FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-195164-02

WFRBS Commercial Mortgage Trust 2014-C24 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 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	Mortgage Loan Seller	Cross Collateralized and Cross Defaulted Loan Flag	Address	City	State	Zip Code	General Property Type	Specific Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Cut-off Date Balance Per Unit/SF	Original Balance ($)	Cut-off Date Balance ($)
1	St Johns Town Center	WFB		4790 River City Drive; 4668 Town Center Parkway; 10261 River Marsh Drive	Jacksonville	FL	32246	Retail	Regional Mall	2005	2014	981,157	Sq. Ft.	207	103,500,000	103,500,000
2	Two Westlake Park	WFB		580 Westlake Park Boulevard	Houston	TX	77079	Office	Suburban	1982	2013	450,154	Sq. Ft.	202	91,000,000	91,000,000
3	Gateway Center Phase II	WFB		550 Gateway Drive	Brooklyn	NY	11217	Retail	Anchored	2014		602,164	Sq. Ft.	498	75,000,000	75,000,000
4	Crossings at Corona	WFB		2489 Tuscany Street	Corona	CA	92881	Retail	Anchored	2004		834,075	Sq. Ft.	174	70,000,000	70,000,000
5	Hilton Biltmore Park	RBS		43 Town Square Boulevard	Asheville	NC	28803	Hospitality	Full Service	2009		165	Rooms	192,121	31,700,000	31,700,000
6	CTO NNN Portfolio	WFB		Various	Various	Various	Various	Retail	Single Tenant	Various	Various	266,764	Sq. Ft.	112	30,000,000	30,000,000
6.01	Lowe's	WFB		19935 Katy Freeway	Houston	TX	77094	Retail	Single Tenant	1996		131,644	Sq. Ft.		8,500,000	8,500,000
6.02	Harris Teeter	WFB		2201 West WT Harris Boulevard	Charlotte	NC	28269	Retail	Single Tenant	1994		45,089	Sq. Ft.		6,600,000	6,600,000
6.03	Rite Aid	WFB		17615 140th Avenue Southeast	Renton	WA	98058	Retail	Single Tenant	2006		16,280	Sq. Ft.		4,700,000	4,700,000
6.04	Walgreens	WFB		2590 East Highway 50	Clermont	FL	34711	Retail	Single Tenant	2003		13,650	Sq. Ft.		3,500,000	3,500,000
6.05	Big Lots - Glendale	WFB		17510 North 75th Avenue	Glendale	AZ	85308	Retail	Single Tenant	2000	2012	34,512	Sq. Ft.		3,400,000	3,400,000
6.06	Big Lots - Germantown	WFB		20926 Frederick Road	Germantown	MD	20876	Retail	Single Tenant	2000	2013	25,589	Sq. Ft.		3,300,000	3,300,000
7	260 Peachtree Street	Basis		260 Peachtree Street	Atlanta	GA	30303	Office	CBD	1974	2001	295,125	Sq.Ft.	89	26,400,000	26,370,744
8	Bend River Pomenade	RMF		3188 North Highway 97	Bend	OR	97701	Retail	Anchored	1979	2006	252,147	Sq. Ft.	104	26,100,000	26,100,000
9	Crystal Lake Apartments	RMF		2545 NW 207th Street	Miami Gardens	FL	33056	Multifamily	Garden	1970	2014	490	Units	52,041	25,500,000	25,500,000
10	WPC Self Storage Portfolio V	WFB		Various	Various	Various	Various	Self Storage	Self Storage	Various	Various	407,626	Sq. Ft.	56	23,000,000	23,000,000
10.01	Desert Gateway Self Storage	WFB		73750 Dinah Shore Drive	Palm Desert	CA	92211	Self Storage	Self Storage	2006		93,100	Sq. Ft.		6,890,000	6,890,000
10.02	Kaloko Self Storage	WFB		73-4864 Kanalani Street	Kailua Kona	HI	96740	Self Storage	Self Storage	1991		38,153	Sq. Ft.		3,770,000	3,770,000
10.03	Big Island Self Storage	WFB		73-4281 Hulikoa Drive	Kailua Kona	HI	96740	Self Storage	Self Storage	2004		56,403	Sq. Ft.		3,525,000	3,525,000
10.04	Monster Self Storage	WFB		9700 Two Notch Road	Columbia	SC	29223	Self Storage	Self Storage	1988	2009	63,820	Sq. Ft.		3,056,000	3,056,000
10.05	Doral Self Storage	WFB		5055 Northwest 77th Avenue	Miami	FL	33166	Self Storage	Self Storage	1986		57,253	Sq. Ft.		3,034,000	3,034,000
10.06	Corpus Christi Self Storage	WFB		10802 Interstate 37 Frontage Road	Corpus Christi	TX	78410	Self Storage	Self Storage	1998		98,897	Sq. Ft.		2,725,000	2,725,000
11	Wally Park	RMF		One Scott Way	Tinicum Township	PA	19113	Other	Parking Garage			1,440	Spaces	15,347	22,100,000	22,100,000
12	Greenwich Center	RMF		1200 New Brunswick Avenue	Greenwich Township	NJ	08865	Retail	Anchored	2002		182,583	Sq. Ft.	110	20,000,000	20,000,000
13	Orlando Plaza Retail Center	RMF		189 South Orange Avenue	Orlando	FL	32801	Retail	Anchored	2007		101,330	Sq. Ft.	195	19,800,000	19,800,000
14	Topanga & Victory Office	WFB		6325-6355 Topanga Canyon Boulevard	Woodland Hills	CA	91367	Office	Medical	1966	2005	164,328	Sq. Ft.	117	19,300,000	19,300,000
15	Embassy Suites DFW South	WFB		4650 West Airport Freeway	Irving	TX	75062	Hospitality	Full Service	1985	2013	305	Rooms	62,295	19,000,000	19,000,000
16	Lantern Square Apartments	LIG I		1141 Kendall Town Boulevard	Jacksonville	FL	32225	Multifamily	Garden	2006		212	Units	85,613	18,150,000	18,150,000
17	Central Business Park - Spokane	WFB		11016 East Montgomery Drive	Spokane Valley	WA	99206	Industrial	Warehouse	1979	2010	508,156	Sq. Ft.	35	17,800,000	17,800,000
18	Rancho Del Oro Gateway	RBS		4201-4251 Oceanside Boulevard	Oceanside	CA	92056	Retail	Anchored	1999		102,590	Sq. Ft.	166	17,000,000	17,000,000
19	Cross Pointe	LIG I		101 East Alex-Bell Road	Centerville	OH	45459	Retail	Anchored	1987		217,009	Sq. Ft.	76	16,500,000	16,471,738
20	Golden Valley Apartments	LIG I		600 Hosking Avenue	Bakersfield	CA	93307	Multifamily	Garden	2008		168	Units	97,024	16,300,000	16,300,000
21	SoCal Self-Storage Portfolio	RBS		Various	Various	CA	Various	Self Storage	Self Storage	Various	Various	175,369	Sq. Ft.	90	15,827,500	15,827,500
21.01	StorAmerica Arcadia	RBS		5630 Peck Road	Arcadia	CA	91006	Self Storage	Self Storage	1987		126,319	Sq. Ft.		11,397,000	11,397,000
21.02	A-1 Self Storage	RBS		4918 W. 1st Street	Santa Ana	CA	92703	Self Storage	Self Storage	1979	2014	49,050	Sq. Ft.		4,430,500	4,430,500
22	Delaware and Maryland MHP Portfolio	CIIICM		Various	Various	Various	Various	Manufactured Housing Community	Manufactured Housing Community	Various		475	Pads	31,579	15,000,000	15,000,000
22.01	Mobile Gardens & Hollyview MHCs	CIIICM		1020 Brickyard Road	Seaford	DE	19973	Manufactured Housing Community	Manufactured Housing Community	1975		275	Pads		8,970,000	8,970,000
22.02	Rock Creek & Stoney Chase MHCs	CIIICM		10 Stony Chase Drive	Elkton	MD	21921	Manufactured Housing Community	Manufactured Housing Community	1970		105	Pads		3,140,000	3,140,000
22.03	Briarwood Manor	CIIICM		108 Hickman Drive	Laurel	DE	19958	Manufactured Housing Community	Manufactured Housing Community	1975		95	Pads		2,890,000	2,890,000
23	StoreRight Portfolio	RBS		Various	Various	FL	Various	Self Storage	Self Storage	Various		330,028	Sq. Ft.	42	14,000,000	14,000,000
23.01	StoreRight- Vero Beach	RBS		5355 U.S. Highway 1	Vero Beach	FL	32967	Self Storage	Self Storage	2005		61,109	Sq. Ft.		3,890,820	3,890,820
23.02	StoreRight- Winter Haven	RBS		1991 Recker Highway	Winter Haven	FL	33880	Self Storage	Self Storage	2001		70,050	Sq. Ft.		2,952,850	2,952,850
23.03	StoreRight- Winter Haven State Rd 554	RBS		6400 East State Road 544	Winter Haven	FL	33881	Self Storage	Self Storage	2001		43,880	Sq. Ft.		2,153,850	2,153,850
23.04	StoreRight- Brooksville	RBS		7294 Broad Street & 1000 Chatman Boulevard	Brooksville	FL	34601	Self Storage	Self Storage	2000		55,730	Sq. Ft.		2,084,370	2,084,370
23.05	StoreRight- Lecanto	RBS		1227 South Lecanto Highway	Lecanto	FL	34461	Self Storage	Self Storage	1998		50,109	Sq. Ft.		1,806,450	1,806,450
23.06	StoreRight- Ocala	RBS		2020 SW 57th Avenue	Ocala	FL	34474	Self Storage	Self Storage	2006		49,150	Sq. Ft.		1,111,660	1,111,660
24	Boston Building	LIG I		9 Exchange Place	Salt Lake City	UT	84111	Mixed Use	Office/Retail	1908	2009	105,649	Sq. Ft.	114	12,000,000	12,000,000
25	Castleberry Hill Portfolio	LIG I		Various	Atlanta	GA	30313	Various	Various	Various		171,050	Sq. Ft.	68	11,570,000	11,570,000
25.01	Intown Lofts	LIG I		180 Northside Drive	Atlanta	GA	30313	Mixed Use	Multifamily/Retail	2002		98,143	Sq. Ft.		5,411,700	5,411,700
25.02	Legacy Lofts	LIG I		170 Northside Drive	Atlanta	GA	30313	Mixed Use	Multifamily/Retail	2002		35,555	Sq. Ft.		4,656,200	4,656,200
25.03	Stonewall Lofts	LIG I		479 Stonewall Street	Atlanta	GA	30313	Multifamily	Low-Rise	2006		37,352	Sq. Ft.		1,502,100	1,502,100
26	Courtyard St. Petersburg	WFB		300 4th Street North	St. Petersburg	FL	33701	Hospitality	Limited Service	1926	2006	128	Rooms	87,784	11,250,000	11,236,350
27	The Plaza at Hannibal Square	LIG I		362 South Pennsylvania Avenue & 444 West New England Avenue	Winter Park	FL	32789	Mixed Use	Multifamily/Retail/Office	2007		71,324	Sq. Ft.	145	10,321,600	10,321,600
28	The Chalet Apartments	CIIICM		4140 Southwest 6th Street	Topeka	KS	66606	Multifamily	Garden	1963	1983	233	Units	42,918	10,000,000	10,000,000
29	Country Manor MHC	CIIICM		1 Chisholm Trail	Mooresville	IN	46158	Manufactured Housing Community	Manufactured Housing Community	1970		500	Pads	19,850	9,925,000	9,925,000
30	Patterson Pass Road	WFB		6474-6538 Patterson Pass Road	Livermore	CA	94550	Industrial	Warehouse	1988		181,554	Sq. Ft.	54	9,800,000	9,800,000
31	RTC Industries, Inc	RBS		2800-2825 Golf Road	Rolling Meadows	IL	60008	Office	Flex	1974	1994	144,676	Sq. Ft.	66	9,500,000	9,489,141
32	American Leather	LIG I		4501 Mountain Creek Parkway	Dallas	TX	75236	Industrial	Warehouse	2003		250,000	Sq. Ft.	36	9,100,000	9,100,000
33	Kmart - Metairie	WFB		2940 Veterans Memorial Boulevard	Metairie	LA	70002	Retail	Single Tenant	1991		107,806	Sq. Ft.	83	9,000,000	9,000,000
34	Paradise Park	CIIICM		301 East Hall Acres Road	Pharr	TX	78577	Manufactured Housing Community	Manufactured Housing Community	2003		443	Pads	20,316	9,000,000	9,000,000
35	Paraiso Apartments	RMF		963 West Tennyson Road	Hayward	CA	94544	Multifamily	Garden	1972		63	Units	139,683	8,800,000	8,800,000
36	Natomas Corporate Center	WFB		2525 Natomas Park Drive	Sacramento	CA	95833	Office	Suburban	1985		99,562	Sq. Ft.	87	8,670,000	8,670,000
37	Comfort Inn O'Hare	LIG I		2175 East Touhy Avenue	Des Plaines	IL	60018	Hospitality	Limited Service	1988		143	Rooms	59,372	8,500,000	8,490,184
38	PGA Commons Parcel 3 East	RMF		4550 PGA Boulevard	Palm Beach Gardens	FL	33418	Mixed Use	Retail/Office	2003		37,781	Sq. Ft.	222	8,400,000	8,400,000
39	Stein Mart - Metaire	WFB		2840 Veterans Boulevard	Metaire	LA	70002	Retail	Single Tenant	1969	2004	39,800	Sq. Ft.	211	8,400,000	8,385,860
40	Chicago Garage Portfolio	RMF		Various	Chicago	IL	60661	Other	Parking Garage	Various		614	Spaces	13,518	8,300,000	8,300,000
40.01	East Walton Parking Garage	RMF		100 East Walton Street	Chicago	IL	60661	Other	Parking Garage	1974		350	Spaces		4,656,870	4,656,870
40.02	Skybridge Garage	RMF		1 North Halsted Street	Chicago	IL	60661	Other	Parking Garage	2003		264	Spaces		3,643,130	3,643,130
41	Summer Trace Apartments	CIIICM		3201 Knight Street	Shreveport	LA	71105	Multifamily	Garden	1973		203	Units	36,902	7,500,000	7,491,161
42	Brighton Cove Apartments	WFB		8643 Wayside Drive	Brighton	MI	48116	Multifamily	Garden	1977		180	Units	41,555	7,500,000	7,479,985
43	Holiday Inn Express - Cape Coral	LIG I		1538 Cape Coral Parkway East	Cape Coral	FL	33904	Hospitality	Limited Service	1985	2009	138	Rooms	52,840	7,300,000	7,291,854
44	Crosswinds Apartments	RMF		14810 Crosswinds Drive	Houston	TX	77032	Multifamily	Garden	1983		240	Units	30,000	7,200,000	7,200,000
45	Kenwood Place One Office	WFB		9825 Kenwood Road	Blue Ash	OH	45242	Office	Suburban	2000		78,491	Sq. Ft.	84	6,620,000	6,612,251
46	Heritage Towne Center	RBS		1392 and 1394 E Palomar Street	Chula Vista	CA	91913	Retail	Unanchored	2002		35,864	Sq. Ft.	184	6,590,000	6,590,000
47	Palms To Pines Shopping Center	WFB		72-745 - 72-795 Highway 111; 72-750 - 72-780 El Paseo	Palm Desert	CA	92260	Retail	Unanchored	1976	2005	40,999	Sq. Ft.	154	6,300,000	6,300,000
48	Aliso Viejo Town Center	WFB		26711 Aliso Creek Road	Aliso Viejo	CA	92656	Mixed Use	Office/Retail	2004		24,986	Sq. Ft.	252	6,300,000	6,292,305
49	1920 Corporate Place	RMF		1920 East Hallandale Beach Boulevard	Hallandale	FL	33009	Office	Suburban	1972		65,219	Sq. Ft.	96	6,250,000	6,250,000
50	Galvins MHP & Scottsdale MHP	CIIICM		Various	Various	Various	Various	Manufactured Housing Community	Manufactured Housing Community	Various		205	Pads	29,512	6,050,000	6,050,000
50.01	Scottsdale MHP	CIIICM		Moss Lane	Laurel	DE	19956	Manufactured Housing Community	Manufactured Housing Community	1980		100	Pads		3,325,000	3,325,000
50.02	Galvins MHP	CIIICM		1612 Hennessey Road	Ontario	NY	14519	Manufactured Housing Community	Manufactured Housing Community	1994		105	Pads		2,725,000	2,725,000
51	Quality Suites - San Luis Obispo, CA	RBS		1631 Monterey Street	San Luis Obispo	CA	93401	Hospitality	Limited Service	1986		138	Rooms	43,478	6,000,000	6,000,000
52	Sharpstown Manor	RMF		7500 Clarewood Drive	Houston	TX	77036	Multifamily	Garden	1966		268	Units	22,108	5,925,000	5,925,000
53	Westside Plaza	RMF		6210 West Colonial Drive	Orlando	FL	32808	Retail	Anchored	1990	2009	71,431	Sq. Ft.	80	5,700,000	5,694,098
54	Hampton Inn - Tampa	Basis		10110 Horace Avenue	Tampa	FL	33619	Hospitality	Limited Service	1995	2009	80	Rooms	70,000	5,600,000	5,600,000
55	Securlock Allen East	LIG I		1105 East Main Street	Allen	TX	75002	Self Storage	Self Storage	2008	2011	103,440	Sq. Ft.	54	5,600,000	5,600,000
56	Peters Town Center	WFB		160 Gallery Drive	Peters Township	PA	15317	Mixed Use	Office/Retail	1989	2010	91,366	Sq. Ft.	60	5,500,000	5,500,000
57	Autumn Run Apartments	RMF		4101 Central Avenue	Great Falls	MT	59405	Multifamily	Garden	1998		121	Units	45,455	5,500,000	5,500,000
58	Securlock HAC	LIG I		Various	Various	Various	Various	Self Storage	Self Storage	Various	Various	178,483	Sq. Ft.	28	5,050,000	5,050,000
58.01	Cordova	LIG I		1570 Bonnie Lane	Cordova	TN	38016	Self Storage	Self Storage	1997		53,208	Sq. Ft.		2,590,000	2,590,000
58.02	Antioch	LIG I		4221 Hurricane Creek Boulevard	Antioch	TN	37013	Self Storage	Self Storage	1998		54,600	Sq. Ft.		1,510,000	1,510,000
58.03	Casa Grande	LIG I		517 North Colorado Street	Casa Grande	AZ	85122	Self Storage	Self Storage	1997		70,675	Sq. Ft.		950,000	950,000
59	Town Centre North	WFB		6-8 Stonebridge Boulevard	Jackson	TN	38305	Retail	Anchored	2002		50,992	Sq. Ft.	106	5,400,000	5,390,942
60	Hampton Inn & Suites Amarillo West	RMF		6901 I-40 West	Amarillo	TX	79106	Hospitality	Limited Service	2003	2013	64	Rooms	77,749	5,000,000	4,975,937
61	Capitol Village Apartments	Basis		305 East Edgewood Boulevard	Lansing	MI	48911	Multifamily	Garden	1973	2013	230	Unit	21,304	4,900,000	4,900,000
62	Tri-State Plaza	RMF		4256 Mall Drive	Steubenville	OH	43952	Retail	Anchored	1990		108,727	Sq. Ft.	45	4,875,000	4,875,000
63	4236 S. Mooney Boulevard	RBS		4236 S. Mooney Boulevard	Visalia	CA	93277	Retail	Single Tenant	2003		30,000	Sq. Ft.	152	4,575,000	4,568,426
64	Palms Plaza	RMF		1155 South Dale Mabry Highway	Tampa	FL	33629	Retail	Unanchored	1982	2011	32,512	Sq. Ft.	133	4,350,000	4,339,413
65	110 Miller Avenue	WFB		110 Miller Avenue	Ann Arbor	MI	48104	Office	Suburban	1991		38,152	Sq. Ft.	112	4,295,000	4,289,707
66	Interstate Secure Storage & Stor-N-Lok	CIIICM		Various	Colorado Springs	CO	Various	Self Storage	Self Storage	Various		110,850	Sq. Ft.	38	4,260,000	4,260,000
66.01	Interstate Secure Storage	CIIICM		330 Karen Lane	Colorado Springs	CO	80907	Self Storage	Self Storage	1984		58,250	Sq. Ft.		2,262,000	2,262,000
66.02	Stor-N-Lok	CIIICM		1625 Lashelle Way	Colorado Springs	CO	80906	Self Storage	Self Storage	1973		52,600	Sq. Ft.		1,998,000	1,998,000
67	McPherson Place	WFB		10719 McPherson Avenue	Laredo	TX	78045	Retail	Shadow Anchored	2013		10,000	Sq. Ft.	419	4,200,000	4,194,949
68	Liberty Gray Plaza	CIIICM		6225-6255 Lake Gray Boulevard	Jacksonville	FL	32244	Industrial	Flex	1988		94,585	Sq. Ft.	44	4,125,000	4,125,000
69	Santa Fe Self Storage	WFB		13443 Rosecrans Avenue	Sante Fe Springs	CA	90670	Self Storage	Self Storage	1973	2006	59,107	Sq. Ft.	66	3,900,000	3,886,290
70	Terrace View Apartments	RMF		417 West Tarrant Road	Grand Prairie	TX	75050	Multifamily	Garden	1969		192	Units	19,688	3,780,000	3,780,000
71	American Self Storage	RMF		606 Parker Road	Fairfield	CA	94533	Self Storage	Self Storage	1985		66,984	Sq. Ft.	56	3,750,000	3,750,000
72	Kangaroom & Vacaville Self Storage	WFB		Various	Various	Various	Various	Self Storage	Self Storage	Various		76,308	Sq. Ft.	49	3,730,000	3,730,000
72.01	Stor-It Self Storage	WFB		109 Aegean Way	Vacaville	CA	95687	Self Storage	Self Storage	1976		40,740	Sq. Ft.		2,269,458	2,269,458
72.02	Kangaroom Self Storage	WFB		5717 14th Street West	Bradenton	FL	34207	Self Storage	Self Storage	1986		35,568	Sq. Ft.		1,460,542	1,460,542
73	20 South Broadway	CIIICM		20 South Broadway	Nyack	NY	10960	Mixed Use	Multifamily/Retail	2008		17,800	Sq. Ft.	196	3,500,000	3,487,214
74	Williston Meadows Apartments	RMF		2301 25th Street West	Williston	ND	58801	Multifamily	Garden	2012		24	Units	136,541	3,300,000	3,276,978
75	Talonvest - Mini Max Storage	WFB		2450 San Juan Road	Hollister	CA	95023	Self Storage	Self Storage	1994		68,765	Sq. Ft.	48	3,300,000	3,295,752
76	Dogwood Apartments	RMF		1355 Western Avenue	Chillicothe	OH	45601	Multifamily	Garden	1974		118	Units	26,212	3,100,000	3,092,994
77	Bevo Plaza	WFB		2901 Medical Arts Street	Austin	TX	78705	Retail	Unanchored	1965	2013	8,544	Sq. Ft.	330	2,820,000	2,820,000
78	Little Creek MHC	CIIICM		1 Creek Drive	Dryden	NY	13053	Manufactured Housing Community	Manufactured Housing Community	1970		103	Pads	26,942	2,775,000	2,775,000
79	Oak Haven Estates MHP	CIIICM		415 North East Street	Arlington	TX	76011	Manufactured Housing Community	Manufactured Housing Community	1960		98	Pads	27,923	2,736,500	2,736,500
80	Springdale Apartments	RMF		1909 Higgins Lane	Haltom City	TX	76111	Multifamily	Garden	1970		100	Units	26,700	2,670,000	2,670,000
81	Mini U Storage Crowley	WFB		786 FM 1187	Crowley	TX	76036	Self Storage	Self Storage	2007		59,045	Sq. Ft.	44	2,600,000	2,600,000
82	Saratoga Self Storage	RMF		3081 State Route 50	Saratoga Springs	NY	12866	Self Storage	Self Storage	1991		43,550	Sq. Ft.	53	2,300,000	2,294,594
83	Federal Heights Self Storage	CIIICM		9230 Federal Boulevard	Federal Heights	CO	80260	Self Storage	Self Storage	1970	2013	40,948	Sq. Ft.	53	2,160,000	2,157,617
84	Eagandale Warehouse	WFB		2955 Loan Oak Circle	Eagan	MN	55121	Industrial	Warehouse	1973		70,376	Sq. Ft.	30	2,130,000	2,127,596
85	National Self Storage Tucson	RMF		7555 South Houghton Road	Tuscon	AZ	85747	Self Storage	Self Storage	2006		65,350	Sq. Ft.	31	2,002,500	2,002,500
86	Harmony MHC	WFB		66 West Alex-Bell Road	West Carrollton	OH	45449	Manufactured Housing Community	Manufactured Housing Community	1965		125	Pads	15,200	1,900,000	1,900,000
87	Walgreens - Roswell	WFB		1200 South Main Street	Roswell	NM	88203	Retail	Single Tenant	2004		15,930	Sq. Ft.	116	1,850,000	1,847,720
88	Midland Self Storage	WFB		3600; 3610-3616 North Big Spring Street	Midland	TX	79705	Self Storage	Self Storage	1975	2014	64,510	Sq. Ft.	25	1,600,000	1,597,178
89	Annex Mini Storage	CIIICM		2215 Common Street	Lake Charles	LA	70601	Self Storage	Self Storage	1986		61,860	Sq. Ft.	25	1,552,500	1,552,500

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	% of Aggregate Cut-off Date Balance	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date	First P&I Pay Date	Maturity Date or Anticipated Repayment Date	ARD Loan Maturity Date	Gross Mortgage Rate	Trust Advisor Fee	Certificate Administrator Fee Rate	Servicing Fee	CREFC Fee	Net Mortgage Rate	Interest Accrual Method	Monthly P&I Payment ($)	Amortization Type	Interest Accrual Method During IO	Original Term to Maturity or ARD (Mos.)	Remaining Term to Maturity or ARD (Mos.)	Original IO Period (Mos.)	Remaining IO Period (Mos.)	Original Amort Term (Mos.)	Remaining Amort Term (Mos.)	Seasoning
1	St Johns Town Center	9.3%	103,500,000	N	9/11/2014	10/11/2014	9/11/2024		9/11/2024		3.81900%						Actual/360	333,963.59	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2
2	Two Westlake Park	8.2%	86,298,005	N	9/22/2014	11/11/2014	10/11/2018	11/11/2018	10/11/2021		4.16000%						Actual/360	442,883.70	Interest-only, Amortizing Balloon	Actual/360	84	83	48	47	360	360	1
3	Gateway Center Phase II	6.7%	75,000,000	N	8/14/2014	10/6/2014	9/6/2024		9/6/2024		4.27700%						Actual/360	271,025.17	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2
4	Crossings at Corona	6.3%	60,988,418	N	9/11/2014	10/11/2014	9/11/2017	10/11/2017	9/11/2024		4.30000%						Actual/360	346,410.01	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2
5	Hilton Biltmore Park	2.9%	26,448,038	N	10/3/2014	12/1/2014	11/1/2015	12/1/2015	11/1/2024		4.59700%						Actual/360	162,451.44	Interest-only, Amortizing Balloon	Actual/360	120	120	12	12	360	360	0
6	CTO NNN Portfolio	2.7%	30,000,000	Y	9/30/2014	11/11/2014	10/11/2024		10/11/2024	10/11/2034	4.33000%						Actual/360	109,753.47	Interest-only, ARD	Actual/360	120	119	120	119	0	0	1
6.01	Lowe's	0.8%
6.02	Harris Teeter	0.6%
6.03	Rite Aid	0.4%
6.04	Walgreens	0.3%
6.05	Big Lots - Glendale	0.3%
6.06	Big Lots - Germantown	0.3%
7	260 Peachtree Street	2.4%	21,578,342	N	9/26/2014	11/1/2014		11/1/2014	10/1/2024		4.82000%						Actual/360	138,830.98	Amortizing Balloon		120	119	0	0	360	359	1
8	Bend River Pomenade	2.3%	23,897,927	N	10/14/2014	12/6/2014	11/6/2019	12/6/2019	11/6/2024		4.53000%						Actual/360	132,710.51	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0
9	Crystal Lake Apartments	2.3%	23,481,513	N	10/10/2014	11/6/2014	10/6/2019	11/6/2019	10/6/2024		4.89000%						Actual/360	135,180.36	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1
10	WPC Self Storage Portfolio V	2.1%	21,015,794	N	10/9/2014	11/11/2014	10/11/2019	11/11/2019	10/11/2024		4.40000%						Actual/360	115,175.01	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1
10.01	Desert Gateway Self Storage	0.6%
10.02	Kaloko Self Storage	0.3%
10.03	Big Island Self Storage	0.3%
10.04	Monster Self Storage	0.3%
10.05	Doral Self Storage	0.3%
10.06	Corpus Christi Self Storage	0.2%
11	Wally Park	2.0%	22,100,000	N	10/1/2014	11/6/2014	10/6/2024		10/6/2024		4.17000%						Actual/360	77,864.13	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1
12	Greenwich Center	1.8%	18,330,637	N	10/3/2014	11/6/2014	10/6/2019	11/6/2019	10/6/2024		4.59000%						Actual/360	102,409.38	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1
13	Orlando Plaza Retail Center	1.8%	17,508,140	N	10/9/2014	12/6/2014	11/6/2017	12/6/2017	11/6/2024		4.95000%						Actual/360	105,686.46	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360	0
14	Topanga & Victory Office	1.7%	19,300,000	N	9/11/2014	10/11/2014	9/11/2024		9/11/2024		4.20000%						Actual/360	68,488.19	Interest-only, Balloon	Actual/360	120	118	120	118	0	0	2
15	Embassy Suites DFW South	1.7%	17,590,933	N	10/10/2014	11/11/2014	10/11/2019	11/11/2019	10/11/2024		5.25000%						Actual/360	104,918.70	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1
16	Lantern Square Apartments	1.6%	15,538,147	N	10/1/2014	11/5/2014	10/5/2016	11/5/2016	10/5/2024		4.59000%						Actual/360	92,936.51	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
17	Central Business Park - Spokane	1.6%	16,881,419	N	10/8/2014	11/11/2014	10/11/2016	11/11/2016	10/11/2019		4.18000%						Actual/360	86,837.40	Interest-only, Amortizing Balloon	Actual/360	60	59	24	23	360	360	1
18	Rancho Del Oro Gateway	1.5%	17,000,000	N	10/3/2014	12/1/2014	11/1/2024		11/1/2024		4.19600%						Actual/360	60,268.94	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0
19	Cross Pointe	1.5%	12,064,713	N	10/1/2014	11/1/2014		11/1/2014	10/1/2024		4.40000%						Actual/360	90,778.33	Amortizing Balloon		120	119	0	0	300	299	1
20	Golden Valley Apartments	1.5%	16,300,000	N	9/26/2014	11/1/2014	10/1/2024		10/1/2024		4.36000%						Actual/360	60,045.88	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1
21	SoCal Self-Storage Portfolio	1.4%	15,827,500	Y	10/8/2014	12/1/2014	11/1/2024		11/1/2024	11/1/2044	4.33500%						Actual/360	57,970.97	Interest-only, ARD	Actual/360	120	120	120	120	0	0	0
21.01	StorAmerica Arcadia	1.0%
21.02	A-1 Self Storage	0.4%
22	Delaware and Maryland MHP Portfolio	1.3%	13,538,768	N	10/14/2014	12/1/2014	11/1/2018	12/1/2018	11/1/2024		4.90000%						Actual/360	79,609.01	Interest-only, Amortizing Balloon	Actual/360	120	120	48	48	360	360	0
22.01	Mobile Gardens & Hollyview MHCs	0.8%
22.02	Rock Creek & Stoney Chase MHCs	0.3%
22.03	Briarwood Manor	0.3%
23	StoreRight Portfolio	1.3%	11,384,800	N	10/2/2014	12/1/2014		12/1/2014	11/1/2024		4.67000%						Actual/360	72,357.07	Amortizing Balloon		120	120	0	0	360	360	0
23.01	StoreRight- Vero Beach	0.4%
23.02	StoreRight- Winter Haven	0.3%
23.03	StoreRight- Winter Haven State Rd 554	0.2%
23.04	StoreRight- Brooksville	0.2%
23.05	StoreRight- Lecanto	0.2%
23.06	StoreRight- Ocala	0.1%
24	Boston Building	1.1%	12,000,000	N	6/18/2014	8/1/2014	7/1/2024		7/1/2024		4.73000%						Actual/360	47,956.94	Interest-only, Balloon	Actual/360	120	116	120	116	0	0	4
25	Castleberry Hill Portfolio	1.0%	10,132,307	N	10/2/2014	12/1/2014	11/1/2017	12/1/2017	11/1/2024		4.52000%						Actual/360	58,761.06	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360	0
25.01	Intown Lofts	0.5%
25.02	Legacy Lofts	0.4%
25.03	Stonewall Lofts	0.1%
26	Courtyard St. Petersburg	1.0%	9,071,146	N	10/10/2014	11/11/2014		11/11/2014	10/11/2024		4.42000%						Actual/360	56,468.59	Amortizing Balloon		120	119	0	0	360	359	1
27	The Plaza at Hannibal Square	0.9%	9,035,226	N	9/26/2014	11/1/2014	10/1/2017	11/1/2017	10/1/2024		4.50000%						Actual/360	52,298.03	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1
28	The Chalet Apartments	0.9%	9,202,501	N	10/16/2014	12/5/2014	11/5/2019	12/5/2019	11/5/2024		4.95000%						Actual/360	53,377.00	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0
29	Country Manor MHC	0.9%	8,404,168	N	10/14/2014	12/1/2014	11/1/2015	12/1/2015	11/1/2024		5.10000%						Actual/360	53,887.77	Interest-only, Amortizing Balloon	Actual/360	120	120	12	12	360	360	0
30	Patterson Pass Road	0.9%	8,939,674	N	10/14/2014	12/11/2014	11/11/2019	12/11/2019	11/11/2024		4.30000%						Actual/360	48,497.40	Interest-only, Amortizing Balloon	Actual/360	120	120	60	60	360	360	0
31	RTC Industries, Inc	0.9%	7,729,862	Y	9/24/2014	11/1/2014		11/1/2014	10/1/2024	10/1/2044	4.68500%						Actual/360	49,184.98	Amortizing ARD		120	119	0	0	360	359	1
32	American Leather	0.8%	8,314,946	Y	10/10/2014	12/5/2014		12/5/2014	11/5/2019	11/5/2044	4.41000%						Actual/360	45,623.01	Amortizing Balloon		60	60	0	0	360	360	0
33	Kmart - Metairie	0.8%	7,827,130	N	10/14/2014	12/11/2014		12/11/2014	11/11/2019		3.73400%						Actual/360	46,193.47	Amortizing Balloon		60	60	0	0	300	300	0
34	Paradise Park	0.8%	7,710,981	N	9/30/2014	11/5/2014	10/5/2016	11/5/2016	10/5/2024		4.62000%						Actual/360	46,245.63	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
35	Paraiso Apartments	0.8%	7,265,646	N	10/8/2014	12/6/2014		12/6/2014	11/6/2024		5.13000%						Actual/360	47,941.93	Amortizing Balloon		120	120	0	0	360	360	0
36	Natomas Corporate Center	0.8%	7,907,758	N	10/10/2014	11/11/2014	10/11/2019	11/11/2019	10/11/2024		4.29000%						Actual/360	42,854.46	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1
37	Comfort Inn O'Hare	0.8%	6,905,668	N	9/26/2014	11/1/2014		11/1/2014	10/1/2024		4.64000%						Actual/360	43,778.20	Amortizing Balloon		120	119	0	0	360	359	1
38	PGA Commons Parcel 3 East	0.8%	7,526,215	N	10/7/2014	12/6/2014	11/6/2018	12/6/2018	11/6/2024		4.51500%						Actual/360	42,636.47	Interest-only, Amortizing Balloon	Actual/360	120	120	48	48	360	360	0
39	Stein Mart - Metaire	0.8%	6,165,453	N	10/10/2014	11/11/2014		11/11/2014	10/11/2024		4.50000%						Actual/360	46,689.93	Amortizing Balloon		120	119	0	0	300	299	1
40	Chicago Garage Portfolio	0.7%	7,285,617	N	10/3/2014	11/6/2014	10/6/2017	11/6/2017	10/6/2024		4.62000%						Actual/360	42,648.75	Interest-only, Amortizing Balloon	Actual/360	120	119	36	35	360	360	1
40.01	East Walton Parking Garage	0.4%
40.02	Skybridge Garage	0.3%
41	Summer Trace Apartments	0.7%	6,074,579	N	10/1/2014	11/1/2014		11/1/2014	10/1/2024		4.55000%						Actual/360	38,224.54	Amortizing Balloon		120	119	0	0	360	359	1
42	Brighton Cove Apartments	0.7%	6,000,674	N	8/29/2014	10/11/2014		10/11/2014	9/11/2024		4.20000%						Actual/360	36,676.29	Amortizing Balloon		120	118	0	0	360	358	2
43	Holiday Inn Express - Cape Coral	0.7%	5,960,771	N	9/19/2014	11/1/2014		11/1/2014	10/1/2024		4.79000%						Actual/360	38,256.46	Amortizing Balloon		120	119	0	0	360	359	1
44	Crosswinds Apartments	0.6%	6,236,002	N	9/23/2014	11/6/2014	10/6/2016	11/6/2016	10/6/2024		5.04000%						Actual/360	38,827.36	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
45	Kenwood Place One Office	0.6%	5,367,328	N	9/18/2014	11/11/2014		11/11/2014	10/11/2024		4.58000%						Actual/360	33,857.98	Amortizing Balloon		120	119	0	0	360	359	1
46	Heritage Towne Center	0.6%	6,590,000	N	10/14/2014	12/1/2014	11/1/2024		11/1/2024		4.49200%						Actual/360	25,011.19	Interest-only, Balloon	Actual/360	120	120	120	120	0	0	0
47	Palms To Pines Shopping Center	0.6%	5,512,113	N	9/11/2014	10/11/2014	9/11/2017	10/11/2017	9/11/2024		4.48000%						Actual/360	31,846.35	Interest-only, Amortizing Balloon	Actual/360	120	118	36	34	360	360	2
48	Aliso Viejo Town Center	0.6%	5,074,552	N	9/30/2014	11/11/2014		11/11/2014	10/11/2024		4.39000%						Actual/360	31,510.73	Amortizing Balloon		120	119	0	0	360	359	1
49	1920 Corporate Place	0.6%	5,266,692	N	10/3/2014	11/6/2014	10/6/2015	11/6/2015	10/6/2024		4.93000%						Actual/360	33,284.48	Interest-only, Amortizing Balloon	Actual/360	120	119	12	11	360	360	1
50	Galvins MHP & Scottsdale MHP	0.5%	5,455,531	N	10/14/2014	12/1/2014	11/1/2018	12/1/2018	11/1/2024		4.85000%						Actual/360	31,925.36	Interest-only, Amortizing Balloon	Actual/360	120	120	48	48	360	360	0
50.01	Scottsdale MHP	0.3%
50.02	Galvins MHP	0.2%
51	Quality Suites - San Luis Obispo, CA	0.5%	4,321,553	N	10/14/2014	12/1/2014		12/1/2014	11/1/2024		4.01300%						Actual/360	31,713.29	Amortizing Balloon		120	120	0	0	300	300	0
52	Sharpstown Manor	0.5%	5,329,884	N	9/30/2014	11/6/2014	10/6/2018	11/6/2018	10/6/2024		4.72000%						Actual/360	30,800.56	Interest-only, Amortizing Balloon	Actual/360	120	119	48	47	360	360	1
53	Westside Plaza	0.5%	4,703,506	N	10/2/2014	11/6/2014		11/6/2014	10/6/2024		5.11000%						Actual/360	30,983.17	Amortizing Balloon		120	119	0	0	360	359	1
54	Hampton Inn - Tampa	0.5%	5,185,939	N	10/14/2014	12/1/2014		12/1/2014	11/1/2019		5.28000%						Actual/360	31,027.54	Amortizing Balloon		60	60	0	0	360	360	0
55	Securlock Allen East	0.5%	4,560,066	N	10/8/2014	12/1/2014		12/1/2014	11/1/2024		4.71000%						Actual/360	29,077.39	Amortizing Balloon		120	120	0	0	360	360	0
56	Peters Town Center	0.5%	5,500,000	N	10/1/2014	11/11/2014	10/11/2024		10/11/2024		4.09000%						Actual/360	19,006.19	Interest-only, Balloon	Actual/360	120	119	120	119	0	0	1
57	Autumn Run Apartments	0.5%	5,045,618	N	9/2/2014	10/6/2014	9/6/2019	10/6/2019	9/6/2024		4.65000%						Actual/360	28,360.02	Interest-only, Amortizing Balloon	Actual/360	120	118	60	58	360	360	2
58	Securlock HAC	0.5%	4,145,144	N	10/8/2014	12/1/2014		12/1/2014	11/1/2024		4.95000%						Actual/360	26,955.38	Amortizing Balloon		120	120	0	0	360	360	0
58.01	Cordova	0.2%
58.02	Antioch	0.1%
58.03	Casa Grande	0.1%
59	Town Centre North	0.5%	3,966,509	N	9/19/2014	11/11/2014		11/11/2014	10/11/2024		4.52000%						Actual/360	30,076.29	Amortizing Balloon		120	119	0	0	300	299	1
60	Hampton Inn & Suites Amarillo West	0.4%	3,733,416	N	7/21/2014	9/6/2014		9/6/2014	8/6/2024		4.96000%						Actual/360	29,113.10	Amortizing Balloon		120	117	0	0	300	297	3
61	Capitol Village Apartments	0.4%	4,069,917	N	10/8/2014	12/1/2014	11/1/2015	12/1/2015	11/1/2024		4.45000%						Actual/360	24,682.22	Interest-only, Amortizing Balloon	Actual/360	120	120	12	12	360	360	0
62	Tri-State Plaza	0.4%	4,290,418	N	10/14/2014	12/6/2014		12/6/2014	11/6/2019		5.50000%						Actual/360	31,134.24	Amortizing Balloon		60	60	0	0	277	277	0
63	4236 S. Mooney Boulevard	0.4%	3,522,970	N	9/12/2014	11/1/2014		11/1/2014	10/1/2024		4.59000%						Actual/360	24,656.46	Amortizing Balloon		120	119	0	0	324	323	1
64	Palms Plaza	0.4%	3,536,277	N	9/11/2014	10/6/2014		10/6/2014	9/6/2024		4.66000%						Actual/360	22,456.28	Amortizing Balloon		120	118	0	0	360	358	2
65	110 Miller Avenue	0.4%	3,454,735	N	10/2/2014	11/11/2014		11/11/2014	10/11/2024		4.35000%						Actual/360	21,381.02	Amortizing Balloon		120	119	0	0	360	359	1
66	Interstate Secure Storage & Stor-N-Lok	0.4%	3,661,372	N	9/25/2014	11/1/2014	10/1/2016	11/1/2016	10/1/2024		4.74000%						Actual/360	22,196.51	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
66.01	Interstate Secure Storage	0.2%
66.02	Stor-N-Lok	0.2%
67	McPherson Place	0.4%	3,840,874	N	9/19/2014	11/11/2014		11/11/2014	10/11/2019		4.46000%						Actual/360	21,181.08	Amortizing Balloon		60	59	0	0	360	359	1
68	Liberty Gray Plaza	0.4%	3,396,965	N	10/14/2014	12/1/2014		12/1/2014	11/1/2024		5.05000%						Actual/360	22,270.11	Amortizing Balloon		120	120	0	0	360	360	0
69	Santa Fe Self Storage	0.3%	2,859,096	N	9/8/2014	10/11/2014		10/11/2014	9/11/2024		4.47000%						Actual/360	21,611.11	Amortizing Balloon		120	118	0	0	300	298	2
70	Terrace View Apartments	0.3%	3,236,044	N	10/10/2014	11/6/2014	10/6/2016	11/6/2016	10/6/2024		4.59000%						Actual/360	19,355.37	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
71	American Self Storage	0.3%	3,210,361	N	10/9/2014	11/6/2014	10/6/2016	11/6/2016	10/6/2024		4.59000%						Actual/360	19,201.76	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
72	Kangaroom & Vacaville Self Storage	0.3%	3,426,769	N	9/19/2014	11/11/2014	10/11/2019	11/11/2019	10/11/2024		4.74000%						Actual/360	19,434.97	Interest-only, Amortizing Balloon	Actual/360	120	119	60	59	360	360	1
72.01	Stor-It Self Storage	0.2%
72.02	Kangaroom Self Storage	0.1%
73	20 South Broadway	0.3%	2,837,753	N	7/18/2014	9/1/2014		9/1/2014	8/1/2024		4.58000%						Actual/360	17,900.74	Amortizing Balloon		120	117	0	0	360	357	3
74	Williston Meadows Apartments	0.3%	1,445,118	N	9/8/2014	10/6/2014		10/6/2014	9/6/2024		5.60000%						Actual/360	27,139.19	Amortizing Balloon		120	118	0	0	180	178	2
75	Talonvest - Mini Max Storage	0.3%	2,635,732	N	10/1/2014	11/11/2014		11/11/2014	10/11/2024		4.15000%						Actual/360	16,041.41	Amortizing Balloon		120	119	0	0	360	359	1
76	Dogwood Apartments	0.3%	2,550,422	N	9/11/2014	10/6/2014		10/6/2014	9/6/2024		5.02000%						Actual/360	16,679.38	Amortizing Balloon		120	118	0	0	360	358	2
77	Bevo Plaza	0.3%	2,421,194	N	9/25/2014	11/11/2014	10/11/2016	11/11/2016	10/11/2024		4.70000%						Actual/360	14,625.59	Interest-only, Amortizing Balloon	Actual/360	120	119	24	23	360	360	1
78	Little Creek MHC	0.2%	2,448,383	N	10/14/2014	12/1/2014	11/1/2017	12/1/2017	11/1/2024		4.85000%						Actual/360	14,643.45	Interest-only, Amortizing Balloon	Actual/360	120	120	36	36	360	360	0
79	Oak Haven Estates MHP	0.2%	2,256,451	N	10/3/2014	12/1/2014		12/1/2014	11/1/2024		5.09000%						Actual/360	14,841.01	Amortizing Balloon		120	120	0	0	360	360	0
80	Springdale Apartments	0.2%	2,293,487	N	10/14/2014	12/6/2014	11/6/2016	12/6/2016	11/6/2024		4.72000%						Actual/360	13,879.74	Interest-only, Amortizing Balloon	Actual/360	120	120	24	24	360	360	0
81	Mini U Storage Crowley	0.2%	2,466,762	N	9/5/2014	10/11/2014	9/11/2016	10/11/2016	9/11/2019		4.22000%						Actual/360	12,744.82	Interest-only, Amortizing Balloon	Actual/360	60	58	24	22	360	360	2
82	Saratoga Self Storage	0.2%	1,880,446	N	9/10/2014	10/6/2014		10/6/2014	9/6/2024		4.83000%						Actual/360	12,109.05	Amortizing Balloon		120	118	0	0	360	358	2
83	Federal Heights Self Storage	0.2%	1,766,676	N	9/25/2014	11/1/2014		11/1/2014	10/1/2024		4.84000%						Actual/360	11,385.05	Amortizing Balloon		120	119	0	0	360	359	1
84	Eagandale Warehouse	0.2%	1,736,329	N	9/12/2014	11/11/2014		11/11/2014	10/11/2024		4.74000%						Actual/360	11,098.25	Amortizing Balloon		120	119	0	0	360	359	1
85	National Self Storage Tucson	0.2%	1,733,873	N	9/10/2014	10/6/2014	9/6/2016	10/6/2016	9/6/2024		5.03000%						Actual/360	10,786.60	Interest-only, Amortizing Balloon	Actual/360	120	118	24	22	360	360	2
86	Harmony MHC	0.2%	1,900,000	N	9/23/2014	11/11/2014	10/11/2019		10/11/2019		3.90000%						Actual/360	6,260.76	Interest-only, Balloon	Actual/360	60	59	60	59	0	0	1
87	Walgreens - Roswell	0.2%	1,488,070	N	10/1/2014	11/11/2014		11/11/2014	10/11/2024		4.35000%						Actual/360	9,209.52	Amortizing Balloon		120	119	0	0	360	359	1
88	Midland Self Storage	0.1%	1,162,290	N	9/26/2014	11/11/2014		11/11/2014	10/11/2024		4.23000%						Actual/360	8,649.90	Amortizing Balloon		120	119	0	0	300	299	1
89	Annex Mini Storage	0.1%	1,441,037	N	10/10/2014	12/1/2014		12/1/2014	11/1/2019		5.44000%						Actual/360	8,756.57	Amortizing Balloon		60	60	0	0	360	360	0

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	Prepayment Provisions	Grace Period Default (Days)	Grace Period Late (Days)	Appraised Value ($)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Units	Coop - Sponsor Carry	Coop - Committed Secondary Debt	U/W NOI DSCR (x)	U/W NCF DSCR (x)	Cut-off Date LTV Ratio	LTV Ratio at Maturity or ARD	Cut-off Date U/W NOI Debt Yield	Cut-off Date U/W NCF Debt Yield	U/W Revenues ($)	U/W Expenses ($)	U/W Net Operating Income ($)	U/W Replacement ($)
1	St Johns Town Center	L(26),D(87),O(7)	0	5	760,000,000	8/21/2014									3.97	3.81	26.8%	26.8%	15.4%	14.8%	42,131,308	10,850,053	31,281,255	117,739
2	Two Westlake Park	L(25),D(46),O(13)	0	5	124,000,000	8/29/2014									1.55	1.37	73.4%	69.6%	9.0%	8.0%	14,158,869	5,924,328	8,234,540	90,031
3	Gateway Center Phase II	L(26),D(89),O(5)	0	0	451,000,000	10/1/2014									1.81	1.75	66.5%	66.5%	7.8%	7.6%	28,394,908	4,856,899	23,538,009	93,461
4	Crossings at Corona	L(26),D(87),O(7)	0	5	222,000,000	8/5/2014									1.39	1.27	65.3%	56.9%	8.2%	7.5%	18,045,605	6,112,113	11,933,492	183,497
5	Hilton Biltmore Park	L(24),D(92),O(4)	0	0	44,300,000	8/26/2014									1.75	1.55	71.6%	59.7%	10.8%	9.5%	9,789,534	6,381,280	3,408,254	0
6	CTO NNN Portfolio	L(25),D(91),O(4)	0	5	47,400,000	Various									2.35	2.28	63.3%	63.3%	10.3%	10.0%	4,155,705	1,058,968	3,096,737	50,430
6.01	Lowe's				14,700,000	8/21/2014															1,436,239	553,348	882,891	15,797
6.02	Harris Teeter				10,000,000	8/11/2014															756,078	63,927	692,150	0
6.03	Rite Aid				7,000,000	8/23/2014															671,545	140,950	530,595	0
6.04	Walgreens				5,200,000	8/22/2014															384,374	60,622	323,751	0
6.05	Big Lots - Glendale				5,200,000	8/23/2014															458,798	130,331	328,467	15,185
6.06	Big Lots - Germantown				5,300,000	8/21/2014															448,672	109,789	338,883	19,448
7	260 Peachtree Street	L(25),D(92),O(3)	5	5	38,800,000	7/23/2014									1.64	1.42	68.0%	55.6%	10.4%	9.0%	4,915,524	2,184,290	2,731,235	59,025
8	Bend River Pomenade	L(24),D(92),O(4)	0	0	34,800,000	8/14/2014									1.47	1.38	75.0%	68.7%	9.0%	8.4%	3,333,996	996,083	2,337,914	37,822
9	Crystal Lake Apartments	L(25),GRTR 1% or YM(88),O(7)	0	0	34,920,000	9/2/2014									1.42	1.36	73.0%	67.2%	9.0%	8.6%	4,479,017	2,175,369	2,303,648	98,000
10	WPC Self Storage Portfolio V	L(25),D(91),O(4)	0	5	35,680,000	Various									1.53	1.48	64.5%	58.9%	9.2%	8.9%	3,924,079	1,816,117	2,107,963	61,144
10.01	Desert Gateway Self Storage				10,700,000	7/11/2014															1,032,272	394,202	638,069	13,965
10.02	Kaloko Self Storage				5,230,000	7/14/2014															554,413	211,706	342,707	5,723
10.03	Big Island Self Storage				5,900,000	9/11/2014															628,303	321,420	306,883	8,460
10.04	Monster Self Storage				4,800,000	9/8/2014															566,812	310,766	256,046	9,573
10.05	Doral Self Storage				4,750,000	7/8/2014															608,335	276,123	332,211	8,588
10.06	Corpus Christi Self Storage				4,300,000	7/16/2014															533,945	301,899	232,046	14,835
11	Wally Park	L(25),D(91),O(4)	0	0	45,300,000	8/12/2014									3.12	3.11	48.8%	48.8%	13.2%	13.1%	4,884,369	1,967,061	2,917,308	14,400
12	Greenwich Center	L(25),D(91),O(4)	0	0	27,000,000	7/26/2014									1.55	1.41	74.1%	67.9%	9.5%	8.7%	2,985,940	1,081,845	1,904,095	27,387
13	Orlando Plaza Retail Center	L(24),D(92),O(4)	0	0	26,500,000	7/14/2014									1.41	1.33	74.7%	66.1%	9.0%	8.5%	2,738,676	950,529	1,788,147	10,133
14	Topanga & Victory Office	L(26),D(90),O(4)	0	5	41,100,000	7/25/2014									3.37	3.17	47.0%	47.0%	14.4%	13.5%	4,669,390	1,897,340	2,772,050	37,595
15	Embassy Suites DFW South	L(25),D(91),O(4)	0	5	32,000,000	8/29/2014									2.20	1.83	59.4%	55.0%	14.6%	12.1%	11,647,571	8,882,596	2,764,975	0
16	Lantern Square Apartments	L(25),D(91),O(4)	0	0	26,500,000	10/31/2014									1.36	1.30	68.5%	64.7%	8.3%	8.0%	2,577,055	1,062,630	1,514,425	61,474
17	Central Business Park - Spokane	L(24),GRTR 1% or YM(29),O(7)	0	5	25,000,000	7/15/2014									1.58	1.49	71.2%	67.5%	9.3%	8.7%	2,459,901	809,778	1,650,122	50,816
18	Rancho Del Oro Gateway	L(24),D(89),O(7)	5	5	33,060,000	7/22/2014									2.90	2.74	51.4%	51.4%	12.3%	11.7%	2,738,419	638,946	2,099,473	40,010
19	Cross Pointe	L(25),D(91),O(4)	5	5	24,200,000	8/27/2014									1.82	1.66	68.1%	49.9%	12.1%	11.0%	3,117,059	1,129,132	1,987,927	47,167
20	Golden Valley Apartments	L(25),D(91),O(4)	5	5	25,200,000	7/17/2014									2.02	1.96	64.7%	64.7%	8.9%	8.7%	2,205,835	748,849	1,456,986	44,793
21	SoCal Self-Storage Portfolio	L(48),GRTR 1% or YM(62),O(10)	0	5	24,650,000	Various									2.09	2.06	64.2%	64.2%	9.2%	9.0%	2,102,059	644,935	1,457,124	26,224
21.01	StorAmerica Arcadia				17,750,000	8/29/2014															1,514,919	399,190	1,115,729	18,873
21.02	A-1 Self Storage				6,900,000	8/28/2014															587,140	245,745	341,395	7,351
22	Delaware and Maryland MHP Portfolio	L(24),D(93),O(3)	0	0	20,060,000	Various									1.52	1.50	74.8%	67.5%	9.7%	9.5%	2,028,781	575,302	1,453,480	23,750
22.01	Mobile Gardens & Hollyview MHCs				11,990,000	8/6/2014															1,181,260	313,372	867,888	13,750
22.02	Rock Creek & Stoney Chase MHCs				4,210,000	8/5/2014															473,713	175,337	298,377	5,250
22.03	Briarwood Manor				3,860,000	8/6/2014															373,808	86,594	287,215	4,750
23	StoreRight Portfolio	L(24),D(92),O(4)	5	5	20,150,000	Various									1.47	1.42	69.5%	56.5%	9.1%	8.8%	2,299,919	1,021,228	1,278,691	49,504
23.01	StoreRight- Vero Beach				5,600,000	7/18/2014															584,086	213,896	370,190	9,166
23.02	StoreRight- Winter Haven				4,250,000	7/18/2014															443,697	171,617	272,080	10,508
23.03	StoreRight- Winter Haven State Rd 554				3,100,000	7/18/2014															352,344	164,810	187,534	6,582
23.04	StoreRight- Brooksville				3,000,000	7/22/2014															344,378	183,618	160,760	8,360
23.05	StoreRight- Lecanto				2,600,000	7/22/2014															327,441	146,812	180,629	7,516
23.06	StoreRight- Ocala				1,600,000	7/22/2014															247,973	140,475	107,498	7,373
24	Boston Building	L(28),D(88),O(4)	5	5	18,000,000	5/10/2014									2.13	1.83	66.7%	66.7%	10.2%	8.8%	2,043,839	820,887	1,222,952	21,130
25	Castleberry Hill Portfolio	L(24),D(89),O(7)	5	5	16,950,000	8/6/2014									1.40	1.31	68.3%	59.8%	8.6%	8.0%	2,140,666	1,150,478	990,188	67,840
25.01	Intown Lofts				7,928,080	8/6/2014															1,001,261	538,117	463,144	31,731
25.02	Legacy Lofts				6,821,306	8/6/2014															861,483	462,995	398,488	27,301
25.03	Stonewall Lofts				2,200,614	8/6/2014															277,922	149,366	128,556	8,808
26	Courtyard St. Petersburg	L(25),D(91),O(4)	0	5	18,100,000	8/13/2014									1.99	1.74	62.1%	50.1%	12.0%	10.5%	4,243,156	2,892,595	1,350,561	0
27	The Plaza at Hannibal Square	L(25),D(91),O(4)	5	5	15,000,000	9/1/2014									1.53	1.40	68.8%	60.2%	9.3%	8.5%	1,559,951	599,353	960,598	16,839
28	The Chalet Apartments	L(24),D(93),O(3)	0	0	12,700,000	8/29/2014									1.34	1.22	78.7%	72.5%	8.6%	7.8%	1,868,893	1,010,731	858,162	78,055
29	Country Manor MHC	L(24),D(93),O(3)	0	0	13,490,000	9/4/2014									1.72	1.67	73.6%	62.3%	11.2%	10.9%	1,768,200	657,709	1,110,491	31,000
30	Patterson Pass Road	L(24),D(92),O(4)	0	5	14,050,000	8/22/2014									1.70	1.55	69.8%	63.6%	10.1%	9.2%	1,326,144	338,065	988,079	27,902
31	RTC Industries, Inc	L(25),D(91),O(4)	5	5	13,700,000	8/13/2014									1.67	1.55	69.3%	56.4%	10.4%	9.7%	1,597,951	612,175	985,777	21,701
32	American Leather	L(24),GRTR 1% or YM(23),O(13)	0	0	19,400,000	8/1/2014									2.48	2.22	46.9%	42.9%	14.9%	13.3%	1,795,043	437,311	1,357,732	37,500
33	Kmart - Metairie	L(24),D(32),O(4)	0	5	16,500,000	9/5/2014									1.76	1.63	54.5%	47.4%	10.9%	10.0%	1,310,076	332,559	977,517	21,561
34	Paradise Park	L(25),D(92),O(3)	0	0	12,150,000	6/27/2014									1.52	1.48	74.1%	63.5%	9.4%	9.2%	1,460,207	614,173	846,033	22,150
35	Paraiso Apartments	L(24),D(89),O(7)	0	0	14,240,000	7/24/2014									1.49	1.47	61.8%	51.0%	9.8%	9.6%	1,309,455	450,818	858,637	15,750
36	Natomas Corporate Center	L(25),D(91),O(4)	0	5	12,000,000	9/3/2014									2.10	1.84	72.3%	65.9%	12.4%	10.9%	1,881,369	803,557	1,077,812	19,912
37	Comfort Inn O'Hare	L(25),D(91),O(4)	5	5	12,800,000	8/8/2014									2.00	1.78	66.3%	54.0%	12.4%	11.0%	2,840,684	1,790,433	1,050,251	0
38	PGA Commons Parcel 3 East	L(24),D(92),O(4)	0	0	11,700,000	8/13/2014									1.64	1.56	71.8%	64.3%	10.0%	9.5%	1,387,215	545,753	841,462	5,667
39	Stein Mart - Metaire	L(25),D(91),O(4)	0	5	12,000,000	6/18/2014									1.61	1.50	69.9%	51.4%	10.7%	10.0%	1,108,911	208,676	900,235	19,900
40	Chicago Garage Portfolio	L(25),D(90),O(5)	0	0	13,100,000	7/23/2014									1.60	1.54	63.4%	55.6%	9.8%	9.5%	1,218,300	401,556	816,744	30,700
40.01	East Walton Parking Garage				7,350,000	7/23/2014															608,850	206,611	402,239	17,500
40.02	Skybridge Garage				5,750,000	7/23/2014															609,450	194,945	414,505	13,200
41	Summer Trace Apartments	L(25),D(92),O(3)	0	0	11,000,000	8/12/2014									1.56	1.43	68.1%	55.2%	9.6%	8.7%	1,512,611	797,162	715,448	60,900
42	Brighton Cove Apartments	L(26),D(90),O(4)	0	5	10,500,000	7/28/2014									1.87	1.75	71.2%	57.1%	11.0%	10.3%	1,554,531	731,530	823,000	54,000
43	Holiday Inn Express - Cape Coral	L(25),D(91),O(4)	5	5	10,600,000	7/21/2014									1.85	1.63	68.8%	56.2%	11.7%	10.3%	2,594,766	1,743,400	851,376	103,791
44	Crosswinds Apartments	L(25),D(91),O(4)	0	10	9,600,000	8/12/2014									1.46	1.31	75.0%	65.0%	9.4%	8.5%	1,531,325	850,942	680,383	68,640
45	Kenwood Place One Office	L(25),D(91),O(4)	0	5	9,300,000	7/2/2014									1.83	1.62	71.1%	57.7%	11.3%	10.0%	1,339,542	595,337	744,205	21,193
46	Heritage Towne Center	L(24),D(92),O(4)	0	5	9,800,000	9/11/2014									2.58	2.33	67.2%	67.2%	11.7%	10.6%	1,129,544	355,644	773,900	10,350
47	Palms To Pines Shopping Center	L(26),D(87),O(7)	0	5	9,730,000	7/23/2014									1.75	1.59	64.7%	56.7%	10.6%	9.7%	923,903	255,938	667,965	8,020
48	Aliso Viejo Town Center	L(25),D(91),O(4)	0	5	12,000,000	7/15/2014									1.60	1.49	52.4%	42.3%	9.6%	9.0%	889,797	285,363	604,434	4,997
49	1920 Corporate Place	L(25),D(91),O(4)	0	0	10,600,000	6/26/2014									1.92	1.72	59.0%	49.7%	12.3%	11.0%	1,520,726	753,015	767,711	13,044
50	Galvins MHP & Scottsdale MHP	L(24),D(93),O(3)	0	0	8,370,000	9/11/2014									1.52	1.49	72.3%	65.2%	9.6%	9.5%	910,289	327,887	582,401	10,250
50.01	Scottsdale MHP				4,600,000	9/11/2014															431,399	102,953	328,447	5,000
50.02	Galvins MHP				3,770,000	9/11/2014															478,889	224,935	253,954	5,250
51	Quality Suites - San Luis Obispo, CA	L(59),GRTR 1% or YM(57),O(4)	3	3	13,200,000	9/4/2014									3.60	3.04	45.5%	32.7%	22.8%	19.3%	5,294,955	3,925,157	1,369,798	0
52	Sharpstown Manor	L(25),D(91),O(4)	0	0	7,950,000	8/11/2014									1.79	1.57	74.5%	67.0%	11.2%	9.8%	1,654,311	993,142	661,168	79,864
53	Westside Plaza	L(25),D(91),O(4)	0	0	8,400,000	7/8/2014									1.64	1.51	67.8%	56.0%	10.7%	9.9%	881,180	272,993	608,187	10,590
54	Hampton Inn - Tampa	L(24),D(35),O(1)	5	5	8,000,000	8/22/2014									1.75	1.55	70.0%	64.8%	11.6%	10.3%	1,915,165	1,263,266	651,899	0
55	Securlock Allen East	L(24),D(92),O(4)	5	5	7,770,000	9/3/2014									1.48	1.45	72.1%	58.7%	9.2%	9.1%	965,870	448,432	517,438	10,344
56	Peters Town Center	L(25),D(90),O(5)	0	5	14,650,000	7/27/2014									4.47	4.02	37.5%	37.5%	18.5%	16.7%	1,400,459	380,482	1,019,976	18,273
57	Autumn Run Apartments	L(26),D(90),O(4)	0	0	7,370,000	7/1/2014									1.61	1.50	74.6%	68.5%	9.9%	9.3%	998,359	452,139	546,221	36,300
58	Securlock HAC	L(24),D(92),O(4)	5	5	8,710,000	Various									1.51	1.43	58.0%	47.6%	9.7%	9.2%	1,184,585	696,594	487,991	25,208
58.01	Cordova				3,520,000	9/13/2014															465,639	213,434	252,205	6,750
58.02	Antioch				3,050,000	9/6/2014															384,310	233,851	150,458	7,404
58.03	Casa Grande				2,140,000	8/29/2014															334,636	249,308	85,328	11,054
59	Town Centre North	L(25),D(91),O(4)	0	5	7,200,000	7/16/2014									1.39	1.26	74.9%	55.1%	9.3%	8.5%	672,619	169,915	502,704	15,298
60	Hampton Inn & Suites Amarillo West	L(27),D(89),O(4)	0	0	8,200,000	5/6/2014									1.95	1.71	60.7%	45.5%	13.7%	12.0%	2,091,854	1,410,141	681,713	0
61	Capitol Village Apartments	L(24),D(93),O(3)	5	5	6,640,000	9/5/2014									1.97	1.74	73.8%	61.3%	11.9%	10.5%	1,450,383	866,059	584,324	69,000
62	Tri-State Plaza	L(24),D(32),O(4)	0	0	7,800,000	9/19/2014									1.75	1.40	62.5%	55.0%	13.4%	10.8%	920,295	265,188	655,107	21,745
63	4236 S. Mooney Boulevard	L(25),D(91),O(4)	0	5	6,250,000	7/24/2014									1.50	1.40	73.1%	56.4%	9.7%	9.1%	575,872	131,457	444,415	6,000
64	Palms Plaza	L(26),D(90),O(4)	0	0	7,100,000	7/23/2014									1.93	1.82	61.1%	49.8%	12.0%	11.3%	834,754	314,273	520,481	6,502
65	110 Miller Avenue	L(25),D(91),O(4)	0	5	5,725,000	8/22/2014									1.79	1.57	74.9%	60.3%	10.7%	9.4%	906,689	447,992	458,697	6,936
66	Interstate Secure Storage & Stor-N-Lok	L(25),D(92),O(3)	0	0	6,210,000	8/29/2014									1.58	1.52	68.6%	59.0%	9.9%	9.5%	723,270	302,370	420,900	16,628
66.01	Interstate Secure Storage				3,150,000	8/29/2014															365,284	158,217	207,067	8,738
66.02	Stor-N-Lok				3,060,000	8/29/2014															357,987	144,153	213,833	7,890
67	McPherson Place	L(25),D(31),O(4)	0	5	5,600,000	8/16/2014									1.50	1.41	74.9%	68.6%	9.1%	8.6%	454,172	73,827	380,344	2,000
68	Liberty Gray Plaza	L(24),D(93),O(3)	0	0	5,500,000	3/24/2014									1.75	1.40	75.0%	61.8%	11.4%	9.1%	757,042	288,461	468,580	16,087
69	Santa Fe Self Storage	L(26),D(90),O(4)	0	5	6,300,000	8/5/2014									1.57	1.51	61.7%	45.4%	10.5%	10.1%	661,486	254,639	406,847	15,368
70	Terrace View Apartments	L(25),D(91),O(4)	0	0	5,440,000	8/21/2014									1.78	1.57	69.5%	59.5%	10.9%	9.6%	1,520,826	1,108,451	412,375	48,000
71	American Self Storage	L(25),D(91),O(4)	0	0	5,000,000	7/28/2014									1.54	1.50	75.0%	64.2%	9.5%	9.2%	601,824	246,435	355,389	10,047
72	Kangaroom & Vacaville Self Storage	L(25),D(91),O(4)	0	5	6,640,000	Various									1.69	1.63	56.2%	51.6%	10.6%	10.2%	814,775	420,813	393,962	13,815
72.01	Stor-It Self Storage				4,040,000	5/16/2014															478,608	239,605	239,003	7,260
72.02	Kangaroom Self Storage				2,600,000	7/17/2014															336,167	181,208	154,959	6,555
73	20 South Broadway	L(27),D(90),O(3)	0	0	5,800,000	1/12/2014									1.54	1.52	60.1%	48.9%	9.5%	9.4%	467,390	135,748	331,642	4,500
74	Williston Meadows Apartments	L(26),D(90),O(4)	0	0	4,400,000	8/12/2014									1.74	1.71	74.5%	32.8%	17.3%	17.0%	761,520	196,231	565,289	7,800
75	Talonvest - Mini Max Storage	L(25),D(91),O(4)	0	5	7,470,000	8/12/2014									2.48	2.43	44.1%	35.3%	14.5%	14.2%	812,443	335,120	477,323	10,315
76	Dogwood Apartments	L(26),D(90),O(4)	0	0	4,150,000	8/5/2014									1.73	1.59	74.5%	61.5%	11.2%	10.3%	745,086	397,959	347,127	29,500
77	Bevo Plaza	L(25),D(82),O(13)	0	5	4,030,000	8/11/2014									1.45	1.34	70.0%	60.1%	9.0%	8.3%	345,935	92,205	253,729	5,383
78	Little Creek MHC	L(24),D(93),O(3)	0	0	3,700,000	9/11/2014									1.53	1.50	75.0%	66.2%	9.7%	9.5%	452,423	184,386	268,037	5,150
79	Oak Haven Estates MHP	L(24),D(92),O(4)	0	0	3,770,000	8/27/2014									1.50	1.47	72.6%	59.9%	9.8%	9.6%	469,371	202,534	266,837	5,488
80	Springdale Apartments	L(24),D(92),O(4)	0	0	3,910,000	8/26/2014									1.63	1.46	68.3%	58.7%	10.2%	9.1%	849,763	577,905	271,858	29,100
81	Mini U Storage Crowley	L(26),D(30),O(4)	0	5	4,600,000	7/24/2014									1.93	1.87	56.5%	53.6%	11.4%	11.0%	500,565	204,747	295,818	9,101
82	Saratoga Self Storage	L(26),D(90),O(4)	0	0	3,300,000	7/15/2014									1.55	1.50	69.5%	57.0%	9.8%	9.5%	361,647	136,510	225,137	6,533
83	Federal Heights Self Storage	L(25),D(92),O(3)	0	0	3,190,000	8/29/2014									1.61	1.54	67.6%	55.4%	10.2%	9.8%	395,048	174,468	220,580	6,142
84	Eagandale Warehouse	L(25),D(91),O(4)	0	5	3,275,000	8/4/2014									1.82	1.52	65.0%	53.0%	11.4%	9.5%	426,142	183,583	242,558	7,741
85	National Self Storage Tucson	L(26),D(90),O(4)	0	0	2,670,000	7/21/2014									1.48	1.42	75.0%	64.9%	9.5%	9.2%	421,354	230,416	190,938	6,535
86	Harmony MHC	L(25),GRTR 1% or YM(31),O(4)	0	5	3,950,000	7/30/2014									3.70	3.62	48.1%	48.1%	14.6%	14.3%	610,639	332,783	277,856	6,250
87	Walgreens - Roswell	L(25),D(91),O(4)	0	5	5,460,000	9/3/2014									2.85	2.83	33.8%	27.3%	17.0%	16.9%	317,765	3,178	314,588	1,593
88	Midland Self Storage	L(25),D(91),O(4)	0	5	4,200,000	8/25/2014									2.67	2.55	38.0%	27.7%	17.4%	16.6%	526,544	249,063	277,480	12,902
89	Annex Mini Storage	L(24),D(33),O(3)	0	0	2,070,000	9/9/2014									1.47	1.38	75.0%	69.6%	10.0%	9.4%	339,987	185,335	154,651	9,279

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR	Most Recent Period	Most Recent Revenues ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent Capital Expenditures	Most Recent NCF ($)	Most Recent Hotel ADR	Most Recent Hotel RevPAR	Second Most Recent Period	Second Most Recent Revenues ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent Capital Expenditures	Second Most Recent NCF ($)	Second Most Recent Hotel ADR	Second Most Recent Hotel RevPAR
1	St Johns Town Center	1,108,917	30,054,599	99.3%	6/18/2014			TTM 5/31/2014	39,176,863	10,864,017	28,312,846	0	28,312,846			Actual 2013	37,866,366	10,412,694	27,453,672	0	27,453,672
2	Two Westlake Park	838,146	7,306,364	100.0%	9/1/2014			TTM 6/30/2014	12,258,376	5,135,642	7,122,734	0	7,122,734			Actual 2013	12,741,913	4,915,824	7,826,089	0	7,826,089
3	Gateway Center Phase II	673,142	22,771,407	99.5%	9/9/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
4	Crossings at Corona	843,626	10,906,369	93.9%	7/31/2014			TTM 6/30/2014	18,892,459	5,913,654	12,978,805	0	12,978,805			Actual 2013	18,865,665	5,960,908	12,904,757	0	12,904,757
5	Hilton Biltmore Park	0	3,016,673	81.4%	7/31/2014	161	129	TTM 7/31/2014	9,902,446	6,661,596	3,240,850	0	3,240,850	161	131	Actual 2013	9,555,658	6,428,931	3,126,727	0	3,126,727	157	125
6	CTO NNN Portfolio	38,191	3,008,116	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
6.01	Lowe's	0	867,093	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
6.02	Harris Teeter	0	692,150	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
6.03	Rite Aid	8,140	522,455	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
6.04	Walgreens	0	323,751	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
6.05	Big Lots - Glendale	17,256	296,026	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
6.06	Big Lots - Germantown	12,795	306,641	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
7	260 Peachtree Street	299,607	2,372,603	87.1%	7/2/2014			TTM 6/30/2014	4,197,706	2,140,024	2,057,682	0	2,057,682			Actual 2013	3,859,585	2,138,389	1,721,196	0	1,721,196
8	Bend River Pomenade	109,250	2,190,841	95.1%	7/17/2014			TTM 08/31/2014	2,707,232	981,811	1,725,421	0	1,725,421			Actual 2013	2,879,208	925,007	1,954,200	0	1,954,200
9	Crystal Lake Apartments	0	2,205,648	93.9%	9/22/2014			TTM 08/31/2014	4,119,076	1,645,297	2,473,779	0	2,473,779			Actual 2013	3,688,572	1,696,950	1,991,622	0	1,991,622
10	WPC Self Storage Portfolio V	0	2,046,819	85.1%	7/31/2014			TTM 7/31/2014	3,839,331	1,814,462	2,024,870	0	2,024,870			Various	3,623,574	1,666,584	1,956,990	0	1,956,990
10.01	Desert Gateway Self Storage	0	624,104	93.2%	7/31/2014			TTM 7/31/2014	990,397	529,437	460,960	0	460,960			Actual 2013	885,283	469,584	415,698	0	415,698
10.02	Kaloko Self Storage	0	336,984	89.9%	7/31/2014			TTM 7/31/2014	554,413	261,191	293,221	0	293,221			Actual 2013	554,574	231,900	322,674	0	322,674
10.03	Big Island Self Storage	0	298,423	77.5%	7/31/2014			TTM 7/31/2014	618,834	268,666	350,168	0	350,168			TTM 2/28/2014	600,910	264,146	336,764	0	336,764
10.04	Monster Self Storage	0	246,473	87.5%	7/31/2014			TTM 7/31/2014	566,812	246,310	320,502	0	320,502			Actual 2013	561,711	234,823	326,888	0	326,888
10.05	Doral Self Storage	0	323,623	95.7%	7/31/2014			TTM 7/31/2014	574,931	261,168	313,763	0	313,763			Actual 2013	490,834	237,329	253,505	0	253,505
10.06	Corpus Christi Self Storage	0	217,212	72.3%	7/31/2014			TTM 7/31/2014	533,945	247,689	286,256	0	286,256			Actual 2013	530,262	228,802	301,460	0	301,460
11	Wally Park	0	2,902,908	68.9%	7/31/2014			TTM 07/31/2014	4,884,369	1,866,125	3,018,244	0	3,018,244			Actual 2013	4,899,242	1,940,348	2,958,894	0	2,958,894
12	Greenwich Center	146,066	1,730,641	93.2%	8/1/2014			Annualized 6 6/30/2014	3,131,784	1,212,025	1,919,758	0	1,919,758			Actual 2013	2,988,027	893,519	2,094,508	0	2,094,508
13	Orlando Plaza Retail Center	87,606	1,690,409	93.2%	9/12/2014			TTM 08/31/2014	2,602,822	892,815	1,710,007	0	1,710,007			Actual 2013	2,448,145	865,663	1,582,482	0	1,582,482
14	Topanga & Victory Office	129,460	2,604,995	94.0%	9/8/2014			TTM 6/30/2014	4,370,735	1,877,251	2,493,485	0	2,493,485			Actual 2013	4,297,970	1,876,546	2,421,424	0	2,421,424
15	Embassy Suites DFW South	0	2,299,072	75.7%	7/31/2014	134	102	TTM 7/31/2014	11,646,462	8,677,552	2,968,910	0	2,968,910	134	102	Actual 2013	10,965,807	8,353,815	2,611,992	0	2,611,992	129	96
16	Lantern Square Apartments	0	1,452,951	93.4%	9/25/2014			TTM 6/30/2014	2,603,323	902,352	1,700,971	0	1,700,971			Actual 2013	2,543,397	918,046	1,625,351	0	1,625,351
17	Central Business Park - Spokane	107,371	1,551,936	91.0%	8/1/2014			TTM 6/30/2014	2,417,221	778,059	1,639,162	0	1,639,162			Actual 2013	2,326,104	732,825	1,593,280	0	1,593,280
18	Rancho Del Oro Gateway	76,233	1,983,230	100.0%	7/1/2014			TTM 6/30/2014	2,691,276	615,217	2,076,059	37,460	2,038,599			Actual 2013	2,606,017	578,432	2,027,585	0	2,027,585
19	Cross Pointe	136,498	1,804,262	90.5%	9/29/2014			TTM 7/31/2014	2,817,010	1,081,415	1,735,595	0	1,735,595			Actual 2013	2,719,702	1,105,028	1,614,674	0	1,614,674
20	Golden Valley Apartments	0	1,412,193	98.2%	7/25/2014			Annualized 3 7/31/2014	2,230,647	675,233	1,555,414	0	1,555,414			TTM 07/31/2014	2,122,725	671,835	1,450,890	0	1,450,890
21	SoCal Self-Storage Portfolio	0	1,430,900	91.1%	8/31/2014			TTM 7/31/2014	2,102,059	564,397	1,537,662	0	1,537,662			Actual 2013	1,984,624	514,497	1,470,127	0	1,470,127
21.01	StorAmerica Arcadia	0	1,096,856	90.6%	8/31/2014			TTM 7/31/2014	1,514,919	355,156	1,159,763	0	1,159,763			Actual 2013	1,427,015	347,457	1,079,558	0	1,079,558
21.02	A-1 Self Storage	0	334,044	92.3%	8/31/2014			TTM 7/31/2014	587,140	209,241	377,899	0	377,899			Actual 2013	557,609	167,040	390,569	0	390,569
22	Delaware and Maryland MHP Portfolio	0	1,429,730	85.7%	8/25/2014			TTM 8/31/2014	2,044,138	528,112	1,516,026	0	1,516,026			Actual 2013	2,035,432	535,687	1,499,745	0	1,499,745
22.01	Mobile Gardens & Hollyview MHCs	0	854,138	90.5%	8/25/2014			TTM 8/31/2014	1,180,315	292,026	888,289	0	888,289			Actual 2013	1,178,346	282,401	895,945	0	895,945
22.02	Rock Creek & Stoney Chase MHCs	0	293,127	86.7%	8/25/2014			TTM 8/31/2014	489,730	161,278	328,452	0	328,452			Actual 2013	487,685	174,214	313,471	0	313,471
22.03	Briarwood Manor	0	282,465	85.3%	8/25/2014			TTM 8/31/2014	374,092	74,808	299,284	0	299,284			Actual 2013	369,402	79,072	290,329	0	290,329
23	StoreRight Portfolio	0	1,229,187	84.8%	6/30/2014			TTM 6/30/2014	2,254,632	1,012,470	1,242,162	0	1,242,162			NAV	NAV	NAV	NAV	NAV	NAV
23.01	StoreRight- Vero Beach	0	361,023	91.1%	6/30/2014			TTM 6/30/2014	572,788	210,290	362,498	0	362,498			NAV	NAV	NAV	NAV	NAV	NAV
23.02	StoreRight- Winter Haven	0	261,573	76.5%	6/30/2014			TTM 6/30/2014	444,742	164,694	280,048	0	280,048			NAV	NAV	NAV	NAV	NAV	NAV
23.03	StoreRight- Winter Haven State Rd 554	0	180,952	93.0%	6/30/2014			TTM 6/30/2014	320,645	163,742	156,903	0	156,903			NAV	NAV	NAV	NAV	NAV	NAV
23.04	StoreRight- Brooksville	0	152,401	88.1%	6/30/2014			TTM 6/30/2014	351,725	187,421	164,304	0	164,304			NAV	NAV	NAV	NAV	NAV	NAV
23.05	StoreRight- Lecanto	0	173,112	82.8%	6/30/2014			TTM 6/30/2014	319,830	146,874	172,956	0	172,956			NAV	NAV	NAV	NAV	NAV	NAV
23.06	StoreRight- Ocala	0	100,125	80.0%	6/30/2014			TTM 6/30/2014	244,902	139,449	105,453	0	105,453			NAV	NAV	NAV	NAV	NAV	NAV
24	Boston Building	150,358	1,051,464	91.9%	3/5/2014			Actual 2013	1,646,100	797,583	848,517	0	848,517			Actual 2012	1,041,907	836,478	205,429	0	205,429
25	Castleberry Hill Portfolio	0	922,348	93.0%	8/29/2014			TTM 6/30/2014	2,024,252	1,106,862	917,390	0	917,390			Actual 2013	2,070,722	1,109,788	960,934	0	960,934
25.01	Intown Lofts	0	431,413	92.0%	8/29/2014			TTM 6/30/2014	946,810	517,716	429,094	0	429,094			Actual 2013	968,546	519,085	449,461	0	449,461
25.02	Legacy Lofts	0	371,187	100.0%	8/29/2014			TTM 6/30/2014	814,634	445,442	369,192	0	369,192			Actual 2013	833,335	446,620	386,715	0	386,715
25.03	Stonewall Lofts	0	119,748	88.8%	8/29/2014			TTM 6/30/2014	262,808	143,704	119,105	0	119,105			Actual 2013	268,841	144,084	124,758	0	124,758
26	Courtyard St. Petersburg	0	1,180,835	66.3%	7/31/2014	122	81	TTM 7/31/2014	4,243,156	2,853,549	1,389,607	0	1,389,607	122	81	Actual 2013	3,926,764	2,631,350	1,295,414	0	1,295,414	120	76
27	The Plaza at Hannibal Square	67,463	876,295	92.6%	9/23/2014			TTM 7/31/2014	1,315,757	564,549	751,208	0	751,208			Actual 2013	1,023,132	520,828	502,304	0	502,304
28	The Chalet Apartments	0	780,107	94.8%	8/31/2014			TTM 8/31/2014	1,880,344	985,189	895,155	0	895,155			Actual 2013	1,831,045	972,367	858,678	0	858,678
29	Country Manor MHC	0	1,079,491	77.0%	6/30/2014			TTM 6/30/2014	1,611,667	464,097	1,147,570	0	1,147,570			Actual 2013	1,486,277	363,780	1,122,497	0	1,122,497
30	Patterson Pass Road	57,171	903,006	100.0%	8/1/2014			TTM 8/31/2014	1,148,613	322,484	826,129	0	826,129			Actual 2013	1,211,904	318,590	893,313	0	893,313
31	RTC Industries, Inc	47,893	916,183	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
32	American Leather	105,585	1,214,646	100.0%	9/15/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
33	Kmart - Metairie	53,903	902,053	100.0%	11/1/2014			Actual 2013	1,072,670	6,894	1,065,776	0	1,065,776			NAV	NAV	NAV	NAV	NAV	NAV
34	Paradise Park	0	823,883	91.9%	7/7/2014			TTM 6/30/2014	1,406,064	513,315	892,749	0	892,749			Actual 2013	1,340,015	568,731	771,284	30,000	741,284
35	Paraiso Apartments	0	842,887	100.0%	10/1/2014			TTM 08/31/2014	1,234,677	459,661	775,016	0	775,016			Actual 2013	1,133,473	451,022	682,451	0	682,451
36	Natomas Corporate Center	113,711	944,189	88.4%	6/20/2014			TTM 5/31/2014	1,638,202	850,537	787,666	0	787,666			Actual 2013	1,677,740	836,705	841,036	0	841,036
37	Comfort Inn O'Hare	0	936,624	63.8%	6/30/2014	67	42	TTM 06/30/2014	2,840,517	1,794,851	1,045,666	0	1,045,666	67	42	Actual 2013	2,600,655	1,684,614	916,041	0	916,041	62	38
38	PGA Commons Parcel 3 East	40,000	795,796	95.3%	8/29/2014			TTM 06/30/2014	1,423,922	533,160	890,762	0	890,762			Actual 2013	1,427,491	551,755	875,736	0	875,736
39	Stein Mart - Metaire	39,800	840,535	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
40	Chicago Garage Portfolio	0	786,044	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
40.01	East Walton Parking Garage	0	384,739	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
40.02	Skybridge Garage	0	401,305	100.0%	11/1/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
41	Summer Trace Apartments	0	654,548	93.5%	6/30/2014			TTM 7/31/2014	1,512,611	794,443	718,167	66,346	651,821			Actual 2013	1,538,486	789,747	748,739	92,721	656,019
42	Brighton Cove Apartments	0	769,000	97.8%	7/24/2014			TTM 6/30/2014	1,514,229	686,607	827,622	0	827,622			Actual 2013	1,477,508	666,269	811,239	0	811,239
43	Holiday Inn Express - Cape Coral	0	747,585	51.0%	6/30/2014	100	51	TTM 06/30/2014	2,595,002	1,757,239	837,763	0	837,763	100	51	Actual 2013	2,218,656	1,633,795	584,861	0	584,861	93	43
44	Crosswinds Apartments	0	611,743	90.0%	8/19/2014			TTM 06/30/2014	1,532,261	789,505	742,756	60,000	682,756			Actual 2013	1,512,482	766,855	745,627	60,000	685,627
45	Kenwood Place One Office	62,793	660,219	94.8%	9/2/2014			TTM 6/30/2014	1,208,639	554,338	654,301	0	654,301			Actual 2013	1,173,391	514,259	659,132	0	659,132
46	Heritage Towne Center	62,764	700,786	96.6%	9/30/2014			TTM 7/31/2014	939,593	289,857	649,736	0	649,736			Actual 2013	900,766	243,244	657,522	0	657,522
47	Palms To Pines Shopping Center	51,075	608,870	96.3%	6/1/2014			TTM 7/31/2014	933,101	240,652	692,449	0	692,449			Actual 2013	879,677	253,063	626,614	0	626,614
48	Aliso Viejo Town Center	35,499	563,937	94.7%	9/21/2014			TTM 6/30/2014	889,238	284,967	604,270	0	604,270			Actual 2013	931,032	272,715	658,317	0	658,317
49	1920 Corporate Place	66,216	688,451	94.5%	9/17/2014			TTM 06/30/2014	1,464,655	624,194	840,460	0	840,460			Actual 2013	1,398,459	669,817	728,642	0	728,642
50	Galvins MHP & Scottsdale MHP	0	572,151	89.8%	9/3/2014			TTM 8/31/2014	912,692	271,483	641,209	0	641,209			Actual 2013	876,616	280,728	595,888	0	595,888
50.01	Scottsdale MHP	0	323,447	89.0%	9/3/2014			TTM 8/31/2014	433,803	95,136	338,667	0	338,667			Actual 2013	418,534	94,833	323,702	0	323,702
50.02	Galvins MHP	0	248,704	90.5%	9/3/2014			TTM 8/31/2014	478,889	176,346	302,543	0	302,543			Actual 2013	458,082	185,896	272,186	0	272,186
51	Quality Suites - San Luis Obispo, CA	0	1,157,999	74.5%	7/31/2014	139	104	TTM 7/31/2014	5,381,689	4,003,974	1,377,715	0	1,377,715	139	104	Actual 2013	5,153,280	3,908,793	1,244,487	0	1,244,487	135	99
52	Sharpstown Manor	0	581,304	98.5%	9/1/2014			TTM 06/30/2014	1,624,886	967,672	657,214	148,910	508,304			Actual 2013	1,510,149	983,453	526,696	94,746	431,950
53	Westside Plaza	36,393	561,205	92.6%	9/1/2014			TTM 06/30/2014	928,119	262,850	665,269	0	665,269			Actual 2013	863,785	264,799	598,986	0	598,986
54	Hampton Inn - Tampa	0	575,292	68.6%	6/30/2014	95	65	TTM 6/30/2014	1,912,572	1,185,484	727,088	0	727,088	95	65	Actual 2013	1,785,072	1,138,504	646,568	0	646,568	91.43	59
55	Securlock Allen East	0	507,094	84.4%	8/28/2014			TTM 7/31/2014	858,104	429,192	428,911	0	428,911			Actual 2013	791,717	404,167	387,550	0	387,550
56	Peters Town Center	84,740	916,964	100.0%	9/30/2014			TTM 7/31/2014	1,505,362	381,214	1,124,148	0	1,124,148			Actual 2013	1,519,830	354,737	1,165,093	0	1,165,093
57	Autumn Run Apartments	0	509,921	95.0%	8/18/2014			TTM 04/30/2014	994,911	446,297	548,614	0	548,614			Actual 2013	965,341	445,049	520,292	0	520,292
58	Securlock HAC	0	462,783	79.6%	7/31/2014			TTM 7/31/2014	1,035,134	699,946	335,187	0	335,187			Actual 2013	688,446	520,221	168,225	0	168,225
58.01	Cordova	0	245,455	96.2%	7/31/2014			TTM 7/31/2014	404,137	238,721	165,416	0	165,416			Actual 2013	148,267	85,514	62,754	0	62,754
58.02	Antioch	0	143,054	80.4%	7/31/2014			TTM 7/31/2014	324,754	232,674	92,080	0	92,080			Actual 2013	236,056	180,600	55,456	0	55,456
58.03	Casa Grande	0	74,274	66.5%	7/31/2014			TTM 7/31/2014	306,243	228,551	77,692	0	77,692			Actual 2013	304,123	254,108	50,015	0	50,015
59	Town Centre North	31,296	456,111	100.0%	8/10/2014			NAV	NAV	NAV	NAV	NAV	NAV			NAV	NAV	NAV	NAV	NAV	NAV
60	Hampton Inn & Suites Amarillo West	0	598,039	84.0%	7/31/2014	111	89	TTM 07/31/2014	2,175,902	1,433,788	742,114	86,078	656,036	110	92	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
61	Capitol Village Apartments	0	515,324	96.1%	9/10/2014			TTM 8/31/2014	1,185,733	831,415	354,318	0	354,318			NAV	NAV	NAV	NAV	NAV	NAV
62	Tri-State Plaza	108,728	524,634	96.7%	8/5/2014			TTM 08/31/2014	718,389	150,023	568,366	0	568,366			Actual 2013	690,513	151,827	538,686	0	538,686
63	4236 S. Mooney Boulevard	23,586	414,829	100.0%	11/1/2014			TTM 7/31/2014	523,428	98,387	425,041	0	425,041			Actual 2013	505,090	84,325	420,765	0	420,765
64	Palms Plaza	24,213	489,766	100.0%	2/12/2014			Annualized 6 6/30/2014	858,562	298,883	559,679	0	559,679			Actual 2013	815,662	294,744	520,919	0	520,919
65	110 Miller Avenue	50,000	401,760	93.0%	6/30/2014			TTM 7/31/2014	884,856	437,567	447,289	0	447,289			Actual 2013	865,225	430,054	435,171	0	435,171
66	Interstate Secure Storage & Stor-N-Lok	0	404,273	94.8%	8/25/2014			TTM 8/31/2014	723,270	260,248	463,023	0	463,023			Actual 2013	674,124	254,312	419,812	0	419,812
66.01	Interstate Secure Storage	0	198,330	95.0%	8/25/2014			TTM 8/31/2014	365,284	135,354	229,930	0	229,930			Actual 2013	348,823	133,222	215,600	0	215,600
66.02	Stor-N-Lok	0	205,943	94.6%	8/25/2014			TTM 8/31/2014	357,987	124,894	233,093	0	233,093			Actual 2013	325,301	121,090	204,211	0	204,211
67	McPherson Place	19,650	358,694	100.0%	8/31/2014			TTM 8/31/2014	491,966	89,195	402,771	0	402,771			Actual 2013	446,784	63,426	383,358	0	383,358
68	Liberty Gray Plaza	77,593	374,901	94.9%	7/1/2014			TTM 5/31/2014	774,843	278,897	495,946	0	495,946			Actual 2013	716,365	275,043	441,322	0	441,322
69	Santa Fe Self Storage	0	391,479	92.6%	5/1/2014			TTM 6/30/2014	664,096	252,807	411,290	0	411,290			Actual 2013	656,585	236,203	420,382	0	420,382
70	Terrace View Apartments	0	364,375	93.2%	10/8/2014			TTM 07/31/2014	1,508,523	1,139,505	369,018	0	369,018			Actual 2013	1,496,439	1,089,733	406,706	0	406,706
71	American Self Storage	0	345,342	87.7%	9/2/2014			TTM 08/31/2014	589,446	211,054	378,392	0	378,392			Actual 2013	539,074	241,373	297,700	0	297,700
72	Kangaroom & Vacaville Self Storage	0	380,147	87.6%	Various			Various	814,775	397,520	417,255	0	417,255			Actual 2013	798,167	405,592	392,575	0	392,575
72.01	Stor-It Self Storage	0	231,743	91.8%	7/23/2014			TTM 7/31/2014	478,608	229,330	249,278	0	249,278			Actual 2013	463,791	236,978	226,813	0	226,813
72.02	Kangaroom Self Storage	0	148,403	82.7%	7/16/2014			TTM 6/30/2014	336,167	168,190	167,977	0	167,977			Actual 2013	334,376	168,614	165,762	0	165,762
73	20 South Broadway	0	327,142	100.0%	4/1/2014			Annualized 6 6/30/2014	467,770	27,024	440,746	0	440,746			Annualized 2 12/31/2013	237,000	28,492	208,508	0	208,508
74	Williston Meadows Apartments	0	557,489	100.0%	8/30/2014			TTM 07/31/2014	840,726	153,751	686,974	0	686,974			Actual 2013	697,565	160,445	537,119	0	537,119
75	Talonvest - Mini Max Storage	0	467,009	93.6%	8/20/2014			TTM 6/30/2014	830,656	338,330	492,326	0	492,326			Actual 2013	804,775	327,642	477,133	0	477,133
76	Dogwood Apartments	0	317,627	94.9%	7/22/2014			TTM 06/30/2014	711,085	401,302	309,784	0	309,784			Actual 2013	705,146	381,078	324,068	0	324,068
77	Bevo Plaza	13,586	234,760	100.0%	8/13/2014			Annualized 7 7/31/2014	244,293	46,577	197,716	0	197,716			Actual 2013	35,038	9,130	25,907	0	25,907
78	Little Creek MHC	0	262,887	96.1%	9/15/2014			TTM 8/31/2014	464,004	175,829	288,175	0	288,175			Actual 2013	463,022	177,085	285,937	0	285,937
79	Oak Haven Estates MHP	0	261,349	88.8%	8/5/2014			TTM 8/31/2014	467,029	161,815	305,214	9,450	295,764			Actual 2013	438,062	179,210	258,852	0	258,852
80	Springdale Apartments	0	242,758	100.0%	10/7/2014			TTM 06/30/2014	849,763	562,382	287,381	0	287,381			Actual 2013	843,195	545,085	298,110	0	298,110
81	Mini U Storage Crowley	0	286,717	87.8%	8/21/2014			TTM 7/31/2014	500,565	173,654	326,911	0	326,911			Actual 2013	453,317	167,091	286,226	0	286,226
82	Saratoga Self Storage	0	218,604	100.0%	8/20/2014			TTM 06/30/2014	366,756	131,276	235,480	0	235,480			Actual 2013	364,072	136,139	227,933	0	227,933
83	Federal Heights Self Storage	3,428	211,011	97.7%	8/31/2014			TTM 7/31/2014	400,652	158,774	241,878	0	241,878			Actual 2013	357,580	131,755	225,825	0	225,825
84	Eagandale Warehouse	32,898	201,919	100.0%	7/31/2014			TTM 6/30/2014	340,201	178,171	162,030	0	162,030			Actual 2013	382,269	182,399	199,870	0	199,870
85	National Self Storage Tucson	0	184,403	87.7%	8/19/2014			TTM 07/31/2014	404,360	211,823	192,536	0	192,536			Actual 2013	384,371	217,400	166,971	0	166,971
86	Harmony MHC	0	271,606	100.0%	7/1/2014			TTM 6/30/2014	630,433	241,398	389,035	0	389,035			Actual 2013	624,798	264,410	360,388	0	360,388
87	Walgreens - Roswell	0	312,995	100.0%	11/1/2014			Actual 2013	327,593	0	327,593	0	327,593			Actual 2012	327,593	0	327,593	0	327,593
88	Midland Self Storage	0	264,578	88.2%	8/27/2014			TTM 7/31/2014	557,210	209,570	347,640	0	347,640			Actual 2013	472,388	181,314	291,074	0	291,074
89	Annex Mini Storage	0	145,372	74.0%	8/31/2014			TTM 8/31/2014	344,785	156,481	188,303	0	188,303			Actual 2013	331,021	126,670	204,351	0	204,351

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	Third Most Recent Period	Third Most Recent Revenues ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent Capital Expenditures	Third Most Recent NCF ($)	Third Most Recent Hotel ADR	Third Most Recent Hotel RevPAR	Master Lease (Y/N)	Largest Tenant Name	Largest Tenant Sq. Ft.	Largest Tenant % of NRA	Largest Tenant Exp. Date	2nd Largest Tenant Name	2nd Largest Tenant Sq. Ft.	2nd Largest Tenant % of NRA	2nd Largest Tenant Exp. Date	3rd Largest Tenant Name	3rd Largest Tenant Sq. Ft.
1	St Johns Town Center	Actual 2012	37,181,035	10,179,128	27,001,907	0	27,001,907			N	Nordstrom	124,587	12.7%	9/1/2029	Dick's Sporting Goods	66,000	6.7%	1/31/2021	Jo-Ann Fabrics	35,000
2	Two Westlake Park	Actual 2012	11,388,581	4,470,799	6,917,782	0	6,917,782			N	ConocoPhillips	207,009	46.0%	11/30/2019	BP PLC	163,003	36.2%	6/30/2017; 4/30/2019	Marubeni-Itochu	25,041
3	Gateway Center Phase II	NAV	NAV	NAV	NAV	NAV	NAV			N	JC Penney - Leased Fee	124,168	20.6%	8/17/2034	ShopRite	89,774	14.9%	8/22/2034	Burlington Coat Factory	73,864
4	Crossings at Corona	Actual 2012	18,460,193	5,471,353	12,988,840	0	12,988,840			N	Kohl's	87,050	10.4%	1/31/2024	Edward's Cinemas (Regal)	80,485	9.6%	11/30/2019	Toys/Babies R Us	63,359
5	Hilton Biltmore Park	Actual 2012	8,935,310	5,917,233	3,018,077	0	3,018,077	155	116	N
6	CTO NNN Portfolio	NAV	NAV	NAV	NAV	NAV	NAV			N	Various	Various	Various	Various
6.01	Lowe's	NAV	NAV	NAV	NAV	NAV	NAV			N	Lowe's	131,644	100.0%	1/31/2027
6.02	Harris Teeter	NAV	NAV	NAV	NAV	NAV	NAV			N	Harris Teeter	45,089	100.0%	4/30/2028
6.03	Rite Aid	NAV	NAV	NAV	NAV	NAV	NAV			N	Rite Aid	16,280	100.0%	7/19/2026
6.04	Walgreens	NAV	NAV	NAV	NAV	NAV	NAV			N	Walgreens	13,650	100.0%	3/31/2079
6.05	Big Lots - Glendale	NAV	NAV	NAV	NAV	NAV	NAV			N	Big Lots	34,512	100.0%	1/31/2023
6.06	Big Lots - Germantown	NAV	NAV	NAV	NAV	NAV	NAV			N	Big Lots	25,589	100.0%	1/31/2024
7	260 Peachtree Street	Actual 2012	4,895,076	2,321,288	2,573,788	0	2,573,788			N	Regus	24,682	8.4%	4/30/2018	Richard Bowers & Co.	18,291	6.2%	7/31/2019	Schulten Ward & Turner, LLP	17,725
8	Bend River Pomenade	Actual 2012	2,824,680	898,155	1,926,526	0	1,926,526			N	Macy's Northwest, Inc.	101,128	40.1%	12/31/2018; 01/31/2019	Hobby Lobby	63,210	25.1%	1/28/2026	TJMAXX	28,250
9	Crystal Lake Apartments	NAV	NAV	NAV	NAV	NAV	NAV			N
10	WPC Self Storage Portfolio V	Various	2,881,775	1,440,918	1,440,858	0	1,440,858			N
10.01	Desert Gateway Self Storage	Actual 2012	665,089	307,941	357,149	0	357,149			N
10.02	Kaloko Self Storage	Actual 2012	479,194	216,098	263,096	0	263,096			N
10.03	Big Island Self Storage	TTM 2/28/2013	514,834	252,219	262,615	0	262,615			N
10.04	Monster Self Storage	Actual 2012	362,864	241,765	121,099	0	121,099			N
10.05	Doral Self Storage	Actual 2012	402,440	213,712	188,728	0	188,728			N
10.06	Corpus Christi Self Storage	Actual 2012	457,353	209,182	248,171	0	248,171			N
11	Wally Park	Actual 2012	4,705,724	2,004,216	2,701,508	0	2,701,508			N
12	Greenwich Center	Actual 2012	2,988,947	1,126,887	1,862,060	0	1,862,060			N	Best Buy	32,819	18.0%	1/31/2020	Ashley Furniture Homestore	32,670	17.9%	5/31/2020	Michaels	20,626
13	Orlando Plaza Retail Center	Actual 2012	1,984,974	713,937	1,271,037	0	1,271,037			N	Cobb Theatres IV, LLC	57,000	56.3%	12/31/2025	KASA Orlando, LLC dba Kasa	6,176	6.1%	3/31/2020	Corona Cigar Company, Inc.	5,374
14	Topanga & Victory Office	Actual 2012	4,237,420	1,884,721	2,352,699	0	2,352,699			N	Christopher Todd, Incorporated	7,225	4.4%	1/31/2016	Fleming's/Woodland Hills	7,040	4.3%	8/31/2024	Roy's/Woodland Hills	6,899
15	Embassy Suites DFW South	Actual 2012	9,406,479	7,445,178	1,961,301	0	1,961,301	121	82	N
16	Lantern Square Apartments	Actual 2012	1,484,119	727,374	756,745	0	756,745			N
17	Central Business Park - Spokane	Actual 2012	1,440,574	582,331	858,243	0	858,243			N	Skagit Farmers Supply	163,250	32.1%	5/31/2022	Empire Cold Storage	113,403	22.3%	9/30/2022	Pepsi Beverages/Bottling	79,835
18	Rancho Del Oro Gateway	Actual 2012	2,419,352	592,948	1,826,404	0	1,826,404			N	Ralphs Grocery Company	49,926	48.7%	3/31/2019	Autozone #4139	7,000	6.8%	8/31/2022	Verizon - We R Wireless	4,807
19	Cross Pointe	Actual 2012	2,835,650	1,003,178	1,832,472	0	1,832,472			N	Marshall's	27,305	12.6%	1/31/2024	Earth Fare	27,261	12.6%	10/31/2026	Fortis (RETS) College	21,794
20	Golden Valley Apartments	Actual 2013	1,979,865	657,250	1,322,615	0	1,322,615			N
21	SoCal Self-Storage Portfolio	Actual 2012	1,783,682	511,217	1,272,465	0	1,272,465			N
21.01	StorAmerica Arcadia	Actual 2012	1,248,453	343,188	905,265	0	905,265			N
21.02	A-1 Self Storage	Actual 2012	535,229	168,029	367,200	0	367,200			N
22	Delaware and Maryland MHP Portfolio	Actual 2012	1,992,880	495,178	1,497,702	0	1,497,702			N
22.01	Mobile Gardens & Hollyview MHCs	Actual 2012	1,155,378	243,046	912,332	0	912,332			N
22.02	Rock Creek & Stoney Chase MHCs	Actual 2012	475,789	169,159	306,629	0	306,629			N
22.03	Briarwood Manor	Actual 2012	361,713	82,973	278,740	0	278,740			N
23	StoreRight Portfolio	NAV	NAV	NAV	NAV	NAV	NAV			N
23.01	StoreRight- Vero Beach	NAV	NAV	NAV	NAV	NAV	NAV			N
23.02	StoreRight- Winter Haven	NAV	NAV	NAV	NAV	NAV	NAV			N
23.03	StoreRight- Winter Haven State Rd 554	NAV	NAV	NAV	NAV	NAV	NAV			N
23.04	StoreRight- Brooksville	NAV	NAV	NAV	NAV	NAV	NAV			N
23.05	StoreRight- Lecanto	NAV	NAV	NAV	NAV	NAV	NAV			N
23.06	StoreRight- Ocala	NAV	NAV	NAV	NAV	NAV	NAV			N
24	Boston Building	NAV	NAV	NAV	NAV	NAV	NAV			N	Experticity	23,357	22.1%	4/30/2018	Alliance Health Networks, Inc.	16,364	15.5%	10/31/2017	Plan Source	13,060
25	Castleberry Hill Portfolio	Actual 2012	1,931,795	1,112,991	818,804	0	818,804			N	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
25.01	Intown Lofts	Actual 2012	903,565	520,583	382,982	0	382,982			N	PRM Development	9,004	9.2%	8/31/2023	Shé Salon	1,588	1.6%	2/1/2018
25.02	Legacy Lofts	Actual 2012	777,426	447,909	329,517	0	329,517			N	Paschals Restaurant	13,700	38.5%	8/31/2023
25.03	Stonewall Lofts	Actual 2012	250,804	144,499	106,305	0	106,305			N
26	Courtyard St. Petersburg	Actual 2012	3,729,341	2,496,462	1,232,879	0	1,232,879	115	71	N
27	The Plaza at Hannibal Square	TTM 7/31/2012	1,127,447	441,671	685,776	0	685,776			N	Standard Pacific of Florida	13,888	19.5%	8/31/2018	Sonobi Media	4,221	5.9%	5/31/2018	Venture Photography	3,584
28	The Chalet Apartments	Actual 2012	1,801,203	951,816	849,387	0	849,387			N
29	Country Manor MHC	Actual 2012	1,445,650	330,257	1,115,393	0	1,115,393			N
30	Patterson Pass Road	Actual 2012	1,238,736	349,227	889,510	0	889,510			N	Umigo Racing	53,943	29.7%	3/31/2018	Cabernet Indoor Sports	44,604	24.6%	11/30/2021	NB Courts	38,000
31	RTC Industries, Inc	NAV	NAV	NAV	NAV	NAV	NAV			N	RTC Industries, Inc	144,676	100.0%	9/30/2029
32	American Leather	NAV	NAV	NAV	NAV	NAV	NAV			N	American Leather	250,000	100.0%	7/31/2026
33	Kmart - Metairie	NAV	NAV	NAV	NAV	NAV	NAV			N	Kmart Corporation	107,806	100.0%	7/31/2018
34	Paradise Park	Actual 2012	1,270,087	567,017	703,070	0	703,070			N
35	Paraiso Apartments	Actual 2012	1,044,006	435,877	608,130	0	608,130			N
36	Natomas Corporate Center	Actual 2012	1,808,054	878,494	929,559	0	929,559			N	Office Of Systems Integration	35,609	35.8%	3/31/2015; 3/31/2018	Department of Social Services	20,752	20.8%	6/30/2017; 10/31/2018	Nolte Associates, Inc.	13,661
37	Comfort Inn O'Hare	Actual 2012	2,445,370	1,714,388	730,982	0	730,982	47	29	N
38	PGA Commons Parcel 3 East	Actual 2012	1,433,631	484,771	948,860	0	948,860			N	Pediatric Associates	5,197	13.8%	8/30/2024	SHG Oyster, LLC	5,029	13.3%	2/28/2018	Oven PGA, LLC	4,659
39	Stein Mart - Metaire	NAV	NAV	NAV	NAV	NAV	NAV			N	Stein Mart, Inc.	39,800	100.0%	9/30/2020
40	Chicago Garage Portfolio	NAV	NAV	NAV	NAV	NAV	NAV			Y	Buddy's Parking, LLC	614	100.0%	10/1/2024
40.01	East Walton Parking Garage	NAV	NAV	NAV	NAV	NAV	NAV			Y	Buddy's Parking, LLC	350	100.0%	10/1/2024
40.02	Skybridge Garage	NAV	NAV	NAV	NAV	NAV	NAV			Y	Buddy's Parking, LLC	264	100.0%	10/1/2024
41	Summer Trace Apartments	Actual 2012	1,548,645	733,049	815,596	37,462	778,134			N
42	Brighton Cove Apartments	Actual 2012	1,349,656	731,938	617,718	0	617,718			N
43	Holiday Inn Express - Cape Coral	Actual 2012	2,090,613	1,578,357	512,256	0	512,256	92	41	N
44	Crosswinds Apartments	Actual 2012	1,413,703	762,679	651,023	60,000	591,023			N
45	Kenwood Place One Office	Actual 2012	1,068,162	523,556	544,606	0	544,606			N	Camargo Pharmaceutical	15,081	19.2%	7/31/2020	EMC Corporation	11,643	14.8%	2/29/2016	MD Business Solutions	9,416
46	Heritage Towne Center	Actual 2012	832,392	220,827	611,565	0	611,565			N	Kid's Depot	10,500	29.3%	12/14/2019	The Otay Ranch Company	3,305	9.2%	10/31/2017	Cotixan Mexican Restaurant	2,390
47	Palms To Pines Shopping Center	Actual 2012	918,630	259,180	659,450	0	659,450			N	JPL Bible Church	16,497	40.2%	7/31/2017	U.S. Bank	7,887	19.2%	10/31/2016	3 R's Fitness	2,688
48	Aliso Viejo Town Center	Actual 2012	949,749	275,555	674,193	0	674,193			N	SC Wings Aliso Viejo	5,487	22.0%	1/31/2021	Star Real Estate	3,790	15.2%	6/30/2019	Corepower Yoga, LLC	3,378
49	1920 Corporate Place	Actual 2012	1,154,989	657,736	497,253	0	497,253			N	The Rain Law Firm	3,796	5.8%	11/30/2014	Center for Complete Dentistry	2,949	4.5%	3/31/2016	Tradytec Travel	2,833
50	Galvins MHP & Scottsdale MHP	Actual 2012	857,203	290,436	566,768	0	566,768			N
50.01	Scottsdale MHP	Actual 2012	411,997	83,171	328,826	0	328,826			N
50.02	Galvins MHP	Actual 2012	445,206	207,265	237,942	0	237,942			N
51	Quality Suites - San Luis Obispo, CA	Actual 2012	5,075,128	3,705,050	1,370,078	0	1,370,078	135	100	N
52	Sharpstown Manor	Actual 2012	1,405,304	875,404	529,900	0	529,900			N
53	Westside Plaza	Actual 2012	845,031	273,882	571,149	0	571,149			N	Pep Boys	23,794	33.3%	1/31/2016	Central Florida Regional Workforce Development Board Inc.	12,050	16.9%	5/31/2019	Winners Day Care	9,424
54	Hampton Inn - Tampa	Actual 2012	1,736,891	1,159,697	577,194	0	577,194	87.40	59.28	N
55	Securlock Allen East	Actual 2012	645,488	371,095	274,393	0	274,393			N
56	Peters Town Center	Actual 2012	1,515,713	358,981	1,156,732	0	1,156,732			N	West Penn Allegheny H.S.	69,999	76.6%	10/31/2026	The Sharp Edge Brasserie	6,000	6.6%	9/11/2018	Sunny Bridge Natural Food	4,500
57	Autumn Run Apartments	Actual 2012	903,949	428,099	475,850	0	475,850			N
58	Securlock HAC	NAV	NAV	NAV	NAV	NAV	NAV			N
58.01	Cordova	NAV	NAV	NAV	NAV	NAV	NAV			N
58.02	Antioch	NAV	NAV	NAV	NAV	NAV	NAV			N
58.03	Casa Grande	NAV	NAV	NAV	NAV	NAV	NAV			N
59	Town Centre North	NAV	NAV	NAV	NAV	NAV	NAV			N	Aldi	19,271	37.8%	12/31/2028	China Pan	5,612	11.0%	4/30/2019	Once Upon a Child	4,526
60	Hampton Inn & Suites Amarillo West	TTM 05/31/2012	1,882,921	1,198,426	684,495	75,317	609,178	NAV	81	N
61	Capitol Village Apartments	NAV	NAV	NAV	NAV	NAV	NAV			N
62	Tri-State Plaza	Actual 2012	717,980	142,071	575,909	0	575,909			N	Ollie's Bargain Out, Inc.	43,592	40.1%	9/30/2020	PFFG Steubenville, LLC	20,365	18.7%	3/31/2024	Dollar Tree Stores Inc.	17,040
63	4236 S. Mooney Boulevard	Actual 2012	575,832	116,746	459,086	0	459,086			N	Best Buy	30,000	100.0%	1/1/2019
64	Palms Plaza	Actual 2012	751,121	289,134	461,987	0	461,987			N	Bay Point Urgent Care	6,147	18.9%	3/31/2021	Doormet	2,030	6.2%	8/14/2015	Heavenly Nails	2,000
65	110 Miller Avenue	Actual 2012	635,939	416,771	219,168	0	219,168			N	UAW Retiree's Benefits Trust	11,029	28.9%	3/31/2019	Compendia Bioscience	10,769	28.2%	MTM; 12/31/2018	Telemus Capital Partners, LLC	9,010
66	Interstate Secure Storage & Stor-N-Lok	Actual 2012	701,346	272,792	428,554	0	428,554			N
66.01	Interstate Secure Storage	Actual 2012	347,090	142,788	204,302	0	204,302			N
66.02	Stor-N-Lok	Actual 2012	354,256	130,004	224,252	0	224,252			N
67	McPherson Place	NAV	NAV	NAV	NAV	NAV	NAV			N	AT&T	4,500	45.0%	1/31/2023	Orange Leaf	2,100	21.0%	3/31/2018	Starbucks	2,000
68	Liberty Gray Plaza	Actual 2012	609,491	289,334	320,157	0	320,157			N	Journey Church	24,070	25.4%	8/31/2019	Railcar Management, LLC	18,653	19.7%	3/14/2021	Boat America Corp	14,253
69	Santa Fe Self Storage	Actual 2012	565,294	227,066	338,228	0	338,228			N
70	Terrace View Apartments	Actual 2012	1,408,626	1,007,878	400,748	0	400,748			N
71	American Self Storage	Actual 2012	502,006	250,112	251,894	0	251,894			N
72	Kangaroom & Vacaville Self Storage	Actual 2012	747,483	384,926	362,557	0	362,557			N
72.01	Stor-It Self Storage	Actual 2012	442,117	225,496	216,621	0	216,621			N
72.02	Kangaroom Self Storage	Actual 2012	305,366	159,430	145,936	0	145,936			N
73	20 South Broadway	NAV	NAV	NAV	NAV	NAV	NAV			N	Market at the Playhouse	9,000	50.6%	12/31/2019
74	Williston Meadows Apartments	NAV	NAV	NAV	NAV	NAV	NAV			N
75	Talonvest - Mini Max Storage	Actual 2012	762,311	308,961	453,350	0	453,350			N
76	Dogwood Apartments	Actual 2012	680,125	358,323	321,801	0	321,801			N
77	Bevo Plaza	NAV	NAV	NAV	NAV	NAV	NAV			N	Hanger Prosthetics & Orthotics	3,803	44.5%	10/31/2020	Snarf's Austin UT, LLC	2,727	31.9%	12/31/2023	Utea Town	1,200
78	Little Creek MHC	Actual 2012	450,700	169,360	281,339	0	281,339			N
79	Oak Haven Estates MHP	Actual 2012	401,274	151,526	249,748	24,882	224,866			N
80	Springdale Apartments	Actual 2012	793,928	499,356	294,572	0	294,572			N
81	Mini U Storage Crowley	Actual 2012	406,028	176,896	229,133	0	229,133			N
82	Saratoga Self Storage	Actual 2012	346,096	127,163	218,933	0	218,933			N
83	Federal Heights Self Storage	Actual 2012	286,241	115,166	171,075	0	171,075			N
84	Eagandale Warehouse	Actual 2012	367,415	188,722	178,693	0	178,693			N	The Lyons Group LLC	25,648	36.4%	1/31/2018	RhinoTech Supplies, Inc.	10,227	14.5%	7/31/2017	Burnham Transfer, LLC	8,123
85	National Self Storage Tucson	Actual 2012	368,114	231,922	136,191	0	136,191			N
86	Harmony MHC	Actual 2012	617,007	269,603	347,404	0	347,404			N
87	Walgreens - Roswell	Actual 2011	327,593	0	327,593	0	327,593			N	Walgreens	15,930	100.0%	8/31/2029
88	Midland Self Storage	Actual 2012	429,702	203,962	225,741	0	225,741			N
89	Annex Mini Storage	Actual 2012	318,993	136,403	182,590	0	182,590			N

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number

Property Name

3rd Largest Tenant % of NRA

3rd Largest Tenant Exp. Date

4th Largest Tenant Name

4th Largest Tenant Sq. Ft.

4th Largest Tenant % of NRA

4th Largest Tenant Exp. Date

5th Largest Tenant Name

5th Largest Tenant Sq. Ft.

5th Largest Tenant % of NRA

5th Largest Tenant Exp. Date

Engineering Report Date

Environmental Report Date (Phase I)

Environmental Report Date (Phase II)

Seismic Report Date

Seismic PML %

Seismic Insurance Required  (Y/N)

Terrorism Insurance (Y/N)

Loan Purpose

1

St Johns Town Center

3.6%

1/31/2016

Ross Dress For Less

30,187

3.1%

1/31/2016

DSW Shoe Warehouse

30,000

3.1%

1/31/2016

8/22/2014

8/22/2014

N

Y

Refinance

2

Two Westlake Park

5.6%

11/30/2016; 1/31/2021

BPZ Energy

13,346

3.0%

2/29/2016

Merrill Lynch Pierce

12,711

2.8%

4/30/2017

8/29/2014

8/27/2014

N

Y

Acquisition

3

Gateway Center Phase II

12.3%

8/24/2029

Sports Authority

33,593

5.6%

10/7/2026

TJ Maxx

32,922

5.5%

8/21/2024

6/18/2014

6/18/2014

N

Y

Refinance

4

Crossings at Corona

7.6%

1/31/2019

Best Buy

45,000

5.4%

1/31/2019

Jerome's Furniture

42,500

5.1%

10/31/2020

8/7/2014

8/7/2014

8/19/2014

13.0%

N

Y

Refinance

5

Hilton Biltmore Park

9/2/2014

9/2/2014

N

Y

Refinance

6

CTO NNN Portfolio

Various

Various

Various

Various

N

Various

Acquisition

6.01

Lowe's

4/21/2014

4/17/2014

N

Y

6.02

Harris Teeter

8/27/2014

8/27/2014

N

Y

6.03

Rite Aid

8/27/2014

8/27/2014

8/27/2014

9.0%

N

Y

6.04

Walgreens

8/27/2014

8/27/2014

N

N

6.05

Big Lots - Glendale

8/27/2014

8/27/2014

N

Y

6.06

Big Lots - Germantown

9/4/2014

9/9/2014

N

Y

7

260 Peachtree Street

6.0%

11/30/2020

Behavioral Health Link

12,341

4.2%

3/31/2015

Atlanta International RMI, Inc.

12,341

4.2%

10/31/2017

7/14/2014

7/14/2014

N

Y

Refinance

8

Bend River Pomenade

11.2%

5/31/2016

Vitamin Cottage Natural Food Markets

18,048

7.2%

5/31/2027

McGrath's Publick Fish House

5,706

2.3%

12/31/2014

8/15/2014

8/15/2014

N

Y

Refinance

9

Crystal Lake Apartments

9/12/2014

9/12/2014

N

Y

Refinance

10

WPC Self Storage Portfolio V

Various

Various

Various

Various

N

Y

Acquisition

10.01

Desert Gateway Self Storage

7/11/2014

7/11/2014

7/24/2014

12.0%

N

Y

10.02

Kaloko Self Storage

6/13/2014

6/12/2014

7/24/2014

8.0%

N

Y

10.03

Big Island Self Storage

9/8/2014

9/8/2014

9/29/2014

8.0%

N

Y

10.04

Monster Self Storage

8/29/2014

8/29/2014

N

Y

10.05

Doral Self Storage

7/11/2014

7/11/2014

N

Y

10.06

Corpus Christi Self Storage

6/26/2014

6/26/2014

N

Y

11

Wally Park

8/14/2014

8/14/2014

N

Y

Refinance

12

Greenwich Center

11.3%

3/31/2018

Staples

20,388

11.2%

1/31/2018

Dollar Tree

16,075

8.8%

7/31/2017

9/26/2014

9/26/2014

N

Y

Refinance

13

Orlando Plaza Retail Center

5.3%

2/28/2018

Magellan Restaurants dba Artisan's Table

4,500

4.4%

2/14/2019

JPMorgan Chase Bank, National Association

4,204

4.1%

11/6/2022

8/14/2014

8/14/2014

N

Y

Refinance

14

Topanga & Victory Office

4.2%

9/30/2019

Kenneth P. Roberts

3,647

2.2%

6/30/2015

Johnson & Pham, LLP

3,499

2.1%

6/30/2019

8/1/2014

8/1/2014

8/1/2014

13.0%

N

Y

Refinance

15

Embassy Suites DFW South

9/10/2014

9/10/2014

N

Y

Refinance

16

Lantern Square Apartments

9/5/2014

9/5/2014

N

Y

Acquisition / Refinance

17

Central Business Park - Spokane

15.7%

9/16/2022

Aslin Finch Company, Inc.

50,000

9.8%

12/31/2016

Lile International

40,000

7.9%

2/28/2021

7/23/2014

8/1/2014

N

Y

Refinance

18

Rancho Del Oro Gateway

4.7%

1/14/2017

The Draft Restaurant

4,176

4.1%

10/31/2021

Jack in the Box, Inc.

2,636

2.6%

4/6/2019

7/23/2014

7/23/2014

8/19/2014

7/23/2014

8.0%

N

Y

Refinance

19

Cross Pointe

10.0%

11/30/2020

Patio & Hearth

8,645

4.0%

5/31/2016

Outback Steakhouse

7,063

3.3%

12/31/2017

9/4/2014

9/4/2014

N

Y

Refinance

20

Golden Valley Apartments

7/22/2014

7/21/2014

7/21/2014

8.0%

N

Y

Refinance

21

SoCal Self-Storage Portfolio

9/30/2014

9/30/2014

10/2/2014

11.0%

N

Y

Refinance

21.01

StorAmerica Arcadia

9/30/2014

9/30/2014

10/2/2014

11.0%

N

Y

21.02

A-1 Self Storage

9/30/2014

9/30/2014

10/2/2014

11.0%

N

Y

22

Delaware and Maryland MHP Portfolio

8/13/2014

8/12/2014

N

Y

Refinance

22.01

Mobile Gardens & Hollyview MHCs

8/13/2014

8/12/2014

N

Y

22.02

Rock Creek & Stoney Chase MHCs

8/13/2014

8/12/2014

N

Y

22.03

Briarwood Manor

8/13/2014

8/12/2014

N

Y

23

StoreRight Portfolio

Various

Various

N

Y

Refinance

23.01

StoreRight- Vero Beach

7/24/2014

8/1/2014

N

Y

23.02

StoreRight- Winter Haven

7/25/2014

7/31/2014

N

Y

23.03

StoreRight- Winter Haven State Rd 554

7/25/2014

7/28/2014

N

Y

23.04

StoreRight- Brooksville

7/31/2014

7/30/2014

N

Y

23.05

StoreRight- Lecanto

7/31/2014

7/31/2014

N

Y

23.06

StoreRight- Ocala

7/29/2014

7/31/2014

N

Y

24

Boston Building

12.4%

9/30/2014; 4/30/2020

EDA

9,288

8.8%

3/31/2016

Mitchell & Barlow

6,222

5.9%

1/31/2019

4/28/2014

4/24/2014

3/17/2014

18.0%

N

Y

Acquisition

25

Castleberry Hill Portfolio

Various

Various

Various

Various

Various

Various

Various

Various

Various

Various

8/18/2014

9/22/2014

N

Y

Refinance

25.01

Intown Lofts

8/18/2014

9/22/2014

N

Y

25.02

Legacy Lofts

8/18/2014

9/22/2014

N

Y

25.03

Stonewall Lofts

8/18/2014

9/22/2014

N

Y

26

Courtyard St. Petersburg

8/15/2014

8/15/2014

N

Y

Refinance

27

The Plaza at Hannibal Square

5.0%

4/30/2016

Calla Slim Spa

3,113

4.4%

1/31/2018

Makr, LLC

2,732

3.8%

12/31/2016

8/22/2014

8/25/2014

N

Y

Acquisition

28

The Chalet Apartments

TBD

9/15/2014

N

Y

Acquisition

29

Country Manor MHC

9/4/2014

9/8/2014

N

Y

Acquisition

30

Patterson Pass Road

20.9%

11/30/2021

Lost Worlds

27,000

14.9%

11/30/2019

Mota World

18,007

9.9%

6/30/2018

7/2/2014

7/2/2014

7/3/2014

17.0%

N

Y

Acquisition

31

RTC Industries, Inc

8/20/2014

8/21/2014

N

Y

Acquisition

32

American Leather

8/4/2014

8/7/2014

N

Y

Acquisition

33

Kmart - Metairie

9/16/2014

9/16/2014

N

Y

Acquisition

34

Paradise Park

7/2/2014

7/3/2014

N

Y

Acquisition

35

Paraiso Apartments

8/4/2014

8/5/2014

8/4/2014

10.0%

N

Y

Refinance

36

Natomas Corporate Center

13.7%

5/31/2021

ERM West, Inc.

7,921

8.0%

7/31/2015

Chipotle Mexican Grill

5,254

5.3%

5/31/2018

7/21/2014

7/21/2014

7/17/2014

10.0%

N

Y

Acquisition

37

Comfort Inn O'Hare

8/25/2014

8/25/2014

N

Y

Refinance

38

PGA Commons Parcel 3 East

12.3%

7/31/2016

Meyers & Associates, CPA, PA

4,520

12.0%

9/30/2015

Flapan LLC dba Panera Bread

4,294

11.4%

5/31/2018

8/26/2014

8/26/2014

N

Y

Refinance

39

Stein Mart - Metaire

9/23/2014

1/16/2014

N

Y

Acquisition

40

Chicago Garage Portfolio

8/1/2014

8/1/2014

N

Y

Acquisition

40.01

East Walton Parking Garage

8/1/2014

8/1/2014

N

Y

40.02

Skybridge Garage

8/1/2014

8/1/2014

N

Y

41

Summer Trace Apartments

8/19/2014

8/19/2014

N

Y

Refinance

42

Brighton Cove Apartments

7/31/2014

7/31/2014

N

Y

Refinance

43

Holiday Inn Express - Cape Coral

7/30/2014

8/15/2014

N

Y

Refinance

44

Crosswinds Apartments

8/21/2014

8/20/2014

N

Y

Refinance

45

Kenwood Place One Office

12.0%

3/31/2017

Broan-NuTone, LLC

8,175

10.4%

2/29/2016

Time Warner Cable

7,124

9.1%

11/30/2015

8/20/2014

7/25/2014

8/25/2014

N

Y

Acquisition

46

Heritage Towne Center

6.7%

1/31/2019

Heritage Park Pediatrics

1,833

5.1%

6/30/2019

Bamboo Gardens

1,386

3.9%

1/31/2016

9/22/2014

9/22/2014

9/11/2014

8.0%

N

Y

Acquisition

47

Palms To Pines Shopping Center

6.6%

3/31/2015

Desert Oral Surgery

2,565

6.3%

1/31/2015

Bouchee Café & Deli

2,280

5.6%

11/30/2020

9/3/2014

8/12/2014

8/11/2014

13.0%

N

Y

Refinance

48

Aliso Viejo Town Center

13.5%

7/31/2018

Dr. Joanne Suarez

2,784

11.1%

8/31/2019

Sajit Patel, DMD

2,482

9.9%

8/31/2023

9/23/2014

7/24/2014

7/23/2014

9.0%

N

Y

Refinance

49

1920 Corporate Place

4.3%

7/31/2015

Hallandale Chiropractic Center, Inc.

2,398

3.7%

2/28/2016

Guaranteed Florida Title

2,217

3.4%

2/28/2017

7/9/2014

7/9/2014

N

Y

Refinance

50

Galvins MHP & Scottsdale MHP

Various

Various

N

Y

Refinance

50.01

Scottsdale MHP

9/24/2014

9/24/2014

N

Y

50.02

Galvins MHP

9/23/2014

9/22/2014

N

Y

51

Quality Suites - San Luis Obispo, CA

9/2/2014

9/4/2014

9/1/2014

5.0%

N

Y

Refinance

52

Sharpstown Manor

8/28/2014

8/28/2014

N

Y

Acquisition

53

Westside Plaza

13.2%

8/31/2021

Florida Dep't of Children and Family Services

7,091

9.9%

2/28/2015

BTN Pharmacy

3,200

4.5%

8/31/2017

8/8/2014

8/8/2014

N

Y

Refinance

54

Hampton Inn - Tampa

8/27/2014

8/29/2014

N

Y

Refinance

55

Securlock Allen East

9/11/2014

9/11/2014

N

Y

Refinance

56

Peters Town Center

4.9%

9/30/2017

Keller-Williams

4,216

4.6%

3/31/2019

Abeer Kronawetter

2,500

2.7%

10/18/2016

7/21/2014

7/21/2014

N

Y

Refinance

57

Autumn Run Apartments

7/1/2014

7/1/2014

N

Y

Refinance

58

Securlock HAC

Various

Various

N

Y

Acquisition

58.01

Cordova

9/19/2014

9/23/2014

N

Y

58.02

Antioch

9/11/2014

9/11/2014

N

Y

58.03

Casa Grande

9/11/2014

9/11/2014

N

Y

59

Town Centre North

8.9%

3/14/2018

Deliworx Holdings

4,500

8.8%

12/31/2016

Jackson - Madison Library

3,850

7.6%

8/31/2020

9/5/2014

9/3/2014

N

Y

Refinance

60

Hampton Inn & Suites Amarillo West

5/13/2014

5/13/2014

N

Y

Refinance

61

Capitol Village Apartments

9/5/2014

9/3/2014

N

Y

Refinance

62

Tri-State Plaza

15.7%

1/31/2019

Tri-State Health Services, Inc

7,820

7.2%

9/27/2022

Dialysis Clinic, Inc.

5,470

5.0%

4/30/2015

9/25/2014

9/25/2014

N

Y

Refinance

63

4236 S. Mooney Boulevard

7/10/2014

7/10/2014

7/11/2014

5.0%

N

Y

Acquisition

64

Palms Plaza

6.2%

9/14/2017

Dentist- Ruppel

1,947

6.0%

6/30/2018

Subway

1,857

5.7%

3/31/2015

8/2/2014

8/5/2014

N

Y

Refinance

65

110 Miller Avenue

23.6%

6/30/2019

Stone Interactive

2,487

6.5%

11/30/2014

Ann Arbor Pharmocometrics

2,200

5.8%

12/31/2014

8/28/2014

8/28/2014

N

Y

Refinance

66

Interstate Secure Storage & Stor-N-Lok

Various

9/3/2014

N

Y

Acquisition

66.01

Interstate Secure Storage

9/4/2014

9/3/2014

N

Y

66.02

Stor-N-Lok

9/3/2014

9/3/2014

N

Y

67

McPherson Place

20.0%

2/28/2023

James Avery

1,400

14.0%

4/30/2023

8/20/2014

8/20/2014

N

Y

Acquisition

68

Liberty Gray Plaza

15.1%

12/31/2022

Carrier Enterprises

11,957

12.6%

6/30/2019

Sherwin Williams

6,666

7.0%

6/30/2015

3/31/2014

3/31/2014

N

Y

Refinance

69

Santa Fe Self Storage

8/8/2014

8/8/2014

8/8/2014

9.0%

N

Y

Refinance

70

Terrace View Apartments

9/3/2014

9/2/2014

N

Y

Refinance

71

American Self Storage

7/30/2014

7/30/2014

N

Y

Refinance

72

Kangaroom & Vacaville Self Storage

8/22/2014

Various

Various

Various

N

Y

Acquisition

72.01

Stor-It Self Storage

8/22/2014

7/30/2014

5/20/2014

Office: 9%; Self Storage: 19%

N

Y

72.02

Kangaroom Self Storage

8/22/2014

4/24/2014

N

Y

73

20 South Broadway

1/24/2014

1/24/2014

N

Y

Refinance

74

Williston Meadows Apartments

8/12/2014

8/12/2014

N

Y

Acquisition

75

Talonvest - Mini Max Storage

9/6/2014

8/20/2014

8/18/2014

12.5%

N

Y

Refinance

76

Dogwood Apartments

6/5/2014

6/5/2014

N

Y

Refinance

77

Bevo Plaza

14.0%

5/31/2019

RC Mart

814

9.5%

7/31/2024

7/22/2014

7/22/2014

N

Y

Acquisition

78

Little Creek MHC

9/23/2014

9/23/2014

N

Y

Refinance

79

Oak Haven Estates MHP

8/15/2014

8/15/2014

N

Y

Refinance

80

Springdale Apartments

9/5/2014

9/5/2014

N

Y

Refinance

81

Mini U Storage Crowley

7/25/2014

7/25/2014

N

Y

Acquisition

82

Saratoga Self Storage

7/22/2014

7/22/2014

N

Y

Acquisition

83

Federal Heights Self Storage

9/4/2014

9/3/2014

N

Y

Refinance

84

Eagandale Warehouse

11.5%

12/31/2016

Union Brass Manufacturing

7,591

10.8%

1/31/2018

USA2Everywhere, Inc.

7,551

10.7%

6/30/2019

7/15/2014

7/15/2014

N

Y

Refinance

85

National Self Storage Tucson

7/22/2014

7/22/2014

N

Y

Acquisition

86

Harmony MHC

7/24/2014

7/29/2014

N

Y

Acquisition

87

Walgreens - Roswell

8/27/2014

8/29/2014

N

N

Refinance

88

Midland Self Storage

9/23/2014

9/22/2014

N

Y

Refinance

89

Annex Mini Storage

9/10/2014

9/9/2014

N

Y

Acquisition

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	Engineering Escrow / Deferred Maintenance ($)	Tax Escrow (Initial)	Monthly Tax Escrow ($)	Tax Escrow - Cash or LoC	Tax Escrow - LoC Counterparty	Insurance Escrow (Initial)	Monthly Insurance Escrow ($)	Insurance Escrow - Cash or LoC	Insurance Escrow - LoC Counterparty	Upfront Replacement Reserve ($)	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Replacement Reserve Escrow - Cash or LoC	Replacement Reserve Escrow - LoC Counterparty	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	TI/LC Escrow - Cash or LoC	TI/LC Escrow - LoC Counterparty	Debt Service Escrow (Initial) ($)
1	St Johns Town Center	0	0	Springing			0	Springing			0	Springing	0			0	Springing	0			0
2	Two Westlake Park	0	2,260,754	251,195	Cash		0	Springing			0	9,476	227,424	Cash		0	37,904; Springing	909,696	Cash		0
3	Gateway Center Phase II	0	0	Springing			0	Springing			0	Springing	0			10,025,448	Springing	0	Cash		0
4	Crossings at Corona	0	2,117,050	229,672; Springing	Cash		0	Springing			0	15,291	0	Cash		0	69,506	850,000	Cash		0
5	Hilton Biltmore Park	0	0	20,069	Cash		45,494	Springing	Cash		100,000	33,333	0	Cash		0	0	0			0
6	CTO NNN Portfolio	0	0	Springing			0	Springing			0	4,203	0	Cash		0	Springing	0			0
6.01	Lowe's
6.02	Harris Teeter
6.03	Rite Aid
6.04	Walgreens
6.05	Big Lots - Glendale
6.06	Big Lots - Germantown
7	260 Peachtree Street	0	85,556	42,778	Cash		75,110	6,259	Cash		0	4,919	0	Cash		0	24,967	850,000	Cash		0
8	Bend River Pomenade	0	287,524	23,960	Cash		0	Springing			0	3,152	0	Cash		0	9,104	0	Cash		0
9	Crystal Lake Apartments	98,705	474,136	50,173	Cash		196,020	31,114	Cash		0	12,250	588,000	Cash		0	0	0			0
10	WPC Self Storage Portfolio V	0	0	Springing			0	Springing			0	Springing	0			0	0	0			0
10.01	Desert Gateway Self Storage
10.02	Kaloko Self Storage
10.03	Big Island Self Storage
10.04	Monster Self Storage
10.05	Doral Self Storage
10.06	Corpus Christi Self Storage
11	Wally Park	578,973	10,864	5,432	Cash		0	Springing			0	0	0			0	0	0			0
12	Greenwich Center	270,619	57,513	49,750	Cash		12,560	3,987	Cash		0	2,282	109,550	Cash		0	12,172	438,199	Cash		0
13	Orlando Plaza Retail Center	0	304,476	36,247	Cash		0	Springing			0	844	0	Cash		0	7,300	0	Cash		0
14	Topanga & Victory Office	137,370	0	Springing			0	Springing			0	0	0			0	0	0			0
15	Embassy Suites DFW South	14,313	1,028,934	109,129	Cash		0	Springing			0	38,825	0	Cash		0	0	0			0
16	Lantern Square Apartments	43,250	239,924	18,456	Cash		33,452	8,363	Cash		4,277	4,277	0	Cash		843	843	25,000	Cash		0
17	Central Business Park - Spokane	0	14,630	14,630	Cash		0	Springing			150,000	4,236	150,000	Cash		150,000	8,469	150,000	Cash		0
18	Rancho Del Oro Gateway	0	157,408	19,676	Cash		13,065	1,452	Cash		0	Springing	0			0	0	0			0
19	Cross Pointe	0	273,183	45,530	Cash		54,315	6,789	Cash		3,930	3,930	0	Cash		98,500	13,500	250,000	Cash		0
20	Golden Valley Apartments	0	186,182	23,273	Cash		18,692	4,673	Cash		3,730	3,730	0	Cash		0	0	0			0
21	SoCal Self-Storage Portfolio	0	115,178	14,397	Cash		10,100	2,525	Cash		1,457	1,457	0	Cash		0	0	0			0
21.01	StorAmerica Arcadia
21.02	A-1 Self Storage
22	Delaware and Maryland MHP Portfolio	84,125	3,983	3,983	Cash		1,298	1,298	Cash		1,979	1,979	0	Cash		0	0	0			0
22.01	Mobile Gardens & Hollyview MHCs
22.02	Rock Creek & Stoney Chase MHCs
22.03	Briarwood Manor
23	StoreRight Portfolio	21,438	171,316	14,276	Cash		95,647	8,994	Cash		0	4,125	0	Cash		0	0	0			0
23.01	StoreRight- Vero Beach
23.02	StoreRight- Winter Haven
23.03	StoreRight- Winter Haven State Rd 554
23.04	StoreRight- Brooksville
23.05	StoreRight- Lecanto
23.06	StoreRight- Ocala
24	Boston Building	42,475	0	Springing			0	Springing			1,760	1,760	0	Cash		15,500	15,500	415,000	Cash		0
25	Castleberry Hill Portfolio	14,375	76,348	25,449	Cash		29,628	7,047	Cash		4,250	4,250	250,000	Cash		0	0	0			0
25.01	Intown Lofts
25.02	Legacy Lofts
25.03	Stonewall Lofts
26	Courtyard St. Petersburg	0	128,655	11,696	Cash		0	Springing			0	14,144	0	Cash		0	0	0			0
27	The Plaza at Hannibal Square	0	196,527	15,117	Cash		70,993	5,071	Cash		1,400	1,400	0	Cash		4,000	4,000	150,000	Cash		0
28	The Chalet Apartments	264,975	18,182	18,182	Cash		5,046	5,046	Cash		5,825	5,825	0	Cash		0	0	0			0
29	Country Manor MHC	611,479	2,633	2,633	Cash		917	917	Cash		2,083	2,083	0	Cash		0	0	0			0
30	Patterson Pass Road	126,555	44,069	14,698	Cash		0	Springing			100,000	2,422	187,200	Cash		0	4,764	0	Cash		0
31	RTC Industries, Inc	0	0	Springing			0	Springing			0	Springing	0			0	Springing	0			0
32	American Leather	0	0	Springing			0	Springing			0	Springing				0	0	0			0
33	Kmart - Metairie	0	0	Springing			0	Springing			0	1,658	0	Cash		0	6,633	0	Cash		0
34	Paradise Park	0	92,549	9,255	Cash		1,221	1,221	Cash		1,846	1,846	0	Cash		0	0	0			0
35	Paraiso Apartments	5,375	53,064	8,423	Cash		1,387	1,321	Cash		0	1,313	0	Cash		0	0	0			0
36	Natomas Corporate Center	0	29,750	14,875	Cash		0	Springing			0	Springing	0			0	Springing	0			0
37	Comfort Inn O'Hare	167,500	49,099	9,820	Cash		27,283	2,099	Cash		9,470	9,470	0	Cash		0	0	0			0
38	PGA Commons Parcel 3 East	0	172,695	14,391	Cash		26,352	4,183	Cash		0	630	15,112	Cash		0	3,333	120,000	Cash		0
39	Stein Mart - Metaire	0	0	Springing			0	Springing			0	1,658	0	Cash		0	6,633	0	Cash		0
40	Chicago Garage Portfolio	72,013	78,356	24,875	Cash		29,613	Springing	Cash		180,000	Springing	0	Cash		0	0	0			0
40.01	East Walton Parking Garage
40.02	Skybridge Garage
41	Summer Trace Apartments	23,438	61,190	6,119	Cash		41,830	10,458	Cash		5,075	5,075	0	Cash		0	0	0			0
42	Brighton Cove Apartments	0	36,528	12,176	Cash		0	Springing			0	4,500	162,000	Cash		0	0	0			0
43	Holiday Inn Express - Cape Coral	10,000	70,440	5,418	Cash		40,088	8,018	Cash		8,650	8,650	0	Cash		0	0	0			0
44	Crosswinds Apartments	316,725	96,650	9,205	Cash		66,024	10,480	Cash		0	5,720	0	Cash		0	0	0			0
45	Kenwood Place One Office	0	69,056	13,811	Cash		1,318	659	Cash		0	1,766	50,000	Cash		0	5,233	240,000	Cash		0
46	Heritage Towne Center	18,750	21,276	10,638	Cash		8,449	704	Cash		0	862	0	Cash		220,000	3,658	220,000	Cash		0
47	Palms To Pines Shopping Center	0	32,585	6,517	Cash		0	Springing			0	668	0	Cash		0	4,245; Springing	133,000	Cash		0
48	Aliso Viejo Town Center	0	99,248	12,406	Cash		0	Springing			0	Springing	0			0	Springing	0			0
49	1920 Corporate Place	16,181	91,000	10,833	Cash		72,243	11,467	Cash		0	1,087	0	Cash		200,000	4,167	200,000	Cash		0
50	Galvins MHP & Scottsdale MHP	42,188	5,795	5,795	Cash		471	471	Cash		854	854	0	Cash		0	0	0			0
50.01	Scottsdale MHP
50.02	Galvins MHP
51	Quality Suites - San Luis Obispo, CA	0	0	11,000	Cash		0	5,700	Cash		0	0	0			0	0	0			0
52	Sharpstown Manor	304,156	126,038	12,004	Cash		49,492	7,856	Cash		0	6,655	0	Cash		0	0	0			0
53	Westside Plaza	0	61,193	7,285	Cash		20,201	2,748	Cash		0	882	0	Cash		200,000	3,033	200,000	Cash		0
54	Hampton Inn - Tampa	0	56,814	5,681	Cash		54,738	4,561	Cash		0	6,375	0	Cash		0	0	0			0
55	Securlock Allen East	0	27,476	13,738	Cash		5,406	772	Cash		860	860	32,000	Cash		0	0	0			0
56	Peters Town Center	0	12,909	12,909	Cash		9,460	946	Cash		0	Springing	0			0	Springing	0			0
57	Autumn Run Apartments	53,933	26,677	5,081	Cash		18,920	2,574	Cash		0	3,025	0	Cash		0	0	0			0
58	Securlock HAC	43,030	115,068	11,507	Cash		8,856	1,265	Cash		1,520	1,520	32,000	Cash		0	0	0			0
58.01	Cordova
58.02	Antioch
58.03	Casa Grande
59	Town Centre North	0	57,680	5,768	Cash		0	Springing			0	1,275	21,000	Cash		0	1,333	64,000	Cash		0
60	Hampton Inn & Suites Amarillo West	0	48,387	6,583	Cash		19,290	3,674	Cash		0	6,777	0	Cash		0	0	0			0
61	Capitol Village Apartments	18,750	39,189	9,797	Cash		19,234	2,748	Cash		0	5,750	0	Cash		0	0	0			0
62	Tri-State Plaza	498,139	50,528	12,031	Cash		14,096	1,119	Cash		0	1,812	0	Cash		0	9,061	324,000	Cash		0
63	4236 S. Mooney Boulevard	0	38,196	5,457	Cash		3,174	529	Cash		0	700	42,000	Cash		0	1,975	100,000	Cash		0
64	Palms Plaza	50,531	72,128	6,245	Cash		27,438	2,376	Cash		0	542	19,508	Cash		0	2,083	100,000	Cash		0
65	110 Miller Avenue	0	73,630	14,726	Cash		1,860	266	Cash		0	578	0	Cash		100,000	4,167	250,000	Cash		0
66	Interstate Secure Storage & Stor-N-Lok	63,310	42,768	6,110	Cash		3,539	1,180	Cash		1,386	1,386	83,160	Cash		0	0	0			0
66.01	Interstate Secure Storage
66.02	Stor-N-Lok
67	McPherson Place	0	27,472	2,290	Cash		444	444	Cash		0	Springing	0			0	1,638; Springing	0	Cash		0
68	Liberty Gray Plaza	4,000	4,995	4,995	Cash		1,971	1,971	Cash		789	789	0	Cash		4,230	4,230	0	Cash		0
69	Santa Fe Self Storage	0	17,862	2,977	Cash		1,578	197	Cash		0	1,281	46,000	Cash		0	0	0			0
70	Terrace View Apartments	59,846	84,641	8,061	Cash		93,740	6,249	Cash		0	4,800	0	Cash		0	0	0			0
71	American Self Storage	0	18,145	3,456	Cash		2,521	600	Cash		0	837	30,142	Cash		0	0	0			0
72	Kangaroom & Vacaville Self Storage	101,651	49,623	6,378	Cash		17,076	4,084	Cash		41,445	1,152	41,445	Cash		0	0	0			0
72.01	Stor-It Self Storage
72.02	Kangaroom Self Storage
73	20 South Broadway	0	47,175	6,739	Cash		1,250	1,250	Cash		375	375	0	Cash		660	660	0	Cash		0
74	Williston Meadows Apartments	0	5,738	2,869	Cash		4,592	2,296	Cash		0	650	0	Cash		0	0	0			0
75	Talonvest - Mini Max Storage	0	15,928	1,991	Cash		4,722	675	Cash		0	Springing	0			0	0	0			0
76	Dogwood Apartments	39,875	7,814	3,907	Cash		2,465	2,465	Cash		0	2,458	0	Cash		0	0	0			0
77	Bevo Plaza	0	21,296	1,936	Cash		2,161	1,081	Cash		0	449	0	Cash		0	1,132	60,000	Cash		0
78	Little Creek MHC	3,125	4,928	4,928	Cash		255	255	Cash		429	429	0	Cash		0	0	0			0
79	Oak Haven Estates MHP	0	36,851	3,350	Cash		2,508	1,254	Cash		439	439	0	Cash		0	0	0			0
80	Springdale Apartments	121,239	55,182	4,778	Cash		45,705	3,047	Cash		0	2,500	0	Cash		0	0	0			0
81	Mini U Storage Crowley	0	76,648	9,581	Cash		0	Springing			0	758	0	Cash		0	0	0			0
82	Saratoga Self Storage	30,200	13,700	2,610	Cash		779	371	Cash		0	544	0	Cash		0	0	0			0
83	Federal Heights Self Storage	2,500	22,255	3,179	Cash		3,805	761	Cash		512	512	30,720	Cash		286	286	0	Cash		0
84	Eagandale Warehouse	28,313	7,098	7,098	Cash		6,072	867	Cash		0	645	50,000	Cash		0	2,472	75,000	Cash		0
85	National Self Storage Tucson	0	0	5,793	Cash		530	504	Cash		0	545	19,605	Cash		0	0	0			0
86	Harmony MHC	0	13,405	2,681	Cash		347	347	Cash		0	Springing	0			0	0	0			0
87	Walgreens - Roswell	0	0	Springing			0	Springing			0	Springing	0			0	Springing	0			0
88	Midland Self Storage	0	22,070	2,207	Cash		0	Springing			0	Springing	0			0	0	0			0
89	Annex Mini Storage	130,000	18,827	1,712	Cash		21,038	1,753	Cash		773	773	0	Cash		0	0	0			0

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	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) ($)	Other Escrow I Cap ($)	Other Escrow I Escrow - Cash or LoC	Other  Escrow I - LoC Counterparty	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)	Other Escrow II Escrow - Cash or LoC	Other  Escrow II - LoC Counterparty
1	St Johns Town Center	0				0	0	0				0	0	0
2	Two Westlake Park	0			Rent Concession Reserve	326,980	0	0	Cash			0	0	0
3	Gateway Center Phase II	0			Construction Completion Reserve	18,087,509	0	0	Cash		Rent Concession Reserve	2,680,329	0	0	Cash
4	Crossings at Corona	0			Sports Authority / Tilly's TILC Reserve	Sports Authority - $172,830 / Tenant Specific TILC - $75,000	0	0	Cash		Earnout Reserve	6,500,000	0	0	Cash
5	Hilton Biltmore Park	0				0	0	0				0	0	0
6	CTO NNN Portfolio	0			Lowe's TILC Reserve	550,000	0	0	Cash			0	0	0
6.01	Lowe's
6.02	Harris Teeter
6.03	Rite Aid
6.04	Walgreens
6.05	Big Lots - Glendale
6.06	Big Lots - Germantown
7	260 Peachtree Street	0			Rent Abatement Reserve	553,265	0	0	Cash		Tenant Specific TI Reserve	329,681	0	0	Cash
8	Bend River Pomenade	0			Hobby Lobby TI Reserve Fund	979,335	0	0	Cash		Hobby Lobby Rental Abatement Reserve Fund	195,000	0	0	Cash
9	Crystal Lake Apartments	0				0	0	0				0	0	0
10	WPC Self Storage Portfolio V	0				0	0	0				0	0	0
10.01	Desert Gateway Self Storage
10.02	Kaloko Self Storage
10.03	Big Island Self Storage
10.04	Monster Self Storage
10.05	Doral Self Storage
10.06	Corpus Christi Self Storage
11	Wally Park	0				0	0	0				0	0	0
12	Greenwich Center	0			Critical Tenant Reserve	0	Springing	0				0	0	0
13	Orlando Plaza Retail Center	0			Critical Tenant TI/LC Funds	0	Springing	0				0	0	0
14	Topanga & Victory Office	0				0	0	0				0	0	0
15	Embassy Suites DFW South	0			Condemnation Reserve	0	Springing	0				0	0	0
16	Lantern Square Apartments	0				0	0	0				0	0	0
17	Central Business Park - Spokane	0				0	0	0				0	0	0
18	Rancho Del Oro Gateway	0				0	0	0				0	0	0
19	Cross Pointe	0				0	0	0				0	0	0
20	Golden Valley Apartments	0				0	0	0				0	0	0
21	SoCal Self-Storage Portfolio	0				0	0	0				0	0	0
21.01	StorAmerica Arcadia
21.02	A-1 Self Storage
22	Delaware and Maryland MHP Portfolio	0				0	0	0				0	0	0
22.01	Mobile Gardens & Hollyview MHCs
22.02	Rock Creek & Stoney Chase MHCs
22.03	Briarwood Manor
23	StoreRight Portfolio	0				0	0	0				0	0	0
23.01	StoreRight- Vero Beach
23.02	StoreRight- Winter Haven
23.03	StoreRight- Winter Haven State Rd 554
23.04	StoreRight- Brooksville
23.05	StoreRight- Lecanto
23.06	StoreRight- Ocala
24	Boston Building	0			Experticity Reserve	16,555	16,555	596,000				0	0	0
25	Castleberry Hill Portfolio	0				0	0	0				0	0	0
25.01	Intown Lofts
25.02	Legacy Lofts
25.03	Stonewall Lofts
26	Courtyard St. Petersburg	0			PIP Reserve	570,900	0	0	Cash			0	0	0
27	The Plaza at Hannibal Square	0			Outstanding TI Reserve	41,602	0	0	Cash			0	0	0
28	The Chalet Apartments	0				0	0	0				0	0	0
29	Country Manor MHC	0				0	0	0				0	0	0
30	Patterson Pass Road	0			Lost World Reserve	1,180,000	0	0	Cash			0	0	0
31	RTC Industries, Inc	0			Required Repairs	0	Springing	0				0	0	0
32	American Leather	0				0	0	0				0	0	0
33	Kmart - Metairie	0				0	0	0				0	0	0
34	Paradise Park	0			Seasonality Reserve	350,000	0	350,000	Cash			0	0	0
35	Paraiso Apartments	0				0	0	0				0	0	0
36	Natomas Corporate Center	0			Tenant Specific TILC Reserve	785,548	0	0	Cash			0	0	0
37	Comfort Inn O'Hare	0			PIP Reserve	300,000	0	0	Cash		PIP Reserve II	20,000	0	0
38	PGA Commons Parcel 3 East	0				0	0	0				0	0	0
39	Stein Mart - Metaire	0				0	0	0				0	0	0
40	Chicago Garage Portfolio	0			Critical Tenant TI/LC Funds	0	Springing	0				0	0	0
40.01	East Walton Parking Garage
40.02	Skybridge Garage
41	Summer Trace Apartments	0				0	0	0				0	0	0
42	Brighton Cove Apartments	0				0	0	0				0	0	0
43	Holiday Inn Express - Cape Coral	0			Seasonality Reserve	125,000	0	0	Cash			0	0	0
44	Crosswinds Apartments	0				0	0	0				0	0	0
45	Kenwood Place One Office	0			PMC Solutions Free Rent Reserve	89,399	0	0	Cash			0	0	0
46	Heritage Towne Center	0			Association Assessment Reserve	7,840	0	0	Cash			0	0	0
47	Palms To Pines Shopping Center	0				0	0	0				0	0	0
48	Aliso Viejo Town Center	0				0	0	0				0	0	0
49	1920 Corporate Place	0				0	0	0				0	0	0
50	Galvins MHP & Scottsdale MHP	0				0	0	0				0	0	0
50.01	Scottsdale MHP
50.02	Galvins MHP
51	Quality Suites - San Luis Obispo, CA	0				0	0	0				0	0	0
52	Sharpstown Manor	0				0	0	0				0	0	0
53	Westside Plaza	0			Free Rent Reserve	34,454	0	0	Cash		Critical Tenant TI/LC Funds	0	Springing	0
54	Hampton Inn - Tampa	0			Seasonality	70,000	0	0				0	0	0
55	Securlock Allen East	0				0	0	0				0	0	0
56	Peters Town Center	0				0	0	0				0	0	0
57	Autumn Run Apartments	0				0	0	0				0	0	0
58	Securlock HAC	0				0	0	0				0	0	0
58.01	Cordova
58.02	Antioch
58.03	Casa Grande
59	Town Centre North	0				0	0	0				0	0	0
60	Hampton Inn & Suites Amarillo West	0			Franchise Renewal Reserve Funds	0	Springing	0				0	0	0
61	Capitol Village Apartments	0				0	0	0				0	0	0
62	Tri-State Plaza	0			Critical Tenant TI/LC Reserve	0	Springing	0			Co-tenancy TI/LC Funds	0	Springing	400,000
63	4236 S. Mooney Boulevard	0				0	0	0				0	0	0
64	Palms Plaza	0			Ground Rent Fund	0	3,844	0	Cash			0	0	0
65	110 Miller Avenue	0				0	0	0				0	0	0
66	Interstate Secure Storage & Stor-N-Lok	0				0	0	0				0	0	0
66.01	Interstate Secure Storage
66.02	Stor-N-Lok
67	McPherson Place	0				0	0	0				0	0	0
68	Liberty Gray Plaza	0				0	0	0				0	0	0
69	Santa Fe Self Storage	0				0	0	0				0	0	0
70	Terrace View Apartments	0				0	0	0				0	0	0
71	American Self Storage	0				0	0	0				0	0	0
72	Kangaroom & Vacaville Self Storage	0				0	0	0				0	0	0
72.01	Stor-It Self Storage
72.02	Kangaroom Self Storage
73	20 South Broadway	0			Playhouse Lease Deposit Reserve	108,000	0	0	Cash		Disputed Broker Fee Reserve	60,000	0	0	Cash
74	Williston Meadows Apartments	0			Critical Tenant Reserve	25,000	Springing	0	Cash			0	0	0
75	Talonvest - Mini Max Storage	0				0	0	0				0	0	0
76	Dogwood Apartments	0				0	0	0				0	0	0
77	Bevo Plaza	0			RC Mart Rent Reserve	17,731	0	0	Cash		RC Mart Occupancy Reserve	0	Springing	0
78	Little Creek MHC	0				0	0	0				0	0	0
79	Oak Haven Estates MHP	0			Capital Improvement Reserve	28,000	0	0	Cash			0	0	0
80	Springdale Apartments	0				0	0	0				0	0	0
81	Mini U Storage Crowley	0				0	0	0				0	0	0
82	Saratoga Self Storage	0				0	0	0				0	0	0	Cash
83	Federal Heights Self Storage	0				0	0	0				0	0	0
84	Eagandale Warehouse	0				0	0	0				0	0	0
85	National Self Storage Tucson	0				0	0	0				0	0	0
86	Harmony MHC	0				0	0	0				0	0	0
87	Walgreens - Roswell	0				0	0	0				0	0	0
88	Midland Self Storage	0				0	0	0				0	0	0
89	Annex Mini Storage	0				0	0	0				0	0	0

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number

Property Name

Holdback

Ownership Interest

Ground Lease Initial Expiration Date

Annual Ground Rent Payment

Annual Ground Rent Increases

Lockbox

Whole Loan Cut-off Date Balance ($)

Whole Loan Debt Service ($)

Subordinate Secured Debt Original Balance ($)

Subordinate Secured Debt Cut-off Date Balance ($)

Whole Loan U/W NOI DSCR (x)

Whole Loan U/W NCF DSCR (x)

Whole Loan Cut-off Date LTV Ratio

Whole Loan Cut-off Date U/W NOI Debt Yield

Whole Loan Cut-off Date U/W NCF Debt Yield

Mezzanine Debt Cut-off Date Balance($)

1

St Johns Town Center

Fee

Hard/Springing Cash Management

1,129,345

146,500,000

146,500,000

2.31

2.22

46.1%

8.9%

8.6%

2

Two Westlake Park

Fee

Hard/Upfront Cash Management

3

Gateway Center Phase II

Fee

Hard/Springing Cash Management

375,000,000

30,501,077

4

Crossings at Corona

Fee

Hard/Springing Cash Management

215,000,000

5

Hilton Biltmore Park

Fee

Springing (Without Established Account)

6

CTO NNN Portfolio

Fee

Springing (Without Established Account)

6.01

Lowe's

Fee

6.02

Harris Teeter

Fee

6.03

Rite Aid

Fee

6.04

Walgreens

Fee

6.05

Big Lots - Glendale

Fee

6.06

Big Lots - Germantown

Fee

7

260 Peachtree Street

Fee

Springing (Without Established Account)

8

Bend River Pomenade

Fee

Hard/Springing Cash Management

9

Crystal Lake Apartments

Fee

Springing (Without Established Account)

10

WPC Self Storage Portfolio V

Fee

Springing (Without Established Account)

10.01

Desert Gateway Self Storage

Fee

10.02

Kaloko Self Storage

Fee

10.03

Big Island Self Storage

Fee

10.04

Monster Self Storage

Fee

10.05

Doral Self Storage

Fee

10.06

Corpus Christi Self Storage

Fee

11

Wally Park

Fee

Springing (Without Established Account)

12

Greenwich Center

Fee

Hard/Springing Cash Management

13

Orlando Plaza Retail Center

Fee

Hard/Springing Cash Management

14

Topanga & Victory Office

Fee

Springing (Without Established Account)

15

Embassy Suites DFW South

Fee

Hard/Springing Cash Management

16

Lantern Square Apartments

150,000

Fee

Hard/Springing Cash Management

17

Central Business Park - Spokane

Fee

Springing (Without Established Account)

18

Rancho Del Oro Gateway

Fee

None

19

Cross Pointe

0

Fee

Springing (With Established Account)

20

Golden Valley Apartments

Fee

Soft/Springing Cash Management

21

SoCal Self-Storage Portfolio

Fee

None

21.01

StorAmerica Arcadia

Fee

21.02

A-1 Self Storage

Fee

22

Delaware and Maryland MHP Portfolio

Fee

Springing (Without Established Account)

22.01

Mobile Gardens & Hollyview MHCs

Fee

22.02

Rock Creek & Stoney Chase MHCs

Fee

22.03

Briarwood Manor

Fee

23

StoreRight Portfolio

Fee

Springing (Without Established Account)

23.01

StoreRight- Vero Beach

Fee

23.02

StoreRight- Winter Haven

Fee

23.03

StoreRight- Winter Haven State Rd 554

Fee

23.04

StoreRight- Brooksville

Fee

23.05

StoreRight- Lecanto

Fee

23.06

StoreRight- Ocala

Fee

24

Boston Building

Fee

Hard/Springing Cash Management

25

Castleberry Hill Portfolio

Fee

None

25.01

Intown Lofts

Fee

25.02

Legacy Lofts

Fee

25.03

Stonewall Lofts

Fee

26

Courtyard St. Petersburg

Fee

Hard/Springing Cash Management

27

The Plaza at Hannibal Square

Fee

Hard/Springing Cash Management

28

The Chalet Apartments

Fee

Springing (Without Established Account)

29

Country Manor MHC

Fee

Springing (Without Established Account)

30

Patterson Pass Road

Fee

Springing (Without Established Account)

31

RTC Industries, Inc

Fee

Hard/Upfront Cash Management

32

American Leather

Fee

Hard/Springing Cash Management

33

Kmart - Metairie

Fee

Springing (Without Established Account)

34

Paradise Park

Fee and Leasehold

Springing (Without Established Account)

35

Paraiso Apartments

Fee

Springing (Without Established Account)

36

Natomas Corporate Center

Fee

Springing (Without Established Account)

37

Comfort Inn O'Hare

Fee

Hard/Springing Cash Management

38

PGA Commons Parcel 3 East

Fee

Springing (Without Established Account)

39

Stein Mart - Metaire

Fee

Springing (Without Established Account)

40

Chicago Garage Portfolio

Fee

Hard/Springing Cash Management

2,700,000

40.01

East Walton Parking Garage

Fee

40.02

Skybridge Garage

Fee

41

Summer Trace Apartments

Fee

Springing (Without Established Account)

42

Brighton Cove Apartments

Fee

None

43

Holiday Inn Express - Cape Coral

Fee

Springing (With Established Account)

44

Crosswinds Apartments

Fee

Springing (Without Established Account)

45

Kenwood Place One Office

Fee

Springing (Without Established Account)

46

Heritage Towne Center

Fee

Hard/Springing Cash Management

47

Palms To Pines Shopping Center

Fee

Springing (Without Established Account)

48

Aliso Viejo Town Center

Fee

Springing (Without Established Account)

49

1920 Corporate Place

Fee

Springing (Without Established Account)

50

Galvins MHP & Scottsdale MHP

Fee

Springing (Without Established Account)

50.01

Scottsdale MHP

Fee

50.02

Galvins MHP

Fee

51

Quality Suites - San Luis Obispo, CA

Leasehold

12/12/2039

$185,435

None

52

Sharpstown Manor

Fee

Springing (Without Established Account)

53

Westside Plaza

Fee

Hard/Springing Cash Management

54

Hampton Inn - Tampa

Fee

Springing With Established Account

55

Securlock Allen East

Fee

None

56

Peters Town Center

Fee

Springing (Without Established Account)

57

Autumn Run Apartments

Fee

Springing (Without Established Account)

58

Securlock HAC

Fee

None

58.01

Cordova

Fee

58.02

Antioch

Fee

58.03

Casa Grande

Fee

59

Town Centre North

Fee

Springing (Without Established Account)

60

Hampton Inn & Suites Amarillo West

Fee

Hard/Springing Cash Management

61

Capitol Village Apartments

Fee

Springing (Without Established Account)

62

Tri-State Plaza

Fee

Springing (Without Established Account)

63

4236 S. Mooney Boulevard

Fee

Springing (Without Established Account)

64

Palms Plaza

Leasehold

4/30/2059

$46,125

2.5% per year

Springing (Without Established Account)

65

110 Miller Avenue

Fee

Springing (Without Established Account)

66

Interstate Secure Storage & Stor-N-Lok

Fee

Springing (Without Established Account)

66.01

Interstate Secure Storage

Fee

66.02

Stor-N-Lok

Fee

67

McPherson Place

Fee

Springing (Without Established Account)

68

Liberty Gray Plaza

Fee

Springing (Without Established Account)

69

Santa Fe Self Storage

Fee

None

70

Terrace View Apartments

Fee

Springing (Without Established Account)

71

American Self Storage

Fee

Springing (Without Established Account)

72

Kangaroom & Vacaville Self Storage

Fee

Hard/Upfront Cash Management

72.01

Stor-It Self Storage

Fee

72.02

Kangaroom Self Storage

Fee

73

20 South Broadway

Fee

Springing (With Established Account)

74

Williston Meadows Apartments

Fee

Springing (Without Established Account)

75

Talonvest - Mini Max Storage

Fee

None

76

Dogwood Apartments

Fee

Springing (Without Established Account)

77

Bevo Plaza

Fee

Springing (Without Established Account)

78

Little Creek MHC

Fee

Springing (Without Established Account)

79

Oak Haven Estates MHP

Fee

Springing (Without Established Account)

80

Springdale Apartments

Fee

Springing (Without Established Account)

81

Mini U Storage Crowley

Fee

Springing (Without Established Account)

82

Saratoga Self Storage

Fee

Springing (Without Established Account)

83

Federal Heights Self Storage

Fee

Springing (Without Established Account)

84

Eagandale Warehouse

Fee

Springing (Without Established Account)

85

National Self Storage Tucson

Fee

Springing (Without Established Account)

86

Harmony MHC

Fee

None

87

Walgreens - Roswell

Fee

Springing (Without Established Account)

88

Midland Self Storage

Fee

None

89

Annex Mini Storage

Fee

Springing (Without Established Account)

WFRBS Commercial Mortgage Trust 2014-C24

PREMARKETING ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE ASSETS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	St Johns Town Center	Simon Property Group & Deutsche Bank Asset & Wealth Management		1
2	Two Westlake Park	LVS II Offshore, L.P.		2
3	Gateway Center Phase II	The Related Companies, l. P		3
4	Crossings at Corona	Castle & Cooke, Inc.; Castle & Cooke Westlake Holdings, LLC; Murdock Realty, LLC		4
5	Hilton Biltmore Park	Biltmore Farms, LLC and Crosland, LLC		5
6	CTO NNN Portfolio	Consolidated-Tomoka Land Co.		6
6.01	Lowe's			6.01
6.02	Harris Teeter			6.02
6.03	Rite Aid			6.03
6.04	Walgreens			6.04
6.05	Big Lots - Glendale			6.05
6.06	Big Lots - Germantown			6.06
7	260 Peachtree Street	Richard E. Bowers		7
8	Bend River Pomenade	Rubin Pachulski Properties 36, LLC	Yes - Group A	8
9	Crystal Lake Apartments	Yamal Yidios Char		9
10	WPC Self Storage Portfolio V	Corporate Property Associates 18 - Global Incorporated		10
10.01	Desert Gateway Self Storage			10.01
10.02	Kaloko Self Storage			10.02
10.03	Big Island Self Storage			10.03
10.04	Monster Self Storage			10.04
10.05	Doral Self Storage			10.05
10.06	Corpus Christi Self Storage			10.06
11	Wally Park	L&R Investment Company		11
12	Greenwich Center	Aaron Berger		12
13	Orlando Plaza Retail Center	Rubin Pachulski Properties 36, LLC	Yes - Group A	13
14	Topanga & Victory Office	Harris Toibb; Linda Susan Toibb; HLTT		14
15	Embassy Suites DFW South	Sunstone (No 4) Limited Partnership		15
16	Lantern Square Apartments	Vivian Zumot Dimond		16
17	Central Business Park - Spokane	Thomas E. Leavitt		17
18	Rancho Del Oro Gateway	Charles J. Yablon and Brad D. Skepner		18
19	Cross Pointe	Donald C. Wright		19
20	Golden Valley Apartments	Bill Sidhu		20
21	SoCal Self-Storage Portfolio	National Storage Associates		21
21.01	StorAmerica Arcadia			21.01
21.02	A-1 Self Storage			21.02
22	Delaware and Maryland MHP Portfolio	Kenneth Burnham	Yes - Group B	22
22.01	Mobile Gardens & Hollyview MHCs		Yes - Group B	22.01
22.02	Rock Creek & Stoney Chase MHCs		Yes - Group B	22.02
22.03	Briarwood Manor		Yes - Group B	22.03
23	StoreRight Portfolio	Ronald L. Clark		23
23.01	StoreRight- Vero Beach			23.01
23.02	StoreRight- Winter Haven			23.02
23.03	StoreRight- Winter Haven State Rd 554			23.03
23.04	StoreRight- Brooksville			23.04
23.05	StoreRight- Lecanto			23.05
23.06	StoreRight- Ocala			23.06
24	Boston Building	Unico Investment Group LLC		24
25	Castleberry Hill Portfolio	Michael Russell		25
25.01	Intown Lofts			25.01
25.02	Legacy Lofts			25.02
25.03	Stonewall Lofts			25.03
26	Courtyard St. Petersburg	Ronald Franklin; Richard Vilardo; Steven Fairbanks		26
27	The Plaza at Hannibal Square	Robert Owens, Scott Consoli, Charlie Smith, Bob Moore, and Michael Clary		27
28	The Chalet Apartments	Thomas Roberts and Michael Roberts		28
29	Country Manor MHC	David H. Reynolds		29
30	Patterson Pass Road	MKD Investments, L.P.	Yes - Group C	30
31	RTC Industries, Inc	LCN Capital Partners		31
32	American Leather	AG Net Lease II Corp.		32
33	Kmart - Metairie	Corine Watanabe	Yes - Group D	33
34	Paradise Park	Michael Gottlieb		34
35	Paraiso Apartments	Christopher Anderson		35
36	Natomas Corporate Center	MKD Investments, L.P.	Yes - Group C	36
37	Comfort Inn O'Hare	Jon Trivedi and Chandresh Brahmbhatt		37
38	PGA Commons Parcel 3 East	Joel B. Channing; Jon H. Channing		38
39	Stein Mart - Metaire	Corine Watanabe	Yes - Group D	39
40	Chicago Garage Portfolio	Louis J. Rogers		40
40.01	East Walton Parking Garage			40.01
40.02	Skybridge Garage			40.02
41	Summer Trace Apartments	Stephen M. Stewart; Martin J. Ford		41
42	Brighton Cove Apartments	Sills Enterprises, LLC; Arie Leibovitz		42
43	Holiday Inn Express - Cape Coral	R. Todd Smith		43
44	Crosswinds Apartments	Fabrizio Lucchese		44
45	Kenwood Place One Office	David Neyer		45
46	Heritage Towne Center	Paragon Real Estate Fund		46
47	Palms To Pines Shopping Center	Craig A. Jones; Howard B. Jones; Eugene Scarcello		47
48	Aliso Viejo Town Center	Robert J. Voss; Barbara Voss		48
49	1920 Corporate Place	Alan Alweiss; Ira Alweiss		49
50	Galvins MHP & Scottsdale MHP	Kenneth Burnham	Yes - Group B	50
50.01	Scottsdale MHP		Yes - Group B	50.01
50.02	Galvins MHP		Yes - Group B	50.02
51	Quality Suites - San Luis Obispo, CA	Robert P. Warmington		51
52	Sharpstown Manor	Ajay Gupta		52
53	Westside Plaza	Ephraim Hasenfeld		53
54	Hampton Inn - Tampa	Falquini Patel; Gita Raj; Jitendra Patel; Kamlesh Patel		54
55	Securlock Allen East	Steven Houghton	Yes - Group E	55
56	Peters Town Center	Ara Ohanian; Michael Piranian; Albert Ghazarian		56
57	Autumn Run Apartments	Roger Kuula		57
58	Securlock HAC	Steven Houghton	Yes - Group E	58
58.01	Cordova		Yes - Group E	58.01
58.02	Antioch		Yes - Group E	58.02
58.03	Casa Grande		Yes - Group E	58.03
59	Town Centre North	Micah A. Lacher; Christopher R. Kirkland; Jackson W. Moore		59
60	Hampton Inn & Suites Amarillo West	Tarrunumn J. Murad		60
61	Capitol Village Apartments	Shawn Stafford		61
62	Tri-State Plaza	Bruce Goren; Todd Okum		62
63	4236 S. Mooney Boulevard	Henry Ohebshalom		63
64	Palms Plaza	Charles E.  Mendez, Jr.		64
65	110 Miller Avenue	Eric K. Kchikian individually and as trustee of the Eric K. Kchikian Revocable Trust		65
66	Interstate Secure Storage & Stor-N-Lok	Joy Rasmussen; Brent Richards	Yes - Group G	66
66.01	Interstate Secure Storage		Yes - Group G	66.01
66.02	Stor-N-Lok		Yes - Group G	66.02
67	McPherson Place	Jim Diamantopoulos; William Dun		67
68	Liberty Gray Plaza	Serge Labelle; MC Finance US Corp.; MC Finance Inc.		68
69	Santa Fe Self Storage	Edmund C. Olson		69
70	Terrace View Apartments	Ruel M. Hamilton	Yes - Group F	70
71	American Self Storage	Dennis A. Peterson		71
72	Kangaroom & Vacaville Self Storage	Brian Dahn	Yes - Group H	72
72.01	Stor-It Self Storage		Yes - Group H	72.01
72.02	Kangaroom Self Storage		Yes - Group H	72.02
73	20 South Broadway	Oren Evenhar		73
74	Williston Meadows Apartments	Ronald James Giery; Laurie Lee Giery		74
75	Talonvest - Mini Max Storage	Frank L. Crist, III		75
76	Dogwood Apartments	John E. Snowden; Elizabeth A. Snowden-Ifft		76
77	Bevo Plaza	Kenneth G. Mayberry; Travers S. Mahan, III		77
78	Little Creek MHC	Kenneth Burnham	Yes - Group B	78
79	Oak Haven Estates MHP	Paul E. Liechty; Paul S. Liechty		79
80	Springdale Apartments	Ruel M. Hamilton	Yes - Group F	80
81	Mini U Storage Crowley	Brian Dahn	Yes - Group H	81
82	Saratoga Self Storage	Robert Moser; Robert Morgan		82
83	Federal Heights Self Storage	Joy Rasmussen; Brent Richards	Yes - Group G	83
84	Eagandale Warehouse	Richard S. Hill; D. Kent Lance, Jr.; Richard E. Anderson; John E. Simmons; Fred G. Eppright		84
85	National Self Storage Tucson	Michael E. Ransome		85
86	Harmony MHC	David W. Reid; Anna Reid		86
87	Walgreens - Roswell	Milton W. Howe; Nancy M. Howe		87
88	Midland Self Storage	James B. Reeder; Sally Reeder		88
89	Annex Mini Storage	Josephine Dicdican		89