multifamily
 
Garden
 
Various
17.01
 
Park West Apartments
 
RMF
     
11845 West Avenue
 
San Antonio
 
TX
 
78216
 
Multifamily
 
Garden
 
1979
17.02
 
Parliament Bend Apartments
 
RMF
     
11838 Parliament Street
 
San Antonio
 
TX
 
78216
 
Multifamily
 
Garden
 
1982
18
 
55 Miracle Mile
 
RMF
     
55 Miracle Mile
 
Coral Gables
 
FL
 
33134
 
Mixed Use
 
Retail/Office
 
2004
19
 
Lincoln Plaza
 
RMF
     
4345 North Lincoln Boulevard
 
Oklahoma City
 
OK
 
73105
 
Office
 
CBD
 
1967
20
 
Park City 3 and 4 Apartments, Inc.
 
NCB, FSB
     
97-07, 97-37 63rd Road and 97-10 62nd Drive; 97-40, 98-20 62nd Drive and 98-05 63rd Road
 
Rego Park
 
NY
 
11374
 
Multifamily
 
Cooperative
 
1955
21
 
Bentley Commons at Keene
 
Basis
     
197 Water Street
 
Keene
 
NH
 
03431
 
Multifamily
 
Senior Housing
 
1902
22
 
Alpha Health Center
 
Basis
     
300 East Pulaski Highway
 
Elkton
 
MD
 
21921
 
Office
 
Medical
 
1992
23
 
Sansone Regal Plaza
 
LIG I
     
8826, 8846, 8866, 8868, 8876, 8878 and 8880 South Eastern Avenue
 
Las Vegas
 
NV
 
89123
 
Retail
 
Anchored
 
1999
24
 
The Dorel Apartments
 
WFB
     
2908 Trimmier Road
 
Killeen
 
TX
 
76542
 
Multifamily
 
Garden
 
2013
25
 
Carson Plaza
 
CIIICM
     
603-677 East university Drive and 18902 & 18906 Avalon Boulevard
 
Carson
 
CA
 
90746
 
Retail
 
Anchored
 
1963
26
 
Hilton Garden Inn - Middleton
 
WFB
     
1801 Deming Way
 
Middleton
 
WI
 
53562
 
Hospitality
 
Limited Service
 
2004
27
 
Normandale Village
 
WDCPF
     
5159 West 98th Street
 
Bloomington
 
MN
 
55437
 
Retail
 
Anchored
 
1973
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
WFB
     
125 South Festival Drive
 
Anaheim
 
CA
 
92808
 
Hospitality
 
Limited Service
 
2002
29
 
Newport Beach Mini U Storage I
 
WFB
     
1177 Camelback Street
 
Newport Beach
 
CA
 
92660
 
Self Storage
 
Self Storage
 
1994
30
 
Plymouth Hills
 
WFB
     
14201 Ridge Road
 
Plymouth Township
 
MI
 
48170
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1995
31
 
Mill Creek Run Apartments
 
RMF
     
6687 Skipper Road
 
Macon
 
GA
 
31216
 
Multifamily
 
Garden
 
2005
32
 
Residence Inn - Ft. Lauderdale
 
WFB
     
2605 Weston Road
 
Weston
 
FL
 
33331
 
Hospitality
 
Limited Service
 
2001
33
 
Cherry Grove Apartments
 
RMF
     
1100 David Street
 
North Myrtle Beach
 
SC
 
29582
 
Multifamily
 
Garden
 
2001
34
 
Oak Hill Portfolio
 
RBS
     
Various
 
Various
 
GA
 
Various
 
Office
 
Medical
 
Various
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
RBS
     
60 & 110 Oak Hill Blvd; 39 A, B, & C Oak Hill Court
 
Newnan
 
GA
 
30265
 
Office
 
Medical
 
2007
34.02
 
Blairsville VA Clinic
 
RBS
     
1294 Highway 515 East
 
Blairsville
 
GA
 
30512
 
Office
 
Medical
 
2010
34.03
 
Peachtree City Building
 
RBS
     
10 Eastbrook Bend
 
Peachtree City
 
GA
 
30269
 
Office
 
Medical
 
1986
35
 
Newport Beach Mini U Storage II
 
WFB
     
1111 Camelback Street
 
Newport Beach
 
CA
 
92660
 
Self Storage
 
Self Storage
 
1998
36
 
Stuart North Shopping Center
 
RBS
     
2101-2189 SE Federal Hwy
 
Stuart
 
FL
 
34994
 
Retail
 
Unanchored
 
2007
37
 
Gander Mountain - Arlington
 
CIIICM
     
1459 East Interstate 20
 
Arlington
 
TX
 
76018
 
Retail
 
Single Tenant
 
2013
38
 
Holiday Inn Express-Decatur, GA
 
RBS
     
2183 North Decatur Road
 
Decatur
 
GA
 
30033
 
Hospitality
 
Limited Service
 
2001
39
 
StorageMart - Crofton
 
WFB
     
1110 Maryland Route 3 Southbound Lane
 
Gambrills
 
MD
 
21054
 
Self Storage
 
Self Storage
 
2009
40
 
All Storage Railhead
 
RBS
     
7601 Crowley Road
 
Fort Worth
 
TX
 
76134
 
Self Storage
 
Self Storage
 
2007
41
 
Geracimos Portfolio
 
WDCPF
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Various
 
Various
41.01
 
Geracimos Portfolio - South Village & Extended
 
WDCPF
     
2525, 2527, 2535 & 2533 Augustine Herman Highway
 
Chesapeake City
 
MD
 
21915
 
Retail
 
Unanchored
 
2007
41.02
 
Geracimos Portfolio - College Crossing
 
WDCPF
     
3135 Joseph Biggs Memorial Highway
 
North East
 
MD
 
21901
 
Retail
 
Unanchored
 
2010
41.03
 
Geracimos Portfolio - Middletown Village
 
WDCPF
     
400 West Main Street
 
Middletown
 
DE
 
19709
 
Retail
 
Unanchored
 
1984
41.04
 
Geracimos Portfolio - Ocean City
 
WDCPF
     
12742 Ocean Gateway
 
Ocean City
 
MD
 
21842
 
Retail
 
Single Tenant
 
1978
42
 
Zang Business Center
 
LIG I
     
555 Zang Street
 
Lakewood
 
CO
 
80228
 
Office
 
Suburban
 
1978
43
 
Holiday Inn Express - Lexington
 
Basis
     
1780 Sharkey Way
 
Lexington
 
KY
 
40511
 
Hospitality
 
Limited Service
 
2008
44
 
Rolling Hills Apartments
 
LIG I
     
6535 Premier Drive
 
Nashville
 
TN
 
37209
 
Multifamily
 
Garden
 
1970
45
 
West Knoll Apartments
 
LIG I
     
260 South Main Street
 
Newark
 
DE
 
19711
 
Multifamily
 
Garden
 
1963
46
 
CT Self Storage - Fullerton
 
WFB
     
900 South Raymond Avenue
 
Fullerton
 
CA
 
92831
 
Self Storage
 
Self Storage
 
2003
47
 
Greenbrier Plaza
 
RBS
     
12902 & 12912 Brookhurst Street
 
Garden Grove
 
CA
 
92840
 
Office
 
CBD
 
1985
48
 
81 Washington Avenue
 
RMF
     
230 1st Street
 
Miami Beach
 
FL
 
33139
 
Mixed Use
 
Retail/Office
 
1938
49
 
Hampton Inn - Greenville
 
WFB
     
15 Park Woodruff Drive
 
Greenville
 
SC
 
29607
 
Hospitality
 
Limited Service
 
1997
50
 
Orillia Station
 
RMF
     
18129 East Valley Highway
 
Kent
 
WA
 
98032
 
Retail
 
Anchored
 
2003
 
 
A-1-1

 
 
WFRBS Commercial Mortgage Trust 2014-C22
                                   
                                         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                       
                                         
Mortgage
Loan
Number
 
Property Name
 
Mortgage
Loan
Seller(1)
 
Cross
Collateralized
and Cross Defaulted
Loan Flag
 
Address
 
City
 
State
 
Zip Code
 
General
Property Type
 
Specific Property Type
 
Year
Built
51
 
Andover & Andover West
 
RBS
     
2555 Eastgate Road & 2534 Key Street
 
Toledo
 
OH
 
43614
 
Multifamily
 
Garden
 
1971
52
 
Holiday Inn Express Memphis
 
LIG I
     
7784 Wolf Trail Cove
 
Germantown
 
TN
 
38138
 
Hospitality
 
Limited Service
 
2009
53
 
Holiday Inn Express - Georgetown
 
Basis
     
140 Osborne Way
 
Georgetown
 
KY
 
40324
 
Hospitality
 
Limited Service
 
2009
54
 
Powell Crossing
 
RMF
     
3975 Powell Road
 
Powell
 
OH
 
43065
 
Retail
 
Shadow Anchored
 
2001
55
 
Holiday Inn Express & Suites Dallas East
 
CIIICM
     
8703 East R L Thornton Freeway
 
Dallas
 
TX
 
75228
 
Hospitality
 
Limited Service
 
2009
56
 
Fairfield Inn Suites - Lock Haven
 
CIIICM
     
50 Spring Street
 
Lock Haven
 
PA
 
17745
 
Hospitality
 
Limited Service
 
2009
57
 
Shoppes at Barnes Crossing
 
LIG I
     
3944 North Gloster Street
 
Tupelo
 
MS
 
38804
 
Retail
 
Anchored
 
2004
58
 
WalMart Orangeburg
 
RMF
     
2795 North Road
 
Orangeburg
 
SC
 
29118
 
Retail
 
Single Tenant
 
1993
59
 
Parkside Development Company, Inc.
 
NCB, FSB
     
3856 Bronx Boulevard
 
Bronx
 
NY
 
10467
 
Multifamily
 
Cooperative
 
1957
60
 
155 Passaic Avenue
 
RBS
     
155 Passaic Avenue
 
Fairfield
 
NJ
 
07004
 
Office
 
CBD
 
1985
61
 
CT Self Storage - Escondido
 
WFB
     
1530 East Grand Avenue
 
Escondido
 
CA
 
92027
 
Self Storage
 
Self Storage
 
2004
62
 
Rite Aid Portfolio
 
Basis
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Single Tenant
 
Various
62.01
 
Rite Aid Buffalo
 
Basis
     
350 Niagara Street
 
Buffalo
 
NY
 
14201
 
Retail
 
Single Tenant
 
1995
62.02
 
Rite Aid Bluefield
 
Basis
     
4248 Coal Heritage Road
 
Bluefield
 
WV
 
24701
 
Retail
 
Single Tenant
 
1999
62.03
 
Rite Aid Hinton
 
Basis
     
513 Stokes Drive
 
Hinton
 
WV
 
25951
 
Retail
 
Single Tenant
 
1999
62.04
 
Rite Aid Branchland
 
Basis
     
5798 McClellan Highway
 
Branchland
 
WV
 
25506
 
Retail
 
Single Tenant
 
1997
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
RBS
     
11820 North West Plaza Circle
 
Kansas City
 
MO
 
64153
 
Hospitality
 
Limited Service
 
1996
64
 
Korakia Pensione
 
RBS
     
257 South Patencio Road
 
Palm Springs
 
CA
 
92262
 
Hospitality
 
Limited Service
 
1926
65
 
Strand Building
 
RMF
     
3609 Forbes Avenue
 
Pittsburg
 
PA
 
15213
 
Mixed Use
 
Multifamily/Retail
 
1891
66
 
Kingston Point
 
WDCPF
     
1919 Boulevard De Province
 
Baton Rouge
 
LA
 
70816
 
Multifamily
 
Garden
 
1975
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
Basis
     
8051 Lyndon B Johnson Freeway
 
Dallas
 
TX
 
75251
 
Hospitality
 
Limited Service
 
1983
68
 
North Bechtle Square II
 
WFB
     
1985-2075 North Bechtle Avenue
 
Springfield
 
OH
 
45504
 
Retail
 
Unanchored
 
2003
69
 
Merri-Five Plaza
 
RMF
     
31072-31230 Five Mile Road
 
Livonia
 
MI
 
48154
 
Retail
 
Anchored
 
1958
70
 
Fishers Town Center
 
RMF
     
8395 East 116th Street
 
Fishers
 
IN
 
46038
 
Retail
 
Unanchored
 
2003
71
 
Avon Self-Storage
 
RMF
     
100 Ladge Drive
 
Avon
 
MA
 
02322
 
Self Storage
 
Self Storage
 
2005
72
 
Hampton Inn, Manhattan, KS
 
RBS
     
501 East Poyntz Avenue
 
Manhattan
 
KS
 
66502
 
Hospitality
 
Limited Service
 
1998
73
 
Fifth Avenue Loft Corporation
 
NCB, FSB
     
140 Fifth Avenue
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
 
1900
74
 
Shops at Lily Cache Creek
 
RMF
     
741-769 East Boughton Road
 
Bolingbrook
 
IL
 
60440
 
Retail
 
Shadow Anchored
 
2003
75
 
Red Roof Inn San Diego
 
RBS
     
4545 Mission Bay Drive
 
San Diego
 
CA
 
92109
 
Hospitality
 
Limited Service
 
1981
76
 
La Quinta Garden Apartments
 
RMF
     
4505 Aldine Mail Route Road
 
Houston
 
TX
 
77039
 
Multifamily
 
Garden
 
1977
77
 
72nd Street East Corporation
 
NCB, FSB
     
320 East 72nd Street
 
New York
 
NY
 
10021
 
Multifamily
 
Cooperative
 
1929
78
 
14 Horatio Street Apartments Corp.
 
NCB, FSB
     
14 Horatio Street
 
New York
 
NY
 
10014
 
Multifamily
 
Cooperative
 
1959
79
 
1182-1214 Farmington Avenue
 
WFB
     
1182-1214 Farmington Avenue
 
Bristol
 
CT
 
06010
 
Retail
 
Unanchored
 
2003
80
 
Market at Summer Oaks
 
RMF
     
4500 Summer Avenue
 
Memphis
 
TN
 
38122
 
Retail
 
Anchored
 
1988
81
 
Greenwood Arms Cooperative Corp.
 
NCB, FSB
     
86-10 151st Avenue
 
Howard Beach
 
NY
 
11414
 
Multifamily
 
Cooperative
 
1964
82
 
Franklin Commons
 
RMF
     
109-137 Commons Drive
 
Franklin
 
NC
 
28734
 
Retail
 
Shadow Anchored
 
2012
83
 
Durham Apartments
 
WFB
     
8300, 8310 & 8320 16 1/2 Mile Road
 
Sterling Heights
 
MI
 
48312
 
Multifamily
 
Garden
 
1987
84
 
San Luis Shopping Center
 
RMF
     
582 East Piceno Drive
 
San Luis
 
AZ
 
85349
 
Retail
 
Shadow Anchored
 
2009
85
 
Monte Vista Mini Storage
 
WFB
     
2000 West Monte Vista Avenue
 
Turlock
 
CA
 
95382
 
Self Storage
 
Self Storage
 
2004
86
 
Colonial Place Apartments
 
RBS
     
9952 E. National Circle NW
 
Tucker
 
GA
 
30084
 
Multifamily
 
Garden
 
1967
87
 
The Terraces at Willow Springs
 
WFB
     
2500 Old Alabama Road
 
Roswell
 
GA
 
30076
 
Retail
 
Unanchored
 
1987
88
 
Evelyn Court Apartment Corp.
 
NCB, FSB
     
604-608 Tompkins Avenue
 
Mamaroneck
 
NY
 
10543
 
Multifamily
 
Cooperative
 
1925
89
 
Park Town Cooperative Homes No. 1, Inc.
 
NCB, FSB
     
858 Wade Walk
 
Cincinnati
 
OH
 
45214
 
Multifamily
 
Cooperative
 
1960
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
NCB, FSB
     
209-20 and 209-80 18th Avenue
 
Bayside
 
NY
 
11360
 
Multifamily
 
Cooperative
 
1960
91
 
Woodstock Crossing
 
LIG I
     
12050 Highway 92
 
Woodstock
 
GA
 
30188
 
Retail
 
Anchored
 
1999
92
 
Continental Self Storage
 
WFB
     
510 & 520 East Whitehouse Canyon Road
 
Green Valley
 
AZ
 
85614
 
Self Storage
 
Self Storage
 
1997
93
 
SaraVilla Apartments
 
WFB
     
23700 SaraVilla Drive
 
Clinton Township
 
MI
 
48035
 
Multifamily
 
Garden
 
1990
94
 
Greenport Plaza
 
CIIICM
     
300 Fairview Avenue
 
Greenport
 
NY
 
12534
 
Retail
 
Anchored
 
1964
95
 
Reserve at Cinco Ranch
 
WFB
     
22167 Westheimer Parkway
 
Katy
 
TX
 
77450
 
Retail
 
Unanchored
 
2003
96
 
Bayview Marketplace
 
WFB
     
715 and 721 South Wayne Road
 
Westland
 
MI
 
48186
 
Retail
 
Shadow Anchored
 
2007
97
 
North Salem Self Storage
 
CIIICM
     
3519 North Salem Road
 
Fayetteville
 
AR
 
72704
 
Self Storage
 
Self Storage
 
2007
98
 
Walgreens - Lima
 
WFB
     
701 North Cable Road
 
Lima
 
OH
 
45805
 
Retail
 
Single Tenant
 
2003
99
 
Rite Aid Middletown
 
CIIICM
     
1915 Central Avenue
 
Middletown
 
OH
 
45044
 
Retail
 
Single Tenant
 
1999
100
 
Shackleford MHP
 
CIIICM
     
4023 South Shackleford Road
 
Little Rock
 
AR
 
72204
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1968
101
 
74 Fifth Avenue Owners Corporation
 
NCB, FSB
     
74 Fifth Avenue
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
 
1910
102
 
Novawest Center
 
WFB
     
24300, 24301, 24371 and 24404 Catherine Industrial Drive
 
Novi
 
MI
 
48375
 
Industrial
 
Flex
 
1987
103
 
Polo Green Apartments
 
WFB
     
13801 Canal Road
 
Sterling Heights
 
MI
 
48313
 
Multifamily
 
Garden
 
1988
104
 
Big Oak Self Storage
 
WFB
     
3932 Tate Street; 2501 Harris Avenue
 
Sacramento
 
CA
 
95838
 
Self Storage
 
Self Storage
 
1986
105
 
TimberHills Apartments
 
WFB
     
2464-2499 Northwest Garryanna Street
 
Corvallis
 
OR
 
97330
 
Multifamily
 
Garden
 
1979
106
 
S&S Plaza
 
RMF
     
2150 Walker Lake Road
 
Mansfield
 
OH
 
44903
 
Retail
 
Shadow Anchored
 
2003
107
 
4400 Coldwater Canyon Avenue
 
WFB
     
4400 Coldwater Canyon Avenue
 
Studio City
 
CA
 
91604
 
Office
 
Suburban
 
1983
108
 
EZ Self-Storage
 
RMF
     
751 West Queen Street
 
Southington
 
CT
 
06489
 
Self Storage
 
Self Storage
 
2001
109
 
Belleville Crossing - Building I
 
RMF
     
5840-5880 Belleville Crossing Street
 
Belleville
 
IL
 
62226
 
Retail
 
Shadow Anchored
 
2008
110
 
Sandpiper Self Storage
 
RBS
     
5990 Walt Loop Road
 
Lakeland
 
FL
 
33809
 
Self Storage
 
Self Storage
 
1992
111
 
Marion Plaza
 
NCB, FSB
     
2101 Enterprise Drive
 
Marion
 
SC
 
29571
 
Retail
 
Shadow Anchored
 
2009
112
 
Safari MHP
 
CIIICM
     
2935 Calder Drive
 
League City
 
TX
 
77573
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1972
113
 
Westwood Manor MHP
 
CIIICM
     
7115 Stewart Road
 
Liberty
 
MO
 
64068
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1971
114
 
The Mill MHC
 
CIIICM
     
6542 Highway 42
 
Rex
 
GA
 
30273
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1964
115
 
Best Western Plus
 
CIIICM
     
160 Montrose West Avenue
 
Copley
 
OH
 
44321
 
Hospitality
 
Limited Service
 
1998
116
 
Highlands Mobile Village
 
CIIICM
     
1100 US 27 North
 
Sebring
 
FL
 
33870
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1970
117
 
Sted Tenant Owners Corp.
 
NCB, FSB
     
1345 East 4th Street and 1350 East 5th Street
 
Brooklyn
 
NY
 
11230
 
Multifamily
 
Cooperative
 
1956
118
 
Osceola MHC
 
CIIICM
     
2660 North Orange Blossom Trail
 
Kissimmee
 
FL
 
34744
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1946
119
 
Lakeview Mobile Court
 
CIIICM
     
2652 Bayview Street
 
Sebring
 
FL
 
33870
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1957
120
 
Mountain View MHC
 
CIIICM
     
1060 South Main Street
 
Brigham City
 
UT
 
84302
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1959
121
 
Drake Lane Owners, Inc.
 
NCB, FSB
     
179, 183, & 189 Drake Avenue
 
New Rochelle
 
NY
 
10805
 
Multifamily
 
Cooperative
 
1962
122
 
Michelle Tenants Corp.
 
NCB, FSB
     
210-50 41st Avenue
 
Bayside
 
NY
 
11361
 
Multifamily
 
Cooperative
 
1962
123
 
3215 Owners, Ltd.
 
NCB, FSB
     
3215 Netherland Avenue
 
Bronx
 
NY
 
10463
 
Multifamily
 
Cooperative
 
1940
124
 
250 West 16th Street Owners Corp.
 
NCB, FSB
     
250 West 16th Street
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
 
1889
125
 
Great Space Self Storage
 
CIIICM
     
26300 Old 41 Road
 
Bonita Springs
 
FL
 
34135
 
Self Storage
 
Self Storage
 
1991
126
 
406 West 46th Street Corp.
 
NCB, FSB
     
406 West 46th Street
 
New York
 
NY
 
10036
 
Multifamily
 
Cooperative
 
1884
127
 
741 West End Avenue Owners Corp.
 
NCB, FSB
     
741 West End Avenue
 
New York
 
NY
 
10025
 
Multifamily
 
Cooperative
 
1927
128
 
250 Equities Corp.
 
NCB, FSB
     
250 West 22nd Street
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
 
1889
129
 
338 West 19th Street Incorporated
 
NCB, FSB
     
338 West 19th Street
 
New York
 
NY
 
10011
 
Multifamily
 
Cooperative
 
1900
 
 
A-1-2

 
 
WFRBS Commercial Mortgage Trust 2014-C22
                                                         
             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
         
             
Mortgage
Loan
Number
 
Property Name
 
Year
Renovated
 
Number
of Units(2)
 
Unit of
Measure
 
Cut-off Date Balance
Per Unit/SF/
Room/Pad ($)(3)
 
Original
Balance
($)(3)
 
Cut-off Date
Balance ($)(3)
 
% of Aggregate
Cut-off Date
Balance(3)
 
Maturity Date
or
ARD Balloon
Payment ($)(3)
 
ARD Loan
 
Origination
Date
 
First
Pay Date
 
Last IO
Pay Date
 
First P&I
Pay Date
 
Maturity Date or
Anticipated
Repayment Date
 
ARD Loan
Maturity Date
1
 
Bank of America Plaza
 
2009
 
1,432,285
 
Sq. Ft.
 
279
 
150,000,000
 
150,000,000
 
10.1%
 
150,000,000
 
N
 
8/7/2014
 
10/1/2014
 
9/1/2024
     
9/1/2024
   
2
 
Columbus Square Portfolio
     
494,224
 
Sq. Ft.
 
809
 
125,000,000
 
125,000,000
 
8.4%
 
114,617,729
 
N
 
8/8/2014
 
9/11/2014
 
2/11/2018
 
3/11/2018
 
8/11/2024
   
3
 
Stamford Plaza Portfolio
 
Various
 
982,483
 
Sq. Ft.
 
275
 
100,000,000
 
100,000,000
 
6.7%
 
91,646,329
 
N
 
8/6/2014
 
9/6/2014
 
8/6/2019
 
9/6/2019
 
8/6/2024
   
3.01
 
Two Stamford Plaza
 
1994
 
258,132
 
Sq. Ft.
     
28,370,787
 
28,370,787
 
1.9%
                               
3.02
 
Four Stamford Plaza
 
1996
 
261,982
 
Sq. Ft.
     
24,555,243
 
24,555,243
 
1.7%
                               
3.03
 
One Stamford Plaza
 
1994
 
216,252
 
Sq. Ft.
     
23,665,730
 
23,665,730
 
1.6%
                               
3.04
 
Three Stamford Plaza
 
1993
 
246,117
 
Sq. Ft.
     
23,408,240
 
23,408,240
 
1.6%
                               
4
 
Hampton Inn & Suites - Brickell
     
221
 
Rooms
 
248,290
 
55,000,000
 
54,872,138
 
3.7%
 
44,657,140
 
N
 
6/19/2014
 
8/11/2014
     
8/11/2014
 
7/11/2024
   
5
 
Offices at Broadway Station
 
2010
 
318,053
 
Sq. Ft.
 
150
 
47,612,500
 
47,612,500
 
3.2%
 
47,612,500
 
N
 
7/21/2014
 
9/11/2014
 
8/11/2024
     
8/11/2024
   
6
 
CSM Bakery Supplies Portfolio I
 
Various
 
684,768
 
Sq. Ft.
 
65
 
44,557,500
 
44,557,500
 
3.0%
 
40,819,908
 
Y
 
8/21/2014
 
10/6/2014
 
9/6/2019
 
10/6/2019
 
9/6/2024
 
9/6/2044
6.01
 
1912 Montreal Road
     
247,678
 
Sq. Ft.
     
13,520,000
 
13,520,000
 
0.9%
                               
6.02
 
3301 Montreal Industrial Way
     
169,844
 
Sq. Ft.
     
12,350,000
 
12,350,000
 
0.8%
                               
6.03
 
1400 W 2700 N
     
137,735
 
Sq. Ft.
     
10,497,500
 
10,497,500
 
0.7%
                               
6.04
 
3765 Walden Avenue
 
1991
 
129,511
 
Sq. Ft.
     
8,190,000
 
8,190,000
 
0.6%
                               
7
 
U-Haul Portfolio
 
Various
 
421,632
 
Sq. Ft.
 
83
 
35,000,000
 
35,000,000
 
2.4%
 
28,022,980
 
Y
 
8/22/2014
 
10/11/2014
     
10/11/2014
 
9/11/2024
 
9/11/2044
7.01
 
U-Haul - Yonkers
     
65,687
 
Sq. Ft.
     
9,577,876
 
9,577,876
 
0.6%
                               
7.02
 
U-Haul - Pleasant Hills
     
27,412
 
Sq. Ft.
     
2,987,501
 
2,987,501
 
0.2%
                               
7.03
 
U-Haul - Coraopolis
     
18,431
 
Sq. Ft.
     
2,240,626
 
2,240,626
 
0.2%
                               
7.04
 
U-Haul - El Paso
     
36,570
 
Sq. Ft.
     
2,096,281
 
2,096,281
 
0.1%
                               
7.05
 
U-Haul - Washington
     
11,900
 
Sq. Ft.
     
1,778,275
 
1,778,275
 
0.1%
                               
7.06
 
U-Haul - Corpus Christi
 
1981
 
37,199
 
Sq. Ft.
     
1,715,393
 
1,715,393
 
0.1%
                               
7.07
 
U-Haul - Houston North
     
34,711
 
Sq. Ft.
     
1,614,882
 
1,614,882
 
0.1%
                               
7.08
 
U-Haul - Lebanon
 
2000
 
12,796
 
Sq. Ft.
     
1,451,489
 
1,451,489
 
0.1%
                               
7.09
 
U-Haul - Fontana
     
20,596
 
Sq. Ft.
     
1,274,086
 
1,274,086
 
0.1%
                               
7.10
 
U-Haul - Olympia
 
1961
 
11,569
 
Sq. Ft.
     
1,260,566
 
1,260,566
 
0.1%
                               
7.11
 
U-Haul - Detroit
     
28,768
 
Sq. Ft.
     
1,216,444
 
1,216,444
 
0.1%
                               
7.12
 
U-Haul - Westfield
     
15,000
 
Sq. Ft.
     
1,173,661
 
1,173,661
 
0.1%
                               
7.13
 
U-Haul - Livermore
     
11,100
 
Sq. Ft.
     
1,102,530
 
1,102,530
 
0.1%
                               
7.14
 
U-Haul - Cincinnati
     
13,450
 
Sq. Ft.
     
1,095,834
 
1,095,834
 
0.1%
                               
7.15
 
U-Haul - Memphis
 
1984
 
18,140
 
Sq. Ft.
     
991,965
 
991,965
 
0.1%
                               
7.16
 
U-Haul - Birmingham
     
10,150
 
Sq. Ft.
     
782,441
 
782,441
 
0.1%
                               
7.17
 
U-Haul - Macon
     
12,669
 
Sq. Ft.
     
640,179
 
640,179
 
0.0%
                               
7.18
 
U-Haul - Grand Island
     
9,515
 
Sq. Ft.
     
569,048
 
569,048
 
0.0%
                               
7.19
 
U-Haul - Wichita
     
10,150
 
Sq. Ft.
     
547,917
 
547,917
 
0.0%
                               
7.20
 
U-Haul - Bloomsburg
     
8,858
 
Sq. Ft.
     
451,786
 
451,786
 
0.0%
                               
7.21
 
U-Haul - Longview
     
6,961
 
Sq. Ft.
     
431,220
 
431,220
 
0.0%
                               
8
 
Hermosa Pavilion
 
2005
 
120,226
 
Units
 
265
 
31,875,000
 
31,875,000
 
2.1%
 
28,461,678
 
N
 
8/12/2014
 
10/6/2014
 
9/6/2018
 
10/6/2018
 
9/6/2024
   
9
 
Texas Portfolio
 
Various
 
520
 
Units
 
60,429
 
31,423,000
 
31,423,000
 
2.1%
 
28,068,439
 
N
 
7/30/2014
 
9/11/2014
 
8/11/2018
 
9/11/2018
 
8/11/2024
   
9.01
 
Rincon Apartments
     
232
 
Units
     
14,907,000
 
14,907,000
 
1.0%
                               
9.02
 
Las Palmas Apartments
     
144
 
Units
     
8,573,000
 
8,573,000
 
0.6%
                               
9.03
 
Reata Apartments
     
144
 
Units
     
7,943,000
 
7,943,000
 
0.5%
                               
10
 
Hilton Lexington Downtown
 
2010
 
366
 
Rooms
 
77,650
 
28,420,000
 
28,420,000
 
1.9%
 
27,454,499
 
N
 
6/19/2014
 
8/11/2014
 
7/11/2017
 
8/11/2017
 
7/11/2019
   
11
 
States Addition Apartments
     
235
 
Units
 
119,149
 
28,000,000
 
28,000,000
 
1.9%
 
22,719,906
 
N
 
8/20/2014
 
10/1/2014
     
10/1/2014
 
9/1/2021
   
12
 
North Valley Plaza
 
2005
 
241,419
 
Sq. Ft.
 
115
 
27,785,000
 
27,785,000
 
1.9%
 
23,673,719
 
N
 
6/27/2014
 
8/11/2014
 
7/11/2016
 
8/11/2016
 
7/11/2024
   
13
 
Courtyard by Marriott - Aventura
 
2012
 
166
 
Rooms
 
164,268
 
27,300,000
 
27,268,473
 
1.8%
 
22,179,710
 
N
 
7/17/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
14
 
Preferred Freezer Houston
 
2014
 
226,596
 
Sq. Ft.
 
115
 
26,000,000
 
26,000,000
 
1.7%
 
23,775,805
 
Y
 
8/27/2014
 
10/1/2014
 
9/1/2019
 
10/1/2019
 
9/1/2024
 
9/1/2044
15
 
400 Atlantic Avenue
 
1996
 
99,749
 
Sq. Ft.
 
251
 
25,000,000
 
25,000,000
 
1.7%
 
25,000,000
 
N
 
7/31/2014
 
9/1/2014
 
8/1/2024
     
8/1/2024
   
16
 
CSM Bakery Supplies Portfolio II
     
527,171
 
Sq. Ft.
 
47
 
24,570,000
 
24,570,000
 
1.7%
 
22,509,008
 
Y
 
8/21/2014
 
10/6/2014
 
9/6/2019
 
10/6/2019
 
9/6/2024
 
9/6/2044
16.01
 
7351 Crider Avenue
     
241,294
 
Sq. Ft.
     
10,465,000
 
10,465,000
 
0.7%
                               
16.02
 
32621 Central Avenue
     
85,907
 
Sq. Ft.
     
3,315,000
 
3,315,000
 
0.2%
                               
16.03
 
2570 Kiel Way
     
56,984
 
Sq. Ft.
     
3,185,000
 
3,185,000
 
0.2%
                               
16.04
 
11350 Sunrise Park Drive
     
44,444
 
Sq. Ft.
     
2,112,500
 
2,112,500
 
0.1%
                               
16.05
 
8235 McHard Road
     
29,428
 
Sq. Ft.
     
2,112,500
 
2,112,500
 
0.1%
                               
16.06
 
5455 Louie Lane
     
40,030
 
Sq. Ft.
     
1,950,000
 
1,950,000
 
0.1%
                               
16.07
 
805 West 2500 South
     
29,084
 
Sq. Ft.
     
1,430,000
 
1,430,000
 
0.1%
                               
17
 
Parliament Bend and Park West Apartments
     
559
 
Units
 
40,072
 
22,400,000
 
22,400,000
 
1.5%
 
20,506,905
 
N
 
8/20/2014
 
10/6/2014
 
9/6/2019
 
10/6/2019
 
9/6/2024
   
17.01
 
Park West Apartments
     
327
 
Units
     
13,302,389
 
13,302,389
 
0.9%
                               
17.02
 
Parliament Bend Apartments
     
232
 
Units
     
9,097,611
 
9,097,611
 
0.6%
                               
18
 
55 Miracle Mile
     
65,233
 
Sq. Ft.
 
313
 
20,400,000
 
20,400,000
 
1.4%
 
19,814,096
 
N
 
8/21/2014
 
10/6/2014
 
9/6/2017
 
10/6/2017
 
9/6/2019
   
19
 
Lincoln Plaza
 
2013/2014
 
154,085
 
Sq. Ft.
 
117
 
18,120,000
 
18,092,391
 
1.2%
 
13,579,330
 
N
 
8/1/2014
 
9/6/2014
     
9/6/2014
 
8/6/2024
   
20
 
Park City 3 and 4 Apartments, Inc.
 
1999
 
1,089
 
Units
 
16,529
 
18,000,000
 
18,000,000
 
1.2%
 
15,802,629
 
N
 
8/20/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
21
 
Bentley Commons at Keene
 
2007
 
109
 
Units
 
148,624
 
16,200,000
 
16,200,000
 
1.1%
 
13,578,349
 
N
 
8/14/2014
 
10/1/2014
 
9/1/2015
 
10/1/2015
 
9/1/2024
   
22
 
Alpha Health Center
 
2012
 
91,303
 
Sq. Ft.
 
177
 
16,160,000
 
16,160,000
 
1.1%
 
13,194,588
 
N
 
8/21/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
23
 
Sansone Regal Plaza
     
140,682
 
Sq. Ft.
 
107
 
15,000,000
 
15,000,000
 
1.0%
 
12,432,552
 
N
 
8/7/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
24
 
The Dorel Apartments
     
202
 
Units
 
73,267
 
14,800,000
 
14,800,000
 
1.0%
 
13,204,974
 
N
 
7/24/2014
 
9/1/2014
 
8/1/2015
 
9/1/2015
 
8/1/2021
   
25
 
Carson Plaza
 
1991
 
80,838
 
Sq. Ft.
 
179
 
14,500,000
 
14,500,000
 
1.0%
 
12,638,888
 
N
 
8/22/2014
 
10/5/2014
 
8/5/2017
 
9/5/2017
 
9/5/2024
   
26
 
Hilton Garden Inn - Middleton
 
2012
 
133
 
Rooms
 
103,259
 
13,750,000
 
13,733,465
 
0.9%
 
11,102,472
 
N
 
8/5/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
27
 
Normandale Village
 
2007
 
140,400
 
Sq. Ft.
 
93
 
13,100,000
 
13,100,000
 
0.9%
 
10,545,443
 
N
 
8/26/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
2013
 
128
 
Rooms
 
101,563
 
13,000,000
 
13,000,000
 
0.9%
 
11,084,348
 
N
 
8/5/2014
 
10/1/2014
 
9/1/2016
 
10/1/2016
 
9/1/2024
   
29
 
Newport Beach Mini U Storage I
     
84,951
 
Sq. Ft.
 
152
 
12,900,000
 
12,900,000
 
0.9%
 
11,783,614
 
N
 
7/10/2014
 
8/11/2014
 
7/11/2019
 
8/11/2019
 
7/11/2024
   
30
 
Plymouth Hills
     
630
 
Pads
 
19,048
 
12,000,000
 
12,000,000
 
0.8%
 
10,428,602
 
N
 
7/1/2014
 
8/11/2014
 
7/11/2017
 
8/11/2017
 
7/11/2024
   
31
 
Mill Creek Run Apartments
     
223
 
Units
 
53,812
 
12,000,000
 
12,000,000
 
0.8%
 
11,013,744
 
N
 
8/20/2014
 
10/6/2014
 
9/6/2016
 
10/6/2016
 
9/6/2021
   
32
 
Residence Inn - Ft. Lauderdale
     
100
 
Rooms
 
109,872
 
11,000,000
 
10,987,181
 
0.7%
 
8,924,736
 
N
 
7/25/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
33
 
Cherry Grove Apartments
     
172
 
Units
 
61,628
 
10,600,000
 
10,600,000
 
0.7%
 
9,903,334
 
N
 
7/31/2014
 
9/6/2014
 
8/6/2015
 
9/6/2015
 
8/6/2019
   
34
 
Oak Hill Portfolio
 
Various
 
65,846
 
Sq. Ft.
 
159
 
10,440,000
 
10,440,000
 
0.7%
 
9,517,244
 
N
 
8/29/2014
 
10/1/2014
     
10/1/2014
 
9/1/2019
   
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
     
49,986
 
Sq. Ft.
     
7,665,000
 
7,665,000
 
0.5%
                               
34.02
 
Blairsville VA Clinic
     
10,000
 
Sq. Ft.
     
1,586,000
 
1,586,000
 
0.1%
                               
34.03
 
Peachtree City Building
 
2005
 
5,860
 
Sq. Ft.
     
1,189,000
 
1,189,000
 
0.1%
                               
35
 
Newport Beach Mini U Storage II
     
64,096
 
Sq. Ft.
 
158
 
10,100,000
 
10,100,000
 
0.7%
 
9,225,931
 
N
 
7/10/2014
 
8/11/2014
 
7/11/2019
 
8/11/2019
 
7/11/2024
   
36
 
Stuart North Shopping Center
     
42,787
 
Sq. Ft.
 
233
 
9,975,000
 
9,975,000
 
0.7%
 
9,308,935
 
N
 
8/20/2014
 
10/1/2014
 
9/1/2020
 
10/1/2020
 
9/1/2024
   
37
 
Gander Mountain - Arlington
     
52,000
 
Sq. Ft.
 
175
 
9,100,000
 
9,100,000
 
0.6%
 
7,375,136
 
N
 
8/19/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
38
 
Holiday Inn Express-Decatur, GA
 
2009
 
62
 
Rooms
 
143,562
 
8,915,000
 
8,900,852
 
0.6%
 
6,625,901
 
N
 
7/8/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
39
 
StorageMart - Crofton
     
83,830
 
Sq. Ft.
 
106
 
8,900,000
 
8,900,000
 
0.6%
 
8,129,872
 
N
 
7/8/2014
 
8/11/2014
 
7/11/2016
 
8/11/2016
 
7/11/2021
   
40
 
All Storage Railhead
     
191,390
 
Sq. Ft.
 
47
 
8,900,000
 
8,900,000
 
0.6%
 
7,192,549
 
N
 
8/22/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
41
 
Geracimos Portfolio
 
Various
 
60,926
 
Sq. Ft.
 
143
 
8,700,000
 
8,700,000
 
0.6%
 
7,487,445
 
N
 
8/25/2014
 
10/1/2014
 
9/1/2016
 
10/1/2016
 
9/1/2024
   
41.01
 
Geracimos Portfolio - South Village & Extended
     
28,885
 
Sq. Ft.
     
3,727,500
 
3,727,500
 
0.3%
                               
41.02
 
Geracimos Portfolio - College Crossing
     
24,000
 
Sq. Ft.
     
3,205,600
 
3,205,600
 
0.2%
                               
41.03
 
Geracimos Portfolio - Middletown Village
 
2006
 
6,415
 
Sq. Ft.
     
1,095,900
 
1,095,900
 
0.1%
                               
41.04
 
Geracimos Portfolio - Ocean City
 
2003
 
1,626
 
Sq. Ft.
     
671,000
 
671,000
 
0.0%
                               
42
 
Zang Business Center
 
2012
 
122,780
 
Sq. Ft.
 
70
 
8,600,000
 
8,600,000
 
0.6%
 
8,600,000
 
N
 
7/17/2014
 
9/1/2014
 
8/1/2024
     
8/1/2024
   
43
 
Holiday Inn Express - Lexington
     
78
 
Rooms
 
108,854
 
8,500,000
 
8,490,624
 
0.6%
 
6,952,307
 
N
 
7/2/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
44
 
Rolling Hills Apartments
 
2010
 
276
 
Units
 
30,724
 
8,500,000
 
8,479,835
 
0.6%
 
6,880,365
 
N
 
6/30/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
45
 
West Knoll Apartments
     
100
 
Units
 
82,500
 
8,250,000
 
8,250,000
 
0.6%
 
7,208,189
 
N
 
8/15/2014
 
10/1/2014
 
9/1/2017
 
10/1/2017
 
9/1/2024
   
46
 
CT Self Storage - Fullerton
     
101,144
 
Sq. Ft.
 
77
 
7,750,000
 
7,750,000
 
0.5%
 
6,626,337
 
N
 
6/19/2014
 
8/11/2014
 
7/11/2016
 
8/11/2016
 
7/11/2024
   
47
 
Greenbrier Plaza
     
102,682
 
Sq. Ft.
 
73
 
7,500,000
 
7,500,000
 
0.5%
 
7,500,000
 
N
 
7/10/2014
 
9/1/2014
 
8/1/2024
     
8/1/2024
   
48
 
81 Washington Avenue
 
2008
 
14,211
 
Sq. Ft.
 
528
 
7,500,000
 
7,500,000
 
0.5%
 
6,146,130
 
N
 
8/14/2014
 
10/6/2014
     
10/6/2014
 
9/6/2024
   
49
 
Hampton Inn - Greenville
     
115
 
Rooms
 
65,143
 
7,500,000
 
7,491,495
 
0.5%
 
6,109,820
 
N
 
7/23/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
50
 
Orillia Station
     
47,062
 
Sq. Ft.
 
151
 
7,100,000
 
7,100,000
 
0.5%
 
6,378,358
 
N
 
8/11/2014
 
9/6/2014
 
8/6/2018
 
9/6/2018
 
8/6/2024
   
 
 
A-1-3

 
 
WFRBS Commercial Mortgage Trust 2014-C22
                                                           
                                                                 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                                           
                                                                 
Mortgage
Loan
Number
 
Property Name
 
Year
Renovated
 
Number
of Units(2)
 
Unit of
Measure
 
Cut-off Date Balance
Per Unit/SF/
Room/Pad ($)(3)
 
Original
Balance
($)(3)
 
Cut-off Date
Balance ($)(3)
 
% of Aggregate
Cut-off Date
Balance(3)
 
Maturity Date
or
ARD Balloon
Payment ($)(3)
 
ARD Loan
 
Origination
Date
 
First
Pay Date
 
Last IO
Pay Date
 
First P&I
Pay Date
 
Maturity Date or
Anticipated
Repayment Date
 
ARD Loan
Maturity Date
51
 
Andover & Andover West
 
2014
 
266
 
Units
 
26,316
 
7,000,000
 
7,000,000
 
0.5%
 
6,173,421
 
N
 
7/30/2014
 
9/1/2014
 
8/1/2017
 
9/1/2017
 
8/1/2024
   
52
 
Holiday Inn Express Memphis
     
72
 
Rooms
 
97,080
 
7,000,000
 
6,989,774
 
0.5%
 
5,289,501
 
N
 
7/25/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
53
 
Holiday Inn Express - Georgetown
     
85
 
Rooms
 
82,224
 
7,000,000
 
6,989,041
 
0.5%
 
5,217,207
 
N
 
7/18/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
54
 
Powell Crossing
     
48,751
 
Sq. Ft.
 
143
 
6,950,000
 
6,950,000
 
0.5%
 
6,091,141
 
N
 
7/1/2014
 
8/6/2014
 
7/6/2017
 
8/6/2017
 
7/6/2024
   
55
 
Holiday Inn Express & Suites Dallas East
     
90
 
Rooms
 
76,667
 
6,900,000
 
6,900,000
 
0.5%
 
5,168,562
 
N
 
8/25/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
56
 
Fairfield Inn Suites - Lock Haven
     
65
 
Rooms
 
103,846
 
6,750,000
 
6,750,000
 
0.5%
 
5,478,029
 
N
 
8/20/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
57
 
Shoppes at Barnes Crossing
     
74,947
 
Sq. Ft.
 
83
 
6,250,000
 
6,250,000
 
0.4%
 
5,347,560
 
N
 
8/7/2014
 
10/1/2014
 
9/1/2016
 
10/1/2016
 
9/1/2024
   
58
 
WalMart Orangeburg
     
196,674
 
Sq. Ft.
 
31
 
6,200,000
 
6,193,034
 
0.4%
 
5,057,572
 
N
 
7/24/2014
 
9/6/2014
     
9/6/2014
 
8/6/2024
   
59
 
Parkside Development Company, Inc.
 
2009
 
166
 
Units
 
36,145
 
6,000,000
 
6,000,000
 
0.4%
 
5,312,534
 
N
 
8/11/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
60
 
155 Passaic Avenue
 
2008
 
88,178
 
Sq. Ft.
 
68
 
6,000,000
 
5,993,008
 
0.4%
 
4,868,038
 
N
 
7/23/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
61
 
CT Self Storage - Escondido
     
76,305
 
Sq. Ft.
 
75
 
5,750,000
 
5,750,000
 
0.4%
 
4,910,827
 
N
 
8/4/2014
 
9/11/2014
 
8/11/2016
 
9/11/2016
 
8/11/2024
   
62
 
Rite Aid Portfolio
     
44,020
 
Sq. Ft.
 
126
 
5,554,875
 
5,554,875
 
0.4%
 
4,870,260
 
N
 
8/15/2014
 
10/1/2014
 
9/1/2017
 
10/1/2017
 
9/1/2024
   
62.01
 
Rite Aid Buffalo
     
10,600
 
Sq. Ft.
     
1,768,125
 
1,768,125
 
0.1%
                               
62.02
 
Rite Aid Bluefield
     
11,060
 
Sq. Ft.
     
1,528,061
 
1,528,061
 
0.1%
                               
62.03
 
Rite Aid Hinton
     
11,180
 
Sq. Ft.
     
1,151,260
 
1,151,260
 
0.1%
                               
62.04
 
Rite Aid Branchland
     
11,180
 
Sq. Ft.
     
1,107,429
 
1,107,429
 
0.1%
                               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
2009
 
129
 
Rooms
 
42,636
 
5,500,000
 
5,500,000
 
0.4%
 
4,853,569
 
N
 
6/24/2014
 
8/1/2014
 
7/1/2017
 
8/1/2017
 
7/1/2024
   
64
 
Korakia Pensione
     
28
 
Rooms
 
189,286
 
5,300,000
 
5,300,000
 
0.4%
 
4,317,731
 
N
 
8/20/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
65
 
Strand Building
 
2005
 
37,655
 
Sq. Ft.
 
141
 
5,300,000
 
5,300,000
 
0.4%
 
4,873,579
 
N
 
8/21/2014
 
10/6/2014
 
9/6/2019
 
10/6/2019
 
9/6/2024
   
66
 
Kingston Point
 
2012
 
155
 
Units
 
33,871
 
5,250,000
 
5,250,000
 
0.4%
 
3,917,857
 
N
 
8/25/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
2014
 
160
 
Rooms
 
32,500
 
5,200,000
 
5,200,000
 
0.3%
 
4,831,519
 
N
 
8/21/2014
 
10/1/2014
     
10/1/2014
 
9/1/2019
   
68
 
North Bechtle Square II
     
37,083
 
Sq. Ft.
 
136
 
5,047,500
 
5,039,427
 
0.3%
 
3,745,351
 
N
 
7/10/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
69
 
Merri-Five Plaza
     
79,367
 
Sq. Ft.
 
61
 
4,837,500
 
4,837,500
 
0.3%
 
4,020,952
 
N
 
8/13/2014
 
10/6/2014
     
10/6/2014
 
9/6/2024
   
70
 
Fishers Town Center
     
24,475
 
Sq. Ft.
 
196
 
4,800,000
 
4,790,157
 
0.3%
 
3,967,638
 
N
 
7/10/2014
 
8/6/2014
     
8/6/2014
 
7/6/2024
   
71
 
Avon Self-Storage
     
69,168
 
Sq. Ft.
 
69
 
4,800,000
 
4,789,486
 
0.3%
 
3,931,519
 
N
 
7/2/2014
 
8/6/2014
     
8/6/2014
 
7/6/2024
   
72
 
Hampton Inn, Manhattan, KS
     
72
 
Rooms
 
64,208
 
4,623,000
 
4,623,000
 
0.3%
 
3,887,732
 
N
 
7/18/2014
 
9/1/2014
 
8/1/2015
 
9/1/2015
 
8/1/2024
   
73
 
Fifth Avenue Loft Corporation
 
2008
 
20
 
Units
 
230,000
 
4,600,000
 
4,600,000
 
0.3%
 
4,600,000
 
N
 
6/26/2014
 
8/1/2014
 
7/1/2024
     
7/1/2024
   
74
 
Shops at Lily Cache Creek
     
17,960
 
Sq. Ft.
 
251
 
4,500,000
 
4,500,000
 
0.3%
 
3,959,035
 
N
 
8/7/2014
 
9/6/2014
 
8/6/2017
 
9/6/2017
 
8/6/2024
   
75
 
Red Roof Inn San Diego
 
2011
 
67
 
Rooms
 
67,090
 
4,500,000
 
4,495,035
 
0.3%
 
3,680,511
 
N
 
7/23/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
76
 
La Quinta Garden Apartments
     
163
 
Units
 
26,166
 
4,265,000
 
4,265,000
 
0.3%
 
3,673,330
 
N
 
7/31/2014
 
9/6/2014
 
8/6/2016
 
9/6/2016
 
8/6/2024
   
77
 
72nd Street East Corporation
 
1996
 
49
 
Units
 
86,735
 
4,250,000
 
4,250,000
 
0.3%
 
4,250,000
 
N
 
7/15/2014
 
9/1/2014
 
8/1/2024
     
8/1/2024
   
78
 
14 Horatio Street Apartments Corp.
 
1999
 
149
 
Units
 
28,188
 
4,200,000
 
4,200,000
 
0.3%
 
3,321,877
 
N
 
8/19/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
79
 
1182-1214 Farmington Avenue
     
27,192
 
Sq. Ft.
 
154
 
4,200,000
 
4,190,412
 
0.3%
 
3,419,437
 
N
 
6/26/2014
 
8/11/2014
     
8/11/2014
 
7/11/2024
   
80
 
Market at Summer Oaks
     
86,695
 
Sq. Ft.
 
47
 
4,100,000
 
4,100,000
 
0.3%
 
3,335,297
 
N
 
8/19/2014
 
10/6/2014
     
10/6/2014
 
9/6/2024
   
81
 
Greenwood Arms Cooperative Corp.
 
2006
 
160
 
Units
 
25,557
 
4,100,000
 
4,089,078
 
0.3%
 
3,257,326
 
N
 
6/26/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
82
 
Franklin Commons
     
32,000
 
Sq. Ft.
 
125
 
4,000,000
 
4,000,000
 
0.3%
 
3,270,342
 
N
 
8/19/2014
 
10/6/2014
     
10/6/2014
 
9/6/2024
   
83
 
Durham Apartments
     
232
 
Units
 
17,220
 
4,000,000
 
3,995,005
 
0.3%
 
3,210,734
 
N
 
7/31/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
84
 
San Luis Shopping Center
     
40,256
 
Sq. Ft.
 
99
 
3,975,000
 
3,975,000
 
0.3%
 
3,300,821
 
N
 
8/6/2014
 
9/6/2014
 
8/6/2015
 
9/6/2015
 
8/6/2024
   
85
 
Monte Vista Mini Storage
     
100,900
 
Sq. Ft.
 
39
 
3,900,000
 
3,895,404
 
0.3%
 
3,158,827
 
N
 
8/11/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
86
 
Colonial Place Apartments
     
107
 
Units
 
34,075
 
3,650,000
 
3,646,014
 
0.2%
 
2,989,663
 
N
 
7/31/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
87
 
The Terraces at Willow Springs
     
49,958
 
Sq. Ft.
 
70
 
3,500,000
 
3,495,912
 
0.2%
 
2,838,721
 
N
 
7/29/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
88
 
Evelyn Court Apartment Corp.
 
2006
 
70
 
Units
 
49,933
 
3,500,000
 
3,495,276
 
0.2%
 
2,773,435
 
N
 
7/16/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
89
 
Park Town Cooperative Homes No. 1, Inc.
 
1996
 
322
 
Units
 
10,559
 
3,400,000
 
3,400,000
 
0.2%
 
2,728,957
 
N
 
8/15/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
1996
 
120
 
Units
 
26,596
 
3,200,000
 
3,191,475
 
0.2%
 
2,542,303
 
N
 
6/30/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
91
 
Woodstock Crossing
 
2004
 
66,122
 
Sq. Ft.
 
48
 
3,150,000
 
3,150,000
 
0.2%
 
2,770,640
 
N
 
8/8/2014
 
10/1/2014
     
10/1/2014
 
9/1/2021
   
92
 
Continental Self Storage
 
2002
 
76,866
 
Sq. Ft.
 
41
 
3,150,000
 
3,142,727
 
0.2%
 
2,560,244
 
N
 
7/1/2014
 
8/11/2014
     
8/11/2014
 
7/11/2024
   
93
 
SaraVilla Apartments
 
1998
 
136
 
Units
 
22,757
 
3,100,000
 
3,095,006
 
0.2%
 
2,296,849
 
N
 
7/11/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
94
 
Greenport Plaza
     
118,690
 
Sq. Ft.
 
25
 
3,000,000
 
3,000,000
 
0.2%
 
2,354,516
 
N
 
8/22/2014
 
10/5/2014
     
10/5/2014
 
9/5/2024
   
95
 
Reserve at Cinco Ranch
     
21,210
 
Sq. Ft.
 
141
 
3,000,000
 
2,996,621
 
0.2%
 
2,446,392
 
N
 
8/11/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
96
 
Bayview Marketplace
     
21,024
 
Sq. Ft.
 
133
 
2,800,000
 
2,793,376
 
0.2%
 
1,748,278
 
N
 
7/28/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
97
 
North Salem Self Storage
     
68,808
 
Sq. Ft.
 
38
 
2,600,000
 
2,597,045
 
0.2%
 
2,117,358
 
N
 
7/11/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
98
 
Walgreens - Lima
     
14,490
 
Sq. Ft.
 
174
 
2,525,000
 
2,522,038
 
0.2%
 
2,046,537
 
N
 
8/1/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
99
 
Rite Aid Middletown
     
10,966
 
Sq. Ft.
 
229
 
2,512,500
 
2,512,500
 
0.2%
 
2,097,264
 
N
 
8/8/2014
 
10/1/2014
     
10/1/2014
 
9/1/2021
   
100
 
Shackleford MHP
     
143
 
Pads
 
17,288
 
2,475,000
 
2,472,116
 
0.2%
 
2,008,065
 
N
 
8/5/2014
 
9/5/2014
     
9/5/2014
 
8/5/2024
   
101
 
74 Fifth Avenue Owners Corporation
 
2014
 
33
 
Units
 
72,727
 
2,400,000
 
2,400,000
 
0.2%
 
2,400,000
 
N
 
6/23/2014
 
8/1/2014
 
7/1/2024
     
7/1/2024
   
102
 
Novawest Center
 
2011
 
115,909
 
Sq. Ft.
 
21
 
2,400,000
 
2,394,657
 
0.2%
 
1,961,189
 
N
 
7/1/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
103
 
Polo Green Apartments
     
88
 
Units
 
26,958
 
2,375,000
 
2,372,325
 
0.2%
 
1,936,728
 
N
 
7/11/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
104
 
Big Oak Self Storage
     
85,950
 
Sq. Ft.
 
27
 
2,350,000
 
2,344,623
 
0.2%
 
1,912,610
 
N
 
7/1/2014
 
8/11/2014
     
8/11/2014
 
7/11/2024
   
105
 
TimberHills Apartments
     
52
 
Units
 
44,372
 
2,310,000
 
2,307,350
 
0.2%
 
1,878,652
 
N
 
7/22/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
106
 
S&S Plaza
     
16,203
 
Sq. Ft.
 
142
 
2,300,000
 
2,297,527
 
0.2%
 
1,888,065
 
N
 
8/8/2014
 
9/6/2014
     
9/6/2014
 
8/6/2024
   
107
 
4400 Coldwater Canyon Avenue
     
22,798
 
Sq. Ft.
 
96
 
2,200,000
 
2,197,223
 
0.1%
 
1,762,796
 
N
 
7/25/2014
 
9/11/2014
     
9/11/2014
 
8/11/2024
   
108
 
EZ Self-Storage
     
35,625
 
Sq. Ft.
 
61
 
2,175,000
 
2,172,623
 
0.1%
 
1,781,335
 
N
 
7/16/2014
 
9/6/2014
     
9/6/2014
 
8/6/2024
   
109
 
Belleville Crossing - Building I
     
8,969
 
Sq. Ft.
 
236
 
2,118,750
 
2,118,750
 
0.1%
 
1,859,825
 
N
 
7/16/2014
 
9/6/2014
 
8/6/2017
 
9/6/2017
 
8/6/2024
   
110
 
Sandpiper Self Storage
     
48,360
 
Sq. Ft.
 
43
 
2,100,000
 
2,097,898
 
0.1%
 
1,740,818
 
N
 
7/25/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
111
 
Marion Plaza
     
23,920
 
Sq. Ft.
 
86
 
2,062,500
 
2,062,500
 
0.1%
 
1,775,776
 
N
 
7/15/2014
 
9/1/2014
 
7/1/2016
 
8/1/2016
 
8/1/2024
   
112
 
Safari MHP
     
133
 
Pads
 
15,226
 
2,025,000
 
2,025,000
 
0.1%
 
1,639,488
 
N
 
8/21/2014
 
10/5/2014
     
10/5/2014
 
9/5/2024
   
113
 
Westwood Manor MHP
     
79
 
Pads
 
25,038
 
1,980,000
 
1,977,969
 
0.1%
 
1,635,988
 
N
 
7/29/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
114
 
The Mill MHC
     
147
 
Pads
 
13,333
 
1,960,000
 
1,960,000
 
0.1%
 
1,658,736
 
N
 
8/25/2014
 
10/5/2014
 
9/5/2015
 
10/5/2015
 
9/5/2024
   
115
 
Best Western Plus
 
2013
 
51
 
Rooms
 
37,255
 
1,900,000
 
1,900,000
 
0.1%
 
1,429,930
 
N
 
9/2/2014
 
10/2/2014
     
10/2/2014
 
9/2/2024
   
116
 
Highlands Mobile Village
     
80
 
Pads
 
21,226
 
1,700,000
 
1,698,041
 
0.1%
 
1,381,622
 
N
 
7/29/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
117
 
Sted Tenant Owners Corp.
 
2002
 
96
 
Units
 
17,661
 
1,700,000
 
1,695,471
 
0.1%
 
1,350,599
 
N
 
6/25/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
118
 
Osceola MHC
     
70
 
Pads
 
23,571
 
1,650,000
 
1,650,000
 
0.1%
 
1,345,418
 
N
 
8/7/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
119
 
Lakeview Mobile Court
     
108
 
Pads
 
13,889
 
1,500,000
 
1,500,000
 
0.1%
 
1,286,534
 
N
 
7/11/2014
 
9/1/2014
 
8/1/2016
 
9/1/2016
 
8/1/2024
   
120
 
Mountain View MHC
     
84
 
Pads
 
17,857
 
1,500,000
 
1,500,000
 
0.1%
 
1,240,477
 
N
 
8/15/2014
 
10/1/2014
     
10/1/2014
 
9/1/2024
   
121
 
Drake Lane Owners, Inc.
 
1999
 
67
 
Units
 
22,358
 
1,500,000
 
1,498,005
 
0.1%
 
1,191,639
 
N
 
7/17/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
122
 
Michelle Tenants Corp.
 
1998
 
70
 
Units
 
21,371
 
1,500,000
 
1,496,004
 
0.1%
 
1,191,705
 
N
 
6/27/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
123
 
3215 Owners, Ltd.
 
1999
 
48
 
Units
 
29,167
 
1,400,000
 
1,400,000
 
0.1%
 
1,400,000
 
N
 
6/25/2014
 
8/1/2014
 
7/1/2024
     
7/1/2024
   
124
 
250 West 16th Street Owners Corp.
 
2011
 
43
 
Units
 
29,070
 
1,250,000
 
1,250,000
 
0.1%
 
1,250,000
 
N
 
7/10/2014
 
9/1/2014
 
8/1/2024
     
8/1/2024
   
125
 
Great Space Self Storage
 
2013
 
38,764
 
Sq. Ft.
 
32
 
1,250,000
 
1,248,752
 
0.1%
 
1,036,465
 
N
 
7/25/2014
 
9/1/2014
     
9/1/2014
 
8/1/2024
   
126
 
406 West 46th Street Corp.
 
1996
 
15
 
Units
 
83,111
 
1,250,000
 
1,246,670
 
0.1%
 
993,088
 
N
 
6/25/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
127
 
741 West End Avenue Owners Corp.
 
2002
 
35
 
Units
 
35,619
 
1,250,000
 
1,246,670
 
0.1%
 
993,088
 
N
 
6/10/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
128
 
250 Equities Corp.
 
2004
 
23
 
Units
 
51,964
 
1,200,000
 
1,195,161
 
0.1%
 
956,760
 
N
 
6/2/2014
 
7/1/2014
     
7/1/2014
 
6/1/2024
   
129
 
338 West 19th Street Incorporated
 
2005
 
17
 
Units
 
52,810
 
900,000
 
897,778
 
0.1%
 
723,980
 
N
 
6/18/2014
 
8/1/2014
     
8/1/2014
 
7/1/2024
   
 
 
A-1-4

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan
Number
 
Property Name
 
Gross
Mortgage Rate
 
Trust
Advisor Fee
 
Certificate
Administrator
Fee Rate
 
Servicing
Fee
 
CREFC® IP Royalty
License Fee Rate
 
Net Mortgage
Rate
 
Interest
Accrual Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest
Accrual Method
During IO
 
Original Term to
Maturity or ARD (Mos.)
 
Remaining Term to
Maturity or ARD
(Mos.)
 
Original IO
Period (Mos.)
1
 
Bank of America Plaza
 
4.05000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.02425%
 
Actual/360
 
513,281.25
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
2
 
Columbus Square Portfolio
 
4.57000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.54425%
 
Actual/360
 
597,001.36
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
42
3
 
Stamford Plaza Portfolio
 
4.58500%
 
0.00000%
 
0.00310%
 
0.01500%
 
0.00050%
 
4.56640%
 
Actual/360
 
511,748.31
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
60
3.01
 
Two Stamford Plaza
                                                   
3.02
 
Four Stamford Plaza
                                                   
3.03
 
One Stamford Plaza
                                                   
3.04
 
Three Stamford Plaza
                                                   
4
 
Hampton Inn & Suites - Brickell
 
4.62000%
 
0.00215%
 
0.00310%
 
0.04000%
 
0.00050%
 
4.57425%
 
Actual/360
 
282,612.17
 
Amortizing Balloon
     
120
 
118
 
0
5
 
Offices at Broadway Station
 
4.23000%
 
0.00215%
 
0.00310%
 
0.04000%
 
0.00050%
 
4.18425%
 
Actual/360
 
170,165.09
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
6
 
CSM Bakery Supplies Portfolio I
 
4.56300%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.53725%
 
Actual/360
 
227,437.30
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
120
 
60
6.01
 
1912 Montreal Road
                                                   
6.02
 
3301 Montreal Industrial Way
                                                   
6.03
 
1400 W 2700 N
                                                   
6.04
 
3765 Walden Avenue
                                                   
7
 
U-Haul Portfolio
 
4.22000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.19425%
 
Actual/360
 
171,564.82
 
Amortizing ARD
     
120
 
120
 
0
7.01
 
U-Haul - Yonkers
                                                   
7.02
 
U-Haul - Pleasant Hills
                                                   
7.03
 
U-Haul - Coraopolis
                                                   
7.04
 
U-Haul - El Paso
                                                   
7.05
 
U-Haul - Washington
                                                   
7.06
 
U-Haul - Corpus Christi
                                                   
7.07
 
U-Haul - Houston North
                                                   
7.08
 
U-Haul - Lebanon
                                                   
7.09
 
U-Haul - Fontana
                                                   
7.10
 
U-Haul - Olympia
                                                   
7.11
 
U-Haul - Detroit
                                                   
7.12
 
U-Haul - Westfield
                                                   
7.13
 
U-Haul - Livermore
                                                   
7.14
 
U-Haul - Cincinnati
                                                   
7.15
 
U-Haul - Memphis
                                                   
7.16
 
U-Haul - Birmingham
                                                   
7.17
 
U-Haul - Macon
                                                   
7.18
 
U-Haul - Grand Island
                                                   
7.19
 
U-Haul - Wichita
                                                   
7.20
 
U-Haul - Bloomsburg
                                                   
7.21
 
U-Haul - Longview
                                                   
8
 
Hermosa Pavilion
 
4.34100%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.31525%
 
Actual/360
 
158,508.60
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
48
9
 
Texas Portfolio
 
4.35800%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.29225%
 
Actual/360
 
156,575.49
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
48
9.01
 
Rincon Apartments
                                                   
9.02
 
Las Palmas Apartments
                                                   
9.03
 
Reata Apartments
                                                   
10
 
Hilton Lexington Downtown
 
4.13000%
 
0.00215%
 
0.00310%
 
0.04000%
 
0.00050%
 
4.08425%
 
Actual/360
 
137,820.03
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
58
 
36
11
 
States Addition Apartments
 
5.01000%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.94425%
 
Actual/360
 
171,073.51
 
Amortizing Balloon
     
84
 
84
 
0
12
 
North Valley Plaza
 
4.41000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.38425%
 
Actual/360
 
139,300.59
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
24
13
 
Courtyard by Marriott - Aventura
 
4.64000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.61425%
 
Actual/360
 
140,605.27
 
Amortizing Balloon
     
120
 
119
 
0
14
 
Preferred Freezer Houston
 
4.45000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.42425%
 
Actual/360
 
130,966.88
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
120
 
60
15
 
400 Atlantic Avenue
 
4.55000%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.48425%
 
Actual/360
 
96,108.22
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
16
 
CSM Bakery Supplies Portfolio II
 
4.56300%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.53725%
 
Actual/360
 
125,414.00
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
120
 
60
16.01
 
7351 Crider Avenue
                                                   
16.02
 
32621 Central Avenue
                                                   
16.03
 
2570 Kiel Way
                                                   
16.04
 
11350 Sunrise Park Drive
                                                   
16.05
 
8235 McHard Road
                                                   
16.06
 
5455 Louie Lane
                                                   
16.07
 
805 West 2500 South
                                                   
17
 
Parliament Bend and Park West Apartments
 
4.52000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.49425%
 
Actual/360
 
113,763.86
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
17.01
 
Park West Apartments
                                                   
17.02
 
Parliament Bend Apartments
                                                   
18
 
55 Miracle Mile
 
5.02000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.99425%
 
Actual/360
 
109,761.10
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
60
 
36
19
 
Lincoln Plaza
 
5.06000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.03425%
 
Actual/360
 
106,562.11
 
Amortizing Balloon
     
120
 
119
 
0
20
 
Park City 3 and 4 Apartments, Inc.
 
3.84000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.75425%
 
Actual/360
 
73,447.73
 
Amortizing Balloon
     
120
 
120
 
0
21
 
Bentley Commons at Keene
 
4.75000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.72425%
 
Actual/360
 
84,506.87
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
22
 
Alpha Health Center
 
4.79000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.76425%
 
Actual/360
 
84,688.27
 
Amortizing Balloon
     
120
 
120
 
0
23
 
Sansone Regal Plaza
 
5.25000%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
5.18425%
 
Actual/360
 
82,830.56
 
Amortizing Balloon
     
120
 
120
 
0
24
 
The Dorel Apartments
 
4.30000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.27425%
 
Actual/360
 
73,240.97
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
83
 
12
25
 
Carson Plaza
 
4.40000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.37425%
 
Actual/360
 
72,610.33
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
35
26
 
Hilton Garden Inn - Middleton
 
4.46000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.43425%
 
Actual/360
 
69,342.81
 
Amortizing Balloon
     
120
 
119
 
0
27
 
Normandale Village
 
4.37400%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.30825%
 
Actual/360
 
65,398.64
 
Amortizing Balloon
     
120
 
120
 
0
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
4.44000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.41425%
 
Actual/360
 
65,406.44
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
29
 
Newport Beach Mini U Storage I
 
4.38000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.35425%
 
Actual/360
 
64,445.85
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
60
30
 
Plymouth Hills
 
4.19000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.16425%
 
Actual/360
 
58,612.04
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
36
31
 
Mill Creek Run Apartments
 
4.69000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.66425%
 
Actual/360
 
62,164.43
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
84
 
24
32
 
Residence Inn - Ft. Lauderdale
 
4.60000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.57425%
 
Actual/360
 
56,390.88
 
Amortizing Balloon
     
120
 
119
 
0
33
 
Cherry Grove Apartments
 
4.55000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.52425%
 
Actual/360
 
54,024.02
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
59
 
12
34
 
Oak Hill Portfolio
 
4.26800%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.24225%
 
Actual/360
 
51,468.60
 
Amortizing Balloon
     
60
 
60
 
0
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                                                   
34.02
 
Blairsville VA Clinic
                                                   
34.03
 
Peachtree City Building
                                                   
35
 
Newport Beach Mini U Storage II
 
4.38000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.35425%
 
Actual/360
 
50,457.60
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
60
36
 
Stuart North Shopping Center
 
4.46500%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.43925%
 
Actual/360
 
50,334.63
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
72
37
 
Gander Mountain - Arlington
 
4.57000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.54425%
 
Actual/360
 
46,487.63
 
Amortizing Balloon
     
120
 
120
 
0
38
 
Holiday Inn Express-Decatur, GA
 
4.83400%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.80825%
 
Actual/360
 
51,257.63
 
Amortizing Balloon
     
120
 
119
 
0
39
 
StorageMart - Crofton
 
4.39000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.36425%
 
Actual/360
 
44,515.16
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
82
 
24
40
 
All Storage Railhead
 
4.48700%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.46125%
 
Actual/360
 
45,026.27
 
Amortizing Balloon
     
120
 
120
 
0
41
 
Geracimos Portfolio
 
4.79300%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.72725%
 
Actual/360
 
45,609.08
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
41.01
 
Geracimos Portfolio - South Village & Extended
                                                   
41.02
 
Geracimos Portfolio - College Crossing
                                                   
41.03
 
Geracimos Portfolio - Middletown Village
                                                   
41.04
 
Geracimos Portfolio - Ocean City
                                                   
42
 
Zang Business Center
 
4.36000%
 
0.00215%
 
0.00310%
 
0.10000%
 
0.00050%
 
4.25425%
 
Actual/360
 
31,680.65
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
43
 
Holiday Inn Express - Lexington
 
4.84000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.81425%
 
Actual/360
 
44,802.30
 
Amortizing Balloon
     
120
 
119
 
0
44
 
Rolling Hills Apartments
 
4.53000%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.46425%
 
Actual/360
 
43,219.90
 
Amortizing Balloon
     
120
 
118
 
0
45
 
West Knoll Apartments
 
4.42000%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.35425%
 
Actual/360
 
41,410.30
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
46
 
CT Self Storage - Fullerton
 
4.54000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.51425%
 
Actual/360
 
39,452.52
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
24
47
 
Greenbrier Plaza
 
4.22000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.19425%
 
Actual/360
 
26,741.32
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
48
 
81 Washington Avenue
 
4.90000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.87425%
 
Actual/360
 
39,804.50
 
Amortizing Balloon
     
120
 
120
 
0
49
 
Hampton Inn - Greenville
 
4.72000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.69425%
 
Actual/360
 
38,988.04
 
Amortizing Balloon
     
120
 
119
 
0
50
 
Orillia Station
 
4.65000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.62425%
 
Actual/360
 
36,610.21
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
48
 
 
A-1-5

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan
Number
 
Property Name
 
Gross
Mortgage Rate
 
Trust
Advisor Fee
 
Certificate
Administrator
Fee Rate
 
Servicing
Fee
 
CREFC® IP Royalty
License Fee Rate
 
Net Mortgage
Rate
 
Interest
Accrual Method
 
Monthly P&I
Payment ($)
 
Amortization Type
 
Interest
Accrual Method
During IO
 
Original Term to
Maturity or ARD (Mos.)
 
Remaining Term to
Maturity or ARD
(Mos.)
 
Original IO
Period (Mos.)
51
 
Andover & Andover West
 
4.82800%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.76225%
 
Actual/360
 
36,845.14
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
52
 
Holiday Inn Express Memphis
 
5.29000%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
5.22425%
 
Actual/360
 
42,112.69
 
Amortizing Balloon
     
120
 
119
 
0
53
 
Holiday Inn Express - Georgetown
 
4.91000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.88425%
 
Actual/360
 
40,555.09
 
Amortizing Balloon
     
120
 
119
 
0
54
 
Powell Crossing
 
4.55000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.52425%
 
Actual/360
 
35,421.41
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
36
55
 
Holiday Inn Express & Suites Dallas East
 
5.05000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.02425%
 
Actual/360
 
40,537.97
 
Amortizing Balloon
     
120
 
120
 
0
56
 
Fairfield Inn Suites - Lock Haven
 
4.61000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.58425%
 
Actual/360
 
34,643.85
 
Amortizing Balloon
     
120
 
120
 
0
57
 
Shoppes at Barnes Crossing
 
4.57000%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.50425%
 
Actual/360
 
31,928.31
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
58
 
WalMart Orangeburg
 
4.76000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.73425%
 
Actual/360
 
32,379.52
 
Amortizing Balloon
     
120
 
119
 
0
59
 
Parkside Development Company, Inc.
 
4.12000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.03425%
 
Actual/360
 
25,525.96
 
Amortizing Balloon
     
120
 
120
 
0
60
 
155 Passaic Avenue
 
4.60000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.57425%
 
Actual/360
 
30,758.66
 
Amortizing Balloon
     
120
 
119
 
0
61
 
CT Self Storage - Escondido
 
4.50000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.47425%
 
Actual/360
 
29,134.41
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
62
 
Rite Aid Portfolio
 
4.57000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.54425%
 
Actual/360
 
28,377.25
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
62.01
 
Rite Aid Buffalo
                                                   
62.02
 
Rite Aid Bluefield
                                                   
62.03
 
Rite Aid Hinton
                                                   
62.04
 
Rite Aid Branchland
                                                   
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
4.85400%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.82825%
 
Actual/360
 
29,036.39
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
118
 
36
64
 
Korakia Pensione
 
4.72300%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.69725%
 
Actual/360
 
27,561.12
 
Amortizing Balloon
     
120
 
120
 
0
65
 
Strand Building
 
4.80000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.77425%
 
Actual/360
 
27,807.26
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
66
 
Kingston Point
 
4.94700%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.88125%
 
Actual/360
 
30,529.08
 
Amortizing Balloon
     
120
 
120
 
0
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
5.51000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.48425%
 
Actual/360
 
29,557.66
 
Amortizing Balloon
     
60
 
60
 
0
68
 
North Bechtle Square II
 
4.79000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.76425%
 
Actual/360
 
28,892.92
 
Amortizing Balloon
     
120
 
119
 
0
69
 
Merri-Five Plaza
 
5.34000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.31425%
 
Actual/360
 
26,983.15
 
Amortizing Balloon
     
120
 
120
 
0
70
 
Fishers Town Center
 
5.16000%
 
0.00215%
 
0.00310%
 
0.09000%
 
0.00050%
 
5.06425%
 
Actual/360
 
26,238.84
 
Amortizing Balloon
     
120
 
118
 
0
71
 
Avon Self-Storage
 
4.88000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.85425%
 
Actual/360
 
25,416.56
 
Amortizing Balloon
     
120
 
118
 
0
72
 
Hampton Inn, Manhattan, KS
 
4.86000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.83425%
 
Actual/360
 
24,423.22
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
12
73
 
Fifth Avenue Loft Corporation
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
15,546.30
 
Interest-only, Balloon
 
Actual/360
 
120
 
118
 
120
74
 
Shops at Lily Cache Creek
 
4.72000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.69425%
 
Actual/360
 
23,392.83
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
75
 
Red Roof Inn San Diego
 
4.83900%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.81325%
 
Actual/360
 
23,716.14
 
Amortizing Balloon
     
120
 
119
 
0
76
 
La Quinta Garden Apartments
 
4.82000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.79425%
 
Actual/360
 
22,428.57
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
77
 
72nd Street East Corporation
 
4.10000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.01425%
 
Actual/360
 
14,722.51
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
78
 
14 Horatio Street Apartments Corp.
 
3.88000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.79425%
 
Actual/360
 
19,761.97
 
Amortizing Balloon
     
120
 
120
 
0
79
 
1182-1214 Farmington Avenue
 
4.70000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.67425%
 
Actual/360
 
21,782.79
 
Amortizing Balloon
     
120
 
118
 
0
80
 
Market at Summer Oaks
 
4.68000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.65425%
 
Actual/360
 
21,214.89
 
Amortizing Balloon
     
120
 
120
 
0
81
 
Greenwood Arms Cooperative Corp.
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
19,574.03
 
Amortizing Balloon
     
120
 
118
 
0
82
 
Franklin Commons
 
4.83000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.80425%
 
Actual/360
 
21,059.21
 
Amortizing Balloon
     
120
 
120
 
0
83
 
Durham Apartments
 
4.29000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.26425%
 
Actual/360
 
19,771.38
 
Amortizing Balloon
     
120
 
119
 
0
84
 
San Luis Shopping Center
 
4.44000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.41425%
 
Actual/360
 
19,999.28
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
12
85
 
Monte Vista Mini Storage
 
4.55000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.52425%
 
Actual/360
 
19,876.76
 
Amortizing Balloon
     
120
 
119
 
0
86
 
Colonial Place Apartments
 
4.88300%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.85725%
 
Actual/360
 
19,333.83
 
Amortizing Balloon
     
120
 
119
 
0
87
 
The Terraces at Willow Springs
 
4.59000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.56425%
 
Actual/360
 
17,921.64
 
Amortizing Balloon
     
120
 
119
 
0
88
 
Evelyn Court Apartment Corp.
 
3.93000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.84425%
 
Actual/360
 
16,568.60
 
Amortizing Balloon
     
120
 
119
 
0
89
 
Park Town Cooperative Homes No. 1, Inc.
 
4.29000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.20425%
 
Actual/360
 
16,805.67
 
Amortizing Balloon
     
120
 
120
 
0
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
15,277.29
 
Amortizing Balloon
     
120
 
118
 
0
91
 
Woodstock Crossing
 
4.71000%
 
0.00215%
 
0.00310%
 
0.06000%
 
0.00050%
 
4.64425%
 
Actual/360
 
16,356.03
 
Amortizing Balloon
     
84
 
84
 
0
92
 
Continental Self Storage
 
4.65000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.62425%
 
Actual/360
 
16,242.56
 
Amortizing Balloon
     
120
 
118
 
0
93
 
SaraVilla Apartments
 
4.75000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.72425%
 
Actual/360
 
17,673.64
 
Amortizing Balloon
     
120
 
119
 
0
94
 
Greenport Plaza
 
5.13000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.10425%
 
Actual/360
 
17,123.72
 
Amortizing Balloon
     
120
 
120
 
0
95
 
Reserve at Cinco Ranch
 
4.75000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.72425%
 
Actual/360
 
15,649.42
 
Amortizing Balloon
     
120
 
119
 
0
96
 
Bayview Marketplace
 
4.77000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.68425%
 
Actual/360
 
18,124.86
 
Amortizing Balloon
     
120
 
119
 
0
97
 
North Salem Self Storage
 
4.71000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.68425%
 
Actual/360
 
13,500.21
 
Amortizing Balloon
     
120
 
119
 
0
98
 
Walgreens - Lima
 
4.57000%
 
0.00215%
 
0.00310%
 
0.09000%
 
0.00050%
 
4.47425%
 
Actual/360
 
12,899.04
 
Amortizing Balloon
     
120
 
119
 
0
99
 
Rite Aid Middletown
 
4.88000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.85425%
 
Actual/360
 
14,512.70
 
Amortizing Balloon
     
84
 
84
 
0
100
 
Shackleford MHP
 
4.60000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.57425%
 
Actual/360
 
12,687.95
 
Amortizing Balloon
     
120
 
119
 
0
101
 
74 Fifth Avenue Owners Corporation
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
8,111.11
 
Interest-only, Balloon
 
Actual/360
 
120
 
118
 
120
102
 
Novawest Center
 
4.81000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.72425%
 
Actual/360
 
12,606.48
 
Amortizing Balloon
     
120
 
118
 
0
103
 
Polo Green Apartments
 
4.75000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.72425%
 
Actual/360
 
12,389.12
 
Amortizing Balloon
     
120
 
119
 
0
104
 
Big Oak Self Storage
 
4.69000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.66425%
 
Actual/360
 
12,173.87
 
Amortizing Balloon
     
120
 
118
 
0
105
 
TimberHills Apartments
 
4.67000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.64425%
 
Actual/360
 
11,938.92
 
Amortizing Balloon
     
120
 
119
 
0
106
 
S&S Plaza
 
4.95000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.92425%
 
Actual/360
 
12,276.71
 
Amortizing Balloon
     
120
 
119
 
0
107
 
4400 Coldwater Canyon Avenue
 
4.24000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.21425%
 
Actual/360
 
10,809.80
 
Amortizing Balloon
     
120
 
119
 
0
108
 
EZ Self-Storage
 
4.88000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.85425%
 
Actual/360
 
11,516.88
 
Amortizing Balloon
     
120
 
119
 
0
109
 
Belleville Crossing - Building I
 
4.62000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.59425%
 
Actual/360
 
10,886.99
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
110
 
Sandpiper Self Storage
 
5.25200%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.22625%
 
Actual/360
 
11,598.88
 
Amortizing Balloon
     
120
 
119
 
0
111
 
Marion Plaza
 
4.88000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.79425%
 
Actual/360
 
10,921.18
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
23
112
 
Safari MHP
 
4.54000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.51425%
 
Actual/360
 
10,308.56
 
Amortizing Balloon
     
120
 
120
 
0
113
 
Westwood Manor MHP
 
5.15000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.12425%
 
Actual/360
 
10,811.32
 
Amortizing Balloon
     
120
 
119
 
0
114
 
The Mill MHC
 
5.08000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.05425%
 
Actual/360
 
10,617.74
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
115
 
Best Western Plus
 
5.18000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.15425%
 
Actual/360
 
11,307.38
 
Amortizing Balloon
     
120
 
120
 
0
116
 
Highlands Mobile Village
 
4.65000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.62425%
 
Actual/360
 
8,765.83
 
Amortizing Balloon
     
120
 
119
 
0
117
 
Sted Tenant Owners Corp.
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
8,116.06
 
Amortizing Balloon
     
120
 
118
 
0
118
 
Osceola MHC
 
4.75000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.72425%
 
Actual/360
 
8,607.18
 
Amortizing Balloon
     
120
 
120
 
0
119
 
Lakeview Mobile Court
 
4.66000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
4.63425%
 
Actual/360
 
7,743.54
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
120
 
Mountain View MHC
 
5.18000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.15425%
 
Actual/360
 
8,218.14
 
Amortizing Balloon
     
120
 
120
 
0
121
 
Drake Lane Owners, Inc.
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
7,161.23
 
Amortizing Balloon
     
120
 
119
 
0
122
 
Michelle Tenants Corp.
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
7,161.23
 
Amortizing Balloon
     
120
 
118
 
0
123
 
3215 Owners, Ltd.
 
4.10000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.01425%
 
Actual/360
 
4,849.77
 
Interest-only, Balloon
 
Actual/360
 
120
 
118
 
120
124
 
250 West 16th Street Owners Corp.
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
4,224.54
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
125
 
Great Space Self Storage
 
5.26000%
 
0.00215%
 
0.00310%
 
0.02000%
 
0.00050%
 
5.23425%
 
Actual/360
 
6,910.29
 
Amortizing Balloon
     
120
 
119
 
0
126
 
406 West 46th Street Corp.
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
5,967.69
 
Amortizing Balloon
     
120
 
118
 
0
127
 
741 West End Avenue Owners Corp.
 
4.00000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
3.91425%
 
Actual/360
 
5,967.69
 
Amortizing Balloon
     
120
 
118
 
0
128
 
250 Equities Corp.
 
4.10000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.01425%
 
Actual/360
 
5,798.38
 
Amortizing Balloon
     
120
 
117
 
0
129
 
338 West 19th Street Incorporated
 
4.35000%
 
0.00215%
 
0.00310%
 
0.08000%
 
0.00050%
 
4.26425%
 
Actual/360
 
4,480.31
 
Amortizing Balloon
     
120
 
118
 
0
 
 
A-1-6

 
 

WFRBS Commercial Mortgage Trust 2014-C22
 
                         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                                                                     
Mortgage
Loan
Number
 
Property Name
 
Remaining IO
Period (Mos.)
 
Original Amort
Term (Mos.)
 
Remaining Amort
Term (Mos.)
 
Seasoning
 
Prepayment Provisions(4)
 
Grace Period
Default (Days)
 
Grace Period
Late (Days)
 
Appraised
Value
($)(5)(6)
 
Appraisal
Date
 
Coop -Rental
Value(7)
 
 Coop - LTV
as Rental
(7)
 
Coop -
Unsold
Percent(8)
 
 Coop -
Sponsor
Units(8)
 
 Coop -
Investor
Units(8)
 
 Coop -
Coop
Units(8)
 
Coop -
Sponsor/
Investor
Carry(8)
1
 
Bank of America Plaza
 
120
 
0
 
0
 
0
 
L(24),D(89),O(7)
 
5
 
5
 
605,000,000
 
6/24/2014
                           
2
 
Columbus Square Portfolio
 
41
 
420
 
420
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
555,000,000
 
7/16/2014
                           
3
 
Stamford Plaza Portfolio
 
59
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
427,200,000
 
6/25/2014
                           
3.01
 
Two Stamford Plaza
                             
121,200,000
 
6/25/2014
                           
3.02
 
Four Stamford Plaza
                             
104,900,000
 
6/25/2014
                           
3.03
 
One Stamford Plaza
                             
101,100,000
 
6/25/2014
                           
3.04
 
Three Stamford Plaza
                             
100,000,000
 
6/25/2014
                           
4
 
Hampton Inn & Suites - Brickell
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
5
 
78,000,000
 
5/14/2014
                           
5
 
Offices at Broadway Station
 
119
 
0
 
0
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
76,800,000
 
6/23/2014
                           
6
 
CSM Bakery Supplies Portfolio I
 
60
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(89),O(7)
 
0
 
0
 
68,450,000
 
Various
                           
6.01
 
1912 Montreal Road
                             
20,700,000
 
6/18/2014
                           
6.02
 
3301 Montreal Industrial Way
                             
19,000,000
 
6/18/2014
                           
6.03
 
1400 W 2700 N
                             
16,150,000
 
6/11/2014
                           
6.04
 
3765 Walden Avenue
                             
12,600,000
 
6/17/2014
                           
7
 
U-Haul Portfolio
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
49,205,000
 
Various
                           
7.01
 
U-Haul - Yonkers
                             
12,400,000
 
6/17/2014
                           
7.02
 
U-Haul - Pleasant Hills
                             
4,200,000
 
6/18/2014
                           
7.03
 
U-Haul - Coraopolis
                             
3,150,000
 
6/18/2014
                           
7.04
 
U-Haul - El Paso
                             
3,650,000
 
6/15/2014
                           
7.05
 
U-Haul - Washington
                             
2,500,000
 
6/18/2014
                           
7.06
 
U-Haul - Corpus Christi
                             
2,750,000
 
6/16/2014
                           
7.07
 
U-Haul - Houston North
                             
2,200,000
 
6/13/2014
                           
7.08
 
U-Haul - Lebanon
                             
1,900,000
 
6/19/2014
                           
7.09
 
U-Haul - Fontana
                             
2,300,000
 
6/17/2014
                           
7.10
 
U-Haul - Olympia
                             
1,730,000
 
6/20/2014
                           
7.11
 
U-Haul - Detroit
                             
1,675,000
 
6/26/2014
                           
7.12
 
U-Haul - Westfield
                             
1,650,000
 
6/19/2014
                           
7.13
 
U-Haul - Livermore
                             
1,550,000
 
6/20/2014
                           
7.14
 
U-Haul - Cincinnati
                             
1,400,000
 
6/21/2014
                           
7.15
 
U-Haul - Memphis
                             
1,500,000
 
6/25/2014
                           
7.16
 
U-Haul - Birmingham
                             
1,100,000
 
6/25/2014
                           
7.17
 
U-Haul - Macon
                             
900,000
 
6/18/2014
                           
7.18
 
U-Haul - Grand Island
                             
800,000
 
6/17/2014
                           
7.19
 
U-Haul - Wichita
                             
700,000
 
6/16/2014
                           
7.20
 
U-Haul - Bloomsburg
                             
600,000
 
6/18/2014
                           
7.21
 
U-Haul - Longview
                             
550,000
 
6/17/2014
                           
8
 
Hermosa Pavilion
 
48
 
360
 
360
 
0
 
L(24),D(91),O(5)
 
0
 
0
 
43,400,000
 
6/5/2014
                           
9
 
Texas Portfolio
 
47
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
43,750,000
 
6/16/2014
                           
9.01
 
Rincon Apartments
                             
20,600,000
 
6/16/2014
                           
9.02
 
Las Palmas Apartments
                             
12,150,000
 
6/16/2014
                           
9.03
 
Reata Apartments
                             
11,000,000
 
6/16/2014
                           
10
 
Hilton Lexington Downtown
 
34
 
360
 
360
 
2
 
L(26),D(30),O(4)
 
0
 
5
 
41,000,000
 
5/27/2014
                           
11
 
States Addition Apartments
 
0
 
276
 
276
 
0
 
L(25),GRTR 1% or YM(55),O(4)
 
5
 
5
 
41,000,000
 
5/15/2014
                           
12
 
North Valley Plaza
 
22
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
0
 
5
 
44,000,000
 
5/20/2014
                           
13
 
Courtyard by Marriott - Aventura
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
39,000,000
 
6/16/2014
                           
14
 
Preferred Freezer Houston
 
60
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
38,200,000
 
12/1/2014
                           
15
 
400 Atlantic Avenue
 
119
 
0
 
0
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
52,000,000
 
6/25/2014
                           
16
 
CSM Bakery Supplies Portfolio II
 
60
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(89),O(7)
 
0
 
0
 
37,800,000
 
Various
                           
16.01
 
7351 Crider Avenue
                             
16,100,000
 
6/13/2014
                           
16.02
 
32621 Central Avenue
                             
5,100,000
 
6/16/2014
                           
16.03
 
2570 Kiel Way
                             
4,900,000
 
6/12/2014
                           
16.04
 
11350 Sunrise Park Drive
                             
3,250,000
 
6/16/2014
                           
16.05
 
8235 McHard Road
                             
3,250,000
 
6/17/2014
                           
16.06
 
5455 Louie Lane
                             
3,000,000
 
6/12/2014
                           
16.07
 
805 West 2500 South
                             
2,200,000
 
6/11/2014
                           
17
 
Parliament Bend and Park West Apartments
 
60
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(92),O(4)
 
0
 
0
 
29,300,000
 
7/17/2014
                           
17.01
 
Park West Apartments
                             
17,400,000
 
7/17/2014
                           
17.02
 
Parliament Bend Apartments
                             
11,900,000
 
7/17/2014
                           
18
 
55 Miracle Mile
 
36
 
360
 
360
 
0
 
L(23),GRTR 1% or YM(33),O(4)
 
0
 
0
 
30,000,000
 
7/8/2014
                           
19
 
Lincoln Plaza
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
26,000,000
 
6/24/2014
                           
20
 
Park City 3 and 4 Apartments, Inc.
 
0
 
480
 
480
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
268,630,000
 
6/23/2014
 
190,500,000
 
9.4%
 
3.9%
 
19
 
22
 
1
 
233,517
21
 
Bentley Commons at Keene
 
12
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
5
 
5
 
22,960,000
 
6/25/2014
                           
22
 
Alpha Health Center
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
5
 
5
 
26,000,000
 
1/1/2015
                           
23
 
Sansone Regal Plaza
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
22,220,000
 
5/21/2014
                           
24
 
The Dorel Apartments
 
11
 
360
 
360
 
1
 
L(25),D(55),O(4)
 
5
 
5
 
19,900,000
 
5/23/2014
                           
25
 
Carson Plaza
 
35
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
22,200,000
 
7/29/2014
                           
26
 
Hilton Garden Inn - Middleton
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
21,300,000
 
7/8/2014
                           
27
 
Normandale Village
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
17,500,000
 
7/24/2014
                           
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
20,200,000
 
6/3/2014
                           
29
 
Newport Beach Mini U Storage I
 
58
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
0
 
5
 
23,500,000
 
5/6/2014
                           
30
 
Plymouth Hills
 
34
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
0
 
5
 
26,800,000
 
5/23/2014
                           
31
 
Mill Creek Run Apartments
 
24
 
360
 
360
 
0
 
L(24),D(56),O(4)
 
0
 
0
 
17,500,000
 
6/10/2014
                           
32
 
Residence Inn - Ft. Lauderdale
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
15,200,000
 
6/4/2014
                           
33
 
Cherry Grove Apartments
 
11
 
360
 
360
 
1
 
L(25),D(31),O(4)
 
0
 
0
 
15,200,000
 
6/24/2014
                           
34
 
Oak Hill Portfolio
 
0
 
360
 
360
 
0
 
L(24),D(32),O(4)
 
5
 
5
 
15,800,000
 
9/1/2014
                           
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                             
11,600,000
 
9/1/2014
                           
34.02
 
Blairsville VA Clinic
                             
2,400,000
 
9/1/2014
                           
34.03
 
Peachtree City Building
                             
1,800,000
 
9/1/2014
                           
35
 
Newport Beach Mini U Storage II
 
58
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
0
 
5
 
19,000,000
 
5/6/2014
                           
36
 
Stuart North Shopping Center
 
72
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
14,800,000
 
7/3/2014
                           
37
 
Gander Mountain - Arlington
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
13,000,000
 
7/6/2014
                           
38
 
Holiday Inn Express-Decatur, GA
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
5
 
0
 
13,100,000
 
5/29/2014
                           
39
 
StorageMart - Crofton
 
22
 
360
 
360
 
2
 
L(26),D(54),O(4)
 
0
 
5
 
12,550,000
 
1/20/2014
                           
40
 
All Storage Railhead
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
12,000,000
 
6/25/2014
                           
41
 
Geracimos Portfolio
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
0
 
11,670,000
 
Various
                           
41.01
 
Geracimos Portfolio - South Village & Extended
                             
5,000,000
 
7/16/2014
                           
41.02
 
Geracimos Portfolio - College Crossing
                             
4,300,000
 
7/16/2014
                           
41.03
 
Geracimos Portfolio - Middletown Village
                             
1,470,000
 
7/16/2014
                           
41.04
 
Geracimos Portfolio - Ocean City
                             
900,000
 
7/18/2014
                           
42
 
Zang Business Center
 
119
 
0
 
0
 
1
 
L(25),D(88),O(7)
 
5
 
5
 
12,450,000
 
6/9/2014
                           
43
 
Holiday Inn Express - Lexington
 
0
 
360
 
359
 
1
 
L(25),D(93),O(2)
 
5
 
5
 
12,300,000
 
4/24/2014
                           
44
 
Rolling Hills Apartments
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
15,050,000
 
5/16/2014
                           
45
 
West Knoll Apartments
 
36
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
11,000,000
 
7/1/2014
                           
46
 
CT Self Storage - Fullerton
 
22
 
360
 
360
 
2
 
L(26),D(81),O(13)
 
0
 
5
 
12,180,000
 
5/1/2014
                           
47
 
Greenbrier Plaza
 
119
 
0
 
0
 
1
 
L(60),GRTR 1% or YM(56),O(4)
 
0
 
0
 
16,800,000
 
5/26/2014
                           
48
 
81 Washington Avenue
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
11,900,000
 
6/13/2014
                           
49
 
Hampton Inn - Greenville
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
11,100,000
 
4/23/2014
                           
50
 
Orillia Station
 
47
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
10,400,000
 
5/13/2014
                           
 
 
A-1-7

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                                                                     
Mortgage
Loan
Number
 
Property Name
 
Remaining IO
Period (Mos.)
 
Original Amort
Term (Mos.)
 
Remaining Amort
Term (Mos.)
 
Seasoning
 
Prepayment Provisions(4)
 
Grace Period
Default (Days)
 
Grace Period
Late (Days)
 
Appraised
Value
($)(5)(6)
 
Appraisal
Date
 
Coop -Rental
Value(7)
 
 Coop - LTV
as Rental
(7)
 
Coop -
Unsold
Percent(8)
 
 Coop -
Sponsor
Units(8)
 
 Coop -
Investor
Units(8)
 
 Coop -
Coop
Units(8)
 
Coop -
Sponsor/
Investor
Carry(8)
51
 
Andover & Andover West
 
35
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
11,000,000
 
6/16/2014
                           
52
 
Holiday Inn Express Memphis
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
10,800,000
 
6/17/2014
                           
53
 
Holiday Inn Express - Georgetown
 
0
 
300
 
299
 
1
 
L(25),D(93),O(2)
 
5
 
5
 
10,100,000
 
6/2/2014
                           
54
 
Powell Crossing
 
34
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
9,400,000
 
5/20/2014
                           
55
 
Holiday Inn Express & Suites Dallas East
 
0
 
300
 
300
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
9,800,000
 
5/29/2014
                           
56
 
Fairfield Inn Suites - Lock Haven
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
9,700,000
 
6/19/2014
                           
57
 
Shoppes at Barnes Crossing
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
 
5
 
8,500,000
 
6/30/2014
                           
58
 
WalMart Orangeburg
 
0
 
360
 
359
 
1
 
L(25),D(88),O(7)
 
0
 
0
 
9,125,000
 
5/27/2014
                           
59
 
Parkside Development Company, Inc.
 
0
 
480
 
480
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
25,270,000
 
4/16/2014
 
22,300,000
 
26.9%
 
0.0%
 
0
 
0
 
0
 
NAP
60
 
155 Passaic Avenue
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
8,600,000
 
6/6/2014
                           
61
 
CT Self Storage - Escondido
 
23
 
360
 
360
 
1
 
L(25),D(82),O(13)
 
0
 
5
 
9,100,000
 
5/2/2014
                           
62
 
Rite Aid Portfolio
 
36
 
360
 
360
 
0
 
L(24),D(94),O(2)
 
5
 
5
 
7,500,000
 
Various
                           
62.01
 
Rite Aid Buffalo
                             
2,150,000
 
7/2/2014
                           
62.02
 
Rite Aid Bluefield
                             
2,175,000
 
7/9/2014
                           
62.03
 
Rite Aid Hinton
                             
1,625,000
 
7/9/2014
                           
62.04
 
Rite Aid Branchland
                             
1,550,000
 
7/9/2014
                           
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
34
 
360
 
360
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
10,000,000
 
3/21/2014
                           
64
 
Korakia Pensione
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
8,200,000
 
6/9/2014
                           
65
 
Strand Building
 
60
 
360
 
360
 
0
 
L(24),D(89),O(7)
 
0
 
0
 
8,000,000
 
7/17/2014
                           
66
 
Kingston Point
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
5
 
0
 
7,460,000
 
6/9/2014
                           
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
0
 
360
 
360
 
0
 
L(24),D(33),O(3)
 
5
 
5
 
8,800,000
 
5/2/2014
                           
68
 
North Bechtle Square II
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
6,730,000
 
11/8/2013
                           
69
 
Merri-Five Plaza
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
6,450,000
 
5/15/2014
                           
70
 
Fishers Town Center
 
0
 
360
 
358
 
2
 
L(24),GRTR 1% or YM(92),O(4)
 
0
 
0
 
6,400,000
 
5/21/2014
                           
71
 
Avon Self-Storage
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
0
 
6,700,000
 
6/3/2014
                           
72
 
Hampton Inn, Manhattan, KS
 
11
 
360
 
360
 
1
 
L(25),D(90),O(5)
 
5
 
5
 
6,900,000
 
3/19/2014
                           
73
 
Fifth Avenue Loft Corporation
 
118
 
0
 
0
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
 
10
 
10
 
50,000,000
 
6/4/2014
 
22,600,000
 
20.4%
 
0.0%
 
0
 
0
 
0
 
NAP
74
 
Shops at Lily Cache Creek
 
35
 
360
 
360
 
1
 
L(24),GRTR 1% or YM(83),O(13)
 
0
 
10
 
6,000,000
 
7/10/2014
                           
75
 
Red Roof Inn San Diego
 
0
 
360
 
359
 
1
 
L(25),D(90),O(5)
 
5
 
0
 
7,030,000
 
6/25/2014
                           
76
 
La Quinta Garden Apartments
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
5,350,000
 
6/30/2014
                           
77
 
72nd Street East Corporation
 
119
 
0
 
0
 
1
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
 
10
 
10
 
150,600,000
 
6/6/2014
 
137,100,000
 
3.1%
 
0.0%
 
0
 
0
 
0
 
NAP
78
 
14 Horatio Street Apartments Corp.
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
136,822,803
 
4/25/2014
 
67,200,000
 
6.3%
 
10.1%
 
0
 
15
 
0
 
94,404
79
 
1182-1214 Farmington Avenue
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
5
 
6,700,000
 
4/29/2014
                           
80
 
Market at Summer Oaks
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
5,760,000
 
6/30/2014
                           
81
 
Greenwood Arms Cooperative Corp.
 
0
 
360
 
358
 
2
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
 
10
 
10
 
24,000,000
 
4/29/2014
 
33,200,000
 
12.3%
 
0.0%
 
0
 
0
 
0
 
NAP
82
 
Franklin Commons
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
5,400,000
 
7/23/2014
                           
83
 
Durham Apartments
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
5
 
8,450,000
 
3/31/2014
                           
84
 
San Luis Shopping Center
 
11
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
5,550,000
 
6/26/2014
                           
85
 
Monte Vista Mini Storage
 
0
 
360
 
359
 
1
 
L(25),D or GRTR 1% or YM(91),O(4)
 
0
 
5
 
6,050,000
 
6/2/2014
                           
86
 
Colonial Place Apartments
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
5
 
4,870,000
 
6/18/2014
                           
87
 
The Terraces at Willow Springs
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
4,725,000
 
5/16/2014
                           
88
 
Evelyn Court Apartment Corp.
 
0
 
360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
12,100,000
 
5/28/2014
 
8,400,000
 
41.6%
 
10.0%
 
0
 
0
 
7
 
NAP
89
 
Park Town Cooperative Homes No. 1, Inc.
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
10,300,000
 
6/4/2014
 
10,300,000
 
33.0%
 
2.5%
 
0
 
0
 
8
 
NAP
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
0
 
360
 
358
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
 
10
 
10
 
27,590,000
 
5/23/2014
 
16,900,000
 
18.9%
 
0.0%
 
0
 
0
 
0
 
NAP
91
 
Woodstock Crossing
 
0
 
360
 
360
 
0
 
L(24),D(56),O(4)
 
5
 
5
 
5,825,000
 
6/13/2014
                           
92
 
Continental Self Storage
 
0
 
360
 
358
 
2
 
L(26),GRTR 1% or YM(90),O(4)
 
0
 
5
 
5,350,000
 
5/1/2014
                           
93
 
SaraVilla Apartments
 
0
 
300
 
299
 
1
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
5
 
4,525,000
 
3/11/2014
                           
94
 
Greenport Plaza
 
0
 
324
 
324
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
4,500,000
 
6/28/2014
                           
95
 
Reserve at Cinco Ranch
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
4,000,000
 
5/26/2014
                           
96
 
Bayview Marketplace
 
0
 
240
 
239
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
4,300,000
 
5/23/2014
                           
97
 
North Salem Self Storage
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
 
0
 
0
 
4,110,000
 
6/3/2014
                           
98
 
Walgreens - Lima
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
5,880,000
 
4/25/2014
                           
99
 
Rite Aid Middletown
 
0
 
300
 
300
 
0
 
L(24),D(57),O(3)
 
0
 
0
 
3,350,000
 
3/24/2014
                           
100
 
Shackleford MHP
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
3,300,000
 
6/26/2014
                           
101
 
74 Fifth Avenue Owners Corporation
 
118
 
0
 
0
 
2
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
 
10
 
10
 
89,200,000
 
5/2/2014
 
38,100,000
 
6.3%
 
0.0%
 
0
 
0
 
0
 
NAP
102
 
Novawest Center
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
5
 
5
 
3,800,000
 
3/4/2014
                           
103
 
Polo Green Apartments
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(91),O(4)
 
5
 
5
 
4,025,000
 
3/11/2014
                           
104
 
Big Oak Self Storage
 
0
 
360
 
358
 
2
 
L(26),D(90),O(4)
 
0
 
5
 
4,730,000
 
4/22/2014
                           
105
 
TimberHills Apartments
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
3,330,000
 
3/13/2014
                           
106
 
S&S Plaza
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
2
 
3,100,000
 
6/20/2014
                           
107
 
4400 Coldwater Canyon Avenue
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
5
 
5,950,000
 
6/17/2014
                           
108
 
EZ Self-Storage
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
3,000,000
 
6/3/2014
                           
109
 
Belleville Crossing - Building I
 
35
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
 
0
 
2,845,000
 
5/27/2014
                           
110
 
Sandpiper Self Storage
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
5
 
5
 
3,300,000
 
6/13/2014
                           
111
 
Marion Plaza
 
22
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
10
 
10
 
2,875,000
 
5/13/2014
                         
NAP
112
 
Safari MHP
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
 
0
 
3,000,000
 
7/11/2014
                           
113
 
Westwood Manor MHP
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
 
0
 
0
 
2,700,000
 
5/20/2014
                           
114
 
The Mill MHC
 
12
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
2,630,000
 
7/14/2014
                           
115
 
Best Western Plus
 
0
 
300
 
300
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
3,100,000
 
6/18/2014
                           
116
 
Highlands Mobile Village
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(89),O(6)
 
0
 
0
 
2,320,000
 
6/12/2014
                           
117
 
Sted Tenant Owners Corp.
 
0
 
360
 
358
 
2
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
 
10
 
10
 
14,673,984
 
5/30/2014
 
11,100,000
 
15.3%
 
28.1%
 
27
 
0
 
0
 
103,087
118
 
Osceola MHC
 
0
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(90),O(6)
 
0
 
0
 
2,200,000
 
6/6/2014
                           
119
 
Lakeview Mobile Court
 
23
 
360
 
360
 
1
 
L(25),GRTR 1% or YM(88),O(7)
 
0
 
0
 
2,060,000
 
6/12/2014
                           
120
 
Mountain View MHC
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
 
0
 
2,100,000
 
6/24/2014
                           
121
 
Drake Lane Owners, Inc.
 
0
 
360
 
359
 
1
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
 
10
 
10
 
8,120,000
 
6/10/2014
 
5,800,000
 
25.8%
 
3.0%
 
2
 
0
 
0
 
(2,486)
122
 
Michelle Tenants Corp.
 
0
 
360
 
358
 
2
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
 
10
 
10
 
13,132,900
 
5/9/2014
 
9,200,000
 
16.3%
 
22.9%
 
16
 
0
 
0
 
102,088
123
 
3215 Owners, Ltd.
 
118
 
0
 
0
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
 
10
 
10
 
12,470,000
 
5/28/2014
 
7,400,000
 
18.9%
 
6.3%
 
0
 
2
 
1
 
9,764
124
 
250 West 16th Street Owners Corp.
 
119
 
0
 
0
 
1
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
 
10
 
10
 
37,650,000
 
6/2/2014
 
15,400,000
 
8.1%
 
11.6%
 
0
 
5
 
0
 
(20,552)
125
 
Great Space Self Storage
 
0
 
360
 
359
 
1
 
L(25),D(92),O(3)
 
0
 
0
 
2,480,000
 
5/30/2014
                           
126
 
406 West 46th Street Corp.
 
0
 
360
 
358
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
 
10
 
10
 
7,330,282
 
5/21/2014
 
4,280,000
 
29.1%
 
0.0%
 
0
 
0
 
0
 
NAP
127
 
741 West End Avenue Owners Corp.
 
0
 
360
 
358
 
2
 
5%(23),4%(24),3%(24),2%(24),1%(21),O(4)
 
10
 
10
 
14,450,000
 
5/15/2014
 
8,200,000
 
15.2%
 
8.6%
 
3
 
0
 
0
 
(2,922)
128
 
250 Equities Corp.
 
0
 
360
 
357
 
3
 
5%(24),4%(24),3%(24),2%(24),1%(20),O(4)
 
10
 
10
 
14,330,120
 
4/17/2014
 
7,100,000
 
16.8%
 
17.4%
 
4
 
0
 
0
 
702
129
 
338 West 19th Street Incorporated
 
0
 
360
 
358
 
2
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
10
 
8,430,000
 
1/15/2014
 
4,000,000
 
22.4%
 
47.1%
 
8
 
0
 
0
 
94,988
 
 
A-1-8

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                                                                     
Mortgage
Loan
Number
 
Property Name
 
Coop -
Committed
Secondary
Debt(9)
 
U/W NOI
DSCR
(x)(3)(10)
 
U/W NCF
DSCR
(x)(3)(10)
 
Cut-off Date
LTV
Ratio(3)(5)(6)
 
LTV Ratio at
Maturity or
ARD(3)(5)(6)
 
Cut-off Date U/W
NOI Debt
Yield(3)(10)
 
Cut-off Date U/W
NCF Debt
Yield(3)(10)
 
U/W
Revenues
($)(10)(11)
 
U/W
Expenses ($)(10)
 
U/W Net
Operating
Income ($)(10)
 
U/W
Replacement
($)(10)
 
U/W
TI/LC ($)
 
U/W
Net Cash
Flow ($)(10)
 
Occupancy
Rate(2)(12)
 
Occupancy
as-of Date(12)
 
U/W
Hotel
ADR
1
 
Bank of America Plaza
     
2.28
 
2.08
 
66.1%
 
66.1%
 
9.3%
 
8.6%
 
63,011,458
 
25,626,454
 
37,385,004
 
286,457
 
2,864,570
 
34,233,977
 
89.5%
 
8/19/2014
   
2
 
Columbus Square Portfolio
     
1.17
 
1.15
 
72.1%
 
66.1%
 
6.7%
 
6.6%
 
29,269,650
 
2,376,810
 
26,892,839
 
49,422
 
450,000
 
26,393,417
 
95.7%
 
7/31/2014
   
3
 
Stamford Plaza Portfolio
     
1.52
 
1.38
 
63.2%
 
57.9%
 
9.3%
 
8.4%
 
42,900,089
 
17,690,143
 
25,209,946
 
196,495
 
2,200,986
 
22,812,465
 
88.0%
 
6/19/2014
   
3.01
 
Two Stamford Plaza
                             
10,840,468
 
4,690,954
 
6,149,514
 
51,626
 
543,672
 
5,554,216
 
85.1%
 
6/19/2014
   
3.02
 
Four Stamford Plaza
                             
10,222,977
 
4,503,973
 
5,719,004
 
52,396
 
537,855
 
5,128,753
 
79.7%
 
6/19/2014
   
3.03
 
One Stamford Plaza
                             
9,385,773
 
3,909,797
 
5,475,976
 
43,250
 
489,825
 
4,942,901
 
89.8%
 
6/19/2014
   
3.04
 
Three Stamford Plaza
                             
12,450,872
 
4,585,420
 
7,865,452
 
49,223
 
629,634
 
7,186,595
 
98.1%
 
6/19/2014
   
4
 
Hampton Inn & Suites - Brickell
     
1.77
 
1.63
 
70.3%
 
57.3%
 
10.9%
 
10.1%
 
13,168,775
 
7,170,357
 
5,998,417
 
0
 
0
 
5,533,402
 
78.5%
 
6/30/2014
 
184
5
 
Offices at Broadway Station
     
2.28
 
2.10
 
62.0%
 
62.0%
 
9.8%
 
9.0%
 
8,356,744
 
3,691,673
 
4,665,071
 
63,611
 
318,030
 
4,283,430
 
94.7%
 
7/17/2014
   
6
 
CSM Bakery Supplies Portfolio I
     
1.62
 
1.51
 
65.1%
 
59.6%
 
9.9%
 
9.2%
 
4,556,495
 
136,695
 
4,419,800
 
102,715
 
198,674
 
4,118,411
 
100.0%
 
9/1/2014
   
6.01
 
1912 Montreal Road
                             
1,382,840
 
41,485
 
1,341,355
 
31,173
 
60,295
 
1,249,887
 
100.0%
 
9/1/2014
   
6.02
 
3301 Montreal Industrial Way
                             
1,263,886
 
37,917
 
1,225,969
 
28,491
 
55,108
 
1,142,369
 
100.0%
 
9/1/2014
   
6.03
 
1400 W 2700 N
                             
1,073,374
 
32,201
 
1,041,173
 
24,197
 
46,802
 
970,175
 
100.0%
 
9/1/2014
   
6.04
 
3765 Walden Avenue
                             
836,395
 
25,092
 
811,303
 
18,854
 
36,469
 
755,980
 
100.0%
 
9/1/2014
   
7
 
U-Haul Portfolio
     
1.87
 
1.82
 
71.1%
 
57.0%
 
11.0%
 
10.7%
 
6,275,346
 
2,429,466
 
3,845,885
 
101,951
 
0
 
3,743,937
 
90.0%
 
Various
   
7.01
 
U-Haul - Yonkers
                             
1,222,261
 
295,856
 
926,406
 
15,765
 
0
 
910,641
 
89.8%
 
6/25/2014
   
7.02
 
U-Haul - Pleasant Hills
                             
457,904
 
178,801
 
279,103
 
7,401
 
0
 
271,702
 
97.7%
 
6/25/2014
   
7.03
 
U-Haul - Coraopolis
                             
330,429
 
103,512
 
226,917
 
4,608
 
0
 
222,309
 
92.6%
 
12/31/2013
   
7.04
 
U-Haul - El Paso
                             
408,681
 
211,130
 
197,551
 
7,680
 
0
 
189,871
 
79.4%
 
6/25/2014
   
7.05
 
U-Haul - Washington
                             
273,006
 
107,476
 
165,530
 
3,689
 
0
 
161,841
 
90.0%
 
6/25/2014
   
7.06
 
U-Haul - Corpus Christi
                             
408,381
 
133,263
 
275,119
 
12,276
 
0
 
262,843
 
96.7%
 
6/25/2014
   
7.07
 
U-Haul - Houston North
                             
320,051
 
123,453
 
196,598
 
3,125
 
0
 
193,474
 
99.8%
 
6/25/2014
   
7.08
 
U-Haul - Lebanon
                             
295,650
 
116,161
 
179,489
 
3,455
 
0
 
176,034
 
97.7%
 
6/25/2014
   
7.09
 
U-Haul - Fontana
                             
320,646
 
114,600
 
206,046
 
2,677
 
0
 
203,369
 
75.4%
 
6/26/2014
   
7.10
 
U-Haul - Olympia
                             
260,678
 
100,861
 
159,817
 
2,777
 
0
 
157,040
 
92.3%
 
6/25/2014
   
7.11
 
U-Haul - Detroit
                             
257,089
 
113,196
 
143,893
 
6,329
 
0
 
137,564
 
75.9%
 
6/25/2014
   
7.12
 
U-Haul - Westfield
                             
221,996
 
102,202
 
119,795
 
4,050
 
0
 
115,745
 
95.8%
 
6/25/2014
   
7.13
 
U-Haul - Livermore
                             
200,552
 
91,989
 
108,564
 
2,331
 
0
 
106,233
 
86.5%
 
6/25/2014
   
7.14
 
U-Haul - Cincinnati
                             
258,619
 
95,498
 
163,121
 
6,187
 
0
 
156,934
 
97.4%
 
6/25/2014
   
7.15
 
U-Haul - Memphis
                             
185,982
 
94,190
 
91,792
 
726
 
0
 
91,067
 
93.7%
 
6/25/2014
   
7.16
 
U-Haul - Birmingham
                             
141,221
 
68,631
 
72,590
 
2,132
 
0
 
70,458
 
83.0%
 
6/25/2014
   
7.17
 
U-Haul - Macon
                             
148,416
 
77,550
 
70,866
 
1,900
 
0
 
68,966
 
82.1%
 
6/25/2014
   
7.18
 
U-Haul - Grand Island
                             
129,210
 
72,249
 
56,962
 
1,713
 
0
 
55,249
 
96.6%
 
6/25/2014
   
7.19
 
U-Haul - Wichita
                             
165,846
 
84,202
 
81,644
 
4,872
 
0
 
76,772
 
87.9%
 
6/25/2014
   
7.20
 
U-Haul - Bloomsburg
                             
112,663
 
65,867
 
46,796
 
2,480
 
0
 
44,316
 
97.1%
 
6/25/2014
   
7.21
 
U-Haul - Longview
                             
156,065
 
78,779
 
77,286
 
5,778
 
0
 
71,509
 
89.9%
 
6/25/2014
   
8
 
Hermosa Pavilion
     
1.43
 
1.36
 
73.4%
 
65.6%
 
8.5%
 
8.1%
 
3,744,201
 
1,030,521
 
2,713,680
 
24,045
 
104,921
 
2,584,713
 
94.3%
 
6/30/2014
   
9
 
Texas Portfolio
     
1.66
 
1.59
 
71.8%
 
64.2%
 
9.9%
 
9.5%
 
5,279,048
 
2,159,204
 
3,119,844
 
130,000
 
0
 
2,989,844
 
94.0%
 
7/31/2014
   
9.01
 
Rincon Apartments
                             
2,384,151
 
963,688
 
1,420,462
 
58,000
 
0
 
1,362,462
 
91.4%
 
7/31/2014
   
9.02
 
Las Palmas Apartments
                             
1,501,179
 
624,963
 
876,216
 
36,000
 
0
 
840,216
 
97.9%
 
7/31/2014
   
9.03
 
Reata Apartments
                             
1,393,718
 
570,553
 
823,165
 
36,000
 
0
 
787,165
 
94.4%
 
7/31/2014
   
10
 
Hilton Lexington Downtown
     
2.33
 
1.93
 
69.3%
 
67.0%
 
13.6%
 
11.2%
 
16,547,442
 
12,695,992
 
3,851,450
 
0
 
0
 
3,189,552
 
68.5%
 
4/30/2014
 
124
11
 
States Addition Apartments
     
1.50
 
1.48
 
68.3%
 
55.4%
 
11.0%
 
10.8%
 
4,054,250
 
965,179
 
3,089,071
 
52,875
 
0
 
3,036,196
 
100.0%
 
3/31/2014
   
12
 
North Valley Plaza
     
1.80
 
1.67
 
63.1%
 
53.8%
 
10.8%
 
10.0%
 
3,999,485
 
986,290
 
3,013,196
 
55,528
 
167,883
 
2,789,785
 
86.7%
 
6/16/2014
   
13
 
Courtyard by Marriott - Aventura
     
1.84
 
1.63
 
69.9%
 
56.9%
 
11.4%
 
10.1%
 
8,996,055
 
5,886,743
 
3,109,312
 
0
 
0
 
2,749,470
 
85.7%
 
5/31/2014
 
157
14
 
Preferred Freezer Houston
     
1.58
 
1.43
 
68.1%
 
62.2%
 
9.6%
 
8.7%
 
2,538,344
 
50,767
 
2,487,577
 
235,229
 
0
 
2,252,348
 
100.0%
 
9/1/2014
   
15
 
400 Atlantic Avenue
     
2.04
 
1.84
 
48.1%
 
48.1%
 
9.4%
 
8.5%
 
4,002,539
 
1,650,476
 
2,352,063
 
24,937
 
210,746
 
2,116,380
 
100.0%
 
6/30/2014
   
16
 
CSM Bakery Supplies Portfolio II
     
1.61
 
1.46
 
65.0%
 
59.5%
 
9.9%
 
8.9%
 
2,501,609
 
75,048
 
2,426,561
 
79,076
 
152,950
 
2,194,534
 
100.0%
 
9/1/2014
   
16.01
 
7351 Crider Avenue
                             
1,069,386
 
32,081
 
1,037,305
 
33,803
 
65,383
 
938,118
 
100.0%
 
9/1/2014
   
16.02
 
32621 Central Avenue
                             
338,400
 
10,152
 
328,248
 
10,697
 
20,690
 
296,861
 
100.0%
 
9/1/2014
   
16.03
 
2570 Kiel Way
                             
323,525
 
9,706
 
313,819
 
10,227
 
19,781
 
283,812
 
100.0%
 
9/1/2014
   
16.04
 
11350 Sunrise Park Drive
                             
215,152
 
6,455
 
208,698
 
6,801
 
13,155
 
188,742
 
100.0%
 
9/1/2014
   
16.05
 
8235 McHard Road
                             
215,152
 
6,455
 
208,698
 
6,801
 
13,155
 
188,742
 
100.0%
 
9/1/2014
   
16.06
 
5455 Louie Lane
                             
196,559
 
5,897
 
190,662
 
6,213
 
12,018
 
172,431
 
100.0%
 
9/1/2014
   
16.07
 
805 West 2500 South
                             
143,435
 
4,303
 
139,132
 
4,534
 
8,770
 
125,828
 
100.0%
 
9/1/2014
   
17
 
Parliament Bend and Park West Apartments
     
1.44
 
1.32
 
76.5%
 
70.0%
 
8.8%
 
8.0%
 
4,034,215
 
2,064,562
 
1,969,653
 
167,700
 
0
 
1,801,953
 
95.7%
 
8/18/2014
   
17.01
 
Park West Apartments
                             
2,381,653
 
1,185,996
 
1,195,656
 
98,100
 
0
 
1,097,556
 
95.7%
 
8/18/2014
   
17.02
 
Parliament Bend Apartments
                             
1,652,562
 
878,566
 
773,996
 
69,600
 
0
 
704,396
 
95.7%
 
8/18/2014
   
18
 
55 Miracle Mile
     
1.29
 
1.25
 
68.0%
 
66.0%
 
8.3%
 
8.1%
 
2,786,252
 
1,086,450
 
1,699,801
 
13,047
 
35,392
 
1,651,363
 
79.5%
 
8/15/2014
   
19
 
Lincoln Plaza
     
1.38
 
1.28
 
69.6%
 
52.2%
 
9.8%
 
9.0%
 
2,241,937
 
471,569
 
1,770,367
 
23,113
 
115,563
 
1,631,691
 
100.0%
 
9/1/2014
   
20
 
Park City 3 and 4 Apartments, Inc.
     
15.12
 
15.12
 
6.7%
 
5.9%
 
74.0%
 
74.0%
 
23,024,451
 
9,698,100
 
13,326,351
 
269,000
 
NAP
 
13,326,351
 
96.0%
 
6/23/2014
   
21
 
Bentley Commons at Keene
     
1.54
 
1.51
 
70.6%
 
59.1%
 
9.7%
 
9.5%
 
5,381,607
 
3,815,321
 
1,566,286
 
32,700
 
0
 
1,533,586
 
96.3%
 
6/30/2014
   
22
 
Alpha Health Center
     
1.71
 
1.58
 
62.2%
 
50.7%
 
10.8%
 
9.9%
 
2,169,804
 
431,011
 
1,738,793
 
18,261
 
119,866
 
1,600,666
 
91.3%
 
8/18/2014
   
23
 
Sansone Regal Plaza
     
1.54
 
1.43
 
67.5%
 
56.0%
 
10.2%
 
9.5%
 
2,104,924
 
576,811
 
1,528,113
 
28,136
 
75,170
 
1,424,807
 
91.0%
 
6/30/2014
   
24
 
The Dorel Apartments
     
1.51
 
1.45
 
74.4%
 
66.4%
 
8.9%
 
8.6%
 
2,287,707
 
964,020
 
1,323,687
 
50,000
 
0
 
1,273,687
 
100.0%
 
6/30/2014
   
25
 
Carson Plaza
     
1.58
 
1.50
 
65.3%
 
56.9%
 
9.5%
 
9.0%
 
1,850,978
 
472,607
 
1,378,371
 
12,126
 
60,629
 
1,305,617
 
87.4%
 
7/15/2014
   
26
 
Hilton Garden Inn - Middleton
     
2.25
 
1.99
 
64.5%
 
52.1%
 
13.6%
 
12.0%
 
5,408,396
 
3,539,944
 
1,868,452
 
0
 
0
 
1,652,116
 
79.3%
 
6/30/2014
 
123
27
 
Normandale Village
     
1.61
 
1.39
 
74.9%
 
60.3%
 
9.6%
 
8.3%
 
2,335,952
 
1,073,054
 
1,262,898
 
49,295
 
123,052
 
1,090,551
 
88.4%
 
7/1/2014
   
28
 
Residence Inn - Anaheim Hills Yorba Linda
     
2.10
 
1.88
 
64.4%
 
54.9%
 
12.7%
 
11.3%
 
4,318,795
 
2,671,337
 
1,647,458
 
0
 
0
 
1,474,706
 
78.9%
 
5/31/2014
 
115
29
 
Newport Beach Mini U Storage I
     
1.99
 
1.96
 
54.9%
 
50.1%
 
11.9%
 
11.8%
 
2,125,358
 
585,476
 
1,539,882
 
20,370
 
0
 
1,519,512
 
86.3%
 
4/30/2014
   
30
 
Plymouth Hills
     
2.91
 
2.87
 
44.8%
 
38.9%
 
17.1%
 
16.8%
 
3,375,558
 
1,328,681
 
2,046,877
 
31,600
 
0
 
2,015,277
 
95.1%
 
6/12/2014
   
31
 
Mill Creek Run Apartments
     
1.58
 
1.52
 
68.6%
 
62.9%
 
9.8%
 
9.5%
 
2,086,836
 
907,131
 
1,179,705
 
44,396
 
0
 
1,135,309
 
93.7%
 
7/18/2014
   
32
 
Residence Inn - Ft. Lauderdale
     
2.12
 
1.90
 
72.3%
 
58.7%
 
13.1%
 
11.7%
 
3,718,620
 
2,281,159
 
1,437,461
 
0
 
0
 
1,288,716
 
84.8%
 
5/31/2014
 
118
33
 
Cherry Grove Apartments
     
1.41
 
1.34
 
69.7%
 
65.2%
 
8.6%
 
8.2%
 
1,745,265
 
832,111
 
913,154
 
43,000
 
0
 
870,154
 
98.3%
 
6/25/2014
   
34
 
Oak Hill Portfolio
     
1.80
 
1.67
 
66.1%
 
60.2%
 
10.7%
 
9.9%
 
1,515,279
 
402,250
 
1,113,030
 
13,171
 
65,919
 
1,033,940
 
98.8%
 
7/15/2014
   
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                             
1,125,061
 
300,207
 
824,854
 
9,999
 
50,043
 
764,812
 
100.0%
 
7/15/2014
   
34.02
 
Blairsville VA Clinic
                             
268,916
 
98,403
 
170,513
 
2,000
 
10,010
 
158,503
 
92.2%
 
7/15/2014
   
34.03
 
Peachtree City Building
                             
121,302
 
3,639
 
117,663
 
1,172
 
5,866
 
110,625
 
100.0%
 
7/15/2014
   
35
 
Newport Beach Mini U Storage II
     
2.00
 
1.97
 
53.2%
 
48.6%
 
12.0%
 
11.8%
 
1,709,105
 
496,272
 
1,212,833
 
17,968
 
0
 
1,194,865
 
87.2%
 
4/30/2014
   
36
 
Stuart North Shopping Center
     
1.70
 
1.63
 
67.4%
 
62.9%
 
10.3%
 
9.9%
 
1,510,813
 
485,666
 
1,025,147
 
6,418
 
32,091
 
986,638
 
100.0%
 
7/31/2014
   
37
 
Gander Mountain - Arlington
     
1.32
 
1.30
 
70.0%
 
56.7%
 
8.1%
 
8.0%
 
1,029,002
 
293,580
 
735,422
 
7,800
 
0
 
727,622
 
100.0%
 
9/1/2014
   
38
 
Holiday Inn Express-Decatur, GA
     
1.65
 
1.45
 
67.9%
 
50.6%
 
11.4%
 
10.0%
 
2,519,624
 
1,503,480
 
1,016,143
 
0
 
0
 
890,162
 
87.8%
 
5/31/2014
 
130
39
 
StorageMart - Crofton
     
1.40
 
1.38
 
70.9%
 
64.8%
 
8.4%
 
8.3%
 
1,055,723
 
305,527
 
750,196
 
12,575
 
0
 
737,622
 
81.1%
 
4/30/2014
   
40
 
All Storage Railhead
     
1.56
 
1.52
 
74.2%
 
59.9%
 
9.4%
 
9.2%
 
1,295,131
 
454,160
 
840,971
 
21,823
 
0
 
819,148
 
89.5%
 
7/11/2014
   
41
 
Geracimos Portfolio
     
1.63
 
1.49
 
74.6%
 
64.2%
 
10.2%
 
9.4%
 
1,092,922
 
201,853
 
891,069
 
10,263
 
64,319
 
816,487
 
97.3%
 
7/26/2014
   
41.01
 
Geracimos Portfolio - South Village & Extended
                             
487,077
 
95,348
 
391,728
 
5,019
 
22,437
 
364,272
 
94.4%
 
7/26/2014
   
41.02
 
Geracimos Portfolio - College Crossing
                             
395,620
 
69,137
 
326,483
 
3,061
 
24,809
 
298,613
 
100.0%
 
7/26/2014
   
41.03
 
Geracimos Portfolio - Middletown Village
                             
127,103
 
17,275
 
109,828
 
1,074
 
12,290
 
96,464
 
100.0%
 
7/26/2014
   
41.04
 
Geracimos Portfolio - Ocean City
                             
83,122
 
20,093
 
63,029
 
1,109
 
4,783
 
57,137
 
100.0%
 
7/26/2014
   
42
 
Zang Business Center
     
2.96
 
2.50
 
69.1%
 
69.1%
 
13.1%
 
11.0%
 
2,012,399
 
885,380
 
1,127,019
 
24,556
 
153,137
 
949,326
 
85.2%
 
7/10/2014
   
43
 
Holiday Inn Express - Lexington
     
1.89
 
1.71
 
69.0%
 
56.5%
 
12.0%
 
10.8%
 
2,436,670
 
1,418,985
 
1,017,685
 
0
 
0
 
920,218
 
83.4%
 
3/31/2014
 
109
44
 
Rolling Hills Apartments
     
2.07
 
1.93
 
56.3%
 
45.7%
 
12.7%
 
11.8%
 
2,590,595
 
1,515,703
 
1,074,892
 
71,964
 
0
 
1,002,928
 
94.9%
 
5/9/2014
   
45
 
West Knoll Apartments
     
1.52
 
1.43
 
75.0%
 
65.5%
 
9.2%
 
8.6%
 
1,117,969
 
360,607
 
757,362
 
45,450
 
0
 
711,912
 
100.0%
 
7/7/2014
   
46
 
CT Self Storage - Fullerton
     
1.78
 
1.74
 
63.6%
 
54.4%
 
10.8%
 
10.6%
 
1,199,167
 
358,665
 
840,502
 
16,922
 
0
 
823,580
 
90.5%
 
6/16/2014
   
47
 
Greenbrier Plaza
     
4.49
 
4.06
 
44.6%
 
44.6%
 
19.2%
 
17.4%
 
2,291,817
 
852,411
 
1,439,407
 
34,912
 
103,199
 
1,301,296
 
97.5%
 
6/1/2014
   
48
 
81 Washington Avenue
     
1.26
 
1.23
 
63.0%
 
51.6%
 
8.0%
 
7.8%
 
812,338
 
209,027
 
603,311
 
2,132
 
14,212
 
586,969
 
100.0%
 
6/30/2014
   
49
 
Hampton Inn - Greenville
     
2.63
 
2.33
 
67.5%
 
55.0%
 
16.4%
 
14.6%
 
3,510,397
 
2,279,491
 
1,230,906
 
0
 
0
 
1,090,490
 
77.6%
 
4/30/2014
 
111
50
 
Orillia Station
     
1.59
 
1.50
 
68.3%
 
61.3%
 
9.9%
 
9.3%
 
1,013,459
 
313,119
 
700,339
 
7,059
 
36,265
 
657,014
 
92.7%
 
7/12/2014
   
 
 
A-1-9

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                                                                     
Mortgage
Loan
Number
 
Property Name
 
Coop -
Committed
Secondary
Debt(9)
 
U/W NOI
DSCR
(x)(3)(10)
 
U/W NCF
DSCR
(x)(3)(10)
 
Cut-off Date
LTV
Ratio(3)(5)(6)
 
LTV Ratio at
Maturity or
ARD(3)(5)(6)
 
Cut-off Date U/W
NOI Debt
Yield(3)(10)
 
Cut-off Date U/W
NCF Debt
Yield(3)(10)
 
U/W
Revenues
($)(10)(11)
 
U/W
Expenses ($)(10)
 
U/W Net
Operating
Income ($)(10)
 
U/W
Replacement
($)(10)
 
U/W
TI/LC ($)
 
U/W
Net Cash
Flow ($)(10)
 
Occupancy
Rate(2)(12)
 
Occupancy
as-of Date(12)
 
U/W
Hotel
ADR
51
 
Andover & Andover West
     
1.83
 
1.62
 
46.8%
 
39.3%
 
11.5%
 
10.2%
 
1,386,209
 
792,042
 
594,167
 
66,500
 
0
 
527,667
 
88.0%
 
6/16/2014
   
52
 
Holiday Inn Express Memphis
     
1.73
 
1.57
 
64.7%
 
49.0%
 
12.5%
 
11.4%
 
1,950,505
 
1,076,596
 
873,909
 
0
 
0
 
793,788
 
70.4%
 
3/31/2014
 
105
53
 
Holiday Inn Express - Georgetown
     
1.65
 
1.48
 
69.2%
 
51.7%
 
11.5%
 
10.3%
 
2,071,286
 
1,267,169
 
804,117
 
0
 
0
 
721,266
 
72.4%
 
5/31/2014
 
90
54
 
Powell Crossing
     
1.72
 
1.57
 
73.9%
 
64.8%
 
10.5%
 
9.6%
 
1,156,666
 
426,398
 
730,268
 
17,550
 
46,356
 
666,362
 
100.0%
 
5/21/2014
   
55
 
Holiday Inn Express & Suites Dallas East
     
1.68
 
1.52
 
70.4%
 
52.7%
 
11.8%
 
10.7%
 
1,949,827
 
1,133,152
 
816,675
 
0
 
0
 
738,682
 
63.1%
 
4/30/2014
 
91
56
 
Fairfield Inn Suites - Lock Haven
     
1.86
 
1.67
 
69.6%
 
56.5%
 
11.4%
 
10.3%
 
1,930,459
 
1,158,914
 
771,545
 
0
 
0
 
694,326
 
72.0%
 
6/30/2014
 
112
57
 
Shoppes at Barnes Crossing
     
1.52
 
1.37
 
73.5%
 
62.9%
 
9.3%
 
8.4%
 
789,529
 
208,873
 
580,656
 
11,242
 
45,032
 
524,381
 
74.9%
 
8/5/2014
   
58
 
WalMart Orangeburg
     
1.55
 
1.36
 
67.9%
 
55.4%
 
9.7%
 
8.6%
 
619,616
 
18,588
 
601,028
 
29,501
 
41,739
 
529,787
 
100.0%
 
9/1/2014
   
59
 
Parkside Development Company, Inc.
 
1,000,000
 
4.92
 
4.92
 
23.7%
 
21.0%
 
25.1%
 
25.1%
 
3,078,133
 
1,571,005
 
1,507,128
 
24,900
 
NAP
 
1,507,128
 
95.0%
 
4/16/2014
   
60
 
155 Passaic Avenue
     
2.04
 
1.79
 
69.7%
 
56.6%
 
12.6%
 
11.0%
 
1,690,728
 
937,871
 
752,858
 
25,561
 
66,106
 
661,190
 
84.9%
 
6/30/2014
   
61
 
CT Self Storage - Escondido
     
1.87
 
1.83
 
63.2%
 
54.0%
 
11.4%
 
11.1%
 
1,067,567
 
414,225
 
653,342
 
13,455
 
0
 
639,887
 
96.2%
 
7/30/2014
   
62
 
Rite Aid Portfolio
     
1.49
 
1.40
 
74.1%
 
64.9%
 
9.1%
 
8.6%
 
658,149
 
151,120
 
507,029
 
5,013
 
23,921
 
478,095
 
100.0%
 
9/1/2014
   
62.01
 
Rite Aid Buffalo
                             
194,414
 
44,640
 
149,774
 
1,481
 
7,066
 
141,227
 
100.0%
 
9/1/2014
   
62.02
 
Rite Aid Bluefield
                             
190,751
 
43,799
 
146,952
 
1,453
 
6,933
 
138,566
 
100.0%
 
9/1/2014
   
62.03
 
Rite Aid Hinton
                             
139,452
 
32,020
 
107,432
 
1,062
 
5,068
 
101,302
 
100.0%
 
9/1/2014
   
62.04
 
Rite Aid Branchland
                             
133,532
 
30,661
 
102,871
 
1,017
 
4,853
 
97,001
 
100.0%
 
9/1/2014
   
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
     
2.23
 
1.91
 
55.0%
 
48.5%
 
14.1%
 
12.1%
 
2,752,203
 
1,975,779
 
776,424
 
0
 
0
 
666,336
 
70.0%
 
3/31/2014
 
81
64
 
Korakia Pensione
     
1.80
 
1.60
 
64.6%
 
52.7%
 
11.2%
 
10.0%
 
1,688,252
 
1,092,847
 
595,404
 
0
 
0
 
527,874
 
60.0%
 
4/30/2014
 
244
65
 
Strand Building
     
1.62
 
1.56
 
66.3%
 
60.9%
 
10.2%
 
9.8%
 
768,937
 
228,964
 
539,973
 
11,161
 
9,192
 
519,619
 
100.0%
 
8/15/2014
   
66
 
Kingston Point
     
1.34
 
1.21
 
70.4%
 
52.5%
 
9.3%
 
8.4%
 
1,235,978
 
745,761
 
490,217
 
47,120
 
0
 
443,098
 
93.5%
 
8/5/2014
   
67
 
Best Western Plus Dallas Hotel and Conference Center  
     
1.90
 
1.57
 
59.1%
 
54.9%
 
13.0%
 
10.7%
 
2,268,298
 
1,594,306
 
673,992
 
0
 
0
 
557,024
 
52.6%
 
6/30/2014
 
51
68
 
North Bechtle Square II
     
1.49
 
1.36
 
74.9%
 
55.7%
 
10.3%
 
9.3%
 
740,790
 
224,047
 
516,742
 
17,058
 
29,632
 
470,053
 
88.2%
 
6/30/2014
   
69
 
Merri-Five Plaza
     
1.65
 
1.44
 
75.0%
 
62.3%
 
11.1%
 
9.7%
 
818,357
 
282,846
 
535,511
 
15,873
 
52,456
 
467,182
 
82.8%
 
7/29/2014
   
70
 
Fishers Town Center
     
1.46
 
1.37
 
74.8%
 
62.0%
 
9.6%
 
9.0%
 
653,635
 
193,621
 
460,013
 
4,895
 
23,255
 
431,864
 
88.0%
 
6/23/2014
   
71
 
Avon Self-Storage
     
1.56
 
1.53
 
71.5%
 
58.7%
 
10.0%
 
9.7%
 
845,415
 
368,332
 
477,084
 
10,379
 
0
 
466,705
 
82.7%
 
7/15/2014
   
72
 
Hampton Inn, Manhattan, KS
     
1.78
 
1.55
 
67.0%
 
56.3%
 
11.3%
 
9.8%
 
1,740,350
 
1,217,453
 
522,897
 
0
 
0
 
453,283
 
61.3%
 
3/31/2014
 
108
73
 
Fifth Avenue Loft Corporation
 
1,000,000
 
7.86
 
7.86
 
9.2%
 
9.2%
 
31.9%
 
31.9%
 
2,394,100
 
928,000
 
1,466,100
 
11,000
 
NAP
 
1,466,100
 
94.5%
 
6/4/2014
   
74
 
Shops at Lily Cache Creek
     
1.48
 
1.39
 
75.0%
 
66.0%
 
9.2%
 
8.6%
 
630,836
 
216,162
 
414,673
 
2,694
 
22,947
 
389,032
 
100.0%
 
6/26/2014
   
75
 
Red Roof Inn San Diego
     
2.06
 
1.84
 
63.9%
 
52.4%
 
13.0%
 
11.6%
 
1,567,815
 
982,753
 
585,062
 
0
 
0
 
522,349
 
76.8%
 
5/31/2014
 
82
76
 
La Quinta Garden Apartments
     
1.64
 
1.46
 
79.7%
 
68.7%
 
10.4%
 
9.2%
 
1,310,732
 
868,048
 
442,684
 
48,900
 
0
 
393,784
 
93.3%
 
7/21/2014
   
77
 
72nd Street East Corporation
 
1,250,000
 
52.38
 
52.38
 
2.8%
 
2.8%
 
217.8%
 
217.8%
 
12,347,473
 
3,092,900
 
9,254,573
 
33,100
 
NAP
 
9,254,573
 
95.0%
 
6/6/2014
   
78
 
14 Horatio Street Apartments Corp.
 
500,000
 
19.04
 
19.04
 
3.1%
 
2.4%
 
107.5%
 
107.5%
 
7,045,662
 
2,530,850
 
4,514,812
 
31,750
 
NAP
 
4,514,812
 
94.9%
 
4/25/2014
   
79
 
1182-1214 Farmington Avenue
     
1.79
 
1.65
 
62.5%
 
51.0%
 
11.2%
 
10.3%
 
637,888
 
170,132
 
467,756
 
10,605
 
25,724
 
431,427
 
94.3%
 
6/2/2014
   
80
 
Market at Summer Oaks
     
1.82
 
1.69
 
71.2%
 
57.9%
 
11.3%
 
10.5%
 
720,416
 
257,427
 
462,989
 
17,339
 
16,677
 
428,973
 
91.8%
 
7/1/2014
   
81
 
Greenwood Arms Cooperative Corp.
 
500,000
 
9.94
 
9.94
 
17.0%
 
13.6%
 
57.1%
 
57.1%
 
3,861,406
 
1,527,700
 
2,333,706
 
50,700
 
NAP
 
2,333,706
 
95.0%
 
4/29/2014
   
82
 
Franklin Commons
     
1.60
 
1.45
 
74.1%
 
60.6%
 
10.1%
 
9.2%
 
484,924
 
80,947
 
403,976
 
4,800
 
32,000
 
367,176
 
100.0%
 
7/31/2014
   
83
 
Durham Apartments
     
3.45
 
3.07
 
47.3%
 
38.0%
 
20.5%
 
18.2%
 
1,564,438
 
746,869
 
817,569
 
90,016
 
0
 
727,553
 
97.0%
 
6/10/2014
   
84
 
San Luis Shopping Center
     
1.85
 
1.70
 
71.6%
 
59.5%
 
11.2%
 
10.3%
 
599,206
 
155,335
 
443,871
 
6,038
 
28,984
 
408,850
 
92.1%
 
7/17/2014
   
85
 
Monte Vista Mini Storage
     
1.78
 
1.72
 
64.4%
 
52.2%
 
10.9%
 
10.5%
 
605,884
 
181,045
 
424,839
 
14,100
 
0
 
410,739
 
91.9%
 
7/14/2014
   
86
 
Colonial Place Apartments
     
1.64
 
1.48
 
74.9%
 
61.4%
 
10.5%
 
9.4%
 
829,429
 
447,868
 
381,561
 
37,450
 
0
 
344,111
 
99.0%
 
6/6/2014
   
87
 
The Terraces at Willow Springs
     
1.78
 
1.61
 
74.0%
 
60.1%
 
10.9%
 
9.9%
 
527,604
 
145,544
 
382,060
 
9,992
 
24,797
 
347,272
 
84.6%
 
7/9/2014
   
88
 
Evelyn Court Apartment Corp.
     
3.16
 
3.16
 
28.9%
 
22.9%
 
18.0%
 
18.0%
 
1,112,516
 
485,000
 
627,516
 
14,000
 
NAP
 
627,516
 
95.0%
 
5/28/2014
   
89
 
Park Town Cooperative Homes No. 1, Inc.
     
4.55
 
4.55
 
33.0%
 
26.5%
 
27.0%
 
27.0%
 
2,151,885
 
1,234,262
 
917,623
 
96,600
 
NAP
 
917,623
 
95.0%
 
6/4/2014
   
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
500,000
 
6.45
 
6.45
 
11.6%
 
9.2%
 
37.1%
 
37.1%
 
3,068,690
 
1,886,000
 
1,182,690
 
39,000
 
NAP
 
1,182,690
 
95.0%
 
5/23/2014
   
91
 
Woodstock Crossing
     
2.15
 
1.81
 
54.1%
 
47.6%
 
13.4%
 
11.3%
 
702,023
 
280,792
 
421,232
 
22,833
 
43,853
 
354,546
 
94.1%
 
6/17/2014
   
92
 
Continental Self Storage
     
1.66
 
1.61
 
58.7%
 
47.9%
 
10.3%
 
10.0%
 
496,305
 
173,135
 
323,170
 
9,682
 
0
 
313,489
 
86.0%
 
4/30/2014
   
93
 
SaraVilla Apartments
     
2.04
 
1.79
 
68.4%
 
50.8%
 
14.0%
 
12.3%
 
946,505
 
514,363
 
432,141
 
52,088
 
0
 
380,053
 
96.3%
 
5/31/2014
   
94
 
Greenport Plaza
     
1.87
 
1.37
 
66.7%
 
52.3%
 
12.8%
 
9.4%
 
676,911
 
293,228
 
383,683
 
19,474
 
83,507
 
280,702
 
90.9%
 
7/1/2014
   
95
 
Reserve at Cinco Ranch
     
1.86
 
1.69
 
74.9%
 
61.2%
 
11.7%
 
10.6%
 
529,649
 
180,072
 
349,577
 
6,575
 
25,464
 
317,538
 
89.3%
 
7/18/2014
   
96
 
Bayview Marketplace
     
1.68
 
1.56
 
65.0%
 
40.7%
 
13.1%
 
12.1%
 
516,586
 
150,953
 
365,632
 
4,205
 
23,169
 
338,259
 
100.0%
 
6/5/2014
   
97
 
North Salem Self Storage
     
1.69
 
1.61
 
63.2%
 
51.5%
 
10.6%
 
10.0%
 
413,985
 
139,772
 
274,213
 
13,789
 
0
 
260,424
 
86.7%
 
6/27/2014
   
98
 
Walgreens - Lima
     
2.16
 
2.14
 
42.9%
 
34.8%
 
13.2%
 
13.2%
 
344,350
 
10,331
 
334,020
 
2,174
 
0
 
331,846
 
100.0%
 
9/1/2014
   
99
 
Rite Aid Middletown
     
1.40
 
1.34
 
75.0%
 
62.6%
 
9.7%
 
9.3%
 
255,503
 
11,577
 
243,925
 
1,676
 
8,281
 
233,968
 
100.0%
 
9/1/2014
   
100
 
Shackleford MHP
     
1.63
 
1.58
 
74.9%
 
60.9%
 
10.0%
 
9.8%
 
477,725
 
229,415
 
248,310
 
7,150
 
0
 
241,160
 
94.4%
 
6/1/2014
   
101
 
74 Fifth Avenue Owner’s Corporation
     
26.41
 
26.41
 
2.7%
 
2.7%
 
107.1%
 
107.1%
 
4,088,185
 
1,517,520
 
2,570,665
 
28,020
 
NAP
 
2,570,665
 
95.1%
 
5/2/2014
   
102
 
Novawest Center
     
2.65
 
1.87
 
63.0%
 
51.6%
 
16.8%
 
11.8%
 
756,587
 
354,996
 
401,591
 
35,932
 
82,956
 
282,703
 
83.1%
 
7/1/2014
   
103
 
Polo Green Apartments
     
2.26
 
2.06
 
58.9%
 
48.1%
 
14.2%
 
12.9%
 
668,837
 
332,270
 
336,566
 
30,008
 
0
 
306,558
 
96.6%
 
5/31/2014
   
104
 
Big Oak Self Storage
     
2.09
 
2.00
 
49.6%
 
40.4%
 
13.0%
 
12.5%
 
559,744
 
254,295
 
305,449
 
12,893
 
0
 
292,557
 
74.6%
 
3/12/2014
   
105
 
TimberHills Apartments
     
1.54
 
1.45
 
69.3%
 
56.4%
 
9.6%
 
9.0%
 
408,674
 
188,132
 
220,542
 
13,000
 
0
 
207,542
 
98.1%
 
6/30/2014
   
106
 
S&S Plaza
     
1.61
 
1.51
 
74.1%
 
60.9%
 
10.4%
 
9.7%
 
329,004
 
91,165
 
237,840
 
3,241
 
12,014
 
222,586
 
77.8%
 
7/9/2014
   
107
 
4400 Coldwater Canyon Avenue
     
2.15
 
1.91
 
36.9%
 
29.6%
 
12.7%
 
11.3%
 
504,472
 
225,091
 
279,381
 
8,474
 
22,655
 
248,252
 
94.4%
 
7/15/2014
   
108
 
EZ Self-Storage
     
1.53
 
1.49
 
72.4%
 
59.4%
 
9.7%
 
9.5%
 
377,906
 
166,465
 
211,441
 
5,344
 
0
 
206,098
 
95.7%
 
7/8/2014
   
109
 
Belleville Crossing - Building I
     
1.66
 
1.59
 
74.5%
 
65.4%
 
10.2%
 
9.8%
 
319,204
 
102,920
 
216,284
 
1,345
 
7,727
 
207,212
 
100.0%
 
6/17/2014
   
110
 
Sandpiper Self Storage
     
1.52
 
1.47
 
63.6%
 
52.8%
 
10.1%
 
9.7%
 
383,878
 
172,003
 
211,875
 
7,349
 
0
 
204,527
 
92.0%
 
7/15/2014
   
111
 
Marion Plaza
     
1.68
 
1.56
 
71.7%
 
61.8%
 
10.7%
 
9.9%
 
328,602
 
108,345
 
220,257
 
3,588
 
11,960
 
204,709
 
100.0%
 
7/1/2014
   
112
 
Safari MHP
     
1.65
 
1.60
 
67.5%
 
54.6%
 
10.1%
 
9.8%
 
453,298
 
248,578
 
204,721
 
6,650
 
0
 
198,071
 
85.7%
 
6/30/2014
   
113
 
Westwood Manor MHP
     
1.46
 
1.43
 
73.3%
 
60.6%
 
9.6%
 
9.4%
 
331,414
 
141,969
 
189,445
 
3,950
 
0
 
185,495
 
87.3%
 
5/21/2014
   
114
 
The Mill MHC
     
1.60
 
1.54
 
74.5%
 
63.1%
 
10.4%
 
10.0%
 
496,928
 
292,908
 
204,020
 
7,350
 
0
 
196,670
 
73.5%
 
5/31/2014
   
115
 
Best Western Plus
     
2.04
 
1.76
 
61.3%
 
46.1%
 
14.6%
 
12.6%
 
933,464
 
656,638
 
276,826
 
0
 
0
 
239,487
 
56.7%
 
6/30/2014
 
93
116
 
Highlands Mobile Village
     
1.39
 
1.35
 
73.2%
 
59.6%
 
8.6%
 
8.4%
 
237,237
 
91,210
 
146,027
 
4,000
 
0
 
142,027
 
91.3%
 
8/23/2014
   
117
 
Sted Tenant Owners Corp.
 
200,000
 
8.23
 
8.23
 
11.6%
 
9.2%
 
47.3%
 
47.3%
 
1,388,500
 
586,500
 
802,000
 
22,000
 
NAP
 
802,000
 
95.0%
 
5/30/2014
   
118
 
Osceola MHC
     
1.37
 
1.33
 
75.0%
 
61.2%
 
8.6%
 
8.3%
 
316,589
 
175,339
 
141,251
 
3,640
 
0
 
137,611
 
94.3%
 
6/11/2014
   
119
 
Lakeview Mobile Court
     
1.36
 
1.30
 
72.8%
 
62.5%
 
8.4%
 
8.1%
 
253,097
 
126,778
 
126,319
 
5,400
 
0
 
120,919
 
91.7%
 
6/10/2014
   
120
 
Mountain View MHC
     
1.51
 
1.46
 
71.4%
 
59.1%
 
9.9%
 
9.6%
 
256,654
 
108,000
 
148,654
 
4,236
 
0
 
144,417
 
91.7%
 
7/10/2014
   
121
 
Drake Lane Owners, Inc.
     
5.06
 
5.06
 
18.4%
 
14.7%
 
29.0%
 
29.0%
 
1,113,207
 
678,500
 
434,707
 
14,000
 
NAP
 
434,707
 
95.0%
 
6/10/2014
   
122
 
Michelle Tenants Corp.
 
400,000
 
7.77
 
7.77
 
11.4%
 
9.1%
 
44.6%
 
44.6%
 
1,390,339
 
722,450
 
667,889
 
18,250
 
NAP
 
667,889
 
95.0%
 
5/9/2014
   
123
 
3215 Owners, Ltd.
 
250,000
 
8.86
 
8.86
 
11.2%
 
11.2%
 
36.8%
 
36.8%
 
1,021,119
 
505,300
 
515,819
 
19,000
 
NAP
 
515,819
 
95.0%
 
5/28/2014
   
124
 
250 West 16th Street Owners Corp.
 
750,000
 
20.55
 
20.55
 
3.3%
 
3.3%
 
83.4%
 
83.4%
 
1,892,454
 
850,500
 
1,041,954
 
12,000
 
NAP
 
1,041,954
 
95.0%
 
6/2/2014
   
125
 
Great Space Self Storage
     
1.82
 
1.74
 
50.4%
 
41.8%
 
12.1%
 
11.5%
 
327,646
 
177,129
 
150,518
 
6,314
 
0
 
144,203
 
81.3%
 
5/27/2014
   
126
 
406 West 46th Street Corp.
 
250,000
 
4.03
 
4.03
 
17.0%
 
13.5%
 
23.2%
 
23.2%
 
486,894
 
198,170
 
288,724
 
2,740
 
NAP
 
288,724
 
95.0%
 
5/21/2014
   
127
 
741 West End Avenue Owners Corp.
 
500,000
 
7.77
 
7.77
 
8.6%
 
6.9%
 
44.6%
 
44.6%
 
903,590
 
347,000
 
556,590
 
5,000
 
NAP
 
556,590
 
95.0%
 
5/15/2014
   
128
 
250 Equities Corp.
 
250,000
 
6.87
 
6.87
 
8.3%
 
6.7%
 
40.0%
 
40.0%
 
838,264
 
360,500
 
477,764
 
5,000
 
NAP
 
477,764
 
95.0%
 
4/17/2014
   
129
 
338 West 19th Street Incorporated
 
200,000
 
4.99
 
4.99
 
10.6%
 
8.6%
 
29.9%
 
29.9%
 
477,038
 
209,000
 
268,038
 
2,800
 
NAP
 
268,038
 
95.0%
 
1/15/2014
   
 
 
A-1-10

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                                     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
                                                                         
Mortgage
Loan
Number
 
Property Name
 
U/W Hotel
RevPAR
 
Most Recent
Period(13)
 
Most Recent
Revenues ($)(13)
 
Most Recent
Expenses ($)(13)
 
Most
Recent
NOI ($)(13)
 
Most Recent
Capital
Expenditures
(13)
 
Most Recent
NCF ($)(13)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel
RevPAR
 
Second Most
Recent
Period(13)
 
Second Most
Recent
Revenues
($)(13)
 
Second Most
Recent
Expenses
($)(13)
 
Second Most
Recent NOI
($)(13)
 
Second Most
Recent Capital
Expenditures(13)
 
Second Most
Recent NCF
($)(13)
 
Second
Most
Recent
Hotel ADR
 
Second Most
Recent Hotel
RevPAR
1
 
Bank of America Plaza
     
TTM 6/30/2014
 
58,775,667
 
25,608,463
 
33,167,204
 
0
 
33,167,204
         
Actual 2013
 
53,763,284
 
24,898,805
 
28,864,479
 
0
 
28,864,479
       
2
 
Columbus Square Portfolio
     
Actual 2013
 
21,821,850
 
2,488,024
 
19,333,826
 
0
 
19,333,826
         
Actual 2012
 
23,636,329
 
3,215,058
 
20,421,271
 
0
 
20,421,271
       
3
 
Stamford Plaza Portfolio
     
TTM 5/31/2014
 
40,748,377
 
17,979,232
 
22,769,145
 
0
 
22,769,145
         
Actual 2013
 
38,746,292
 
17,808,117
 
20,938,175
 
0
 
20,938,175
       
3.01
 
Two Stamford Plaza
     
TTM 5/31/2014
 
10,777,126
 
4,780,105
 
5,997,021
 
0
 
5,997,021
         
Actual 2013
 
10,658,366
 
4,713,702
 
5,944,664
 
0
 
5,944,664
       
3.02
 
Four Stamford Plaza
     
TTM 5/31/2014
 
9,205,045
 
4,531,180
 
4,673,865
 
0
 
4,673,865
         
Actual 2013
 
8,152,870
 
4,512,158
 
3,640,712
 
0
 
3,640,712
       
3.03
 
One Stamford Plaza
     
TTM 5/31/2014
 
9,714,401
 
3,974,033
 
5,740,368
 
0
 
5,740,368
         
Actual 2013
 
9,289,918
 
3,960,514
 
5,329,404
 
0
 
5,329,404
       
3.04
 
Three Stamford Plaza
     
TTM 5/31/2014
 
11,051,805
 
4,693,914
 
6,357,891
 
0
 
6,357,891
         
Actual 2013
 
10,645,138
 
4,621,743
 
6,023,395
 
0
 
6,023,395
       
4
 
Hampton Inn & Suites - Brickell
 
144
 
TTM 6/30/2014
 
12,592,475
 
7,221,552
 
5,370,923
 
0
 
5,370,923
 
184
 
144
 
Actual 2013
 
11,943,323
 
6,724,996
 
5,218,327
 
0
 
5,218,327
 
176
 
137
5
 
Offices at Broadway Station
     
TTM 6/30/2014
 
7,086,786
 
3,616,309
 
3,470,477
 
0
 
3,470,477
         
Actual 2013
 
6,621,381
 
3,573,401
 
3,047,980
 
0
 
3,047,980
       
6
 
CSM Bakery Supplies Portfolio I
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
6.01
 
1912 Montreal Road
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
6.02
 
3301 Montreal Industrial Way
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
6.03
 
1400 W 2700 N
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
6.04
 
3765 Walden Avenue
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
7
 
U-Haul Portfolio
     
TTM 4/30/2014
 
6,274,309
 
1,985,940
 
4,288,369
 
0
 
4,288,369
         
Actual 2013
 
6,142,276
 
1,975,804
 
4,166,472
 
0
 
4,166,472
       
7.01
 
U-Haul - Yonkers
     
TTM 4/30/2014
 
1,222,287
 
208,157
 
1,014,130
 
0
 
1,014,130
         
Actual 2013
 
1,211,356
 
229,924
 
981,432
 
0
 
981,432
       
7.02
 
U-Haul - Pleasant Hills
     
TTM 4/30/2014
 
457,911
 
145,822
 
312,089
 
0
 
312,089
         
Actual 2013
 
433,157
 
144,473
 
288,684
 
0
 
288,684
       
7.03
 
U-Haul - Coraopolis
     
TTM 4/30/2014
 
330,425
 
85,772
 
244,653
 
0
 
244,653
         
Actual 2013
 
335,514
 
94,893
 
240,621
 
0
 
240,621
       
7.04
 
U-Haul - El Paso
     
TTM 4/30/2014
 
408,431
 
169,498
 
238,933
 
0
 
238,933
         
Actual 2013
 
480,575
 
165,074
 
315,501
 
0
 
315,501
       
7.05
 
U-Haul - Washington
     
TTM 4/30/2014
 
273,000
 
89,188
 
183,812
 
0
 
183,812
         
Actual 2013
 
259,029
 
82,591
 
176,438
 
0
 
176,438
       
7.06
 
U-Haul - Corpus Christi
     
TTM 4/30/2014
 
408,375
 
106,509
 
301,866
 
0
 
301,866
         
Actual 2013
 
355,261
 
106,140
 
249,121
 
0
 
249,121
       
7.07
 
U-Haul - Houston North
     
TTM 4/30/2014
 
320,033
 
100,508
 
219,525
 
0
 
219,525
         
Actual 2013
 
293,450
 
99,466
 
193,984
 
0
 
193,984
       
7.08
 
U-Haul - Lebanon
     
TTM 4/30/2014
 
295,618
 
94,701
 
200,917
 
0
 
200,917
         
Actual 2013
 
272,469
 
88,077
 
184,392
 
0
 
184,392
       
7.09
 
U-Haul - Fontana
     
TTM 4/30/2014
 
320,706
 
94,065
 
226,641
 
0
 
226,641
         
Actual 2013
 
328,896
 
93,489
 
235,407
 
0
 
235,407
       
7.10
 
U-Haul - Olympia
     
TTM 4/30/2014
 
260,691
 
84,511
 
176,180
 
0
 
176,180
         
Actual 2013
 
260,670
 
84,107
 
176,563
 
0
 
176,563
       
7.11
 
U-Haul - Detroit
     
TTM 4/30/2014
 
257,070
 
92,297
 
164,773
 
0
 
164,773
         
Actual 2013
 
226,913
 
87,503
 
139,410
 
0
 
139,410
       
7.12
 
U-Haul - Westfield
     
TTM 4/30/2014
 
221,997
 
88,712
 
133,285
 
0
 
133,285
         
Actual 2013
 
219,261
 
91,568
 
127,693
 
0
 
127,693
       
7.13
 
U-Haul - Livermore
     
TTM 4/30/2014
 
200,562
 
76,148
 
124,414
 
0
 
124,414
         
Actual 2013
 
199,676
 
65,399
 
134,277
 
0
 
134,277
       
7.14
 
U-Haul - Cincinnati
     
TTM 4/30/2014
 
258,607
 
77,078
 
181,529
 
0
 
181,529
         
Actual 2013
 
239,891
 
77,474
 
162,417
 
0
 
162,417
       
7.15
 
U-Haul - Memphis
     
TTM 4/30/2014
 
185,988
 
79,907
 
106,081
 
0
 
106,081
         
Actual 2013
 
193,883
 
78,751
 
115,132
 
0
 
115,132
       
7.16
 
U-Haul - Birmingham
     
TTM 4/30/2014
 
141,162
 
59,925
 
81,237
 
0
 
81,237
         
Actual 2013
 
132,598
 
65,258
 
67,340
 
0
 
67,340
       
7.17
 
U-Haul - Macon
     
TTM 4/30/2014
 
148,422
 
68,034
 
80,388
 
0
 
80,388
         
Actual 2013
 
138,407
 
64,404
 
74,003
 
0
 
74,003
       
7.18
 
U-Haul - Grand Island
     
TTM 4/30/2014
 
128,426
 
64,276
 
64,150
 
0
 
64,150
         
Actual 2013
 
122,144
 
59,999
 
62,145
 
0
 
62,145
       
7.19
 
U-Haul - Wichita
     
TTM 4/30/2014
 
165,886
 
72,669
 
93,217
 
0
 
93,217
         
Actual 2013
 
155,990
 
69,575
 
86,415
 
0
 
86,415
       
7.20
 
U-Haul - Bloomsburg
     
TTM 4/30/2014
 
112,651
 
58,187
 
54,464
 
0
 
54,464
         
Actual 2013
 
101,749
 
60,056
 
41,693
 
0
 
41,693
       
7.21
 
U-Haul - Longview
     
TTM 4/30/2014
 
156,061
 
69,976
 
86,085
 
0
 
86,085
         
Actual 2013
 
181,387
 
67,583
 
113,804
 
0
 
113,804
       
8
 
Hermosa Pavilion
     
TTM 6/30/2014
 
3,258,550
 
911,066
 
2,347,484
 
0
 
2,347,484
         
Actual 2013
 
3,062,414
 
891,855
 
2,170,559
 
0
 
2,170,559
       
9
 
Texas Portfolio
     
TTM 6/30/2014
 
5,153,229
 
2,398,748
 
2,754,481
 
36,000
 
2,718,481
         
Actual 2013
 
5,047,537
 
2,327,850
 
2,719,687
 
0
 
2,719,687
       
9.01
 
Rincon Apartments
     
TTM 6/30/2014
 
2,355,158
 
1,008,446
 
1,346,712
 
0
 
1,346,712
         
Actual 2013
 
2,359,320
 
978,443
 
1,380,877
 
0
 
1,380,877
       
9.02
 
Las Palmas Apartments
     
TTM 6/30/2014
 
1,462,727
 
721,292
 
741,436
 
0
 
741,436
         
Actual 2013
 
1,427,307
 
716,327
 
710,980
 
0
 
710,980
       
9.03
 
Reata Apartments
     
TTM 6/30/2014
 
1,335,343
 
669,011
 
666,332
 
36,000
 
630,332
         
Actual 2013
 
1,260,910
 
633,080
 
627,830
 
0
 
627,830
       
10
 
Hilton Lexington Downtown
 
85
 
TTM 4/30/2014
 
16,424,935
 
12,633,947
 
3,790,988
 
0
 
3,790,988
 
124
 
85
 
Actual 2013
 
16,316,787
 
12,597,373
 
3,719,414
 
0
 
3,719,414
 
123
 
85
11
 
States Addition Apartments
     
TTM 03/31/2014
 
4,049,113
 
1,011,596
 
3,037,517
 
0
 
3,037,517
         
Actual 2013
 
4,008,086
 
978,934
 
3,029,152
 
0
 
3,029,152
       
12
 
North Valley Plaza
     
TTM 4/30/2014
 
2,825,330
 
647,574
 
2,177,757
 
0
 
2,177,757
         
Actual 2013
 
2,864,946
 
856,624
 
2,008,322
 
0
 
2,008,322
       
13
 
Courtyard by Marriott - Aventura
 
135
 
TTM 5/31/2014
 
8,996,055
 
5,830,257
 
3,165,798
 
0
 
3,165,798
 
157
 
135
 
Actual 2013
 
8,414,161
 
5,538,787
 
2,875,374
 
0
 
2,875,374
 
151
 
126
14
 
Preferred Freezer Houston
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
15
 
400 Atlantic Avenue
     
Actual 2013
 
3,356,537
 
1,696,749
 
1,659,788
 
0
 
1,659,788
         
Actual 2012
 
3,583,759
 
1,595,465
 
1,988,294
 
0
 
1,988,294
       
16
 
CSM Bakery Supplies Portfolio II
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.01
 
7351 Crider Avenue
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.02
 
32621 Central Avenue
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.03
 
2570 Kiel Way
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.04
 
11350 Sunrise Park Drive
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.05
 
8235 McHard Road
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.06
 
5455 Louie Lane
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
16.07
 
805 West 2500 South
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
17
 
Parliament Bend and Park West Apartments
     
TTM 06/30/14
 
4,015,551
 
1,947,418
 
2,068,132
 
0
 
2,068,132
         
Actual 2013
 
3,918,350
 
1,811,821
 
2,106,529
 
0
 
2,106,529
       
17.01
 
Park West Apartments
     
TTM 06/30/14
 
2,357,343
 
1,110,060
 
1,247,282
 
0
 
1,247,282
         
Actual 2013
 
2,285,225
 
1,014,526
 
1,270,699
 
0
 
1,270,699
       
17.02
 
Parliament Bend Apartments
     
TTM 06/30/14
 
1,658,208
 
837,358
 
820,850
 
0
 
820,850
         
Actual 2013
 
1,633,125
 
797,295
 
835,830
 
0
 
835,830
       
18
 
55 Miracle Mile
     
Annualized 6/30/14
 
2,762,486
 
940,191
 
1,822,296
 
0
 
1,822,296
         
Actual 2013
 
2,405,248
 
812,182
 
1,593,066
 
0
 
1,593,066
       
19
 
Lincoln Plaza
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
20
 
Park City 3 and 4 Apartments, Inc.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
21
 
Bentley Commons at Keene
     
TTM 5/31/2014
 
5,321,528
 
3,761,081
 
1,560,447
 
0
 
1,560,447
         
Actual 2013
 
5,188,374
 
3,666,862
 
1,521,512
 
0
 
1,521,512
       
22
 
Alpha Health Center
     
Actual 2013
 
1,090,521
 
132,948
 
957,573
 
0
 
957,573
         
Actual 2012
 
471,708
 
82,325
 
389,383
 
43,928
 
345,455
       
23
 
Sansone Regal Plaza
     
TTM 4/30/2014
 
1,733,991
 
421,888
 
1,312,103
 
0
 
1,312,103
         
Actual 2013
 
1,387,216
 
339,649
 
1,047,567
 
0
 
1,047,567
       
24
 
The Dorel Apartments
     
Annualized 9 6/30/2014
 
2,318,147
 
689,319
 
1,628,828
 
0
 
1,628,828
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
25
 
Carson Plaza
     
TTM 7/31/2014
 
1,584,146
 
356,362
 
1,227,784
 
108,310
 
1,119,474
         
Actual 2013
 
1,505,391
 
356,049
 
1,149,342
 
112,591
 
973,655
       
26
 
Hilton Garden Inn - Middleton
 
97
 
TTM 6/30/2014
 
5,408,396
 
3,533,991
 
1,874,406
 
0
 
1,874,406
 
123
 
97
 
Actual 2013
 
5,325,421
 
3,427,331
 
1,898,091
 
0
 
1,898,091
 
122
 
96
27
 
Normandale Village
     
TTM 6/30/2014
 
1,623,813
 
946,398
 
677,414
 
0
 
677,414
         
Actual 2013
 
1,573,435
 
913,026
 
660,409
 
0
 
660,409
       
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
91
 
TTM 5/31/2014
 
4,318,795
 
2,670,056
 
1,648,739
 
0
 
1,648,739
 
115
 
91
 
Actual 2013
 
4,278,965
 
2,640,657
 
1,638,308
 
0
 
1,638,308
 
113
 
90
29
 
Newport Beach Mini U Storage I
     
TTM 4/30/2014
 
2,125,358
 
517,440
 
1,607,918
 
0
 
1,607,918
         
Actual 2013
 
2,091,920
 
518,024
 
1,573,896
 
0
 
1,573,896
       
30
 
Plymouth Hills
     
TTM 5/31/2014
 
3,338,180
 
1,135,455
 
2,202,725
 
0
 
2,202,725
         
Actual 2013
 
3,316,960
 
1,156,624
 
2,160,336
 
0
 
2,160,336
       
31
 
Mill Creek Run Apartments
     
TTM 06/30/14
 
2,028,674
 
927,768
 
1,100,906
 
0
 
1,100,906
         
Actual 2013
 
1,977,641
 
914,806
 
1,062,835
 
0
 
1,062,835
       
32
 
Residence Inn - Ft. Lauderdale
 
100
 
TTM 5/31/2014
 
3,718,620
 
2,274,349
 
1,444,271
 
0
 
1,444,271
 
118
 
100
 
Actual 2013
 
3,397,248
 
2,077,314
 
1,319,935
 
0
 
1,319,935
 
115
 
92
33
 
Cherry Grove Apartments
     
TTM 06/30/14
 
1,723,489
 
723,125
 
1,000,364
 
0
 
1,000,364
         
Actual 2013
 
1,654,459
 
755,270
 
899,189
 
0
 
899,189
       
34
 
Oak Hill Portfolio
     
TTM 6/30/2014
 
1,136,873
 
331,111
 
805,762
 
0
 
805,762
         
Actual 2013
 
1,093,951
 
332,859
 
761,092
 
0
 
761,092
       
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
     
TTM 6/30/2014
 
906,133
 
244,677
 
661,456
 
0
 
661,456
         
Actual 2013
 
863,217
 
247,196
 
616,021
 
0
 
616,021
       
34.02
 
Blairsville VA Clinic
     
TTM 6/30/2014
 
230,740
 
86,434
 
144,306
 
0
 
144,306
         
Actual 2013
 
230,734
 
85,663
 
145,071
 
0
 
145,071
       
34.03
 
Peachtree City Building
     
NAV
 
NAV
 
NAV
 
NAV
 
0
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
0
 
NAV
       
35
 
Newport Beach Mini U Storage II
     
TTM 4/30/2014
 
1,709,105
 
451,011
 
1,258,094
 
0
 
1,258,094
         
Actual 2013
 
1,678,730
 
458,362
 
1,220,368
 
0
 
1,220,368
       
36
 
Stuart North Shopping Center
     
TTM 6/30/2014
 
1,315,574
 
329,451
 
986,123
 
0
 
986,123
         
Actual 2013
 
1,231,688
 
313,120
 
918,568
 
0
 
918,568
       
37
 
Gander Mountain - Arlington
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
38
 
Holiday Inn Express-Decatur, GA
 
110
 
TTM 5/31/2014
 
2,603,717
 
1,496,631
 
1,107,086
 
0
 
1,107,086
 
130
 
114
 
Actual 2013
 
2,512,128
 
1,479,752
 
1,032,376
 
0
 
1,032,376
 
125
 
110
39
 
StorageMart - Crofton
     
TTM 4/30/2014
 
1,025,432
 
250,890
 
774,543
 
0
 
774,543
         
Actual 2013
 
971,562
 
222,366
 
749,196
 
0
 
749,196
       
40
 
All Storage Railhead
     
TTM 6/30/2014
 
1,246,990
 
466,672
 
780,318
 
0
 
780,318
         
Actual 2013
 
1,174,824
 
463,594
 
711,230
 
0
 
711,230
       
41
 
Geracimos Portfolio
     
YTD 6 6/30/2014
 
1,012,768
 
123,986
 
888,782
 
0
 
888,782
         
Actual 2013
 
1,015,431
 
112,899
 
902,532
 
0
 
902,532
       
41.01
 
Geracimos Portfolio - South Village & Extended
     
YTD 6 6/30/2014
 
473,524
 
55,356
 
418,168
 
0
 
418,168
         
Actual 2013
 
461,891
 
49,123
 
412,768
 
0
 
412,768
       
41.02
 
Geracimos Portfolio - College Crossing
     
YTD 6 6/30/2014
 
321,550
 
47,172
 
274,378
 
0
 
274,378
         
Actual 2013
 
334,732
 
42,883
 
291,849
 
0
 
291,849
       
41.03
 
Geracimos Portfolio - Middletown Village
     
YTD 6 6/30/2014
 
136,834
 
11,244
 
125,590
 
0
 
125,590
         
Actual 2013
 
136,495
 
10,706
 
125,789
 
0
 
125,789
       
41.04
 
Geracimos Portfolio - Ocean City
     
YTD 6 6/30/2014
 
80,860
 
10,214
 
70,646
 
0
 
70,646
         
Actual 2013
 
82,313
 
10,187
 
72,126
 
0
 
72,126
       
42
 
Zang Business Center
     
Actual 2013
 
1,769,592
 
874,809
 
894,783
 
0
 
894,783
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
43
 
Holiday Inn Express - Lexington
 
84
 
TTM 3/31/2014
 
2,635,629
 
1,490,540
 
1,145,089
 
0
 
1,145,089
 
109
 
91
 
Actual 2013
 
2,602,077
 
1,472,387
 
1,129,690
 
0
 
1,129,690
 
108
 
90
44
 
Rolling Hills Apartments
     
TTM 4/30/2014
 
2,687,155
 
1,513,916
 
1,173,239
 
0
 
1,173,239
         
Actual 2013
 
2,561,120
 
1,423,865
 
1,137,255
 
0
 
1,137,255
       
45
 
West Knoll Apartments
     
TTM 07/31/2014
 
1,090,390
 
292,618
 
797,772
 
0
 
797,772
         
Actual 2013
 
1,078,990
 
322,414
 
756,576
 
0
 
756,576
       
46
 
CT Self Storage - Fullerton
     
TTM 3/31/2014
 
1,199,161
 
356,448
 
842,713
 
0
 
842,713
         
Actual 2013
 
1,193,822
 
355,513
 
838,309
 
0
 
838,309
       
47
 
Greenbrier Plaza
     
TTM 4/30/2014
 
2,251,831
 
1,004,963
 
1,246,868
 
0
 
1,246,868
         
Actual 2013
 
2,230,533
 
955,535
 
1,274,998
 
0
 
1,274,998
       
48
 
81 Washington Avenue
     
TTM 05/31/14
 
752,248
 
169,998
 
582,250
 
0
 
582,250
         
Actual 2013
 
661,358
 
167,149
 
494,209
 
0
 
494,209
       
49
 
Hampton Inn - Greenville
 
83
 
TTM 4/30/2014
 
3,660,471
 
2,383,336
 
1,277,135
 
0
 
1,277,135
 
111
 
86
 
Actual 2013
 
3,509,757
 
2,257,475
 
1,252,282
 
0
 
1,252,282
 
107
 
83
50
 
Orillia Station
     
TTM 05/31/14
 
1,029,719
 
339,636
 
690,083
 
0
 
690,083
         
Actual 2013
 
1,027,198
 
331,337
 
695,861
 
0
 
695,861
       
 
 
A-1-11

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                                                                   
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan
Number
 
Property Name
 
U/W Hotel
RevPAR
 
Most Recent
Period(13)
 
Most Recent
Revenues ($)(13)
 
Most Recent
Expenses ($)(13)
 
Most
Recent
NOI ($)(13)
 
Most Recent
Capital
Expenditures
(13)
 
Most Recent
NCF ($)(13)
 
Most Recent
Hotel ADR
 
Most Recent
Hotel
RevPAR
 
Second Most
Recent
Period(13)
 
Second Most
Recent
Revenues
($)(13)
 
Second Most
Recent
Expenses
($)(13)
 
Second Most
Recent NOI
($)(13)
 
Second Most
Recent Capital
Expenditures(13)
 
Second Most
Recent NCF
($)(13)
 
Second
Most
Recent
Hotel ADR
 
Second Most
Recent Hotel
RevPAR
51
 
Andover & Andover West
     
TTM 5/31/2014
 
965,650
 
649,035
 
316,615
 
0
 
316,615
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
52
 
Holiday Inn Express Memphis
 
72
 
TTM 03/31/2014
 
2,005,174
 
1,023,481
 
981,693
 
0
 
981,693
 
105
 
74
 
Actual 2013
 
1,940,749
 
1,021,280
 
919,469
 
0
 
919,469
 
103
 
72
53
 
Holiday Inn Express - Georgetown
 
65
 
TTM 5/31/2014
 
2,071,286
 
1,257,704
 
813,582
 
0
 
813,582
 
90
 
65
 
Actual 2013
 
1,812,122
 
1,227,187
 
584,935
 
0
 
584,935
 
90
 
57
54
 
Powell Crossing
     
TTM 04/30/14
 
1,168,548
 
342,968
 
825,580
 
0
 
825,580
         
Actual 2013
 
1,090,494
 
278,548
 
811,946
 
0
 
811,946
       
55
 
Holiday Inn Express & Suites Dallas East
 
57
 
TTM 4/30/2014
 
1,949,827
 
967,075
 
982,751
 
0
 
982,751
 
91
 
57
 
Actual 2013
 
1,801,864
 
942,223
 
859,641
 
0
 
859,641
 
90
 
53
56
 
Fairfield Inn Suites - Lock Haven
 
80
 
TTM 6/30/2014
 
1,936,939
 
1,143,871
 
793,068
 
0
 
793,068
 
112
 
81
 
Actual 2013
 
1,896,709
 
1,100,567
 
796,142
 
0
 
796,142
 
113
 
79
57
 
Shoppes at Barnes Crossing
     
Actual 2013
 
749,542
 
195,650
 
553,892
 
0
 
553,892
         
Actual 2012
 
690,876
 
186,824
 
504,053
 
0
 
504,053
       
58
 
WalMart Orangeburg
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
Actual 2013
 
635,972
 
0
 
635,972
 
0
 
635,972
       
59
 
Parkside Development Company, Inc.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
60
 
155 Passaic Avenue
     
TTM 5/31/2014
 
1,507,877
 
927,545
 
580,332
 
0
 
580,332
         
Actual 2013
 
1,581,774
 
916,628
 
665,146
 
0
 
665,146
       
61
 
CT Self Storage - Escondido
     
TTM 3/31/2014
 
1,066,531
 
408,228
 
658,303
 
0
 
658,303
         
Actual 2013
 
1,068,121
 
405,944
 
662,177
 
0
 
662,177
       
62
 
Rite Aid Portfolio
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
62.01
 
Rite Aid Buffalo
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
62.02
 
Rite Aid Bluefield
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
62.03
 
Rite Aid Hinton
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
62.04
 
Rite Aid Branchland
     
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
       
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
57
 
TTM 3/31/2014
 
2,751,708
 
1,991,229
 
760,479
 
0
 
760,479
 
81
 
57
 
Actual 2013
 
2,737,525
 
1,974,888
 
762,637
 
0
 
762,637
 
81
 
57
64
 
Korakia Pensione
 
146
 
TTM 4/30/2014
 
1,688,252
 
1,045,369
 
642,883
 
0
 
642,883
 
244
 
146
 
Actual 2013
 
1,620,539
 
1,016,207
 
604,332
 
0
 
604,332
 
241
 
140
65
 
Strand Building
     
TTM 07/31/14
 
789,951
 
202,553
 
587,399
 
0
 
587,399
         
Actual 2013
 
781,577
 
181,190
 
600,387
 
0
 
600,387
       
66
 
Kingston Point
     
TTM 6/30/2014
 
1,217,474
 
716,059
 
501,415
 
0
 
501,415
         
Actual 2013
 
1,185,100
 
728,024
 
457,076
 
0
 
457,076
       
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
33
 
TTM 6/30/2014
 
2,268,298
 
1,471,855
 
796,443
 
0
 
796,443
 
51
 
27
 
Actual 2013
 
2,289,517
 
1,580,591
 
708,926
 
0
 
708,926
 
50
 
27
68
 
North Bechtle Square II
     
TTM 4/30/2014
 
759,139
 
226,087
 
533,052
 
0
 
533,052
         
Actual 2013
 
737,987
 
211,058
 
526,929
 
0
 
526,929
       
69
 
Merri-Five Plaza
     
TTM 06/30/14
 
721,485
 
242,682
 
478,803
 
0
 
478,803
         
Actual 2013
 
733,470
 
254,308
 
479,162
 
0
 
479,162
       
70
 
Fishers Town Center
     
TTM 05/31/14
 
638,874
 
194,027
 
444,846
 
0
 
444,846
         
Actual 2013
 
633,376
 
190,421
 
442,955
 
0
 
442,955
       
71
 
Avon Self-Storage
     
TTM 05/31/14
 
842,737
 
369,406
 
473,331
 
0
 
473,331
         
Actual 2013
 
803,999
 
362,274
 
441,725
 
0
 
441,725
       
72
 
Hampton Inn, Manhattan, KS
 
66
 
TTM 3/31/2014
 
1,739,329
 
1,229,841
 
509,488
 
0
 
509,488
 
108
 
66
 
Actual 2013
 
1,805,074
 
1,219,556
 
585,518
 
0
 
585,518
 
107
 
68
73
 
Fifth Avenue Loft Corporation
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
74
 
Shops at Lily Cache Creek
     
TTM 06/30/14
 
606,372
 
217,703
 
388,670
 
0
 
388,670
         
Actual 2013
 
587,690
 
199,395
 
388,295
 
0
 
388,295
       
75
 
Red Roof Inn San Diego
 
63
 
TTM 5/31/2014
 
1,567,149
 
903,051
 
664,098
 
0
 
664,098
 
82
 
63
 
Actual 2013
 
1,485,480
 
879,657
 
605,823
 
0
 
605,823
 
81
 
60
76
 
La Quinta Garden Apartments
     
TTM 07/31/14
 
1,266,972
 
934,924
 
332,048
 
0
 
332,048
         
Actual 2013
 
1,104,596
 
730,823
 
373,772
 
0
 
373,772
       
77
 
72nd Street East Corporation
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
78
 
14 Horatio Street Apartments Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
79
 
1182-1214 Farmington Avenue
     
TTM 4/30/2014
 
647,333
 
184,260
 
463,073
 
0
 
463,073
         
Actual 2013
 
648,403
 
174,383
 
474,020
 
0
 
474,020
       
80
 
Market at Summer Oaks
     
Annualized 6/30/14
 
726,936
 
260,059
 
466,878
 
0
 
466,878
         
Actual 2013
 
738,501
 
258,507
 
479,994
 
0
 
479,994
       
81
 
Greenwood Arms Cooperative Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
82
 
Franklin Commons
     
TTM 05/30/14
 
459,386
 
80,177
 
379,209
 
0
 
379,209
         
Actual 2013
 
418,206
 
67,606
 
350,601
 
0
 
350,601
       
83
 
Durham Apartments
     
TTM 4/30/2014
 
1,592,980
 
762,308
 
830,671
 
0
 
830,671
         
Actual 2013
 
1,573,460
 
725,963
 
847,497
 
0
 
847,497
       
84
 
San Luis Shopping Center
     
TTM 06/30/14
 
565,930
 
163,612
 
402,318
 
0
 
402,318
         
Actual 2013
 
368,183
 
116,503
 
251,680
 
0
 
251,680
       
85
 
Monte Vista Mini Storage
     
TTM 6/30/2014
 
621,006
 
141,026
 
479,980
 
0
 
479,980
         
Actual 2013
 
619,270
 
140,998
 
478,272
 
0
 
478,272
       
86
 
Colonial Place Apartments
     
TTM 4/30/2014
 
818,600
 
451,546
 
367,054
 
0
 
367,054
         
Actual 2013
 
794,449
 
445,498
 
348,951
 
0
 
348,951
       
87
 
The Terraces at Willow Springs
     
TTM 4/30/2014
 
382,484
 
143,683
 
238,802
 
0
 
238,802
         
Actual 2013
 
384,798
 
133,605
 
251,193
 
0
 
251,193
       
88
 
Evelyn Court Apartment Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
89
 
Park Town Cooperative Homes No. 1, Inc.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
90
 
Bay Terrace Cooperative Section VIII, Inc.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
91
 
Woodstock Crossing
     
TTM 05/14/2014
 
746,013
 
240,049
 
505,964
 
0
 
505,964
         
Actual 2013
 
757,128
 
247,722
 
509,406
 
0
 
509,406
       
92
 
Continental Self Storage
     
TTM 4/30/2014
 
508,763
 
142,369
 
366,394
 
0
 
366,394
         
Actual 2013
 
491,506
 
133,872
 
357,634
 
0
 
357,634
       
93
 
SaraVilla Apartments
     
TTM 5/31/2014
 
978,289
 
560,700
 
417,589
 
0
 
417,589
         
Actual 2013
 
924,064
 
499,023
 
425,041
 
0
 
425,041
       
94
 
Greenport Plaza
     
TTM 5/31/2014
 
676,911
 
258,036
 
418,875
 
0
 
418,875
         
Actual 2013
 
666,555
 
254,821
 
411,734
 
0
 
411,734
       
95
 
Reserve at Cinco Ranch
     
TTM 4/30/2014
 
465,584
 
166,114
 
299,471
 
71,632
 
227,839
         
Actual 2013
 
492,482
 
168,631
 
323,851
 
44,470
 
279,381
       
96
 
Bayview Marketplace
     
TTM 7/3/2014
 
522,717
 
141,408
 
381,309
 
0
 
381,309
         
Actual 2013
 
518,379
 
143,039
 
375,340
 
0
 
375,340
       
97
 
North Salem Self Storage
     
TTM 4/30/2014
 
419,084
 
112,977
 
306,106
 
3,430
 
302,676
         
Actual 2013
 
399,543
 
105,752
 
293,791
 
0
 
293,791
       
98
 
Walgreens - Lima
     
Actual 2013
 
355,000
 
0
 
355,000
 
0
 
355,000
         
Actual 2012
 
355,000
 
0
 
355,000
 
0
 
355,000
       
99
 
Rite Aid Middletown
     
Actual 2013
 
244,500
 
0
 
244,500
 
0
 
244,500
         
Actual 2012
 
244,500
 
0
 
244,500
 
0
 
244,500
       
100
 
Shackleford MHP
     
TTM 5/31/2014
 
477,725
 
228,763
 
248,962
 
0
 
248,962
         
Actual 2013
 
469,072
 
217,681
 
251,392
 
0
 
251,392
       
101
 
74 Fifth Avenue Owner’s Corporation
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
102
 
Novawest Center
     
TTM 5/31/2014
 
793,772
 
359,816
 
433,956
 
0
 
433,956
         
Actual 2013
 
741,738
 
353,707
 
388,031
 
0
 
388,031
       
103
 
Polo Green Apartments
     
TTM 5/31/2014
 
666,714
 
309,594
 
357,120
 
0
 
357,120
         
Actual 2013
 
648,317
 
309,843
 
338,474
 
0
 
338,474
       
104
 
Big Oak Self Storage
     
TTM 4/30/2014
 
563,362
 
253,430
 
309,932
 
0
 
309,932
         
Actual 2013
 
561,070
 
243,205
 
317,864
 
0
 
317,864
       
105
 
TimberHills Apartments
     
TTM 6/30/2014
 
432,502
 
151,206
 
281,296
 
0
 
281,296
         
Actual 2013
 
416,626
 
180,450
 
236,176
 
0
 
236,176
       
106
 
S&S Plaza
     
TTM 05/31/14
 
269,040
 
77,952
 
191,088
 
0
 
191,088
         
Actual 2013
 
256,960
 
78,678
 
178,283
 
0
 
178,283
       
107
 
4400 Coldwater Canyon Avenue
     
TTM 5/30/2014
 
614,834
 
230,653
 
384,181
 
0
 
384,181
         
Actual 2013
 
608,830
 
231,108
 
377,722
 
0
 
377,722
       
108
 
EZ Self-Storage
     
TTM 05/31/14
 
377,906
 
118,306
 
259,601
 
0
 
259,601
         
Actual 2013
 
371,707
 
131,582
 
240,125
 
0
 
240,125
       
109
 
Belleville Crossing - Building I
     
TTM 05/31/14
 
239,775
 
87,874
 
151,901
 
0
 
151,901
         
Actual 2013
 
231,466
 
86,638
 
144,828
 
0
 
144,828
       
110
 
Sandpiper Self Storage
     
TTM 4/30/2014
 
383,878
 
163,681
 
220,197
 
0
 
220,197
         
Actual 2013
 
373,092
 
163,783
 
209,309
 
0
 
209,309
       
111
 
Marion Plaza
     
Actual 2013
 
338,984
 
99,221
 
239,763
 
0
 
239,763
         
Actual 2012
 
333,980
 
99,647
 
234,333
 
0
 
234,333
       
112
 
Safari MHP
     
TTM 5/31/2014
 
475,528
 
248,326
 
227,202
 
0
 
227,202
         
Actual 2013
 
459,624
 
239,790
 
219,834
 
0
 
219,834
       
113
 
Westwood Manor MHP
     
TTM 5/31/2014
 
331,414
 
102,306
 
229,108
 
0
 
229,108
         
Actual 2013
 
309,300
 
99,928
 
209,372
 
0
 
209,372
       
114
 
The Mill MHC
     
TTM 6/30/2014
 
497,719
 
282,434
 
215,285
 
0
 
215,285
         
Actual 2013
 
476,271
 
270,237
 
206,034
 
6,500
 
199,534
       
115
 
Best Western Plus
 
50
 
TTM 6/30/2014
 
1,040,236
 
693,346
 
346,890
 
41,610
 
305,280
 
99
 
56
 
Actual 2013
 
751,694
 
565,594
 
186,100
 
30,068
 
156,032
 
86
 
40
116
 
Highlands Mobile Village
     
TTM 6/30/2014
 
228,978
 
77,645
 
151,333
 
0
 
151,333
         
Actual 2013
 
214,668
 
84,641
 
130,027
 
0
 
130,027
       
117
 
Sted Tenant Owners Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
118
 
Osceola MHC
     
TTM 6/30/2014
 
313,413
 
167,784
 
145,629
 
0
 
145,629
         
Actual 2013
 
305,647
 
165,876
 
139,771
 
0
 
139,771
       
119
 
Lakeview Mobile Court
     
TTM 5/31/2014
 
257,516
 
112,343
 
145,172
 
0
 
145,172
         
TTM 9/30/2013
 
250,971
 
110,437
 
140,534
 
0
 
140,534
       
120
 
Mountain View MHC
     
TTM 6/30/2014
 
260,573
 
97,875
 
162,698
 
0
 
162,698
         
Actual 2013
 
261,126
 
90,469
 
170,657
 
0
 
170,657
       
121
 
Drake Lane Owners, Inc.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
122
 
Michelle Tenants Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
123
 
3215 Owners, Ltd.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
124
 
250 West 16th Street Owners Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
125
 
Great Space Self Storage
     
TTM 5/31/2014
 
306,668
 
170,233
 
136,435
 
0
 
136,435
         
Actual 2013
 
263,206
 
156,366
 
106,840
 
0
 
106,840
       
126
 
406 West 46th Street Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
127
 
741 West End Avenue Owners Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
128
 
250 Equities Corp.
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
129
 
338 West 19th Street Incorporated
     
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
         
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
       
 
 
A-1-12

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                         
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan
Number
 
Property Name
 
Third Most
Recent Period(13)
 
Third Most
Recent
Revenues ($)(13)
 
Third Most
Recent
Expenses ($)(13)
 
Third Most
Recent NOI ($)(13)
 
Third Most
Recent Capital
Expenditures(13)
 
Third Most
Recent NCF
($)(13)
 
Third Most
Recent Hotel
ADR
 
Third Most
Recent Hotel
RevPAR
 
Master
Lease
(Y/N)
 
Largest Tenant Name(14)(15)
 
Largest
Tenant Sq.
Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant
Exp. Date
1
 
Bank of America Plaza
 
Actual 2012
 
52,527,192
 
22,919,691
 
29,607,501
 
0
 
29,607,501
         
N
 
Capital Group
 
323,554
 
22.6%
 
2/28/2018
2
 
Columbus Square Portfolio
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Whole Foods
 
62,454
 
12.6%
 
8/31/2029
3
 
Stamford Plaza Portfolio
 
Actual 2012
 
34,338,385
 
17,668,861
 
16,669,524
 
0
 
16,669,524
         
N
 
Various
 
Various
 
Various
 
Various
3.01
 
Two Stamford Plaza
 
Actual 2012
 
9,509,931
 
4,684,702
 
4,825,229
 
0
 
4,825,229
         
N
 
SSI (US) Inc dba Spencer Stuar
 
22,987
 
8.9%
 
8/31/2020
3.02
 
Four Stamford Plaza
 
Actual 2012
 
10,215,175
 
4,485,572
 
5,729,603
 
0
 
5,729,603
         
N
 
Icon International, Inc.
 
76,555
 
29.2%
 
1/31/2018
3.03
 
One Stamford Plaza
 
Actual 2012
 
7,612,479
 
3,912,498
 
3,699,981
 
0
 
3,699,981
         
N
 
Towers Watson Pennsylvania
 
68,234
 
31.6%
 
10/31/2016
3.04
 
Three Stamford Plaza
 
Actual 2012
 
7,000,800
 
4,586,089
 
2,414,711
 
0
 
2,414,711
         
N
 
W.R. Berkley Corp
 
92,124
 
37.4%
 
2/28/2021
4
 
Hampton Inn & Suites - Brickell
 
Actual 2012
 
9,453,520
 
5,659,524
 
3,793,996
 
0
 
3,793,996
 
162
 
108
 
N
               
5
 
Offices at Broadway Station
 
Actual 2012
 
7,074,134
 
3,229,116
 
3,845,018
 
0
 
3,845,018
         
N
 
Host My Site - LNH, Inc.
 
45,736
 
14.4%
 
11/30/2019
6
 
CSM Bakery Supplies Portfolio I
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
CSM Bakery Products NA., Inc.
 
684,768
 
100.0%
 
6/1/2029
6.01
 
1912 Montreal Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
CSM Bakery Products NA., Inc.
 
247,678
 
100.0%
 
6/1/2029
6.02
 
3301 Montreal Industrial Way
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
CSM Bakery Products NA., Inc.
 
169,844
 
100.0%
 
6/1/2029
6.03
 
1400 W 2700 N
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
CSM Bakery Products NA., Inc.
 
137,735
 
100.0%
 
6/1/2029
6.04
 
3765 Walden Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
CSM Bakery Products NA., Inc.
 
129,511
 
100.0%
 
6/1/2029
7
 
U-Haul Portfolio
 
Actual 2012
 
5,951,851
 
1,984,343
 
3,967,508
 
0
 
3,967,508
         
N
               
7.01
 
U-Haul - Yonkers
 
Actual 2012
 
1,181,114
 
223,870
 
957,244
 
0
 
957,244
         
N
               
7.02
 
U-Haul - Pleasant Hills
 
Actual 2012
 
425,432
 
150,873
 
274,559
 
0
 
274,559
         
N
               
7.03
 
U-Haul - Coraopolis
 
Actual 2012
 
322,224
 
96,937
 
225,287
 
0
 
225,287
         
N
               
7.04
 
U-Haul - El Paso
 
Actual 2012
 
507,286
 
158,331
 
348,955
 
0
 
348,955
         
N
               
7.05
 
U-Haul - Washington
 
Actual 2012
 
247,006
 
85,840
 
161,166
 
0
 
161,166
         
N
               
7.06
 
U-Haul - Corpus Christi
 
Actual 2012
 
305,828
 
124,556
 
181,272
 
0
 
181,272
         
N
               
7.07
 
U-Haul - Houston North
 
Actual 2012
 
271,968
 
95,158
 
176,810
 
0
 
176,810
         
N
               
7.08
 
U-Haul - Lebanon
 
Actual 2012
 
257,095
 
83,180
 
173,915
 
0
 
173,915
         
N
               
7.09
 
U-Haul - Fontana
 
Actual 2012
 
296,734
 
94,256
 
202,478
 
0
 
202,478
         
N
               
7.10
 
U-Haul - Olympia
 
Actual 2012
 
247,174
 
82,969
 
164,205
 
0
 
164,205
         
N
               
7.11
 
U-Haul - Detroit
 
Actual 2012
 
239,821
 
87,331
 
152,490
 
0
 
152,490
         
N
               
7.12
 
U-Haul - Westfield
 
Actual 2012
 
224,530
 
80,788
 
143,742
 
0
 
143,742
         
N
               
7.13
 
U-Haul - Livermore
 
Actual 2012
 
186,659
 
64,889
 
121,770
 
0
 
121,770
         
N
               
7.14
 
U-Haul - Cincinnati
 
Actual 2012
 
235,700
 
82,114
 
153,586
 
0
 
153,586
         
N
               
7.15
 
U-Haul - Memphis
 
Actual 2012
 
191,743
 
75,812
 
115,931
 
0
 
115,931
         
N
               
7.16
 
U-Haul - Birmingham
 
Actual 2012
 
150,787
 
59,319
 
91,468
 
0
 
91,468
         
N
               
7.17
 
U-Haul - Macon
 
Actual 2012
 
136,533
 
64,506
 
72,027
 
0
 
72,027
         
N
               
7.18
 
U-Haul - Grand Island
 
Actual 2012
 
114,918
 
67,219
 
47,699
 
0
 
47,699
         
N
               
7.19
 
U-Haul - Wichita
 
Actual 2012
 
146,697
 
69,296
 
77,401
 
0
 
77,401
         
N
               
7.20
 
U-Haul - Bloomsburg
 
Actual 2012
 
100,281
 
54,104
 
46,177
 
0
 
46,177
         
N
               
7.21
 
U-Haul - Longview
 
Actual 2012
 
162,321
 
82,995
 
79,326
 
0
 
79,326
         
N
               
8
 
Hermosa Pavilion
 
Actual 2012
 
2,822,991
 
867,017
 
1,955,974
 
0
 
1,955,974
         
N
 
24 Hour Fitness
 
50,765
 
42.2%
 
7/31/2020
9
 
Texas Portfolio
 
Actual 2012
 
5,109,966
 
2,190,027
 
2,919,939
 
0
 
2,919,939
         
N
               
9.01
 
Rincon Apartments
 
Actual 2012
 
2,385,965
 
953,751
 
1,432,214
 
0
 
1,432,214
         
N
               
9.02
 
Las Palmas Apartments
 
Actual 2012
 
1,399,460
 
643,706
 
755,755
 
0
 
755,755
         
N
               
9.03
 
Reata Apartments
 
Actual 2012
 
1,324,540
 
592,570
 
731,970
 
0
 
731,970
         
N
               
10
 
Hilton Lexington Downtown
 
Actual 2012
 
14,832,962
 
11,814,716
 
3,018,246
 
0
 
3,018,246
 
118
 
77
 
N
               
11
 
States Addition Apartments
 
Actual 2012
 
3,146,255
 
690,223
 
2,456,032
 
0
 
2,456,032
         
Y
               
12
 
North Valley Plaza
 
Actual 2012
 
2,710,960
 
924,370
 
1,786,590
 
0
 
1,786,590
         
N
 
Cinemark
 
50,494
 
20.9%
 
9/30/2019
13
 
Courtyard by Marriott - Aventura
 
Actual 2012
 
6,647,137
 
4,667,482
 
1,979,655
 
0
 
1,979,655
 
136
 
98
 
N
               
14
 
Preferred Freezer Houston
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Preferred Freezer
 
226,596
 
100.0%
 
8/1/2034
15
 
400 Atlantic Avenue
 
Actual 2011
 
3,733,999
 
1,646,971
 
2,087,028
 
0
 
2,087,028
         
N
 
Goulston & Storrs, P.C.
 
99,749
 
100.0%
 
5/31/2024
16
 
CSM Bakery Supplies Portfolio II
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
BakeMark USA LLC
 
527,171
 
100.0%
 
9/1/2034
16.01
 
7351 Crider Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
BakeMark USA LLC
 
241,294
 
100.0%
 
9/1/2034
16.02
 
32621 Central Avenue
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
BakeMark USA LLC
 
85,907
 
100.0%
 
9/1/2034
16.03
 
2570 Kiel Way
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
BakeMark USA LLC
 
56,984
 
100.0%
 
9/1/2034
16.04
 
11350 Sunrise Park Drive
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
BakeMark USA LLC
 
44,444
 
100.0%
 
9/1/2034
16.05
 
8235 McHard Road
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
BakeMark USA LLC
 
29,428
 
100.0%
 
9/1/2034
16.06
 
5455 Louie Lane
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
BakeMark USA LLC
 
40,030
 
100.0%
 
9/1/2034
16.07
 
805 West 2500 South
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
BakeMark USA LLC
 
29,084
 
100.0%
 
9/1/2034
17
 
Parliament Bend and Park West Apartments
 
Actual 2012
 
3,600,050
 
1,960,309
 
1,639,741
 
0
 
1,639,741
         
N
               
17.01
 
Park West Apartments
 
Actual 2012
 
2,099,732
 
1,111,058
 
988,674
 
0
 
988,674
         
N
               
17.02
 
Parliament Bend Apartments
 
Actual 2012
 
1,500,318
 
849,251
 
651,067
 
0
 
651,067
         
N
               
18
 
55 Miracle Mile
 
Actual 2012
 
2,008,662
 
841,683
 
1,166,978
 
0
 
1,166,978
         
N
 
HSBC Bank
 
7,383
 
11.3%
 
6/30/2016
19
 
Lincoln Plaza
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Oklahoma Health Care Authority
 
154,085
 
100.0%
 
2/28/2024
20
 
Park City 3 and 4 Apartments, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
21
 
Bentley Commons at Keene
 
Actual 2012
 
4,871,252
 
3,552,105
 
1,319,147
 
0
 
1,319,147
         
N
               
22
 
Alpha Health Center
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
AMNA Medical Center
 
30,800
 
33.7%
 
12/31/2026
23
 
Sansone Regal Plaza
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Regal Cinemas (Leased Fee)
 
65,487
 
46.5%
 
6/30/2024
24
 
The Dorel Apartments
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
               
25
 
Carson Plaza
 
Actual 2012
 
1,547,474
 
353,870
 
1,193,604
 
77,724
 
1,115,880
         
N
 
99 Cent Only Stores
 
21,000
 
26.0%
 
1/31/2025
26
 
Hilton Garden Inn - Middleton
 
Actual 2012
 
4,696,011
 
3,096,173
 
1,599,838
 
0
 
1,599,838
 
117
 
83
 
N
               
27
 
Normandale Village
 
Actual 2012
 
1,934,733
 
867,464
 
1,067,269
 
0
 
1,067,269
         
N
 
Lund’s, Inc.
 
38,335
 
27.3%
 
10/31/2024
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
Actual 2012
 
3,812,724
 
2,453,772
 
1,358,952
 
0
 
1,358,952
 
103
 
80
 
N
               
29
 
Newport Beach Mini U Storage I
 
Actual 2012
 
1,938,409
 
484,125
 
1,454,284
 
0
 
1,454,284
         
N
               
30
 
Plymouth Hills
 
Actual 2012
 
3,309,166
 
1,162,818
 
2,146,348
 
0
 
2,146,348
         
N
               
31
 
Mill Creek Run Apartments
 
Actual 2012
 
2,039,143
 
826,855
 
1,212,288
 
0
 
1,212,288
         
N
               
32
 
Residence Inn - Ft. Lauderdale
 
Actual 2012
 
2,996,891
 
1,842,631
 
1,154,260
 
0
 
1,154,260
 
112
 
81
 
N
               
33
 
Cherry Grove Apartments
 
Actual 2012
 
1,189,475
 
717,806
 
471,669
 
0
 
471,669
         
N
               
34
 
Oak Hill Portfolio
 
Actual 2012
 
1,178,208
 
329,673
 
848,535
 
0
 
848,535
         
N
 
Various
 
Various
 
Various
 
Various
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
Actual 2012
 
974,855
 
247,234
 
727,621
 
0
 
727,621
         
N
 
Department of Veteran Affairs
 
10,000
 
20.0%
 
8/19/2014
34.02
 
Blairsville VA Clinic
 
Actual 2012
 
203,353
 
82,439
 
120,914
 
0
 
120,914
         
N
 
Blairsville V.A. Clinic
 
9,216
 
92.2%
 
8/16/2015
34.03
 
Peachtree City Building
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Outpatient Imaging
 
5,860
 
100.0%
 
12/31/2016
35
 
Newport Beach Mini U Storage II
 
Actual 2012
 
1,621,325
 
436,265
 
1,185,060
 
0
 
1,185,060
         
N
               
36
 
Stuart North Shopping Center
 
Actual 2012
 
1,174,357
 
328,658
 
845,699
 
0
 
845,699
         
N
 
Premier Wellness
 
6,115
 
14.3%
 
4/30/2024
37
 
Gander Mountain - Arlington
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Gander Mountain
 
52,000
 
100.0%
 
5/19/2029
38
 
Holiday Inn Express-Decatur, GA
 
Actual 2012
 
2,420,597
 
1,451,916
 
968,681
 
0
 
968,681
 
121
 
106
 
N
               
39
 
StorageMart - Crofton
 
Actual 2012
 
700,250
 
194,209
 
506,042
 
0
 
506,042
         
N
               
40
 
All Storage Railhead
 
Actual 2012
 
1,031,014
 
446,390
 
584,624
 
0
 
584,624
         
N
               
41
 
Geracimos Portfolio
 
Actual 2012
 
982,758
 
109,068
 
873,690
 
0
 
873,690
         
N
 
Various
 
Various
 
Various
 
Various
41.01
 
Geracimos Portfolio - South Village & Extended
 
Actual 2012
 
435,125
 
46,972
 
388,153
 
0
 
388,153
         
N
 
Library
 
5,728
 
19.8%
 
3/31/2017
41.02
 
Geracimos Portfolio - College Crossing
 
Actual 2012
 
329,594
 
43,532
 
286,062
 
0
 
286,062
         
N
 
Bayview Beer Wine Sprits
 
4,414
 
18.4%
 
10/31/2019
41.03
 
Geracimos Portfolio - Middletown Village
 
Actual 2012
 
134,821
 
10,674
 
124,147
 
0
 
124,147
         
N
 
Go Green Cleaners
 
3,400
 
53.0%
 
5/31/2019
41.04
 
Geracimos Portfolio - Ocean City
 
Actual 2012
 
83,218
 
7,890
 
75,328
 
0
 
75,328
         
N
 
Starbucks
 
1,626
 
100.0%
 
6/30/2019
42
 
Zang Business Center
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Einstein and Noah Corp.
 
46,485
 
37.9%
 
12/31/2022
43
 
Holiday Inn Express - Lexington
 
Actual 2012
 
2,514,757
 
1,346,012
 
1,168,745
 
0
 
1,168,745
 
106
 
87
 
N
               
44
 
Rolling Hills Apartments
 
Actual 2012
 
2,293,951
 
1,075,409
 
1,218,542
 
0
 
1,218,542
         
N
               
45
 
West Knoll Apartments
 
Actual 2012
 
1,072,385
 
310,956
 
761,429
 
0
 
761,429
         
N
               
46
 
CT Self Storage - Fullerton
 
Actual 2012
 
1,121,424
 
370,169
 
751,255
 
0
 
751,255
         
N
               
47
 
Greenbrier Plaza
 
Actual 2012
 
2,131,593
 
948,971
 
1,182,622
 
0
 
1,182,622
         
N
 
County of Orange / SSA
 
61,006
 
59.4%
 
3/31/2018
48
 
81 Washington Avenue
 
Actual 2012
 
615,475
 
148,657
 
466,818
 
0
 
466,818
         
N
 
Gluttony Box Co., LLC
 
10,303
 
72.5%
 
11/30/2018
49
 
Hampton Inn - Greenville
 
Actual 2012
 
2,964,796
 
2,066,517
 
898,279
 
0
 
898,279
 
101
 
69
 
N
               
50
 
Orillia Station
 
Actual 2012
 
935,037
 
316,247
 
618,790
 
0
 
618,790
         
N
 
Staples
 
23,800
 
50.6%
 
12/31/2017
 
 
A-1-13

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                             
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage
Loan
Number
 
Property Name
 
Third Most
Recent Period(13)
 
Third Most
Recent
Revenues ($)(13)
 
Third Most
Recent
Expenses ($)(13)
 
Third Most
Recent NOI ($)(13)
 
Third Most
Recent Capital
Expenditures(13)
 
Third Most
Recent NCF
($)(13)
 
Third Most
Recent Hotel
ADR
 
Third Most
Recent Hotel
RevPAR
 
Master
Lease
(Y/N)
 
Largest Tenant Name(14)(15)
 
Largest
Tenant Sq.
Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant
Exp. Date
51
 
Andover & Andover West
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
               
52
 
Holiday Inn Express Memphis
 
Actual 2012
 
1,921,776
 
1,013,797
 
907,979
 
0
 
907,979
 
100
 
71
 
N
               
53
 
Holiday Inn Express - Georgetown
 
Actual 2012
 
1,776,124
 
1,342,465
 
433,659
 
0
 
433,659
 
84
 
54
 
N
               
54
 
Powell Crossing
 
Actual 2012
 
1,044,669
 
496,208
 
548,461
 
0
 
548,461
         
N
 
Pet Supplies Plus
 
9,000
 
18.5%
 
7/31/2019
55
 
Holiday Inn Express & Suites Dallas East
 
Actual 2012
 
1,805,354
 
828,704
 
976,650
 
0
 
976,650
 
88
 
53
 
N
               
56
 
Fairfield Inn Suites - Lock Haven
 
Actual 2012
 
2,126,170
 
1,179,229
 
946,941
 
0
 
946,941
 
117
 
88
 
N
               
57
 
Shoppes at Barnes Crossing
 
Actual 2011
 
107,770
 
46,960
 
60,810
 
0
 
60,810
         
N
 
Bed, Bath & Beyond
 
23,000
 
30.7%
 
1/31/2020
58
 
WalMart Orangeburg
 
Actual 2012
 
635,972
 
0
 
635,972
 
0
 
635,972
         
N
 
Wal-Mart
 
196,674
 
100.0%
 
7/19/2019
59
 
Parkside Development Company, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
60
 
155 Passaic Avenue
 
Actual 2012
 
1,323,150
 
848,264
 
474,886
 
0
 
474,886
         
N
 
SAIC
 
25,007
 
28.4%
 
12/31/2019
61
 
CT Self Storage - Escondido
 
Actual 2012
 
1,000,673
 
388,571
 
612,102
 
0
 
612,102
         
N
               
62
 
Rite Aid Portfolio
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
               
62.01
 
Rite Aid Buffalo
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Rite Aid
 
10,600
 
100.0%
 
1/31/2029
62.02
 
Rite Aid Bluefield
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Rite Aid
 
11,060
 
100.0%
 
2/28/2029
62.03
 
Rite Aid Hinton
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Rite Aid
 
11,180
 
100.0%
 
2/28/2029
62.04
 
Rite Aid Branchland
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Rite Aid
 
11,180
 
100.0%
 
2/28/2029
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
Actual 2012
 
2,858,038
 
2,046,370
 
811,668
 
0
 
811,668
 
83
 
59
 
N
               
64
 
Korakia Pensione
 
Actual 2012
 
1,496,109
 
928,598
 
567,511
 
0
 
567,511
 
238
 
130
 
N
               
65
 
Strand Building
 
Actual 2012
 
773,172
 
199,513
 
573,659
 
0
 
573,659
         
N
 
Market On Forbes IGA
 
4,000
 
10.6%
 
8/30/2026
66
 
Kingston Point
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
N
               
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
Actual 2012
 
2,262,936
 
1,359,449
 
903,487
 
0
 
903,487
 
50
 
26
 
N
               
68
 
North Bechtle Square II
 
Actual 2012
 
626,370
 
185,958
 
440,412
 
0
 
440,412
         
N
 
The Bull of Springfield I (dba El Toro Restaurant)
 
5,916
 
16.0%
 
6/30/2019
69
 
Merri-Five Plaza
 
Actual 2012
 
703,313
 
240,492
 
462,821
 
0
 
462,821
         
N
 
Dollar Tree Stores
 
15,074
 
19.0%
 
4/30/2025
70
 
Fishers Town Center
 
Actual 2012
 
594,335
 
180,505
 
413,830
 
0
 
413,830
         
N
 
McAlister’s Deli
 
4,200
 
17.2%
 
2/29/2024
71
 
Avon Self-Storage
 
Actual 2012
 
749,439
 
358,672
 
390,767
 
0
 
390,767
         
N
               
72
 
Hampton Inn, Manhattan, KS
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
N
               
73
 
Fifth Avenue Loft Corporation
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
74
 
Shops at Lily Cache Creek
 
Actual 2012
 
584,279
 
190,669
 
393,610
 
0
 
393,610
         
N
 
Five Guys
 
2,360
 
13.1%
 
9/30/2020
75
 
Red Roof Inn San Diego
 
Actual 2012
 
1,359,390
 
792,595
 
566,795
 
0
 
566,795
 
79
 
54
 
N
               
76
 
La Quinta Garden Apartments
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
               
77
 
72nd Street East Corporation
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
78
 
14 Horatio Street Apartments Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
79
 
1182-1214 Farmington Avenue
 
Actual 2012
 
645,889
 
154,159
 
491,729
 
0
 
491,729
         
N
 
Advance Auto
 
7,000
 
25.7%
 
12/31/2018
80
 
Market at Summer Oaks
 
Actual 2012
 
684,915
 
226,621
 
458,293
 
0
 
458,293
         
N
 
EC Barton & Co.
 
23,226
 
26.8%
 
6/17/2019
81
 
Greenwood Arms Cooperative Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
82
 
Franklin Commons
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Dollar Tree Store
 
9,000
 
28.1%
 
1/31/2018
83
 
Durham Apartments
 
Actual 2012
 
1,481,196
 
719,387
 
761,808
 
0
 
761,808
         
N
               
84
 
San Luis Shopping Center
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Goodwill Store
 
14,400
 
35.8%
 
9/30/2023
85
 
Monte Vista Mini Storage
 
Actual 2012
 
599,748
 
140,705
 
459,043
 
0
 
459,043
         
N
               
86
 
Colonial Place Apartments
 
Actual 2012
 
722,390
 
424,055
 
298,335
 
0
 
298,335
         
N
               
87
 
The Terraces at Willow Springs
 
Actual 2012
 
400,899
 
145,374
 
255,525
 
0
 
255,525
         
N
 
Footnotes Dance Studio
 
7,600
 
15.2%
 
9/30/2023
88
 
Evelyn Court Apartment Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
89
 
Park Town Cooperative Homes No. 1, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
91
 
Woodstock Crossing
 
Actual 2012
 
748,304
 
221,610
 
526,694
 
0
 
526,694
         
N
 
Kroger
 
54,322
 
82.2%
 
2/28/2019
92
 
Continental Self Storage
 
Actual 2012
 
436,097
 
119,934
 
316,162
 
28,257
 
287,905
         
N
               
93
 
SaraVilla Apartments
 
Actual 2012
 
940,865
 
557,091
 
383,774
 
0
 
383,774
         
N
               
94
 
Greenport Plaza
 
Actual 2012
 
657,457
 
233,983
 
423,474
 
0
 
423,474
         
N
 
Big Lots
 
28,050
 
23.6%
 
1/31/2016
95
 
Reserve at Cinco Ranch
 
Actual 2012
 
521,000
 
171,258
 
349,742
 
0
 
349,742
         
N
 
Sola Salon
 
4,820
 
22.7%
 
1/31/2025
96
 
Bayview Marketplace
 
Actual 2012
 
514,359
 
163,713
 
350,646
 
475
 
350,171
         
N
 
Anytime Fitness
 
3,964
 
18.9%
 
12/31/2018
97
 
North Salem Self Storage
 
Actual 2012
 
286,183
 
89,874
 
196,309
 
0
 
196,309
         
N
               
98
 
Walgreens - Lima
 
Actual 2011
 
355,000
 
0
 
355,000
 
0
 
355,000
         
N
 
Walgreens
 
14,490
 
100.0%
 
4/30/2078
99
 
Rite Aid Middletown
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
 
Rite Aid
 
10,966
 
100.0%
 
12/14/2024
100
 
Shackleford MHP
 
Actual 2012
 
456,022
 
200,541
 
255,480
 
0
 
255,480
         
N
               
101
 
74 Fifth Avenue Owner’s Corporation
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
102
 
Novawest Center
 
Actual 2012
 
743,701
 
353,357
 
390,344
 
0
 
390,344
         
N
 
High Voltage Maintenance
 
7,160
 
6.2%
 
10/29/2019
103
 
Polo Green Apartments
 
Actual 2012
 
631,854
 
369,961
 
261,893
 
0
 
261,893
         
N
               
104
 
Big Oak Self Storage
 
Actual 2012
 
556,774
 
234,990
 
321,783
 
0
 
321,783
         
N
               
105
 
TimberHills Apartments
 
Actual 2012
 
374,649
 
157,049
 
217,600
 
0
 
217,600
         
N
               
106
 
S&S Plaza
 
Actual 2012
 
302,918
 
90,787
 
212,131
 
0
 
212,131
         
N
 
Cici’s Pizza
 
3,928
 
24.2%
 
8/31/2023
107
 
4400 Coldwater Canyon Avenue
 
Actual 2012
 
580,463
 
229,659
 
350,804
 
0
 
350,804
         
N
 
Brown, Koro & Romag, LLP
 
5,110
 
22.4%
 
7/31/2017
108
 
EZ Self-Storage
 
Actual 2012
 
360,577
 
128,871
 
231,706
 
0
 
231,706
         
N
               
109
 
Belleville Crossing - Building I
 
Actual 2012
 
218,594
 
82,252
 
136,343
 
0
 
136,343
         
N
 
AT&T Mobility
 
3,150
 
35.1%
 
12/31/2018
110
 
Sandpiper Self Storage
 
Actual 2012
 
347,907
 
156,285
 
191,622
 
0
 
191,622
         
N
               
111
 
Marion Plaza
 
Actual 2011
 
349,941
 
116,714
 
233,227
 
0
 
233,227
         
N
 
Dollar Tree Stores, Inc.
 
8,240
 
34.4%
 
1/31/2019
112
 
Safari MHP
 
Actual 2012
 
444,560
 
227,104
 
217,456
 
0
 
217,456
         
N
               
113
 
Westwood Manor MHP
 
Actual 2012
 
338,615
 
95,898
 
242,717
 
0
 
242,717
         
N
               
114
 
The Mill MHC
 
Actual 2012
 
508,549
 
285,564
 
222,985
 
0
 
222,985
         
N
               
115
 
Best Western Plus
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
               
116
 
Highlands Mobile Village
 
Actual 2012
 
201,551
 
83,594
 
117,957
 
0
 
117,957
         
N
               
117
 
Sted Tenant Owners Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
118
 
Osceola MHC
 
Actual 2012
 
308,762
 
153,971
 
154,791
 
0
 
154,791
         
N
               
119
 
Lakeview Mobile Court
 
TTM 9/30/2012
 
249,075
 
111,418
 
137,656
 
0
 
137,656
         
N
               
120
 
Mountain View MHC
 
Actual 2012
 
252,339
 
84,349
 
167,989
 
0
 
167,989
         
N
               
121
 
Drake Lane Owners, Inc.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
122
 
Michelle Tenants Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
123
 
3215 Owners, Ltd.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
124
 
250 West 16th Street Owners Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
125
 
Great Space Self Storage
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
N
               
126
 
406 West 46th Street Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
127
 
741 West End Avenue Owners Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
128
 
250 Equities Corp.
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
129
 
338 West 19th Street Incorporated
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
 
NAP
                           
 
 
A-1-14

 
 

WFRBS Commercial Mortgage Trust 2014-C22
 
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
2nd Largest Tenant Name(14)(15)
 
2nd Largest
Tenant Sq.
Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest
Tenant Exp.
Date
 
3rd Largest Tenant Name(14)(15)
 
3rd Largest
Tenant Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest
Tenant Exp.
Date
 
4th Largest Tenant Name(14)(15)(16)
 
4th Largest
Tenant Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest
Tenant Exp.
Date
1
 
Bank of America Plaza
 
Shepard Mullin
 
185,927
 
13.0%
 
12/31/2024
 
Bank of America
 
163,512
 
11.4%
 
6/30/2022
 
Kirkland & Ellis
 
101,756
 
7.1%
 
12/31/2019
2
 
Columbus Square Portfolio
 
Mandell Nursery
 
55,022
 
11.1%
 
6/30/2030
 
TJ Maxx
 
40,550
 
8.2%
 
10/31/2019
 
Michaels
 
34,424
 
7.0%
 
3/31/2020
3
 
Stamford Plaza Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
3.01
 
Two Stamford Plaza
 
Wiggin and Dana LLP
 
22,987
 
8.9%
 
1/31/2022
 
Boardroom Inc.
 
22,360
 
8.7%
 
2/29/2020
 
Hexcel Corporation
 
22,023
 
8.5%
 
2/28/2022
3.02
 
Four Stamford Plaza
 
Noble Americas Corp
 
48,058
 
18.3%
 
3/15/2021
 
Digitas, Inc.
 
24,029
 
9.2%
 
6/16/2024
 
Cushman & Wakefield
 
15,238
 
5.8%
 
5/31/2017
3.03
 
One Stamford Plaza
 
Tronox
 
27,145
 
12.6%
 
3/31/2023
 
Regus Equity Business Centers
 
19,020
 
8.8%
 
10/31/2015
 
Dickstein Shapiro LLP
 
14,891
 
6.9%
 
5/31/2022
3.04
 
Three Stamford Plaza
 
Merrill Lynch, Pierce,Fenner
 
55,833
 
22.7%
 
2/28/2018
 
Glencore, Ltd.
 
45,537
 
18.5%
 
2/28/2022
 
Five Mile Capital Partners LLC
 
15,381
 
6.2%
 
7/31/2016
4
 
Hampton Inn & Suites - Brickell
                                               
5
 
Offices at Broadway Station
 
Integra Telecom Holdings, Inc.
 
44,192
 
13.9%
 
4/30/2017
 
National Multiple Sclerosis
 
40,957
 
12.9%
 
1/31/2023
 
Hospital Shared Services, Inc.
 
36,157
 
11.4%
 
4/30/2018
6
 
CSM Bakery Supplies Portfolio I
                                               
6.01
 
1912 Montreal Road
                                               
6.02
 
3301 Montreal Industrial Way
                                               
6.03
 
1400 W 2700 N
                                               
6.04
 
3765 Walden Avenue
                                               
7
 
U-Haul Portfolio
                                               
7.01
 
U-Haul - Yonkers
                                               
7.02
 
U-Haul - Pleasant Hills
                                               
7.03
 
U-Haul - Coraopolis
                                               
7.04
 
U-Haul - El Paso
                                               
7.05
 
U-Haul - Washington
                                               
7.06
 
U-Haul - Corpus Christi
                                               
7.07
 
U-Haul - Houston North
                                               
7.08
 
U-Haul - Lebanon
                                               
7.09
 
U-Haul - Fontana
                                               
7.10
 
U-Haul - Olympia
                                               
7.11
 
U-Haul - Detroit
                                               
7.12
 
U-Haul - Westfield
                                               
7.13
 
U-Haul - Livermore
                                               
7.14
 
U-Haul - Cincinnati
                                               
7.15
 
U-Haul - Memphis
                                               
7.16
 
U-Haul - Birmingham
                                               
7.17
 
U-Haul - Macon
                                               
7.18
 
U-Haul - Grand Island
                                               
7.19
 
U-Haul - Wichita
                                               
7.20
 
U-Haul - Bloomsburg
                                               
7.21
 
U-Haul - Longview
                                               
8
 
Hermosa Pavilion
 
Salon Republic
 
16,179
 
13.5%
 
9/30/2029
 
Fusion Learning, Inc.
 
6,486
 
5.4%
 
2/28/2017
 
Keller Williams Beach Cities
 
4,800
 
4.0%
 
2/29/2016
9
 
Texas Portfolio
                                               
9.01
 
Rincon Apartments
                                               
9.02
 
Las Palmas Apartments
                                               
9.03
 
Reata Apartments
                                               
10
 
Hilton Lexington Downtown
                                               
11
 
States Addition Apartments
                                               
12
 
North Valley Plaza
 
Sportsman’s Warehouse
 
40,622
 
16.8%
 
5/31/2024
 
Goodwill Industries
 
26,432
 
10.9%
 
10/21/2023
 
99 Cents Only Store
 
18,176
 
7.5%
 
9/30/2024
13
 
Courtyard by Marriott - Aventura
                                               
14
 
Preferred Freezer Houston
                                               
15
 
400 Atlantic Avenue
                                               
16
 
CSM Bakery Supplies Portfolio II
                                               
16.01
 
7351 Crider Avenue
                                               
16.02
 
32621 Central Avenue
                                               
16.03
 
2570 Kiel Way
                                               
16.04
 
11350 Sunrise Park Drive
                                               
16.05
 
8235 McHard Road
                                               
16.06
 
5455 Louie Lane
                                               
16.07
 
805 West 2500 South
                                               
17
 
Parliament Bend and Park West Apartments
                                               
17.01
 
Park West Apartments
                                               
17.02
 
Parliament Bend Apartments
                                               
18
 
55 Miracle Mile
 
Cibo Wine Bar
 
7,076
 
10.8%
 
9/30/2021
 
All Inclusive Collection
 
6,657
 
10.2%
 
6/30/2022
 
Tarpon Bend
 
6,500
 
10.0%
 
12/31/2024
19
 
Lincoln Plaza
                                               
20
 
Park City 3 and 4 Apartments, Inc.
                                               
21
 
Bentley Commons at Keene
                                               
22
 
Alpha Health Center
 
Tri-State MRI & Imaging
 
10,000
 
11.0%
 
12/31/2023
 
Alpha Dental Excellence
 
8,000
 
8.8%
 
2/28/2015
 
Olive Garden
 
7,500
 
8.2%
 
12/31/2022
23
 
Sansone Regal Plaza
 
Freedom Medical Supply
 
6,000
 
4.3%
 
10/31/2018
 
Havana Grill
 
5,857
 
4.2%
 
4/30/2015
 
Asian Seafood Market
 
4,484
 
3.2%
 
6/30/2018
24
 
The Dorel Apartments
                                               
25
 
Carson Plaza
 
Crown Drug Store
 
8,750
 
10.8%
 
12/14/2018
 
Dollar Zone
 
5,683
 
7.0%
 
9/30/2015
 
California Credit Union
 
4,921
 
6.1%
 
8/31/2018
26
 
Hilton Garden Inn - Middleton
                                               
27
 
Normandale Village
 
Frattallones Hardware
 
17,926
 
12.8%
 
5/31/2021
 
Haskell’s, Inc.
 
6,237
 
4.4%
 
1/31/2017
 
Dana’s Apparel
 
5,566
 
4.0%
 
5/30/2016
28
 
Residence Inn - Anaheim Hills Yorba Linda
                                               
29
 
Newport Beach Mini U Storage I
                                               
30
 
Plymouth Hills
                                               
31
 
Mill Creek Run Apartments
                                               
32
 
Residence Inn - Ft. Lauderdale
                                               
33
 
Cherry Grove Apartments
                                               
34
 
Oak Hill Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
Outpatient Imaging
 
5,246
 
10.5%
 
8/31/2016
 
Endocrine Consultants
 
4,500
 
9.0%
 
1/31/2016
 
Tomco Construction
 
3,500
 
7.0%
 
8/31/2018
34.02
 
Blairsville VA Clinic
                                               
34.03
 
Peachtree City Building
                                               
35
 
Newport Beach Mini U Storage II
                                               
36
 
Stuart North Shopping Center
 
Mattress Firm
 
4,500
 
10.5%
 
8/31/2017
 
First Citizens Bank and Trust
 
3,800
 
8.9%
 
1/31/2027
 
First Watch Restaurant
 
3,500
 
8.2%
 
6/30/2017
37
 
Gander Mountain - Arlington
                                               
38
 
Holiday Inn Express-Decatur, GA
                                               
39
 
StorageMart - Crofton
                                               
40
 
All Storage Railhead
                                               
41
 
Geracimos Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
41.01
 
Geracimos Portfolio - South Village & Extended
 
Serenity
 
3,500
 
12.1%
 
12/31/2014
 
Maria’s Restaurant
 
3,500
 
12.1%
 
12/31/2016
 
Annie Mac
 
1685
 
5.8%
 
5/31/2017
41.02
 
Geracimos Portfolio - College Crossing
 
Cecil College Bookstore
 
4,300
 
17.9%
 
12/31/2016
 
Pizza Hut
 
3,326
 
13.9%
 
10/31/2015
 
Cecil County Credit Union
 
2354
 
9.8%
 
1/31/2016
41.03
 
Geracimos Portfolio - Middletown Village
 
Manhattan Bagel
 
3,015
 
47.0%
 
7/4/2017
                               
41.04
 
Geracimos Portfolio - Ocean City
                                               
42
 
Zang Business Center
 
American Truck Business Services, LLC
 
28,963
 
23.6%
 
9/30/2020
 
UC Synergetic, Inc.
 
14,717
 
12.0%
 
2/28/2019
 
Honeywell International
 
11,164
 
9.1%
 
3/31/2016
43
 
Holiday Inn Express - Lexington
                                               
44
 
Rolling Hills Apartments
                                               
45
 
West Knoll Apartments
                                               
46
 
CT Self Storage - Fullerton
                                               
47
 
Greenbrier Plaza
 
Hamni Financial Corp.
 
10,308
 
10.0%
 
1/31/2017
 
K.C. Yoo- Waterfront Café
 
4,295
 
4.2%
 
10/31/2014
 
Hopper Engineering Associates
 
2,635
 
2.6%
 
6/30/2017
48
 
81 Washington Avenue
 
Villazzo, LLC
 
3,908
 
27.5%
 
8/31/2024
                               
49
 
Hampton Inn - Greenville
                                               
50
 
Orillia Station
 
Baja Fresh Mexican
 
3,013
 
6.4%
 
9/30/2019
 
Le’s Deli & Bakery
 
2,100
 
4.5%
 
5/30/2023
 
Danny Tuan Tran & Ho
 
1,820
 
3.9%
 
10/31/2019
 
 
A-1-15

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
2nd Largest Tenant Name(14)(15)
 
2nd Largest
Tenant Sq.
Ft.
 
2nd Largest
Tenant
% of NRA
 
2nd Largest
Tenant Exp.
Date
 
3rd Largest Tenant Name(14)(15)
 
3rd Largest
Tenant Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest
Tenant Exp.
Date
 
4th Largest Tenant Name(14)(15)(16)
 
4th Largest
Tenant Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest
Tenant Exp.
Date
51
 
Andover & Andover West
                                               
52
 
Holiday Inn Express Memphis
                                               
53
 
Holiday Inn Express - Georgetown
                                               
54
 
Powell Crossing
 
Goodwill
 
5,000
 
10.3%
 
10/31/2015
 
Lair’s Hallmark
 
5,000
 
10.3%
 
2/28/2017
 
Average Joe’s Pub & Grill
 
4,000
 
8.2%
 
3/31/2015
55
 
Holiday Inn Express & Suites Dallas East
                                               
56
 
Fairfield Inn Suites - Lock Haven
                                               
57
 
Shoppes at Barnes Crossing
 
Dollar Tree
 
12,000
 
16.0%
 
1/31/2025
 
David’s Bridal
 
11,000
 
14.7%
 
10/31/2020
 
Margarita’s Mexican Grill
 
5,629
 
7.5%
 
4/14/2015
58
 
WalMart Orangeburg
                                               
59
 
Parkside Development Company, Inc.
                                               
60
 
155 Passaic Avenue
 
Broadway Insurance
 
13,127
 
14.9%
 
10/31/2021
 
Daniella Koren
 
7,644
 
8.7%
 
11/30/2017
 
Weinberg Lieberman
 
4,872
 
5.5%
 
11/30/2017
61
 
CT Self Storage - Escondido
                                               
62
 
Rite Aid Portfolio
                                               
62.01
 
Rite Aid Buffalo
                                               
62.02
 
Rite Aid Bluefield
                                               
62.03
 
Rite Aid Hinton
                                               
62.04
 
Rite Aid Branchland
                                               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
                                               
64
 
Korakia Pensione
                                               
65
 
Strand Building
 
Golden Palace Buffet
 
3,000
 
8.0%
 
7/31/2024
 
Suntan Seekers
 
3,000
 
8.0%
 
8/31/2019
 
Exchange
 
2,755
 
7.3%
 
5/31/2018
66
 
Kingston Point
                                               
67
 
Best Western Plus Dallas Hotel and Conference Center  
                                               
68
 
North Bechtle Square II
 
Sake One, Inc.
 
4,250
 
11.5%
 
10/31/2022
 
Vision Service Corporation (dba Eye Mart Optical)
 
4,000
 
10.8%
 
11/30/2023
 
AHMF Inc (dba The Original Mattress Factory)
 
3,392
 
9.1%
 
12/31/2017
69
 
Merri-Five Plaza
 
AutoZone Development
 
8,600
 
10.8%
 
12/31/2021
 
U-Sew, LLC
 
4,837
 
6.1%
 
4/30/2016
 
Tandy Leather Comp
 
4,800
 
6.0%
 
9/30/2024
70
 
Fishers Town Center
 
Original Pancake House
 
3,900
 
15.9%
 
3/31/2019
 
Taylor’s Bakery
 
3,250
 
13.3%
 
11/30/2018
 
Scottrade, Inc.
 
1,300
 
5.3%
 
12/31/2015
71
 
Avon Self-Storage
                                               
72
 
Hampton Inn, Manhattan, KS
                                               
73
 
Fifth Avenue Loft Corporation
                                               
74
 
Shops at Lily Cache Creek
 
Bella’s Dog Grooming
 
2,100
 
11.7%
 
8/31/2016
 
Lily Cache Dental
 
1,800
 
10.0%
 
3/31/2019
 
T-Mobile of Illinois
 
1,500
 
8.4%
 
5/31/2016
75
 
Red Roof Inn San Diego
                                               
76
 
La Quinta Garden Apartments
                                               
77
 
72nd Street East Corporation
                                               
78
 
14 Horatio Street Apartments Corp.
                                               
79
 
1182-1214 Farmington Avenue
 
Howley Bread Group
 
4,500
 
16.5%
 
12/31/2018
 
Nishiki Japanese Restaurant
 
3,800
 
14.0%
 
2/28/2019
 
Alex Faigel Bristol
 
3,020
 
11.1%
 
8/31/2020
80
 
Market at Summer Oaks
 
ALDI
 
15,889
 
18.3%
 
6/15/2015
 
Harbor Freight Tools
 
15,233
 
17.6%
 
2/29/2020
 
Advance Auto
 
7,500
 
8.7%
 
12/31/2018
81
 
Greenwood Arms Cooperative Corp.
                                               
82
 
Franklin Commons
 
Asian King
 
4,200
 
13.1%
 
9/30/2017
 
Cato Corporation
 
4,160
 
13.0%
 
1/31/2018
 
Shoe Show, Inc.
 
3,440
 
10.8%
 
10/31/2017
83
 
Durham Apartments
                                               
84
 
San Luis Shopping Center
 
Dollar Tree Store
 
9,000
 
22.4%
 
4/30/2019
 
Shoe Department Store
 
5,000
 
12.4%
 
5/31/2019
 
Rue 21 Store
 
4,456
 
11.1%
 
1/31/2019
85
 
Monte Vista Mini Storage
                                               
86
 
Colonial Place Apartments
                                               
87
 
The Terraces at Willow Springs
 
Northpoint Personal Training
 
7,258
 
14.5%
 
5/31/2021
 
Davinci’s Pizza
 
6,000
 
12.0%
 
12/31/2023
 
Kids Stay N Play North
 
4,000
 
8.0%
 
9/30/2017
88
 
Evelyn Court Apartment Corp.
                                               
89
 
Park Town Cooperative Homes No. 1, Inc.
                                               
90
 
Bay Terrace Cooperative Section VIII, Inc.
                                               
91
 
Woodstock Crossing
 
Nail & Tanning Salon
 
1,500
 
2.3%
 
3/31/2015
 
Pizza Hut
 
1,200
 
1.8%
 
5/31/2015
 
Best Quality Cleaners
 
1,200
 
1.8%
 
9/30/2014
92
 
Continental Self Storage
                                               
93
 
SaraVilla Apartments
                                               
94
 
Greenport Plaza
 
Salvation Army
 
18,607
 
15.7%
 
10/4/2016
 
Aldi
 
16,800
 
14.2%
 
4/30/2017
 
Advance Auto
 
10,800
 
9.1%
 
3/31/2016
95
 
Reserve at Cinco Ranch
 
Derek McKaskle, D.D.S.
 
3,530
 
16.6%
 
9/30/2018
 
Kids R Kids
 
3,515
 
16.6%
 
5/31/2018
 
Ralph A. Brock II, DDS
 
2,100
 
9.9%
 
5/31/2018
96
 
Bayview Marketplace
 
Dental Care Alliance
 
3,277
 
15.6%
 
12/17/2017
 
Laundry Shop
 
2,754
 
13.1%
 
2/28/2017
 
AdvancedUrgent Care
 
2,720
 
12.9%
 
9/30/2016
97
 
North Salem Self Storage
                                               
98
 
Walgreens - Lima
                                               
99
 
Rite Aid Middletown
                                               
100
 
Shackleford MHP
                                               
101
 
74 Fifth Avenue Owner’s Corporation
                                               
102
 
Novawest Center
 
Red Level Networks, LLC
 
6,131
 
5.3%
 
1/31/2017
 
Great Lakes Gourmet Food
 
5,120
 
4.4%
 
9/30/2015
 
Eclipse, Inc.
 
5,105
 
4.4%
 
8/31/2014
103
 
Polo Green Apartments
                                               
104
 
Big Oak Self Storage
                                               
105
 
TimberHills Apartments
                                               
106
 
S&S Plaza
 
Radio Shack Store
 
2,404
 
14.8%
 
6/30/2015
 
Gamestop
 
1,875
 
11.6%
 
2/28/2019
 
Penn Station East Coast Subs
 
1,800
 
11.1%
 
2/28/2020
107
 
4400 Coldwater Canyon Avenue
 
American Citizenship Center, LLC
 
3,108
 
13.6%
 
8/19/2015
 
Roddenberry Entertainment, Inc.
 
3,100
 
13.6%
 
4/30/2015
 
Commercial Programming Systems, Inc.
 
1,822
 
8.0%
 
12/1/2014
108
 
EZ Self-Storage
                                               
109
 
Belleville Crossing - Building I
 
Qdoba Mexican Grill #2542
 
2,400
 
26.8%
 
9/30/2018
 
Nail Spa
 
2,257
 
25.2%
 
3/12/2019
 
General Nutrition Corp
 
1,162
 
13.0%
 
9/30/2015
110
 
Sandpiper Self Storage
                                               
111
 
Marion Plaza
 
The Cato Corporation
 
4,160
 
17.4%
 
1/31/2019
 
Shoe Show, Inc.
 
3,760
 
15.7%
 
2/28/2016
 
Springleaf Financial Services, Inc.
 
1,760
 
7.4%
 
12/31/2018
112
 
Safari MHP
                                               
113
 
Westwood Manor MHP
                                               
114
 
The Mill MHC
                                               
115
 
Best Western Plus
                                               
116
 
Highlands Mobile Village
                                               
117
 
Sted Tenant Owners Corp.
                                               
118
 
Osceola MHC
                                               
119
 
Lakeview Mobile Court
                                               
120
 
Mountain View MHC
                                               
121
 
Drake Lane Owners, Inc.
                                               
122
 
Michelle Tenants Corp.
                                               
123
 
3215 Owners, Ltd.
                                               
124
 
250 West 16th Street Owners Corp.
                                               
125
 
Great Space Self Storage
                                               
126
 
406 West 46th Street Corp.
                                               
127
 
741 West End Avenue Owners Corp.
                                               
128
 
250 Equities Corp.
                                               
129
 
338 West 19th Street Incorporated
                                               
 
 
A-1-16

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
5th Largest Tenant Name(14)(15)
 
5th Largest
Tenant Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest
Tenant Exp. Date
 
Engineering Report Date
 
Environmental Report Date (Phase I)
 
Environmental Report Date (Phase II)
 
Seismic
Report Date
 
Seismic PML %
 
Seismic
Insurance
Required
(Y/N)
 
Terrorism Insurance (Y/N)
 
Loan Purpose
 
Engineering
Escrow / Deferred
Maintenance ($)
 
Tax Escrow
(Initial)
 
Monthly Tax
Escrow ($)
1
 
Bank of America Plaza
 
Alston & Bird
 
81,094
 
5.7%
 
12/31/2023
 
7/7/2014
 
7/7/2014
     
7/3/2014
 
13.0%
 
N
 
Y
 
Refinance
 
0
 
4,151,842
 
518,981
2
 
Columbus Square Portfolio
 
HomeGoods
 
27,019
 
5.5%
 
5/31/2021
 
7/15/2014
 
7/15/2014
             
N
 
Y
 
Refinance
 
0
 
249,368
 
77,575
3
 
Stamford Plaza Portfolio
 
Various
 
Various
 
Various
 
Various
 
7/8/2014
 
7/8/2014
             
N
 
Y
 
Refinance
 
945,000
 
963,416
 
481,708
3.01
 
Two Stamford Plaza
 
Ace American Insurance Co
 
18,465
 
7.2%
 
8/31/2018
 
7/8/2014
 
7/8/2014
             
N
 
Y
               
3.02
 
Four Stamford Plaza
 
Drum Capital Management LLC
 
9,900
 
3.8%
 
7/31/2018
 
7/8/2014
 
7/8/2014
             
N
 
Y
               
3.03
 
One Stamford Plaza
 
Intrepid Aviation Management
 
12,757
 
5.9%
 
10/31/2017
 
7/8/2014
 
7/8/2014
             
N
 
Y
               
3.04
 
Three Stamford Plaza
 
Sustainable Growth Advisers
 
8,780
 
3.6%
 
5/31/2019
 
7/8/2014
 
7/8/2014
             
N
 
Y
               
4
 
Hampton Inn & Suites - Brickell
                 
5/19/2014
 
5/16/2014
             
N
 
Y
 
Refinance
 
0
 
511,536
 
56,838
5
 
Offices at Broadway Station
 
Global Technology Resources
 
34,144
 
10.7%
 
1/31/2020
 
6/2/2014
 
7/2/2014
             
N
 
Y
 
Acquisition
 
0
 
284,793
 
94,931
6
 
CSM Bakery Supplies Portfolio I
                 
8/6/2014
 
8/6/2014
             
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
6.01
 
1912 Montreal Road
                 
8/6/2014
 
8/6/2014
             
N
 
Y
               
6.02
 
3301 Montreal Industrial Way
                 
8/6/2014
 
8/6/2014
             
N
 
Y
               
6.03
 
1400 W 2700 N
                 
8/6/2014
 
8/6/2014
             
N
 
Y
               
6.04
 
3765 Walden Avenue
                 
8/6/2014
 
8/6/2014
             
N
 
Y
               
7
 
U-Haul Portfolio
                 
Various
 
Various
     
Various
 
Various
 
Various
 
Y
 
Refinance
 
128,381
 
0
 
Springing
7.01
 
U-Haul - Yonkers
                 
6/30/2014
 
6/25/2014
             
N
 
Y
               
7.02
 
U-Haul - Pleasant Hills
                 
7/11/2014
 
7/11/2014
             
N
 
Y
               
7.03
 
U-Haul - Coraopolis
                 
7/9/2014
 
7/10/2014
             
N
 
Y
               
7.04
 
U-Haul - El Paso
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
7.05
 
U-Haul - Washington
                 
6/30/2014
 
7/9/2014
             
N
 
Y
               
7.06
 
U-Haul - Corpus Christi
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
7.07
 
U-Haul - Houston North
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
7.08
 
U-Haul - Lebanon
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
7.09
 
U-Haul - Fontana
                 
6/30/2014
 
6/25/2014
     
6/30/2014
 
15.0%
 
N
 
Y
               
7.10
 
U-Haul - Olympia
                 
6/30/2014
 
6/30/2014
     
6/30/2014
 
10.0%
 
N
 
Y
               
7.11
 
U-Haul - Detroit
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
7.12
 
U-Haul - Westfield
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
7.13
 
U-Haul - Livermore
                 
6/30/2014
 
6/30/2014
     
6/30/2014
 
14.0%
 
N
 
Y
               
7.14
 
U-Haul - Cincinnati
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
7.15
 
U-Haul - Memphis
                 
7/10/2014
 
6/30/2014
     
6/30/2014
 
8.0%
 
N
 
Y
               
7.16
 
U-Haul - Birmingham
                 
7/11/2014
 
6/30/2014
             
N
 
Y
               
7.17
 
U-Haul - Macon
                 
6/30/2014
 
6/27/2014
             
N
 
Y
               
7.18
 
U-Haul - Grand Island
                 
7/10/2014
 
6/30/2014
             
N
 
Y
               
7.19
 
U-Haul - Wichita
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
7.20
 
U-Haul - Bloomsburg
                 
6/30/2014
 
6/26/2014
             
N
 
Y
               
7.21
 
U-Haul - Longview
                 
6/30/2014
 
6/30/2014
             
N
 
Y
               
8
 
Hermosa Pavilion
 
Precision Development
 
4,738
 
3.9%
 
4/9/2017
 
6/19/2014
 
6/24/2014
     
6/19/2014
 
8.0%
 
N
 
Y
 
Refinance
 
0
 
136,844
 
22,807
9
 
Texas Portfolio
                 
7/14/2014
 
6/27/2014
             
N
 
Y
 
Acquisition
 
118,363
 
360,832
 
45,104
9.01
 
Rincon Apartments
                 
7/14/2014
 
6/27/2014
             
N
 
Y
               
9.02
 
Las Palmas Apartments
                 
7/14/2014
 
6/27/2014
             
N
 
Y
               
9.03
 
Reata Apartments
                 
7/14/2014
 
6/27/2014
             
N
 
Y
               
10
 
Hilton Lexington Downtown
                 
5/29/2014
 
5/29/2014
             
N
 
Y
 
Acquisition
 
0
 
174,996
 
19,444
11
 
States Addition Apartments
                 
5/30/2014
 
6/2/2014
             
N
 
Y
 
Acquisition
 
0
 
213,255
 
23,695
12
 
North Valley Plaza
 
Dollar Tree
 
13,898
 
5.8%
 
12/31/2014
 
5/21/2014
 
5/28/2014
     
5/22/2014
 
10.0%
 
N
 
Y
 
Refinance
 
0
 
51,458
 
25,729
13
 
Courtyard by Marriott - Aventura
                 
6/23/2014
 
6/23/2014
             
N
 
Y
 
Refinance
 
0
 
179,697
 
19,967
14
 
Preferred Freezer Houston
                 
7/17/2014
 
7/18/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
15
 
400 Atlantic Avenue
                 
7/17/2014
 
11/22/2013
             
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
16
 
CSM Bakery Supplies Portfolio II
                 
8/6/2014
 
8/6/2014
             
N
 
Y
 
Acquisition
 
0
 
0
 
Springing
16.01
 
7351 Crider Avenue
                 
8/6/2014
 
8/6/2014
     
6/26/2014
 
15.0%
 
N
 
Y
               
16.02
 
32621 Central Avenue
                 
8/6/2014
 
8/6/2014
     
6/25/2014
 
18.0%
 
N
 
Y
               
16.03
 
2570 Kiel Way
                 
8/6/2014
 
8/6/2014
             
N
 
Y
               
16.04
 
11350 Sunrise Park Drive
                 
8/6/2014
 
8/6/2014
     
6/23/2014
 
8.0%
 
N
 
Y
               
16.05
 
8235 McHard Road
                 
8/6/2014
 
8/6/2014
             
N
 
Y
               
16.06
 
5455 Louie Lane
                 
8/6/2014
 
8/6/2014
     
6/24/2014
 
11.0%
 
N
 
Y
               
16.07
 
805 West 2500 South
                 
8/6/2014
 
8/6/2014
     
6/20/2014
 
17.0%
 
N
 
Y
               
17
 
Parliament Bend and Park West Apartments
                 
Various
 
7/21/2014
             
N
 
Y
 
Acquisition
 
0
 
407,352
 
43,106
17.01
 
Park West Apartments
                 
7/22/2014
 
7/21/2014
             
N
 
Y
               
17.02
 
Parliament Bend Apartments
                 
7/21/2014
 
7/21/2014
             
N
 
Y
               
18
 
55 Miracle Mile
 
Environmental Health Systems Research Institute, Inc.
 
4,444
 
6.8%
 
9/30/2019
 
7/16/2014
 
7/17/2014
             
N
 
Y
 
Refinance
 
0
 
235,812
 
32,083
19
 
Lincoln Plaza
                 
7/8/2014
 
7/8/2014
             
N
 
Y
 
Refinance
 
2,875
 
25,945
 
2,745
20
 
Park City 3 and 4 Apartments, Inc.
                 
6/17/2014
 
7/16/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
21
 
Bentley Commons at Keene
                 
7/1/2014
 
7/1/2014
             
N
 
Y
 
Refinance
 
0
 
131,218
 
32,805
22
 
Alpha Health Center
 
Cecil Surgery Center
 
5,746
 
6.3%
 
3/31/2022
 
7/8/2014
 
7/8/2014
             
N
 
Y
 
Refinance
 
467,400
 
35,371
 
11,790
23
 
Sansone Regal Plaza
 
Ali Baba Restaurant
 
4,500
 
3.2%
 
7/31/2020
 
4/30/2014
 
4/30/2014
             
N
 
Y
 
Acquisition
 
0
 
29,961
 
5,992
24
 
The Dorel Apartments
                 
5/29/2014
 
6/3/2014
             
N
 
Y
 
Refinance
 
0
 
114,701
 
14,337
25
 
Carson Plaza
 
The Glamour Spot
 
2,750
 
3.4%
 
9/30/2015
 
8/13/2014
 
8/11/2014
     
8/13/2014
 
18.0%
 
N
 
Y
 
Refinance
 
0
 
94,623
 
10,514
26
 
Hilton Garden Inn - Middleton
                 
7/1/2014
 
7/1/2014
             
N
 
Y
 
Refinance
 
0
 
33,738
 
18,742
27
 
Normandale Village
 
Famous Dave’s of America INC. ID FDA2031
 
5,420
 
3.9%
 
7/31/2017
 
8/1/2014
 
8/1/2014
             
N
 
Y
 
Refinance
 
7,000
 
225,792
 
39,514
28
 
Residence Inn - Anaheim Hills Yorba Linda
                 
6/17/2014
 
6/11/2014
     
6/20/2014
 
10.0%
 
N
 
Y
 
Refinance
 
0
 
78,984
 
9,873
29
 
Newport Beach Mini U Storage I
                 
5/15/2014
 
5/15/2014
 
6/9/2014
 
5/15/2014
 
13.0%
 
N
 
Y
 
Refinance
 
0
 
25,380
 
6,345
30
 
Plymouth Hills
                 
6/12/2014
 
6/12/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
0
31
 
Mill Creek Run Apartments
                 
6/19/2014
 
6/19/2014
             
N
 
Y
 
Acquisition
 
27,225
 
113,465
 
10,315
32
 
Residence Inn - Ft. Lauderdale
                 
6/11/2014
 
6/10/2014
             
N
 
Y
 
Refinance
 
0
 
154,926
 
15,493
33
 
Cherry Grove Apartments
                 
6/27/2014
 
6/27/2014
             
N
 
Y
 
Acquisition
 
23,625
 
53,956
 
6,423
34
 
Oak Hill Portfolio
 
Various
 
Various
 
Various
 
Various
 
7/29/2014
 
7/29/2014
             
N
 
Y
 
Acquisition
 
0
 
99,480
 
9,948
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
 
Auto-Owners Insurance
 
3,436
 
6.9%
 
7/31/2017
 
7/29/2014
 
7/29/2014
             
N
 
Y
               
34.02
 
Blairsville VA Clinic
                 
7/29/2014
 
7/29/2014
             
N
 
Y
               
34.03
 
Peachtree City Building
                 
7/29/2014
 
7/29/2014
             
N
 
Y
               
35
 
Newport Beach Mini U Storage II
                 
5/15/2014
 
5/15/2014
 
6/9/2014
 
5/15/2014
 
10.0%
 
N
 
Y
 
Refinance
 
0
 
27,630
 
5,526
36
 
Stuart North Shopping Center
 
Fred Astair Dance
 
3,485
 
8.1%
 
4/30/2017
 
7/15/2014
 
7/15/2014
             
N
 
Y
 
Acquisition
 
12,438
 
69,847
 
6,558
37
 
Gander Mountain - Arlington
                 
7/10/2014
 
7/10/2014
             
N
 
Y
 
Acquisition
 
0
 
0
 
0
38
 
Holiday Inn Express-Decatur, GA
                 
6/3/2014
 
6/3/2014
             
N
 
Y
 
Refinance
 
0
 
113,238
 
9,436
39
 
StorageMart - Crofton
                 
5/5/2014
 
5/5/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
40
 
All Storage Railhead
                 
7/1/2014
 
7/1/2014
             
N
 
Y
 
Refinance
 
0
 
148,132
 
16,459
41
 
Geracimos Portfolio
 
Various
 
Various
 
Various
 
Various
 
7/28/2014
 
Various
             
N
 
Y
 
Refinance
 
32,115
 
0
 
5,495
41.01
 
Geracimos Portfolio - South Village & Extended
 
VSMCCC Clinic
 
1,408
 
4.9%
 
10/31/2018
 
7/28/2014
 
8/11/2014
             
N
 
Y
               
41.02
 
Geracimos Portfolio - College Crossing
 
Eclispe Dance School
 
2,221
 
9.3%
 
1/31/2019
 
7/28/2014
 
8/11/2014
             
N
 
Y
               
41.03
 
Geracimos Portfolio - Middletown Village
                 
7/28/2014
 
7/28/2014
             
N
 
Y
               
41.04
 
Geracimos Portfolio - Ocean City
                 
7/28/2014
 
8/15/2014
             
N
 
Y
               
42
 
Zang Business Center
 
Surveying and Mapping, Inc.
 
3,232
 
2.6%
 
12/31/2015
 
6/16/2014
 
6/18/2014
             
N
 
Y
 
Acquisition
 
95,091
 
0
 
Springing
43
 
Holiday Inn Express - Lexington
                 
5/1/2014
 
4/30/2014
             
N
 
Y
 
Refinance
 
0
 
47,616
 
4,329
44
 
Rolling Hills Apartments
                 
5/20/2014
 
5/21/2014
             
N
 
Y
 
Refinance
 
366,350
 
80,067
 
11,438
45
 
West Knoll Apartments
                 
7/14/2014
 
7/11/2014
             
N
 
Y
 
Refinance
 
346,875
 
9,918
 
4,959
46
 
CT Self Storage - Fullerton
                 
5/19/2014
 
5/19/2014
     
4/23/2014
 
11.0%
 
N
 
Y
 
Refinance
 
0
 
29,585
 
5,917
47
 
Greenbrier Plaza
 
Credit Card Services, Inc.
 
2,441
 
2.4%
 
12/31/2015
 
5/26/2014
 
5/26/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
48
 
81 Washington Avenue
                 
6/27/2014
 
6/27/2014
             
N
 
Y
 
Refinance
 
0
 
48,334
 
4,603
49
 
Hampton Inn - Greenville
                 
4/28/2014
 
4/29/2014
             
N
 
Y
 
Refinance
 
0
 
62,004
 
7,750
50
 
Orillia Station
 
Happy at the Bay
 
1,555
 
3.3%
 
5/30/2018
 
5/20/2014
 
5/22/2014
     
5/27/2014
 
11.0%
 
N
 
Y
 
Refinance
 
76,380
 
62,247
 
11,857
 
 
A-1-17

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                               
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
5th Largest Tenant Name(14)(15)
 
5th Largest
Tenant Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest
Tenant exp. Date
 
Engineering Report Date
 
Environmental Report Date (Phase I)
 
Environmental Report Date (Phase II)
 
Seismic
Report Date
 
Seismic PML %
 
Seismic Insurance Required
(Y/N)
 
Terrorism Insurance (Y/N)
 
Loan Purpose
 
Engineering
Escrow / Deferred
Maintenance ($)
 
Tax Escrow
(Initial)
 
Monthly Tax Escrow ($)
51
 
Andover & Andover West
                 
6/17/2014
 
6/18/2014
             
N
 
Y
 
Refinance
 
48,576
 
44,790
 
14,930
52
 
Holiday Inn Express Memphis
                 
6/26/2014
 
6/26/2014
             
N
 
Y
 
Refinance
 
0
 
73,931
 
9,241
53
 
Holiday Inn Express - Georgetown
                 
6/8/2014
 
6/10/2014
             
N
 
Y
 
Refinance
 
0
 
43,830
 
4,383
54
 
Powell Crossing
 
Kenneth’s Hair Salon
 
3,200
 
6.6%
 
10/30/2017
 
5/29/2014
 
5/30/2014
             
N
 
Y
 
Refinance
 
6,921
 
16,397
 
15,616
55
 
Holiday Inn Express & Suites Dallas East
                 
3/31/2014
 
3/28/2014
             
N
 
Y
 
Refinance
 
0
 
109,992
 
9,166
56
 
Fairfield Inn Suites - Lock Haven
                 
6/30/2014
 
6/27/2014
             
N
 
Y
 
Refinance
 
0
 
72,714
 
10,388
57
 
Shoppes at Barnes Crossing
 
Beauty Supply
 
4,676
 
6.2%
 
11/30/2024
 
7/1/2014
 
7/3/2014
             
N
 
Y
 
Refinance
 
13,500
 
73,224
 
8,136
58
 
WalMart Orangeburg
                 
6/25/2014
 
6/25/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
59
 
Parkside Development Company, Inc.
                 
5/9/2014
 
5/7/2014
             
N
 
Y
 
Refinance
 
0
 
6,267
 
6,267
60
 
155 Passaic Avenue
 
Mortgage Masters
 
4,468
 
5.1%
 
10/31/2017
 
6/10/2014
 
6/10/2014
             
N
 
Y
 
Refinance
 
0
 
74,562
 
18,641
61
 
CT Self Storage - Escondido
                 
5/20/2014
 
5/20/2014
     
4/23/2014
 
7.0%
 
N
 
Y
 
Refinance
 
0
 
34,212
 
5,702
62
 
Rite Aid Portfolio
                 
Various
 
Various
 
Various
         
N
 
Y
 
Acquisition
 
13,750
 
0
 
Springing
62.01
 
Rite Aid Buffalo
                 
11/13/2013
 
12/5/2013
 
1/3/2014
         
N
 
Y
               
62.02
 
Rite Aid Bluefield
                 
12/23/2013
 
12/30/2013
             
N
 
Y
               
62.03
 
Rite Aid Hinton
                 
12/23/2013
 
12/30/2013
             
N
 
Y
               
62.04
 
Rite Aid Branchland
                 
12/23/2013
 
12/30/2013
             
N
 
Y
               
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
                 
4/2/2014
 
4/2/2014
             
N
 
Y
 
Refinance
 
0
 
57,966
 
8,281
64
 
Korakia Pensione
                 
6/11/2014
 
6/12/2014
             
N
 
Y
 
Refinance
 
33,188
 
20,607
 
3,435
65
 
Strand Building
 
Supercuts
 
1,644
 
4.4%
 
9/30/2019
 
7/8/2014
 
7/8/2014
             
N
 
Y
 
Refinance
 
0
 
46,498
 
6,326
66
 
Kingston Point
                 
7/24/2014
 
7/24/2014
             
N
 
Y
 
Refinance
 
40,106
 
46,774
 
4,677
67
 
Best Western Plus Dallas Hotel and Conference Center  
                 
5/8/2014
 
5/8/2014
             
N
 
Y
 
Refinance
 
30,626
 
80,265
 
8,918
68
 
North Bechtle Square II
 
QC Financial Services
 
2,320
 
6.3%
 
1/31/2016
 
11/25/2013
 
11/21/2013
             
N
 
Y
 
Refinance
 
0
 
10,546
 
5,273
69
 
Merri-Five Plaza
 
Merriman Drugs
 
4,000
 
5.0%
 
12/31/2015
 
6/2/2014
 
6/2/2014
             
N
 
Y
 
Refinance
 
69,068
 
10,585
 
10,585
70
 
Fishers Town Center
 
KKBB, Inc.
 
1,300
 
5.3%
 
1/31/2015
 
5/29/2014
 
5/29/2014
             
N
 
Y
 
Refinance
 
0
 
19,366
 
6,148
71
 
Avon Self-Storage
                 
6/9/2014
 
6/9/2014
             
N
 
Y
 
Acquisition
 
4,688
 
11,747
 
11,188
72
 
Hampton Inn, Manhattan, KS
                 
4/2/2014
 
4/2/2014
             
N
 
Y
 
Refinance
 
0
 
46,000
 
11,500
73
 
Fifth Avenue Loft Corporation
                 
6/11/2014
 
6/10/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
74
 
Shops at Lily Cache Creek
 
LA Tan
 
1,500
 
8.4%
 
1/31/2018
 
7/11/2014
 
7/11/2014
             
N
 
Y
 
Acquisition
 
0
 
10,291
 
9,801
75
 
Red Roof Inn San Diego
                 
6/19/2014
 
7/17/2014
             
N
 
Y
 
Refinance
 
2,031
 
19,176
 
2,739
76
 
La Quinta Garden Apartments
                 
7/8/2014
 
7/8/2014
             
N
 
Y
 
Acquisition
 
240,000
 
69,016
 
8,217
77
 
72nd Street East Corporation
                 
6/12/2014
 
6/12/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
78
 
14 Horatio Street Apartments Corp.
                 
5/8/2014
 
5/5/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
79
 
1182-1214 Farmington Avenue
 
BCR Communications LLC
 
1,879
 
6.9%
 
11/30/2017
 
5/7/2014
 
5/22/2014
             
N
 
Y
 
Refinance
 
0
 
21,323
 
1,866; Springing
80
 
Market at Summer Oaks
 
Bucanas Mexican Rest.
 
7,500
 
8.7%
 
10/31/2015
 
7/14/2014
 
7/14/2014
     
7/14/2014
 
12.0%
 
N
 
Y
 
Refinance
 
151,979
 
33,442
 
10,616
81
 
Greenwood Arms Cooperative Corp.
                 
5/15/2014
 
5/15/2014
             
N
 
Y
 
Refinance
 
0
 
17,670
 
17,670
82
 
Franklin Commons
 
Lend Mark Financial, LLC
 
2,000
 
6.3%
 
4/30/2019
 
7/24/2014
 
7/25/2014
             
N
 
Y
 
Acquisition
 
3,750
 
2,671
 
1,272
83
 
Durham Apartments
                 
4/9/2014
 
4/9/2014
             
N
 
Y
 
Refinance
 
71,469
 
0
 
Springing
84
 
San Luis Shopping Center
 
Sally Beauty Store
 
1,500
 
3.7%
 
6/30/2019
 
6/30/2014
 
6/2/2014
             
N
 
Y
 
Acquisition
 
27,563
 
17,619
 
3,356
85
 
Monte Vista Mini Storage
                 
6/5/2014
 
6/4/2014
     
6/3/2014
 
6.0%
 
N
 
Y
 
Refinance
 
0
 
11,328
 
3,776
86
 
Colonial Place Apartments
                 
6/20/2014
 
6/22/2014
             
N
 
Y
 
Refinance
 
40,404
 
49,259
 
4,105
87
 
The Terraces at Willow Springs
 
Minuteman Press
 
1,800
 
3.6%
 
4/30/2016
 
6/11/2014
 
6/11/2014
             
N
 
Y
 
Refinance
 
23,125
 
62,472
 
5,206
88
 
Evelyn Court Apartment Corp.
                 
6/9/2014
 
6/5/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
89
 
Park Town Cooperative Homes No. 1, Inc.
                 
7/7/2014
 
7/7/2014
             
N
 
Y
 
Refinance
 
0
 
33,896
 
8,711
90
 
Bay Terrace Cooperative Section VIII, Inc.
                 
6/5/2014
 
6/5/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
91
 
Woodstock Crossing
 
Tabor Clips, Inc.
 
1,000
 
1.5%
 
5/31/2024
 
6/11/2014
 
2/7/2014
 
2/10/2014
         
N
 
Y
 
Acquisition
 
0
 
72,205
 
6,564
92
 
Continental Self Storage
                 
6/4/2014
 
6/4/2014
             
N
 
Y
 
Refinance
 
0
 
10,134
 
3,378
93
 
SaraVilla Apartments
                 
3/25/2014
 
3/25/2014
             
N
 
Y
 
Refinance
 
0
 
7,551
 
7,551
94
 
Greenport Plaza
 
Fosters Refrigerator
 
10,000
 
8.4%
 
2/28/2017
 
6/20/2014
 
6/24/2014
             
N
 
Y
 
Refinance
 
3,907
 
30,577
 
10,192
95
 
Reserve at Cinco Ranch
 
Unique Party
 
1,565
 
7.4%
 
10/31/2019
 
5/21/2014
 
5/20/2014
             
N
 
Y
 
Refinance
 
0
 
59,360
 
7,420
96
 
Bayview Marketplace
 
Happy’s Pizza
 
2,545
 
12.1%
 
2/25/2019
 
5/30/2014
 
5/30/2014
             
N
 
Y
 
Refinance
 
0
 
17,489
 
5,830
97
 
North Salem Self Storage
                 
6/9/2014
 
6/10/2014
             
N
 
Y
 
Refinance
 
0
 
13,462
 
1,346
98
 
Walgreens - Lima
                 
5/19/2014
 
5/19/2014
             
N
 
N
 
Refinance
 
0
 
0
 
Springing
99
 
Rite Aid Middletown
                 
7/2/2014
 
7/2/2014
             
N
 
Y
 
Acquisition
 
0
 
0
 
0
100
 
Shackleford MHP
                 
6/25/2014
 
6/23/2014
             
N
 
Y
 
Refinance
 
34,375
 
1,357
 
1,357
101
 
74 Fifth Avenue Owner’s Corporation
                 
5/19/2014
 
5/20/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
102
 
Novawest Center
 
Community Links
 
5,081
 
4.4%
 
4/30/2018
 
3/17/2014
 
4/11/2014
 
6/9/2014
         
N
 
Y
 
Refinance
 
244,918
 
8,973
 
8,973
103
 
Polo Green Apartments
                 
3/25/2014
 
3/25/2014
             
N
 
Y
 
Refinance
 
0
 
4,995
 
4,995
104
 
Big Oak Self Storage
                 
5/5/2014
 
5/5/2014
     
5/5/2014
 
4.0%
 
N
 
Y
 
Refinance
 
16,500
 
13,965
 
2,793
105
 
TimberHills Apartments
                 
6/4/2014
 
6/4/2014
     
6/4/2014
 
8.0%
 
N
 
Y
 
Refinance
 
0
 
36,600
 
3,660
106
 
S&S Plaza
 
Onemain Financial
 
1,534
 
9.5%
 
10/31/2016
 
6/30/2014
 
6/30/2014
             
N
 
Y
 
Refinance
 
36,086
 
2,681
 
1,277
107
 
4400 Coldwater Canyon Avenue
 
Muse Entertainment, USA
 
1,465
 
6.4%
 
12/30/2015
 
6/26/2014
 
6/26/2014
     
6/26/2014
 
12.0%
 
N
 
Y
 
Refinance
 
0
 
17,945
 
3,589
108
 
EZ Self-Storage
                 
6/9/2014
 
6/9/2014
             
N
 
Y
 
Acquisition
 
15,281
 
6,210
 
2,957
109
 
Belleville Crossing - Building I
                 
6/5/2014
 
6/5/2014
             
N
 
Y
 
Acquisition
 
6,696
 
4,833
 
4,603
110
 
Sandpiper Self Storage
                 
6/17/2014
 
6/17/2014
             
N
 
Y
 
Refinance
 
950
 
22,831
 
2,537
111
 
Marion Plaza
 
WC Marion, LLC (Verizon Wireless)
 
1,200
 
5.0%
 
11/30/2014
 
6/16/2014
 
6/16/2014
             
N
 
Y
 
Acquisition
 
0
 
31,791
 
3,974
112
 
Safari MHP
                 
7/15/2014
 
7/16/2014
             
N
 
Y
 
Refinance
 
0
 
10,164
 
1,129
113
 
Westwood Manor MHP
                 
5/28/2014
 
5/28/2014
             
N
 
Y
 
Acquisition
 
37,038
 
21,106
 
1,131
114
 
The Mill MHC
                 
7/8/2014
 
7/8/2014
             
N
 
Y
 
Refinance
 
6,000
 
33,675
 
3,061
115
 
Best Western Plus
                 
6/27/2014
 
7/1/2014
             
N
 
Y
 
Refinance
 
0
 
10,748
 
3,583
116
 
Highlands Mobile Village
                 
6/17/2014
 
6/16/2014
             
N
 
Y
 
Refinance
 
0
 
14,329
 
1,433
117
 
Sted Tenant Owners Corp.
                 
6/11/2014
 
6/10/2014
             
N
 
N
 
Refinance
 
0
 
30,472
 
15,236
118
 
Osceola MHC
                 
6/17/2014
 
6/17/2014
             
N
 
Y
 
Refinance
 
525
 
19,266
 
1,751
119
 
Lakeview Mobile Court
                 
6/17/2014
 
6/17/2014
             
N
 
Y
 
Acquisition
 
0
 
20,230
 
2,023
120
 
Mountain View MHC
                 
6/20/2014
 
6/20/2014
     
7/11/2014
 
10.0%
 
N
 
Y
 
Acquisition
 
31,425
 
8,329
 
757
121
 
Drake Lane Owners, Inc.
                 
6/25/2014
 
6/19/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
122
 
Michelle Tenants Corp.
                 
5/27/2014
 
5/19/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
123
 
3215 Owners, Ltd.
                 
7/6/2014
 
6/5/2014
             
N
 
N
 
Refinance
 
0
 
18,000
 
9,000
124
 
250 West 16th Street Owners Corp.
                 
6/13/2014
 
6/12/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
125
 
Great Space Self Storage
                 
6/4/2014
 
6/3/2014
             
N
 
Y
 
Refinance
 
1,250
 
13,782
 
1,378
126
 
406 West 46th Street Corp.
                 
5/23/2014
 
5/22/2014
             
N
 
Y
 
Refinance
 
0
 
11,667
 
5,833
127
 
741 West End Avenue Owners Corp.
                 
5/23/2014
 
5/23/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
128
 
250 Equities Corp.
                 
5/2/2014
 
5/2/2014
             
N
 
Y
 
Refinance
 
0
 
0
 
Springing
129
 
338 West 19th Street Incorporated
                 
1/29/2014
 
1/28/2014
             
N
 
Y
 
Refinance
 
0
 
9,167
 
9,167
 
 
A-1-18

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Tax Escrow - Cash
or LoC
 
Tax Escrow -
LoC
Counterparty
 
Insurance
Escrow (Initial)
 
Monthly Insurance
Escrow ($)
 
Insurance Escrow -
Cash or LoC
 
Insurance Escrow -
LoC Counterparty
 
Upfront Replacement Reserve ($)
 
Monthly
Replacement
Reserve ($)(17)
 
Replacement Reserve Cap ($)(17)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement Reserve
Escrow - LoC
Counterparty
 
Upfront TI/LC
Reserve ($)(18)
 
Monthly TI/LC Reserve ($)(18)
 
TI/LC Reserve Cap
($)(18)
1
 
Bank of America Plaza
 
Cash
     
0
 
Springing
         
0
 
23,871
 
0
 
Cash
     
0
 
Springing
 
0
2
 
Columbus Square Portfolio
 
Cash
     
0
 
Springing
         
6,177
 
6,177
 
148,267
 
Cash
     
0
 
Springing
 
0
3
 
Stamford Plaza Portfolio
 
Cash
     
0
 
Springing
         
4,470,000
 
16,375
 
0
 
Cash
     
0
 
187,500
 
0
3.01
 
Two Stamford Plaza
                                                       
3.02
 
Four Stamford Plaza
                                                       
3.03
 
One Stamford Plaza
                                                       
3.04
 
Three Stamford Plaza
                                                       
4
 
Hampton Inn & Suites - Brickell
 
Cash
     
0
 
Springing
         
0
 
28,472
 
0
 
Cash
     
0
 
2,083
 
100,000
5
 
Offices at Broadway Station
 
Cash
     
0
 
Springing
         
0
 
5,300
 
0
 
Cash
     
0
 
26,504
 
636,000
6
 
CSM Bakery Supplies Portfolio I
         
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
 
0
6.01
 
1912 Montreal Road
                                                       
6.02
 
3301 Montreal Industrial Way
                                                       
6.03
 
1400 W 2700 N
                                                       
6.04
 
3765 Walden Avenue
                                                       
7
 
U-Haul Portfolio
         
0
 
Springing
         
0
 
8,433
 
198,449
 
Cash
     
0
 
0
 
0
7.01
 
U-Haul - Yonkers
                                                       
7.02
 
U-Haul - Pleasant Hills
                                                       
7.03
 
U-Haul - Coraopolis
                                                       
7.04
 
U-Haul - El Paso
                                                       
7.05
 
U-Haul - Washington
                                                       
7.06
 
U-Haul - Corpus Christi
                                                       
7.07
 
U-Haul - Houston North
                                                       
7.08
 
U-Haul - Lebanon
                                                       
7.09
 
U-Haul - Fontana
                                                       
7.10
 
U-Haul - Olympia
                                                       
7.11
 
U-Haul - Detroit
                                                       
7.12
 
U-Haul - Westfield
                                                       
7.13
 
U-Haul - Livermore
                                                       
7.14
 
U-Haul - Cincinnati
                                                       
7.15
 
U-Haul - Memphis
                                                       
7.16
 
U-Haul - Birmingham
                                                       
7.17
 
U-Haul - Macon
                                                       
7.18
 
U-Haul - Grand Island
                                                       
7.19
 
U-Haul - Wichita
                                                       
7.20
 
U-Haul - Bloomsburg
                                                       
7.21
 
U-Haul - Longview
                                                       
8
 
Hermosa Pavilion
 
Cash
     
19,000
 
1,583
 
Cash
     
0
 
1,938
 
0
 
Cash
     
0
 
8,331
 
200,000
9
 
Texas Portfolio
 
Cash
     
24,302
 
12,151
 
Cash
     
987,632
 
10,833
 
0
 
Cash
     
0
 
0
 
0
9.01
 
Rincon Apartments
                                                       
9.02
 
Las Palmas Apartments
                                                       
9.03
 
Reata Apartments
                                                       
10
 
Hilton Lexington Downtown
 
Cash
     
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
 
0
11
 
States Addition Apartments
 
Cash
     
18,852
 
6,284
 
Cash
     
4,410
 
4,410
 
0
 
Cash
     
0
 
0
 
0
12
 
North Valley Plaza
 
Cash
     
0
 
4,719
 
Cash
     
0
 
4,627
 
0
 
Cash
     
0
 
13,963; Springing
 
700,000
13
 
Courtyard by Marriott - Aventura
 
Cash
     
0
 
Springing
         
0
 
29,987
 
0
 
Cash
     
0
 
0
 
0
14
 
Preferred Freezer Houston
         
15,357
 
5,119
 
Cash
     
0
 
Springing
 
0
 
Cash
     
0
 
Springing
 
0
15
 
400 Atlantic Avenue
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
16
 
CSM Bakery Supplies Portfolio II
         
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
 
0
16.01
 
7351 Crider Avenue
                                                       
16.02
 
32621 Central Avenue
                                                       
16.03
 
2570 Kiel Way
                                                       
16.04
 
11350 Sunrise Park Drive
                                                       
16.05
 
8235 McHard Road
                                                       
16.06
 
5455 Louie Lane
                                                       
16.07
 
805 West 2500 South
                                                       
17
 
Parliament Bend and Park West Apartments
 
Cash
     
27,428
 
13,061
 
Cash
     
0
 
13,975
 
0
 
Cash
     
0
 
0
 
0
17.01
 
Park West Apartments
                                                       
17.02
 
Parliament Bend Apartments
                                                       
18
 
55 Miracle Mile
 
Cash
     
73,881
 
5,864
 
Cash
     
100,000
 
1,087
 
0
 
Cash
     
350,000
 
3,283
 
0
19
 
Lincoln Plaza
 
Cash
     
28,458
 
4,517
 
Cash
     
0
 
1,926
 
0
 
Cash
     
0
 
9,630
 
0
20
 
Park City 3 and 4 Apartments, Inc.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
21
 
Bentley Commons at Keene
 
Cash
     
15,645
 
Springing
 
Cash
     
5,450
 
2,725
 
0
 
Cash
     
0
 
0
 
0
22
 
Alpha Health Center
 
Cash
     
17,481
 
1,345
 
Cash
     
0
 
1,522
 
0
 
Cash
     
360,000
 
9,977
 
300,000
23
 
Sansone Regal Plaza
 
Cash
     
19,101
 
1,910
         
2,340
 
2,340
 
250,000
 
Cash
     
9,850
 
9,850
 
150,000
24
 
The Dorel Apartments
 
Cash
     
0
 
Springing
         
4,167
 
4,167
 
0
 
Cash
     
0
 
0
 
0
25
 
Carson Plaza
 
Cash
     
11,565
 
1,051
 
Cash
     
1,347
 
1,347
 
0
 
Cash
     
6,737
 
6,737
 
161,676
26
 
Hilton Garden Inn - Middleton
 
Cash
     
0
 
Springing
         
0
 
18,028
 
0
 
Cash
     
0
 
0
 
0
27
 
Normandale Village
 
Cash
     
29,027
 
2,540
 
Cash
     
0
 
4,108
 
0
 
Cash
     
0
 
0
 
0
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
Cash
     
0
 
Springing
         
0
 
14,396
 
0
 
Cash
     
0
 
0
 
0
29
 
Newport Beach Mini U Storage I
 
Cash
     
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
 
0
30
 
Plymouth Hills
         
0
 
0
         
0
 
0
 
0
         
0
 
0
 
0
31
 
Mill Creek Run Apartments
 
Cash
     
0
 
Springing
         
0
 
5,600
 
0
 
Cash
     
0
 
0
 
0
32
 
Residence Inn - Ft. Lauderdale
 
Cash
     
0
 
Springing
         
0
 
12,395
 
0
 
Cash
     
0
 
0
 
0
33
 
Cherry Grove Apartments
 
Cash
     
0
 
12,203
 
Cash
     
0
 
3,583
 
0
 
Cash
     
0
 
0
 
0
34
 
Oak Hill Portfolio
 
Cash
     
16,053
 
2,007
 
Cash
     
0
 
1,098
 
0
 
Cash
     
0
 
5,487
 
0
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                                                       
34.02
 
Blairsville VA Clinic
                                                       
34.03
 
Peachtree City Building
                                                       
35
 
Newport Beach Mini U Storage II
 
Cash
     
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
 
0
36
 
Stuart North Shopping Center
 
Cash
     
7,592
 
3,796
 
Cash
     
0
 
535
 
19,254
 
Cash
     
0
 
2,500
 
100,000
37
 
Gander Mountain - Arlington
         
2,134
 
1,067
 
Cash
     
0
 
650
 
0
 
Cash
     
0
 
0
 
0
38
 
Holiday Inn Express-Decatur, GA
 
Cash
     
12,810
 
2,135
 
Cash
     
0
 
8,750
 
0
 
Cash
     
0
 
0
 
0
39
 
StorageMart - Crofton
         
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
 
0
40
 
All Storage Railhead
 
Cash
     
5,850
 
975
 
Cash
     
0
 
1,819
 
65,471
 
Cash
     
0
 
0
 
0
41
 
Geracimos Portfolio
 
Cash
     
3,065
 
1,533
 
Cash
     
5,670
 
856
 
0
 
Cash
     
0
 
5,676
 
0
41.01
 
Geracimos Portfolio - South Village & Extended
                                                       
41.02
 
Geracimos Portfolio - College Crossing
                                                       
41.03
 
Geracimos Portfolio - Middletown Village
                                                       
41.04
 
Geracimos Portfolio - Ocean City
                                                       
42
 
Zang Business Center
         
0
 
Springing
         
2,050
 
2,050
 
0
 
Cash
     
12,800
 
12,800
 
425,000
43
 
Holiday Inn Express - Lexington
 
Cash
     
25,151
 
2,096
 
Cash
     
0
 
8,122
 
0
 
Cash
     
0
 
0
 
0
44
 
Rolling Hills Apartments
 
Cash
     
18,048
 
6,016
 
Cash
     
6,000
 
6,000
 
0
 
Cash
     
0
 
0
 
0
45
 
West Knoll Apartments
 
Cash
     
10,176
 
1,454
 
Cash
     
3,790
 
3,790
 
0
 
Cash
     
0
 
0
 
0
46
 
CT Self Storage - Fullerton
 
Cash
     
0
 
Springing
         
0
 
1,083
 
30,000
 
Cash
     
0
 
0
 
0
47
 
Greenbrier Plaza
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
48
 
81 Washington Avenue
 
Cash
     
19,999
 
6,349
 
Cash
     
0
 
178
 
0
 
Cash
     
0
 
1,184
 
0
49
 
Hampton Inn - Greenville
 
Cash
     
0
 
Springing
         
0
 
11,701
 
0
 
Cash
     
0
 
0
 
0
50
 
Orillia Station
 
Cash
     
7,135
 
566
 
Cash
     
70,000
 
588
 
0
 
Cash
     
0
 
3,022
 
0
 
 
A-1-19

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Tax Escrow - Cash
or LoC
 
Tax Escrow -
LoC
Counterparty
 
Insurance
Escrow (Initial)
 
Monthly Insurance
Escrow ($)
 
Insurance Escrow -
Cash or LoC
 
Insurance Escrow -
LoC Counterparty
 
Upfront Replacement Reserve ($)
 
Monthly
Replacement
Reserve ($)(17)
 
Replacement Reserve Cap ($)(17)
 
Replacement
Reserve Escrow -
Cash or LoC
 
Replacement Reserve
Escrow - LoC
Counterparty
 
Upfront TI/LC
Reserve ($)(18)
 
Monthly TI/LC Reserve ($)(18)
 
TI/LC Reserve Cap
($)(18)
51
 
Andover & Andover West
 
Cash
     
0
 
Springing
         
5,542
 
5,542
 
0
 
Cash
     
0
 
0
 
0
52
 
Holiday Inn Express Memphis
 
Cash
     
8,569
 
2,142
 
Cash
     
6,500
 
6,500
 
0
 
Cash
     
0
 
0
 
0
53
 
Holiday Inn Express - Georgetown
 
Cash
     
6,308
 
3,154
 
Cash
     
0
 
8,122
 
0
 
Cash
     
0
 
0
 
0
54
 
Powell Crossing
 
Cash
     
11,876
 
792
 
Cash
     
0
 
609
 
0
 
Cash
     
0
 
4,063
 
243,750
55
 
Holiday Inn Express & Suites Dallas East
 
Cash
     
56,958
 
4,746
 
Cash
     
6,499
 
6,499
 
300,000
 
Cash
     
0
 
0
 
0
56
 
Fairfield Inn Suites - Lock Haven
 
Cash
     
9,410
 
2,353
 
Cash
     
128,211
 
13,211
 
0
 
Cash
     
0
 
0
 
0
57
 
Shoppes at Barnes Crossing
 
Cash
     
15,471
 
1,289
 
Cash
     
951
 
951
 
0
 
Cash
     
3,500
 
3,500; Springing
 
150,000
58
 
WalMart Orangeburg
         
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
 
0
59
 
Parkside Development Company, Inc.
 
Cash
     
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
60
 
155 Passaic Avenue
 
Cash
     
0
 
Springing
         
2,130
 
2,130
 
0
 
Cash
     
250,000
 
5,509
 
500,000
61
 
CT Self Storage - Escondido
 
Cash
     
0
 
Springing
         
0
 
898
 
30,000
 
Cash
     
0
 
0
 
0
62
 
Rite Aid Portfolio
         
0
 
Springing
         
79,100
 
0
 
0
 
Cash
     
0
 
Springing
 
0
62.01
 
Rite Aid Buffalo
                                                       
62.02
 
Rite Aid Bluefield
                                                       
62.03
 
Rite Aid Hinton
                                                       
62.04
 
Rite Aid Branchland
                                                       
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
Cash
     
8,077
 
Springing
 
Cash
     
9,172
 
9,172
 
0
 
Cash
     
0
 
0
 
0
64
 
Korakia Pensione
 
Cash
     
15,304
 
5,101
 
Cash
     
5,628
 
5,628
 
0
 
Cash
     
0
 
0
 
0
65
 
Strand Building
 
Cash
     
4,384
 
2,087
 
Cash
     
50,000
 
930
 
0
 
Cash
     
0
 
974
 
11,690
66
 
Kingston Point
 
Cash
     
23,831
 
12,155
 
Cash
     
0
 
3,927
 
0
         
0
 
0
 
0
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
Cash
     
20,070
 
6,690
 
Cash
     
0
 
8,143
 
0
 
Cash
     
0
 
0
 
0
68
 
North Bechtle Square II
 
Cash
     
0
 
Springing
         
0
 
1,442
 
0
 
Cash
     
0
 
3,090
 
0
69
 
Merri-Five Plaza
 
Cash
     
3,233
 
1,078
 
Cash
     
0
 
1,323
 
0
 
Cash
     
200,000
 
4,371
 
0
70
 
Fishers Town Center
 
Cash
     
4,253
 
506
 
Cash
     
0
 
408
 
0
 
Cash
     
0
 
0
 
0
71
 
Avon Self-Storage
 
Cash
     
3,559
 
1,130
 
Cash
     
0
 
865
 
0
 
Cash
     
0
 
0
 
0
72
 
Hampton Inn, Manhattan, KS
 
Cash
     
12,845
 
Springing
 
Cash
     
5,798
 
5,798
 
0
 
Cash
     
0
 
0
 
0
73
 
Fifth Avenue Loft Corporation
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
74
 
Shops at Lily Cache Creek
 
Cash
     
2,975
 
708
 
Cash
     
0
 
225
 
8,082
 
Cash
     
1,048
 
0
 
12,572
75
 
Red Roof Inn San Diego
 
Cash
     
1,826
 
1,826
 
Cash
     
5,224
 
5,224
 
0
 
Cash
     
0
 
0
 
0
76
 
La Quinta Garden Apartments
 
Cash
     
19,171
 
6,086
 
Cash
     
260,000
 
4,075
 
0
 
Cash
     
0
 
0
 
0
77
 
72nd Street East Corporation
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
78
 
14 Horatio Street Apartments Corp.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
79
 
1182-1214 Farmington Avenue
 
Cash
     
8,400
 
933
 
Cash
     
0
 
884
 
16,315
 
Cash
     
0
 
2,144
 
100,000
80
 
Market at Summer Oaks
 
Cash
     
11,872
 
1,256
 
Cash
     
0
 
1,445
 
0
 
Cash
     
200,000
 
4,167
 
200,000
81
 
Greenwood Arms Cooperative Corp.
 
Cash
     
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
82
 
Franklin Commons
 
Cash
     
5,680
 
1,352
 
Cash
     
0
 
400
 
0
 
Cash
     
100,000
 
2,667
 
175,000
83
 
Durham Apartments
         
0
 
Springing
         
0
 
Springing
 
0
         
0
 
0
 
0
84
 
San Luis Shopping Center
 
Cash
     
1,267
 
603
 
Cash
     
0
 
503
 
0
 
Cash
     
0
 
1,845
 
0
85
 
Monte Vista Mini Storage
 
Cash
     
0
 
724
 
Cash
     
0
 
1,175
 
28,200
 
Cash
     
0
 
0
 
0
86
 
Colonial Place Apartments
 
Cash
     
20,260
 
1,688
 
Cash
     
0
 
2,675
 
0
 
Cash
     
0
 
0
 
0
87
 
The Terraces at Willow Springs
 
Cash
     
10,616
 
965
 
Cash
     
0
 
833
 
0
 
Cash
     
0
 
2,066
 
100,000
88
 
Evelyn Court Apartment Corp.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
89
 
Park Town Cooperative Homes No. 1, Inc.
 
Cash
     
41,615
 
3,789
 
Cash
     
0
 
0
 
0
         
0
 
0
 
0
90
 
Bay Terrace Cooperative Section VIII, Inc.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
91
 
Woodstock Crossing
 
Cash
     
2,857
 
952
 
Cash
     
1,375
 
1,375
 
0
 
Cash
     
0
 
Springing
 
0
92
 
Continental Self Storage
 
Cash
     
0
 
406
 
Cash
     
0
 
807
 
46,120
 
Cash
     
0
 
0
 
0
93
 
SaraVilla Apartments
 
Cash
     
43,052
 
4,305
 
Cash
     
0
 
4,341
 
0
 
Cash
     
0
 
0
 
0
94
 
Greenport Plaza
 
Cash
     
3,965
 
1,983
 
Cash
     
1,623
 
1,623
 
0
 
Cash
     
300,000
 
0
 
300,000
95
 
Reserve at Cinco Ranch
 
Cash
     
11,808
 
1,968
 
Cash
     
0
 
548
 
0
 
Cash
     
0
 
1,950
 
100,000
96
 
Bayview Marketplace
 
Cash
     
6,341
 
634
 
Cash
     
0
 
350
 
20,000
 
Cash
     
0
 
1,928
 
100,000
97
 
North Salem Self Storage
 
Cash
     
999
 
999
 
Cash
     
1,159
 
1,159
 
0
 
Cash
     
0
 
0
 
0
98
 
Walgreens - Lima
         
0
 
Springing
         
0
 
Springing
 
0
         
0
 
Springing
 
0
99
 
Rite Aid Middletown
         
0
 
0
         
0
 
0
 
0
         
0
 
0
 
0
100
 
Shackleford MHP
 
Cash
     
4,115
 
343
 
Cash
     
596
 
596
 
0
 
Cash
     
0
 
0
 
0
101
 
74 Fifth Avenue Owner’s Corporation
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
102
 
Novawest Center
 
Cash
     
3,275
 
1,092
 
Cash
     
0
 
2,994
 
0
 
Cash
     
100,000
 
Springing
 
100,000
103
 
Polo Green Apartments
 
Cash
     
27,292
 
2,481
 
Cash
     
0
 
2,501
 
0
 
Cash
     
0
 
0
 
0
104
 
Big Oak Self Storage
 
Cash
     
6,272
 
697
 
Cash
     
0
 
1,074
 
38,678
 
Cash
     
0
 
0
 
0
105
 
TimberHills Apartments
 
Cash
     
3,845
 
987
 
Cash
     
0
 
1,083
 
0
 
Cash
     
0
 
0
 
0
106
 
S&S Plaza
 
Cash
     
3,712
 
707
 
Cash
     
0
 
270
 
0
 
Cash
     
60,000
 
1,001
 
0
107
 
4400 Coldwater Canyon Avenue
 
Cash
     
2,835
 
473
 
Cash
     
0
 
Springing
 
0
         
0
 
Springing
 
0
108
 
EZ Self-Storage
 
Cash
     
1,695
 
404
 
Cash
     
0
 
445
 
0
 
Cash
     
0
 
0
 
0
109
 
Belleville Crossing - Building I
 
Cash
     
1,901
 
905
 
Cash
     
0
 
112
 
0
 
Cash
     
50,000
 
644
 
0
110
 
Sandpiper Self Storage
 
Cash
     
4,984
 
997
 
Cash
     
0
 
612
 
0
 
Cash
     
0
 
0
 
0
111
 
Marion Plaza
 
Cash
     
678
 
339
 
Cash
     
0
 
299
 
0
 
Cash
     
0
 
997; Springing
 
50,000
112
 
Safari MHP
 
Cash
     
4,439
 
1,110
 
Cash
     
554
 
554
 
0
 
Cash
     
0
 
0
 
0
113
 
Westwood Manor MHP
 
Cash
     
1,532
 
1,532
 
Cash
     
329
 
329
 
0
 
Cash
     
0
 
0
 
0
114
 
The Mill MHC
 
Cash
     
659
 
220
 
Cash
     
613
 
613
 
0
 
Cash
     
0
 
0
 
0
115
 
Best Western Plus
 
Cash
     
10,431
 
1,304
 
Cash
     
3,112
 
3,112
 
0
 
Cash
     
0
 
0
 
0
116
 
Highlands Mobile Village
 
Cash
     
5,036
 
839
 
Cash
     
333
 
333
 
0
 
Cash
     
0
 
0
 
0
117
 
Sted Tenant Owners Corp.
 
Cash
     
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
118
 
Osceola MHC
 
Cash
     
5,610
 
1,122
 
Cash
     
303
 
303
 
0
 
Cash
     
0
 
0
 
0
119
 
Lakeview Mobile Court
 
Cash
     
1,526
 
763
 
Cash
     
450
 
450
 
0
 
Cash
     
0
 
0
 
0
120
 
Mountain View MHC
 
Cash
     
1,067
 
356
 
Cash
     
353
 
353
 
0
 
Cash
     
0
 
0
 
0
121
 
Drake Lane Owners, Inc.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
122
 
Michelle Tenants Corp.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
123
 
3215 Owners, Ltd.
 
Cash
     
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
124
 
250 West 16th Street Owners Corp.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
125
 
Great Space Self Storage
 
Cash
     
8,364
 
1,673
 
Cash
     
526
 
526
 
0
 
Cash
     
0
 
0
 
0
126
 
406 West 46th Street Corp.
 
Cash
     
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
127
 
741 West End Avenue Owners Corp.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
128
 
250 Equities Corp.
         
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
129
 
338 West 19th Street Incorporated
 
Cash
     
0
 
Springing
         
0
 
0
 
0
         
0
 
0
 
0
 
 
A-1-20

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
TI/LC Escrow
- Cash or LoC
 
TI/LC Escrow
- LoC
Counterparty
 
Debt Service Escrow
(Initial) ($)
 
Debt Service
Escrow (Monthly)
($)
 
Debt Service Escrow -
Cash or LoC
 
Debt Service Escrow -
LoC Counterparty
 
Other Escrow I Reserve Description
 
Other Escrow I (Initial) ($)
 
Other Escrow I (Monthly) ($)(19)
1
 
Bank of America Plaza
         
0
 
0
         
Tenant Specific TILC Reserve
 
2,991,870
 
0
2
 
Columbus Square Portfolio
         
0
 
0
             
0
 
0
3
 
Stamford Plaza Portfolio
 
Cash
     
0
 
0
         
Tenant Specific TILC
 
665,870
 
0
3.01
 
Two Stamford Plaza
                                   
3.02
 
Four Stamford Plaza
                                   
3.03
 
One Stamford Plaza
                                   
3.04
 
Three Stamford Plaza
                                   
4
 
Hampton Inn & Suites - Brickell
 
Cash
     
0
 
0
             
0
 
0
5
 
Offices at Broadway Station
 
Cash
     
0
 
0
         
Rent Concession Reserve
 
100,000
 
0
6
 
CSM Bakery Supplies Portfolio I
         
0
 
0
             
0
 
0
6.01
 
1912 Montreal Road
                                   
6.02
 
3301 Montreal Industrial Way
                                   
6.03
 
1400 W 2700 N
                                   
6.04
 
3765 Walden Avenue
                                   
7
 
U-Haul Portfolio
         
0
 
0
             
0
 
0
7.01
 
U-Haul - Yonkers
                                   
7.02
 
U-Haul - Pleasant Hills
                                   
7.03
 
U-Haul - Coraopolis
                                   
7.04
 
U-Haul - El Paso
                                   
7.05
 
U-Haul - Washington
                                   
7.06
 
U-Haul - Corpus Christi
                                   
7.07
 
U-Haul - Houston North
                                   
7.08
 
U-Haul - Lebanon
                                   
7.09
 
U-Haul - Fontana
                                   
7.10
 
U-Haul - Olympia
                                   
7.11
 
U-Haul - Detroit
                                   
7.12
 
U-Haul - Westfield
                                   
7.13
 
U-Haul - Livermore
                                   
7.14
 
U-Haul - Cincinnati
                                   
7.15
 
U-Haul - Memphis
                                   
7.16
 
U-Haul - Birmingham
                                   
7.17
 
U-Haul - Macon
                                   
7.18
 
U-Haul - Grand Island
                                   
7.19
 
U-Haul - Wichita
                                   
7.20
 
U-Haul - Bloomsburg
                                   
7.21
 
U-Haul - Longview
                                   
8
 
Hermosa Pavilion
 
Cash
     
0
 
0
         
Salon Republic TI/LC and Rent Reserve
 
968,019
 
0
9
 
Texas Portfolio
         
0
 
0
         
Renovation Reserve
 
210,950
 
0
9.01
 
Rincon Apartments
                                   
9.02
 
Las Palmas Apartments
                                   
9.03
 
Reata Apartments
                                   
10
 
Hilton Lexington Downtown
         
0
 
0
         
Seasonality / PIP Reserve
 
Seasonality - $249,951 / PIP - $1,800,000
 
Seasonality - $35,707; Springing
11
 
States Addition Apartments
         
0
 
0
             
0
 
0
12
 
North Valley Plaza
 
Cash
     
0
 
0
         
Tenant Specific TILC / Free Rent Reserve
 
Tenant Specific TILC - $1,994,734 / Free Rent - $520,036
 
0
13
 
Courtyard by Marriott - Aventura
         
0
 
0
         
Seasonality Reserve
 
170,215
 
28,369
14
 
Preferred Freezer Houston
         
0
 
0
         
Rent Discount Reserve
 
170,000
 
0
15
 
400 Atlantic Avenue
         
0
 
0
         
Tenant Specific TI/LC Reserve
 
3,000,000
 
0
16
 
CSM Bakery Supplies Portfolio II
         
0
 
0
             
0
 
0
16.01
 
7351 Crider Avenue
                                   
16.02
 
32621 Central Avenue
                                   
16.03
 
2570 Kiel Way
                                   
16.04
 
11350 Sunrise Park Drive
                                   
16.05
 
8235 McHard Road
                                   
16.06
 
5455 Louie Lane
                                   
16.07
 
805 West 2500 South
                                   
17
 
Parliament Bend and Park West Apartments
         
0
 
0
             
0
 
0
17.01
 
Park West Apartments
                                   
17.02
 
Parliament Bend Apartments
                                   
18
 
55 Miracle Mile
 
Cash
     
0
 
0
             
0
 
0
19
 
Lincoln Plaza
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
20
 
Park City 3 and 4 Apartments, Inc.
         
0
 
0
             
0
 
0
21
 
Bentley Commons at Keene
         
0
 
0
             
0
 
0
22
 
Alpha Health Center
 
Cash
     
0
 
0
         
Rent Reserve
 
105,000
 
0
23
 
Sansone Regal Plaza
 
Cash
     
0
 
0
             
0
 
0
24
 
The Dorel Apartments
         
0
 
0
             
0
 
0
25
 
Carson Plaza
 
Cash
     
0
 
0
         
 Orleans & York Deli Tenant Improvement
 
15,000
 
0
26
 
Hilton Garden Inn - Middleton
         
0
 
0
             
0
 
0
27
 
Normandale Village
         
0
 
0
         
Hope Chest TI/LC Reserve; Hope Chest Free Rent Reserve
 
41,712
 
30,523
28
 
Residence Inn - Anaheim Hills Yorba Linda
         
0
 
0
         
Property Renovation Funds
 
500,000
 
0
29
 
Newport Beach Mini U Storage I
         
0
 
0
             
0
 
0
30
 
Plymouth Hills
         
0
 
0
             
0
 
0
31
 
Mill Creek Run Apartments
         
0
 
0
         
Working Capital Funds
 
134,400
 
0
32
 
Residence Inn - Ft. Lauderdale
         
0
 
0
         
Property Renovation Reserve
 
1,500,000
 
0
33
 
Cherry Grove Apartments
         
0
 
0
             
0
 
0
34
 
Oak Hill Portfolio
 
Cash
     
0
 
0
         
Piedmont Tenant Reserve
 
658,182
 
0
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                                   
34.02
 
Blairsville VA Clinic
                                   
34.03
 
Peachtree City Building
                                   
35
 
Newport Beach Mini U Storage II
         
0
 
0
             
0
 
0
36
 
Stuart North Shopping Center
 
Cash
     
0
 
0
         
Premier Wellness Reserve
 
113,668
 
0
37
 
Gander Mountain - Arlington
         
0
 
0
             
0
 
0
38
 
Holiday Inn Express-Decatur, GA
         
0
 
0
         
PIP Reserve
 
0
 
Springing
39
 
StorageMart - Crofton
         
0
 
0
             
0
 
0
40
 
All Storage Railhead
         
0
 
0
             
0
 
0
41
 
Geracimos Portfolio
 
Cash
     
0
 
0
         
Tenant Achievement Reserve
 
0
 
0
41.01
 
Geracimos Portfolio - South Village & Extended
                                   
41.02
 
Geracimos Portfolio - College Crossing
                                   
41.03
 
Geracimos Portfolio - Middletown Village
                                   
41.04
 
Geracimos Portfolio - Ocean City
                                   
42
 
Zang Business Center
 
Cash
     
0
 
0
             
0
 
0
43
 
Holiday Inn Express - Lexington
         
0
 
0
             
0
 
0
44
 
Rolling Hills Apartments
         
0
 
0
             
0
 
0
45
 
West Knoll Apartments
         
0
 
0
             
0
 
0
46
 
CT Self Storage - Fullerton
         
0
 
0
             
0
 
0
47
 
Greenbrier Plaza
         
0
 
0
             
0
 
0
48
 
81 Washington Avenue
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
49
 
Hampton Inn - Greenville
         
0
 
0
         
PIP Reserve
 
2,460,000
 
Springing
50
 
Orillia Station
 
Cash
     
0
 
0
         
Staples Rollover Funds
 
0
 
8,333

 
A-1-21

 
 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
TI/LC Escrow -
Cash or LoC
 
TI/LC Escrow
- LoC
Counterparty
 
Debt Service Escrow
(Initial) ($)
 
Debt Service
Escrow (Monthly)
($)
 
Debt Service Escrow -
Cash or LoC
 
Debt Service Escrow -
LoC Counterparty
 
Other Escrow I Reserve Description
 
Other Escrow I (Initial) ($)
 
Other Escrow I (Monthly) ($)(19)
51
 
Andover & Andover West
         
0
 
0
             
0
 
0
52
 
Holiday Inn Express Memphis
         
0
 
0
             
0
 
0
53
 
Holiday Inn Express - Georgetown
         
0
 
0
             
0
 
0
54
 
Powell Crossing
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
55
 
Holiday Inn Express & Suites Dallas East
         
0
 
0
         
PIP Reserve
 
0
 
Springing
56
 
Fairfield Inn Suites - Lock Haven
         
0
 
0
         
Seasonality Reserve
 
104,000
 
0
57
 
Shoppes at Barnes Crossing
 
Cash
     
0
 
0
         
Beauty Supply Holdback
 
450,000
 
0
58
 
WalMart Orangeburg
         
0
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
59
 
Parkside Development Company, Inc.
         
0
 
0
         
Collateral Security Agreement for Capital Improvements
 
3,000,000
 
0
60
 
155 Passaic Avenue
 
Cash
     
0
 
0
             
0
 
0
61
 
CT Self Storage - Escondido
         
0
 
0
         
Ground Rent Reserve
 
0
 
Springing
62
 
Rite Aid Portfolio
         
0
 
0
             
0
 
0
62.01
 
Rite Aid Buffalo
                                   
62.02
 
Rite Aid Bluefield
                                   
62.03
 
Rite Aid Hinton
                                   
62.04
 
Rite Aid Branchland
                                   
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
         
0
 
0
         
PIP Reserve
 
470,000
 
Springing
64
 
Korakia Pensione
         
0
 
0
             
0
 
0
65
 
Strand Building
 
Cash
     
0
 
0
             
0
 
0
66
 
Kingston Point
         
0
 
0
             
0
 
0
67
 
Best Western Plus Dallas Hotel and Conference Center  
         
0
 
0
             
0
 
0
68
 
North Bechtle Square II
 
Cash
     
0
 
0
         
Rent Concession Reserve
 
9,000
 
0
69
 
Merri-Five Plaza
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
70
 
Fishers Town Center
         
0
 
0
         
Gumbo A Go-Go Free Rent Reserve Funds
 
20,088
 
0
71
 
Avon Self-Storage
         
0
 
0
             
0
 
0
72
 
Hampton Inn, Manhattan, KS
         
0
 
0
         
PIP Reserve
 
0
 
Springing
73
 
Fifth Avenue Loft Corporation
         
0
 
0
             
0
 
0
74
 
Shops at Lily Cache Creek
 
Cash
     
0
 
0
             
0
 
0
75
 
Red Roof Inn San Diego
         
0
 
0
             
0
 
0
76
 
La Quinta Garden Apartments
         
0
 
0
             
0
 
0
77
 
72nd Street East Corporation
         
0
 
0
             
0
 
0
78
 
14 Horatio Street Apartments Corp.
         
0
 
0
             
0
 
0
79
 
1182-1214 Farmington Avenue
 
Cash
     
0
 
0
         
Ground Rent Reserve
 
0
 
Springing
80
 
Market at Summer Oaks
 
Cash
     
0
 
0
             
0
 
0
81
 
Greenwood Arms Cooperative Corp.
         
0
 
0
             
0
 
0
82
 
Franklin Commons
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
83
 
Durham Apartments
         
0
 
0
             
0
 
0
84
 
San Luis Shopping Center
 
Cash
     
0
 
0
         
Critical Tenant TI/LC Funds
 
0
 
Springing
85
 
Monte Vista Mini Storage
         
0
 
0
             
0
 
0
86
 
Colonial Place Apartments
         
0
 
0
             
0
 
0
87
 
The Terraces at Willow Springs
 
Cash
     
0
 
0
         
Tenant Specific TILC Reserve
 
26,581
 
0
88
 
Evelyn Court Apartment Corp.
         
0
 
0
             
0
 
0
89
 
Park Town Cooperative Homes No. 1, Inc.
         
0
 
0
             
0
 
0
90
 
Bay Terrace Cooperative Section VIII, Inc.
         
0
 
0
             
0
 
0
91
 
Woodstock Crossing
         
0
 
0
             
0
 
0
92
 
Continental Self Storage
         
0
 
0
             
0
 
0
93
 
SaraVilla Apartments
         
0
 
0
         
Liquidity Reserve
 
125,000
 
0
94
 
Greenport Plaza
 
Cash
     
0
 
0
             
0
 
0
95
 
Reserve at Cinco Ranch
 
Cash
     
0
 
0
         
Sola Salon Reserves
 
124,000
 
0
96
 
Bayview Marketplace
 
Cash
     
0
 
0
             
0
 
0
97
 
North Salem Self Storage
         
0
 
0
             
0
 
0
98
 
Walgreens - Lima
         
0
 
0
         
Driveway Casualty Reserve
 
0
 
Springing
99
 
Rite Aid Middletown
         
0
 
0
             
0
 
0
100
 
Shackleford MHP
         
0
 
0
             
0
 
0
101
 
74 Fifth Avenue Owner’s Corporation
         
0
 
0
             
0
 
0
102
 
Novawest Center
 
Cash
     
0
 
0
         
Tenant Specific TILC Reserve
 
125,427
 
0
103
 
Polo Green Apartments
         
0
 
0
         
Liquidity Reserve
 
125,000
 
0
104
 
Big Oak Self Storage
         
0
 
0
             
0
 
0
105
 
TimberHills Apartments
         
0
 
0
             
0
 
0
106
 
S&S Plaza
 
Cash
     
0
 
0
         
Penn Station Funds
 
9,495
 
0
107
 
4400 Coldwater Canyon Avenue
         
0
 
0
         
BKR Free Rent Reserve
 
20,287
 
0
108
 
EZ Self-Storage
         
0
 
0
             
0
 
0
109
 
Belleville Crossing - Building I
 
Cash
     
0
 
0
             
0
 
0
110
 
Sandpiper Self Storage
         
0
 
0
             
0
 
0
111
 
Marion Plaza
 
Cash
     
0
 
0
         
DSCR Shortfall Reserve
 
0
 
Springing
112
 
Safari MHP
         
0
 
0
             
0
 
0
113
 
Westwood Manor MHP
         
0
 
0
         
Liquidity Reserve
 
50,000
 
2,000
114
 
The Mill MHC
         
0
 
0
             
0
 
0
115
 
Best Western Plus
         
0
 
0
             
0
 
0
116
 
Highlands Mobile Village
         
0
 
0
             
0
 
0
117
 
Sted Tenant Owners Corp.
         
0
 
0
             
0
 
0
118
 
Osceola MHC
         
0
 
0
             
0
 
0
119
 
Lakeview Mobile Court
         
0
 
0
         
Capital Improvement Reserve
 
10,000
 
0
120
 
Mountain View MHC
         
0
 
0
             
0
 
0
121
 
Drake Lane Owners, Inc.
         
0
 
0
             
0
 
0
122
 
Michelle Tenants Corp.
         
0
 
0
             
0
 
0
123
 
3215 Owners, Ltd.
         
0
 
0
             
0
 
0
124
 
250 West 16th Street Owners Corp.
         
0
 
0
             
0
 
0
125
 
Great Space Self Storage
         
0
 
0
             
0
 
0
126
 
406 West 46th Street Corp.
         
0
 
0
             
0
 
0
127
 
741 West End Avenue Owners Corp.
         
0
 
0
             
0
 
0
128
 
250 Equities Corp.
         
0
 
0
             
0
 
0
129
 
338 West 19th Street Incorporated
         
0
 
0
             
0
 
0

 
A-1-22

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Other Escrow I Cap ($)
 
Other Escrow I
Escrow - Cash or LoC
 
Other  Escrow I -
LoC Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II
(Initial) ($)
 
Other Escrow II
(Monthly) ($)
 
Other Escrow
II Cap ($)
 
Other Escrow
 II Escrow -
Cash or LoC
 
Other  Escrow II -
LoC Counterparty
 
Holdback(20)
 
Ownership Interest
 
Ground Lease
Initial Expiration
Date
1
 
Bank of America Plaza
 
0
 
Cash
     
Rent Concession Reserve
 
520,213
 
0
 
0
 
Cash
         
Fee
   
2
 
Columbus Square Portfolio
 
0
             
0
 
0
 
0
             
Fee
   
3
 
Stamford Plaza Portfolio
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
3.01
 
Two Stamford Plaza
                                         
Fee
   
3.02
 
Four Stamford Plaza
                                         
Fee
   
3.03
 
One Stamford Plaza
                                         
Fee
   
3.04
 
Three Stamford Plaza
                                         
Fee
   
4
 
Hampton Inn & Suites - Brickell
 
0
             
0
 
0
 
0
             
Fee
   
5
 
Offices at Broadway Station
 
0
 
Cash
     
Tenant Specific TILC Reserve
 
45,840
 
0
 
0
 
Cash
         
Fee
   
6
 
CSM Bakery Supplies Portfolio I
 
0
             
0
 
0
 
0
             
Fee
   
6.01
 
1912 Montreal Road
                                         
Fee
   
6.02
 
3301 Montreal Industrial Way
                                         
Fee
   
6.03
 
1400 W 2700 N
                                         
Fee
   
6.04
 
3765 Walden Avenue
                                         
Fee
   
7
 
U-Haul Portfolio
 
0
             
0
 
0
 
0
             
Fee
   
7.01
 
U-Haul - Yonkers
                                         
Fee
   
7.02
 
U-Haul - Pleasant Hills
                                         
Fee
   
7.03
 
U-Haul - Coraopolis
                                         
Fee
   
7.04
 
U-Haul - El Paso
                                         
Fee
   
7.05
 
U-Haul - Washington
                                         
Fee
   
7.06
 
U-Haul - Corpus Christi
                                         
Fee
   
7.07
 
U-Haul - Houston North
                                         
Fee
   
7.08
 
U-Haul - Lebanon
                                         
Fee
   
7.09
 
U-Haul - Fontana
                                         
Fee
   
7.10
 
U-Haul - Olympia
                                         
Fee
   
7.11
 
U-Haul - Detroit
                                         
Fee
   
7.12
 
U-Haul - Westfield
                                         
Fee
   
7.13
 
U-Haul - Livermore
                                         
Fee
   
7.14
 
U-Haul - Cincinnati
                                         
Fee
   
7.15
 
U-Haul - Memphis
                                         
Fee
   
7.16
 
U-Haul - Birmingham
                                         
Fee
   
7.17
 
U-Haul - Macon
                                         
Fee
   
7.18
 
U-Haul - Grand Island
                                         
Fee
   
7.19
 
U-Haul - Wichita
                                         
Fee
   
7.20
 
U-Haul - Bloomsburg
                                         
Fee
   
7.21
 
U-Haul - Longview
                                         
Fee
   
8
 
Hermosa Pavilion
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
9
 
Texas Portfolio
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
9.01
 
Rincon Apartments
                                         
Fee
   
9.02
 
Las Palmas Apartments
                                         
Fee
   
9.03
 
Reata Apartments
                                         
Fee
   
10
 
Hilton Lexington Downtown
 
Seasonality - $249,951
 
Cash
     
Parking Rent Reserve
 
56,250
 
Springing
 
0
 
Cash
         
Fee
   
11
 
States Addition Apartments
 
0
             
0
 
0
 
0
             
Fee
   
12
 
North Valley Plaza
 
0
 
Cash
     
Starbucks Reserve
 
600,000
 
0
 
0
 
Cash
         
Fee
   
13
 
Courtyard by Marriott - Aventura
 
170,215
 
Cash
     
PIP Reserve
 
0
 
Springing
 
0
             
Fee
   
14
 
Preferred Freezer Houston
 
0
 
Cash
         
0
 
0
 
0
         
5,000,000
 
Fee
   
15
 
400 Atlantic Avenue
 
0
 
Cash
     
Flood Insurance Reserve
 
50,000
 
0
 
0
 
Cash
         
Fee
   
16
 
CSM Bakery Supplies Portfolio II
 
0
             
0
 
0
 
0
             
Fee
   
16.01
 
7351 Crider Avenue
                                         
Fee
   
16.02
 
32621 Central Avenue
                                         
Fee
   
16.03
 
2570 Kiel Way
                                         
Fee
   
16.04
 
11350 Sunrise Park Drive
                                         
Fee
   
16.05
 
8235 McHard Road
                                         
Fee
   
16.06
 
5455 Louie Lane
                                         
Fee
   
16.07
 
805 West 2500 South
                                         
Fee
   
17
 
Parliament Bend and Park West Apartments
 
0
             
0
 
0
 
0
             
Fee
   
17.01
 
Park West Apartments
                                         
Fee
   
17.02
 
Parliament Bend Apartments
                                         
Fee
   
18
 
55 Miracle Mile
 
0
             
0
 
0
 
0
             
Fee
   
19
 
Lincoln Plaza
 
0
             
0
 
0
 
0
             
Fee
   
20
 
Park City 3 and 4 Apartments, Inc.
 
0
             
0
 
0
 
0
             
Fee
   
21
 
Bentley Commons at Keene
 
0
             
0
 
0
 
0
             
Fee
   
22
 
Alpha Health Center
 
0
 
Cash
         
0
 
0
 
0
         
396,000
 
Fee
   
23
 
Sansone Regal Plaza
 
0
             
0
 
0
 
0
             
Fee
   
24
 
The Dorel Apartments
 
0
             
0
 
0
 
0
             
Fee
   
25
 
Carson Plaza
 
0
 
Cash
     
Environmental Reserve
 
278,250
 
0
 
0
 
Cash
         
Fee
   
26
 
Hilton Garden Inn - Middleton
 
0
             
0
 
0
 
0
             
Fee
   
27
 
Normandale Village
 
0
 
Cash
     
Dana’s Apparel  Reserve; Lund’s CAPEX reserve
 
348,000
 
0
 
0
 
Cash
         
Fee
   
28
 
Residence Inn - Anaheim Hills Yorba Linda
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
29
 
Newport Beach Mini U Storage I
 
0
             
0
 
0
 
0
             
Fee
   
30
 
Plymouth Hills
 
0
             
0
 
0
 
0
             
Fee
   
31
 
Mill Creek Run Apartments
 
0
 
Cash
     
Master Lessee Surplus Funds
 
0
 
Springing
 
0
             
Fee
   
32
 
Residence Inn - Ft. Lauderdale
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
33
 
Cherry Grove Apartments
 
0
             
0
 
0
 
0
             
Fee
   
34
 
Oak Hill Portfolio
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                                         
Fee
   
34.02
 
Blairsville VA Clinic
                                         
Fee
   
34.03
 
Peachtree City Building
                                         
Fee
   
35
 
Newport Beach Mini U Storage II
 
0
             
0
 
0
 
0
             
Fee
   
36
 
Stuart North Shopping Center
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
37
 
Gander Mountain - Arlington
 
0
             
0
 
0
 
0
             
Fee
   
38
 
Holiday Inn Express-Decatur, GA
 
0
             
0
 
0
 
0
             
Fee
   
39
 
StorageMart - Crofton
 
0
             
0
 
0
 
0
             
Fee
   
40
 
All Storage Railhead
 
0
             
0
 
0
 
0
             
Fee
   
41
 
Geracimos Portfolio
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
41.01
 
Geracimos Portfolio - South Village & Extended
                                         
Fee
   
41.02
 
Geracimos Portfolio - College Crossing
                                         
Fee
   
41.03
 
Geracimos Portfolio - Middletown Village
                                         
Fee
   
41.04
 
Geracimos Portfolio - Ocean City
                                         
Fee
   
42
 
Zang Business Center
 
0
             
0
 
0
 
0
             
Fee
   
43
 
Holiday Inn Express - Lexington
 
0
             
0
 
0
 
0
             
Fee
   
44
 
Rolling Hills Apartments
 
0
             
0
 
0
 
0
             
Fee
   
45
 
West Knoll Apartments
 
0
             
0
 
0
 
0
             
Fee
   
46
 
CT Self Storage - Fullerton
 
0
             
0
 
0
 
0
             
Fee
   
47
 
Greenbrier Plaza
 
0
             
0
 
0
 
0
             
Fee
   
48
 
81 Washington Avenue
 
0
             
0
 
0
 
0
             
Fee
   
49
 
Hampton Inn - Greenville
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
50
 
Orillia Station
 
0
 
Cash
     
Critical Tenant TI/LC Funds
 
0
 
Springing
 
0
             
Fee
   

 
A-1-23

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
                     
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Other Escrow I Cap
($)
 
Other Escrow I
Escrow - Cash or LoC
 
Other  Escrow I -
LoC Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II
(Initial) ($)
 
Other Escrow II
(Monthly) ($)
 
Other Escrow
II Cap ($)
 
Other Escrow
II Escrow -
Cash or LoC
 
Other  Escrow II -
LoC Counterparty
 
Holdback(20)
 
Ownership Interest
 
Ground Lease
Initial Expiration
Date
51
 
Andover & Andover West
 
0
             
0
 
0
 
0
         
1,850,000
 
Fee
   
52
 
Holiday Inn Express Memphis
 
0
             
0
 
0
 
0
             
Fee
   
53
 
Holiday Inn Express - Georgetown
 
0
             
0
 
0
 
0
             
Fee
   
54
 
Powell Crossing
 
0
             
0
 
0
 
0
             
Fee
   
55
 
Holiday Inn Express & Suites Dallas East
 
500,000
         
Quality Assurance Escrow
 
30,000
 
0
 
0
 
Cash
         
Fee
   
56
 
Fairfield Inn Suites - Lock Haven
 
104,000
 
Cash
         
0
 
0
 
0
             
Fee
   
57
 
Shoppes at Barnes Crossing
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
58
 
WalMart Orangeburg
 
0
             
0
 
0
 
0
             
Fee
   
59
 
Parkside Development Company, Inc.
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
60
 
155 Passaic Avenue
 
0
             
0
 
0
 
0
             
Leasehold
 
10/31/2052
61
 
CT Self Storage - Escondido
 
0
             
0
 
0
 
0
             
Leasehold
 
10/1/2028
62
 
Rite Aid Portfolio
 
0
             
0
 
0
 
0
             
Fee
   
62.01
 
Rite Aid Buffalo
                                         
Fee
   
62.02
 
Rite Aid Bluefield
                                         
Fee
   
62.03
 
Rite Aid Hinton
                                         
Fee
   
62.04
 
Rite Aid Branchland
                                         
Fee
   
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
64
 
Korakia Pensione
 
0
             
0
 
0
 
0
             
Fee
   
65
 
Strand Building
 
0
             
0
 
0
 
0
             
Fee
   
66
 
Kingston Point
 
0
             
0
 
0
 
0
             
Fee
   
67
 
Best Western Plus Dallas Hotel and Conference Center  
 
0
             
0
 
0
 
0
             
Fee
   
68
 
North Bechtle Square II
 
0
 
Cash
     
Sake One Reserve
 
50,000
 
0
 
0
 
Cash
         
Fee
   
69
 
Merri-Five Plaza
 
0
             
0
 
0
 
0
             
Fee
   
70
 
Fishers Town Center
 
0
 
Cash
     
Gumbo A Go-Go TI/LC Reserve
 
50,129
 
1,938
 
97,900
 
Cash
         
Fee
   
71
 
Avon Self-Storage
 
0
             
0
 
0
 
0
             
Fee
   
72
 
Hampton Inn, Manhattan, KS
 
0
             
0
 
0
 
0
             
Fee
   
73
 
Fifth Avenue Loft Corporation
 
0
             
0
 
0
 
0
             
Fee
   
74
 
Shops at Lily Cache Creek
 
0
             
0
 
0
 
0
             
Fee
   
75
 
Red Roof Inn San Diego
 
0
             
0
 
0
 
0
             
Leasehold
 
11/1/2061
76
 
La Quinta Garden Apartments
 
0
             
0
 
0
 
0
             
Fee
   
77
 
72nd Street East Corporation
 
0
             
0
 
0
 
0
             
Fee
   
78
 
14 Horatio Street Apartments Corp.
 
0
             
0
 
0
 
0
             
Fee
   
79
 
1182-1214 Farmington Avenue
 
0
             
0
 
0
 
0
             
Fee and Leasehold
 
7/1/2054
80
 
Market at Summer Oaks
 
0
             
0
 
0
 
0
             
Fee
   
81
 
Greenwood Arms Cooperative Corp.
 
0
             
0
 
0
 
0
             
Fee
   
82
 
Franklin Commons
 
0
             
0
 
0
 
0
             
Fee
   
83
 
Durham Apartments
 
0
             
0
 
0
 
0
             
Fee
   
84
 
San Luis Shopping Center
 
0
             
0
 
0
 
0
             
Fee
   
85
 
Monte Vista Mini Storage
 
0
             
0
 
0
 
0
             
Fee
   
86
 
Colonial Place Apartments
 
0
             
0
 
0
 
0
             
Fee
   
87
 
The Terraces at Willow Springs
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
88
 
Evelyn Court Apartment Corp.
 
0
             
0
 
0
 
0
             
Fee
   
89
 
Park Town Cooperative Homes No. 1, Inc.
 
0
             
0
 
0
 
0
             
Fee
   
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
0
             
0
 
0
 
0
             
Leasehold
 
7/31/2057
91
 
Woodstock Crossing
 
0
             
0
 
0
 
0
             
Fee
   
92
 
Continental Self Storage
 
0
             
0
 
0
 
0
             
Fee
   
93
 
SaraVilla Apartments
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
94
 
Greenport Plaza
 
0
             
0
 
0
 
0
             
Fee
   
95
 
Reserve at Cinco Ranch
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
96
 
Bayview Marketplace
 
0
             
0
 
0
 
0
             
Fee
   
97
 
North Salem Self Storage
 
0
             
0
 
0
 
0
             
Fee
   
98
 
Walgreens - Lima
 
0
             
0
 
0
 
0
             
Fee
   
99
 
Rite Aid Middletown
 
0
             
0
 
0
 
0
             
Fee
   
100
 
Shackleford MHP
 
0
             
0
 
0
 
0
             
Fee
   
101
 
74 Fifth Avenue Owner’s Corporation
 
0
             
0
 
0
 
0
             
Fee
   
102
 
Novawest Center
 
0
 
Cash
     
Eclipse Reserve
 
50,000
 
0
 
0
 
Cash
         
Fee
   
103
 
Polo Green Apartments
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
104
 
Big Oak Self Storage
 
0
             
0
 
0
 
0
             
Fee
   
105
 
TimberHills Apartments
 
0
             
0
 
0
 
0
             
Fee
   
106
 
S&S Plaza
 
0
 
Cash
     
Critical Tenant TI/LC Funds
 
0
 
Springing
 
0
             
Fee
   
107
 
4400 Coldwater Canyon Avenue
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
108
 
EZ Self-Storage
 
0
             
0
 
0
 
0
             
Fee
   
109
 
Belleville Crossing - Building I
 
0
             
0
 
0
 
0
             
Fee
   
110
 
Sandpiper Self Storage
 
0
             
0
 
0
 
0
             
Fee
   
111
 
Marion Plaza
 
0
             
0
 
0
 
0
             
Fee
   
112
 
Safari MHP
 
0
             
0
 
0
 
0
             
Fee
   
113
 
Westwood Manor MHP
 
100,000
 
Cash
         
0
 
0
 
0
             
Fee
   
114
 
The Mill MHC
 
0
             
0
 
0
 
0
             
Fee
   
115
 
Best Western Plus
 
0
             
0
 
0
 
0
             
Fee
   
116
 
Highlands Mobile Village
 
0
             
0
 
0
 
0
             
Fee
   
117
 
Sted Tenant Owners Corp.
 
0
             
0
 
0
 
0
             
Fee
   
118
 
Osceola MHC
 
0
             
0
 
0
 
0
             
Fee
   
119
 
Lakeview Mobile Court
 
0
 
Cash
         
0
 
0
 
0
             
Fee
   
120
 
Mountain View MHC
 
0
             
0
 
0
 
0
             
Fee
   
121
 
Drake Lane Owners, Inc.
 
0
             
0
 
0
 
0
             
Fee
   
122
 
Michelle Tenants Corp.
 
0
             
0
 
0
 
0
             
Fee
   
123
 
3215 Owners, Ltd.
 
0
             
0
 
0
 
0
             
Fee
   
124
 
250 West 16th Street Owners Corp.
 
0
             
0
 
0
 
0
             
Fee
   
125
 
Great Space Self Storage
 
0
             
0
 
0
 
0
             
Fee
   
126
 
406 West 46th Street Corp.
 
0
             
0
 
0
 
0
             
Fee
   
127
 
741 West End Avenue Owners Corp.
 
0
             
0
 
0
 
0
             
Fee
   
128
 
250 Equities Corp.
 
0
             
0
 
0
 
0
             
Fee
   
129
 
338 West 19th Street Incorporated
 
0
             
0
 
0
 
0
             
Fee
   
 
 
A-1-24

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Annual Ground Rent Payment
 
Annual Ground Rent Increases(21)
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)(22)
 
Whole Loan
Debt Service
($)(23)
 
Subordinate
Secured Debt
Original Balance
($)(24)
1
 
Bank of America Plaza
         
Hard/Springing Cash Management
           
2
 
Columbus Square Portfolio
         
Hard/Upfront Cash Management
           
3
 
Stamford Plaza Portfolio
         
Hard/Upfront Cash Management
           
3.01
 
Two Stamford Plaza
                       
3.02
 
Four Stamford Plaza
                       
3.03
 
One Stamford Plaza
                       
3.04
 
Three Stamford Plaza
                       
4
 
Hampton Inn & Suites - Brickell
         
Springing (Without Established Account)
           
5
 
Offices at Broadway Station
         
Hard/Upfront Cash Management
           
6
 
CSM Bakery Supplies Portfolio I
         
Hard/Springing Cash Management
           
6.01
 
1912 Montreal Road
                       
6.02
 
3301 Montreal Industrial Way
                       
6.03
 
1400 W 2700 N
                       
6.04
 
3765 Walden Avenue
                       
7
 
U-Haul Portfolio
         
Soft/Springing Cash Management
           
7.01
 
U-Haul - Yonkers
                       
7.02
 
U-Haul - Pleasant Hills
                       
7.03
 
U-Haul - Coraopolis
                       
7.04
 
U-Haul - El Paso
                       
7.05
 
U-Haul - Washington
                       
7.06
 
U-Haul - Corpus Christi
                       
7.07
 
U-Haul - Houston North
                       
7.08
 
U-Haul - Lebanon
                       
7.09
 
U-Haul - Fontana
                       
7.10
 
U-Haul - Olympia
                       
7.11
 
U-Haul - Detroit
                       
7.12
 
U-Haul - Westfield
                       
7.13
 
U-Haul - Livermore
                       
7.14
 
U-Haul - Cincinnati
                       
7.15
 
U-Haul - Memphis
                       
7.16
 
U-Haul - Birmingham
                       
7.17
 
U-Haul - Macon
                       
7.18
 
U-Haul - Grand Island
                       
7.19
 
U-Haul - Wichita
                       
7.20
 
U-Haul - Bloomsburg
                       
7.21
 
U-Haul - Longview
                       
8
 
Hermosa Pavilion
         
Hard/Springing Cash Management
           
9
 
Texas Portfolio
         
Soft/Upfront Cash Management
           
9.01
 
Rincon Apartments
                       
9.02
 
Las Palmas Apartments
                       
9.03
 
Reata Apartments
                       
10
 
Hilton Lexington Downtown
         
Hard/Springing Cash Management
           
11
 
States Addition Apartments
         
Soft/Springing Cash Management
           
12
 
North Valley Plaza
         
Hard/Upfront Cash Management
           
13
 
Courtyard by Marriott - Aventura
         
Springing (Without Established Account)
           
14
 
Preferred Freezer Houston
         
Hard/Springing Cash Management
           
15
 
400 Atlantic Avenue
         
Hard/Springing Cash Management
           
16
 
CSM Bakery Supplies Portfolio II
         
Hard/Springing Cash Management
           
16.01
 
7351 Crider Avenue
                       
16.02
 
32621 Central Avenue
                       
16.03
 
2570 Kiel Way
                       
16.04
 
11350 Sunrise Park Drive
                       
16.05
 
8235 McHard Road
                       
16.06
 
5455 Louie Lane
                       
16.07
 
805 West 2500 South
                       
17
 
Parliament Bend and Park West Apartments
         
Springing (Without Established Account)
           
17.01
 
Park West Apartments
                       
17.02
 
Parliament Bend Apartments
                       
18
 
55 Miracle Mile
         
Hard/Springing Cash Management
           
19
 
Lincoln Plaza
         
Hard/Springing Cash Management
           
20
 
Park City 3 and 4 Apartments, Inc.
         
None
           
21
 
Bentley Commons at Keene
         
Springing (Without Established Account)
           
22
 
Alpha Health Center
         
Springing (With Established Account)
           
23
 
Sansone Regal Plaza
         
Hard/Springing Cash Management
           
24
 
The Dorel Apartments
         
Hard/Springing Cash Management
           
25
 
Carson Plaza
         
Springing (Without Established Account)
           
26
 
Hilton Garden Inn - Middleton
         
None
           
27
 
Normandale Village
         
Springing (Without Established Account)
           
28
 
Residence Inn - Anaheim Hills Yorba Linda
         
Hard/Springing Cash Management
           
29
 
Newport Beach Mini U Storage I
         
Springing (Without Established Account)
           
30
 
Plymouth Hills
         
None
           
31
 
Mill Creek Run Apartments
         
Springing (Without Established Account)
           
32
 
Residence Inn - Ft. Lauderdale
         
Hard/Springing Cash Management
           
33
 
Cherry Grove Apartments
         
Springing (Without Established Account)
           
34
 
Oak Hill Portfolio
         
Hard/Springing Cash Management
           
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                       
34.02
 
Blairsville VA Clinic
                       
34.03
 
Peachtree City Building
                       
35
 
Newport Beach Mini U Storage II
         
Springing (Without Established Account)
           
36
 
Stuart North Shopping Center
         
Springing (Without Established Account)
           
37
 
Gander Mountain - Arlington
         
Springing (Without Established Account)
           
38
 
Holiday Inn Express-Decatur, GA
         
Springing (Without Established Account)
           
39
 
StorageMart - Crofton
         
Springing (Without Established Account)
           
40
 
All Storage Railhead
         
Springing (Without Established Account)
           
41
 
Geracimos Portfolio
         
Soft/Springing Cash Management
           
41.01
 
Geracimos Portfolio - South Village & Extended
                       
41.02
 
Geracimos Portfolio - College Crossing
                       
41.03
 
Geracimos Portfolio - Middletown Village
                       
41.04
 
Geracimos Portfolio - Ocean City
                       
42
 
Zang Business Center
         
Hard/Springing Cash Management
           
43
 
Holiday Inn Express - Lexington
         
Hard/Springing Cash Management
           
44
 
Rolling Hills Apartments
         
None
           
45
 
West Knoll Apartments
         
None
           
46
 
CT Self Storage - Fullerton
         
Springing (Without Established Account)
           
47
 
Greenbrier Plaza
         
None
           
48
 
81 Washington Avenue
         
Hard/Springing Cash Management
           
49
 
Hampton Inn - Greenville
         
Springing (Without Established Account)
           
50
 
Orillia Station
         
Hard/Springing Cash Management
           
 
 
A-1-25

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
       
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Annual Ground Rent Payment
 
Annual Ground Rent Increases(21)
 
Lockbox
 
Whole Loan Cut-
off Date Balance
($)(22)
 
Whole Loan
Debt Service
($)(23)
 
Subordinate
Secured Debt
Original Balance
($)(24)
51
 
Andover & Andover West
         
Springing (With Established Account)
           
52
 
Holiday Inn Express Memphis
         
Hard/Springing Cash Management
           
53
 
Holiday Inn Express - Georgetown
         
Hard/Springing Cash Management
           
54
 
Powell Crossing
         
Springing (Without Established Account)
           
55
 
Holiday Inn Express & Suites Dallas East
         
Springing (Without Established Account)
           
56
 
Fairfield Inn Suites - Lock Haven
         
Springing (Without Established Account)
           
57
 
Shoppes at Barnes Crossing
         
Springing (Without Established Account)
           
58
 
WalMart Orangeburg
         
Springing (Without Established Account)
           
59
 
Parkside Development Company, Inc.
         
None
 
7,000,000
 
29,006
 
1,000,000
60
 
155 Passaic Avenue
 
$50,830
 
To be adjusted on the 8th anniversary of the Rent Commencement Date and every five years thereafter by 3%.
 
Hard/Springing Cash Management
           
61
 
CT Self Storage - Escondido
 
$65,720
 
Every 5 years, beginning 2/1/2007, base rent is increased by the lesser of (i) 11%; or (ii) CPI for the January immediately prior to the adjustment date divided by CPI five years earlier
 
Springing (Without Established Account)
           
62
 
Rite Aid Portfolio
         
Hard/Upfront Cash Management
           
62.01
 
Rite Aid Buffalo
                       
62.02
 
Rite Aid Bluefield
                       
62.03
 
Rite Aid Hinton
                       
62.04
 
Rite Aid Branchland
                       
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
         
Springing (Without Established Account)
           
64
 
Korakia Pensione
         
Springing (Without Established Account)
           
65
 
Strand Building
         
Springing (With Established Account)
           
66
 
Kingston Point
         
Soft/Springing Cash Management
           
67
 
Best Western Plus Dallas Hotel and Conference Center  
         
Springing (Without Established Account)
           
68
 
North Bechtle Square II
         
Soft/Springing Cash Management
           
69
 
Merri-Five Plaza
         
Springing (Without Established Account)
           
70
 
Fishers Town Center
         
Hard/Springing Cash Management
           
71
 
Avon Self-Storage
         
Springing (Without Established Account)
           
72
 
Hampton Inn, Manhattan, KS
         
Springing (Without Established Account)
           
73
 
Fifth Avenue Loft Corporation
         
None
 
5,600,000
 
19,026
 
1,000,000
74
 
Shops at Lily Cache Creek
         
Springing (Without Established Account)
           
75
 
Red Roof Inn San Diego
 
$96,000
 
(21)
 
Hard/Springing Cash Management
           
76
 
La Quinta Garden Apartments
         
Springing (Without Established Account)
           
77
 
72nd Street East Corporation
         
None
 
5,500,000
 
18,947
 
1,250,000
78
 
14 Horatio Street Apartments Corp.
         
None
 
4,700,000
 
21,554
 
500,000
79
 
1182-1214 Farmington Avenue
 
$25,000
 
5% increase every 5 years
 
Springing (Without Established Account)
           
80
 
Market at Summer Oaks
         
Springing (Without Established Account)
           
81
 
Greenwood Arms Cooperative Corp.
         
None
 
4,589,078
 
21,364
 
500,000
82
 
Franklin Commons
         
Springing (Without Established Account)
           
83
 
Durham Apartments
         
None
           
84
 
San Luis Shopping Center
         
Hard/Springing Cash Management
           
85
 
Monte Vista Mini Storage
         
Springing (Without Established Account)
           
86
 
Colonial Place Apartments
         
Springing (Without Established Account)
           
87
 
The Terraces at Willow Springs
         
None
           
88
 
Evelyn Court Apartment Corp.
         
None
           
89
 
Park Town Cooperative Homes No. 1, Inc.
         
None
           
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
$10,710.00 + all real estate taxes assessed against the demised premises.
     
None
 
3,691,475
 
17,027
 
500,000
91
 
Woodstock Crossing
         
None
           
92
 
Continental Self Storage
         
None
           
93
 
SaraVilla Apartments
         
None
           
94
 
Greenport Plaza
         
Springing (Without Established Account)
           
95
 
Reserve at Cinco Ranch
         
Springing (Without Established Account)
           
96
 
Bayview Marketplace
         
Springing (Without Established Account)
           
97
 
North Salem Self Storage
         
Springing (Without Established Account)
           
98
 
Walgreens - Lima
         
Springing (Without Established Account)
           
99
 
Rite Aid Middletown
         
Springing (With Established Account)
           
100
 
Shackleford MHP
         
Springing (Without Established Account)
           
101
 
74 Fifth Avenue Owner’s Corporation
         
None
           
102
 
Novawest Center
         
None
           
103
 
Polo Green Apartments
         
None
           
104
 
Big Oak Self Storage
         
None
           
105
 
TimberHills Apartments
         
None
           
106
 
S&S Plaza
         
Hard/Springing Cash Management
           
107
 
4400 Coldwater Canyon Avenue
         
Springing (Without Established Account)
           
108
 
EZ Self-Storage
         
Springing (Without Established Account)
           
109
 
Belleville Crossing - Building I
         
Hard/Springing Cash Management
           
110
 
Sandpiper Self Storage
         
Springing (Without Established Account)
           
111
 
Marion Plaza
         
None
           
112
 
Safari MHP
         
Springing (Without Established Account)
           
113
 
Westwood Manor MHP
         
Springing (Without Established Account)
           
114
 
The Mill MHC
         
Springing (Without Established Account)
           
115
 
Best Western Plus
         
Springing (Without Established Account)
           
116
 
Highlands Mobile Village
         
Springing (Without Established Account)
           
117
 
Sted Tenant Owners Corp.
         
None
 
1,895,471
 
8,892
 
200,000
118
 
Osceola MHC
         
Springing (Without Established Account)
           
119
 
Lakeview Mobile Court
         
Springing (Without Established Account)
           
120
 
Mountain View MHC
         
Springing (Without Established Account)
           
121
 
Drake Lane Owners, Inc.
         
None
           
122
 
Michelle Tenants Corp.
         
None
 
1,896,004
 
8,613
 
400,000
123
 
3215 Owners, Ltd.
         
None
 
1,650,000
 
5,775
 
250,000
124
 
250 West 16th Street Owners Corp.
         
None
 
2,000,000
 
6,799
 
750,000
125
 
Great Space Self Storage
         
Springing (Without Established Account)
           
126
 
406 West 46th Street Corp.
         
None
 
1,496,670
 
6,913
 
250,000
127
 
741 West End Avenue Owners Corp.
         
None
 
1,746,670
 
7,760
 
500,000
128
 
250 Equities Corp.
         
None
 
1,445,161
 
6,743
 
250,000
129
 
338 West 19th Street Incorporated
         
None
 
1,097,778
 
5,256
 
200,000
 
 
A-1-26

 
 
WFRBS Commercial Mortgage Trust 2014-C22
 
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Subordinate Secured
Debt Cut-off Date
Balance ($)(25)
 
Whole Loan
U/W NOI DSCR
(x)(10)(23)
 
Whole Loan
U/W NCF DSCR
(x)(10)(23)
 
Whole Loan Cut-
off Date LTV
Ratio(6)(26)
 
Whole Loan Cut-
off Date U/W NOI
Debt Yield(10)(26)
 
Whole Loan Cut-
off Date U/W
NCF Debt
Yield(10)(26)
 
Mezzanine Debt
Cut-off Date
Balance($)(27)
 
Sponsor(28)
 
Affiliated Sponsors
 
Mortgage Loan Number
1
 
Bank of America Plaza
                             
Brookfield Office Properties Inc.
     
1
2
 
Columbus Square Portfolio
                             
Jacob Chetrit; Laurence Gluck
     
2
3
 
Stamford Plaza Portfolio
                             
Aby Rosen; Michael Fuchs
     
3
3.01
 
Two Stamford Plaza
                                     
3.01
3.02
 
Four Stamford Plaza
                                     
3.02
3.03
 
One Stamford Plaza
                                     
3.03
3.04
 
Three Stamford Plaza
                                     
3.04
4
 
Hampton Inn & Suites - Brickell
                             
Bernard Wolfson
     
4
5
 
Offices at Broadway Station
                             
EverWest, LLC
     
5
6
 
CSM Bakery Supplies Portfolio I
                             
AG Net Lease Realty Fund III, L.P.
 
Y - Group A
 
6
6.01
 
1912 Montreal Road
                                     
6.01
6.02
 
3301 Montreal Industrial Way
                                     
6.02
6.03
 
1400 W 2700 N
                                     
6.03
6.04
 
3765 Walden Avenue
                                     
6.04
7
 
U-Haul Portfolio
                             
AMERCO
     
7
7.01
 
U-Haul - Yonkers
                                     
7.01
7.02
 
U-Haul - Pleasant Hills
                                     
7.02
7.03
 
U-Haul - Coraopolis
                                     
7.03
7.04
 
U-Haul - El Paso
                                     
7.04
7.05
 
U-Haul - Washington
                                     
7.05
7.06
 
U-Haul - Corpus Christi
                                     
7.06
7.07
 
U-Haul - Houston North
                                     
7.07
7.08
 
U-Haul - Lebanon
                                     
7.08
7.09
 
U-Haul - Fontana
                                     
7.09
7.10
 
U-Haul - Olympia
                                     
7.10
7.11
 
U-Haul - Detroit
                                     
7.11
7.12
 
U-Haul - Westfield
                                     
7.12
7.13
 
U-Haul - Livermore
                                     
7.13
7.14
 
U-Haul - Cincinnati
                                     
7.14
7.15
 
U-Haul - Memphis
                                     
7.15
7.16
 
U-Haul - Birmingham
                                     
7.16
7.17
 
U-Haul - Macon
                                     
7.17
7.18
 
U-Haul - Grand Island
                                     
7.18
7.19
 
U-Haul - Wichita
                                     
7.19
7.20
 
U-Haul - Bloomsburg
                                     
7.20
7.21
 
U-Haul - Longview
                                     
7.21
8
 
Hermosa Pavilion
                             
Shaoul Levy
     
8
9
 
Texas Portfolio
                         
5,377,000
 
Key Real Estate Company; Key Real Estate Company; Key Real Estate Company
     
9
9.01
 
Rincon Apartments
                                     
9.01
9.02
 
Las Palmas Apartments
                                     
9.02
9.03
 
Reata Apartments
                                     
9.03
10
 
Hilton Lexington Downtown
                             
Lexington Downtown Hotel Investment, LLC
     
10
11
 
States Addition Apartments
                             
Chris Vrame, Patrick Gardner, and Gus C. Gianulias
     
11
12
 
North Valley Plaza
                             
Lucia and Richard Parks as individuals and as trustees of the Parks Family Trust
     
12
13
 
Courtyard by Marriott - Aventura
                             
Jeffrey Soffer
     
13
14
 
Preferred Freezer Houston
                             
H.N. Gorin, Inc.
     
14
15
 
400 Atlantic Avenue
                             
Dr. Stephen Zuellig
     
15
16
 
CSM Bakery Supplies Portfolio II
                             
AG Net Lease Realty Fund III, L.P.
 
Y - Group A
 
16
16.01
 
7351 Crider Avenue
                                     
16.01
16.02
 
32621 Central Avenue
                                     
16.02
16.03
 
2570 Kiel Way
                                     
16.03
16.04
 
11350 Sunrise Park Drive
                                     
16.04
16.05
 
8235 McHard Road
                                     
16.05
16.06
 
5455 Louie Lane
                                     
16.06
16.07
 
805 West 2500 South
                                     
16.07
17
 
Parliament Bend and Park West Apartments
                             
Richard A. Fishman
     
17
17.01
 
Park West Apartments
                                     
17.01
17.02
 
Parliament Bend Apartments
                                     
17.02
18
 
55 Miracle Mile
                         
3,400,000
 
Raoul Thomas
     
18
19
 
Lincoln Plaza
                             
Richard I. Tanenbaum
     
19
20
 
Park City 3 and 4 Apartments, Inc.
                                     
20
21
 
Bentley Commons at Keene
                             
Glenn Kaplan, John K. Scanlan
     
21
22
 
Alpha Health Center
                             
Zahid Aslam
     
22
23
 
Sansone Regal Plaza
                             
Roland Sansone
     
23
24
 
The Dorel Apartments
                             
Jonathan Marcus; Arnold Marcus; David Schuss; Eric Schuss
     
24
25
 
Carson Plaza
                             
Sunny Bhullar
     
25
26
 
Hilton Garden Inn - Middleton
                             
David A. Lenz Investments, LLC; C.J. Raymond Investments, L.L.C.
     
26
27
 
Normandale Village
                         
0
 
Andrew E. Bruce; Barry S. Chavin; Timothy J. Wallen; Andrew C. Teske
     
27
28
 
Residence Inn - Anaheim Hills Yorba Linda
                             
Ronald Franklin; Richard Vilardo
 
Y- Group B
 
28
29
 
Newport Beach Mini U Storage I
                             
Brian Dahn; Robert J. Conway; Thomas Conway
 
Y- Group C
 
29
30
 
Plymouth Hills
                             
Jerome A. Ruggirello
     
30
31
 
Mill Creek Run Apartments
                             
Matthew A. Sharp; J. David Kelsey
 
Y - Group D
 
31
32
 
Residence Inn - Ft. Lauderdale
                             
Ronald Franklin; Richard Vilardo
 
Y- Group B
 
32
33
 
Cherry Grove Apartments
                             
Matthew A. Sharp; J. David Kelsey
 
Y - Group D
 
33
34
 
Oak Hill Portfolio
                             
Shailendra Group
     
34
34.01
 
Oak Hill Building I, III, & Oak Hill Park (A, B, & C)  
                                     
34.01
34.02
 
Blairsville VA Clinic
                                     
34.02
34.03
 
Peachtree City Building
                                     
34.03
35
 
Newport Beach Mini U Storage II
                             
Brian Dahn; Robert J. Conway; Thomas Conway
 
Y- Group C
 
35
36
 
Stuart North Shopping Center
                             
Fraga Properties
     
36
37
 
Gander Mountain - Arlington
                             
David T. Diamond
     
37
38
 
Holiday Inn Express-Decatur, GA
                             
Paresh Patel
     
38
39
 
StorageMart - Crofton
                             
E. Stanley Kroenke
     
39
40
 
All Storage Railhead
                             
Jay Schuminsky
     
40
41
 
Geracimos Portfolio
                         
0
 
Dean A. Geracimos
     
41
41.01
 
Geracimos Portfolio - South Village & Extended
                                     
41.01
41.02
 
Geracimos Portfolio - College Crossing
                                     
41.02
41.03
 
Geracimos Portfolio - Middletown Village
                                     
41.03
41.04
 
Geracimos Portfolio - Ocean City
                                     
41.04
42
 
Zang Business Center
                             
Unico Investment Group LLC
     
42
43
 
Holiday Inn Express - Lexington
                             
Thakor Maggan; Prakash Maggan; Manish Patel; Harish Patel; Ketan Patel; Dipak Patel; Bhavisha Patel
 
Y - Group E
 
43
44
 
Rolling Hills Apartments
                             
Robert T. Bethel, Theresa H. Bethel
     
44
45
 
West Knoll Apartments
                             
Sami Tasneem Khan
     
45
46
 
CT Self Storage - Fullerton
                             
CT Self Storage II, LLC
 
Y - Group F
 
46
47
 
Greenbrier Plaza
                             
Dolphinshire, LP
     
47
48
 
81 Washington Avenue
                             
Craig Robins; Christian Jagodzinski
     
48
49
 
Hampton Inn - Greenville
                             
Vivian A. Wong; Thomas K. F. Wong; Sarah Kit-Bing Lam
     
49
50
 
Orillia Station
                             
Thomas Milton Funke
     
50
 
 
A-1-27

 
WFRBS Commercial Mortgage Trust 2014-C22
 
           
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Subordinate Secured
Debt Cut-off Date
Balance ($)(25)
 
Whole Loan
U/W NOI DSCR
(x)(10)(23)
 
Whole Loan
U/W NCF DSCR
(x)(10)(23)
 
Whole Loan Cut-
off Date LTV
Ratio(6)(26)
 
Whole Loan Cut-
off Date U/W NOI
Debt Yield(10)(26)
 
Whole Loan Cut-
off Date U/W
NCF Debt
Yield(10)(26)
 
Mezzanine Debt
Cut-off Date
Balance($)(27)
 
Sponsor(28)
 
Affiliated Sponsors
 
Mortgage Loan Number
51
 
Andover & Andover West
                             
Jim Dixon, Elie Estephan & Perry Stancado
     
51
52
 
Holiday Inn Express Memphis
                             
Rajesh C. Patel, Anil C. Patel, Vikash Patel, Rakesh Patel, and Hemina Patel
     
52
53
 
Holiday Inn Express - Georgetown
                             
Thakor Maggan; Ketan Patel; Dipak Patel; Bhavisha Patel; Prakash Maggan
 
Y - Group E
 
53
54
 
Powell Crossing
                             
William A. Morris; Gallant W. Floyd
     
54
55
 
Holiday Inn Express & Suites Dallas East
                             
Navnitkumar C. Patel; Sunitabahen N. Patel
     
55
56
 
Fairfield Inn Suites - Lock Haven
                             
Mathias R. Shaner
     
56
57
 
Shoppes at Barnes Crossing
                             
RCG Ventures Distressed Real Estate Opportunity Fund, LP
     
57
58
 
WalMart Orangeburg
                             
Michael Weisser
     
58
59
 
Parkside Development Company, Inc.
 
0
 
4.33
 
4.33
 
27.7%
 
21.5%
 
21.5%
             
59
60
 
155 Passaic Avenue
                             
Time Equities
     
60
61
 
CT Self Storage - Escondido
                             
CT Self Storage II, LLC
 
Y - Group F
 
61
62
 
Rite Aid Portfolio
                             
Marc Jacobowitz, Yerachmeal Jacobson
     
62
62.01
 
Rite Aid Buffalo
                                     
62.01
62.02
 
Rite Aid Bluefield
                                     
62.02
62.03
 
Rite Aid Hinton
                                     
62.03
62.04
 
Rite Aid Branchland
                                     
62.04
63
 
KCI Fairfield Inn & Suites, Kansas City, MO
                             
RHW Management, Inc.
 
Y - Group G
 
63
64
 
Korakia Pensione
                             
Makar Properties
     
64
65
 
Strand Building
                             
Ronald J. Levick
     
65
66
 
Kingston Point
                         
0
 
Strategic Realty Capital LLC
     
66
67
 
Best Western Plus Dallas Hotel and Conference Center  
                             
Jay Patel, Dhirubhai Chaturvedi
     
67
68
 
North Bechtle Square II
                             
Steven P. Wathen; James W. Haring; Timothy P. Galvin
     
68
69
 
Merri-Five Plaza
                             
William E. Watch; Warren Terrace
     
69
70
 
Fishers Town Center
                             
George P. Broadbent
     
70
71
 
Avon Self-Storage
                             
Robert Moser; Robert Morgan
 
Y - Group H
 
71
72
 
Hampton Inn, Manhattan, KS
                             
RHW Management, Inc.
 
Y - Group G
 
72
73
 
Fifth Avenue Loft Corporation
 
0
 
6.42
 
6.42
 
11.2%
 
26.2%
 
26.2%
             
73
74
 
Shops at Lily Cache Creek
                             
Lakeview Crossing Shopping Center Dallas, TX. Limited Partnership
     
74
75
 
Red Roof Inn San Diego
                             
Palacio Mission Bay LLC
     
75
76
 
La Quinta Garden Apartments
                             
Swapnil Agarwal
     
76
77
 
72nd Street East Corporation
 
0
 
40.70
 
40.70
 
3.7%
 
168.3%
 
168.3%
             
77
78
 
14 Horatio Street Apartments Corp.
 
0
 
17.46
 
17.46
 
3.4%
 
96.1%
 
96.1%
             
78
79
 
1182-1214 Farmington Avenue
                             
AMPM Enterprises; Alan Eisenbaum; Wayne Eisenbaum
     
79
80
 
Market at Summer Oaks
                             
Rafat Shaikh; Samina Sheikh
     
80
81
 
Greenwood Arms Cooperative Corp.
 
0
 
9.10
 
9.10
 
19.1%
 
50.9%
 
50.9%
             
81
82
 
Franklin Commons
                             
James J. Morrison, Jr.; Patricia P. Morrison
     
82
83
 
Durham Apartments
                             
George M. Nyman; George M. Nyman Revocable Living Trust
     
83
84
 
San Luis Shopping Center
                             
Surendra Agarwal; Kanak L. Agarwal; Sanjay Agarwal
     
84
85
 
Monte Vista Mini Storage
                             
Ramson Piro; Rainer Brendel
     
85
86
 
Colonial Place Apartments
                             
R. James Properties Inc
     
86
87
 
The Terraces at Willow Springs
                             
Andrew D.  Porter; Thomas C. Bowen
     
87
88
 
Evelyn Court Apartment Corp.
                                     
88
89
 
Park Town Cooperative Homes No. 1, Inc.
                                     
89
90
 
Bay Terrace Cooperative Section VIII, Inc.
 
0
 
5.79
 
5.79
 
13.4%
 
32.0%
 
32.0%
             
90
91
 
Woodstock Crossing
                                     
91
92
 
Continental Self Storage
                             
Kent R. Greenwald
     
92
93
 
SaraVilla Apartments
                             
Petrina Badalamenti; Petrina Badalamenti Revocable Trust
 
Y - Group I
 
93
94
 
Greenport Plaza
                             
Steven Gordon & Richard Wilbert
     
94
95
 
Reserve at Cinco Ranch
                             
Blitz Family Trust; Elaine Blitz; Robert Heintzleman; F. Peter Fisher; Colleen E. Campbell; Fisher-Campbell Family Trust
     
95
96
 
Bayview Marketplace
                             
Joseph Paluzzi, III
     
96
97
 
North Salem Self Storage
                             
Henry K. Jordan, Jr.
     
97
98
 
Walgreens - Lima
                             
Victoire Hovland
     
98
99
 
Rite Aid Middletown
                             
Mordechai Berezin
     
99
100
 
Shackleford MHP
                             
Ronald K. Weiss; Richard Nodel
 
Y - Group K
 
100
101
 
74 Fifth Avenue Owner’s Corporation
                                     
101
102
 
Novawest Center
                             
James C. Holmes, Jr.; Diane Waterloo; Gerald C. Dietz, Sr.; Brian M. Dietz; Paul J. Dietz
     
102
103
 
Polo Green Apartments
                             
Petrina Badalamenti; Petrina Badalamenti Revocable Trust
 
Y - Group I
 
103
104
 
Big Oak Self Storage
                             
James R. Patterson
     
104
105
 
TimberHills Apartments
                             
Dr. Mohomed Aliniazee
     
105
106
 
S&S Plaza
                             
Scott J. Weiner; Stacy W. Cushing
     
106
107
 
4400 Coldwater Canyon Avenue
                             
Scott Weiss; Wilfred Von Der Ahe
     
107
108
 
EZ Self-Storage
                             
Robert Moser; Robert Morgan
 
Y - Group H
 
108
109
 
Belleville Crossing - Building I
                             
David A. Rifkind; Todd S. August
     
109
110
 
Sandpiper Self Storage
                             
Lawrence W. Maxwell
     
110
111
 
Marion Plaza
                             
Isaac A. Seruya
     
111
112
 
Safari MHP
                             
Ronald K. Weiss
 
Y - Group K
 
112
113
 
Westwood Manor MHP
                             
David J. Griffith
     
113
114
 
The Mill MHC
                             
Bruce M. Simon
     
114
115
 
Best Western Plus
                             
Ram A. Lavani; Ashwin Lavani; Pravin Monpara
     
115
116
 
Highlands Mobile Village
                             
Richard J. O’Brien
 
Y - Group J
 
116
117
 
Sted Tenant Owners Corp.
 
0
 
7.52
 
7.52
 
12.9%
 
42.3%
 
42.3%
             
117
118
 
Osceola MHC
                             
Richard O’Brien
 
Y - Group J
 
118
119
 
Lakeview Mobile Court
                             
Richard J. O’Brien
 
Y - Group J
 
119
120
 
Mountain View MHC
                             
David Reynolds
     
120
121
 
Drake Lane Owners, Inc.
                                     
121
122
 
Michelle Tenants Corp.
 
0
 
6.46
 
6.46
 
14.4%
 
35.2%
 
35.2%
             
122
123
 
3215 Owners, Ltd.
 
0
 
7.44
 
7.44
 
13.2%
 
31.3%
 
31.3%
             
123
124
 
250 West 16th Street Owners Corp.
 
0
 
12.77
 
12.77
 
5.3%
 
52.1%
 
52.1%
             
124
125
 
Great Space Self Storage
                             
(28)
     
125
126
 
406 West 46th Street Corp.
 
0
 
3.48
 
3.48
 
20.4%
 
19.3%
 
19.3%
             
126
127
 
741 West End Avenue Owners Corp.
 
0
 
5.98
 
5.98
 
12.1%
 
31.9%
 
31.9%
             
127
128
 
250 Equities Corp.
 
0
 
5.90
 
5.90
 
10.1%
 
33.1%
 
33.1%
             
128
129
 
338 West 19th Street Incorporated
 
0
 
4.25
 
4.25
 
13.0%
 
24.4%
 
24.4%
             
129
 
 
A-1-28

 

WFRBS Commercial Mortgage Trust 2014-C22
               
                             
FOOTNOTES TO ANNEX A-1
                             
                             
   
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.
                             
 
(1)
“WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “RMF” denotes Rialto Mortgage Finance, LLC, “LIG I” denotes Liberty Island Group I LLC, “Basis” denotes Basis Real Estate Capital II, LLC, “CIIICM” denotes C-III Commercial Mortgage LLC and WDCPF denotes Walker & Dunlop Commercial Property Funding I WF, LLC.  RBSFP was the originator of mortgage loan #8 (Hermosa Pavillion), #47 (Greenbriar Plaza), #64 (Korakia Pensione) and #75 (Red Roof Inn San Diego).  RBSFP and the Royal Bank of Scotland plc co-originated mortgage loan #16 (CSM Bakery Supplies Portfolio II). The Royal Bank of Scotland plc was the sole originator of all other RBS loans.
                             
 
(2)
For mortgage loan #2 (Columbus Square Portfolio), the Number of Units includes 275,957 square feet of retail space, 109,823 square feet of office and other space and 108,444 square feet of parking space on a lease that expires April 30, 2029.
                             
   
For mortgage loan #8 (Hermosa Pavilion), the mortgaged property consists of 55,446 square feet of retail space, 53,397 of office space, and 4,476 square feet of storage space.
                             
   
For mortgage loan #18 (55 Miracle Mile), the Number of Units includes 40,109 square feet of retail space and 25,124 square feet of office space.  The collateral also includes 400 spaces within the parking structure.
                             
   
For mortgage loan #23 (Sansone Regal Plaza), the Number of Units and Occupancy Rate include the largest tenant (65,487 square feet), who owns the improvements built on the pad site.
                             
   
For mortgage loan #48 (81 Washington Avenue), the Number of Units includes 10,303 square feet of restaurant space and 3,908 square feet of office space.
                             
   
For mortgage loan #65 (Strand Building), the Number of Units includes 22,896 square feet of multifamily space (20 units) and 14,759 square feet of retail space.
                             
   
For mortgage loan #112 (Safari MHP), the mortgaged property includes 83 mobile home sites and 50 RV sites.
                             
   
For mortgage loan #118 (Osceola MHC), the mortgaged property includes 64 mobile home sites and six apartment units.
                             
 
(3)
For mortgage loan #1 (Bank of America Plaza), the mortgage loan represents Note A-1 of three pari passu companion loans, which have a combined Cut-off Date principal balance of $400,000,000.  Note A-2 and Note A-3 are not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2 and Note A-3 in the aggregate (“Bank of America Plaza Loan Combination”).  The Note A-1 mortgage loan is the controlling interest in Bank of America Plaza Loan Combination.
                             
   
For mortgage loan #2 (Columbus Square Portfolio), the mortgage loan represents Note A-1 of four pari passu companion loans, which have a combined Cut-off Date principal balance of $400,000,000.  Note A-2, Note A-3 and Note A-4 are not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2, Note A-3 and Note A-4 in the aggregate (“Columbus Square Portfolio Loan Combination”).  The Note A-1 mortgage loan is the controlling interest in Columbus Square Portfolio Loan Combination.
                             
   
For mortgage loan #3 (Stamford Plaza Portfolio), the mortgage loan represents Note A-3 of three pari passu companion loans, which have a combined Cut-off Date principal balance of $270,000,000.  Notes A-1 and A-2 are not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1, Note A-2 and Note A-3 in the aggregate (“Stamford Plaza Portfolio Loan Combination”).  The Note A-3 mortgage loan is a non-controlling interest in the Stamford Plaza Portfolio Loan Combination.
                             
 
(4)
For mortgage loans #2 (Columbus Square Portfolio) and #96 (Bayview Marketplace), the borrower is required to pay a yield maintenance premium if the partial release occurs prior to the lockout release date.
                             
   
For mortgage loan #26 (Hilton Garden Inn – Middleton), the developer has a right to repurchase the mortgaged property accompanied with a yield maintenance payment, prior to the lockout release date.
                             
 
(5)
For mortgage loan #14 (Preferred Freezer Houston), the Appraised Value assumes the borrower has completed a $5,000,000 expansion plan adding 97,325 square feet of rentable space as of December 1, 2014.  Cut-off Date LTV and LTV Ratio at Maturity were calculated assuming the expansion has been completed.  The Cut-off Date LTV and LTV Ratio at Maturity, assuming the renovations have not been completed and based on an as-is appraised value of $32,500,000, are 80.0% and 73.0%, respectively.
                             
   
For mortgage loan #22 (Alpha Health Center), the Cut-off Date LTV Ratio and LTV Ratio at Maturity shown are based on the Cut-off Date Balance net of the $396,000 holdback for the Lab Corp. tenant, and the as-is appraised value of $25,100,000. Lab Corp. is expected to take occupancy and begin paying rent no later than February 20, 2016. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity based on the Cut-off Date Balance and the as-is appraised value are 64.6% and 52.6%, respectively.
                             
   
For mortgage loan #51 (Andover and Andover West), the Cut-off Date LTV Ratio and LTV Ratio at Maturity shown are based on the Cut-off Date Balance net of the $1,850,000 holdback and the as-is appraised value of $11,000,000. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity based on the Cut-off Date Balance and the as-is appraised value are 63.6% and 56.1%, respectively.
                             
 
(6)
Except for mortgage loan #89 (Park Town Cooperative Homes No. 1, Inc.), for the mortgage loans secured by residential cooperative properties the as-is appraised value of each mortgaged property is the appraised value of such mortgaged property assuming such mortgaged property is operated as a residential cooperative.
                             
   
With respect to mortgage loan #89 (Park Town Cooperative Homes No. 1, Inc.), the as-is appraised value is the Coop-Rental Value of such residential cooperative property and the loan-to-value ratio information for such residential cooperative mortgage loan as presented herein is determined based on the Coop-Rental Value of such residential cooperative property.
                             
 
(7)
The Coop - Rental Value of a residential cooperative property is the appraised value of such mortgaged property assuming such mortgaged property is operated as a multifamily rental property.
 
 
A-1-29

 
 
WFRBS Commercial Mortgage Trust 2014-C22
               
 
FOOTNOTES TO ANNEX A-1
 
 
(8)
Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the mortgaged property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated.  Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available.
                             
 
(9)
With respect to the mortgage loans secured by residential cooperative properties, the Coop - Committed Secondary Debt equals the balance of any subordinate line of credit mortgage loan (the “Subordinate LOC”), based on the full face amount of the Subordinate LOC.
                             
 
(10)
For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the U/W NCF and the U/W NOI for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property. Accordingly, U/W Revenues, U/W Expenses, U/W Net Operating Income, U/W Replacement and U/W Net Cash Flow are derived from the appraisal.
                             
 
(11)
For mortgage loan #7 (U-Haul Portfolio), 20.3% of U/W Revenues includes moving and truck rental services.
                             
 
(12)
With respect to the residential cooperative mortgage loans, the Occupancy Rate reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related mortgaged property as a multifamily rental property (i.e., the Coop - Rental Value). Additionally, the Occupancy as-of Date reflects the appraisal valuation date for such loans.
                             
 
(13)
The Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI and the related fields shown for the mortgage loans secured by residential cooperative properties are “NAP”. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.
                             
 
(14)
In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.
                             
   
For mortgage loan #1 (Bank of America Plaza), the fifth largest tenant (81,094 square feet), representing 5.7% of net rentable square feet, has abated rent through June 2015.  There is a $472,505 reserve representing the outstanding rent abatement.
                             
   
For mortgage loan #8 (Hermosa Pavilion), the second largest tenant (16,179 square feet), representing 13.5% of net rentable square feet, has executed a lease and is in occupancy but has a six month rent abatement.  There is a $104,706 reserve covering the rent abatement period through March 2015.
                             
   
For mortgage loan #12 (North Valley Plaza), the fourth largest tenant (18,176 square feet), representing 7.5% of net rentable square feet, has executed a lease but is not in occupancy or paying rent.  The fourth largest tenant is anticipated to begin paying rent in January 2015.  There is a $599,933 reserve representing free rent and outstanding tenant improvements and leasing commissions.
                             
   
For mortgage loan #57 (Shoppes at Barnes Crossing), the fifth largest tenant (4,676 square feet), representing 6.2% of net rentable square feet, has executed a lease, but is not yet in occupancy or paying rent. There is a $450,000 upfront escrow in association with the tenant’s lease. The fifth largest tenant is expected to be in occupancy as of December 2014.
                             
   
For mortgage loan #69 (Merri-Five Plaza), the fourth largest tenant (4,800 square feet), representing 6.0% of net rentable square feet, is expected to take occupancy on October 1, 2014 and commence rental payments on November 1, 2014.
                             
   
For mortgage loan #87 (The Terraces at Willow Springs), the third largest tenant (6,000 square feet), representing 12.0% of net rentable square feet, is currently paying abated rent until January 2015.
                             
   
For mortgage loan #95 (Reserve at Cinco Ranch), the largest tenant (4,820 square feet), representing 22.7% of net rentable square feet has abated rent in September 2015 and October 2016.  There is a $124,000 reserve representing one years’ rent plus reimbursements.   The second largest tenant (3,530 square feet), representing 16.6% of net rentable square feet, has a one month rent credit in September 2016.  The fourth largest tenant (2,100 square feet), representing  9.9% of net rentable square feet, has a one month rent credit in July 2016.  The fifth largest tenant (1,565 square feet), representing 7.4% of net rentable square feet, has executed a lease but is not in occupancy or paying rent.  The fifth largest tenant is anticipated to begin paying rent in October 2014.
                             
   
For mortgage loan #102 (Novawest Center), the largest tenant (7,160 square feet), representing 6.2% of net rentable square feet, has abated rent for October 2014.  There is a $4,573 reserve representing the rent abatement.
                             
   
For mortgage loan #107 (4400 Coldwater Canyon Avenue), the largest tenant (5,110 square feet), representing 22.4% of net rentable square feet, has rent abatements on 3,745 square feet in July 2015 and 1,365 square feet in September 2015 and September 2016.  There is a $20,287 reserve representing the rent abatement period. The second largest tenant (3,108 square feet), representing 13.6% of net rentable square feet, has vacated its space, but continues to pay rent.  The second largest tenant has been underwritten as vacant.
                             
 
(15)
The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
                             
   
For mortgage loan #1 (Bank of America Plaza), the second largest tenant (185,927 square feet), representing 13.0% of net rentable square feet, may reduce its space by one full floor on December 31, 2019 upon providing 12 months’ written notice.  The third largest tenant (163,512 square feet), representing 11.4% of net rentable square feet, has a one-time right to reduce its space by one full floor or 12,000 to 13,000 square feet of its highest or lowest contiguous floors upon providing notice on or before September 30, 2018 and payment of a termination fee equal to all unamortized tenant improvements, leasing commissions, space plan allowances and out of pocket expenses incurred by the landlord.  The fifth largest tenant (81,094 square feet), representing 5.7% of net rentable square feet, may terminate its lease on 25,773 square feet as of June 30, 2018 upon providing 12 months’ written notice and payment of a termination fee equal to $2,410,728.
 
 
A-1-30

 
 
WFRBS Commercial Mortgage Trust 2014-C22
               
 
FOOTNOTES TO ANNEX A-1
 
   
For mortgage loan #2 (Columbus Square Portfolio), the second largest tenant (55,022 square feet), representing 11.1% of net rentable square feet, may terminate its lease at any time upon providing four months’ written notice and payment of a termination fee equal to three years’ rent.
                             
   
For mortgage loan #3 (Stamford Plaza Portfolio), the largest tenant (92,124 square feet), representing 9.4% of net rentable square feet, has a one-time right to terminate their three leases upon providing nine months’ written notice prior to the respective lease terminations of February 28, 2021 (46,062 square feet) and June 30, 2021 (46,063 square feet).  The second largest tenant (76,555 square feet), representing 7.8% of net rentable square feet, shall have a one-time right to reduce its leased space by 11,895 square feet as of September 2015 upon serving nine months’ notice.  The third largest tenant (55,833 square feet), representing 5.7% of net rentable square feet, shall have a one-time right to terminate 11,371 square feet of the lease upon serving 12 months’ notice following a trigger event (discovery of hazardous substances or disruption of services).
                             
   
For mortgage loan #12 (North Valley Plaza), the second largest tenant (40,622 square feet), representing 16.8% of net rentable square feet, may terminate its lease if gross sales are less than $8,000,000 in the fifth lease year (anticipated to end May 2019) upon providing 60 days’ written notice.  The fourth largest tenant (18,176 square feet), representing 7.5% of net rentable square feet, may terminate its lease in the fifth or sixth lease year (anticipated to end September 2019 and 2020, respectively) if gross sales are less than $3,000,000 in the third lease year (anticipated to end September 2017) upon payment of all unamortized tenant improvements and leasing commissions.
                             
   
For mortgage loan #19 (Lincoln Plaza), the sole tenant (154,085 square feet), representing 100.0% of net rentable square feet, may terminate its lease at the end of any fiscal year if the state and federal legislatures fail to allocate sufficient funds to the tenant for the rental payments required under the lease.
                             
   
For mortgage loan #22 (Alpha Health Center), the third largest tenant, representing approximately 8.8% of net rentable square feet, has the right to terminate its lease any time upon 60 days’ prior written notice.
                             
   
For mortgage loan #23 (Sansone Regal Plaza), the second largest tenant (6,000 square feet), representing 4.3% of net rentable square feet, may terminate its lease at the property anytime after April 30, 2016, upon providing three months’ written notice.
                             
   
For mortgage loan #42 (Zang Business Center), the second largest tenant (28,963 square feet), representing 23.6% of net rentable square feet, may terminate its lease at the property anytime after August 31, 2015, upon providing 12 months’ written notice.
                             
   
For mortgage loan #54 (Powell Crossing), the largest tenant (9,000 square feet), representing 18.5% of net rentable square feet, may terminate its lease if the tenant does not achieve gross sales of at least $1,750,000 by the 12 month period ending July 31, 2019.  The largest tenant must provide 60 days’ prior written notice by October 29, 2019 along with the payment of a $10,000 termination fee.
                             
   
For mortgage loan #60 (155 Passaic Avenue), the largest tenant (25,007 square feet), representing 28.4% of net rentable square feet, shall have a one-time right to reduce its leased space by 54% on December 31, 2017 upon providing nine months’ written notice and provided the tenant is not in default.
                             
   
For mortgage loan #68 (North Bechtle Square II), the fifth largest tenant (2,320 square feet), representing 6.3% of net rentable square feet, may terminate its lease at any time they are prohibited by statute, ordinance, regulation, court order or administrative decision from continuing its regular business operations, upon providing 30 days’ written notice and payment of a termination fee equal to six months minimum rent.
                             
   
For mortgage loan #80 (Market at Summer Oaks), the second largest tenant (15,889 square feet), representing 18.3% of net rentable square feet, may terminate its lease at any time upon nine months’ notice plus payment of six months’ base rent as a termination fee.
                             
   
For mortgage loan #82 (Franklin Commons), the fourth largest tenant (3,440 square feet), representing 10.8% of net rentable square feet, may terminate its lease if tenant’s gross sales are less than $600,000 for the 12 month period ending September 30, 2015 on 30 days’ notice within 60 days after the end of the 12 month period.
                             
   
For mortgage loan #94 (Greenport Plaza), the third largest tenant (16,800 square feet), representing 14.2% of net rentable square feet, has the right to terminate the lease at any time with 90 days’ notice and payment of a $12,750 termination fee.
                             
   
For mortgage loan #95 (Reserve at Cinco Ranch), the fifth largest tenant (1,565 square feet), representing 7.4% of net rentable square feet, has a one-time right to terminate its lease if sales are at or below $200,000 for the 12 month period ending June 30, 2017, upon providing three months’ written notice and payment of $10,000.
                             
   
For mortgage loan #98 (Walgreens – Lima), the only tenant (14,490 square feet), representing 100% of net rentable square feet, may terminate its lease on July 31, 2028 and every five years thereafter, upon providing nine months’ written notice.
                             
   
For mortgage loan #102 (Novawest Center), the third largest tenant (5,120 square feet), representing 4.4% of net rentable square feet, has a one-time termination right, prior to September 30, 2015, if the third largest tenant sells its business and provides 120 days’ written notice.  The fifth largest tenant (5,081 square feet), representing 4.4% of net rentable square feet, has a one-time right to termination its lease as of October 31, 2016, upon providing 120 days’ written notice and payment of a termination fee equal to $22,798.
                             
   
For mortgage loan #107 (4400 Coldwater Canyon Avenue), the fourth largest tenant (1,822 square feet), representing 8.0% of net rentable square feet, may terminate its lease at any time upon providing 60 days’ written notice.
                             
   
For mortgage loan #111 (Marion Plaza), the third largest tenant (3,760 square feet), representing 15.7% of net rentable square feet, may terminate its lease after February 28, 2016 in the event that gross sales are less than $600,000 for any twelve consecutive months. The tenant has the right to terminate the lease on 90 days’ notice given within 60 days after the end of such twelve month period.
     
 
(16)
For mortgage loan #5 (Offices at Broadway Station), the fourth largest tenant (36,157 square feet), representing 11.4% of net rentable square feet, subleases 7,832 square feet for a total annual base rent of $107,533 ($13.73 per square foot, expiring May 31, 2015) and 260 square feet for a total annual base rent of $12,384 ($47.63 per square foot, expiring December 31, 2015.
 
 
A-1-31

 
 
WFRBS Commercial Mortgage Trust 2014-C22
               
 
FOOTNOTES TO ANNEX A-1
 
 
(17)
For mortgage loan #4 (Hampton Inn & Suites - Brickell), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the Monthly Replacement Reserves immediately prior to the adjustment and 1/12th of (i) 3% of operating income from the prior fiscal year for monthly payments through July 2015; (ii) 3.5% of operating income from the prior fiscal year for monthly payments from August 2015 through July 2016; and (iii) 4% of operating income from the prior fiscal year from August 2016 through the end of the loan term.
                             
   
For mortgage loan #10 (Hilton Lexington Downtown), the Monthly Replacement Reserve commences on the monthly payment date in February 2016 and will be adjusted to an amount equal to the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of 4% of revenue from the prior fiscal year.
                             
   
For mortgage loan #13 (Courtyard by Marriott – Aventura), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of 4% of revenue from the prior fiscal year.
                             
   
For mortgage loans #26 (Hilton Garden Inn – Middleton) and #49 (Hampton Inn – Greenville), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of the Monthly Replacement Reserve immediately prior to the adjustment and 1/12th of 4% of operating income from the prior fiscal year.
                             
   
For mortgage loans #28 (Residence Inn – Anaheim Hills Yorba Linda) and #32 (Residence Inn – Ft. Lauderdale), the Monthly Replacement Reserve will be adjusted to an amount equal to 4% of gross revenue for the immediately preceding calendar month.
                             
   
For mortgage loans #38 (Holiday Inn Express-Decatur, GA), #63 (KCI Fairfield Inn & Suites, Kansas City, MO) and #72 (Hampton Inn, Manhattan, KS), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of (i) 1/12th of  4%  times the total revenue from the immediately prior 12 months, or (ii) the monthly amount per the related Franchise Agreement excluding any amounts attributable to a PIP.
                             
   
For mortgage loans #43 (Holiday Inn Express Lexington), #53 (Holiday Inn Express Georgetown), #67 (Best Western Dallas Hotel and Conference Center), the Monthly Replacement Reserve, to be adjusted annually each January, is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than the initial Monthly Replacement Reserve.
                             
   
For mortgage loan #55 (Holiday Inn Express & Suites Dallas East) the Monthly Replacement Reserve, to be adjusted each January, is equal to 1/12th of 4% of the actual annual gross income and shall never be less than the initial monthly replacement reserve deposit. The Monthly Replacement Reserve Cap will not apply until the earlier to occur of (i) franchisor has renewed or extended the term of the franchise agreement for an additional term of no less than ten (10) years and borrower provides lender with reasonable confirmation that any related PIP has been completed to the satisfaction of franchisor, or (ii) borrower has entered into a replacement franchise agreement with a qualified franchisor, the term of which replacement franchise agreement must expire no earlier than five (5) years after the maturity date, and any related PIP has been completed to the satisfaction of the franchisor.
                             
   
For mortgage loan #56 (Fairfield Inn Suites – Lock Haven), the Monthly Replacement Reserve, to be adjusted each January, will equal 1/12th of 8% of the gross annual income for the first 36 months of the loan term, or until the reserve is greater than or equal to $578,500 (whichever shall occur first), and 1/12th of 4% of the gross annual income thereafter.
                             
   
For mortgage loans #64 (Korakia Pensionne) and #75 (Red Roof Inn San Diego), the Monthly Replacement Reserve will be adjusted monthly to an amount equal to 1/12th of  4% times the total operating income from the immediately prior 12 months.
                             
   
For mortgage loan #115 (Best Western Plus), the Monthly Replacement Reserve, to be adjusted each January, is equal to 1/12th of 4% of the actual annual gross income and shall never be less than the initial monthly replacement reserve deposit.
                             
 
(18)
For mortgage loan #2 (Columbus Square Portfolio), the Monthly TI/LC Reserve commences on the January 2018 payment date.
                             
   
For mortgage loan #23 (Sansone Regal Plaza), for years one through five, borrower shall make monthly deposits into the TI/LC Reserve equal to $9,850, subject to a $150,000 cap. For year six through year ten of the loan term, the Monthly TI/LC Reserve amount shall either (i) increase to $11,850, subject to a $350,000 cap, or (ii) in the event Regal Cinemas (Leased Fee) has extended its lease at least three years beyond the loan maturity date and occupancy of the property is 85% or greater, monthly deposits remain at $9,850, subject to a $150,000 cap.
                             
   
For mortgage loan #57 (Shoppes at Barnes Crossing), borrower shall make monthly deposits into the leasing reserve based on the following: (a) prior to the date that is earlier of (i) eighteen months before expiration of the largest tenant  (23,000 square feet), representing 30.7% of net rentable square feet and (ii) six months prior to the expiration of the third largest tenant (11,000 square feet), representing 14.7% of net rentable square feet, the borrower shall make monthly deposits of $3,500 subject to a $150,000 cap; (b) if the largest tenant’s lease has not been renewed by date which is 18 months prior to expiration of its term, borrower shall make monthly deposits of $8,334, subject to a $300,000 cap. Upon renewal, monthly deposits will return to $3,500 subject to a $150,000 cap; (c) if the third largest tenant’s lease has not been renewed six months prior to expiration, the borrower shall make monthly deposits of $15,000, subject to a $300,000 cap. Upon renewal, monthly deposits will return to $3,500 subject to a $150,000 cap.
                             
   
For mortgage loan #102 (Novawest Center), a Monthly TI/LC Reserve payment of $6,717 is only required if the balance of the TI/LC escrow falls below $25,000.
                             
   
For mortgage loan #109 (Belleville Crossing - Building I), the TI/LC Reserve on each Monthly Payment Date occurring on or after April 1, 2019 shall not be required if the property is at least 85% occupied by tenants that are open for business and the balance in the TI/LC account exceeds $60,000.
                             
 
(19)
For mortgage loan #10 (Hilton Lexington Downtown), the Other Escrow I Monthly payment is only required from February through May and September through November of each year.
                             
   
For mortgage loan #13 (Courtyard by Marriott – Aventura), the Other Escrow I Monthly payment is only required from November through April.
                             
 
(20)
For mortgage loan #14 (Preferred Freezer Houston), the lender held back $5,000,000 at closing.  This holdback can be disbursed in whole but not in part, provided no event of default has occurred or is continuing, to reimburse borrower only for the costs of the lender approved renovation work pursuant to the terms specified in the loan documents.  If the approved renovation work has not been completed pursuant to the loan document terms, the lender may call an event of default and apply the unreleased proceeds at its discretion including to pay down the loan.
 
 
A-1-32

 
 
WFRBS Commercial Mortgage Trust 2014-C22
               
 
FOOTNOTES TO ANNEX A-1
 
   
For mortgage loan #22 (Alpha Health Center), the $396,000 holdback is an earn-out reserve which will be deposited in a lender-controlled reserve account and released upon delivery of a written request and subject to the tenant, Lab Corp., being in occupancy and paying full rent, provided the U/W NCF DSCR and U/W NCF Debt Yield are at least 1.15x and 9.75%, respectively.  If these conditions are not met by February 20, 2016 and pursuant to the loan documents, the lender may apply the unreleased proceeds at its discretion including to pay down the loan.  Assuming the full holdback balance is applied to the full loan amount of $16,160,000 the Cut-off Date LTV Ratio, LTV Ratio at Maturity, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 62.8%, 51.0%, 1.71x, 1.58x, 11.0% and 10.2%, respectively.
                             
   
For mortgage loan #51 (Andover & Andover West) the $1,850,000 holdback is an earn-out reserve which will be deposited in a lender-controlled reserve account and released upon delivery of a written request delivered on or after August 30, 2017 and subject to the DSCR and NOI debt yield reaching 1.40x and 10.0%, respectively.  If DSCR and NOI debt yield fail to reach 1.40x and 10.0% by August 30, 2017,  pursuant to the loan documents, the lender may apply the unreleased proceeds to pay down the loan.  Assuming the full loan amount of $7,000,000 without netting out the holdback, the Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 63.6%, 56.1%, 1.34x, 1.19x, 8.5%, and 7.5% respectively.
                             
 
(21)
For mortgage loan #75 (Red Roof Inn San Diego) Commencing 10/01/14, monthly Base Rent shall be 0.631% of the latest assessed value of the land (excluding improvements) as shown on the real property tax rolls of the San Diego County Tax Assessor but in no event less than $8,000.  Commencing 10/01/15 and annually thereafter through 09/30/19, monthly Base Rent shall increase by 2% over the monthly Base Rent for the immediately preceding calendar month.  Commencing 10/01/19 and every 5 years thereafter through LED, monthly Base Rent will be reset to equal 0.631% of the then assessed value of the land (excluding improvements) as shown on the real property tax rolls of the San Diego County Tax Assessor adjusted for any decline-in-value reassessment in effect at that time, but in no event < $8,000.00, and increased by 2% annually thereafter.
                             
 
(22)
With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the WFRBS 2014-C22 Trust mortgage loan plus the balance of the existing subordinate loan, assuming the existing subordinate loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.
                             
 
(23)
The Whole Loan Debt Service, Whole Loan U/W NOI DSCR and Whole Loan U/W NCF DSCR for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using 1-month LIBOR in effect as of August 20, 2014 and giving effect to any applicable interest rate floor), (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such subordinate secured indebtedness has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note.
                             
 
(24)
The Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness indicates as if the existing subordinate loan amount is fully advanced on the date of closing of said subordinate loan.
                             
 
(25)
With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the subordinate secured indebtedness as of August 20, 2014.
                             
 
(26)
The Whole Loan Cut-off Date LTV Ratio, Whole Loan Cut-off Date U/W NOI Debt Yield and Whole Loan Cut-off Date U/W NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness are calculated assuming that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.
                             
 
(27)
For mortgage loan #3 (Stamford Plaza Portfolio), affiliates of the borrowers have five outstanding junior mezzanine loans (the “Mezzanine Loans”). Two of the Mezzanine Loans are currently owned by affiliates of the borrowers, another two of the Mezzanine Loans are majority owned by affiliates of the borrowers, and the remaining Mezzanine Loan is owned by an affiliate of the borrower who has pledged its interest in such Mezzanine Loan to Westdeutsche Immobilienbank Mainz (“WIB”) as security for another subordinate loan with an equal balance. The Mezzanine Loans are secured by the direct or indirect equity interests in such borrower affiliates. The Mezzanine Loans have an aggregate original principal balance of $390,000,000, of which approximately $276,400,000 is owned by or participated to affiliates of the borrowers, and another approximately $50,000,000 is owned by an affiliate but pledged to WIB as discussed above.  Pursuant to the Mezzanine Loan documents, a portion of the aggregate principal amount of the Mezzanine Loans has been allocated to each of the Stamford Plaza Portfolio Properties and other unrelated properties covered by the Mezzanine Loans (for purposes of Mezzanine Loan document provisions regarding, among other things, sales of individual properties at mezzanine loan release prices and allocation of insurance proceeds). The portion of the Mezzanine Loans so allocated to the Stamford Plaza Portfolio Properties in accordance with the Mezzanine Loan documents is approximately $227,175,000. The Mezzanine Loans all mature on August 6, 2024. The mezzanine lenders have entered into subordination and standstill agreements with the mortgage lender with respect to each of the Mezzanine Loans. In addition, the mezzanine lenders and WIB do not have any cure rights, purchase options or consent rights with respect to actions under the Stamford Plaza Portfolio Loan Combination.
                             
 
(28)
With respect to the mortgage loans secured by residential cooperative properties, each mortgaged property is owned by the borrower, which is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity.
                             
   
For mortgage loan #48 (81 Washington Avenue), the second largest tenant (3,908 square feet), representing 27.5% of net rentable square feet of the mortgaged property is affiliated with the sponsor.
     
   
For mortgage loan #65 (Strand Building), the largest tenant (4,000 square feet), representing 10.6% of net rentable square feet of the mortgaged property is affiliated with the sponsor.
     
   
For mortgage loan #125 (Great Space Self Storage), the sponsors are: Charles F. Sample; Brian M. Geidner; Charles F. Sample, as Trustee of te Charles F. Sample Trust u/a/d 3/27/2003; Brian M. Geidner, as Trustee of the Brian M. Geinder Revocable Trust Agreement u/a/d April 16, 2002.
                             
 
 
A-1-33