FWP 1 n411_anxa-x4.htm FREE WRITING PROSPECTUS Unassociated Document
 
 
   
FREE WRITING PROSPECTUS
   
FILED PURSUANT TO RULE 433
   
REGISTRATION FILE NO.: 333-195164-03
     
 
     
 
Wells Fargo Commercial Mortgage Trust 2014-LC18 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Deutsche Bank Securities Inc., Barclays Capital 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.
 
 
 
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.
 
 
     
 
 
 

 

WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Mortgage Loan
Seller(1)
 
Cross Collateralized and Cross Defaulted
Loan Flag
 
Address
 
City
 
State
 
Zip Code
 
General Property Type
 
Specific Property Type
 
Year
Built
 
Year
Renovated
 
Number of Units(2)
 
Unit of Measure
1
 
Hawaii Kai Towne Center
 
LCF
     
333 Keahole Street and 6600 & 6700 Kalanianaole Highway
 
Honolulu
 
HI
 
96825
 
Mixed Use
 
Retail/Office
 
1991
     
469,787
 
Sq. Ft.
2
 
JW Marriott New Orleans
 
WFB
     
614 Canal Street
 
New Orleans
 
LA
 
70130
 
Hospitality
 
Full Service
 
1984
 
2003
 
496
 
Rooms
3
 
Nashville Hotel Portfolio
 
LCF
     
Various
 
Nashville
 
TN
 
37203
 
Hospitality
 
Limited Service
 
Various
 
Various
 
326
 
Rooms
3.01
 
Hampton Inn Vanderbilt
 
LCF
     
1919 West End Avenue
 
Nashville
 
TN
 
37203
 
Hospitality
 
Limited Service
 
1986
 
2010
 
169
 
Rooms
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
 
LCF
     
2330 Elliston Place
 
Nashville
 
TN
 
37203
 
Hospitality
 
Limited Service
 
1996
 
2011
 
157
 
Rooms
4
 
2900 Fairview Park Drive
 
RBS
     
2900 Fairview Park Drive
 
Falls Church
 
VA
 
22042
 
Office
 
Suburban
 
2009
     
147,000
 
Sq. Ft.
5
 
Marriott Kansas City Country Club Plaza
 
WFB
     
4445 Main Street
 
Kansas City
 
MO
 
64111
 
Hospitality
 
Full Service
 
1987
 
2010
 
295
 
Rooms
6
 
Colorado Mills
 
RBS
     
14500 West Colfax Avenue
 
Lakewood
 
CO
 
80401
 
Retail
 
Regional Mall
 
2002
 
2013
 
918,448
 
Sq. Ft.
7
 
One Towne Square
 
LCF
     
1 Towne Square
 
Southfield
 
MI
 
48076
 
Office
 
Suburban
 
1992
     
426,970
 
Sq. Ft.
8
 
Hilton Garden Inn Cupertino
 
LIG I
     
10741 North Wolfe Road
 
Cupertino
 
CA
 
95014
 
Hospitality
 
Limited Service
 
1997
 
2013
 
164
 
Rooms
9
 
New Town Shops on Main
 
WFB
     
5129 Main Street
 
Williamsburg
 
VA
 
23188
 
Retail
 
Anchored
 
2007
     
248,176
 
Sq. Ft.
10
 
Walgreens Portfolio
 
LCF
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Single Tenant
 
Various
     
89,478
 
Sq. Ft.
10.01
 
Walgreens- Harrison
 
LCF
     
705 Highway 62 65 North
 
Harrison
 
AR
 
72601
 
Retail
 
Single Tenant
 
2005
     
14,820
 
Sq. Ft.
10.02
 
Walgreens- Indianapolis
 
LCF
     
11025 East Washington Street
 
Indianapolis
 
IN
 
46229
 
Retail
 
Single Tenant
 
1999
     
14,820
 
Sq. Ft.
10.03
 
Walgreens- Clinton Township
 
LCF
     
16741 Canal Road
 
Clinton Township
 
MI
 
48038
 
Retail
 
Single Tenant
 
2000
     
15,120
 
Sq. Ft.
10.04
 
Walgreens- Lees Summit
 
LCF
     
1801 East Langsford Road
 
Lees Summit
 
MO
 
64063
 
Retail
 
Single Tenant
 
1997
     
13,905
 
Sq. Ft.
10.05
 
Walgreens- Siloam Springs
 
LCF
     
440 Highway 412 East
 
Siloam Springs
 
AR
 
72704
 
Retail
 
Single Tenant
 
2007
     
14,820
 
Sq. Ft.
10.06
 
Walgreens- Slidell
 
LCF
     
1260 Front Street
 
Slidell
 
LA
 
70458
 
Retail
 
Single Tenant
 
1996
     
15,993
 
Sq. Ft.
11
 
1175 North Main Street
 
LCF
     
1175 North Main Street
 
Harrisonburg
 
VA
 
22802
 
Other
 
Data Center
 
1978
 
2011
 
102,000
 
Sq. Ft.
12
 
Depot Park
 
LIG I
     
16 Business Park Way
 
Sacramento
 
CA
 
95828
 
Industrial
 
Warehouse
 
1940
 
2000
 
2,112,089
 
Sq. Ft.
13
 
YRC Headquarters
 
LCF
     
10990 Roe Avenue
 
Overland Park
 
KS
 
66211
 
Office
 
Single Tenant
 
1972
     
332,937
 
Sq. Ft.
14
 
Nordic Nashville Refrigerated
 
RBS
     
918 Arctic Drive
 
Lebanon
 
TN
 
37090
 
Industrial
 
Warehouse
 
1991
     
235,210
 
Sq. Ft.
15
 
Meridian Crossroads
 
LCF
     
131 South Frontage Road
 
Meridian
 
MS
 
39301
 
Retail
 
Anchored
 
2007
     
206,366
 
Sq. Ft.
16
 
Hilton Garden Inn Austin Northwest
 
WFB
     
11617 Research Boulevard
 
Austin
 
TX
 
78759
 
Hospitality
 
Limited Service
 
2002
     
138
 
Rooms
17
 
Crown, Cork & Seal
 
WDCPF
     
5555 West 115th Street & 11535 South Central Avenue
 
Alsip
 
IL
 
60803
 
Industrial
 
Warehouse
 
1970
 
1992
 
575,000
 
Sq. Ft.
18
 
Emerald Valley
 
WFB
     
30300 & 30310 Emerald Valley Parkway
 
Glenwillow
 
OH
 
44139
 
Industrial
 
Flex
 
2008
     
360,400
 
Sq. Ft.
19
 
IRG Portfolio
 
WFB
     
Various
 
Various
 
OH
 
Various
 
Industrial
 
Warehouse
 
Various
 
Various
 
1,447,579
 
Sq. Ft.
19.01
 
IRG Kettering
 
WFB
     
2000 Forrer Boulevard
 
Kettering
 
OH
 
45420
 
Industrial
 
Warehouse
 
1950
     
1,155,934
 
Sq. Ft.
19.02
 
IRG Austintown
 
WFB
     
3805 Hendricks Road
 
Austintown
 
OH
 
44515
 
Industrial
 
Warehouse
 
1963
 
2014
 
291,645
 
Sq. Ft.
20
 
Cross Pointe Centre
 
WFB
     
1250 Western Boulevard
 
Jacksonville
 
NC
 
28546
 
Retail
 
Anchored
 
1996
 
2000
 
196,055
 
Sq. Ft.
21
 
Homewood Suites Columbia
 
WDCPF
     
8320 Benson Drive
 
Columbia
 
MD
 
21045
 
Hospitality
 
Extended Stay
 
2003
 
2011
 
150
 
Rooms
22
 
Crosswinds Shopping Center
 
WFB
     
4299-4395 Orchard Lake Road
 
West Bloomfield Township
 
MI
 
48323
 
Retail
 
Anchored
 
1971
 
1997
 
134,917
 
Sq. Ft.
23
 
Preferred Freezer - Sharon, MA
 
WFB
     
One Commercial Street
 
Sharon
 
MA
 
02067
 
Industrial
 
Warehouse
 
2002
     
103,296
 
Sq. Ft.
24
 
Canyon Creek Center 1
 
WFB
     
18311, 18323, 18421 Bothell-Everett Highway
 
Bothell
 
WA
 
98012
 
Industrial
 
Flex
 
2001
     
188,992
 
Sq. Ft.
25
 
Oneida & Holmgren Way
 
WDCPF
     
2605 & 2621 Oneida Street & 2600 Holmgren Way
 
Ashwaubenon
 
WI
 
54304
 
Retail
 
Anchored
 
2005
     
130,500
 
Sq. Ft.
26
 
Coral Gables Retail
 
LCF
     
1430 South Dixie and 1430 Madruga Avenue
 
Coral Gables
 
FL
 
33146
 
Retail
 
Unanchored
 
2008
     
37,130
 
Sq. Ft.
27
 
Sand Creek Estates
 
LCF
     
Various
 
Various
 
ND
 
Various
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1980
     
282
 
Units
27.01
 
Sand Creek Estates Williston
 
LCF
     
1829 33rd Street West
 
Williston
 
ND
 
58801
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1980
     
225
 
Units
27.02
 
Sand Creek Estates Tioga
 
LCF
     
202 Dakota Street South
 
Tioga
 
ND
 
58852
 
Manufactured Housing Community
 
Manufactured Housing Community
 
1980
     
57
 
Units
28
 
BJ‘s Plaza
 
LCF
     
790 Sunrise Highway
 
Bellport
 
NY
 
11713
 
Retail
 
Single Tenant
 
2014
     
87,788
 
Sq. Ft.
29
 
Security Self Storage SPXI Portfolio
 
WFB
     
Various
 
Various
 
TX
 
Various
 
Self Storage
 
Self Storage
 
Various
     
163,040
 
Sq. Ft.
29.01
 
William Cannon
 
WFB
     
1507 William Cannon Drive
 
Austin
 
TX
 
78745
 
Self Storage
 
Self Storage
 
2001
     
60,530
 
Sq. Ft.
29.02
 
Thousand Oaks
 
WFB
     
3425 Thousand Oaks Drive
 
San Antonio
 
TX
 
78247
 
Self Storage
 
Self Storage
 
2002
     
52,570
 
Sq. Ft.
29.03
 
North Lamar
 
WFB
     
10210 North Lamar Boulevard
 
Austin
 
TX
 
78753
 
Self Storage
 
Self Storage
 
1995
     
49,940
 
Sq. Ft.
30
 
Belle Grove Apartments
 
RBS
     
800 Custer Road
 
Richardson
 
TX
 
75080
 
Multifamily
 
Garden
 
1968
 
2006
 
202
 
Units
31
 
WMA Shopping Center Properties
 
WFB
     
Various
 
Various
 
Various
 
Various
 
Retail
 
Shadow Anchored
 
Various
     
95,155
 
Sq. Ft.
31.01
 
Southpointe Plaza Shopping Center
 
WFB
     
3205 & 3209 Deans Bridge Road
 
Augusta
 
GA
 
30906
 
Retail
 
Shadow Anchored
 
1996
     
34,928
 
Sq. Ft.
31.02
 
Mountainview Shopping Center
 
WFB
     
976 Commonwealth Boulevard
 
Martinsville
 
VA
 
24112
 
Retail
 
Shadow Anchored
 
1996
     
34,012
 
Sq. Ft.
31.03
 
South Boston Shopping Center
 
WFB
     
3601 Old Halifax Road
 
South Boston
 
VA
 
24592
 
Retail
 
Shadow Anchored
 
2003
     
26,215
 
Sq. Ft.
32
 
Hy-Vee Ankeny
 
LCF
     
2510 SW State Street
 
Ankeny
 
IA
 
50023
 
Retail
 
Single Tenant
 
2013
     
94,872
 
Sq. Ft.
33
 
13201 Northwest Freeway
 
LCF
     
13201 Northwest Freeway
 
Houston
 
TX
 
77040
 
Office
 
CBD
 
1979
     
134,766
 
Sq. Ft.
34
 
Elk Lakes Shopping Center
 
LCF
     
SWC Highway 34 Bypass and 35th Avenue
 
Greeley
 
CO
 
80634
 
Retail
 
Shadow Anchored
 
2000
     
95,431
 
Sq. Ft.
35
 
Hampton Inn Mansell
 
RBS
     
10740 Westside Way
 
Alpharetta
 
GA
 
30009
 
Hospitality
 
Limited Service
 
1996
 
2013
 
106
 
Rooms
36
 
24 Hour Fitness - Bothell
 
RBS
     
18006 120th Avenue NE
 
Bothell
 
WA
 
98011
 
Retail
 
Single Tenant
 
2014
     
43,147
 
Sq. Ft.
37
 
Aston Place Apartments
 
LIG I
     
111 West 3rd Avenue
 
Columbus
 
OH
 
43201
 
Multifamily
 
Low-rise
 
2014
     
59
 
Units
38
 
National Harbor Mixed Use Portfolio
 
WFB
     
Various
 
Oxon Hill
 
MD
 
20745
 
Various
 
Various
 
Various
     
46,442
 
Sq. Ft.
38.01
 
Building C
 
WFB
     
153 National Plaza
 
Oxon Hill
 
MD
 
20745
 
Mixed Use
 
Office/Retail
 
2011
     
20,978
 
Sq. Ft.
38.02
 
Outparcels
 
WFB
     
121 & 111 North Cove Terrace
 
Oxon Hill
 
MD
 
20745
 
Other
 
Leased Fee
 
2012
     
10,908
 
Sq. Ft.
38.03
 
Retail Condo
 
WFB
     
250 American Way
 
Oxon Hill
 
MD
 
20745
 
Retail
 
Unanchored
 
2015
     
14,556
 
Sq. Ft.
39
 
All Storage Wall Price
 
RBS
     
5800 Wall Price Keller Road
 
Fort Worth
 
TX
 
76244
 
Self Storage
 
Self Storage
 
2003
     
167,517
 
Sq. Ft.
40
 
Gardens on Whispering Pines
 
LCF
     
1404 Whispering Pines Road & 1200 Kingstown Court
 
Albany
 
GA
 
31707
 
Multifamily
 
Garden
 
1976
 
1996
 
297
 
Units
41
 
All Storage Carrollton
 
RBS
     
2200 E. Beltline Road
 
Carrollton
 
TX
 
75006
 
Self Storage
 
Self Storage
 
2003
     
146,698
 
Sq. Ft.
42
 
All Storage I-40 West
 
RBS
     
Various
 
Amarillo
 
TX
 
79106; 79109
 
Self Storage
 
Self Storage
 
1998
     
175,210
 
Sq. Ft.
43
 
Fountains-Clove Road Apartments, Inc.
 
NCB, FSB
     
1000 Clove Road and 1100 Clove Road
 
Staten Island
 
NY
 
10301
 
Multifamily
 
Cooperative
 
1966/1967
 
1999
 
304
 
Units
44
 
Four Corners Shopping Center
 
WFB
     
1701, 1803, 1853, 1955 & 1991 Monument Boulevard
 
Concord
 
CA
 
94520
 
Retail
 
Shadow Anchored
 
1994
     
35,921
 
Sq. Ft.
45
 
Merchant Centre
 
WFB
     
1040, 1108, 1132 & 1224 East Katella Avenue
 
Orange
 
CA
 
92867
 
Mixed Use
 
Office/Retail
 
1979
     
63,449
 
Sq. Ft.
46
 
Bradenton / Cascade Office Portfolio
 
WFB
     
Various
 
Various
 
OH
 
Various
 
Office
 
Suburban
 
Various
 
Various
 
208,435
 
Sq. Ft.
46.01
 
Cascade II
 
WFB
     
150 East Wilson Bridge Road
 
Worthington
 
OH
 
43085
 
Office
 
Suburban
 
1978
     
61,550
 
Sq. Ft.
46.02
 
Cascade I
 
WFB
     
130 East Wilson Bridge Road
 
Worthington
 
OH
 
43085
 
Office
 
Suburban
 
1977
     
59,961
 
Sq. Ft.
46.03
 
Bradenton
 
WFB
     
5025 Bradenton Avenue
 
Dublin
 
OH
 
43017
 
Office
 
Suburban
 
1995
     
40,429
 
Sq. Ft.
46.04
 
Cascade V
 
WFB
     
250 East Wilson Bridge Road
 
Worthington
 
OH
 
43085
 
Office
 
Suburban
 
1979
 
2014
 
46,495
 
Sq. Ft.
47
 
New Mexico Hotel Portfolio
 
LCF
     
Various
 
Santa Rosa
 
NM
 
88435
 
Hospitality
 
Limited Service
 
Various
 
Various
 
133
 
Rooms
47.01
 
Holiday Inn Express Santa Rosa
 
LCF
     
2516 Historic Route 66
 
Santa Rosa
 
NM
 
88435
 
Hospitality
 
Limited Service
 
2005
 
2014
 
73
 
Rooms
47.02
 
LaQuinta Santa Rosa
 
LCF
     
2277 Historic Route 66
 
Santa Rosa
 
NM
 
88435
 
Hospitality
 
Limited Service
 
1998
 
2013
 
60
 
Rooms
48
 
Santa Rosa Avenue Self Storage
 
WFB
     
3512 Santa Rosa Avenue
 
Santa Rosa
 
CA
 
95407
 
Self Storage
 
Self Storage
 
2001
     
103,253
 
Sq. Ft.
49
 
Lorenzo Manor Shopping Center
 
WFB
     
17630-18502 Lorenzo Hesperian Boulevard
 
San Lorenzo
 
CA
 
94580
 
Retail
 
Unanchored
 
1954
 
1997
 
59,450
 
Sq. Ft.
50
 
10100 North Central Expressway
 
LCF
     
10100 North Central Expressway
 
Dallas
 
TX
 
75231
 
Office
 
CBD
 
1982
     
94,294
 
Sq. Ft.
51
 
Hy-Vee Cedar Rapids
 
LCF
     
3235 Oakland Road NE & 1440 32nd Street NE
 
Cedar Rapids
 
IA
 
52402
 
Retail
 
Single Tenant
 
1995
 
2012
 
79,389
 
Sq. Ft.
52
 
Fox Lane Apartments
 
WFB
     
45600 Fox Lane West
 
Shelby Township
 
MI
 
48317
 
Multifamily
 
Garden
 
1976
     
256
 
Units
53
 
Hy-Vee Fairfield
 
LCF
     
1300 W Burlington Avenue
 
Fairfield
 
IA
 
52556
 
Retail
 
Single Tenant
 
2011
     
69,280
 
Sq. Ft.
54
 
Nova Storage
 
WFB
     
11230 Wright Road
 
Lynwood
 
CA
 
90262
 
Self Storage
 
Self Storage
 
1977
     
78,680
 
Sq. Ft.
55
 
Hampton Inn - Tallahassee Central
 
WFB
     
2979 Apalachee Parkway
 
Tallahassee
 
FL
 
32301
 
Hospitality
 
Limited Service
 
1999
     
78
 
Rooms
56
 
Josey Ranch Shopping Center
 
RBS
     
2150 North Josey Lane
 
Carrollton
 
TX
 
75006
 
Retail
 
Shadow Anchored
 
1985
     
72,203
 
Sq. Ft.
57
 
Summer Trace
 
LCF
     
5999 Summer Avenue
 
Memphis
 
TN
 
38134
 
Multifamily
 
Garden
 
1973
 
2012
 
255
 
Units
58
 
Kirts Office Park
 
WFB
     
1172-1282 Kirts Boulevard
 
Troy
 
MI
 
48084
 
Office
 
Suburban
 
1983
 
2011
 
122,001
 
Sq. Ft.
59
 
Ocean Beach Hotel
 
WFB
     
5080 Newport Avenue
 
San Diego
 
CA
 
92107
 
Hospitality
 
Limited Service
 
1963
     
56
 
Rooms
60
 
14 St. Marks Place
 
LCF
     
14 St. Mark‘s Place
 
New York
 
NY
 
10003
 
Mixed Use
 
Multifamily/Retail
 
1900
     
51
 
Units
61
 
Tennis View Apartments, Inc.
 
NCB, FSB
     
4 Dartmouth Street and 6 Burns Street
 
Forest Hills
 
NY
 
11375
 
Multifamily
 
Cooperative
 
1917/1919
 
2014
 
161
 
Units
62
 
3777 Independence Corp.
 
NCB, FSB
     
3777 Independence Avenue
 
Riverdale
 
NY
 
10463
 
Multifamily
 
Cooperative
 
1964
 
2000
 
193
 
Units
63
 
Planet Fitness Rockaway Avenue
 
LCF
     
441 Rockaway Avenue
 
Brooklyn
 
NY
 
11212
 
Retail
 
Single Tenant
 
1990
 
2014
 
12,500
 
Sq. Ft.
64
 
Falcon Cove Apartments
 
LCF
     
13300 Biscayne Drive
 
Homestead
 
FL
 
33033
 
Multifamily
 
Garden
 
1990
 
2006
 
90
 
Units
65
 
Shoppes at Roseville Village
 
WFB
     
31951 Gratiot Avenue
 
Roseville
 
MI
 
48066
 
Retail
 
Shadow Anchored
 
1976
 
2004
 
28,547
 
Sq. Ft.
66
 
140 East Second Owners Corp.
 
NCB, FSB
     
140 East 2nd Street
 
Brooklyn
 
NY
 
11218
 
Multifamily
 
Cooperative
 
1940
 
1994
 
113
 
Units
67
 
Bear Creek Apartments
 
LCF
     
605 Del Paso Street
 
Euless
 
TX
 
76040
 
Multifamily
 
Garden
 
1971
 
2013
 
221
 
Units
68
 
Holiday Inn Express Portales
 
LCF
     
1901 West 2nd Street
 
Portales
 
NM
 
88130
 
Hospitality
 
Limited Service
 
2006
 
2014
 
65
 
Rooms
69
 
Medical Arts Plaza
 
WDCPF
     
801 Encino Place Northeast
 
Albuquerque
 
NM
 
87102
 
Office
 
Medical
 
1953
 
2007
 
51,765
 
Sq. Ft.
70
 
Jefferson Avenue Owners‘ Corp.
 
NCB, FSB
     
1 Jefferson Avenue
 
Rockville Centre
 
NY
 
11570
 
Multifamily
 
Cooperative
 
1948
 
2002
 
120
 
Units
71
 
All Storage Exposition Blvd
 
RBS
     
6201 S Western Street
 
Amarillo
 
TX
 
79110
 
Self Storage
 
Self Storage
 
1999
     
94,326
 
Sq. Ft.
72
 
Associated Wholesale Grocers
 
LCF
     
1620 Madison Avenue
 
Memphis
 
TN
 
38104
 
Retail
 
Single Tenant
 
1962
 
2012
 
68,761
 
Sq. Ft.
73
 
Grant Square Shopping Center
 
LCF
     
4502 South Pennsylvania Avenue
 
Oklahoma City
 
OK
 
73119
 
Retail
 
Anchored
 
1958
 
2007
 
98,676
 
Sq. Ft.
74
 
Chapel Knoll Apartments
 
NCB, FSB
     
816 Winding Brook East Drive
 
Indianapolis
 
IN
 
46234
 
Multifamily
 
Garden
 
1970
 
2013
 
122
 
Units
75
 
2665 S Oneida
 
WDCPF
     
2665 South Oneida Street
 
Ashwaubenon
 
WI
 
54304
 
Retail
 
Anchored
 
2003
     
36,892
 
Sq. Ft.
76
 
The Shores at Lake Pointe, Inc.
 
NCB, FSB
     
Lake Pointe Circle
 
Middle Island
 
NY
 
11953
 
Multifamily
 
Cooperative
 
1984
 
2008
 
92
 
Units
77
 
La Avenida Plaza
 
WFB
     
1301-1309 Orange Avenue; 1047-1053 B Avenue
 
Coronado
 
CA
 
92118
 
Retail
 
Unanchored
 
1997
     
15,988
 
Sq. Ft.
78
 
61 Bronx River Road Owners, Inc.
 
NCB, FSB
     
61 Bronx River Road
 
Yonkers
 
NY
 
10704
 
Multifamily
 
Cooperative
 
1958
 
2002
 
74
 
Units
79
 
Walgreens - Grapevine
 
WFB
     
912 West Northwest Highway
 
Grapevine
 
TX
 
76051
 
Retail
 
Single Tenant
 
2004
     
14,560
 
Sq. Ft.
80
 
The Waywest Tenants‘ Corp.
 
NCB, FSB
     
380-392 West 12th Street
 
New York
 
NY
 
10014
 
Multifamily
 
Cooperative
 
1898/1904
 
2006
 
52
 
Units
81
 
Stor-n-Lock - Palm Desert
 
WFB
     
74-853 Hovley Lane East
 
Palm Desert
 
CA
 
92260
 
Self Storage
 
Self Storage
 
2001
     
67,253
 
Sq. Ft.
82
 
Lenru Apartment Corp.
 
NCB, FSB
     
3400 Wayne Avenue
 
Bronx
 
NY
 
10467
 
Multifamily
 
Cooperative
 
1928
 
1994
 
103
 
Units
83
 
24th Place Shopping Center
 
NCB, FSB
     
3934 W. 24th Street
 
Chicago
 
IL
 
60623
 
Retail
 
Unanchored
 
2009
     
14,806
 
Sq. Ft.
84
 
Deerfield Village Shopping Center
 
NCB, FSB
     
5306-5310 Windward Parkway
 
Alpharetta
 
GA
 
30004
 
Retail
 
Unanchored
 
2001
     
16,500
 
Sq. Ft.
85
 
Tractor Supply - Woodland Park
 
LCF
     
919 Spruce Haven Drive
 
Woodland Park
 
CO
 
80863
 
Retail
 
Single Tenant
 
2014
     
22,141
 
Sq. Ft.
86
 
201 King Street
 
WFB
     
201 King Street
 
Alexandria
 
VA
 
22314
 
Mixed Use
 
Office/Retail
 
1851
 
2005
 
8,895
 
Sq. Ft.
87
 
Pennington Point Offices
 
WFB
     
23 Route 31 North; 2 Tree Farm Road
 
Pennington
 
NJ
 
08534
 
Office
 
Suburban
 
2000
     
29,770
 
Sq. Ft.
88
 
City Bella on Lyndale
 
NCB, FSB
     
6600 Lyndale Avenue South
 
Richfield
 
MN
 
55423
 
Multifamily
 
Cooperative
 
2004
     
144
 
Units
89
 
Super Mini Storage
 
WFB
     
7707 Stockton Boulevard
 
Sacramento
 
CA
 
95823
 
Self Storage
 
Self Storage
 
1986
     
92,070
 
Sq. Ft.
90
 
Grand Street Artists Cooperative, Inc.
 
NCB, FSB
     
64-70 Grand Street
 
New York
 
NY
 
10013
 
Multifamily
 
Cooperative
 
1884
 
2000
 
18
 
Units
91
 
29 Woodmere Boulevard Owners‘, Inc.
 
NCB, FSB
     
29 Woodmere Boulevard
 
Woodmere
 
NY
 
11598
 
Multifamily
 
Cooperative
 
1931
 
2004
 
40
 
Units
92
 
Westland Capri Apartments
 
WFB
     
31471-31557 Ann Arbor Trail
 
Westland
 
MI
 
48185
 
Multifamily
 
Garden
 
1969
     
132
 
Units
93
 
7 Great Jones Corp.
 
NCB, FSB
     
7 Great Jones Street
 
New York
 
NY
 
10012
 
Multifamily
 
Cooperative
 
1897
 
2004
 
6
 
Units
94
 
The Poplars Apartments
 
WFB
     
4444 State Street
 
Saginaw Township
 
MI
 
48603
 
Multifamily
 
Garden
 
1964
     
104
 
Units
95
 
Stor-n-Lock - Salt Lake City
 
WFB
     
6861 Whitmore Way
 
Cottonwood Heights
 
UT
 
84121
 
Self Storage
 
Self Storage
 
1999
     
53,100
 
Sq. Ft.
96
 
310 & 320 Ed Wright Lane
 
WFB
     
310 & 320 Ed Wright Lane
 
Newport News
 
VA
 
23606
 
Industrial
 
Flex
 
1987
     
31,352
 
Sq. Ft.
97
 
2407 North Clark
 
WFB
     
2407-2411 North Clark Street
 
Chicago
 
IL
 
60614
 
Retail
 
Unanchored
 
1928
     
3,833
 
Sq. Ft.
98
 
214 Clinton St./147 Pacific St. Owners Corp.
 
NCB, FSB
     
214 Clinton Street a/k/a 147 Pacific Street
 
Brooklyn
 
NY
 
11201
 
Multifamily
 
Cooperative
 
1895
 
2012
 
35
 
Units
99
 
17-19 East 95th Street Tenants Corporation
 
NCB, FSB
     
17-19 East 95th Street
 
New York
 
NY
 
10128
 
Multifamily
 
Cooperative
 
1898
 
2012
 
24
 
Units

 
 

 

WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Cut-off Date Balance Per
Unit/SF(3)
 
Original Balance ($)(3)
 
Cut-off Date Balance ($)(3)
 
% of Aggregate
Cut-off Date
Balance(3)
 
Maturity Date or ARD
Balloon Payment ($)(3)
 
ARD Loan
 
Origination Date
 
First Pay Date(4)
 
Last IO Pay
Date(4)
 
First P&I Pay
Date(4)
 
Maturity Date or
Anticipated Repayment
Date
 
ARD Loan Maturity Date
 
Gross Mortgage
Rate
 
Trust Advisor Fee
 
Certificate
Administrator Fee
Rate
 
Servicing Fee
1
 
Hawaii Kai Towne Center
 
180
 
84,750,000
 
84,750,000
 
7.4%
 
77,429,440
 
N
 
11/20/2014
 
1/6/2015
 
12/6/2019
 
1/6/2020
 
12/6/2024
     
4.39300%
 
0.00145%
 
0.00400%
 
0.02000%
2
 
JW Marriott New Orleans
 
181,452
 
50,000,000
 
50,000,000
 
4.4%
 
39,934,829
 
N
 
12/2/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.15000%
 
0.00145%
 
0.00400%
 
0.02000%
3
 
Nashville Hotel Portfolio
 
134,806
 
44,000,000
 
43,946,597
 
3.9%
 
40,544,035
 
N
 
10/27/2014
 
12/6/2014
     
12/6/2014
 
11/6/2019
     
4.94550%
 
0.00145%
 
0.00400%
 
0.02000%
3.01
 
Hampton Inn Vanderbilt
     
22,500,000
 
22,472,692
 
2.0%
                                               
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
     
21,500,000
 
21,473,905
 
1.9%
                                               
4
 
2900 Fairview Park Drive
 
265
 
39,000,000
 
39,000,000
 
3.4%
 
35,511,230
 
N
 
12/3/2014
 
1/1/2015
 
1/1/2020
 
2/1/2020
 
1/1/2025
     
4.19000%
 
0.00145%
 
0.00400%
 
0.02000%
5
 
Marriott Kansas City Country Club Plaza
 
130,508
 
38,500,000
 
38,500,000
 
3.4%
 
37,265,273
 
N
 
11/18/2014
 
1/1/2015
 
12/1/2019
 
1/1/2020
 
12/1/2021
     
4.42000%
 
0.00145%
 
0.00400%
 
0.02000%
6
 
Colorado Mills
 
148
 
36,000,000
 
36,000,000
 
3.2%
 
31,351,870
 
N
 
10/30/2014
 
12/1/2014
 
11/1/2017
 
12/1/2017
 
11/1/2024
     
4.28200%
 
0.00000%
 
0.00400%
 
0.02000%
7
 
One Towne Square
 
84
 
36,000,000
 
36,000,000
 
3.2%
 
29,800,457
 
N
 
11/20/2014
 
1/6/2015
     
1/6/2015
 
12/6/2024
     
5.20900%
 
0.00145%
 
0.00400%
 
0.06000%
8
 
Hilton Garden Inn Cupertino
 
195,122
 
32,000,000
 
32,000,000
 
2.8%
 
32,000,000
 
N
 
11/5/2014
 
1/1/2015
 
12/1/2024
     
12/1/2024
     
3.99000%
 
0.00145%
 
0.00400%
 
0.06000%
9
 
New Town Shops on Main
 
109
 
27,000,000
 
27,000,000
 
2.4%
 
24,077,285
 
N
 
12/2/2014
 
1/11/2015
     
1/11/2015
 
12/11/2021
     
4.20000%
 
0.00145%
 
0.00400%
 
0.02000%
10
 
Walgreens Portfolio
 
279
 
25,000,000
 
25,000,000
 
2.2%
 
22,861,714
 
N
 
11/26/2014
 
1/6/2015
 
12/6/2019
 
1/6/2020
 
12/6/2024
     
4.45000%
 
0.00145%
 
0.00400%
 
0.02000%
10.01
 
Walgreens- Harrison
     
4,825,000
 
4,825,000
 
0.4%
                                               
10.02
 
Walgreens- Indianapolis
     
4,675,000
 
4,675,000
 
0.4%
                                               
10.03
 
Walgreens- Clinton Township
     
4,275,000
 
4,275,000
 
0.4%
                                               
10.04
 
Walgreens- Lees Summit
     
4,250,000
 
4,250,000
 
0.4%
                                               
10.05
 
Walgreens- Siloam Springs
     
3,900,000
 
3,900,000
 
0.3%
                                               
10.06
 
Walgreens- Slidell
     
3,075,000
 
3,075,000
 
0.3%
                                               
11
 
1175 North Main Street
 
243
 
24,800,000
 
24,800,000
 
2.2%
 
24,800,000
 
N
 
11/17/2014
 
1/6/2015
 
12/6/2024
     
12/6/2024
     
3.69500%
 
0.00145%
 
0.00400%
 
0.02000%
12
 
Depot Park
 
22
 
24,000,000
 
24,000,000
 
2.1%
 
24,000,000
 
N
 
11/24/2014
 
1/1/2015
 
12/1/2024
     
12/1/2024
     
4.33000%
 
0.00145%
 
0.00400%
 
0.06000%
13
 
YRC Headquarters
 
68
 
22,500,000
 
22,500,000
 
2.0%
 
16,614,169
 
N
 
12/2/2014
 
1/6/2015
     
1/6/2015
 
12/6/2024
     
4.66000%
 
0.00145%
 
0.00400%
 
0.02000%
14
 
Nordic Nashville Refrigerated
 
86
 
20,300,000
 
20,300,000
 
1.8%
 
18,514,894
 
Y
 
12/1/2014
 
1/6/2015
 
12/6/2019
 
1/6/2020
 
12/6/2024
 
12/6/2044
 
4.28900%
 
0.00145%
 
0.00400%
 
0.02000%
15
 
Meridian Crossroads
 
97
 
19,960,000
 
19,960,000
 
1.8%
 
16,500,463
 
N
 
11/21/2014
 
1/6/2015
     
1/6/2015
 
12/6/2024
     
5.16690%
 
0.00145%
 
0.00400%
 
0.02000%
16
 
Hilton Garden Inn Austin Northwest
 
137,681
 
19,000,000
 
19,000,000
 
1.7%
 
16,239,726
 
N
 
11/19/2014
 
1/11/2015
 
12/11/2016
 
1/11/2017
 
12/11/2024
     
4.53000%
 
0.00145%
 
0.00400%
 
0.02000%
17
 
Crown, Cork & Seal
 
33
 
19,000,000
 
19,000,000
 
1.7%
 
15,533,112
 
N
 
12/3/2014
 
1/1/2015
 
1/1/2015
 
2/1/2015
 
1/1/2025
     
4.82900%
 
0.00145%
 
0.00400%
 
0.06000%
18
 
Emerald Valley
 
52
 
18,600,000
 
18,600,000
 
1.6%
 
15,288,189
 
N
 
12/2/2014
 
1/11/2015
 
12/11/2017
 
1/11/2018
 
12/11/2024
     
4.27000%
 
0.00145%
 
0.00400%
 
0.02000%
19
 
IRG Portfolio
 
12
 
17,100,000
 
17,100,000
 
1.5%
 
13,672,295
 
N
 
11/25/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.18000%
 
0.00145%
 
0.00400%
 
0.04000%
19.01
 
IRG Kettering
     
10,006,667
 
10,006,667
 
0.9%
                                               
19.02
 
IRG Austintown
     
7,093,333
 
7,093,333
 
0.6%
                                               
20
 
Cross Pointe Centre
 
85
 
16,700,000
 
16,700,000
 
1.5%
 
13,432,666
 
N
 
11/20/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.35000%
 
0.00145%
 
0.00400%
 
0.02000%
21
 
Homewood Suites Columbia
 
110,000
 
16,500,000
 
16,500,000
 
1.4%
 
14,084,082
 
N
 
12/1/2014
 
1/1/2015
 
12/1/2016
 
1/1/2017
 
12/1/2024
     
4.48000%
 
0.00145%
 
0.00400%
 
0.06000%
22
 
Crosswinds Shopping Center
 
111
 
15,000,000
 
15,000,000
 
1.3%
 
15,000,000
 
N
 
11/17/2014
 
1/11/2015
 
12/11/2024
     
12/11/2024
     
4.21000%
 
0.00145%
 
0.00400%
 
0.02667%
23
 
Preferred Freezer - Sharon, MA
 
145
 
15,000,000
 
15,000,000
 
1.3%
 
12,779,154
 
N
 
10/30/2014
 
12/11/2014
 
11/11/2016
 
12/11/2016
 
11/11/2024
     
4.41000%
 
0.00145%
 
0.00400%
 
0.02000%
24
 
Canyon Creek Center 1
 
78
 
14,800,000
 
14,780,404
 
1.3%
 
11,953,471
 
N
 
10/31/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.47000%
 
0.00145%
 
0.00400%
 
0.02000%
25
 
Oneida & Holmgren Way
 
110
 
14,340,000
 
14,340,000
 
1.3%
 
11,684,700
 
N
 
12/2/2014
 
1/1/2015
 
1/1/2015
 
2/1/2015
 
1/1/2025
     
4.73000%
 
0.00145%
 
0.00400%
 
0.06000%
26
 
Coral Gables Retail
 
353
 
13,100,000
 
13,100,000
 
1.2%
 
12,017,948
 
N
 
11/21/2014
 
1/6/2015
 
12/6/2019
 
1/6/2020
 
12/6/2024
     
4.65000%
 
0.00145%
 
0.00400%
 
0.02000%
27
 
Sand Creek Estates
 
46,099
 
13,000,000
 
13,000,000
 
1.1%
 
9,729,514
 
N
 
11/21/2014
 
1/6/2015
     
1/6/2015
 
12/6/2019
     
4.95000%
 
0.00145%
 
0.00400%
 
0.02000%
27.01
 
Sand Creek Estates Williston
     
10,450,000
 
10,450,000
 
0.9%
                                               
27.02
 
Sand Creek Estates Tioga
     
2,550,000
 
2,550,000
 
0.2%
                                               
28
 
BJ‘s Plaza
 
144
 
12,670,000
 
12,670,000
 
1.1%
 
12,670,000
 
Y
 
11/13/2014
 
1/6/2015
 
12/6/2024
     
12/6/2024
 
12/6/2044
 
4.78500%
 
0.00145%
 
0.00400%
 
0.02000%
29
 
Security Self Storage SPXI Portfolio
 
73
 
11,900,000
 
11,884,100
 
1.0%
 
9,594,638
 
N
 
11/3/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.42000%
 
0.00145%
 
0.00400%
 
0.02000%
29.01
 
William Cannon
     
4,844,258
 
4,837,786
 
0.4%
                                               
29.02
 
Thousand Oaks
     
4,011,547
 
4,006,187
 
0.4%
                                               
29.03
 
North Lamar
     
3,044,195
 
3,040,128
 
0.3%
                                               
30
 
Belle Grove Apartments
 
58,663
 
11,850,000
 
11,850,000
 
1.0%
 
10,310,006
 
N
 
11/26/2014
 
1/1/2015
 
12/1/2017
 
1/1/2018
 
12/1/2024
     
4.24000%
 
0.00145%
 
0.00400%
 
0.02000%
31
 
WMA Shopping Center Properties
 
123
 
11,677,500
 
11,677,500
 
1.0%
 
10,174,092
 
N
 
11/5/2014
 
12/11/2014
 
11/11/2017
 
12/11/2017
 
11/11/2024
     
4.30000%
 
0.00145%
 
0.00400%
 
0.02000%
31.01
 
Southpointe Plaza Shopping Center
     
5,152,500
 
5,152,500
 
0.5%
                                               
31.02
 
Mountainview Shopping Center
     
3,975,000
 
3,975,000
 
0.3%
                                               
31.03
 
South Boston Shopping Center
     
2,550,000
 
2,550,000
 
0.2%
                                               
32
 
Hy-Vee Ankeny
 
122
 
11,557,000
 
11,557,000
 
1.0%
 
11,557,000
 
Y
 
11/4/2014
 
12/6/2014
 
11/6/2024
     
11/6/2024
 
11/6/2044
 
4.63000%
 
0.00145%
 
0.00400%
 
0.02000%
33
 
13201 Northwest Freeway
 
82
 
11,000,000
 
10,985,732
 
1.0%
 
8,918,825
 
N
 
11/3/2014
 
12/6/2014
     
12/6/2014
 
11/6/2024
     
4.58300%
 
0.00145%
 
0.00400%
 
0.02000%
34
 
Elk Lakes Shopping Center
 
115
 
10,950,000
 
10,950,000
 
1.0%
 
9,392,066
 
N
 
10/31/2014
 
12/6/2014
 
12/6/2016
 
1/6/2017
 
11/6/2024
     
4.58100%
 
0.00145%
 
0.00400%
 
0.02000%
35
 
Hampton Inn Mansell
 
100,000
 
10,600,000
 
10,600,000
 
0.9%
 
8,590,273
 
N
 
11/20/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.56700%
 
0.00145%
 
0.00400%
 
0.06000%
36
 
24 Hour Fitness - Bothell
 
244
 
10,552,500
 
10,539,272
 
0.9%
 
8,610,191
 
Y
 
10/31/2014
 
12/1/2014
     
12/1/2014
 
11/1/2024
 
11/1/2044
 
4.77000%
 
0.00145%
 
0.00400%
 
0.02000%
37
 
Aston Place Apartments
 
177,966
 
10,500,000
 
10,500,000
 
0.9%
 
9,592,559
 
N
 
11/24/2014
 
1/1/2015
 
12/1/2019
 
1/1/2020
 
12/1/2024
     
4.39000%
 
0.00145%
 
0.00400%
 
0.06000%
38
 
National Harbor Mixed Use Portfolio
 
226
 
10,500,000
 
10,500,000
 
0.9%
 
8,430,917
 
N
 
11/26/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.30000%
 
0.00145%
 
0.00400%
 
0.02000%
38.01
 
Building C
     
4,618,056
 
4,618,056
 
0.4%
                                               
38.02
 
Outparcels
     
2,965,278
 
2,965,278
 
0.3%
                                               
38.03
 
Retail Condo
     
2,916,666
 
2,916,666
 
0.3%
                                               
39
 
All Storage Wall Price
 
62
 
10,450,000
 
10,450,000
 
0.9%
 
8,459,734
 
N
 
11/18/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.53600%
 
0.00145%
 
0.00400%
 
0.02000%
40
 
Gardens on Whispering Pines
 
33,670
 
10,000,000
 
10,000,000
 
0.9%
 
8,381,593
 
N
 
10/29/2014
 
12/6/2014
 
11/6/2015
 
12/6/2015
 
11/6/2024
     
4.75000%
 
0.00145%
 
0.00400%
 
0.02000%
41
 
All Storage Carrollton
 
67
 
9,850,000
 
9,850,000
 
0.9%
 
7,949,062
 
N
 
11/18/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.44500%
 
0.00145%
 
0.00400%
 
0.02000%
42
 
All Storage I-40 West
 
56
 
9,800,000
 
9,800,000
 
0.9%
 
7,933,530
 
N
 
11/19/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.53600%
 
0.00145%
 
0.00400%
 
0.02000%
43
 
Fountains-Clove Road Apartments, Inc.
 
30,263
 
9,200,000
 
9,200,000
 
0.8%
 
7,268,715
 
N
 
11/13/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
3.85000%
 
0.00145%
 
0.00400%
 
0.08000%
44
 
Four Corners Shopping Center
 
242
 
8,700,000
 
8,687,576
 
0.8%
 
6,923,518
 
N
 
10/15/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.05000%
 
0.00145%
 
0.00400%
 
0.02000%
45
 
Merchant Centre
 
134
 
8,500,000
 
8,488,623
 
0.7%
 
6,850,937
 
N
 
11/3/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.41000%
 
0.00145%
 
0.00400%
 
0.07000%
46
 
Bradenton / Cascade Office Portfolio
 
40
 
8,300,000
 
8,300,000
 
0.7%
 
7,719,505
 
N
 
11/12/2014
 
1/11/2015
 
12/11/2015
 
1/11/2016
 
12/11/2019
     
4.20000%
 
0.00145%
 
0.00400%
 
0.06000%
46.01
 
Cascade II
     
2,324,000
 
2,324,000
 
0.2%
                                               
46.02
 
Cascade I
     
2,310,000
 
2,310,000
 
0.2%
                                               
46.03
 
Bradenton
     
2,100,000
 
2,100,000
 
0.2%
                                               
46.04
 
Cascade V
     
1,566,000
 
1,566,000
 
0.1%
                                               
47
 
New Mexico Hotel Portfolio
 
59,774
 
7,950,000
 
7,950,000
 
0.7%
 
4,979,929
 
N
 
11/13/2014
 
1/6/2015
     
1/6/2015
 
12/6/2024
     
4.85000%
 
0.00145%
 
0.00400%
 
0.02000%
47.01
 
Holiday Inn Express Santa Rosa
     
4,050,000
 
4,050,000
 
0.4%
                                               
47.02
 
LaQuinta Santa Rosa
     
3,900,000
 
3,900,000
 
0.3%
                                               
48
 
Santa Rosa Avenue Self Storage
 
76
 
7,800,000
 
7,800,000
 
0.7%
 
6,800,806
 
N
 
12/1/2014
 
1/11/2015
 
12/11/2017
 
1/11/2018
 
12/11/2024
     
4.33000%
 
0.00145%
 
0.00400%
 
0.02000%
49
 
Lorenzo Manor Shopping Center
 
131
 
7,800,000
 
7,785,220
 
0.7%
 
5,654,786
 
N
 
10/24/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.18000%
 
0.00145%
 
0.00400%
 
0.02000%
50
 
10100 North Central Expressway
 
82
 
7,750,000
 
7,750,000
 
0.7%
 
6,618,794
 
N
 
11/19/2014
 
1/6/2015
 
12/6/2016
 
1/6/2017
 
12/6/2024
     
4.50000%
 
0.00145%
 
0.00400%
 
0.02000%
51
 
Hy-Vee Cedar Rapids
 
97
 
7,700,000
 
7,700,000
 
0.7%
 
7,700,000
 
Y
 
11/4/2014
 
12/6/2014
 
11/6/2024
     
11/6/2024
 
11/6/2044
 
4.63000%
 
0.00145%
 
0.00400%
 
0.02000%
52
 
Fox Lane Apartments
 
29,297
 
7,500,000
 
7,500,000
 
0.7%
 
6,163,871
 
N
 
12/3/2014
 
1/11/2015
 
12/11/2015
 
1/11/2016
 
12/11/2024
     
4.11000%
 
0.00145%
 
0.00400%
 
0.02000%
53
 
Hy-Vee Fairfield
 
108
 
7,490,000
 
7,490,000
 
0.7%
 
7,490,000
 
Y
 
11/4/2014
 
12/6/2014
 
11/6/2024
     
11/6/2024
 
11/6/2044
 
4.63000%
 
0.00145%
 
0.00400%
 
0.02000%
54
 
Nova Storage
 
95
 
7,450,000
 
7,450,000
 
0.7%
 
6,527,471
 
N
 
11/18/2014
 
1/11/2015
 
12/11/2017
 
1/11/2018
 
12/11/2024
     
4.54000%
 
0.00145%
 
0.00400%
 
0.02000%
55
 
Hampton Inn - Tallahassee Central
 
91,177
 
7,125,000
 
7,111,829
 
0.6%
 
5,199,406
 
N
 
10/31/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.35000%
 
0.00145%
 
0.00400%
 
0.02000%
56
 
Josey Ranch Shopping Center
 
95
 
6,850,000
 
6,850,000
 
0.6%
 
5,545,762
 
N
 
12/3/2014
 
1/1/2015
 
1/1/2015
 
2/1/2015
 
1/1/2025
     
4.54000%
 
0.00145%
 
0.00400%
 
0.02000%
57
 
Summer Trace
 
26,471
 
6,750,000
 
6,750,000
 
0.6%
 
4,534,874
 
N
 
11/7/2014
 
1/6/2015
     
1/6/2015
 
12/6/2024
     
4.53400%
 
0.00145%
 
0.00400%
 
0.02000%
58
 
Kirts Office Park
 
52
 
6,400,000
 
6,387,872
 
0.6%
 
4,639,823
 
N
 
10/28/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.18000%
 
0.00145%
 
0.00400%
 
0.02000%
59
 
Ocean Beach Hotel
 
107,143
 
6,000,000
 
6,000,000
 
0.5%
 
4,428,786
 
N
 
11/13/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.65000%
 
0.00145%
 
0.00400%
 
0.02000%
60
 
14 St. Marks Place
 
117,647
 
6,000,000
 
6,000,000
 
0.5%
 
6,000,000
 
N
 
11/21/2014
 
1/6/2015
 
12/6/2024
     
12/6/2024
     
4.45000%
 
0.00145%
 
0.00400%
 
0.02000%
61
 
Tennis View Apartments, Inc.
 
31,988
 
5,150,000
 
5,150,000
 
0.5%
 
4,082,305
 
N
 
11/25/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
3.94000%
 
0.00145%
 
0.00400%
 
0.08000%
62
 
3777 Independence Corp.
 
25,907
 
5,000,000
 
5,000,000
 
0.4%
 
4,409,973
 
N
 
11/3/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
3.99000%
 
0.00145%
 
0.00400%
 
0.08000%
63
 
Planet Fitness Rockaway Avenue
 
400
 
5,000,000
 
5,000,000
 
0.4%
 
4,184,754
 
N
 
11/25/2014
 
1/6/2015
 
12/6/2015
 
1/6/2016
 
12/6/2024
     
4.70000%
 
0.00145%
 
0.00400%
 
0.02000%
64
 
Falcon Cove Apartments
 
54,167
 
4,875,000
 
4,875,000
 
0.4%
 
4,126,068
 
N
 
11/6/2014
 
12/6/2014
 
5/6/2015
 
6/6/2015
 
11/6/2024
     
5.50000%
 
0.00145%
 
0.00400%
 
0.02000%
65
 
Shoppes at Roseville Village
 
168
 
4,800,000
 
4,800,000
 
0.4%
 
3,981,955
 
N
 
11/3/2014
 
12/11/2014
 
11/11/2015
 
12/11/2015
 
11/11/2024
     
4.41000%
 
0.00145%
 
0.00400%
 
0.02000%
66
 
140 East Second Owners Corp.
 
39,791
 
4,500,000
 
4,496,333
 
0.4%
 
3,987,908
 
N
 
10/14/2014
 
12/1/2014
     
12/1/2014
 
11/1/2024
     
4.15000%
 
0.00145%
 
0.00400%
 
0.08000%
67
 
Bear Creek Apartments
 
19,910
 
4,400,000
 
4,400,000
 
0.4%
 
2,927,167
 
N
 
11/21/2014
 
1/6/2015
 
12/6/2015
 
1/6/2016
 
12/6/2024
     
4.55000%
 
0.00145%
 
0.00400%
 
0.02000%
68
 
Holiday Inn Express Portales
 
65,385
 
4,250,000
 
4,250,000
 
0.4%
 
2,662,226
 
N
 
11/12/2014
 
1/6/2015
     
1/6/2015
 
12/6/2024
     
4.85000%
 
0.00145%
 
0.00400%
 
0.02000%
69
 
Medical Arts Plaza
 
81.81
 
4,235,000
 
4,235,000
 
0.4%
 
3,613,230
 
N
 
10/14/2014
 
12/1/2014
 
11/1/2016
 
12/1/2016
 
11/1/2024
     
4.46400%
 
0.00145%
 
0.00400%
 
0.06000%
70
 
Jefferson Avenue Owners‘ Corp.
 
33,333
 
4,000,000
 
4,000,000
 
0.4%
 
4,000,000
 
N
 
12/1/2014
 
1/1/2015
 
12/1/2024
     
12/1/2024
     
4.01000%
 
0.00145%
 
0.00400%
 
0.08000%
71
 
All Storage Exposition Blvd
 
41
 
3,900,000
 
3,900,000
 
0.3%
 
3,157,221
 
N
 
11/17/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.53600%
 
0.00145%
 
0.00400%
 
0.02000%
72
 
Associated Wholesale Grocers
 
56
 
3,867,500
 
3,867,500
 
0.3%
 
3,867,500
 
Y
 
10/24/2014
 
12/6/2014
 
11/6/2024
     
11/6/2024
 
11/6/2044
 
5.24500%
 
0.00145%
 
0.00400%
 
0.02000%
73
 
Grant Square Shopping Center
 
39
 
3,800,000
 
3,800,000
 
0.3%
 
3,502,278
 
N
 
11/26/2014
 
1/6/2015
     
1/6/2015
 
12/6/2019
     
4.95800%
 
0.00145%
 
0.00400%
 
0.02000%
74
 
Chapel Knoll Apartments
 
30,307
 
3,697,500
 
3,697,500
 
0.3%
 
3,179,532
 
N
 
11/13/2014
 
1/1/2015
 
12/1/2016
 
1/1/2017
 
12/1/2024
     
4.76000%
 
0.00145%
 
0.00400%
 
0.08000%
75
 
2665 S Oneida
 
97.45
 
3,595,000
 
3,595,000
 
0.3%
 
2,929,323
 
N
 
12/2/2014
 
1/1/2015
 
1/1/2015
 
2/1/2015
 
1/1/2025
     
4.73000%
 
0.00145%
 
0.00400%
 
0.06000%
76
 
The Shores at Lake Pointe, Inc.
 
39,020
 
3,600,000
 
3,589,873
 
0.3%
 
2,852,644
 
N
 
9/30/2014
 
11/1/2014
     
11/1/2014
 
10/1/2024
     
3.93000%
 
0.00145%
 
0.00400%
 
0.08000%
77
 
La Avenida Plaza
 
219
 
3,500,000
 
3,500,000
 
0.3%
 
3,500,000
 
N
 
11/3/2014
 
12/11/2014
 
11/11/2024
     
11/11/2024
     
4.25000%
 
0.00145%
 
0.00400%
 
0.02000%
78
 
61 Bronx River Road Owners, Inc.
 
47,259
 
3,500,000
 
3,497,134
 
0.3%
 
3,099,868
 
N
 
10/16/2014
 
12/1/2014
     
12/1/2014
 
11/1/2024
     
4.13000%
 
0.00145%
 
0.00400%
 
0.08000%
79
 
Walgreens - Grapevine
 
234
 
3,400,000
 
3,400,000
 
0.3%
 
2,728,094
 
N
 
12/1/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.28000%
 
0.00145%
 
0.00400%
 
0.02000%
80
 
The Waywest Tenants‘ Corp.
 
61,538
 
3,200,000
 
3,200,000
 
0.3%
 
2,532,882
 
N
 
11/24/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
3.90000%
 
0.00145%
 
0.00400%
 
0.08000%
81
 
Stor-n-Lock - Palm Desert
 
48
 
3,200,000
 
3,200,000
 
0.3%
 
2,564,001
 
N
 
11/21/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.24000%
 
0.00145%
 
0.00400%
 
0.02000%
82
 
Lenru Apartment Corp.
 
30,097
 
3,100,000
 
3,100,000
 
0.3%
 
2,729,188
 
N
 
11/24/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
3.93000%
 
0.00145%
 
0.00400%
 
0.08000%
83
 
24th Place Shopping Center
 
193
 
2,868,750
 
2,861,953
 
0.3%
 
2,342,461
 
N
 
9/18/2014
 
11/1/2014
     
11/1/2014
 
10/1/2024
     
4.79000%
 
0.00145%
 
0.00400%
 
0.08000%
84
 
Deerfield Village Shopping Center
 
170
 
2,800,000
 
2,800,000
 
0.2%
 
2,275,545
 
N
 
11/26/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.65000%
 
0.00145%
 
0.00400%
 
0.08000%
85
 
Tractor Supply - Woodland Park
 
125
 
2,765,000
 
2,765,000
 
0.2%
 
2,765,000
 
Y
 
11/14/2014
 
1/6/2015
 
12/6/2024
     
12/6/2024
 
12/6/2044
 
5.17000%
 
0.00145%
 
0.00400%
 
0.02000%
86
 
201 King Street
 
292
 
2,600,000
 
2,600,000
 
0.2%
 
2,600,000
 
N
 
10/31/2014
 
12/11/2014
 
11/11/2024
     
11/11/2024
     
4.34000%
 
0.00145%
 
0.00400%
 
0.02000%
87
 
Pennington Point Offices
 
86
 
2,550,000
 
2,550,000
 
0.2%
 
2,061,786
 
N
 
11/26/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.50000%
 
0.00145%
 
0.00400%
 
0.02000%
88
 
City Bella on Lyndale
 
17,361
 
2,500,000
 
2,500,000
 
0.2%
 
2,003,832
 
N
 
11/26/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.25000%
 
0.00145%
 
0.00400%
 
0.08000%
89
 
Super Mini Storage
 
27
 
2,500,000
 
2,496,605
 
0.2%
 
2,009,375
 
N
 
10/31/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.33000%
 
0.00145%
 
0.00400%
 
0.02000%
90
 
Grand Street Artists Cooperative, Inc.
 
125,000
 
2,250,000
 
2,250,000
 
0.2%
 
1,788,710
 
N
 
11/25/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.02000%
 
0.00145%
 
0.00400%
 
0.08000%
91
 
29 Woodmere Boulevard Owners‘, Inc.
 
56,170
 
2,250,000
 
2,246,787
 
0.2%
 
1,790,565
 
N
 
10/31/2014
 
12/1/2014
     
12/1/2014
 
11/1/2024
     
4.05000%
 
0.00145%
 
0.00400%
 
0.08000%
92
 
Westland Capri Apartments
 
15,152
 
2,000,000
 
2,000,000
 
0.2%
 
1,589,964
 
N
 
12/1/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.02000%
 
0.00145%
 
0.00400%
 
0.02000%
93
 
7 Great Jones Corp.
 
308,333
 
1,850,000
 
1,850,000
 
0.2%
 
1,469,654
 
N
 
12/1/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.00000%
 
0.00145%
 
0.00400%
 
0.08000%
94
 
The Poplars Apartments
 
15,836
 
1,650,000
 
1,646,994
 
0.1%
 
1,208,678
 
N
 
11/3/2014
 
12/11/2014
     
12/11/2014
 
11/11/2024
     
4.45000%
 
0.00145%
 
0.00400%
 
0.02000%
95
 
Stor-n-Lock - Salt Lake City
 
30
 
1,600,000
 
1,600,000
 
0.1%
 
1,287,412
 
N
 
11/21/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.36000%
 
0.00145%
 
0.00400%
 
0.02000%
96
 
310 & 320 Ed Wright Lane
 
50
 
1,575,000
 
1,575,000
 
0.1%
 
1,271,703
 
N
 
11/21/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.46000%
 
0.00145%
 
0.00400%
 
0.02000%
97
 
2407 North Clark
 
352
 
1,350,000
 
1,350,000
 
0.1%
 
1,097,137
 
N
 
11/17/2014
 
1/11/2015
     
1/11/2015
 
12/11/2024
     
4.65000%
 
0.00145%
 
0.00400%
 
0.02000%
98
 
214 Clinton St./147 Pacific St. Owners Corp.
 
31,342
 
1,100,000
 
1,096,959
 
0.1%
 
874,490
 
N
 
9/9/2014
 
11/1/2014
     
11/1/2014
 
10/1/2024
     
4.02000%
 
0.00145%
 
0.00400%
 
0.08000%
99
 
17-19 East 95th Street Tenants Corporation
 
35,417
 
850,000
 
850,000
 
0.1%
 
677,923
 
N
 
11/26/2014
 
1/1/2015
     
1/1/2015
 
12/1/2024
     
4.11000%
 
0.00145%
 
0.00400%
 
0.08000%
 
 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
CREFC® IP
Royalty License
Fee Rate
 
Net Mortgage Rate
 
Interest
Accrual Method
 
Monthly P&I
Payment ($)(5)
 
Amortization Type(4)
 
Interest Accrual Method
During IO
 
Original Term to
Maturity or ARD
(Mos.)(4)
 
Remaining Term to
Maturity or ARD
(Mos.)(4)
 
Original IO
Period (Mos.)(4)
 
Remaining IO
Period (Mos.)(4)
 
Original Amort
Term (Mos.)(5)
 
Remaining Amort Term
(Mos.)
 
Seasoning
 
Prepayment Provisions(4)
 
Grace Period Default
(Days)
1
 
Hawaii Kai Towne Center
 
0.00050%
 
4.36705%
 
Actual/360
 
424,044.51
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
2
 
JW Marriott New Orleans
 
0.00050%
 
4.12405%
 
Actual/360
 
243,051.66
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
3
 
Nashville Hotel Portfolio
 
0.00050%
 
4.91955%
 
Actual/360
 
234,738.13
 
Amortizing Balloon
     
60
 
59
 
0
 
0
 
360
 
359
 
1
 
L(25),D(32),O(3)
 
0
3.01
 
Hampton Inn Vanderbilt
                                                           
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
                                                           
4
 
2900 Fairview Park Drive
 
0.00050%
 
4.16405%
 
Actual/360
 
190,489.14
 
Interest-only, Amortizing Balloon
 
Actual/360
 
121
 
121
 
61
 
61
 
360
 
360
 
0
 
L(24),D(93),O(4)
 
5
5
 
Marriott Kansas City Country Club Plaza
 
0.00050%
 
4.39405%
 
Actual/360
 
193,248.06
 
Interest-only, Amortizing Balloon
 
Actual/360
 
84
 
84
 
60
 
60
 
360
 
360
 
0
 
L(24),D(56),O(4)
 
5
6
 
Colorado Mills
 
0.00050%
 
4.25750%
 
Actual/360
 
177,773.42
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
 
L(25),D(88),O(7)
 
5
7
 
One Towne Square
 
0.00050%
 
5.14305%
 
Actual/360
 
197,880.73
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
8
 
Hilton Garden Inn Cupertino
 
0.00050%
 
3.92405%
 
Actual/360
 
107,877.78
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
L(25),GRTR 1% or YM(91),O(4)
 
5
9
 
New Town Shops on Main
 
0.00050%
 
4.17405%
 
Actual/360
 
124,749.57
 
Amortizing Balloon
     
84
 
84
 
0
 
0
 
360
 
360
 
0
 
L(24),D(56),O(4)
 
0
10
 
Walgreens Portfolio
 
0.00050%
 
4.42405%
 
Actual/360
 
125,929.69
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
10.01
 
Walgreens- Harrison
                                                           
10.02
 
Walgreens- Indianapolis
                                                           
10.03
 
Walgreens- Clinton Township
                                                           
10.04
 
Walgreens- Lees Summit
                                                           
10.05
 
Walgreens- Siloam Springs
                                                           
10.06
 
Walgreens- Slidell
                                                           
11
 
1175 North Main Street
 
0.00050%
 
3.66905%
 
Actual/360
 
77,423.94
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
L(24),D(92),O(4)
 
0
12
 
Depot Park
 
0.00050%
 
4.26405%
 
Actual/360
 
166,825.28
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
L(25),GRTR 1% or YM(91),O(4)
 
5
13
 
YRC Headquarters
 
0.00050%
 
4.63405%
 
Actual/360
 
127,114.43
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
0
14
 
Nordic Nashville Refrigerated
 
0.00050%
 
4.26305%
 
Actual/360
 
100,327.83
 
Interest-only, Amortizing ARD
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(89),O(7)
 
0
15
 
Meridian Crossroads
 
0.00050%
 
5.14095%
 
Actual/360
 
109,194.76
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
16
 
Hilton Garden Inn Austin Northwest
 
0.00050%
 
4.50405%
 
Actual/360
 
96,609.19
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
17
 
Crown, Cork & Seal
 
0.00050%
 
4.76305%
 
Actual/360
 
100,019.74
 
Interest-only, Amortizing Balloon
 
Actual/360
 
121
 
121
 
1
 
1
 
360
 
360
 
0
 
L(24),D(93),O(4)
 
0
18
 
Emerald Valley
 
0.00050%
 
4.24405%
 
Actual/360
 
100,971.70
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
0
19
 
IRG Portfolio
 
0.00050%
 
4.13405%
 
Actual/360
 
83,422.45
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(92),O(4)
 
0
19.01
 
IRG Kettering
                                                           
19.02
 
IRG Austintown
                                                           
20
 
Cross Pointe Centre
 
0.00050%
 
4.32405%
 
Actual/360
 
83,134.57
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
21
 
Homewood Suites Columbia
 
0.00050%
 
4.41405%
 
Actual/360
 
83,407.11
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
22
 
Crosswinds Shopping Center
 
0.00050%
 
4.17738%
 
Actual/360
 
53,355.90
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
L(24),D(92),O(4)
 
0
23
 
Preferred Freezer - Sharon, MA
 
0.00050%
 
4.38405%
 
Actual/360
 
75,202.77
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
24
 
Canyon Creek Center 1
 
0.00050%
 
4.44405%
 
Actual/360
 
74,725.84
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),GRTR 1% or YM(91),O(4)
 
0
25
 
Oneida & Holmgren Way
 
0.00050%
 
4.66405%
 
Actual/360
 
74,631.46
 
Interest-only, Amortizing Balloon
 
Actual/360
 
121
 
121
 
1
 
1
 
360
 
360
 
0
 
L(24),D(94),O(3)
 
5
26
 
Coral Gables Retail
 
0.00050%
 
4.62405%
 
Actual/360
 
67,548.42
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),D(93),O(3)
 
0
27
 
Sand Creek Estates
 
0.00050%
 
4.92405%
 
Actual/360
 
102,464.89
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
180
 
180
 
0
 
L(24),D(33),O(3)
 
0
27.01
 
Sand Creek Estates Williston
                                                           
27.02
 
Sand Creek Estates Tioga
                                                           
28
 
BJ‘s Plaza
 
0.00050%
 
4.75905%
 
Actual/360
 
51,223.31
 
Interest-only, ARD
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
GRTR 1% or YM(24),GRTR 1% or YM or D(92),O(4)
 
0
29
 
Security Self Storage SPXI Portfolio
 
0.00050%
 
4.39405%
 
Actual/360
 
59,731.22
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
29.01
 
William Cannon
                                                           
29.02
 
Thousand Oaks
                                                           
29.03
 
North Lamar
                                                           
30
 
Belle Grove Apartments
 
0.00050%
 
4.21405%
 
Actual/360
 
58,225.52
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
6
31
 
WMA Shopping Center Properties
 
0.00050%
 
4.27405%
 
Actual/360
 
57,788.61
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
36
 
35
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
31.01
 
Southpointe Plaza Shopping Center
                                                           
31.02
 
Mountainview Shopping Center
                                                           
31.03
 
South Boston Shopping Center
                                                           
32
 
Hy-Vee Ankeny
 
0.00050%
 
4.60405%
 
Actual/360
 
45,210.07
 
Interest-only, ARD
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
YM(25),YM or D(91),O(4)
 
0
33
 
13201 Northwest Freeway
 
0.00050%
 
4.55705%
 
Actual/360
 
56,279.18
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
34
 
Elk Lakes Shopping Center
 
0.00050%
 
4.55505%
 
Actual/360
 
56,010.29
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
25
 
24
 
360
 
360
 
1
 
L(25),D(92),O(3)
 
0
35
 
Hampton Inn Mansell
 
0.00050%
 
4.50105%
 
Actual/360
 
54,131.45
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(89),O(7)
 
5
36
 
24 Hour Fitness - Bothell
 
0.00050%
 
4.74405%
 
Actual/360
 
55,174.12
 
Amortizing ARD
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(59),GRTR 1% or YM(58),O(3)
 
10
37
 
Aston Place Apartments
 
0.00050%
 
4.32405%
 
Actual/360
 
52,517.89
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
60
 
60
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
5
38
 
National Harbor Mixed Use Portfolio
 
0.00050%
 
4.27405%
 
Actual/360
 
51,961.50
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
38.01
 
Building C
                                                           
38.02
 
Outparcels
                                                           
38.03
 
Retail Condo
                                                           
39
 
All Storage Wall Price
 
0.00050%
 
4.51005%
 
Actual/360
 
53,172.38
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
40
 
Gardens on Whispering Pines
 
0.00050%
 
4.72405%
 
Actual/360
 
52,164.73
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
12
 
11
 
360
 
360
 
1
 
L(25),D(92),O(3)
 
0
41
 
All Storage Carrollton
 
0.00050%
 
4.41905%
 
Actual/360
 
49,587.12
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
42
 
All Storage I-40 West
 
0.00050%
 
4.51005%
 
Actual/360
 
49,865.01
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
43
 
Fountains-Clove Road Apartments, Inc.
 
0.00050%
 
3.76405%
 
Actual/360
 
43,130.36
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
44
 
Four Corners Shopping Center
 
0.00050%
 
4.02405%
 
Actual/360
 
41,786.30
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
45
 
Merchant Centre
 
0.00050%
 
4.33405%
 
Actual/360
 
42,614.90
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
46
 
Bradenton / Cascade Office Portfolio
 
0.00050%
 
4.13405%
 
Actual/360
 
40,588.43
 
Interest-only, Amortizing Balloon
 
Actual/360
 
60
 
60
 
12
 
12
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(32),O(4)
 
0
46.01
 
Cascade II
                                                           
46.02
 
Cascade I
                                                           
46.03
 
Bradenton
                                                           
46.04
 
Cascade V
                                                           
47
 
New Mexico Hotel Portfolio
 
0.00050%
 
4.82405%
 
Actual/360
 
51,809.96
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
240
 
240
 
0
 
L(24),D(92),O(4)
 
0
47.01
 
Holiday Inn Express Santa Rosa
                                                           
47.02
 
LaQuinta Santa Rosa
                                                           
48
 
Santa Rosa Avenue Self Storage
 
0.00050%
 
4.30405%
 
Actual/360
 
38,737.50
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
49
 
Lorenzo Manor Shopping Center
 
0.00050%
 
4.15405%
 
Actual/360
 
41,950.44
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
50
 
10100 North Central Expressway
 
0.00050%
 
4.47405%
 
Actual/360
 
39,268.11
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
51
 
Hy-Vee Cedar Rapids
 
0.00050%
 
4.60405%
 
Actual/360
 
30,121.79
 
Interest-only, ARD
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
YM(25),YM or D(91),O(4)
 
0
52
 
Fox Lane Apartments
 
0.00050%
 
4.08405%
 
Actual/360
 
36,283.40
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
53
 
Hy-Vee Fairfield
 
0.00050%
 
4.60405%
 
Actual/360
 
29,300.29
 
Interest-only, ARD
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
YM(25),YM or D(91),O(4)
 
0
54
 
Nova Storage
 
0.00050%
 
4.51405%
 
Actual/360
 
37,925.33
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
36
 
36
 
360
 
360
 
0
 
L(24),D(91),O(5)
 
0
55
 
Hampton Inn - Tallahassee Central
 
0.00050%
 
4.32405%
 
Actual/360
 
38,998.89
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
56
 
Josey Ranch Shopping Center
 
0.00050%
 
4.51405%
 
Actual/360
 
34,870.94
 
Interest-only, Amortizing Balloon
 
Actual/360
 
121
 
121
 
1
 
1
 
360
 
360
 
0
 
L(24),D(93),O(4)
 
0
57
 
Summer Trace
 
0.00050%
 
4.50805%
 
Actual/360
 
40,450.14
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
264
 
264
 
0
 
L(24),D(94),O(2)
 
0
58
 
Kirts Office Park
 
0.00050%
 
4.15405%
 
Actual/360
 
34,420.88
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
59
 
Ocean Beach Hotel
 
0.00050%
 
4.62405%
 
Actual/360
 
33,862.84
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
300
 
300
 
0
 
L(24),D(92),O(4)
 
0
60
 
14 St. Marks Place
 
0.00050%
 
4.42405%
 
Actual/360
 
22,559.03
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
L(24),D(93),O(3)
 
0
61
 
Tennis View Apartments, Inc.
 
0.00050%
 
3.85405%
 
Actual/360
 
24,409.08
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
62
 
3777 Independence Corp.
 
0.00050%
 
3.90405%
 
Actual/360
 
20,865.84
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
480
 
480
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
63
 
Planet Fitness Rockaway Avenue
 
0.00050%
 
4.67405%
 
Actual/360
 
25,931.89
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
64
 
Falcon Cove Apartments
 
0.00050%
 
5.47405%
 
Actual/360
 
27,679.71
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
6
 
5
 
360
 
360
 
1
 
L(25),D(92),O(3)
 
0
65
 
Shoppes at Roseville Village
 
0.00050%
 
4.38405%
 
Actual/360
 
24,064.89
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
12
 
11
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
66
 
140 East Second Owners Corp.
 
0.00050%
 
4.06405%
 
Actual/360
 
19,229.21
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
480
 
479
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
67
 
Bear Creek Apartments
 
0.00050%
 
4.52405%
 
Actual/360
 
27,955.47
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
12
 
12
 
240
 
240
 
0
 
L(24),D(92),O(4)
 
0
68
 
Holiday Inn Express Portales
 
0.00050%
 
4.82405%
 
Actual/360
 
27,697.15
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
240
 
240
 
0
 
L(24),D(92),O(4)
 
0
69
 
Medical Arts Plaza
 
0.00050%
 
4.39805%
 
Actual/360
 
21,367.63
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
119
 
24
 
23
 
360
 
360
 
1
 
L(25),D(91),O(4)
 
0
70
 
Jefferson Avenue Owners‘ Corp.
 
0.00050%
 
3.92405%
 
Actual/360
 
13,552.31
 
Interest-only, Balloon
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
71
 
All Storage Exposition Blvd
 
0.00050%
 
4.51005%
 
Actual/360
 
19,844.24
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
72
 
Associated Wholesale Grocers
 
0.00050%
 
5.21905%
 
Actual/360
 
17,138.98
 
Interest-only, ARD
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
YM(25),YM or D(91),O(4)
 
0
73
 
Grant Square Shopping Center
 
0.00050%
 
4.93205%
 
Actual/360
 
20,301.79
 
Amortizing Balloon
     
60
 
60
 
0
 
0
 
360
 
360
 
0
 
L(24),D(33),O(3)
 
0
74
 
Chapel Knoll Apartments
 
0.00050%
 
4.67405%
 
Actual/360
 
19,310.20
 
Interest-only, Amortizing Balloon
 
Actual/360
 
120
 
120
 
24
 
24
 
360
 
360
 
0
 
GRTR 1% or YM(116),O(4)
 
10
75
 
2665 S Oneida
 
0.00050%
 
4.66405%
 
Actual/360
 
18,709.91
 
Interest-only, Amortizing Balloon
 
Actual/360
 
121
 
121
 
1
 
1
 
360
 
360
 
0
 
L(24),D(94),O(3)
 
5
76
 
The Shores at Lake Pointe, Inc.
 
0.00050%
 
3.84405%
 
Actual/360
 
17,041.99
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
77
 
La Avenida Plaza
 
0.00050%
 
4.22405%
 
Actual/360
 
12,568.00
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
L(25),D(91),O(4)
 
0
78
 
61 Bronx River Road Owners, Inc.
 
0.00050%
 
4.04405%
 
Actual/360
 
14,912.10
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
480
 
479
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
79
 
Walgreens - Grapevine
 
0.00050%
 
4.25405%
 
Actual/360
 
16,785.72
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
80
 
The Waywest Tenants‘ Corp.
 
0.00050%
 
3.81405%
 
Actual/360
 
15,093.38
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
81
 
Stor-n-Lock - Palm Desert
 
0.00050%
 
4.21405%
 
Actual/360
 
15,723.35
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
82
 
Lenru Apartment Corp.
 
0.00050%
 
3.84405%
 
Actual/360
 
12,821.46
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
480
 
480
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
83
 
24th Place Shopping Center
 
0.00050%
 
4.70405%
 
Actual/360
 
15,034.00
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
GRTR 1% or YM(116),O(4)
 
10
84
 
Deerfield Village Shopping Center
 
0.00050%
 
4.56405%
 
Actual/360
 
14,437.83
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
10
85
 
Tractor Supply - Woodland Park
 
0.00050%
 
5.14405%
 
Actual/360
 
12,077.99
 
Interest-only, ARD
 
Actual/360
 
120
 
120
 
120
 
120
 
0
 
0
 
0
 
YM(24),YM or D(92),O(4)
 
0
86
 
201 King Street
 
0.00050%
 
4.31405%
 
Actual/360
 
9,533.94
 
Interest-only, Balloon
 
Actual/360
 
120
 
119
 
120
 
119
 
0
 
0
 
1
 
L(25),D(91),O(4)
 
0
87
 
Pennington Point Offices
 
0.00050%
 
4.47405%
 
Actual/360
 
12,920.48
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
88
 
City Bella on Lyndale
 
0.00050%
 
4.16405%
 
Actual/360
 
12,298.50
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
89
 
Super Mini Storage
 
0.00050%
 
4.30405%
 
Actual/360
 
12,415.86
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
L(25),D(91),O(4)
 
0
90
 
Grand Street Artists Cooperative, Inc.
 
0.00050%
 
3.93405%
 
Actual/360
 
10,767.80
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
91
 
29 Woodmere Boulevard Owners‘, Inc.
 
0.00050%
 
3.96405%
 
Actual/360
 
10,806.80
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
360
 
359
 
1
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
92
 
Westland Capri Apartments
 
0.00050%
 
3.99405%
 
Actual/360
 
9,571.38
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),GRTR 1% or YM(92),O(4)
 
0
93
 
7 Great Jones Corp.
 
0.00050%
 
3.91405%
 
Actual/360
 
8,832.18
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
94
 
The Poplars Apartments
 
0.00050%
 
4.42405%
 
Actual/360
 
9,124.47
 
Amortizing Balloon
     
120
 
119
 
0
 
0
 
300
 
299
 
1
 
L(25),D(91),O(4)
 
0
95
 
Stor-n-Lock - Salt Lake City
 
0.00050%
 
4.33405%
 
Actual/360
 
7,974.41
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
96
 
310 & 320 Ed Wright Lane
 
0.00050%
 
4.43405%
 
Actual/360
 
7,942.90
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
97
 
2407 North Clark
 
0.00050%
 
4.62405%
 
Actual/360
 
6,961.10
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
L(24),D(92),O(4)
 
0
98
 
214 Clinton St./147 Pacific St. Owners Corp.
 
0.00050%
 
3.93405%
 
Actual/360
 
5,264.26
 
Amortizing Balloon
     
120
 
118
 
0
 
0
 
360
 
358
 
2
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
99
 
17-19 East 95th Street Tenants Corporation
 
0.00050%
 
4.02405%
 
Actual/360
 
4,112.12
 
Amortizing Balloon
     
120
 
120
 
0
 
0
 
360
 
360
 
0
 
GRTR 1% or YM(113),1%(3),O(4)
 
10
 
 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Grace Period Late
(Days)(6)
 
Appraised Value ($)(7)(8)
 
Appraisal Date(7)
 
Coop -Rental
Value(9)
 
 Coop - LTV as
Rental (9)
 
Coop - Unsold
Percent(10)
 
 Coop - Sponsor
Units(10)
 
 Coop - Investor
Units(10)
 
 Coop - Coop
Units(10)
 
Coop - Sponsor/Investor Carry(10)
 
Coop - Committed
Secondary Debt(11)
 
U/W NOI
DSCR (x)(3)(12)
 
U/W NCF
DSCR (x)(3)(12)
 
Cut-off Date LTV
Ratio(3)(7)(8)
 
LTV Ratio at Maturity
or ARD(3)(7)(8)
 
Cut-off Date U/W NOI
Debt Yield(3)(12)
1
 
Hawaii Kai Towne Center
 
0
 
119,000,000
 
7/23/2014
                                 
1.50
 
1.44
 
71.2%
 
65.1%
 
9.0%
2
 
JW Marriott New Orleans
 
5
 
152,200,000
 
10/22/2014
                                 
2.43
 
2.07
 
59.1%
 
47.2%
 
14.2%
3
 
Nashville Hotel Portfolio
 
4
 
64,700,000
 
10/1/2014
                                 
2.45
 
2.21
 
67.9%
 
62.7%
 
15.7%
3.01
 
Hampton Inn Vanderbilt
     
33,600,000
 
10/1/2014
                                                   
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
     
31,100,000
 
10/1/2014
                                                   
4
 
2900 Fairview Park Drive
 
5
 
62,600,000
 
11/7/2014
                                 
1.63
 
1.55
 
62.3%
 
56.7%
 
9.6%
5
 
Marriott Kansas City Country Club Plaza
 
5
 
57,800,000
 
11/1/2014
                                 
2.00
 
1.66
 
66.6%
 
64.5%
 
12.1%
6
 
Colorado Mills
 
5
 
215,000,000
 
10/1/2014
                                 
2.03
 
1.91
 
63.3%
 
55.1%
 
12.0%
7
 
One Towne Square
 
0
 
48,000,000
 
9/9/2014
                                 
1.81
 
1.58
 
75.0%
 
62.1%
 
11.9%
8
 
Hilton Garden Inn Cupertino
 
5
 
60,100,000
 
10/9/2014
                                 
3.29
 
3.00
 
53.2%
 
53.2%
 
13.3%
9
 
New Town Shops on Main
 
5
 
51,100,000
 
10/4/2014
                                 
1.95
 
1.80
 
52.8%
 
47.1%
 
10.8%
10
 
Walgreens Portfolio
 
0
 
36,395,000
 
Various
                                 
1.36
 
1.36
 
68.7%
 
62.8%
 
8.2%
10.01
 
Walgreens- Harrison
     
7,050,000
 
10/17/2014
                                                   
10.02
 
Walgreens- Indianapolis
     
6,800,000
 
10/16/2014
                                                   
10.03
 
Walgreens- Clinton Township
     
6,200,000
 
10/16/2014
                                                   
10.04
 
Walgreens- Lees Summit
     
6,200,000
 
10/16/2014
                                                   
10.05
 
Walgreens- Siloam Springs
     
5,675,000
 
10/17/2014
                                                   
10.06
 
Walgreens- Slidell
     
4,470,000
 
10/15/2014
                                                   
11
 
1175 North Main Street
 
5
 
59,000,000
 
10/27/2014
                                 
4.18
 
4.16
 
42.0%
 
42.0%
 
15.7%
12
 
Depot Park
 
5
 
76,000,000
 
7/14/2014
                                 
2.91
 
2.49
 
60.0%
 
60.0%
 
12.8%
13
 
YRC Headquarters
 
0
 
45,300,000
 
10/13/2014
                                 
1.78
 
1.57
 
49.7%
 
36.7%
 
12.1%
14
 
Nordic Nashville Refrigerated
 
0
 
31,000,000
 
7/22/2014
                                 
1.79
 
1.68
 
65.5%
 
59.7%
 
10.6%
15
 
Meridian Crossroads
 
0
 
26,600,000
 
10/1/2014
                                 
1.69
 
1.55
 
75.0%
 
62.0%
 
11.1%
16
 
Hilton Garden Inn Austin Northwest
 
5
 
29,300,000
 
9/23/2014
                                 
1.85
 
1.67
 
64.8%
 
55.4%
 
11.3%
17
 
Crown, Cork & Seal
 
0
 
27,800,000
 
11/4/2014
                                 
1.59
 
1.32
 
68.3%
 
55.9%
 
10.0%
18
 
Emerald Valley
 
5
 
24,800,000
 
9/19/2014
                                 
1.47
 
1.34
 
75.0%
 
61.6%
 
9.6%
19
 
IRG Portfolio
 
5
 
27,000,000
 
Various
                                 
1.88
 
1.62
 
63.3%
 
50.6%
 
11.0%
19.01
 
IRG Kettering
     
15,800,000
 
9/22/2014
                                                   
19.02
 
IRG Austintown
     
11,200,000
 
9/12/2014
                                                   
20
 
Cross Pointe Centre
 
5
 
25,750,000
 
9/2/2014
                                 
1.78
 
1.56
 
64.9%
 
52.2%
 
10.6%
21
 
Homewood Suites Columbia
 
0
 
24,000,000
 
9/29/2014
                                 
1.94
 
1.72
 
68.8%
 
58.7%
 
11.8%
22
 
Crosswinds Shopping Center
 
5
 
25,700,000
 
10/8/2014
                                 
2.83
 
2.60
 
58.4%
 
58.4%
 
12.1%
23
 
Preferred Freezer - Sharon, MA
 
5
 
20,000,000
 
9/18/2014
                                 
1.52
 
1.41
 
75.0%
 
63.9%
 
9.2%
24
 
Canyon Creek Center 1
 
5
 
25,800,000
 
9/29/2014
                                 
1.84
 
1.62
 
57.3%
 
46.3%
 
11.2%
25
 
Oneida & Holmgren Way
 
0
 
19,450,000
 
8/25/2014
                                 
1.52
 
1.38
 
73.7%
 
60.1%
 
9.5%
26
 
Coral Gables Retail
 
0
 
17,850,000
 
9/22/2014
                                 
1.30
 
1.23
 
73.4%
 
67.3%
 
8.0%
27
 
Sand Creek Estates
 
0
 
19,780,000
 
9/10/2014
                                 
1.75
 
1.73
 
65.7%
 
49.2%
 
16.6%
27.01
 
Sand Creek Estates Williston
     
15,900,000
 
9/10/2014
                                                   
27.02
 
Sand Creek Estates Tioga
     
3,880,000
 
9/10/2014
                                                   
28
 
BJ‘s Plaza
 
0
 
18,100,000
 
9/10/2014
                                 
1.70
 
1.68
 
70.0%
 
70.0%
 
8.2%
29
 
Security Self Storage SPXI Portfolio
 
5
 
15,950,000
 
Various
                                 
1.49
 
1.44
 
74.5%
 
60.2%
 
9.0%
29.01
 
William Cannon
     
6,750,000
 
9/24/2014
                                                   
29.02
 
Thousand Oaks
     
4,850,000
 
9/25/2014
                                                   
29.03
 
North Lamar
     
4,350,000
 
9/24/2014
                                                   
30
 
Belle Grove Apartments
 
6
 
15,800,000
 
10/15/2014
                                 
1.68
 
1.58
 
75.0%
 
65.3%
 
9.9%
31
 
WMA Shopping Center Properties
 
5
 
15,570,000
 
Various
                                 
1.68
 
1.55
 
75.0%
 
65.3%
 
10.0%
31.01
 
Southpointe Plaza Shopping Center
     
6,870,000
 
10/10/2014
                                                   
31.02
 
Mountainview Shopping Center
     
5,300,000
 
6/17/2014
                                                   
31.03
 
South Boston Shopping Center
     
3,400,000
 
6/17/2014
                                                   
32
 
Hy-Vee Ankeny
 
0
 
16,510,000
 
9/15/2014
                                 
1.80
 
1.77
 
70.0%
 
70.0%
 
8.4%
33
 
13201 Northwest Freeway
 
0
 
14,885,000
 
9/30/2014
                                 
1.74
 
1.50
 
73.8%
 
59.9%
 
10.7%
34
 
Elk Lakes Shopping Center
 
0
 
16,100,000
 
10/3/2014
                                 
1.65
 
1.53
 
68.0%
 
58.3%
 
10.1%
35
 
Hampton Inn Mansell
 
0
 
15,300,000
 
10/1/2014
                                 
1.80
 
1.61
 
69.3%
 
56.1%
 
11.0%
36
 
24 Hour Fitness - Bothell
 
10
 
15,075,000
 
11/1/2014
                                 
1.69
 
1.63
 
69.9%
 
57.1%
 
10.6%
37
 
Aston Place Apartments
 
5
 
15,100,000
 
11/17/2014
                                 
1.35
 
1.33
 
69.5%
 
63.5%
 
8.1%
38
 
National Harbor Mixed Use Portfolio
 
5
 
21,600,000
 
10/6/2014
                                 
1.82
 
1.62
 
48.6%
 
39.0%
 
10.8%
38.01
 
Building C
     
9,500,000
 
10/6/2014
                                                   
38.02
 
Outparcels
     
6,100,000
 
10/6/2014
                                                   
38.03
 
Retail Condo
     
6,000,000
 
10/6/2014
                                                   
39
 
All Storage Wall Price
 
0
 
15,000,000
 
9/26/2014
                                 
1.55
 
1.51
 
69.7%
 
56.4%
 
9.5%
40
 
Gardens on Whispering Pines
 
0
 
13,500,000
 
10/1/2014
                                 
1.48
 
1.34
 
74.1%
 
62.1%
 
9.3%
41
 
All Storage Carrollton
 
0
 
14,650,000
 
10/3/2014
                                 
1.66
 
1.62
 
67.2%
 
54.3%
 
10.0%
42
 
All Storage I-40 West
 
0
 
13,550,000
 
10/6/2014
                                 
1.61
 
1.57
 
72.3%
 
58.6%
 
9.8%
43
 
Fountains-Clove Road Apartments, Inc.
 
10
 
53,100,000
 
9/23/2014
 
20,300,000
 
45.3%
 
1.6%
 
0
 
5
 
0
 
NAV
 
500,000
 
2.84
 
2.84
 
17.3%
 
13.7%
 
16.0%
44
 
Four Corners Shopping Center
 
5
 
11,700,000
 
7/30/2014
                                 
1.69
 
1.57
 
74.3%
 
59.2%
 
9.7%
45
 
Merchant Centre
 
5
 
11,800,000
 
8/12/2014
                                 
1.49
 
1.37
 
71.9%
 
58.1%
 
8.9%
46
 
Bradenton / Cascade Office Portfolio
 
5
 
11,700,000
 
9/25/2014
                                 
2.05
 
1.68
 
70.9%
 
66.0%
 
12.0%
46.01
 
Cascade II
     
3,320,000
 
9/25/2014
                                                   
46.02
 
Cascade I
     
3,300,000
 
9/25/2014
                                                   
46.03
 
Bradenton
     
2,800,000
 
9/25/2014
                                                   
46.04
 
Cascade V
     
2,280,000
 
9/25/2014
                                                   
47
 
New Mexico Hotel Portfolio
 
0
 
11,500,000
 
Various
                                 
1.76
 
1.58
 
66.3%
 
41.5%
 
13.8%
47.01
 
Holiday Inn Express Santa Rosa
     
6,400,000
 
9/1/2015
                                                   
47.02
 
LaQuinta Santa Rosa
     
5,600,000
 
8/20/2014
                                                   
48
 
Santa Rosa Avenue Self Storage
 
5
 
10,410,000
 
10/18/2014
                                 
1.60
 
1.57
 
74.9%
 
65.3%
 
9.5%
49
 
Lorenzo Manor Shopping Center
 
5
 
13,200,000
 
8/11/2014
                                 
1.75
 
1.60
 
59.0%
 
42.8%
 
11.3%
50
 
10100 North Central Expressway
 
0
 
10,400,000
 
10/17/2014
                                 
1.92
 
1.64
 
74.5%
 
63.6%
 
11.7%
51
 
Hy-Vee Cedar Rapids
 
0
 
11,000,000
 
9/15/2014
                                 
1.80
 
1.77
 
70.0%
 
70.0%
 
8.5%
52
 
Fox Lane Apartments
 
5
 
11,400,000
 
10/20/2014
                                 
2.34
 
2.15
 
65.8%
 
54.1%
 
13.6%
53
 
Hy-Vee Fairfield
 
0
 
10,700,000
 
9/15/2014
                                 
1.80
 
1.77
 
70.0%
 
70.0%
 
8.4%
54
 
Nova Storage
 
5
 
9,950,000
 
10/10/2014
                                 
1.40
 
1.37
 
74.9%
 
65.6%
 
8.6%
55
 
Hampton Inn - Tallahassee Central
 
5
 
10,600,000
 
8/27/2015
                                 
1.84
 
1.64
 
67.1%
 
49.1%
 
12.1%
56
 
Josey Ranch Shopping Center
 
0
 
9,500,000
 
10/5/2014
                                 
1.72
 
1.55
 
72.1%
 
58.4%
 
10.5%
57
 
Summer Trace
 
0
 
10,925,000
 
9/26/2014
                                 
1.68
 
1.55
 
61.8%
 
41.5%
 
12.1%
58
 
Kirts Office Park
 
5
 
10,600,000
 
9/26/2014
                                 
2.26
 
1.83
 
60.3%
 
43.8%
 
14.6%
59
 
Ocean Beach Hotel
 
5
 
12,300,000
 
8/14/2014
                                 
2.15
 
1.91
 
48.8%
 
36.0%
 
14.5%
60
 
14 St. Marks Place
 
0
 
11,800,000
 
8/14/2014
                                 
2.22
 
2.17
 
50.8%
 
50.8%
 
10.0%
61
 
Tennis View Apartments, Inc.
 
10
 
64,815,785
 
10/27/2014
 
29,900,000
 
17.2%
 
0.0%
 
0
 
0
 
0
     
500,000
 
7.39
 
7.39
 
7.9%
 
6.3%
 
42.1%
62
 
3777 Independence Corp.
 
10
 
60,600,000
 
7/31/2014
 
45,700,000
 
10.9%
 
13.5%
 
26
 
0
 
0
 
123,293
 
1,000,000
 
12.77
 
12.77
 
8.3%
 
7.3%
 
63.9%
63
 
Planet Fitness Rockaway Avenue
 
0
 
7,700,000
 
11/1/2014
                                 
1.43
 
1.41
 
64.9%
 
54.3%
 
8.9%
64
 
Falcon Cove Apartments
 
0
 
6,530,000
 
9/11/2014
                                 
1.38
 
1.32
 
74.7%
 
63.2%
 
9.4%
65
 
Shoppes at Roseville Village
 
5
 
7,000,000
 
9/12/2014
                                 
1.72
 
1.58
 
68.6%
 
56.9%
 
10.4%
66
 
140 East Second Owners Corp.
 
10
 
41,800,000
 
9/4/2014
 
27,900,000
 
16.1%
 
33.6%
 
38
 
0
 
0
 
328,311
     
8.15
 
8.15
 
10.8%
 
9.5%
 
41.8%
67
 
Bear Creek Apartments
 
0
 
6,875,000
 
10/9/2014
                                 
1.74
 
1.56
 
64.0%
 
42.6%
 
13.3%
68
 
Holiday Inn Express Portales
 
0
 
6,800,000
 
9/1/2015
                                 
2.07
 
1.87
 
62.5%
 
39.2%
 
16.2%
69
 
Medical Arts Plaza
 
0
 
6,540,000
 
9/18/2014
                                 
1.76
 
1.39
 
64.8%
 
55.2%
 
10.6%
70
 
Jefferson Avenue Owners‘ Corp.
 
10
 
20,750,000
 
6/12/2014
 
15,000,000
 
26.7%
 
34.2%
 
41
 
0
 
0
 
107,065
     
6.47
 
6.47
 
19.3%
 
19.3%
 
26.3%
71
 
All Storage Exposition Blvd
 
0
 
5,500,000
 
10/6/2014
                                 
1.67
 
1.62
 
70.9%
 
57.4%
 
10.2%
72
 
Associated Wholesale Grocers
 
0
 
5,525,000
 
9/12/2014
                                 
1.78
 
1.59
 
70.0%
 
70.0%
 
9.5%
73
 
Grant Square Shopping Center
 
0
 
5,200,000
 
9/11/2014
                                 
1.80
 
1.52
 
73.1%
 
67.4%
 
11.5%
74
 
Chapel Knoll Apartments
 
10
 
4,930,000
 
9/10/2014
                                 
1.48
 
1.33
 
75.0%
 
64.5%
 
9.3%
75
 
2665 S Oneida
 
0
 
5,270,000
 
8/25/2014
                                 
1.70
 
1.57
 
68.2%
 
55.6%
 
10.6%
76
 
The Shores at Lake Pointe, Inc.
 
10
 
12,990,000
 
8/6/2014
 
11,800,000
 
30.4%
 
0.0%
 
0
 
0
 
0
     
500,000
 
4.32
 
4.32
 
27.6%
 
22.0%
 
24.6%
77
 
La Avenida Plaza
 
5
 
8,250,000
 
9/23/2014
                                 
3.10
 
2.91
 
42.4%
 
42.4%
 
13.3%
78
 
61 Bronx River Road Owners, Inc.
 
10
 
11,200,000
 
8/11/2014
 
8,550,000
 
40.9%
 
16.2%
 
12
 
0
 
0
 
(32,183)
 
150,000
 
3.10
 
3.10
 
31.2%
 
27.7%
 
15.9%
79
 
Walgreens - Grapevine
 
5
 
5,600,000
 
9/15/2014
                                 
1.72
 
1.71
 
60.7%
 
48.7%
 
10.2%
80
 
The Waywest Tenants‘ Corp.
 
10
 
141,513,500
 
10/22/2014
 
77,700,000
 
4.1%
 
0.0%
 
0
 
0
 
0
     
500,000
 
28.94
 
28.94
 
2.3%
 
1.8%
 
163.8%
81
 
Stor-n-Lock - Palm Desert
 
5
 
9,280,000
 
10/13/2014
                                 
3.40
 
3.35
 
34.5%
 
27.6%
 
20.1%
82
 
Lenru Apartment Corp.
 
10
 
14,480,000
 
10/22/2014
 
12,000,000
 
25.8%
 
14.6%
 
15
 
0
 
0
 
41,473
 
500,000
 
5.28
 
5.28
 
21.4%
 
18.8%
 
26.2%
83
 
24th Place Shopping Center
 
10
 
3,825,000
 
7/28/2014
                                 
1.69
 
1.64
 
74.8%
 
61.2%
 
10.7%
84
 
Deerfield Village Shopping Center
 
10
 
3,900,000
 
9/10/2014
                                 
1.57
 
1.47
 
71.8%
 
58.3%
 
9.7%
85
 
Tractor Supply - Woodland Park
 
0
 
3,950,000
 
9/8/2014
                                 
1.67
 
1.65
 
70.0%
 
70.0%
 
8.8%
86
 
201 King Street
 
5
 
4,500,000
 
9/23/2014
                                 
2.55
 
2.39
 
57.8%
 
57.8%
 
11.2%
87
 
Pennington Point Offices
 
5
 
4,400,000
 
9/17/2014
                                 
1.94
 
1.72
 
58.0%
 
46.9%
 
11.8%
88
 
City Bella on Lyndale
 
10
 
39,300,000
 
9/18/2014
 
30,690,000
 
8.1%
 
0.0%
 
0
 
0
 
0
         
14.04
 
14.04
 
6.4%
 
5.1%
 
82.9%
89
 
Super Mini Storage
 
5
 
5,400,000
 
9/23/2014
                                 
2.65
 
2.56
 
46.2%
 
37.2%
 
15.8%
90
 
Grand Street Artists Cooperative, Inc.
 
10
 
67,042,000
 
10/3/2014
 
31,200,000
 
7.2%
 
0.0%
 
0
 
0
 
0
     
500,000
 
16.29
 
16.29
 
3.4%
 
2.7%
 
93.5%
91
 
29 Woodmere Boulevard Owners‘, Inc.
 
10
 
9,070,000
 
8/21/2014
 
6,700,000
 
33.5%
 
0.0%
 
0
 
0
 
0
     
500,000
 
3.60
 
3.60
 
24.8%
 
19.7%
 
20.8%
92
 
Westland Capri Apartments
 
5
 
3,900,000
 
10/20/2014
                                 
3.35
 
2.98
 
51.3%
 
40.8%
 
19.2%
93
 
7 Great Jones Corp.
 
10
 
17,900,000
 
10/21/2014
 
9,700,000
 
19.1%
 
0.0%
 
0
 
0
 
0
     
500,000
 
6.15
 
6.15
 
10.3%
 
8.2%
 
35.2%
94
 
The Poplars Apartments
 
5
 
2,600,000
 
9/26/2014
                                 
2.02
 
1.71
 
63.3%
 
46.5%
 
13.4%
95
 
Stor-n-Lock - Salt Lake City
 
5
 
3,000,000
 
10/16/2014
                                 
2.03
 
1.94
 
53.3%
 
42.9%
 
12.1%
96
 
310 & 320 Ed Wright Lane
 
5
 
2,300,000
 
10/21/2014
                                 
1.93
 
1.74
 
68.5%
 
55.3%
 
11.7%
97
 
2407 North Clark
 
5
 
1,900,000
 
9/29/2014
                                 
1.36
 
1.30
 
71.1%
 
57.7%
 
8.4%
98
 
214 Clinton St./147 Pacific St. Owners Corp.
 
10
 
17,200,000
 
8/4/2014
 
9,000,000
 
12.2%
 
37.1%
 
0
 
0
 
13
     
1,000,000
 
9.72
 
9.72
 
6.4%
 
5.1%
 
56.0%
99
 
17-19 East 95th Street Tenants Corporation
 
10
 
35,257,342
 
10/15/2014
 
27,500,000
 
3.1%
 
0.0%
 
0
 
0
 
0
     
500,000
 
37.60
 
37.60
 
2.4%
 
1.9%
 
218.3%

 
 

 

WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Cut-off Date U/W
NCF Debt
Yield(3)(12)
 
U/W
Revenues ($)(12)
 
U/W
Expenses ($)(12)
 
U/W Net Operating
Income ($)(12)
 
U/W
Replacement ($)(12)
 
U/W
TI/LC ($)
 
U/W
Net Cash Flow ($)(12)
 
Occupancy Rate(13)
 
Occupancy as-of
Date(13)
 
U/W Hotel ADR
 
U/W Hotel
RevPAR
 
Most Recent Period(14)
 
Most Recent
Revenues ($)(14)
 
Most Recent
Expenses ($)(14)
 
Most
Recent
NOI ($)(14)
 
Most Recent Capital
Expenditures(14)
 
Most Recent NCF ($)(14)
1
 
Hawaii Kai Towne Center
 
8.7%
 
12,754,158
 
5,142,885
 
7,611,273
 
52,131
 
210,080
 
7,349,063
 
96.7%
 
9/19/2014
         
TTM 6/30/2014
 
12,619,362
 
4,974,174
 
7,645,189
 
0
 
7,645,189
2
 
JW Marriott New Orleans
 
12.1%
 
37,611,335
 
24,847,358
 
12,763,977
 
0
 
0
 
10,883,410
 
81.7%
 
10/31/2014
 
192
 
157
 
TTM 10/31/2014
 
37,611,062
 
23,347,642
 
14,263,420
 
0
 
14,263,420
3
 
Nashville Hotel Portfolio
 
14.1%
 
17,343,364
 
10,432,012
 
6,911,352
 
0
 
0
 
6,217,617
 
86.6%
 
9/30/2014
 
167
 
145
 
TTM 9/30/2014
 
17,343,364
 
8,684,685
 
8,658,679
 
693,735
 
7,964,944
3.01
 
Hampton Inn Vanderbilt
     
9,035,893
 
5,393,382
 
3,642,511
 
0
 
0
 
3,281,075
 
87.3%
 
9/30/2014
 
167
 
146
 
TTM 9/30/2014
 
9,035,893
 
4,416,530
 
4,619,363
 
361,436
 
4,257,927
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
     
8,307,471
 
5,038,630
 
3,268,841
 
0
 
0
 
2,936,542
 
85.9%
 
9/30/2014
 
168
 
144
 
TTM 9/30/2014
 
8,307,471
 
4,268,155
 
4,039,316
 
332,299
 
3,707,017
4
 
2900 Fairview Park Drive
 
9.1%
 
4,459,856
 
727,470
 
3,732,386
 
0
 
147,000
 
3,548,636
 
100.0%
 
12/1/2014
         
TTM 9/30/2014
 
4,791,478
 
672,819
 
4,118,659
 
0
 
4,118,659
5
 
Marriott Kansas City Country Club Plaza
 
10.0%
 
15,705,898
 
11,063,426
 
4,642,472
 
0
 
0
 
3,857,177
 
77.1%
 
9/30/2014
 
139
 
108
 
TTM 9/30/2014
 
16,296,646
 
11,485,384
 
4,811,262
 
0
 
4,811,262
6
 
Colorado Mills
 
11.3%
 
28,139,377
 
11,755,768
 
16,383,609
 
229,612
 
744,367
 
15,409,630
 
93.8%
 
10/1/2014
         
TTM 8/31/2014
 
27,930,819
 
11,620,460
 
16,310,359
 
0
 
16,310,359
7
 
One Towne Square
 
10.4%
 
8,048,106
 
3,759,929
 
4,288,177
 
106,743
 
433,347
 
3,748,088
 
89.8%
 
10/1/2014
         
TTM 9/30/2014
 
6,761,909
 
3,714,016
 
3,047,893
 
0
 
3,047,893
8
 
Hilton Garden Inn Cupertino
 
12.2%
 
9,359,034
 
5,096,593
 
4,262,441
 
0
 
0
 
3,888,080
 
85.1%
 
9/30/2014
 
170
 
144
 
TTM 9/30/2014
 
9,358,903
 
4,973,523
 
4,385,380
 
0
 
4,385,380
9
 
New Town Shops on Main
 
10.0%
 
4,148,848
 
1,236,049
 
2,912,799
 
49,635
 
169,758
 
2,693,406
 
87.5%
 
10/20/2014
         
TTM 10/31/2014
 
4,621,279
 
1,271,521
 
3,349,758
 
0
 
3,349,758
10
 
Walgreens Portfolio
 
8.2%
 
2,103,510
 
42,070
 
2,061,439
 
12,117
 
0
 
2,049,322
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
10.01
 
Walgreens- Harrison
     
405,792
 
8,116
 
397,676
 
593
 
0
 
397,083
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
10.02
 
Walgreens- Indianapolis
     
388,832
 
7,777
 
381,055
 
296
 
0
 
380,759
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
10.03
 
Walgreens- Clinton Township
     
367,648
 
7,353
 
360,295
 
6,653
 
0
 
353,642
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
10.04
 
Walgreens- Lees Summit
     
354,292
 
7,086
 
347,206
 
417
 
0
 
346,789
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
10.05
 
Walgreens- Siloam Springs
     
326,418
 
6,528
 
319,889
 
0
 
0
 
319,889
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
10.06
 
Walgreens- Slidell
     
260,529
 
5,211
 
255,318
 
4,158
 
0
 
251,160
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
11
 
1175 North Main Street
 
15.6%
 
6,547,444
 
2,663,737
 
3,883,707
 
16,320
 
0
 
3,867,387
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
12
 
Depot Park
 
10.9%
 
10,943,007
 
5,122,652
 
5,820,354
 
211,209
 
620,095
 
4,989,050
 
67.7%
 
10/21/2014
         
TTM 6/30/2014
 
11,188,749
 
4,703,099
 
6,485,650
 
0
 
6,485,650
13
 
YRC Headquarters
 
10.7%
 
3,498,820
 
781,702
 
2,717,118
 
49,941
 
268,399
 
2,398,779
 
100.0%
 
12/1/2014
         
Actual 2013
 
3,565,463
 
619,282
 
2,946,181
 
0
 
2,946,181
14
 
Nordic Nashville Refrigerated
 
10.0%
 
2,222,313
 
66,669
 
2,155,644
 
130,000
 
0
 
2,025,644
 
100.0%
 
10/29/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
0
 
NAV
15
 
Meridian Crossroads
 
10.2%
 
3,153,374
 
937,730
 
2,215,644
 
30,955
 
157,611
 
2,027,079
 
95.0%
 
11/13/2014
         
Annualized 8 8/31/2014
 
2,833,435
 
923,502
 
1,909,933
 
0
 
1,909,933
16
 
Hilton Garden Inn Austin Northwest
 
10.2%
 
5,305,321
 
3,161,230
 
2,144,091
 
0
 
0
 
1,931,878
 
79.7%
 
9/30/2014
 
126
 
101
 
TTM 9/30/2014
 
5,325,764
 
3,020,200
 
2,305,564
 
0
 
2,305,564
17
 
Crown, Cork & Seal
 
8.3%
 
3,383,891
 
1,476,262
 
1,907,629
 
115,000
 
214,122
 
1,578,508
 
94.1%
 
11/4/2014
         
TTM 9/30/2014
 
3,349,440
 
1,394,328
 
1,955,112
 
6,677
 
1,948,435
18
 
Emerald Valley
 
8.7%
 
2,520,469
 
742,664
 
1,777,806
 
54,060
 
100,819
 
1,622,927
 
100.0%
 
11/4/2014
         
Annualized 9 9/30/2014
 
1,806,189
 
510,463
 
1,295,726
 
0
 
1,295,726
19
 
IRG Portfolio
 
9.5%
 
2,834,955
 
954,508
 
1,880,448
 
143,100
 
113,398
 
1,623,950
 
76.8%
 
8/26/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
19.01
 
IRG Kettering
     
1,519,275
 
502,845
 
1,016,430
 
93,520
 
60,771
 
862,139
 
80.9%
 
8/26/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
19.02
 
IRG Austintown
     
1,315,680
 
451,662
 
864,017
 
49,580
 
52,627
 
761,810
 
60.4%
 
8/26/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
20
 
Cross Pointe Centre
 
9.3%
 
2,411,793
 
639,694
 
1,772,099
 
39,211
 
178,363
 
1,554,525
 
95.8%
 
9/5/2014
         
TTM 3/31/2014
 
2,491,119
 
610,586
 
1,880,533
 
0
 
1,880,533
21
 
Homewood Suites Columbia
 
10.4%
 
5,477,079
 
3,535,917
 
1,941,162
 
0
 
0
 
1,722,079
 
80.8%
 
7/31/2014
 
119
 
97
 
TTM 9/30/2014
 
5,477,079
 
3,480,966
 
1,996,113
 
208,082
 
1,788,031
22
 
Crosswinds Shopping Center
 
11.1%
 
2,652,796
 
840,977
 
1,811,819
 
40,475
 
106,112
 
1,665,232
 
97.9%
 
9/1/2014
         
Annualized 6 6/30/2014
 
3,029,990
 
816,508
 
2,213,482
 
0
 
2,213,482
23
 
Preferred Freezer - Sharon, MA
 
8.5%
 
1,955,261
 
582,239
 
1,373,022
 
46,483
 
51,648
 
1,274,891
 
100.0%
 
12/1/2014
         
TTM 8/31/2014
 
1,312,500
 
0
 
1,312,500
 
0
 
1,312,500
24
 
Canyon Creek Center 1
 
9.8%
 
2,361,755
 
708,947
 
1,652,808
 
47,699
 
149,608
 
1,455,501
 
91.4%
 
10/1/2014
         
TTM 8/31/2014
 
1,974,177
 
646,365
 
1,327,812
 
0
 
1,327,812
25
 
Oneida & Holmgren Way
 
8.6%
 
1,865,062
 
507,911
 
1,357,150
 
28,711
 
96,683
 
1,231,756
 
92.8%
 
12/1/2014
         
TTM 9/30/2014
 
1,767,090
 
278,684
 
1,488,406
 
0
 
1,488,406
26
 
Coral Gables Retail
 
7.6%
 
1,605,511
 
555,601
 
1,049,910
 
5,570
 
45,630
 
998,711
 
100.0%
 
10/1/2014
         
Annualized 8 8/31/2014
 
1,730,609
 
528,863
 
1,201,747
 
0
 
1,201,747
27
 
Sand Creek Estates
 
16.4%
 
2,957,808
 
804,044
 
2,153,764
 
25,525
 
0
 
2,128,239
 
98.2%
 
11/30/2014
         
Annualized 3 8/31/2014
 
2,716,280
 
572,153
 
2,144,127
 
0
 
2,144,127
27.01
 
Sand Creek Estates Williston
     
2,356,165
 
640,565
 
1,715,599
 
20,275
 
0
 
1,695,324
 
99.1%
 
11/30/2014
         
Annualized 3 8/31/2014
 
2,146,235
 
456,914
 
1,689,322
 
0
 
1,689,322
27.02
 
Sand Creek Estates Tioga
     
601,643
 
163,479
 
438,165
 
5,250
 
0
 
432,915
 
94.7%
 
11/30/2014
         
Annualized 3 8/31/2014
 
570,045
 
115,239
 
454,806
 
0
 
454,806
28
 
BJs Plaza
 
8.2%
 
1,063,332
 
21,267
 
1,042,065
 
8,779
 
0
 
1,033,286
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
29
 
Security Self Storage SPXI Portfolio
 
8.7%
 
1,858,703
 
792,898
 
1,065,806
 
33,251
 
0
 
1,032,554
 
95.7%
 
8/31/2014
         
TTM 8/31/2014
 
1,831,744
 
789,302
 
1,042,442
 
0
 
1,042,442
29.01
 
William Cannon
     
732,889
 
309,295
 
423,594
 
11,797
 
0
 
411,797
 
96.6%
 
8/31/2014
         
TTM 8/31/2014
 
730,900
 
308,020
 
422,880
 
0
 
422,880
29.02
 
Thousand Oaks
     
577,570
 
221,305
 
356,266
 
8,390
 
0
 
347,876
 
94.9%
 
8/31/2014
         
TTM 8/31/2014
 
568,696
 
221,642
 
347,054
 
0
 
347,054
29.03
 
North Lamar
     
548,244
 
262,298
 
285,946
 
13,065
 
0
 
272,881
 
95.4%
 
8/31/2014
         
TTM 8/31/2014
 
532,149
 
259,641
 
272,508
 
0
 
272,508
30
 
Belle Grove Apartments
 
9.3%
 
2,223,785
 
1,053,069
 
1,170,716
 
66,256
 
0
 
1,104,460
 
95.0%
 
10/15/2014
         
TTM 8/31/2014
 
2,241,744
 
1,056,527
 
1,185,217
 
0
 
1,185,217
31
 
WMA Shopping Center Properties
 
9.2%
 
1,443,562
 
275,944
 
1,167,617
 
32,458
 
57,742
 
1,077,417
 
96.8%
 
9/24/2014
         
TTM 9/30/2014
 
1,408,980
 
244,981
 
1,163,999
 
0
 
1,163,999
31.01
 
Southpointe Plaza Shopping Center
     
619,000
 
123,321
 
495,679
 
12,923
 
24,760
 
457,995
 
91.3%
 
9/24/2014
         
TTM 9/30/2014
 
507,775
 
92,727
 
415,048
 
0
 
415,048
31.02
 
Mountainview Shopping Center
     
507,407
 
94,872
 
412,535
 
10,884
 
20,296
 
381,355
 
100.0%
 
9/24/2014
         
TTM 9/30/2014
 
553,115
 
94,861
 
458,254
 
0
 
458,254
31.03
 
South Boston Shopping Center
     
317,155
 
57,751
 
259,404
 
8,651
 
12,686
 
238,066
 
100.0%
 
9/24/2014
         
TTM 9/30/2014
 
348,090
 
57,393
 
290,697
 
0
 
290,697
32
 
Hy-Vee Ankeny
 
8.3%
 
1,004,421
 
30,133
 
974,288
 
14,231
 
0
 
960,057
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
33
 
13201 Northwest Freeway
 
9.2%
 
2,166,510
 
992,308
 
1,174,202
 
33,692
 
129,894
 
1,010,616
 
87.4%
 
9/30/2014
         
TTM 7/31/2014
 
2,122,278
 
1,004,449
 
1,117,829
 
0
 
1,117,829
34
 
Elk Lakes Shopping Center
 
9.4%
 
1,634,345
 
525,642
 
1,108,703
 
23,858
 
56,569
 
1,028,277
 
93.8%
 
9/30/2014
         
TTM 8/31/2014
 
1,375,489
 
516,328
 
859,161
 
0
 
859,161
35
 
Hampton Inn Mansell
 
9.9%
 
3,051,521
 
1,883,054
 
1,168,467
 
122,062
 
0
 
1,046,405
 
77.1%
 
10/31/2014
         
TTM 10/31/2014
 
3,051,561
 
1,780,685
 
1,270,876
 
0
 
1,270,876
36
 
24 Hour Fitness - Bothell
 
10.3%
 
1,173,789
 
55,090
 
1,118,699
 
8,629
 
27,955
 
1,082,115
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
0
 
NAV
37
 
Aston Place Apartments
 
8.0%
 
1,085,736
 
237,654
 
848,082
 
11,800
 
0
 
836,282
 
100.0%
 
8/30/2014
         
TTM 8/31/2014
 
1,133,631
 
172,112
 
961,519
 
0
 
961,519
38
 
National Harbor Mixed Use Portfolio
 
9.6%
 
2,018,335
 
883,822
 
1,134,513
 
8,743
 
115,571
 
1,010,199
 
92.1%
 
11/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
38.01
 
Building C
     
942,894
 
404,869
 
538,026
 
4,196
 
77,977
 
455,853
 
100.0%
 
11/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
38.02
 
Outparcels
     
389,500
 
153,747
 
235,753
 
1,636
 
0
 
234,117
 
100.0%
 
11/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
38.03
 
Retail Condo
     
685,940
 
325,206
 
360,734
 
2,911
 
37,594
 
320,229
 
74.8%
 
11/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
39
 
All Storage Wall Price
 
9.2%
 
1,482,377
 
493,013
 
989,364
 
25,128
 
0
 
964,236
 
93.0%
 
9/26/2014
         
TTM 8/31/2014
 
1,450,420
 
326,031
 
1,124,389
 
0
 
1,124,389
40
 
Gardens on Whispering Pines
 
8.4%
 
1,822,905
 
897,894
 
925,011
 
89,100
 
0
 
835,911
 
96.0%
 
9/24/2014
         
TTM 9/30/2014
 
1,743,503
 
651,025
 
1,092,478
 
0
 
1,092,478
41
 
All Storage Carrollton
 
9.8%
 
1,410,145
 
425,066
 
985,079
 
22,004
 
0
 
963,075
 
93.2%
 
8/31/2014
         
TTM 8/31/2014
 
1,371,041
 
386,935
 
984,106
 
0
 
984,106
42
 
All Storage I-40 West
 
9.6%
 
1,376,512
 
413,371
 
963,141
 
26,282
 
0
 
936,859
 
88.4%
 
9/25/2014
         
TTM 8/31/2014
 
1,339,373
 
383,039
 
956,334
 
0
 
956,334
43
 
Fountains-Clove Road Apartments, Inc.
 
16.0%
 
4,653,461
 
3,181,000
 
1,472,461
 
64,000
     
1,472,461
 
95.0%
 
9/23/2014
                               
44
 
Four Corners Shopping Center
 
9.1%
 
1,170,395
 
323,664
 
846,731
 
9,699
 
48,258
 
788,775
 
100.0%
 
9/1/2014
         
TTM 9/30/2014
 
1,152,612
 
462,741
 
689,872
 
0
 
689,872
45
 
Merchant Centre
 
8.2%
 
1,147,908
 
388,288
 
759,620
 
12,690
 
47,587
 
699,343
 
92.3%
 
10/14/2014
         
TTM 6/30/2014
 
1,206,692
 
355,956
 
850,736
 
0
 
850,736
46
 
Bradenton / Cascade Office Portfolio
 
9.9%
 
2,514,454
 
1,515,915
 
998,539
 
77,547
 
100,578
 
820,414
 
87.5%
 
11/3/2014
         
Annualized 9 9/30/2014
 
2,506,204
 
1,670,343
 
835,861
 
0
 
835,861
46.01
 
Cascade II
     
820,315
 
468,259
 
352,056
 
20,186
 
32,813
 
299,058
 
97.1%
 
11/3/2014
         
Annualized 9 9/30/2014
 
862,881
 
506,681
 
356,200
 
0
 
356,200
46.02
 
Cascade I
     
853,488
 
496,870
 
356,618
 
21,878
 
34,140
 
300,600
 
94.8%
 
11/3/2014
         
Annualized 9 9/30/2014
 
891,671
 
553,812
 
337,859
 
0
 
337,859
46.03
 
Bradenton
     
464,112
 
205,585
 
258,527
 
20,605
 
18,564
 
219,358
 
99.9%
 
11/3/2014
         
Annualized 9 9/30/2014
 
387,448
 
239,991
 
147,458
 
0
 
147,458
46.04
 
Cascade V
     
376,538
 
345,201
 
31,338
 
14,878
 
15,062
 
1,398
 
54.8%
 
11/3/2014
         
Annualized 9 9/30/2014
 
364,205
 
369,860
 
-5,655
 
0
 
-5,655
47
 
New Mexico Hotel Portfolio
 
12.4%
 
2,799,722
 
1,705,265
 
1,094,457
 
0
 
0
 
982,468
 
64.9%
 
9/30/2014
 
90
 
57
 
TTM 9/30/2014
 
2,799,722
 
1,706,159
 
1,093,563
 
111,989
 
981,575
47.01
 
Holiday Inn Express Santa Rosa
     
1,485,753
 
938,741
 
547,012
 
0
 
0
 
487,582
 
56.6%
 
9/30/2014
 
98
 
55
 
TTM 9/30/2014
 
1,485,753
 
956,436
 
529,317
 
59,430
 
469,886
47.02
 
LaQuinta Santa Rosa
     
1,313,969
 
766,524
 
547,445
 
0
 
0
 
494,886
 
71.8%
 
9/30/2014
 
83
 
60
 
TTM 9/30/2014
 
1,313,969
 
749,722
 
564,247
 
52,559
 
511,688
48
 
Santa Rosa Avenue Self Storage
 
9.4%
 
1,117,782
 
374,428
 
743,354
 
13,658
 
0
 
729,696
 
87.6%
 
10/14/2014
         
TTM 10/31/2014
 
1,073,935
 
445,207
 
628,728
 
0
 
628,728
49
 
Lorenzo Manor Shopping Center
 
10.3%
 
1,167,865
 
286,815
 
881,050
 
19,103
 
57,589
 
804,359
 
89.5%
 
8/8/2014
         
TTM 7/31/2014
 
1,185,868
 
229,477
 
956,391
 
0
 
956,391
50
 
10100 North Central Expressway
 
9.9%
 
1,546,563
 
643,577
 
902,986
 
27,345
 
104,836
 
770,805
 
89.6%
 
9/30/2014
         
TTM 8/1/2014
 
1,032,191
 
670,287
 
361,904
 
38,849
 
323,055
51
 
Hy-Vee Cedar Rapids
 
8.3%
 
671,634
 
20,149
 
651,485
 
11,908
 
0
 
639,577
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
52
 
Fox Lane Apartments
 
12.5%
 
2,023,215
 
1,006,296
 
1,016,920
 
80,384
 
0
 
936,536
 
96.1%
 
10/23/2014
         
TTM 9/30/2014
 
2,023,603
 
1,016,809
 
1,006,794
 
0
 
1,006,794
53
 
Hy-Vee Fairfield
 
8.3%
 
651,826
 
19,555
 
632,271
 
10,392
 
0
 
621,879
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
54
 
Nova Storage
 
8.4%
 
954,484
 
317,232
 
637,252
 
12,429
 
0
 
624,824
 
97.8%
 
11/13/2014
         
TTM 10/31/2014
 
1,005,183
 
278,197
 
726,986
 
0
 
726,986
55
 
Hampton Inn - Tallahassee Central
 
10.8%
 
2,373,617
 
1,513,330
 
860,287
 
0
 
0
 
765,342
 
78.5%
 
8/31/2014
 
108
 
83
 
TTM 8/31/2014
 
2,373,617
 
1,538,820
 
834,797
 
0
 
834,797
56
 
Josey Ranch Shopping Center
 
9.5%
 
1,098,739
 
378,571
 
720,169
 
18,051
 
54,153
 
647,965
 
82.9%
 
9/1/2014
         
TTM 10/31/2014
 
1,046,259
 
377,606
 
668,653
 
101,223
 
567,430
57
 
Summer Trace
 
11.2%
 
1,477,559
 
661,066
 
816,493
 
63,750
 
0
 
752,743
 
84.3%
 
9/30/2014
         
TTM 8/31/2014
 
1,193,733
 
600,905
 
592,828
 
63,750
 
529,078
58
 
Kirts Office Park
 
11.8%
 
1,650,953
 
715,654
 
935,299
 
24,400
 
157,015
 
753,883
 
84.5%
 
10/24/2014
         
TTM 8/31/2014
 
1,303,564
 
646,014
 
657,550
 
0
 
657,550
59
 
Ocean Beach Hotel
 
13.0%
 
2,369,700
 
1,497,456
 
872,244
 
0
 
0
 
777,456
 
68.2%
 
9/30/2014
 
149
 
102
 
TTM 9/30/2014
 
2,369,700
 
1,392,362
 
977,338
 
0
 
977,338
60
 
14 St. Marks Place
 
9.8%
 
794,601
 
193,740
 
600,861
 
13,000
 
0
 
587,861
 
92.5%
 
9/23/2014
         
TTM 5/31/2014
 
787,868
 
184,511
 
603,357
 
0
 
603,357
61
 
Tennis View Apartments, Inc.
 
42.1%
 
3,873,876
 
1,707,960
 
2,165,916
 
40,000
     
2,165,916
 
94.9%
 
10/27/2014
                               
62
 
3777 Independence Corp.
 
63.9%
 
5,423,352
 
2,227,000
 
3,196,352
 
56,000
     
3,196,352
 
95.0%
 
7/31/2014
                               
63
 
Planet Fitness Rockaway Avenue
 
8.8%
 
558,292
 
112,025
 
446,267
 
1,250
 
7,500
 
437,517
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
64
 
Falcon Cove Apartments
 
9.0%
 
785,945
 
326,591
 
459,354
 
22,500
 
0
 
436,854
 
100.0%
 
9/25/2014
         
TTM 7/30/2014
 
780,662
 
326,413
 
454,249
 
0
 
454,249
65
 
Shoppes at Roseville Village
 
9.5%
 
662,267
 
164,460
 
497,806
 
9,991
 
30,812
 
457,003
 
95.0%
 
9/1/2014
         
TTM 7/31/2014
 
693,000
 
168,269
 
524,731
 
0
 
524,731
66
 
140 East Second Owners Corp.
 
41.8%
 
2,554,037
 
674,000
 
1,880,037
 
23,000
     
1,880,037
 
95.0%
 
9/4/2014
                               
67
 
Bear Creek Apartments
 
11.9%
 
1,649,376
 
1,065,278
 
584,098
 
61,880
 
0
 
522,218
 
90.5%
 
11/19/2014
         
TTM 10/31/2014
 
1,588,366
 
1,053,565
 
534,801
 
0
 
534,801
68
 
Holiday Inn Express Portales
 
14.7%
 
1,673,566
 
983,942
 
689,624
 
0
 
0
 
622,681
 
65.2%
 
9/30/2014
 
108
 
70
 
TTM 9/30/2014
 
1,673,566
 
971,633
 
701,933
 
66,943
 
634,991
69
 
Medical Arts Plaza
 
8.4%
 
795,546
 
345,362
 
450,183
 
17,600
 
76,806
 
355,778
 
84.3%
 
10/2/2014
         
TTM 8/31/2014
 
874,476
 
431,012
 
443,464
 
0
 
443,464
70
 
Jefferson Avenue Owners’ Corp.
 
26.3%
 
2,167,582
 
1,116,024
 
1,051,558
 
18,450
     
1,051,558
 
95.0%
 
6/12/2014
                               
71
 
All Storage Exposition Blvd
 
9.9%
 
557,118
 
158,357
 
398,761
 
14,060
 
0
 
384,701
 
86.6%
 
8/31/2014
         
TTM 8/31/2014
 
540,918
 
137,533
 
403,385
 
0
 
403,385
72
 
Associated Wholesale Grocers
 
8.5%
 
377,037
 
11,311
 
365,726
 
38,456
 
0
 
327,270
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
73
 
Grant Square Shopping Center
 
9.7%
 
622,269
 
184,799
 
437,470
 
18,749
 
48,995
 
369,726
 
87.2%
 
10/30/2014
         
TTM 7/1/2014
 
600,111
 
183,098
 
417,013
 
0
 
417,013
74
 
Chapel Knoll Apartments
 
8.3%
 
811,130
 
468,997
 
342,133
 
34,018
 
0
 
308,115
 
92.6%
 
10/21/2014
         
TTM 7/31/2014
 
673,137
 
470,205
 
202,933
 
0
 
202,933
75
 
2665 S Oneida
 
9.8%
 
514,135
 
131,543
 
382,591
 
8,485
 
21,973
 
352,134
 
100.0%
 
12/1/2014
         
TTM 9/30/2014
 
586,346
 
90,161
 
496,185
 
0
 
496,185
76
 
The Shores at Lake Pointe, Inc.
 
24.6%
 
1,358,200
 
475,740
 
882,460
 
16,300
     
882,460
 
95.0%
 
8/6/2014
                               
77
 
La Avenida Plaza
 
12.5%
 
612,819
 
145,678
 
467,142
 
3,198
 
24,767
 
439,177
 
100.0%
 
8/31/2014
         
TTM 8/31/2014
 
639,576
 
149,042
 
490,534
 
0
 
490,534
78
 
61 Bronx River Road Owners, Inc.
 
15.9%
 
1,203,834
 
649,023
 
554,811
 
11,250
     
554,811
 
95.0%
 
8/11/2014
                               
79
 
Walgreens - Grapevine
 
10.2%
 
350,381
 
3,504
 
346,878
 
1,456
 
0
 
345,422
 
100.0%
 
12/1/2014
         
Annualized 9 9/30/2014
 
361,219
 
26,051
 
335,168
 
0
 
335,168
80
 
The Waywest Tenants’ Corp.
 
163.8%
 
7,035,225
 
1,793,780
 
5,241,445
 
25,080
     
5,241,445
 
95.0%
 
10/22/2014
                               
81
 
Stor-n-Lock - Palm Desert
 
19.8%
 
991,318
 
348,895
 
642,424
 
10,088
 
0
 
632,336
 
89.3%
 
9/30/2014
         
TTM 9/30/2014
 
1,025,708
 
363,242
 
662,466
 
0
 
662,466
82
 
Lenru Apartment Corp.
 
26.2%
 
1,812,486
 
1,000,359
 
812,127
 
29,600
     
812,127
 
95.0%
 
10/22/2014
                               
83
 
24th Place Shopping Center
 
10.3%
 
424,737
 
119,932
 
304,804
 
2,221
 
7,403
 
295,181
 
100.0%
 
11/17/2014
         
Actual 2013
 
488,340
 
114,679
 
373,661
 
0
 
373,661
84
 
Deerfield Village Shopping Center
 
9.1%
 
439,460
 
166,882
 
272,578
 
5,260
 
12,375
 
254,943
 
100.0%
 
9/1/2014
         
Annualized 7 7/31/2014
 
510,727
 
131,820
 
378,907
 
0
 
378,907
85
 
Tractor Supply - Woodland Park
 
8.6%
 
250,260
 
8,108
 
242,152
 
3,321
 
0
 
238,831
 
100.0%
 
12/1/2014
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
86
 
201 King Street
 
10.5%
 
381,984
 
90,560
 
291,424
 
2,046
 
15,450
 
273,928
 
100.0%
 
10/1/2014
         
TTM 8/31/2014
 
392,062
 
83,376
 
308,686
 
0
 
308,686
87
 
Pennington Point Offices
 
10.5%
 
612,146
 
310,805
 
301,341
 
7,740
 
26,605
 
266,996
 
83.5%
 
11/5/2014
         
Annualized 9 9/30/2014
 
586,845
 
281,186
 
305,658
 
0
 
305,658
88
 
City Bella on Lyndale
 
82.9%
 
3,449,760
 
1,378,374
 
2,071,386
 
36,000
     
2,071,386
 
95.0%
 
9/18/2014
                               
89
 
Super Mini Storage
 
15.3%
 
660,284
 
265,605
 
394,679
 
13,811
 
0
 
380,869
 
81.8%
 
9/3/2014
         
TTM 8/31/2014
 
660,284
 
258,689
 
401,595
 
0
 
401,595
90
 
Grand Street Artists Cooperative, Inc.
 
93.5%
 
2,677,995
 
573,700
 
2,104,295
 
11,700
     
2,104,295
 
94.2%
 
10/3/2014
                               
91
 
29 Woodmere Boulevard Owners’, Inc.
 
20.8%
 
1,047,456
 
580,800
 
466,656
 
16,000
     
466,656
 
96.0%
 
8/21/2014
                               
92
 
Westland Capri Apartments
 
17.1%
 
936,994
 
552,454
 
384,540
 
42,240
 
0
 
342,300
 
94.7%
 
11/14/2014
         
TTM 10/31/2014
 
949,693
 
552,112
 
397,580
 
0
 
397,580
93
 
7 Great Jones Corp.
 
35.2%
 
840,673
 
188,850
 
651,823
 
4,500
     
651,823
 
94.8%
 
10/21/2014
                               
94
 
The Poplars Apartments
 
11.3%
 
616,547
 
395,352
 
221,194
 
34,335
 
0
 
186,859
 
96.2%
 
8/31/2014
         
TTM 9/30/2014
 
605,982
 
398,658
 
207,324
 
0
 
207,324
95
 
Stor-n-Lock - Salt Lake City
 
11.6%
 
336,539
 
142,599
 
193,940
 
7,965
 
0
 
185,975
 
97.8%
 
9/30/2014
         
TTM 9/30/2014
 
336,880
 
145,868
 
191,013
 
0
 
191,013
96
 
310 & 320 Ed Wright Lane
 
10.5%
 
271,064
 
87,465
 
183,599
 
6,270
 
11,825
 
165,504
 
93.6%
 
11/3/2014
         
TTM 8/31/2014
 
279,344
 
80,128
 
199,216
 
0
 
199,216
97
 
2407 North Clark
 
8.0%
 
192,456
 
78,464
 
113,992
 
958
 
4,791
 
108,243
 
100.0%
 
8/31/2014
         
Annualized 9 9/30/2014
 
166,923
 
66,478
 
100,445
 
0
 
100,445
98
 
214 Clinton St./147 Pacific St. Owners Corp.
 
56.0%
 
964,365
 
350,235
 
614,130
 
5,250
     
614,130
 
95.0%
 
8/4/2014
                               
99
 
17-19 East 95th Street Tenants Corporation
 
218.3%
 
2,472,090
 
616,750
 
1,855,340
 
8,400
     
1,855,340
 
95.0%
 
10/15/2014
                               
 
 
 

 

WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Most Recent Hotel
ADR
 
Most Recent Hotel
RevPAR
 
Second Most Recent Period(14)
 
Second Most Recent
Revenues ($)(14)
 
Second Most Recent
Expenses ($)(14)
 
Second Most Recent
NOI ($)(14)
 
Second Most Recent
Capital
Expenditures(14)
 
Second Most Recent
NCF ($)(14)
 
Second Most Recent Hotel
ADR
 
Second Most Recent
Hotel RevPAR
 
Third Most Recent Period(14)
 
Third Most Recent
Revenues ($)(14)
 
Third Most Recent
Expenses ($)(14)
 
Third Most Recent NOI
($)(14)
1
 
Hawaii Kai Towne Center
         
TTM 6/30/2013
 
12,655,225
 
4,913,448
 
7,741,777
 
0
 
7,741,777
         
TTM 6/30/2012
 
12,572,348
 
4,986,473
 
7,585,875
2
 
JW Marriott New Orleans
 
192
 
157
 
Actual 2013
 
35,360,956
 
22,457,955
 
12,903,001
 
0
 
12,903,001
 
185
 
150
 
Actual 2012
 
32,805,967
 
22,639,931
 
10,166,036
3
 
Nashville Hotel Portfolio
 
167
 
145
 
Actual 2013
 
15,755,412
 
7,993,638
 
7,761,774
 
630,216
 
7,131,558
 
155
 
132
 
Actual 2012
 
13,309,673
 
7,099,235
 
6,210,438
3.01
 
Hampton Inn Vanderbilt
 
167
 
146
 
Actual 2013
 
8,135,048
 
4,062,709
 
4,072,339
 
325,402
 
3,746,937
 
154
 
131
 
Actual 2012
 
6,830,503
 
3,587,728
 
3,242,775
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
 
168
 
144
 
Actual 2013
 
7,620,364
 
3,930,929
 
3,689,435
 
304,815
 
3,384,620
 
156
 
132
 
Actual 2012
 
6,479,170
 
3,511,507
 
2,967,663
4
 
2900 Fairview Park Drive
         
Actual 2013
 
4,680,954
 
679,145
 
4,001,809
 
0
 
4,001,809
         
Actual 2012
 
4,513,621
 
644,593
 
3,869,028
5
 
Marriott Kansas City Country Club Plaza
 
139
 
108
 
Actual 2013
 
15,725,593
 
11,226,020
 
4,499,573
 
0
 
4,499,573
 
136
 
103
 
Actual 2012
 
15,462,211
 
10,870,328
 
4,591,883
6
 
Colorado Mills
         
Actual 2013
 
26,521,923
 
11,463,887
 
15,058,036
 
0
 
15,058,036
         
Actual 2012
 
26,471,521
 
11,455,580
 
15,015,941
7
 
One Towne Square
         
Actual 2013
 
7,137,335
 
3,566,802
 
3,570,533
 
0
 
3,570,533
         
Actual 2012
 
6,766,071
 
3,718,793
 
3,047,278
8
 
Hilton Garden Inn Cupertino
 
170
 
144
 
Actual 2013
 
8,556,583
 
4,706,184
 
3,850,399
 
0
 
3,850,399
 
155
 
131
 
Actual 2012
 
7,958,487
 
4,585,998
 
3,372,489
9
 
New Town Shops on Main
         
Actual 2013
 
4,563,984
 
1,177,853
 
3,386,131
 
0
 
3,386,131
         
Actual 2012
 
4,330,573
 
1,111,678
 
3,218,895
10
 
Walgreens Portfolio
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
10.01
 
Walgreens- Harrison
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
10.02
 
Walgreens- Indianapolis
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
10.03
 
Walgreens- Clinton Township
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
10.04
 
Walgreens- Lees Summit
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
10.05
 
Walgreens- Siloam Springs
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
10.06
 
Walgreens- Slidell
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
11
 
1175 North Main Street
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
12
 
Depot Park
         
Actual 2013
 
10,551,117
 
4,891,554
 
5,659,563
 
0
 
5,659,563
         
Actual 2012
 
10,360,467
 
4,981,365
 
5,379,102
13
 
YRC Headquarters
         
Actual 2012
 
3,570,915
 
619,088
 
2,951,827
 
0
 
2,951,827
         
Actual 2011
 
3,484,033
 
604,896
 
2,879,138
14
 
Nordic Nashville Refrigerated
         
NAV
 
NAV
 
NAV
 
NAV
 
0
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
15
 
Meridian Crossroads
         
Actual 2013
 
3,090,489
 
755,569
 
2,334,920
 
0
 
2,334,920
         
Actual 2012
 
3,091,135
 
1,614,648
 
1,476,487
16
 
Hilton Garden Inn Austin Northwest
 
126
 
101
 
Actual 2013
 
5,162,576
 
2,990,175
 
2,172,401
 
0
 
2,172,401
 
122
 
98
 
Actual 2012
 
4,636,207
 
2,706,748
 
1,929,459
17
 
Crown, Cork & Seal
         
Actual 2013
 
3,396,698
 
1,316,503
 
2,080,195
 
1,789
 
2,078,406
         
NAV
 
NAV
 
NAV
 
NAV
18
 
Emerald Valley
         
Actual 2013
 
2,365,769
 
378,543
 
1,987,226
 
0
 
1,987,226
         
Actual 2012
 
1,290,538
 
95,456
 
1,195,082
19
 
IRG Portfolio
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
19.01
 
IRG Kettering
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
19.02
 
IRG Austintown
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
20
 
Cross Pointe Centre
         
Actual 2013
 
2,525,402
 
610,951
 
1,914,451
 
0
 
1,914,451
         
Actual 2012
 
2,604,123
 
589,971
 
2,014,151
21
 
Homewood Suites Columbia
 
119
 
82
 
Actual 2013
 
5,019,870
 
3,208,671
 
1,811,199
 
211,213
 
1,599,986
 
121
 
89
 
Actual 2012
 
5,397,906
 
3,295,569
 
2,102,337
22
 
Crosswinds Shopping Center
         
Actual 2013
 
2,700,140
 
814,350
 
1,885,790
 
0
 
1,885,790
         
Actual 2012
 
2,624,709
 
774,921
 
1,849,788
23
 
Preferred Freezer - Sharon, MA
         
Actual 2013
 
1,312,500
 
0
 
1,312,500
 
0
 
1,312,500
         
Actual 2012
 
1,312,500
 
0
 
1,312,500
24
 
Canyon Creek Center 1
         
Actual 2013
 
2,203,678
 
612,880
 
1,590,798
 
0
 
1,590,798
         
Actual 2012
 
2,431,383
 
655,393
 
1,775,990
25
 
Oneida & Holmgren Way
         
Actual 2013
 
1,235,805
 
361,707
 
874,098
 
0
 
874,098
         
NAV
 
NAV
 
NAV
 
NAV
26
 
Coral Gables Retail
         
Actual 2013
 
1,592,802
 
512,734
 
1,080,068
 
0
 
1,080,068
         
NAV
 
NAV
 
NAV
 
NAV
27
 
Sand Creek Estates
         
TTM 8/31/2014
 
1,973,480
 
549,969
 
1,423,511
 
0
 
1,423,511
         
Actual 2013
 
1,598,356
 
552,003
 
1,046,353
27.01
 
Sand Creek Estates Williston
         
TTM 8/31/2014
 
1,548,718
 
439,198
 
1,109,521
 
0
 
1,109,521
         
Actual 2013
 
1,229,616
 
475,204
 
754,413
27.02
 
Sand Creek Estates Tioga
         
TTM 8/31/2014
 
424,762
 
110,771
 
313,991
 
0
 
313,991
         
Actual 2013
 
368,740
 
76,800
 
291,940
28
 
BJ‘s Plaza
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
29
 
Security Self Storage SPXI Portfolio
         
Actual 2013
 
1,774,367
 
723,475
 
1,050,893
 
0
 
1,050,893
         
Actual 2012
 
1,702,732
 
714,236
 
988,495
29.01
 
William Cannon
         
Actual 2013
 
702,687
 
282,187
 
420,500
 
0
 
420,500
         
Actual 2012
 
692,908
 
270,646
 
422,262
29.02
 
Thousand Oaks
         
Actual 2013
 
557,734
 
208,216
 
349,518
 
0
 
349,518
         
Actual 2012
 
524,000
 
210,151
 
313,849
29.03
 
North Lamar
         
Actual 2013
 
513,946
 
233,072
 
280,875
 
0
 
280,875
         
Actual 2012
 
485,824
 
233,439
 
252,384
30
 
Belle Grove Apartments
         
Actual 2013
 
2,184,650
 
998,259
 
1,186,391
 
0
 
1,186,391
         
Actual 2012
 
1,972,388
 
900,573
 
1,071,815
31
 
WMA Shopping Center Properties
         
Actual 2013
 
1,368,629
 
235,653
 
1,132,976
 
0
 
1,132,976
         
Actual 2012
 
1,309,762
 
250,976
 
1,058,786
31.01
 
Southpointe Plaza Shopping Center
         
Actual 2013
 
527,659
 
81,709
 
445,950
 
0
 
445,950
         
Actual 2012
 
525,012
 
91,688
 
433,324
31.02
 
Mountainview Shopping Center
         
Actual 2013
 
514,645
 
94,834
 
419,811
 
0
 
419,811
         
Actual 2012
 
503,566
 
85,242
 
418,324
31.03
 
South Boston Shopping Center
         
Actual 2013
 
326,325
 
59,110
 
267,215
 
0
 
267,215
         
Actual 2012
 
281,184
 
74,046
 
207,138
32
 
Hy-Vee Ankeny
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
33
 
13201 Northwest Freeway
         
Actual 2013
 
2,006,513
 
925,022
 
1,081,491
 
0
 
1,081,491
         
Actual 2012
 
1,713,724
 
849,958
 
863,766
34
 
Elk Lakes Shopping Center
         
Actual 2013
 
1,329,648
 
535,625
 
794,023
 
0
 
794,023
         
Actual 2012
 
1,218,916
 
508,668
 
710,248
35
 
Hampton Inn Mansell
 
101
 
78
 
Actual 2013
 
2,562,031
 
1,591,144
 
970,887
 
0
 
970,887
 
93
 
65
 
Actual 2012
 
2,463,722
 
1,576,815
 
886,907
36
 
24 Hour Fitness - Bothell
         
NAV
 
NAV
 
NAV
 
NAV
 
0
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
37
 
Aston Place Apartments
         
Annualized 8 8/31/2014
 
662,886
 
139,389
 
523,497
 
0
 
523,497
         
NAV
 
NAV
 
NAV
 
NAV
38
 
National Harbor Mixed Use Portfolio
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
38.01
 
Building C
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
38.02
 
Outparcels
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
38.03
 
Retail Condo
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
39
 
All Storage Wall Price
         
Actual 2013
 
1,371,265
 
460,615
 
910,650
 
0
 
910,650
         
Actual 2012
 
1,229,166
 
447,229
 
781,937
40
 
Gardens on Whispering Pines
         
Actual 2013
 
1,715,801
 
640,631
 
1,075,170
 
0
 
1,075,170
         
Actual 2012
 
1,642,704
 
600,432
 
1,042,272
41
 
All Storage Carrollton
         
Actual 2013
 
1,272,389
 
438,054
 
834,335
 
0
 
834,335
         
Actual 2012
 
1,144,356
 
454,165
 
690,191
42
 
All Storage I-40 West
         
Actual 2013
 
1,280,913
 
422,138
 
858,775
 
0
 
858,775
         
Actual 2012
 
1,249,656
 
424,263
 
825,393
43
 
Fountains-Clove Road Apartments, Inc.
                                                       
44
 
Four Corners Shopping Center
         
Actual 2013
 
1,060,022
 
473,262
 
586,760
 
0
 
586,760
         
Actual 2012
 
1,046,050
 
463,035
 
583,015
45
 
Merchant Centre
         
Actual 2013
 
1,240,615
 
350,752
 
889,863
 
0
 
889,863
         
Actual 2012
 
1,171,050
 
361,002
 
810,048
46
 
Bradenton / Cascade Office Portfolio
         
Actual 2013
 
2,484,907
 
1,493,921
 
990,986
 
0
 
990,986
         
Actual 2012
 
2,567,988
 
1,584,102
 
983,886
46.01
 
Cascade II
         
Actual 2013
 
894,370
 
468,165
 
426,205
 
0
 
426,205
         
Actual 2012
 
845,901
 
494,053
 
351,848
46.02
 
Cascade I
         
Actual 2013
 
849,256
 
502,862
 
346,393
 
0
 
346,393
         
Actual 2012
 
866,284
 
498,043
 
368,241
46.03
 
Bradenton
         
Actual 2013
 
346,324
 
176,265
 
170,060
 
0
 
170,060
         
Actual 2012
 
361,154
 
229,644
 
131,510
46.04
 
Cascade V
         
Actual 2013
 
394,957
 
346,629
 
48,328
 
0
 
48,328
         
Actual 2012
 
494,649
 
362,363
 
132,286
47
 
New Mexico Hotel Portfolio
 
90
 
57
 
Actual 2013
 
2,551,867
 
1,533,458
 
1,018,409
 
102,075
 
916,334
 
85
 
52
 
Actual 2012
 
2,328,641
 
1,792,349
 
536,292
47.01
 
Holiday Inn Express Santa Rosa
 
98
 
55
 
Actual 2013
 
1,443,635
 
856,342
 
587,293
 
57,745
 
529,548
 
91
 
54
 
Actual 2012
 
1,251,251
 
957,312
 
293,938
47.02
 
LaQuinta Santa Rosa
 
83
 
60
 
Actual 2013
 
1,108,232
 
677,116
 
431,116
 
44,329
 
386,787
 
78
 
51
 
Actual 2012
 
1,077,390
 
835,037
 
242,353
48
 
Santa Rosa Avenue Self Storage
         
Actual 2013
 
998,893
 
420,175
 
578,718
 
0
 
578,718
         
Actual 2012
 
877,764
 
455,853
 
421,911
49
 
Lorenzo Manor Shopping Center
         
Actual 2013
 
1,139,781
 
213,693
 
926,088
 
0
 
926,088
         
Actual 2012
 
949,306
 
272,505
 
676,801
50
 
10100 North Central Expressway
         
Actual 2013
 
470,837
 
318,729
 
152,108
 
17,544
 
134,564
         
NAV
 
NAV
 
NAV
 
NAV
51
 
Hy-Vee Cedar Rapids
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
52
 
Fox Lane Apartments
         
Actual 2013
 
1,961,608
 
981,509
 
980,099
 
0
 
980,099
         
Actual 2012
 
1,892,631
 
984,803
 
907,828
53
 
Hy-Vee Fairfield
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
54
 
Nova Storage
         
Actual 2013
 
899,226
 
276,180
 
623,046
 
0
 
623,046
         
NAV
 
NAV
 
NAV
 
NAV
55
 
Hampton Inn - Tallahassee Central
 
106
 
83
 
Actual 2013
 
2,164,427
 
1,455,336
 
709,091
 
0
 
709,091
 
103
 
76
 
Actual 2012
 
2,024,655
 
1,359,344
 
665,311
56
 
Josey Ranch Shopping Center
         
Actual 2013
 
1,099,627
 
356,512
 
743,115
 
44,381
 
698,734
         
Actual 2012
 
1,030,412
 
385,822
 
644,590
57
 
Summer Trace
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
58
 
Kirts Office Park
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
59
 
Ocean Beach Hotel
 
149
 
102
 
Actual 2013
 
2,092,411
 
1,303,354
 
789,057
 
0
 
789,057
 
137
 
90
 
Actual 2012
 
1,948,811
 
1,264,537
 
684,274
60
 
14 St. Marks Place
         
Actual 2013
 
693,209
 
169,970
 
523,239
 
0
 
523,239
         
Actual 2012
 
563,523
 
164,409
 
399,114
61
 
Tennis View Apartments, Inc.
                                                       
62
 
3777 Independence Corp.
                                                       
63
 
Planet Fitness Rockaway Avenue
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
64
 
Falcon Cove Apartments
         
Actual 2013
 
749,963
 
318,222
 
431,740
 
0
 
431,740
         
Actual 2012
 
732,080
 
335,479
 
396,601
65
 
Shoppes at Roseville Village
         
Actual 2013
 
651,115
 
167,250
 
483,865
 
0
 
483,865
         
Actual 2012
 
649,041
 
165,934
 
483,107
66
 
140 East Second Owners Corp.
                                                       
67
 
Bear Creek Apartments
         
Actual 2013
 
1,557,227
 
1,000,563
 
556,664
 
0
 
556,664
         
NAV
 
NAV
 
NAV
 
NAV
68
 
Holiday Inn Express Portales
 
108
 
70
 
Actual 2013
 
1,620,002
 
960,551
 
659,451
 
64,800
 
594,651
 
105
 
68
 
Actual 2012
 
1,373,693
 
939,737
 
433,956
69
 
Medical Arts Plaza
         
Actual 2013
 
833,139
 
358,010
 
475,128
 
85,650
 
389,478
         
Actual 2012
 
742,322
 
338,999
 
403,323
70
 
Jefferson Avenue Owners‘ Corp.
                                                       
71
 
All Storage Exposition Blvd
         
Actual 2013
 
525,320
 
159,392
 
365,928
 
0
 
365,928
         
Actual 2012
 
493,452
 
160,458
 
332,994
72
 
Associated Wholesale Grocers
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
73
 
Grant Square Shopping Center
         
Actual 2013
 
608,093
 
167,867
 
440,226
 
0
 
440,226
         
Actual 2012
 
582,947
 
156,376
 
426,571
74
 
Chapel Knoll Apartments
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
75
 
2665 S Oneida
         
Actual 2013
 
543,407
 
96,388
 
447,019
 
0
 
447,019
         
NAV
 
NAV
 
NAV
 
NAV
76
 
The Shores at Lake Pointe, Inc.
                                                       
77
 
La Avenida Plaza
         
Actual 2013
 
654,475
 
143,685
 
510,790
 
0
 
510,790
         
Actual 2012
 
617,061
 
155,010
 
462,052
78
 
61 Bronx River Road Owners, Inc.
                                                       
79
 
Walgreens - Grapevine
         
Actual 2013
 
361,220
 
24,581
 
336,639
 
0
 
336,639
         
Actual 2012
 
361,218
 
24,581
 
336,637
80
 
The Waywest Tenants‘ Corp.
                                                       
81
 
Stor-n-Lock - Palm Desert
         
Actual 2013
 
978,886
 
367,244
 
611,642
 
0
 
611,642
         
Actual 2012
 
871,610
 
339,589
 
532,021
82
 
Lenru Apartment Corp.
                                                       
83
 
24th Place Shopping Center
         
Actual 2012
 
417,734
 
92,527
 
325,207
 
0
 
325,207
         
Actual 2011
 
370,561
 
112,618
 
257,943
84
 
Deerfield Village Shopping Center
         
Actual 2013
 
442,827
 
196,002
 
246,826
 
0
 
246,826
         
Actual 2012
 
402,665
 
167,284
 
235,381
85
 
Tractor Supply - Woodland Park
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
86
 
201 King Street
         
Actual 2013
 
369,467
 
88,135
 
281,332
 
0
 
281,332
         
Actual 2012
 
376,402
 
84,627
 
291,775
87
 
Pennington Point Offices
         
NAV
 
NAV
 
NAV
 
NAV
 
NAV
 
NAV
         
NAV
 
NAV
 
NAV
 
NAV
88
 
City Bella on Lyndale
                                                       
89
 
Super Mini Storage
         
Actual 2013
 
659,514
 
260,084
 
399,430
 
0
 
399,430
         
Actual 2012
 
669,834
 
254,934
 
414,900
90
 
Grand Street Artists Cooperative, Inc.
                                                       
91
 
29 Woodmere Boulevard Owners‘, Inc.
                                                       
92
 
Westland Capri Apartments
         
Actual 2013
 
928,778
 
548,612
 
380,166
 
0
 
380,166
         
Actual 2012
 
878,548
 
500,823
 
377,725
93
 
7 Great Jones Corp.
                                                       
94
 
The Poplars Apartments
         
Actual 2013
 
602,066
 
391,081
 
210,985
 
0
 
210,985
         
Actual 2012
 
642,088
 
405,750
 
236,338
95
 
Stor-n-Lock - Salt Lake City
         
Actual 2013
 
313,738
 
135,190
 
178,548
 
0
 
178,548
         
Actual 2012
 
287,230
 
120,412
 
166,818
96
 
310 & 320 Ed Wright Lane
         
Actual 2013
 
278,200
 
79,190
 
199,010
 
0
 
199,010
         
Actual 2012
 
237,150
 
61,084
 
176,066
97
 
2407 North Clark
         
Actual 2013
 
177,707
 
59,848
 
117,858
 
0
 
117,858
         
Actual 2012
 
176,108
 
77,408
 
98,701
98  
214 Clinton St./147 Pacific St. Owners Corp.
                                                       
99  
17-19 East 95th Street Tenants Corporation
                                                       

 
 

 

WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Third Most Recent
Capital
Expenditures(14)
 
Third Most Recent NCF
($)(14)
 
Third Most Recent Hotel
ADR
 
Third Most Recent
Hotel RevPAR
 
Master Lease (Y/N)
 
Largest Tenant Name(15)(16)(17)
 
Largest Tenant Sq. Ft.
 
Largest
Tenant
% of NRA
 
Largest Tenant Exp. Date
 
2nd Largest Tenant Name(15)(16)(17)
 
2nd Largest Tenant Sq. Ft.
1
 
Hawaii Kai Towne Center
 
0
 
7,585,875
         
N
 
Costco Wholesale
 
138,859
 
29.6%
 
10/25/2026
 
StorSecure Self-Storage
 
120,000
2
 
JW Marriott New Orleans
 
0
 
10,166,036
 
168
 
137
 
N
                       
3
 
Nashville Hotel Portfolio
 
532,387
 
5,678,051
 
135
 
111
 
N
                       
3.01
 
Hampton Inn Vanderbilt
 
273,220
 
2,969,555
 
133
 
110
 
N
                       
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
 
259,167
 
2,708,496
 
138
 
112
 
N
                       
4
 
2900 Fairview Park Drive
 
0
 
3,869,028
         
N
 
HITT Contracting, Inc.
 
147,000
 
100.0%
 
9/30/2024
       
5
 
Marriott Kansas City Country Club Plaza
 
0
 
4,591,883
 
135
 
103
 
N
                       
6
 
Colorado Mills
 
0
 
15,015,941
         
N
 
United Artists Theatre
 
82,451
 
9.0%
 
12/17/2017
 
Burlington Coat Factory
 
63,145
7
 
One Towne Square
 
0
 
3,047,278
         
N
 
Baker Tilly Virchow Krause
 
50,086
 
11.7%
 
5/31/2016
 
Verizon Wireless
 
48,210
8
 
Hilton Garden Inn Cupertino
 
0
 
3,372,489
 
142
 
120
 
Y
                       
9
 
New Town Shops on Main
 
0
 
3,218,895
         
N
 
Regal Cinema
 
42,050
 
16.9%
 
12/10/2025
 
American Family Fitness
 
26,357
10
 
Walgreens Portfolio
 
NAV
 
NAV
         
N
 
Walgreens
 
Various
 
Various
 
11/30/2029
       
10.01
 
Walgreens- Harrison
 
NAV
 
NAV
         
N
 
Walgreens
 
14,820
 
100.0%
 
11/30/2029
       
10.02
 
Walgreens- Indianapolis
 
NAV
 
NAV
         
N
 
Walgreens
 
14,820
 
100.0%
 
11/30/2029
       
10.03
 
Walgreens- Clinton Township
 
NAV
 
NAV
         
N
 
Walgreens
 
15,120
 
100.0%
 
11/30/2029
       
10.04
 
Walgreens- Lees Summit
 
NAV
 
NAV
         
N
 
Walgreens
 
13,905
 
100.0%
 
11/30/2029
       
10.05
 
Walgreens- Siloam Springs
 
NAV
 
NAV
         
N
 
Walgreens
 
14,820
 
100.0%
 
11/30/2029
       
10.06
 
Walgreens- Slidell
 
NAV
 
NAV
         
N
 
Walgreens
 
15,993
 
100.0%
 
11/30/2029
       
11
 
1175 North Main Street
 
NAV
 
NAV
         
N
 
Wellpoint, Inc.
 
102,000
 
100.0%
 
12/31/2026
       
12
 
Depot Park
 
0
 
5,379,102
         
N
 
Department of Corrections
 
196,020
 
9.3%
 
Multiple Leases -- 152,460 SF expiring 01/31/2020; 43,560 SF expiring 03/31/2030
 
Big Bear Fireworks Inc.
 
97,620
13
 
YRC Headquarters
 
0
 
2,879,138
         
N
 
YRC, Inc.
 
332,937
 
100.0%
 
3/31/2024
       
14
 
Nordic Nashville Refrigerated
 
0
 
NAV
         
N
 
Nordic Nashville, LLC
 
235,210
 
100.0%
 
12/1/2034
       
15
 
Meridian Crossroads
 
0
 
1,476,487
         
N
 
Ross Dress for Less
 
30,187
 
14.6%
 
1/31/2018
 
Bed Bath & Beyond
 
24,001
16
 
Hilton Garden Inn Austin Northwest
 
0
 
1,929,459
 
120
 
88
 
N
                       
17
 
Crown, Cork & Seal
 
NAV
 
NAV
         
N
 
Crown Holdings (Plant)
 
250,000
 
43.5%
 
3/31/2022
 
Crown Holdings
 
250,000
18
 
Emerald Valley
 
0
 
1,195,082
         
N
 
Core-Mark
 
179,000
 
49.7%
 
9/30/2029
 
Cleveland Steel Container
 
130,000
19
 
IRG Portfolio
 
NAV
 
NAV
         
N
 
Various
 
Various
 
Various
 
Various
       
19.01
 
IRG Kettering
 
NAV
 
NAV
         
N
 
Tenneco Automotive
 
935,200
 
80.9%
 
11/30/2023
       
19.02
 
IRG Austintown
 
NAV
 
NAV
         
N
 
Hynes Industries, Inc.
 
176,200
 
60.4%
 
11/30/2029
       
20
 
Cross Pointe Centre
 
0
 
2,014,151
         
N
 
Marshalls of MA, Inc.
 
30,000
 
15.3%
 
4/30/2020
 
Ashley Furniture
 
27,000
21
 
Homewood Suites Columbia
 
200,085
 
1,902,252
 
120
 
94
 
N
                       
22
 
Crosswinds Shopping Center
 
0
 
1,849,788
         
N
 
The Kroger Co.
 
56,170
 
41.6%
 
8/31/2017
 
Arbor Drugs, Inc.
 
15,295
23
 
Preferred Freezer - Sharon, MA
 
0
 
1,312,500
         
N
 
Preferred Freezer Services of Boston, LLC
 
103,296
 
100.0%
 
7/13/2030
       
24
 
Canyon Creek Center 1
 
0
 
1,775,990
         
N
 
FujiFilm SonoSite
 
27,261
 
14.4%
 
10/31/2015
 
Crescent Electric Co.
 
25,427
25
 
Oneida & Holmgren Way
 
NAV
 
NAV
         
N
 
Pawn America
 
19,910
 
15.3%
 
6/20/2023
 
Cook‘s Corner
 
19,500
26
 
Coral Gables Retail
 
NAV
 
NAV
         
N
 
Metropolis Gym
 
9,557
 
25.7%
 
12/31/2018
 
Bala Vinyasa Yoga
 
5,495
27
 
Sand Creek Estates
 
0
 
1,046,353
         
N
                       
27.01
 
Sand Creek Estates Williston
 
0
 
754,413
         
N
                       
27.02
 
Sand Creek Estates Tioga
 
0
 
291,940
         
N
                       
28
 
BJ‘s Plaza
 
NAV
 
NAV
         
N
 
BJ‘s Wholesale Club
 
87,788
 
100.0%
 
8/15/2034
       
29
 
Security Self Storage SPXI Portfolio
 
0
 
988,495
         
N
                       
29.01
 
William Cannon
 
0
 
422,262
         
N
                       
29.02
 
Thousand Oaks
 
0
 
313,849
         
N
                       
29.03
 
North Lamar
 
0
 
252,384
         
N
                       
30
 
Belle Grove Apartments
 
0
 
1,071,815
         
N
                       
31
 
WMA Shopping Center Properties
 
0
 
1,058,786
         
N
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
31.01
 
Southpointe Plaza Shopping Center
 
0
 
433,324
         
N
 
Dollar Tree
 
8,000
 
22.9%
 
4/30/2016
 
Nova Medical Center
 
6,038
31.02
 
Mountainview Shopping Center
 
0
 
418,324
         
N
 
The Shoe Dept.
 
9,002
 
26.5%
 
9/30/2020
 
Cato
 
6,500
31.03
 
South Boston Shopping Center
 
0
 
207,138
         
N
 
Dollar Tree
 
10,000
 
38.1%
 
1/31/2019
 
rue21
 
5,013
32
 
Hy-Vee Ankeny
 
NAV
 
NAV
         
N
 
Hy-Vee
 
94,872
 
100.0%
 
11/3/2034
       
33
 
13201 Northwest Freeway
 
0
 
863,766
         
N
 
Patient Accounts Services, LLC & Integrated Account Services, LLC & DMS, Inc.
 
22,084
 
16.4%
 
5/31/2019
 
Abby Office Centers, Brookhollow, Ltd.
 
12,999
34
 
Elk Lakes Shopping Center
 
0
 
710,248
         
N
 
Rich Coll, LLC (d/b/a/ IBMC)
 
23,223
 
24.3%
 
9/3/2023
 
Office Depot, Inc.
 
20,531
35
 
Hampton Inn Mansell
 
0
 
886,907
 
86
 
63
 
N
                       
36
 
24 Hour Fitness - Bothell
 
0
 
NAV
         
N
 
24-HR Fitness USA, Inc.
 
43,147
 
100.0%
 
12/31/2034
       
37
 
Aston Place Apartments
 
NAV
 
NAV
         
N
                       
38
 
National Harbor Mixed Use Portfolio
 
NAV
 
NAV
         
N
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
38.01
 
Building C
 
NAV
 
NAV
         
N
 
Spartan Business & Technology
 
14,125
 
67.3%
 
12/31/2019
 
Redstone American Grill
 
6,853
38.02
 
Outparcels
 
NAV
 
NAV
         
N
 
Sunoco -- Leased Fee
 
7,011
 
64.3%
 
9/26/2031
 
McDonald‘s USA -- Leased Fee
 
3,897
38.03
 
Retail Condo
 
NAV
 
NAV
         
N
 
Granite City Food & Brewery
 
10,881
 
74.8%
 
4/14/2025
       
39
 
All Storage Wall Price
 
0
 
781,937
         
N
                       
40
 
Gardens on Whispering Pines
 
0
 
1,042,272
         
N
                       
41
 
All Storage Carrollton
 
0
 
690,191
         
N
                       
42
 
All Storage I-40 West
 
0
 
825,393
         
N
                       
43
 
Fountains-Clove Road Apartments, Inc.
                                           
44
 
Four Corners Shopping Center
 
0
 
583,015
         
N
 
Rent-A-Center
 
3,500
 
9.7%
 
3/31/2019
 
High Fashion
 
2,100
45
 
Merchant Centre
 
0
 
810,048
         
N
 
Tandoor Restaurant
 
5,400
 
8.5%
 
12/31/2015
 
Bushire Beauty Salon
 
4,500
46
 
Bradenton / Cascade Office Portfolio
 
0
 
983,886
         
N
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
46.01
 
Cascade II
 
0
 
351,848
         
N
 
Priority Mortgage Corp
 
9,936
 
16.1%
 
2/28/2015
 
AMP 150 E. Wilson Bridge Rd
 
8,702
46.02
 
Cascade I
 
0
 
368,241
         
N
 
Office of Chapter 13 Trustee
 
21,803
 
36.4%
 
Multiple Leases -- 480 square feet MTM; 21,323 square feet expiring 9/30/2017
 
TRANSInternational Systems
 
9,936
46.03
 
Bradenton
 
0
 
131,510
         
N
 
NETech Corporation
 
17,666
 
43.7%
 
2/28/2021
 
3M Cogent
 
13,702
46.04
 
Cascade V
 
0
 
132,286
         
N
 
Radian Guaranty
 
5,260
 
11.3%
 
1/31/2015
 
Weyerhaeuser NR Company
 
3,965
47
 
New Mexico Hotel Portfolio
 
93,146
 
443,146
 
83
 
48
 
N
                       
47.01
 
Holiday Inn Express Santa Rosa
 
50,050
 
243,888
 
89
 
46
 
N
                       
47.02
 
LaQuinta Santa Rosa
 
43,096
 
199,258
 
77
 
49
 
N
                       
48
 
Santa Rosa Avenue Self Storage
 
0
 
421,911
         
N
                       
49
 
Lorenzo Manor Shopping Center
 
0
 
676,801
         
N
 
Autozone
 
8,171
 
13.7%
 
8/31/2019
 
Always‘
 
7,225
50
 
10100 North Central Expressway
 
NAV
 
NAV
         
N
 
Perkins & Will - CRA, LP
 
36,511
 
38.7%
 
9/30/2016
 
Turner Construction Company
 
14,820
51
 
Hy-Vee Cedar Rapids
 
NAV
 
NAV
         
N
 
Hy-Vee
 
79,389
 
100.0%
 
11/3/2034
       
52
 
Fox Lane Apartments
 
0
 
907,828
         
N
                       
53
 
Hy-Vee Fairfield
 
NAV
 
NAV
         
N
 
Hy-Vee
 
69,280
 
100.0%
 
11/3/2034
       
54
 
Nova Storage
 
NAV
 
NAV
         
N
                       
55
 
Hampton Inn - Tallahassee Central
 
0
 
665,311
 
97
 
70
 
N
                       
56
 
Josey Ranch Shopping Center
 
86,766
 
557,824
         
N
 
Sears Appliances
 
5,528
 
7.7%
 
5/31/2017
 
Armed Forces Rec.
 
4,550
57
 
Summer Trace
 
NAV
 
NAV
         
N
                       
58
 
Kirts Office Park
 
NAV
 
NAV
         
N
 
GSA USA (05B-18163) - Military Entrance Processing Command
 
32,662
 
26.8%
 
7/31/2019
 
Simons-Michelson-Zeive, Inc. d/b/a SMZ Advertising
 
11,706
59
 
Ocean Beach Hotel
 
0
 
684,274
 
133
 
85
 
N
                       
60
 
14 St. Marks Place
 
0
 
399,114
         
N
                       
61
 
Tennis View Apartments, Inc.
                                           
62
 
3777 Independence Corp.
                                           
63
 
Planet Fitness Rockaway Avenue
 
NAV
 
NAV
         
N
 
Planet Fitness
 
12,500
 
100.0%
 
4/30/2029
       
64
 
Falcon Cove Apartments
 
0
 
396,601
         
N
                       
65
 
Shoppes at Roseville Village
 
0
 
483,107
         
N
 
RadioShack Corporation
 
4,800
 
16.8%
 
5/31/2015
 
Eyeglass World
 
4,800
66
 
140 East Second Owners Corp.
                                           
67
 
Bear Creek Apartments
 
NAV
 
NAV
         
N
                       
68
 
Holiday Inn Express Portales
 
54,948
 
379,009
 
96
 
58
 
N
                       
69
 
Medical Arts Plaza
 
647,530
 
-244,207
         
N
 
UNM Medical Group
 
9,323
 
18.0%
 
6/30/2021
 
Albuquerque Clinical Trials.
 
8,137
70
 
Jefferson Avenue Owners‘ Corp.
                                           
71
 
All Storage Exposition Blvd
 
0
 
332,994
         
N
                       
72
 
Associated Wholesale Grocers
 
NAV
 
NAV
         
N
 
Associated Wholesale Grocers, Inc.
 
68,761
 
100.0%
 
12/31/2029
       
73
 
Grant Square Shopping Center
 
0
 
426,571
         
N
 
A&B Inc.
 
14,875
 
15.1%
 
4/30/2019
 
Save-A-Lot
 
12,610
74
 
Chapel Knoll Apartments
 
NAV
 
NAV
         
N
                       
75
 
2665 S Oneida
 
NAV
 
NAV
         
N
 
La Z Boy
 
22,080
 
59.9%
 
8/31/2022
 
El Sarape
 
4,141
76
 
The Shores at Lake Pointe, Inc.
                                           
77
 
La Avenida Plaza
 
0
 
462,052
         
N
 
Stake Chophouse & Bar
 
4,648
 
29.1%
 
12/31/2018
 
Bistro D‘Asia
 
3,670
78
 
61 Bronx River Road Owners, Inc.
                                           
79
 
Walgreens - Grapevine
 
0
 
336,637
         
N
 
Walgreens
 
14,560
 
100.0%
 
8/31/2079
       
80
 
The Waywest Tenants‘ Corp.
                                           
81
 
Stor-n-Lock - Palm Desert
 
0
 
532,021
         
N
                       
82
 
Lenru Apartment Corp.
                                           
83
 
24th Place Shopping Center
 
0
 
257,943
         
N
 
DaVita Dialysis Center
 
6,781
 
45.8%
 
5/27/2028
 
Advance Auto Parts
 
6,543
84
 
Deerfield Village Shopping Center
 
0
 
235,381
         
N
 
Ichiban Steak & Sushi
 
4,500
 
27.3%
 
1/31/2021
 
Taziki‘s
 
4,000
85
 
Tractor Supply - Woodland Park
 
NAV
 
NAV
         
N
 
Tractor Supply Company
 
22,141
 
100.0%
 
8/31/2029
       
86
 
201 King Street
 
0
 
291,775
         
N
 
Comfort One Shoes
 
3,000
 
33.7%
 
5/31/2030
 
Pro Ventures Marketing
 
2,125
87
 
Pennington Point Offices
 
NAV
 
NAV
         
N
 
Ulrichsen, Rosen & Freed, GP
 
3,922
 
13.2%
 
8/31/2015
 
Republic Bank
 
3,300
88
 
City Bella on Lyndale
                                           
89
 
Super Mini Storage
 
0
 
414,900
         
N
                       
90
 
Grand Street Artists Cooperative, Inc.
                                           
91
 
29 Woodmere Boulevard Owners‘, Inc.
                                           
92
 
Westland Capri Apartments
 
0
 
377,725
         
N
                       
93
 
7 Great Jones Corp.
                                           
94
 
The Poplars Apartments
 
0
 
236,338
         
N
                       
95
 
Stor-n-Lock - Salt Lake City
 
0
 
166,818
         
N
                       
96
 
310 & 320 Ed Wright Lane
 
0
 
176,066
         
N
 
Tidewater Strength
 
6,000
 
19.1%
 
10/31/2018
 
Zentox
 
4,852
97
 
2407 North Clark
 
0
 
98,701
         
N
 
Rohul Rohan DBA Hema‘s
 
1,660
 
43.3%
 
7/31/2019
 
Creative Hairdressers, Inc.
 
1,098
98  
214 Clinton St./147 Pacific St. Owners Corp.
                                           
99  
17-19 East 95th Street Tenants Corporation
                                           
 
 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
2nd Largest
Tenant
% of NRA
 
2nd Largest Tenant Exp.
Date
 
3rd Largest Tenant
Name(15)(16)(17)(27)
 
3rd Largest Tenant Sq. Ft.
 
3rd Largest
Tenant
% of NRA
 
3rd Largest Tenant Exp. Date
 
4th Largest Tenant Name(15)(16)
 
4th Largest Tenant Sq. Ft.
 
4th Largest
Tenant
% of NRA
 
4th Largest Tenant Exp.
Date
 
5th Largest Tenant
Name(15)(16)(17)
1
 
Hawaii Kai Towne Center
 
25.5%
 
6/29/2045
 
City Mill Company
 
36,627
 
7.8%
 
3/31/2023
 
Ross Stores
 
22,013
 
4.7%
 
1/31/2019
 
Pro Service Pacific
2
 
JW Marriott New Orleans
                                           
3
 
Nashville Hotel Portfolio
                                           
3.01
 
Hampton Inn Vanderbilt
                                           
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
                                           
4
 
2900 Fairview Park Drive
                                           
5
 
Marriott Kansas City Country Club Plaza
                                           
6
 
Colorado Mills
 
6.9%
 
1/31/2016
 
Sports Authority
 
43,568
 
4.7%
 
1/31/2018
 
Jumpstreet
 
40,217
 
4.4%
 
7/31/2017
 
Last Call Neiman Marcus
7
 
One Towne Square
 
11.3%
 
4/30/2022
 
Signature Associates
 
32,549
 
7.6%
 
12/31/2018
 
Marsh USA Inc.
 
27,033
 
6.3%
 
12/31/2024
 
Sommers Schwartz PC
8
 
Hilton Garden Inn Cupertino
                                           
9
 
New Town Shops on Main
 
10.6%
 
10/31/2021
 
Barnes & Noble
 
25,158
 
10.1%
 
1/31/2017
 
Jo-Ann Stores
 
15,334
 
6.2%
 
1/31/2022
 
Victoria Secret
10
 
Walgreens Portfolio
                                           
10.01
 
Walgreens- Harrison
                                           
10.02
 
Walgreens- Indianapolis
                                           
10.03
 
Walgreens- Clinton Township
                                           
10.04
 
Walgreens- Lees Summit
                                           
10.05
 
Walgreens- Siloam Springs
                                           
10.06
 
Walgreens- Slidell
                                           
11
 
1175 North Main Street
                                           
12
 
Depot Park
 
4.6%
 
9/30/2015
 
Excalibur
 
87,120
 
4.1%
 
8/31/2020
 
Ferguson Enerprises
 
87,120
 
4.1%
 
7/31/2020
 
Airco Mechanical Inc.
13
 
YRC Headquarters
                                           
14
 
Nordic Nashville Refrigerated
                                           
15
 
Meridian Crossroads
 
11.6%
 
1/31/2018
 
TJ Maxx
 
22,100
 
10.7%
 
3/31/2025
 
Best Buy
 
20,000
 
9.7%
 
1/31/2018
 
Books a Million
16
 
Hilton Garden Inn Austin Northwest
                                           
17
 
Crown, Cork & Seal
 
43.5%
 
3/31/2022
 
Pastipak
 
25,096
 
4.4%
 
11/30/2019
 
GC America
 
16,126
 
2.8%
 
12/31/2015
   
18
 
Emerald Valley
 
36.1%
 
1/1/2022
 
Rexel
 
51,400
 
14.3%
 
9/30/2016
                   
19
 
IRG Portfolio
                                           
19.01
 
IRG Kettering
                                           
19.02
 
IRG Austintown
                                           
20
 
Cross Pointe Centre
 
13.8%
 
7/31/2020
 
Michael‘s Stores, Inc.
 
20,253
 
10.3%
 
2/29/2020
 
Old Navy, Inc.
 
19,527
 
10.0%
 
1/31/2016
 
Books A Million, Inc.
21
 
Homewood Suites Columbia
                                           
22
 
Crosswinds Shopping Center
 
11.3%
 
1/31/2031
 
Fitness 19 MI 167, LLC
 
6,400
 
4.7%
 
3/31/2017
 
LGA Retail, Inc.
 
6,355
 
4.7%
 
6/30/2017
 
Grecian Grille, Inc.
23
 
Preferred Freezer - Sharon, MA
                                           
24
 
Canyon Creek Center 1
 
13.5%
 
10/31/2017
 
HaloSource
 
24,860
 
13.2%
 
8/9/2023
 
Lansing BP
 
24,000
 
12.7%
 
11/30/2015
 
JACO Environmental
25
 
Oneida & Holmgren Way
 
14.9%
 
12/31/2024
 
Integrated Community Service
 
13,484
 
10.3%
 
4/30/2021
 
Hancock Fabrics
 
11,500
 
8.8%
 
7/31/2023
 
Dalton Carpet
26
 
Coral Gables Retail
 
14.8%
 
1/31/2017
 
One Sotheby
 
5,476
 
14.7%
 
12/31/2015
 
Intercredit Bank
 
3,212
 
8.7%
 
11/30/2018
 
Mertinizer
27
 
Sand Creek Estates
                                           
27.01
 
Sand Creek Estates Williston
                                           
27.02
 
Sand Creek Estates Tioga
                                           
28
 
BJ‘s Plaza
                                           
29
 
Security Self Storage SPXI Portfolio
                                           
29.01
 
William Cannon
                                           
29.02
 
Thousand Oaks
                                           
29.03
 
North Lamar
                                           
30
 
Belle Grove Apartments
                                           
31
 
WMA Shopping Center Properties
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
31.01
 
Southpointe Plaza Shopping Center
 
17.3%
 
7/30/2021
 
Cato
 
5,100
 
14.6%
 
1/31/2019
 
Popeye‘s
 
3,374
 
9.7%
 
10/31/2034
 
Rent-A-Center
31.02
 
Mountainview Shopping Center
 
19.1%
 
1/31/2016
 
RadioShack
 
3,010
 
8.8%
 
7/31/2018
 
Virginia ABC
 
3,002
 
8.8%
 
8/31/2017
 
Yamato
31.03
 
South Boston Shopping Center
 
19.1%
 
1/31/2018
 
Rent-A-Center
 
4,000
 
15.3%
 
3/31/2019
 
Little Caesars
 
2,400
 
9.2%
 
MTM
 
Eden Jewelry and Repair
32
 
Hy-Vee Ankeny
                                           
33
 
13201 Northwest Freeway
 
9.6%
 
3/31/2021
 
Wells Fargo Bank, NA
 
8,816
 
6.5%
 
12/31/2018
 
Pipkin & Ferguson PLLC
 
5,721
 
4.2%
 
3/31/2018
 
VeriSource Services, Inc.
34
 
Elk Lakes Shopping Center
 
21.5%
 
10/31/2021
 
Petsmart, Inc. #1014
 
19,455
 
20.4%
 
1/31/2026
 
Vitamin Cottage Natural Foods
 
7,550
 
7.9%
 
4/20/2020
 
Bowen Eye Care Clinic
35
 
Hampton Inn Mansell
                                           
36
 
24 Hour Fitness - Bothell
                                           
37
 
Aston Place Apartments
                                           
38
 
National Harbor Mixed Use Portfolio
 
Various
 
Various
                                   
38.01
 
Building C
 
32.7%
 
5/4/2024
                                   
38.02
 
Outparcels
 
35.7%
 
10/27/2032
                                   
38.03
 
Retail Condo
                                           
39
 
All Storage Wall Price
                                           
40
 
Gardens on Whispering Pines
                                           
41
 
All Storage Carrollton
                                           
42
 
All Storage I-40 West
                                           
43
 
Fountains-Clove Road Apartments, Inc.
                                           
44
 
Four Corners Shopping Center
 
5.8%
 
10/31/2018
 
Well Laundromat
 
2,078
 
5.8%
 
2/28/2016
 
Apoyo Financiero, Inc.
 
2,030
 
5.7%
 
8/19/2017
 
Asia Express
45
 
Merchant Centre
 
7.1%
 
9/30/2018
 
Comprehensive Cost
 
3,388
 
5.3%
 
1/31/2017
 
Lady Fingers Nail & Hair
 
3,270
 
5.2%
 
11/30/2017
 
Wells Fargo Corporate
46
 
Bradenton / Cascade Office Portfolio
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
 
Various
46.01
 
Cascade II
 
14.1%
 
1/31/2015
 
Executive Staffing Solutions
 
6,200
 
10.1%
 
1/31/2018
 
Creative Financial Staffing
 
4,414
 
7.2%
 
10/31/2017
 
Chicago Title Insurance Co.
46.02
 
Cascade I
 
16.6%
 
6/30/2018
 
Connections Academy
 
5,610
 
9.4%
 
Multiple Leases -- 50 square feet MTM; 5,560 square feet expiring 7/31/2018
 
AltaSim Technologies
 
4,196
 
7.0%
 
12/31/2017
 
MODIS Inc.
46.03
 
Bradenton
 
33.9%
 
3/31/2017
 
Honeywell International, Inc.
 
9,033
 
22.3%
 
1/31/2016
                   
46.04
 
Cascade V
 
8.5%
 
6/30/2015
 
Ohio Optometric Association
 
3,427
 
7.4%
 
1/31/2017
 
Lexon Corporation
 
3,385
 
7.3%
 
9/30/2016
 
Attitude Positive, Inc.
47
 
New Mexico Hotel Portfolio
                                           
47.01
 
Holiday Inn Express Santa Rosa
                                           
47.02
 
LaQuinta Santa Rosa
                                           
48
 
Santa Rosa Avenue Self Storage
                                           
49
 
Lorenzo Manor Shopping Center
 
12.2%
 
9/30/2018
 
Lee Laundromat
 
5,075
 
8.5%
 
12/30/2021
 
Trans Brand Name 4 less
 
3,900
 
6.6%
 
10/31/2018
 
Beauty Mart
50
 
10100 North Central Expressway
 
15.7%
 
7/31/2022
 
William R. Lumry, M.D., P.A.
 
5,270
 
5.6%
 
4/30/2017
 
Pickens Energy Corporation
 
4,205
 
4.5%
 
11/30/2018
 
North Texas Specialty Physicians
51
 
Hy-Vee Cedar Rapids
                                           
52
 
Fox Lane Apartments
                                           
53
 
Hy-Vee Fairfield
                                           
54
 
Nova Storage
                                           
55
 
Hampton Inn - Tallahassee Central
                                           
56
 
Josey Ranch Shopping Center
 
6.3%
 
12/27/2017
 
Josey Ranch Pet Hospital
 
4,025
 
5.6%
 
6/30/2017
 
Cato
 
3,857
 
5.3%
 
1/31/2015
 
4 Seasons Cleaners
57
 
Summer Trace
                                           
58
 
Kirts Office Park
 
9.6%
 
2/28/2025
 
Retail Capital LLC
 
9,173
 
7.5%
 
1/31/2019
 
First American Title Insurance Company f/k/a Metropolitan Title Company
 
8,233
 
6.7%
 
1/31/2018
 
ADS Partners, LLC d/b/a OnHealthcare
59
 
Ocean Beach Hotel
                                           
60
 
14 St. Marks Place
                                           
61
 
Tennis View Apartments, Inc.
                                           
62
 
3777 Independence Corp.
                                           
63
 
Planet Fitness Rockaway Avenue
                                           
64
 
Falcon Cove Apartments
                                           
65
 
Shoppes at Roseville Village
 
16.8%
 
1/31/2019
 
Mattress World, Inc.
 
4,800
 
16.8%
 
5/31/2019
 
Vitamin Shoppe
 
4,000
 
14.0%
 
10/31/2024
 
Starbucks Corporation
66
 
140 East Second Owners Corp.
                                           
67
 
Bear Creek Apartments
                                           
68
 
Holiday Inn Express Portales
                                           
69
 
Medical Arts Plaza
 
15.7%
 
8/31/2017
 
Concentra Health Services
 
6,977
 
13.5%
 
1/31/2016
 
Vein Center of New Mexico
 
3,827
 
7.4%
 
6/30/2016
 
Dr. Stephan Wagner
70
 
Jefferson Avenue Owners‘ Corp.
                                           
71
 
All Storage Exposition Blvd
                                           
72
 
Associated Wholesale Grocers
                                           
73
 
Grant Square Shopping Center
 
12.8%
 
12/16/2016
 
Family Dollar
 
11,662
 
11.8%
 
9/30/2019
 
Jose M. Simental
 
11,000
 
11.1%
 
12/21/2018
 
Synergy Capital Group, LLC
74
 
Chapel Knoll Apartments
                                           
75
 
2665 S Oneida
 
11.2%
 
1/31/2020
 
2nd Wind
 
3,377
 
9.2%
 
3/31/2019
 
Noodles
 
2,917
 
7.9%
 
2/28/2023
 
Firehouse Subs
76
 
The Shores at Lake Pointe, Inc.
                                           
77
 
La Avenida Plaza
 
23.0%
 
5/15/2016
 
Brueggers Bagels
 
2,052
 
12.8%
 
8/1/2022
 
Cotier
 
1,854
 
11.6%
 
8/31/2018
 
Beach House Realty
78
 
61 Bronx River Road Owners, Inc.
                                           
79
 
Walgreens - Grapevine
                                           
80
 
The Waywest Tenants‘ Corp.
                                           
81
 
Stor-n-Lock - Palm Desert
                                           
82
 
Lenru Apartment Corp.
                                           
83
 
24th Place Shopping Center
 
44.2%
 
9/30/2019
 
Turner Acceptance Corporation
 
1,482
 
10.0%
 
6/15/2016
 
Crown Castle US Inc.
 
0
 
0.0%
 
2/24/2023
   
84
 
Deerfield Village Shopping Center
 
24.2%
 
12/31/2023
 
Mambo Jambo
 
4,000
 
24.2%
 
8/15/2015
 
Nahm Thai Restaurant
 
2,298
 
13.9%
 
12/31/2022
 
Paradise Biryani
85
 
Tractor Supply - Woodland Park
                                           
86
 
201 King Street
 
23.9%
 
5/31/2015
 
Strategic Action
 
875
 
9.8%
 
1/31/2015
 
Potomac Trust
 
680
 
7.6%
 
9/30/2015
 
Michael Wheeler
87
 
Pennington Point Offices
 
11.1%
 
1/31/2016
 
WCD Group, LLC
 
2,814
 
9.5%
 
2/29/2016
 
Titusville Academy
 
2,370
 
8.0%
 
12/31/2019
 
Best Practice Insurance
88
 
City Bella on Lyndale
                                           
89
 
Super Mini Storage
                                           
90
 
Grand Street Artists Cooperative, Inc.
                                           
91
 
29 Woodmere Boulevard Owners‘, Inc.
                                           
92
 
Westland Capri Apartments
                                           
93
 
7 Great Jones Corp.
                                           
94
 
The Poplars Apartments
                                           
95
 
Stor-n-Lock - Salt Lake City
                                           
96
 
310 & 320 Ed Wright Lane
 
15.5%
 
8/31/2015
 
R&R Construction
 
4,650
 
14.8%
 
12/31/2015
 
Sunday‘s
 
3,100
 
9.9%
 
12/31/2017
 
Servepro
97
 
2407 North Clark
 
28.6%
 
6/30/2018
 
Edo Sushi
 
1,075
 
28.0%
 
5/31/2019
                   
98
 
214 Clinton St./147 Pacific St. Owners Corp.
                                           
99
 
17-19 East 95th Street Tenants Corporation
                                           
 
 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number
 
Property Name
 
5th Largest Tenant Sq. Ft.
 
5th Largest
Tenant
% of NRA
 
5th Largest Tenant Exp. Date
 
Engineering Report
Date
 
Environmental Report Date (Phase I)
 
Environmental Report
Date (Phase II)
 
Seismic Report Date
 
Seismic PML %
 
Seismic Insurance
Required  (Y/N)
 
Terrorism Insurance
(Y/N)
 
Loan Purpose
 
Engineering Escrow /
Deferred Maintenance ($)
1
 
Hawaii Kai Towne Center
 
21,792
 
4.6%
 
10/31/2024
 
7/31/2014
 
8/6/2014
             
N
 
Y
 
Acquisition
 
0
2
 
JW Marriott New Orleans
             
10/29/2014
 
10/29/2014
             
N
 
Y
 
Refinance
 
2,321,684
3
 
Nashville Hotel Portfolio
             
Various
 
10/10/2014
             
N
 
Y
 
Acquisition
 
0
3.01
 
Hampton Inn Vanderbilt
             
8/21/2014
 
10/10/2014
             
N
 
Y
       
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
             
10/15/2014
 
10/10/2014
             
N
 
Y
       
4
 
2900 Fairview Park Drive
             
11/12/2014
 
11/10/2014
             
N
 
Y
 
Refinance
 
0
5
 
Marriott Kansas City Country Club Plaza
             
11/10/2014
 
10/1/2014
             
N
 
Y
 
Acquisition
 
0
6
 
Colorado Mills
 
32,143
 
3.5%
 
1/31/2018
 
10/6/2014
 
10/10/2014
             
N
 
Y
 
Refinance
 
0
7
 
One Towne Square
 
24,500
 
5.7%
 
12/31/2018
 
9/18/2014
 
9/17/2014
             
N
 
Y
 
Refinance
 
93,750
8
 
Hilton Garden Inn Cupertino
             
10/21/2014
 
10/23/2014
     
10/24/2014
 
10.0%
 
N
 
Y
 
Refinance
 
0
9
 
New Town Shops on Main
 
7,803
 
3.1%
 
1/31/2016
 
10/9/2014
 
10/9/2014
             
N
 
Y
 
Refinance
 
0
10
 
Walgreens Portfolio
             
Various
 
Various
             
N
 
N
 
Acquisition
 
0
10.01
 
Walgreens- Harrison
             
10/28/2014
 
10/28/2014
             
N
 
N
       
10.02
 
Walgreens- Indianapolis
             
10/28/2014
 
10/28/2014
             
N
 
N
       
10.03
 
Walgreens- Clinton Township
             
10/21/2014
 
10/21/2014
             
N
 
N
       
10.04
 
Walgreens- Lees Summit
             
10/28/2014
 
10/27/2014
             
N
 
N
       
10.05
 
Walgreens- Siloam Springs
             
10/29/2014
 
10/28/2014
             
N
 
N
       
10.06
 
Walgreens- Slidell
             
10/21/2014
 
10/21/2014
             
N
 
N
       
11
 
1175 North Main Street
             
10/14/2014
 
10/17/2014
             
N
 
Y
 
Acquisition
 
0
12
 
Depot Park
 
86,944
 
4.1%
 
5/31/2027
 
7/3/2014
 
7/8/2014
     
6/30/2014
 
13.0%
 
N
 
Y
 
Refinance
 
0
13
 
YRC Headquarters
             
10/22/2014
 
10/13/2014
             
N
 
Y
 
Refinance
 
0
14
 
Nordic Nashville Refrigerated
             
11/10/2014
 
11/11/2014
             
N
 
Y
 
Acquisition
 
0
15
 
Meridian Crossroads
 
15,492
 
7.5%
 
1/31/2018
 
10/8/2014
 
10/7/2014
             
N
 
Y
 
Acquisition
 
0
16
 
Hilton Garden Inn Austin Northwest
             
9/19/2014
 
9/19/2014
             
N
 
Y
 
Acquisition
 
0
17
 
Crown, Cork & Seal
             
11/10/2014
 
11/10/2014
             
N
 
Y
 
Refinance
 
33,606
18
 
Emerald Valley
             
11/7/2014
 
11/7/2014
             
N
 
Y
 
Refinance
 
0
19
 
IRG Portfolio
             
Various
 
9/1/2014
             
N
 
Y
 
Refinance
 
122,638
19.01
 
IRG Kettering
             
9/15/2014
 
9/1/2014
             
N
 
Y
       
19.02
 
IRG Austintown
             
9/21/2014
 
9/1/2014
             
N
 
Y
       
20
 
Cross Pointe Centre
 
17,500
 
8.9%
 
1/31/2017
 
9/12/2014
 
9/8/2014
             
N
 
Y
 
Refinance
 
0
21
 
Homewood Suites Columbia
             
10/10/2014
 
10/13/2014
             
N
 
Y
 
Refinance
 
6,938
22
 
Crosswinds Shopping Center
 
5,493
 
4.1%
 
2/28/2019
 
10/13/2014
 
10/14/2014
             
N
 
Y
 
Refinance
 
0
23
 
Preferred Freezer - Sharon, MA
             
9/23/2014
 
9/23/2014
             
N
 
Y
 
Refinance
 
0
24
 
Canyon Creek Center 1
 
19,413
 
10.3%
 
12/31/2014
 
10/9/2014
 
10/9/2014
     
10/9/2014
 
9.0%
 
N
 
Y
 
Refinance
 
0
25
 
Oneida & Holmgren Way
 
9,000
 
6.9%
 
1/31/2023
 
8/28/2014
 
9/2/2014
             
N
 
Y
 
Refinance
 
0
26
 
Coral Gables Retail
 
2,156
 
5.8%
 
2/28/2021
 
10/9/2014
 
10/9/2014
             
N
 
Y
 
Refinance
 
0
27
 
Sand Creek Estates
             
10/26/2014
 
10/27/2014
             
N
 
Y
 
Refinance
 
0
27.01
 
Sand Creek Estates Williston
             
10/26/2014
 
10/27/2014
             
N
 
Y
       
27.02
 
Sand Creek Estates Tioga
             
10/26/2014
 
10/27/2014
             
N
 
Y
       
28
 
BJ‘s Plaza
             
11/17/2014
 
9/13/2014
             
N
 
Y
 
Acquisition
 
0
29
 
Security Self Storage SPXI Portfolio
             
10/1/2014
 
10/2/2014
             
N
 
Y
 
Refinance
 
0
29.01
 
William Cannon
             
10/1/2014
 
10/2/2014
             
N
 
Y
       
29.02
 
Thousand Oaks
             
10/1/2014
 
10/2/2014
             
N
 
Y
       
29.03
 
North Lamar
             
10/1/2014
 
10/2/2014
             
N
 
Y
       
30
 
Belle Grove Apartments
             
10/24/2014
 
10/24/2014
             
N
 
Y
 
Refinance
 
0
31
 
WMA Shopping Center Properties
 
Various
 
Various
 
Various
 
Various
 
Various
             
N
 
Y
 
Refinance
 
0
31.01
 
Southpointe Plaza Shopping Center
 
2,975
 
8.5%
 
7/31/2016
 
6/26/2014
 
6/27/2014
             
N
 
Y
       
31.02
 
Mountainview Shopping Center
 
3,000
 
8.8%
 
4/30/2018
 
6/25/2014
 
10/13/2014
             
N
 
Y
       
31.03
 
South Boston Shopping Center
 
1,202
 
4.6%
 
9/30/2016
 
6/26/2014
 
6/27/2014
             
N
 
Y
       
32
 
Hy-Vee Ankeny
             
9/29/2014
 
9/24/2014
             
N
 
N
 
Acquisition
 
0
33
 
13201 Northwest Freeway
 
5,716
 
4.2%
 
2/28/2015
 
10/17/2014
 
10/16/2014
             
N
 
Y
 
Refinance
 
205,200
34
 
Elk Lakes Shopping Center
 
6,000
 
6.3%
 
12/31/2021
 
10/8/2014
 
10/6/2014
             
N
 
Y
 
Refinance
 
271,975
35
 
Hampton Inn Mansell
             
10/7/2014
 
10/6/2014
             
N
 
Y
 
Refinance
 
0
36
 
24 Hour Fitness - Bothell
             
7/23/2014
 
4/30/2014
     
7/22/2014
 
7.0%
 
N
 
Y
 
Acquisition
 
0
37
 
Aston Place Apartments
             
10/24/2014
 
10/23/2014
             
N
 
Y
 
Refinance
 
0
38
 
National Harbor Mixed Use Portfolio
             
Various
 
10/7/2014
             
N
 
Y
 
Refinance
 
0
38.01
 
Building C
             
10/7/2014
 
10/7/2014
             
N
 
Y
       
38.02
 
Outparcels
                 
10/7/2014
             
N
 
Y
       
38.03
 
Retail Condo
             
10/7/2014
 
10/7/2014
             
N
 
Y
       
39
 
All Storage Wall Price
             
10/8/2014
 
10/8/2014
             
N
 
Y
 
Refinance
 
0
40
 
Gardens on Whispering Pines
             
9/30/2014
 
9/26/2014
             
N
 
Y
 
Refinance
 
117,622
41
 
All Storage Carrollton
             
10/21/2014
 
10/20/2014
             
N
 
Y
 
Refinance
 
0
42
 
All Storage I-40 West
             
10/21/2014
 
10/24/2014
             
N
 
Y
 
Refinance
 
0
43
 
Fountains-Clove Road Apartments, Inc.
             
10/8/2014
 
10/7/2014
             
N
 
Y
 
Refinance
 
0
44
 
Four Corners Shopping Center
 
1,750
 
4.9%
 
MTM
 
8/7/2014
 
8/7/2014
 
10/1/2014
 
8/7/2014
 
13.0%
 
N
 
Y
 
Acquisition
 
0
45
 
Merchant Centre
 
3,000
 
4.7%
 
5/31/2017
 
10/31/2014
 
8/15/2014
     
8/13/2014
 
10.0%
 
N
 
Y
 
Refinance
 
0
46
 
Bradenton / Cascade Office Portfolio
 
Various
 
Various
 
Various
 
Various
 
10/2/2014
             
N
 
Y
 
Acquisition
 
0
46.01
 
Cascade II
 
3,875
 
6.3%
 
9/30/2016
 
10/2/2014
 
10/2/2014
             
N
 
Y
       
46.02
 
Cascade I
 
3,792
 
6.3%
 
Multiple Leases -- 2,844 square feet expiring 6/30/2016; 948 square feet expiring 10/31/2017
 
10/2/2014
 
10/2/2014
             
N
 
Y
       
46.03
 
Bradenton
             
10/1/2014
 
10/2/2014
             
N
 
Y
       
46.04
 
Cascade V
 
3,093
 
6.7%
 
8/31/2019
 
10/2/2014
 
10/2/2014
             
N
 
Y
       
47
 
New Mexico Hotel Portfolio
             
8/26/2014
 
11/13/2014
             
N
 
Y
 
Refinance
 
82,625
47.01
 
Holiday Inn Express Santa Rosa
             
8/26/2014
 
11/13/2014
             
N
 
Y
       
47.02
 
LaQuinta Santa Rosa
             
8/26/2014
 
11/13/2014
             
N
 
Y
       
48
 
Santa Rosa Avenue Self Storage
             
10/29/2014
 
10/29/2014
     
10/29/2014
 
12.0%
 
N
 
Y
 
Refinance
 
0
49
 
Lorenzo Manor Shopping Center
 
3,710
 
6.2%
 
4/30/2018
 
8/13/2014
 
8/13/2014
 
9/30/2014
 
7/23/2014
 
18.0%
 
N
 
Y
 
Refinance
 
0
50
 
10100 North Central Expressway
 
3,901
 
4.1%
 
1/31/2015
 
10/31/2014
 
10/31/2014
             
N
 
Y
 
Refinance
 
37,718
51
 
Hy-Vee Cedar Rapids
             
9/29/2014
 
9/29/2014
             
N
 
N
 
Acquisition
 
0
52
 
Fox Lane Apartments
             
10/31/2014
 
10/31/2014
             
N
 
Y
 
Refinance
 
66,813
53
 
Hy-Vee Fairfield
             
9/29/2014
 
9/26/2014
             
N
 
N
 
Acquisition
 
0
54
 
Nova Storage
             
10/8/2014
 
10/8/2014
     
10/8/2014
 
9.0%
 
N
 
Y
 
Refinance
 
0
55
 
Hampton Inn - Tallahassee Central
             
9/5/2014
 
10/2/2014
             
N
 
Y
 
Refinance
 
0
56
 
Josey Ranch Shopping Center
 
2,850
 
3.9%
 
12/31/2016
 
10/27/2014
 
11/6/2014
 
12/2/2014
         
N
 
Y
 
Refinance
 
0
57
 
Summer Trace
             
10/1/2014
 
10/1/2014
     
10/1/2014
 
12.0%
 
N
 
Y
 
Refinance
 
0
58
 
Kirts Office Park
 
7,645
 
6.3%
 
12/31/2019
 
9/18/2014
 
9/18/2014
             
N
 
Y
 
Refinance
 
0
59
 
Ocean Beach Hotel
             
10/10/2014
 
10/10/2014
     
10/9/2014
 
6.0%
 
N
 
Y
 
Refinance
 
0
60
 
14 St. Marks Place
             
8/26/2014
 
8/21/2014
             
N
 
Y
 
Refinance
 
0
61
 
Tennis View Apartments, Inc.
             
11/19/2014
 
10/31/2014
             
N
 
Y
 
Refinance
 
0
62
 
3777 Independence Corp.
             
8/18/2014
 
8/11/2014
             
N
 
Y
 
Refinance
 
0
63
 
Planet Fitness Rockaway Avenue
             
9/16/2014
 
9/25/2014
             
N
 
Y
 
Refinance
 
35,500
64
 
Falcon Cove Apartments
             
9/16/2014
 
9/17/2014
             
N
 
Y
 
Refinance
 
3,031
65
 
Shoppes at Roseville Village
 
1,761
 
6.2%
 
2/29/2020
 
10/15/2014
 
10/15/2014
             
N
 
Y
 
Refinance
 
0
66
 
140 East Second Owners Corp.
             
9/17/2014
 
9/17/2014
             
N
 
Y
 
Refinance
 
0
67
 
Bear Creek Apartments
             
10/20/2014
 
10/17/2014
             
N
 
Y
 
Refinance
 
9,750
68
 
Holiday Inn Express Portales
             
8/26/2014
 
11/13/2014
             
N
 
Y
 
Refinance
 
0
69
 
Medical Arts Plaza
 
2,918
 
5.6%
 
10/31/2015
 
9/26/2014
 
9/26/2014
             
N
 
Y
 
Acquisition
 
12,250
70
 
Jefferson Avenue Owners‘ Corp.
             
11/18/2014
 
11/18/2014
             
N
 
Y
 
Refinance
 
0
71
 
All Storage Exposition Blvd
             
10/27/2014
 
10/27/2014
             
N
 
Y
 
Refinance
 
0
72
 
Associated Wholesale Grocers
             
9/18/2014
 
9/19/2014
     
9/19/2014
 
11.0%
 
N
 
N
 
Acquisition
 
0
73
 
Grant Square Shopping Center
 
7,500
 
7.6%
 
5/31/2021
 
9/25/2014
 
9/24/2014
             
N
 
Y
 
Refinance
 
220,000
74
 
Chapel Knoll Apartments
             
10/7/2014
 
10/7/2014
             
N
 
Y
 
Acquisition
 
18,750
75
 
2665 S Oneida
 
2,537
 
6.9%
 
2/28/2020
 
8/29/2014
 
8/29/2014
             
N
 
Y
 
Refinance
 
0
76
 
The Shores at Lake Pointe, Inc.
             
8/15/2014
 
8/18/2014
             
N
 
Y
 
Refinance
 
0
77
 
La Avenida Plaza
 
1,792
 
11.2%
 
4/15/2017
 
10/30/2014
 
10/30/2014
     
10/31/2014
 
11.0%
 
N
 
Y
 
Refinance
 
0
78
 
61 Bronx River Road Owners, Inc.
             
8/28/2014
 
8/27/2014
             
N
 
Y
 
Refinance
 
0
79
 
Walgreens - Grapevine
             
9/25/2014
 
9/25/2014
             
N
 
N
 
Refinance
 
0
80
 
The Waywest Tenants‘ Corp.
             
10/28/2014
 
10/27/2014
             
N
 
Y
 
Refinance
 
0
81
 
Stor-n-Lock - Palm Desert
             
10/15/2014
 
10/15/2014
     
10/15/2014
 
14.0%
 
N
 
Y
 
Refinance
 
0
82
 
Lenru Apartment Corp.
             
10/31/2014
 
10/31/2014
             
N
 
Y
 
Refinance
 
0
83
 
24th Place Shopping Center
             
8/18/2014
 
8/18/2014
             
N
 
Y
 
Acquisition
 
0
84
 
Deerfield Village Shopping Center
 
1,702
 
10.3%
 
12/31/2018
 
11/3/2014
 
11/3/2014
             
N
 
Y
 
Refinance
 
0
85
 
Tractor Supply - Woodland Park
             
8/11/2014
 
8/13/2014
             
N
 
Y
 
Acquisition
 
0
86
 
201 King Street
 
570
 
6.4%
 
10/31/2016
 
10/1/2014
 
10/1/2014
             
N
 
Y
 
Refinance
 
0
87
 
Pennington Point Offices
 
1,802
 
6.1%
 
1/31/2016
 
10/1/2014
 
10/1/2014
             
N
 
Y
 
Refinance
 
29,500
88
 
City Bella on Lyndale
             
10/27/2014
 
10/30/2014
             
N
 
Y
 
Refinance
 
0
89
 
Super Mini Storage
             
10/2/2014
 
10/2/2014
     
10/1/2014
 
6.0%
 
N
 
Y
 
Refinance
 
0
90
 
Grand Street Artists Cooperative, Inc.
             
10/10/2014
 
10/10/2014
             
N
 
Y
 
Refinance
 
0
91
 
29 Woodmere Boulevard Owners‘, Inc.
             
9/5/2014
 
9/3/2014
             
N
 
Y
 
Refinance
 
0
92
 
Westland Capri Apartments
             
10/27/2014
 
10/27/2014
             
N
 
Y
 
Refinance
 
0
93
 
7 Great Jones Corp.
             
11/5/2014
 
11/5/2014
             
N
 
Y
 
Refinance
 
0
94
 
The Poplars Apartments
             
10/10/2014
 
10/10/2014
             
N
 
Y
 
Refinance
 
0
95
 
Stor-n-Lock - Salt Lake City
             
10/15/2014
 
10/15/2014
     
10/15/2014
 
11.0%
 
N
 
Y
 
Refinance
 
0
96
 
310 & 320 Ed Wright Lane
 
3,000
 
9.6%
 
MTM
 
10/21/2014
 
10/21/2014
             
N
 
Y
 
Refinance
 
0
97
 
2407 North Clark
             
10/9/2014
 
10/9/2014
             
N
 
Y
 
Acquisition
 
0
98
 
214 Clinton St./147 Pacific St. Owners Corp.
             
8/12/2014
 
8/12/2014
             
N
 
Y
 
Refinance
 
0
99
 
17-19 East 95th Street Tenants Corporation
             
10/31/2014
 
10/30/2014
             
N
 
Y
 
Refinance
 
0
 
 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
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 ($)(18)
 
Replacement Reserve Cap ($)
 
Replacement Reserve Escrow -
Cash or LoC
 
Replacement Reserve Escrow
- LoC Counterparty
1
 
Hawaii Kai Towne Center
 
575,138
 
115,028
 
Cash
     
99,000
 
16,500
 
Cash
     
509,829
 
4,344
 
0
 
Cash
   
2
 
JW Marriott New Orleans
 
0
 
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
3
 
Nashville Hotel Portfolio
 
354,574
 
35,457
 
Cash
     
74,733
 
10,676
 
Cash
     
0
 
57,811
 
0
 
Cash
   
3.01
 
Hampton Inn Vanderbilt
                                                   
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
                                                   
4
 
2900 Fairview Park Drive
 
80,083
 
40,041
 
Cash
     
21,077
 
3,023
 
Cash
     
0
 
Springing
 
330,000
 
Cash
   
5
 
Marriott Kansas City Country Club Plaza
 
0
 
41,663
 
Cash
     
0
 
Springing
         
0
 
65,441
 
0
 
Cash
   
6
 
Colorado Mills
 
0
 
Springing
         
0
 
Springing
         
0
 
Springing
 
460,000
       
7
 
One Towne Square
 
408,588
 
81,718
 
Cash
     
21,774
 
5,444
 
Cash
     
0
 
8,895
 
0
 
Cash
   
8
 
Hilton Garden Inn Cupertino
 
187,844
 
46,961
 
Cash
     
65,281
 
10,880
 
Cash
     
31,200
 
31,200
 
0
 
Cash
   
9
 
New Town Shops on Main
 
25,705
 
25,707
 
Cash
     
0
 
Springing
         
0
 
4,136
 
198,541
 
Cash
   
10
 
Walgreens Portfolio
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
10.01
 
Walgreens- Harrison
                                                   
10.02
 
Walgreens- Indianapolis
                                                   
10.03
 
Walgreens- Clinton Township
                                                   
10.04
 
Walgreens- Lees Summit
                                                   
10.05
 
Walgreens- Siloam Springs
                                                   
10.06
 
Walgreens- Slidell
                                                   
11
 
1175 North Main Street
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
12
 
Depot Park
 
31,132
 
31,132
 
Cash
     
148,294
 
18,537
 
Cash
     
17,610
 
17,610
 
900,000
 
Cash
   
13
 
YRC Headquarters
 
164,344
 
54,781
 
Cash
     
12,988
 
1,082
 
Cash
     
0
 
5,549
 
0
 
Cash
   
14
 
Nordic Nashville Refrigerated
 
0
 
Springing
         
0
 
Springing
         
0
 
Springing
 
500,000
 
Cash
   
15
 
Meridian Crossroads
 
85,241
 
42,621
 
Cash
     
19,969
 
6,656
 
Cash
     
0
 
2,580
 
0
 
Cash
   
16
 
Hilton Garden Inn Austin Northwest
 
0
 
28,656
 
Cash
     
0
 
Springing
         
0
 
17,684
 
0
 
Cash
   
17
 
Crown, Cork & Seal
 
362,718
 
90,679
 
Cash
     
20,719
 
5,180
 
Cash
     
186,470
 
6,708
 
700,000
 
Cash
   
18
 
Emerald Valley
 
85,442
 
17,088
 
Cash
     
0
 
Springing
         
0
 
2,083
 
0
 
Cash
   
19
 
IRG Portfolio
 
83,441
 
16,689
 
Cash
     
23,709
 
2,634
 
Cash
     
0
 
8,500; Springing
 
510,400
 
Cash
   
19.01
 
IRG Kettering
                                                   
19.02
 
IRG Austintown
                                                   
20
 
Cross Pointe Centre
 
0
 
21,987
 
Cash
     
0
 
Springing
         
0
 
3,268
 
0
 
Cash
   
21
 
Homewood Suites Columbia
 
133,090
 
26,544
 
Cash
     
0
 
Springing
         
0
 
18,256
 
0
 
Cash
   
22
 
Crosswinds Shopping Center
 
0
 
0
         
0
 
0
         
0
 
0
 
0
       
23
 
Preferred Freezer - Sharon, MA
 
0
 
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
24
 
Canyon Creek Center 1
 
86,037
 
28,679
 
Cash
     
0
 
Springing
         
0
 
4,402; Springing
 
64,000
 
Cash
   
25
 
Oneida & Holmgren Way
 
151,797
 
21,685
 
Cash
     
19,669
 
3,185
 
Cash
     
0
 
2,393
 
0
 
Cash
   
26
 
Coral Gables Retail
 
40,671
 
20,335
 
Cash
     
9,901
 
2,475
 
Cash
     
0
 
464
 
0
 
Cash
   
27
 
Sand Creek Estates
 
16,107
 
4,027
 
Cash
     
66,135
 
5,511
 
Cash
     
0
 
2,127
 
0
 
Cash
   
27.01
 
Sand Creek Estates Williston
                                                   
27.02
 
Sand Creek Estates Tioga
                                                   
28
 
BJ‘s Plaza
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
29
 
Security Self Storage SPXI Portfolio
 
0
 
Springing
         
0
 
Springing
         
0
 
2,771
 
66,502
 
Cash
   
29.01
 
William Cannon
                                                   
29.02
 
Thousand Oaks
                                                   
29.03
 
North Lamar
                                                   
30
 
Belle Grove Apartments
 
197,563
 
16,464
 
Cash
     
22,225
 
2,470
 
Cash
     
0
 
5,521
 
0
 
Cash
   
31
 
WMA Shopping Center Properties
 
0
 
6,038
 
Cash
     
0
 
Springing
         
0
 
2,705
 
0
 
Cash
   
31.01
 
Southpointe Plaza Shopping Center
                                                   
31.02
 
Mountainview Shopping Center
                                                   
31.03
 
South Boston Shopping Center
                                                   
32
 
Hy-Vee Ankeny
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
33
 
13201 Northwest Freeway
 
234,831
 
21,348
 
Cash
     
3,372
 
1,124
 
Cash
     
53,906
 
2,246
 
0
 
Cash
   
34
 
Elk Lakes Shopping Center
 
161,743
 
20,218
 
Cash
     
16,178
 
1,618
 
Cash
     
0
 
1,988
 
0
 
Cash
   
35
 
Hampton Inn Mansell
 
30,374
 
7,593
 
Cash
     
7,915
 
1,583
 
Cash
     
0
 
10,417
 
0
 
Cash
   
36
 
24 Hour Fitness - Bothell
 
0
 
0
         
3,313
 
1,656
 
Cash
     
719
 
719
 
0
 
Cash
   
37
 
Aston Place Apartments
 
91,396
 
11,425
 
Cash
     
14,506
 
1,319
 
Cash
     
980
 
980
 
59,000
 
Cash
   
38
 
National Harbor Mixed Use Portfolio
 
33,236
 
11,079
 
Cash
     
0
 
Springing
         
0
 
581
 
22,000
 
Cash
   
38.01
 
Building C
                                                   
38.02
 
Outparcels
                                                   
38.03
 
Retail Condo
                                                   
39
 
All Storage Wall Price
 
0
 
19,810
 
Cash
     
15,905
 
1,767
 
Cash
     
0
 
2,094
 
75,384
 
Cash
   
40
 
Gardens on Whispering Pines
 
11,016
 
11,016
 
Cash
     
13,920
 
13,920
 
Cash
     
0
 
7,425
 
0
 
Cash
   
41
 
All Storage Carrollton
 
0
 
13,247
 
Cash
     
13,755
 
1,528
 
Cash
     
0
 
1,834
 
66,012
 
Cash
   
42
 
All Storage I-40 West
 
0
 
9,754
 
Cash
     
9,949
 
1,105
 
Cash
     
0
 
2,190
 
78,846
 
Cash
   
43
 
Fountains-Clove Road Apartments, Inc.
 
32,993
 
32,993
 
Cash
     
0
 
Springing
         
0
 
0
 
0
       
44
 
Four Corners Shopping Center
 
18,872
 
9,436
 
Cash
     
0
 
Springing
         
0
 
808; Springing
 
19,397
 
Cash
   
45
 
Merchant Centre
 
27,566
 
13,783
 
Cash
     
22,451
 
2,041
 
Cash
     
0
 
1,061
 
0
 
Cash
   
46
 
Bradenton / Cascade Office Portfolio
 
213,560
 
35,593
 
Cash
     
0
 
Springing
         
0
 
6,561
 
0
 
Cash
   
46.01
 
Cascade II
                                                   
46.02
 
Cascade I
                                                   
46.03
 
Bradenton
                                                   
46.04
 
Cascade V
                                                   
47
 
New Mexico Hotel Portfolio
 
10,058
 
5,029
 
Cash
     
36,514
 
3,851
 
Cash
     
82,625
 
9,332
 
0
 
Cash
   
47.01
 
Holiday Inn Express Santa Rosa
                                                   
47.02
 
LaQuinta Santa Rosa
                                                   
48
 
Santa Rosa Avenue Self Storage
 
21,512
 
5,378
 
Cash
     
0
 
Springing
         
0
 
1,138
 
0
 
Cash
   
49
 
Lorenzo Manor Shopping Center
 
10,378
 
5,189
 
Cash
     
0
 
Springing
         
0
 
0
 
0
       
50
 
10100 North Central Expressway
 
24,164
 
12,082
 
Cash
     
1,539
 
769
 
Cash
     
37,718
 
Springing
 
47,147
 
Cash
   
51
 
Hy-Vee Cedar Rapids
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
52
 
Fox Lane Apartments
 
13,283
 
13,283
 
Cash
     
8,016
 
4,008
 
Cash
     
0
 
6,699
 
243,000
 
Cash
   
53
 
Hy-Vee Fairfield
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
54
 
Nova Storage
 
26,415
 
8,805
 
Cash
     
4,005
 
668
 
Cash
     
0
 
1,036
 
37,286
 
Cash
   
55
 
Hampton Inn - Tallahassee Central
 
3,561
 
3,561
 
Cash
     
9,666
 
3,222
 
Cash
     
0
 
7,900
 
0
 
Cash
   
56
 
Josey Ranch Shopping Center
 
0
 
14,363
 
Cash
     
0
 
0
         
10,830
 
0
 
32,491
       
57
 
Summer Trace
 
2,590
 
648
 
Cash
     
39,874
 
3,987
 
Cash
     
0
 
5,313
 
0
 
Cash
   
58
 
Kirts Office Park
 
37,825
 
7,565
 
Cash
     
0
 
Springing
         
0
 
2,033
 
75,000
 
Cash
   
59
 
Ocean Beach Hotel
 
27,040
 
6,760
 
Cash
     
7,440
 
1,830
 
Cash
     
0
 
7,899
 
0
 
Cash
   
60
 
14 St. Marks Place
 
5,756
 
5,756
 
Cash
     
8,941
 
1,277
 
Cash
     
0
 
Springing
 
0
       
61
 
Tennis View Apartments, Inc.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
62
 
3777 Independence Corp.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
63
 
Planet Fitness Rockaway Avenue
 
0
 
Springing
         
0
 
Springing
         
0
 
104
 
0
 
Cash
   
64
 
Falcon Cove Apartments
 
67,155
 
7,462
 
Cash
     
11,263
 
3,754
 
Cash
     
0
 
1,875
 
0
 
Cash
   
65
 
Shoppes at Roseville Village
 
22,280
 
5,570
 
Cash
     
3,910
 
391
 
Cash
     
0
 
833
 
29,974
 
Cash
   
66
 
140 East Second Owners Corp.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
67
 
Bear Creek Apartments
 
23,597
 
7,866
 
Cash
     
69,884
 
6,988
 
Cash
     
0
 
5,157
 
0
 
Cash
   
68
 
Holiday Inn Express Portales
 
3,781
 
1,260
 
Cash
     
15,859
 
1,442
 
Cash
     
0
 
5,579
 
0
 
Cash
   
69
 
Medical Arts Plaza
 
46,232
 
6,605
 
Cash
     
1,892
 
946
 
Cash
     
0
 
1,467
 
0
 
Cash
   
70
 
Jefferson Avenue Owners‘ Corp.
 
120,333
 
34,959
 
Cash
     
0
 
Springing
         
0
 
0
 
0
       
71
 
All Storage Exposition Blvd
 
0
 
3,712
 
Cash
     
10,234
 
1,137
 
Cash
     
0
 
1,172
 
42,179
 
Cash
   
72
 
Associated Wholesale Grocers
 
0
 
0
         
0
 
0
         
0
 
0
 
0
       
73
 
Grant Square Shopping Center
 
6,073
 
3,036
 
Cash
     
37,346
 
4,150
 
Cash
     
0
 
1,562
 
0
 
Cash
   
74
 
Chapel Knoll Apartments
 
4,237
 
2,118
 
Cash
     
9,688
 
4,844
 
Cash
     
50,000
 
2,835
 
150,000
 
Cash
   
75
 
2665 S Oneida
 
38,319
 
5,247
 
Cash
     
5,093
 
566
 
Cash
     
0
 
706
 
0
 
Cash
   
76
 
The Shores at Lake Pointe, Inc.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
77
 
La Avenida Plaza
 
0
 
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
78
 
61 Bronx River Road Owners, Inc.
 
46,009
 
8,721
 
Cash
     
0
 
Springing
         
0
 
0
 
0
       
79
 
Walgreens - Grapevine
 
0
 
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
80
 
The Waywest Tenants‘ Corp.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
81
 
Stor-n-Lock - Palm Desert
 
13,374
 
4,458
 
Cash
     
15,600
 
1,300
 
Cash
     
0
 
560
 
20,176
 
Cash
   
82
 
Lenru Apartment Corp.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
83
 
24th Place Shopping Center
 
8,947
 
4,473
 
Cash
     
1,719
 
859
 
Cash
     
0
 
185
 
0
 
Cash
   
84
 
Deerfield Village Shopping Center
 
8,478
 
2,953
 
Cash
     
749
 
749
 
Cash
     
0
 
438
 
0
 
Cash
   
85
 
Tractor Supply - Woodland Park
 
0
 
0
         
0
 
0
         
0
 
0
 
0
       
86
 
201 King Street
 
6,116
 
3,058
 
Cash
     
0
 
517
 
Cash
     
0
 
Springing
 
0
       
87
 
Pennington Point Offices
 
11,837
 
11,837
 
Cash
     
3,170
 
1,057
 
Cash
     
0
 
645
 
0
 
Cash
   
88
 
City Bella on Lyndale
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
89
 
Super Mini Storage
 
8,412
 
2,804
 
Cash
     
9,293
 
1,162
 
Cash
     
0
 
1,151
 
27,622
 
Cash
   
90
 
Grand Street Artists Cooperative, Inc.
 
27,000
 
27,000
 
Cash
     
0
 
Springing
         
0
 
0
 
0
       
91
 
29 Woodmere Boulevard Owners‘, Inc.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
92
 
Westland Capri Apartments
 
0
 
Springing
         
0
 
Springing
         
0
 
Springing
 
0
       
93
 
7 Great Jones Corp.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
94
 
The Poplars Apartments
 
21,640
 
4,328
 
Cash
     
2,859
 
2,859
 
Cash
     
0
 
2,861
 
0
 
Cash
   
95
 
Stor-n-Lock - Salt Lake City
 
4,942
 
2,471
 
Cash
     
9,030
 
753
 
Cash
     
0
 
443
 
15,930
 
Cash
   
96
 
310 & 320 Ed Wright Lane
 
2,023
 
2,023
 
Cash
     
6,803
 
1,361
 
Cash
     
0
 
523
 
0
 
Cash
   
97
 
2407 North Clark
 
25,360
 
5,072
 
Cash
     
1,233
 
616
 
Cash
     
0
 
80
 
0
 
Cash
   
98
 
214 Clinton St./147 Pacific St. Owners Corp.
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       
99
 
17-19 East 95th Street Tenants Corporation
 
0
 
Springing
         
0
 
Springing
         
0
 
0
 
0
       

 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Upfront TI/LC Reserve ($)
 
Monthly TI/LC Reserve ($)(19)
 
TI/LC Reserve Cap ($)(19)
 
TI/LC Escrow - Cash or
LoC
 
TI/LC Escrow - LoC
Counterparty
 
Debt Service Escrow (Initial) ($)
1
 
Hawaii Kai Towne Center
 
437,060
 
19,750
 
300,000
 
Cash
     
0
2
 
JW Marriott New Orleans
 
0
 
0
 
0
         
0
3
 
Nashville Hotel Portfolio
 
0
 
0
 
0
         
0
3.01
 
Hampton Inn Vanderbilt
                       
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
                       
4
 
2900 Fairview Park Drive
 
0
 
Springing
 
2,950,000
         
0
5
 
Marriott Kansas City Country Club Plaza
 
0
 
0
 
0
         
0
6
 
Colorado Mills
 
0
 
Springing
 
3,000,000
         
0
7
 
One Towne Square
 
1,601,020
 
35,581
 
1,700,000
 
Cash
     
0
8
 
Hilton Garden Inn Cupertino
 
0
 
0
 
0
         
0
9
 
New Town Shops on Main
 
0
 
30,000
 
720,000
 
Cash
     
0
10
 
Walgreens Portfolio
 
0
 
0
 
0
         
0
10.01
 
Walgreens- Harrison
                       
10.02
 
Walgreens- Indianapolis
                       
10.03
 
Walgreens- Clinton Township
                       
10.04
 
Walgreens- Lees Summit
                       
10.05
 
Walgreens- Siloam Springs
                       
10.06
 
Walgreens- Slidell
                       
11
 
1175 North Main Street
 
0
 
0
 
0
         
77,424
12
 
Depot Park
 
0
 
Springing
 
0
         
0
13
 
YRC Headquarters
 
500,000
 
13,872
 
0
 
Cash
     
0
14
 
Nordic Nashville Refrigerated
 
0
 
Springing
 
750,000
 
Cash
     
0
15
 
Meridian Crossroads
 
600,000
 
13,134
 
0
 
Cash
     
0
16
 
Hilton Garden Inn Austin Northwest
 
0
 
0
 
0
         
0
17
 
Crown, Cork & Seal
 
100,000
 
8,583
 
0
 
Cash
     
0
18
 
Emerald Valley
 
0
 
8,333
 
1,000,000
 
Cash
     
0
19
 
IRG Portfolio
 
0
 
15,000
 
440,000
 
Cash
     
0
19.01
 
IRG Kettering
                       
19.02
 
IRG Austintown
                       
20
 
Cross Pointe Centre
 
600,000
 
12,253
 
900,000
 
Cash
     
0
21
 
Homewood Suites Columbia
 
0
 
0
 
0
         
63,653
22
 
Crosswinds Shopping Center
 
0
 
0
 
0
         
0
23
 
Preferred Freezer - Sharon, MA
 
0
 
0
 
0
         
0
24
 
Canyon Creek Center 1
 
300,000
 
12,468
 
300,000
 
Cash
     
0
25
 
Oneida & Holmgren Way
 
150,000
 
5,438
 
391,000
 
Cash
     
0
26
 
Coral Gables Retail
 
0
 
2,630
 
63,084
 
Cash
     
0
27
 
Sand Creek Estates
 
0
 
0
 
0
         
0
27.01
 
Sand Creek Estates Williston
                       
27.02
 
Sand Creek Estates Tioga
                       
28
 
BJ‘s Plaza
 
0
 
0
 
0
         
0
29
 
Security Self Storage SPXI Portfolio
 
0
 
0
 
0
         
0
29.01
 
William Cannon
                       
29.02
 
Thousand Oaks
                       
29.03
 
North Lamar
                       
30
 
Belle Grove Apartments
 
0
 
0
 
0
         
0
31
 
WMA Shopping Center Properties
 
50,000
 
4,167; Springing
 
175,000
 
Cash
     
0
31.01
 
Southpointe Plaza Shopping Center
                       
31.02
 
Mountainview Shopping Center
                       
31.03
 
South Boston Shopping Center
                       
32
 
Hy-Vee Ankeny
 
0
 
0
 
0
         
0
33
 
13201 Northwest Freeway
 
202,149
 
8,423
 
0
 
Cash
     
0
34
 
Elk Lakes Shopping Center
 
0
 
4,718
 
335,000
 
Cash
     
0
35
 
Hampton Inn Mansell
 
0
 
0
 
0
         
0
36
 
24 Hour Fitness - Bothell
 
2,330
 
2,330
 
0
 
Cash
     
0
37
 
Aston Place Apartments
 
0
 
0
 
0
         
0
38
 
National Harbor Mixed Use Portfolio
 
0
 
6,250; Springing
 
225,000
 
Cash
     
0
38.01
 
Building C
                       
38.02
 
Outparcels
                       
38.03
 
Retail Condo
                       
39
 
All Storage Wall Price
 
0
 
0
 
0
         
0
40
 
Gardens on Whispering Pines
 
0
 
0
 
0
         
0
41
 
All Storage Carrollton
 
0
 
0
 
0
         
0
42
 
All Storage I-40 West
 
0
 
0
 
0
         
0
43
 
Fountains-Clove Road Apartments, Inc.
 
0
 
0
 
0
         
0
44
 
Four Corners Shopping Center
 
0
 
4,011; Springing
 
96,268
 
Cash
     
0
45
 
Merchant Centre
 
100,000
 
3,978
 
100,000
 
Cash
     
0
46
 
Bradenton / Cascade Office Portfolio
 
200,000
 
10,360
 
450,000
 
Cash
     
0
46.01
 
Cascade II
                       
46.02
 
Cascade I
                       
46.03
 
Bradenton
                       
46.04
 
Cascade V
                       
47
 
New Mexico Hotel Portfolio
 
0
 
0
 
0
         
0
47.01
 
Holiday Inn Express Santa Rosa
                       
47.02
 
LaQuinta Santa Rosa
                       
48
 
Santa Rosa Avenue Self Storage
 
0
 
0
 
0
         
0
49
 
Lorenzo Manor Shopping Center
 
0
 
0
 
0
         
0
50
 
10100 North Central Expressway
 
650,000
 
Springing
 
650,000
 
Cash
     
0
51
 
Hy-Vee Cedar Rapids
 
0
 
0
 
0
         
0
52
 
Fox Lane Apartments
 
0
 
0
 
0
         
0
53
 
Hy-Vee Fairfield
 
0
 
0
 
0
         
0
54
 
Nova Storage
 
0
 
0
 
0
         
0
55
 
Hampton Inn - Tallahassee Central
 
0
 
0
 
0
         
0
56
 
Josey Ranch Shopping Center
 
50,000
 
3,750
 
200,000
 
Cash
     
0
57
 
Summer Trace
 
0
 
0
 
0
         
0
58
 
Kirts Office Park
 
0
 
11,167; Springing
 
280,000
 
Cash
     
0
59
 
Ocean Beach Hotel
 
0
 
0
 
0
         
0
60
 
14 St. Marks Place
 
0
 
0
 
0
         
0
61
 
Tennis View Apartments, Inc.
 
0
 
0
 
0
         
0
62
 
3777 Independence Corp.
 
0
 
0
 
0
         
0
63
 
Planet Fitness Rockaway Avenue
 
0
 
625
 
0
 
Cash
     
0
64
 
Falcon Cove Apartments
 
0
 
0
 
0
         
0
65
 
Shoppes at Roseville Village
 
0
 
2,141
 
77,076
 
Cash
     
0
66
 
140 East Second Owners Corp.
 
0
 
0
 
0
         
0
67
 
Bear Creek Apartments
 
0
 
0
 
0
         
0
68
 
Holiday Inn Express Portales
 
0
 
0
 
0
         
0
69
 
Medical Arts Plaza
 
50,000
 
6,433
 
0
 
Cash
     
0
70
 
Jefferson Avenue Owners‘ Corp.
 
0
 
0
 
0
         
0
71
 
All Storage Exposition Blvd
 
0
 
0
 
0
         
0
72
 
Associated Wholesale Grocers
 
0
 
0
 
0
         
0
73
 
Grant Square Shopping Center
 
0
 
4,112
 
197,354
 
Cash
     
0
74
 
Chapel Knoll Apartments
 
0
 
0
 
0
         
0
75
 
2665 S Oneida
 
50,000
 
2,000
 
221,000
 
Cash
     
0
76
 
The Shores at Lake Pointe, Inc.
 
0
 
0
 
0
         
0
77
 
La Avenida Plaza
 
0
 
Springing
 
0
         
0
78
 
61 Bronx River Road Owners, Inc.
 
0
 
0
 
0
         
0
79
 
Walgreens - Grapevine
 
0
 
Springing
 
0
         
0
80
 
The Waywest Tenants‘ Corp.
 
0
 
0
 
0
         
0
81
 
Stor-n-Lock - Palm Desert
 
0
 
0
 
0
         
0
82
 
Lenru Apartment Corp.
 
0
 
0
 
0
         
0
83
 
24th Place Shopping Center
 
0
 
617; Springing
 
0
 
Cash
     
0
84
 
Deerfield Village Shopping Center
 
40,000
 
1,031
 
40,000
 
Cash
     
0
85
 
Tractor Supply - Woodland Park
 
0
 
0
 
0
         
0
86
 
201 King Street
 
0
 
0
 
0
         
0
87
 
Pennington Point Offices
 
50,000
 
3,424
 
175,000
 
Cash
     
0
88
 
City Bella on Lyndale
 
0
 
0
 
0
         
0
89
 
Super Mini Storage
 
0
 
0
 
0
         
0
90
 
Grand Street Artists Cooperative, Inc.
 
0
 
0
 
0
         
0
91
 
29 Woodmere Boulevard Owners‘, Inc.
 
0
 
0
 
0
         
0
92
 
Westland Capri Apartments
 
0
 
0
 
0
         
0
93
 
7 Great Jones Corp.
 
0
 
0
 
0
         
0
94
 
The Poplars Apartments
 
0
 
0
 
0
         
0
95
 
Stor-n-Lock - Salt Lake City
 
0
 
0
 
0
         
0
96
 
310 & 320 Ed Wright Lane
 
25,000
 
985
 
75,000
 
Cash
     
0
97
 
2407 North Clark
 
0
 
480
 
0
 
Cash
     
0
98
 
214 Clinton St./147 Pacific St. Owners Corp.
 
0
 
0
 
0
         
0
99
 
17-19 East 95th Street Tenants Corporation
 
0
 
0
 
0
         
0
 
 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS 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 ($)
1
 
Hawaii Kai Towne Center
 
0
         
Rent Abatement Reserve
 
361,018
 
0
 
0
2
 
JW Marriott New Orleans
 
0
             
0
 
0
 
0
3
 
Nashville Hotel Portfolio
 
0
         
PIP Reserve
 
800,000
 
0
 
0
3.01
 
Hampton Inn Vanderbilt
                           
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
                           
4
 
2900 Fairview Park Drive
 
0
             
0
 
0
 
0
5
 
Marriott Kansas City Country Club Plaza
 
0
         
PIP Reserve
 
11,550,931
 
0
 
0
6
 
Colorado Mills
 
0
             
0
 
0
 
0
7
 
One Towne Square
 
0
         
Free Rent Reserve
 
358,964
 
0
 
0
8
 
Hilton Garden Inn Cupertino
 
0
         
PIP Reserve
 
3,772,000
 
0
 
0
9
 
New Town Shops on Main
 
0
             
0
 
0
 
0
10
 
Walgreens Portfolio
 
0
             
0
 
0
 
0
10.01
 
Walgreens- Harrison
                           
10.02
 
Walgreens- Indianapolis
                           
10.03
 
Walgreens- Clinton Township
                           
10.04
 
Walgreens- Lees Summit
                           
10.05
 
Walgreens- Siloam Springs
                           
10.06
 
Walgreens- Slidell
                           
11
 
1175 North Main Street
 
0
 
Cash
         
0
 
0
 
0
12
 
Depot Park
 
0
             
0
 
0
 
0
13
 
YRC Headquarters
 
0
         
Excise Tax Reserve
 
138,750
 
0
 
0
14
 
Nordic Nashville Refrigerated
 
0
             
0
 
0
 
0
15
 
Meridian Crossroads
 
0
         
Ground Rent Reserve
 
24,885
 
2,765
 
0
16
 
Hilton Garden Inn Austin Northwest
 
0
         
PIP Reserve
 
675,428
 
0
 
0
17
 
Crown, Cork & Seal
 
0
             
0
 
0
 
0
18
 
Emerald Valley
 
0
             
0
 
0
 
0
19
 
IRG Portfolio
 
0
         
Roof Repair Reserve
 
400,000
 
31,173
 
0
19.01
 
IRG Kettering
                           
19.02
 
IRG Austintown
                           
20
 
Cross Pointe Centre
 
0
         
Tenant Specific TILC Reserve
 
6,875
 
0
 
0
21
 
Homewood Suites Columbia
 
0
             
0
 
0
 
0
22
 
Crosswinds Shopping Center
 
0
             
0
 
0
 
0
23
 
Preferred Freezer - Sharon, MA
 
0
             
0
 
0
 
0
24
 
Canyon Creek Center 1
 
0
             
0
 
0
 
0
25
 
Oneida & Holmgren Way
 
0
             
0
 
0
 
0
26
 
Coral Gables Retail
 
0
         
Tenant Holdback Reserve
 
700,000
 
0
 
0
27
 
Sand Creek Estates
 
0
             
0
 
0
 
0
27.01
 
Sand Creek Estates Williston
                           
27.02
 
Sand Creek Estates Tioga
                           
28
 
BJ‘s Plaza
 
0
             
0
 
0
 
0
29
 
Security Self Storage SPXI Portfolio
 
0
             
0
 
0
 
0
29.01
 
William Cannon
                           
29.02
 
Thousand Oaks
                           
29.03
 
North Lamar
                           
30
 
Belle Grove Apartments
 
0
             
0
 
0
 
0
31
 
WMA Shopping Center Properties
 
0
         
Springing Reserve
 
0
 
Springing
 
0
31.01
 
Southpointe Plaza Shopping Center
                           
31.02
 
Mountainview Shopping Center
                           
31.03
 
South Boston Shopping Center
                           
32
 
Hy-Vee Ankeny
 
0
             
0
 
0
 
0
33
 
13201 Northwest Freeway
 
0
             
0
 
0
 
0
34
 
Elk Lakes Shopping Center
 
0
             
0
 
0
 
0
35
 
Hampton Inn Mansell
 
0
             
0
 
0
 
0
36
 
24 Hour Fitness - Bothell
 
0
         
Free Rent Reserve
 
408,260
 
0
 
0
37
 
Aston Place Apartments
 
0
             
0
 
0
 
0
38
 
National Harbor Mixed Use Portfolio
 
0
         
Granite City Reserve
 
2,542,705
 
0
 
0
38.01
 
Building C
                           
38.02
 
Outparcels
                           
38.03
 
Retail Condo
                           
39
 
All Storage Wall Price
 
0
             
0
 
0
 
0
40
 
Gardens on Whispering Pines
 
0
             
0
 
0
 
0
41
 
All Storage Carrollton
 
0
             
0
 
0
 
0
42
 
All Storage I-40 West
 
0
             
0
 
0
 
0
43
 
Fountains-Clove Road Apartments, Inc.
 
0
         
Collateral Security Agreement for Capital Improvements
 
2,200,000
 
0
 
0
44
 
Four Corners Shopping Center
 
0
             
0
 
0
 
0
45
 
Merchant Centre
 
0
             
0
 
0
 
0
46
 
Bradenton / Cascade Office Portfolio
 
0
             
0
 
0
 
0
46.01
 
Cascade II
                           
46.02
 
Cascade I
                           
46.03
 
Bradenton
                           
46.04
 
Cascade V
                           
47
 
New Mexico Hotel Portfolio
 
0
         
PIP Reserve
 
590,625
 
0
 
0
47.01
 
Holiday Inn Express Santa Rosa
                           
47.02
 
LaQuinta Santa Rosa
                           
48
 
Santa Rosa Avenue Self Storage
 
0
             
0
 
0
 
0
49
 
Lorenzo Manor Shopping Center
 
0
             
0
 
0
 
0
50
 
10100 North Central Expressway
 
0
         
Free Rent and Turner TI/LC Reserve
 
683,515
 
0
 
0
51
 
Hy-Vee Cedar Rapids
 
0
             
0
 
0
 
0
52
 
Fox Lane Apartments
 
0
             
0
 
0
 
0
53
 
Hy-Vee Fairfield
 
0
             
0
 
0
 
0
54
 
Nova Storage
 
0
             
0
 
0
 
0
55
 
Hampton Inn - Tallahassee Central
 
0
         
Seasonality Reserve
 
30,500
 
5,100
 
30,500
56
 
Josey Ranch Shopping Center
 
0
             
0
 
0
 
0
57
 
Summer Trace
 
0
             
0
 
0
 
0
58
 
Kirts Office Park
 
Springing $200,000 deposit if GSA goes dark, delivers notice of its intent to vacate, fails to extend or renew its lease at least 90 days prior to the current lease expiration, enacts their 90 day termination option or is in default under its lease
         
GSA Reserve
 
500,000
 
0
 
0
59
 
Ocean Beach Hotel
 
0
         
PIP Reserve
 
0
 
Springing
 
0
60
 
14 St. Marks Place
 
0
         
DOB Violation Reserve
 
11,250
 
0
 
0
61
 
Tennis View Apartments, Inc.
 
0
             
0
 
0
 
0
62
 
3777 Independence Corp.
 
0
             
0
 
0
 
0
63
 
Planet Fitness Rockaway Avenue
 
0
         
Tenant Holdback Reserve
 
1,000,000
 
0
 
0
64
 
Falcon Cove Apartments
 
0
             
0
 
0
 
0
65
 
Shoppes at Roseville Village
 
0
             
0
 
0
 
0
66
 
140 East Second Owners Corp.
 
0
             
0
 
0
 
0
67
 
Bear Creek Apartments
 
0
             
0
 
0
 
0
68
 
Holiday Inn Express Portales
 
0
         
PIP Reserve
 
570,625
 
0
 
0
69
 
Medical Arts Plaza
 
0
         
Wein Center Re-Carpeting Reserve
 
12,000
 
0
 
0
70
 
Jefferson Avenue Owners‘ Corp.
 
0
         
Collateral Security Agreement for Asbestos Remediation
 
10,000
 
0
 
0
71
 
All Storage Exposition Blvd
 
0
             
0
 
0
 
0
72
 
Associated Wholesale Grocers
 
0
             
0
 
0
 
0
73
 
Grant Square Shopping Center
 
0
             
0
 
0
 
0
74
 
Chapel Knoll Apartments
 
0
             
0
 
0
 
0
75
 
2665 S Oneida
 
0
             
0
 
0
 
0
76
 
The Shores at Lake Pointe, Inc.
 
0
         
Collateral Security Agreement for Maintenance Arrears
 
42,000
 
0
 
0
77
 
La Avenida Plaza
 
0
             
0
 
0
 
0
78
 
61 Bronx River Road Owners, Inc.
 
0
             
0
 
0
 
0
79
 
Walgreens - Grapevine
 
0
             
0
 
0
 
0
80
 
The Waywest Tenants‘ Corp.
 
0
             
0
 
0
 
0
81
 
Stor-n-Lock - Palm Desert
 
0
             
0
 
0
 
0
82
 
Lenru Apartment Corp.
 
0
             
0
 
0
 
0
83
 
24th Place Shopping Center
 
0
             
0
 
0
 
0
84
 
Deerfield Village Shopping Center
 
0
             
0
 
0
 
0
85
 
Tractor Supply - Woodland Park
 
0
             
0
 
0
 
0
86
 
201 King Street
 
0
         
Comfort One Shoes Reserve
 
0
 
Springing
 
0
87
 
Pennington Point Offices
 
0
             
0
 
0
 
0
88
 
City Bella on Lyndale
 
0
             
0
 
0
 
0
89
 
Super Mini Storage
 
0
             
0
 
0
 
0
90
 
Grand Street Artists Cooperative, Inc.
 
0
             
0
 
0
 
0
91
 
29 Woodmere Boulevard Owners‘, Inc.
 
0
             
0
 
0
 
0
92
 
Westland Capri Apartments
 
0
             
0
 
0
 
0
93
 
7 Great Jones Corp.
 
0
             
0
 
0
 
0
94
 
The Poplars Apartments
 
0
             
0
 
0
 
0
95
 
Stor-n-Lock - Salt Lake City
 
0
             
0
 
0
 
0
96
 
310 & 320 Ed Wright Lane
 
0
             
0
 
0
 
0
97
 
2407 North Clark
 
0
         
Springing Reserve
 
0
 
Springing
 
0
98
 
214 Clinton St./147 Pacific St. Owners Corp.
 
0
             
0
 
0
 
0
99
 
17-19 East 95th Street Tenants Corporation
 
0
             
0
 
0
 
0

 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Other Escrow I Escrow - Cash or LoC
 
Other Escrow I - LoC
Counterparty
 
Other Escrow II Reserve Description
 
Other Escrow II (Initial) ($)
 
Other Escrow II
(Monthly) ($)
 
Other Escrow II Cap ($)
 
Other Escrow II Escrow -
Cash or LoC
 
Other Escrow II - LoC
Counterparty
 
Holdback
 
Ownership Interest
 
Ground Lease Initial
Expiration Date
1
 
Hawaii Kai Towne Center
 
Cash
     
Ground Lease Escrow
 
0
 
6,250
 
0
 
Cash
         
Leasehold
 
11/20/2089
2
 
JW Marriott New Orleans
             
0
 
0
 
0
             
Leasehold
 
5/27/2081
3
 
Nashville Hotel Portfolio
 
Cash
     
Seasonality Reserve ($160,000); Ground Rent Reserve ($72,917)
 
232,917
 
0
 
Seasonality Reserve Cap ($160,000)
 
Cash
         
Leasehold
 
10/27/2113
3.01
 
Hampton Inn Vanderbilt
                                     
Leasehold
 
10/27/2113
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
                                     
Leasehold
 
10/27/2113
4
 
2900 Fairview Park Drive
             
0
 
0
 
0
             
Fee
   
5
 
Marriott Kansas City Country Club Plaza
 
Cash
         
0
 
0
 
0
             
Fee
   
6
 
Colorado Mills
             
0
 
0
 
0
             
Fee
   
7
 
One Towne Square
 
Cash
         
0
 
0
 
0
             
Fee
   
8
 
Hilton Garden Inn Cupertino
 
Cash
         
0
 
0
 
0
             
Fee
   
9
 
New Town Shops on Main
             
0
 
0
 
0
             
Fee
   
10
 
Walgreens Portfolio
             
0
 
0
 
0
             
Fee
   
10.01
 
Walgreens- Harrison
                                     
Fee
   
10.02
 
Walgreens- Indianapolis
                                     
Fee
   
10.03
 
Walgreens- Clinton Township
                                     
Fee
   
10.04
 
Walgreens- Lees Summit
                                     
Fee
   
10.05
 
Walgreens- Siloam Springs
                                     
Fee
   
10.06
 
Walgreens- Slidell
                                     
Fee
   
11
 
1175 North Main Street
             
0
 
0
 
0
             
Fee
   
12
 
Depot Park
             
0
 
0
 
0
             
Fee
   
13
 
YRC Headquarters
 
Cash
         
0
 
0
 
0
             
Fee
   
14
 
Nordic Nashville Refrigerated
             
0
 
0
 
0
             
Fee
   
15
 
Meridian Crossroads
 
Cash
     
Ross Dress For Less Reserve, TJ Maxx Work Holdback, Goody‘s Lease Termination Rent
 
185,688
 
0
 
0
 
Cash
         
Leasehold
 
Various
16
 
Hilton Garden Inn Austin Northwest
 
Cash
         
0
 
0
 
0
             
Fee
   
17
 
Crown, Cork & Seal
 
Cash
         
0
 
0
 
0
             
Fee
   
18
 
Emerald Valley
             
0
 
0
 
0
             
Fee
   
19
 
IRG Portfolio
 
Cash
         
0
 
0
 
0
             
Fee
   
19.01
 
IRG Kettering
                                     
Fee
   
19.02
 
IRG Austintown
                                     
Fee
   
20
 
Cross Pointe Centre
 
Cash
     
Michael‘s TILC Reserve
 
300,000
 
0
 
0
 
Cash
         
Fee
   
21
 
Homewood Suites Columbia
 
Cash
         
0
 
0
 
0
             
Fee
   
22
 
Crosswinds Shopping Center
             
0
 
0
 
0
             
Fee
   
23
 
Preferred Freezer - Sharon, MA
             
0
 
0
 
0
             
Fee
   
24
 
Canyon Creek Center 1
             
0
 
0
 
0
             
Fee
   
25
 
Oneida & Holmgren Way
 
Cash
         
0
 
0
 
0
             
Fee
   
26
 
Coral Gables Retail
 
Cash
     
Condominium Association Reserve
 
41,375
 
0
 
0
 
Cash
         
Fee
   
27
 
Sand Creek Estates
             
0
 
0
 
0
             
Fee
   
27.01
 
Sand Creek Estates Williston
                                     
Fee
   
27.02
 
Sand Creek Estates Tioga
                                     
Fee
   
28
 
BJ‘s Plaza
             
0
 
0
 
0
             
Fee
   
29
 
Security Self Storage SPXI Portfolio
             
0
 
0
 
0
             
Fee
   
29.01
 
William Cannon
                                     
Fee
   
29.02
 
Thousand Oaks
                                     
Fee
   
29.03
 
North Lamar
                                     
Fee
   
30
 
Belle Grove Apartments
             
0
 
0
 
0
             
Fee
   
31
 
WMA Shopping Center Properties
             
0
 
0
 
0
             
Fee
   
31.01
 
Southpointe Plaza Shopping Center
                                     
Fee
   
31.02
 
Mountainview Shopping Center
                                     
Fee
   
31.03
 
South Boston Shopping Center
                                     
Fee
   
32
 
Hy-Vee Ankeny
             
0
 
0
 
0
             
Fee
   
33
 
13201 Northwest Freeway
             
0
 
0
 
0
             
Fee
   
34
 
Elk Lakes Shopping Center
             
0
 
0
 
0
             
Fee
   
35
 
Hampton Inn Mansell
             
0
 
0
 
0
             
Fee
   
36
 
24 Hour Fitness - Bothell
 
Cash
         
0
 
0
 
0
             
Fee
   
37
 
Aston Place Apartments
             
0
 
0
 
0
             
Fee
   
38
 
National Harbor Mixed Use Portfolio
 
Cash
     
Spartan TILC Reserve
 
467,155
 
0
 
0
 
Cash
         
Fee
   
38.01
 
Building C
                                     
Fee
   
38.02
 
Outparcels
                                     
Fee
   
38.03
 
Retail Condo
                                     
Fee
   
39
 
All Storage Wall Price
             
0
 
0
 
0
             
Fee
   
40
 
Gardens on Whispering Pines
             
0
 
0
 
0
             
Fee
   
41
 
All Storage Carrollton
             
0
 
0
 
0
             
Fee
   
42
 
All Storage I-40 West
             
0
 
0
 
0
             
Fee
   
43
 
Fountains-Clove Road Apartments, Inc.
 
Cash
     
Collateral Security Agreement for Maintenance Arrears and Litigation
 
125,000
 
0
 
0
 
Cash
         
Fee
   
44
 
Four Corners Shopping Center
             
0
 
0
 
0
             
Fee
   
45
 
Merchant Centre
             
0
 
0
 
0
             
Fee
   
46
 
Bradenton / Cascade Office Portfolio
             
0
 
0
 
0
             
Fee
   
46.01
 
Cascade II
                                     
Fee
   
46.02
 
Cascade I
                                     
Fee
   
46.03
 
Bradenton
                                     
Fee
   
46.04
 
Cascade V
                                     
Fee
   
47
 
New Mexico Hotel Portfolio
 
Cash
     
Seasonalty Reserve
 
106,000
 
0
 
106,000
 
Cash
         
Fee
   
47.01
 
Holiday Inn Express Santa Rosa
                                     
Fee
   
47.02
 
LaQuinta Santa Rosa
                                     
Fee
   
48
 
Santa Rosa Avenue Self Storage
             
0
 
0
 
0
             
Fee
   
49
 
Lorenzo Manor Shopping Center
             
0
 
0
 
0
             
Fee
   
50
 
10100 North Central Expressway
 
Cash
         
0
 
0
 
0
             
Fee
   
51
 
Hy-Vee Cedar Rapids
             
0
 
0
 
0
             
Fee
   
52
 
Fox Lane Apartments
             
0
 
0
 
0
             
Fee
   
53
 
Hy-Vee Fairfield
             
0
 
0
 
0
             
Fee
   
54
 
Nova Storage
             
0
 
0
 
0
             
Fee
   
55
 
Hampton Inn - Tallahassee Central
 
Cash
     
PIP Reserve
 
1,415,000
 
0
 
0
 
Cash
         
Fee
   
56
 
Josey Ranch Shopping Center
             
0
 
0
 
0
             
Fee
   
57
 
Summer Trace
             
0
 
0
 
0
             
Fee
   
58
 
Kirts Office Park
 
Cash
     
Rent Concession Reserve
 
72,065
 
0
 
0
 
Cash
         
Fee
   
59
 
Ocean Beach Hotel
         
Seasonality Reserve
 
90,867
 
Springing
 
0
 
Cash
         
Fee
   
60
 
14 St. Marks Place
 
Cash
         
0
 
0
 
0
             
Fee
   
61
 
Tennis View Apartments, Inc.
             
0
 
0
 
0
             
Fee
   
62
 
3777 Independence Corp.
             
0
 
0
 
0
             
Fee
   
63
 
Planet Fitness Rockaway Avenue
 
Cash
         
0
 
0
 
0
             
Fee
   
64
 
Falcon Cove Apartments
             
0
 
0
 
0
             
Fee
   
65
 
Shoppes at Roseville Village
             
0
 
0
 
0
             
Fee
   
66
 
140 East Second Owners Corp.
             
0
 
0
 
0
             
Fee
   
67
 
Bear Creek Apartments
             
0
 
0
 
0
             
Fee
   
68
 
Holiday Inn Express Portales
 
Cash
     
Seasonalty Reserve
 
23,000
 
0
 
23,000
 
Cash
         
Fee
   
69
 
Medical Arts Plaza
 
Cash
         
0
 
0
 
0
             
Fee
   
70
 
Jefferson Avenue Owners‘ Corp.
 
Cash
         
0
 
0
 
0
             
Fee
   
71
 
All Storage Exposition Blvd
             
0
 
0
 
0
             
Fee
   
72
 
Associated Wholesale Grocers
             
0
 
0
 
0
             
Fee
   
73
 
Grant Square Shopping Center
             
0
 
0
 
0
             
Fee
   
74
 
Chapel Knoll Apartments
             
0
 
0
 
0
             
Fee
   
75
 
2665 S Oneida
 
Cash
         
0
 
0
 
0
             
Fee
   
76
 
The Shores at Lake Pointe, Inc.
 
Cash
         
0
 
0
 
0
             
Fee
   
77
 
La Avenida Plaza
             
0
 
0
 
0
             
Fee
   
78
 
61 Bronx River Road Owners, Inc.
             
0
 
0
 
0
             
Fee
   
79
 
Walgreens - Grapevine
             
0
 
0
 
0
             
Fee
   
80
 
The Waywest Tenants‘ Corp.
             
0
 
0
 
0
             
Fee
   
81
 
Stor-n-Lock - Palm Desert
             
0
 
0
 
0
             
Fee
   
82
 
Lenru Apartment Corp.
             
0
 
0
 
0
             
Fee
   
83
 
24th Place Shopping Center
             
0
 
0
 
0
             
Fee
   
84
 
Deerfield Village Shopping Center
             
0
 
0
 
0
             
Fee
   
85
 
Tractor Supply - Woodland Park
             
0
 
0
 
0
             
Fee
   
86
 
201 King Street
             
0
 
0
 
0
             
Fee
   
87
 
Pennington Point Offices
             
0
 
0
 
0
             
Fee
   
88
 
City Bella on Lyndale
             
0
 
0
 
0
             
Fee
   
89
 
Super Mini Storage
             
0
 
0
 
0
             
Fee
   
90
 
Grand Street Artists Cooperative, Inc.
             
0
 
0
 
0
             
Fee
   
91
 
29 Woodmere Boulevard Owners‘, Inc.
             
0
 
0
 
0
             
Fee
   
92
 
Westland Capri Apartments
             
0
 
0
 
0
             
Fee
   
93
 
7 Great Jones Corp.
             
0
 
0
 
0
             
Fee
   
94
 
The Poplars Apartments
             
0
 
0
 
0
             
Fee
   
95
 
Stor-n-Lock - Salt Lake City
             
0
 
0
 
0
             
Fee
   
96
 
310 & 320 Ed Wright Lane
             
0
 
0
 
0
             
Fee
   
97
 
2407 North Clark
             
0
 
0
 
0
             
Fee
   
98
 
214 Clinton St./147 Pacific St. Owners Corp.
             
0
 
0
 
0
             
Fee
   
99
 
17-19 East 95th Street Tenants Corporation
             
0
 
0
 
0
             
Fee
   

 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Annual Ground Rent
Payment
 
Annual Ground Rent Increases(20)
 
Lockbox(21)
 
Whole Loan Cut-off Date
Balance ($)(22)
 
Whole Loan Debt Service
($)(23)
 
Subordinate Secured Debt
Original Balance ($)(24)
 
Subordinate Secured Debt
Cut-off Date Balance ($)(25)
 
Whole Loan U/W NOI
DSCR (x)(12)(23)
 
Whole Loan U/W NCF
DSCR (x)(12)(23)
 
Whole Loan Cut-off Date
LTV Ratio(8)(26)
 
Whole Loan Cut-off Date
U/W NOI Debt
Yield(12)(26)
 
Whole Loan Cut-off Date
U/W NCF Debt
Yield(12)(26)
 
Mezzanine Debt Cut-off
Date Balance($)
1
 
Hawaii Kai Towne Center
 
$75,000
 
See footnote
 
Hard/Upfront Cash Management
                                     
12,400,000
2
 
JW Marriott New Orleans
 
$625,000
 
See footnote
 
Soft/Upfront Cash Management
                                       
3
 
Nashville Hotel Portfolio
 
$875,000
 
See footnote
 
Hard/Springing Cash Management
                                     
3,998,574
3.01
 
Hampton Inn Vanderbilt
 
$453,425
 
See footnote
                                           
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
 
$421,575
 
See footnote
                                           
4
 
2900 Fairview Park Drive
         
Hard/Springing Cash Management
                                       
5
 
Marriott Kansas City Country Club Plaza
         
Hard/Springing Cash Management
                                       
6
 
Colorado Mills
         
Hard/Springing Cash Management
                                       
7
 
One Towne Square
         
Hard/Upfront Cash Management
                                     
2,500,000
8
 
Hilton Garden Inn Cupertino
         
Hard/Springing Cash Management
                                       
9
 
New Town Shops on Main
         
Hard/Upfront Cash Management
                                     
5,000,000
10
 
Walgreens Portfolio
         
Hard/Upfront Cash Management
                                       
10.01
 
Walgreens- Harrison
                                                   
10.02
 
Walgreens- Indianapolis
                                                   
10.03
 
Walgreens- Clinton Township
                                                   
10.04
 
Walgreens- Lees Summit
                                                   
10.05
 
Walgreens- Siloam Springs
                                                   
10.06
 
Walgreens- Slidell
                                                   
11
 
1175 North Main Street
         
Hard/Springing Cash Management
                                       
12
 
Depot Park
         
Springing (Without Established Account)
                                       
13
 
YRC Headquarters
         
Hard/Springing Cash Management
                                       
14
 
Nordic Nashville Refrigerated
         
Hard/Springing Cash Management
                                       
15
 
Meridian Crossroads
 
Various
 
Various
 
Hard/Springing Cash Management
                                     
2,345,000
16
 
Hilton Garden Inn Austin Northwest
         
Springing (Without Established Account)
                                       
17
 
Crown, Cork & Seal
         
Hard/Springing Cash Management
                                       
18
 
Emerald Valley
         
Springing (Without Established Account)
                                       
19
 
IRG Portfolio
         
Springing (Without Established Account)
                                       
19.01
 
IRG Kettering
                                                   
19.02
 
IRG Austintown
                                                   
20
 
Cross Pointe Centre
         
Springing (Without Established Account)
                                       
21
 
Homewood Suites Columbia
         
Soft/ Springing Cash Management
                                       
22
 
Crosswinds Shopping Center
         
None
                                       
23
 
Preferred Freezer - Sharon, MA
         
Soft/Springing Cash Management
                                       
24
 
Canyon Creek Center 1
         
Springing (Without Established Account)
                                       
25
 
Oneida & Holmgren Way
         
Springing (Without Established Account)
                                       
26
 
Coral Gables Retail
         
Springing (Without Established Account)
                                       
27
 
Sand Creek Estates
         
Soft/Springing Cash Management
                                       
27.01
 
Sand Creek Estates Williston
                                                   
27.02
 
Sand Creek Estates Tioga
                                                   
28
 
BJ‘s Plaza
         
Hard/Upfront Cash Management
                                       
29
 
Security Self Storage SPXI Portfolio
         
Springing (Without Established Account)
                                       
29.01
 
William Cannon
                                                   
29.02
 
Thousand Oaks
                                                   
29.03
 
North Lamar
                                                   
30
 
Belle Grove Apartments
         
Soft/Springing Cash Management
                                       
31
 
WMA Shopping Center Properties
         
Springing (Without Established Account)
                                       
31.01
 
Southpointe Plaza Shopping Center
                                                   
31.02
 
Mountainview Shopping Center
                                                   
31.03
 
South Boston Shopping Center
                                                   
32
 
Hy-Vee Ankeny
         
Hard/Upfront Cash Management
                                       
33
 
13201 Northwest Freeway
         
Springing (Without Established Account)
                                       
34
 
Elk Lakes Shopping Center
         
Springing (Without Established Account)
                                       
35
 
Hampton Inn Mansell
         
Springing (Without Established Account)
                                       
36
 
24 Hour Fitness - Bothell
         
Hard/Springing Cash Management
                                       
37
 
Aston Place Apartments
         
Springing (Without Established Account)
                                       
38
 
National Harbor Mixed Use Portfolio
         
Springing (Without Established Account)
                                       
38.01
 
Building C
                                                   
38.02
 
Outparcels
                                                   
38.03
 
Retail Condo
                                                   
39
 
All Storage Wall Price
         
Springing (Without Established Account)
                                       
40
 
Gardens on Whispering Pines
         
Springing (Without Established Account)
                                       
41
 
All Storage Carrollton
         
Springing (Without Established Account)
                                       
42
 
All Storage I-40 West
         
Springing (Without Established Account)
                                       
43
 
Fountains-Clove Road Apartments, Inc.
         
None
 
9,700,000
 
44,881
 
500,000
 
0
 
2.73
 
2.73
 
18.3%
 
15.2%
 
15.2%
   
44
 
Four Corners Shopping Center
         
Springing (Without Established Account)
                                       
45
 
Merchant Centre
         
Springing (Without Established Account)
                                       
46
 
Bradenton / Cascade Office Portfolio
         
Springing (Without Established Account)
                                       
46.01
 
Cascade II
                                                   
46.02
 
Cascade I
                                                   
46.03
 
Bradenton
                                                   
46.04
 
Cascade V
                                                   
47
 
New Mexico Hotel Portfolio
         
Hard/Springing Cash Management
                                       
47.01
 
Holiday Inn Express Santa Rosa
                                                   
47.02
 
LaQuinta Santa Rosa
                                                   
48
 
Santa Rosa Avenue Self Storage
         
Springing (Without Established Account)
                                       
49
 
Lorenzo Manor Shopping Center
         
None
                                       
50
 
10100 North Central Expressway
         
Springing (Without Established Account)
                                       
51
 
Hy-Vee Cedar Rapids
         
Hard/Upfront Cash Management
                                       
52
 
Fox Lane Apartments
         
None
                                       
53
 
Hy-Vee Fairfield
         
Hard/Upfront Cash Management
                                       
54
 
Nova Storage
         
Springing (Without Established Account)
                                       
55
 
Hampton Inn - Tallahassee Central
         
Hard/Springing Cash Management
                                       
56
 
Josey Ranch Shopping Center
         
Springing (Without Established Account)
                                       
57
 
Summer Trace
         
Springing (Without Established Account)
                                       
58
 
Kirts Office Park
         
Springing (Without Established Account)
                                       
59
 
Ocean Beach Hotel
         
Springing (Without Established Account)
                                       
60
 
14 St. Marks Place
         
Springing (Without Established Account)
                                       
61
 
Tennis View Apartments, Inc.
         
None
 
5,650,000
 
26,160
 
500,000
 
0
 
6.90
 
6.90
 
8.7%
 
38.3%
 
38.3%
   
62
 
3777 Independence Corp.
         
None
 
6,458,164
 
33,611
 
(A) 1,000,000 (B) 980,000
 
(A) 0 (B) 458,163.72
 
7.92
 
7.92
 
10.7%
 
49.5%
 
49.5%
   
63
 
Planet Fitness Rockaway Avenue
         
Hard/Springing Cash Management
                                       
64
 
Falcon Cove Apartments
         
Soft/Upfront Cash Management
                                       
65
 
Shoppes at Roseville Village
         
Springing (Without Established Account)
                                       
66
 
140 East Second Owners Corp.
         
None
                                       
67
 
Bear Creek Apartments
         
Springing (Without Established Account)
                                       
68
 
Holiday Inn Express Portales
         
Hard/Springing Cash Management
                                       
69
 
Medical Arts Plaza
         
Springing (Without Established Account)
                                       
70
 
Jefferson Avenue Owners‘ Corp.
         
None
                                       
71
 
All Storage Exposition Blvd
         
Springing (Without Established Account)
                                       
72
 
Associated Wholesale Grocers
         
Hard/Upfront Cash Management
                                       
73
 
Grant Square Shopping Center
         
Springing (Without Established Account)
                                       
74
 
Chapel Knoll Apartments
         
None
                                       
75
 
2665 S Oneida
         
Springing (Without Established Account)
                                       
76
 
The Shores at Lake Pointe, Inc.
         
None
 
4,089,873
 
18,832
 
500,000
 
0
 
3.91
 
3.91
 
31.5%
 
21.6%
 
21.6%
   
77
 
La Avenida Plaza
         
None
                                       
78
 
61 Bronx River Road Owners, Inc.
         
None
 
3,647,134
 
15,519
 
150,000
 
0
 
2.98
 
2.98
 
32.6%
 
15.2%
 
15.2%
   
79
 
Walgreens - Grapevine
         
Springing (Without Established Account)
                                       
80
 
The Waywest Tenants‘ Corp.
         
None
 
3,700,000
 
16,844
 
500,000
 
0
 
25.93
 
25.93
 
2.6%
 
141.7%
 
141.7%
   
81
 
Stor-n-Lock - Palm Desert
         
None
                                       
82
 
Lenru Apartment Corp.
         
None
 
3,600,000
 
14,572
 
500,000
 
0
 
4.64
 
4.64
 
24.9%
 
22.6%
 
22.6%
   
83
 
24th Place Shopping Center
         
None
                                       
84
 
Deerfield Village Shopping Center
         
None
                                       
85
 
Tractor Supply - Woodland Park
         
Hard/In-Place Cash Management
                                       
86
 
201 King Street
         
None
                                       
87
 
Pennington Point Offices
         
Soft/Springing Cash Management
                                       
88
 
City Bella on Lyndale
         
None
                                       
89
 
Super Mini Storage
         
None
                                       
90
 
Grand Street Artists Cooperative, Inc.
         
None
 
2,750,000
 
12,519
 
500,000
 
0
 
14.01
 
14.01
 
4.1%
 
76.5%
 
76.5%
   
91
 
29 Woodmere Boulevard Owners‘, Inc.
         
None
 
2,746,787
 
12,597
 
500,000
 
0
 
3.09
 
3.09
 
30.3%
 
17.0%
 
17.0%
   
92
 
Westland Capri Apartments
         
None
                                       
93
 
7 Great Jones Corp.
         
None
 
2,350,000
 
10,622
 
500,000
 
0
 
5.11
 
5.11
 
13.1%
 
27.7%
 
27.7%
   
94
 
The Poplars Apartments
         
None
                                       
95
 
Stor-n-Lock - Salt Lake City
         
None
                                       
96
 
310 & 320 Ed Wright Lane
         
None
                                       
97
 
2407 North Clark
         
Springing (Without Established Account)
                                       
98
 
214 Clinton St./147 Pacific St. Owners Corp.
         
None
 
2,096,959
 
8,744
 
1,000,000
 
0
 
5.85
 
5.85
 
12.2%
 
29.3%
 
29.3%
   
99
 
17-19 East 95th Street Tenants Corporation
         
None
 
1,350,000
 
5,863
 
500,000
 
0
 
26.37
 
26.37
 
3.8%
 
137.4%
 
137.4%
   

 
 

 
 
WELLS FARGO COMMERCIAL MORTGAGE TRUST 2014-LC18
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
 
Mortgage Loan Number
 
Property Name
 
Sponsor(27)
 
Affiliated Sponsors
 
Mortgage Loan Number
1
 
Hawaii Kai Towne Center
 
ValueRock Realty Partners
     
1
2
 
JW Marriott New Orleans
 
Sunstone Hotel Partnership, LLC
     
2
3
 
Nashville Hotel Portfolio
 
Norman K. Jenkins; Darren C. Linnartz
     
3
3.01
 
Hampton Inn Vanderbilt
         
3.01
3.02
 
Hampton Inn & Suites Vanderbilt Elliston Place
         
3.02
4
 
2900 Fairview Park Drive
 
Richard L. Adams, Jr.
     
4
5
 
Marriott Kansas City Country Club Plaza
 
Carey Watermark Investors Incorporated
     
5
6
 
Colorado Mills
 
Simon Property Group
     
6
7
 
One Towne Square
 
REDICO Properties LLC
     
7
8
 
Hilton Garden Inn Cupertino
 
Kelly Heil, Robert Longinetti, Pete Danna
     
8
9
 
New Town Shops on Main
 
Alan Eisenbaum; Wayne Eisenbaum; AMPM Enterprises
 
Yes - Group 2
 
9
10
 
Walgreens Portfolio
 
Cole Operating Partnership V, LP
     
10
10.01
 
Walgreens- Harrison
         
10.01
10.02
 
Walgreens- Indianapolis
         
10.02
10.03
 
Walgreens- Clinton Township
         
10.03
10.04
 
Walgreens- Lees Summit
         
10.04
10.05
 
Walgreens- Siloam Springs
         
10.05
10.06
 
Walgreens- Slidell
         
10.06
11
 
1175 North Main Street
 
Datacore Fund, L.P.
     
11
12
 
Depot Park
 
Richard W. Fischer
     
12
13
 
YRC Headquarters
 
Scott Asner; Michael Gortenburg; Barry D. Price
 
Yes - Group 4
 
13
14
 
Nordic Nashville Refrigerated
 
AG Net Lease Realty Fund III, LLP
     
14
15
 
Meridian Crossroads
 
David Garfunkel
     
15
16
 
Hilton Garden Inn Austin Northwest
 
Brett C. Moody
     
16
17
 
Crown, Cork & Seal
 
Erik Kolar; Alan S. Werther; Michael Kolar; Geoffrey Gardner; Patriot Equities
     
17
18
 
Emerald Valley
 
Kevin Callahan; Spencer N. Pisczak
     
18
19
 
IRG Portfolio
 
Christopher Semarjian; Stuart Lichter
     
19
19.01
 
IRG Kettering
         
19.01
19.02
 
IRG Austintown
         
19.02
20
 
Cross Pointe Centre
 
AMPM Enterprises; Alan Eisenbaum; Wayne Eisenbaum
 
Yes - Group 2
 
20
21
 
Homewood Suites Columbia
 
Henry H. Goldberg
     
21
22
 
Crosswinds Shopping Center
 
Spencer M. Patrich; Mickey Shapiro
     
22
23
 
Preferred Freezer - Sharon, MA
 
Jay Hirsh; Mark Hirsh
     
23
24
 
Canyon Creek Center 1
 
Gus J. Boutsinis
     
24
25
 
Oneida & Holmgren Way
 
Jeffrey P Noeldner
 
Yes - Group 6
 
25
26
 
Coral Gables Retail
 
Arthur B. Cornfeld
     
26
27
 
Sand Creek Estates
 
Braeden Criddle; Todd Noble; David Bamber
     
27
27.01
 
Sand Creek Estates Williston
         
27.01
27.02
 
Sand Creek Estates Tioga
         
27.02
28
 
BJ‘s Plaza
 
Ladder Capital Finance LLC
 
Yes - Group 1
 
28
29
 
Security Self Storage SPXI Portfolio
 
Stephen L. Clark; Orlin E. Ard, Jr.; James E. Harris, Jr.; Stephen L. Clark Trust; Orlin E. Ard, Jr. Revocable Trust
     
29
29.01
 
William Cannon
         
29.01
29.02
 
Thousand Oaks
         
29.02
29.03
 
North Lamar
         
29.03
30
 
Belle Grove Apartments
 
Realsource Property Consulting, L.L.C.
     
30
31
 
WMA Shopping Center Properties
 
Stanley Werb; Jonathan Gaines
     
31
31.01
 
Southpointe Plaza Shopping Center
         
31.01
31.02
 
Mountainview Shopping Center
         
31.02
31.03
 
South Boston Shopping Center
         
31.03
32
 
Hy-Vee Ankeny
 
Ladder Capital Finance LLC
 
Yes - Group 1
 
32
33
 
13201 Northwest Freeway
 
Andrew J. Segal
 
Yes - Group 5
 
33
34
 
Elk Lakes Shopping Center
 
J. Kenneth Dunn
     
34
35
 
Hampton Inn Mansell
 
North Point Hospitality Group, Inc.
     
35
36
 
24 Hour Fitness - Bothell
 
Khosrow Omidvar
     
36
37
 
Aston Place Apartments
 
Brian Barker, Michael Schiff, Jason Snyder
     
37
38
 
National Harbor Mixed Use Portfolio
 
The Peterson Family Trust
     
38
38.01
 
Building C
         
38.01
38.02
 
Outparcels
         
38.02
38.03
 
Retail Condo
         
38.03
39
 
All Storage Wall Price
 
Jay Schuminsky
 
Yes - Group 3
 
39
40
 
Gardens on Whispering Pines
 
Geoffrey L. Gray; James B. Holloway
     
40
41
 
All Storage Carrollton
 
Jay Schuminsky
 
Yes - Group 3
 
41
42
 
All Storage I-40 West
 
Jay Schuminsky
 
Yes - Group 3
 
42
43
 
Fountains-Clove Road Apartments, Inc.
         
43
44
 
Four Corners Shopping Center
 
Scanlon Family, L.L.C.
     
44
45
 
Merchant Centre
 
Allen Ko; Annie Ko
     
45
46
 
Bradenton / Cascade Office Portfolio
 
Ziki Zaffir
     
46
46.01
 
Cascade II
         
46.01
46.02
 
Cascade I
         
46.02
46.03
 
Bradenton
         
46.03
46.04
 
Cascade V
         
46.04
47
 
New Mexico Hotel Portfolio
 
Dinesh Kumar; Kirit D; Bhakta; Kishor Lalloo; Divyesh Bhakta; Kirit N. Bhakta; Dilip Patel
 
Yes - Group 7
 
47
47.01
 
Holiday Inn Express Santa Rosa
         
47.01
47.02
 
LaQuinta Santa Rosa
         
47.02
48
 
Santa Rosa Avenue Self Storage
 
James L. Ledwith; James L. Ledwith and Cathleen C. Gellepis as Trustees of the James L. Ledwith and Cathleen C. Gellepis Revocable Trust
     
48
49
 
Lorenzo Manor Shopping Center
 
Chi Chiu Lo Trust; Shit Fong Lo
     
49
50
 
10100 North Central Expressway
 
Andrew J. Segal
 
Yes - Group 5
 
50
51
 
Hy-Vee Cedar Rapids
 
Ladder Capital Finance LLC
 
Yes - Group 1
 
51
52
 
Fox Lane Apartments
 
Matthew B. Lester
     
52
53
 
Hy-Vee Fairfield
 
Ladder Capital Finance LLC
 
Yes - Group 1
 
53
54
 
Nova Storage
 
Larry Layne
     
54
55
 
Hampton Inn - Tallahassee Central
 
Richard J. Spillett; Jacqueline W. Spillett; Kelley D. Slay; Kelly S. Slay
     
55
56
 
Josey Ranch Shopping Center
 
Tri-State Commercial Associates; Jay Schuminsky
 
Yes - Group 3
 
56
57
 
Summer Trace
 
Scott Asner; Michael Gortenburg
 
Yes - Group 4
 
57
58
 
Kirts Office Park
 
Arie Leibovitz
     
58
59
 
Ocean Beach Hotel
 
See footnote
     
59
60
 
14 St. Marks Place
 
Tamara Zelcer; Robert Galpern
     
60
61
 
Tennis View Apartments, Inc.
         
61
62
 
3777 Independence Corp.
         
62
63
 
Planet Fitness Rockaway Avenue
 
Crown Atlantic Retail I, LLC
     
63
64
 
Falcon Cove Apartments
 
Michael Kram
     
64
65
 
Shoppes at Roseville Village
 
Matthew Jonna; Michelle Jonna; Kona Investments, L.L.C.
     
65
66
 
140 East Second Owners Corp.
         
66
67
 
Bear Creek Apartments
 
Scott Asner; Michael Gortenburg
 
Yes - Group 4
 
67
68
 
Holiday Inn Express Portales
 
Dinesh Kumar; Kirit D. Bhakta; Satish Bhakta; Kishor Lalloo; Divyesh Bhakta; Kirit N. Bhakta; Dilip Patel
 
Yes - Group 7
 
68
69
 
Medical Arts Plaza
 
Rental & Storage Solutions, Inc. ; Samuel D. Cohen
     
69
70
 
Jefferson Avenue Owners‘ Corp.
         
70
71
 
All Storage Exposition Blvd
 
Jay Schuminsky
 
Yes - Group 3
 
71
72
 
Associated Wholesale Grocers
 
Ladder Capital Finance LLC
 
Yes - Group 1
 
72
73
 
Grant Square Shopping Center
 
Jack Benzaken
     
73
74
 
Chapel Knoll Apartments
 
Lewis A. Norry
     
74
75
 
2665 S Oneida
 
Jeffrey Noeldner
 
Yes - Group 6
 
75
76
 
The Shores at Lake Pointe, Inc.
         
76
77
 
La Avenida Plaza
 
Gaston Theberge; Barbara A. Theberge
     
77
78
 
61 Bronx River Road Owners, Inc.
         
78
79
 
Walgreens - Grapevine
 
Richard Goldberg
     
79
80
 
The Waywest Tenants‘ Corp.
         
80
81
 
Stor-n-Lock - Palm Desert
 
Alan R. Jones; Franklin McCullough
 
Yes - Group 8
 
81
82
 
Lenru Apartment Corp.
         
82
83
 
24th Place Shopping Center
 
John Joseph Casano, Sr. and James Lodato
     
83
84
 
Deerfield Village Shopping Center
 
Richard Gonzales
     
84
85
 
Tractor Supply - Woodland Park
 
Ladder Capital Finance LLC
 
Yes - Group 1
 
85
86
 
201 King Street
 
Thomas E. Vogt; Christopher R. Forrest
     
86
87
 
Pennington Point Offices
 
Julie Gaiser-Levy
     
87
88
 
City Bella on Lyndale
         
88
89
 
Super Mini Storage
 
James R. Patterson
     
89
90
 
Grand Street Artists Cooperative, Inc.
         
90
91
 
29 Woodmere Boulevard Owners‘, Inc.
         
91
92
 
Westland Capri Apartments
 
George M. Nyman; George M. Nyman Revocable Living Trust
     
92
93
 
7 Great Jones Corp.
         
93
94
 
The Poplars Apartments
 
Chuck Malcho
     
94
95
 
Stor-n-Lock - Salt Lake City
 
Alan R. Jones; Franklin S. McCullough
 
Yes - Group 8
 
95
96
 
310 & 320 Ed Wright Lane
 
Steven P. Frank; Allan Berger; Madeline Berger
     
96
97
 
2407 North Clark
 
Harjit Grewal
     
97
98
 
214 Clinton St./147 Pacific St. Owners Corp.
         
98
99
 
17-19 East 95th Street Tenants Corporation
         
99
 
 
 

 
Wells Fargo Commercial Mortgage Trust 2014-LC18

     
FOOTNOTES TO ANNEX A-1
 
     
   
See “Annex B: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” for additional information on the 15 largest mortgage loans.
     
 
(1)
“LCF” denotes Ladder Capital Finance LLC, “WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc, “LIG I” denotes Liberty Island Group I LLC, and “WDCPF” denotes Walker & Dunlop Commercial Property Funding I WF, LLC.
     
 
(2)
For mortgage loan #1 (Hawaii Kai Towne Center), the Number of Units includes 251,919 square feet of retail space, 120,000 square feet of self-storage and 97,868 square feet of office space.
     
   
For mortgage loan #38 (National Harbor Mixed Use Portfolio), the Number of Units includes 32,317 square feet of retail space and 14,125 square feet of office space.  The largest and second largest tenants at the Outparcels mortgaged property (7,011 and 3,897 square feet, respectively), collectively representing 23.5% of net rentable square feet of the mortgage loan, lease the collateral pad sites and the improvements built on the pad sites are owned by the tenants.
     
   
For mortgage loan #45 (Merchant Centre), the Number of Units includes 40,030 square feet of retail space and 23,620 square feet of office space.
     
   
For mortgage loan #59 (14 St. Marks Place), the Number of Units includes 51 multifamily units and 1,210 square feet of retail space.
     
   
For mortgage loan #86 (201 King Street), the Number of Units includes 5,895 square feet of office space and 3,000 square feet of retail space.
     
 
(3)
For mortgage loan #2 (JW Marriott New Orleans), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $90,000,000.  Note A-2 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“JW Marriott New Orleans Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the JW Marriott New Orleans Loan Combination.
     
   
For mortgage loan #6 (Colorado Mills), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $136,000,000.  Note A-1 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and  Note A-2 in the aggregate (“Colorado Mills Loan Combination”).  The Note A-2 mortgage loan is the non-controlling interest in the Colorado Mills Loan Combination.
     
   
For mortgage loan #12 (Depot Park), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off date principal balance of $45,600,000.  Note A-2 is not included in the trust.  All LTV, DSCR, Debt Yield and Cut-off Date Balance per Unit of Measure presented are based on Note A-1 and Note A-2 in the aggregate (“Depot Park Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Depot Park Loan Combination.
 
 
 

 
 
     
 
(4)
With respect to mortgage loans #4 (2900 Fairview Park Drive), #17 (Crown, Cork & Seal), #25 (Oneida & Holmgren Way), #56 (Josey Ranch Shopping Center) and #75 (2665 S Oneida), due to the timing of the first payment of debt service in February 2015, one month of interest will be deposited with the applicable master servicer on the closing date and represents the interest accrued during the month of December 2014. As such, those mortgage loans are shown as having a First Pay Date of interest-only in January 2015 and Original Term to Maturity of 121 months. In addition, those mortgage loans are reflected as prohibiting prepayment prior to the first payment of debt service in February 2015.
     
 
(5)
For mortgage loan #9 (New Town Shops on Main), monthly debt service is calculated using the sum of the mortgage and mezzanine loans.  The Debt Service amount presented herein is based on the pro rata share, determined by the outstanding mortgage and mezzanine loan balances, of the monthly debt service payment required for the mortgage and mezzanine loans.  The pro rata share and related Debt Service amount will change monthly as the mortgage and mezzanine loans amortize.  The effective amortization rates on the mortgage and mezzanine loans are 33.2 and 20.8 years, respectively.
     
 
(6)
For mortgage loan #5 (Marriott Kansas City Country Club Plaza), the borrower is not required to pay any late charge (i) with respect to the first two delinquent payments during any 12 month calendar period or (ii) with respect to the first two delinquent payments following any change by lender to the Monthly Debt Service Payment Amount following notice of such change, however, the borrower is subject to default interest for any delinquent payments.
     
 
(7)
For mortgage loan #47 (New Mexico Hotel Portfolio), the Appraisal Value assumes a property improvement program at the Holiday Express Santa Rosa mortgaged property has been completed.  A reserve of $590,625 was taken at closing, representing the remaining cost associated with the property improvement program.  The Original LTV and Cut-off Date LTV Ratio calculated based on the as-is appraisal value of $11,500,000 are 69.1% and 69.1%, respectively.
     
   
For mortgage loan #55 (Hampton Inn – Tallahassee Central), the Appraised Value represents the value assuming the performance improvement plan, which is expected to be completed by August 2015, has been completed.  The appraised value assuming the performance improvement plan has not been completed is $9,400,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the $9,400,000 appraised value are 75.7% and 55.3%, respectively.
     
   
For mortgage loan #68 (Holiday Inn Express Portales), the Appraisal Value assumes a property improvement program at the mortgaged property has been completed.  A reserve of $570,625 was taken at closing, representing the remaining cost associated with the property improvement program.  The Original LTV and Cut-off Date LTV Ratio calculated based on the as-is appraisal value of $6,200,000 are 68.5% and 68.5%, respectively.
     
 
(8)
With respect to the mortgage loans secured by residential cooperative properties, the as-is appraised value of each mortgaged property is the appraised value of such mortgaged property assuming such mortgaged property is operated as a residential cooperative.
     
 
(9)
The Coop - Rental Value of a residential cooperative property is the appraised value of such mortgaged property assuming such mortgaged property is operated as a multifamily rental property.
     
 
(10)
Coop - Sponsor Units refers to the number of units owned by the original sponsor responsible for the mortgaged property’s conversion into cooperative ownership. A sponsor may rent its units or opt to market them for sale (either individually or as a whole). Coop - Investor Units refers to a bulk number of units owned by a non-tenant investor(s), who can rent or sell the units. Coop - Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation. In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members. Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated.  Coop - Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available.
 
 
 
 

 
 
     
 
(11)
With respect to the mortgage loans secured by residential cooperative properties, the Coop - Committed Secondary Debt equals the balance of any subordinate line of credit mortgage loan (the “Subordinate LOC”), based on the full face amount of the Subordinate LOC.
     
 
(12)
For purposes of determining the debt service coverage ratio and debt yield for a residential cooperative mortgage loan, the U/W NCF and the U/W NOI for a residential cooperative property is the projected net cash flow reflected in an appraisal of such residential cooperative property. Accordingly, U/W Revenues, U/W Expenses, U/W Net Operating Income, U/W Replacement and U/W Net Cash Flow are derived from the appraisal.
     
 
(13)
With respect to the residential cooperative mortgage loans, the Occupancy Rate reported reflects the property vacancy assumption in the related appraisal for purposes of determining the Appraised Value of the related mortgaged property as a multifamily rental property (i.e., the Coop - Rental Value). Additionally, the Occupancy as-of Date reflects the appraisal valuation date for such loans.
     
 
(14)
The Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields are not shown for the mortgage loans secured by residential cooperative properties. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.
     
 
(15)
In certain cases, mortgage loans may have tenants that have executed leases, but may not be fully paying rent or occupying the related leased premises, that were included in the underwriting.
     
   
For mortgage loan #7 (One Towne Square), the second largest tenant (48,210 square feet), representing 11.3% of net rentable square feet, has abated rent through April 2015. The fourth largest tenant (27,033 square feet), representing 6.3% of net rentable square feet has one month of abated rent. There is a $358,964 free rent reserve, which includes the second and fourth largest tenant’s abated rents.
     
   
For mortgage loan #11 (1175 North Main Street), the sole tenant (102,000 square feet), representing 100% of net rentable square feet, has commenced moving in equipment and personal property but has not commenced paying rent.  The rent commencement date under the lease is January 1, 2015.
     
   
For mortgage loan #15 (Meridian Crossroads), the third largest tenant (22,100 square feet), representing 10.7% of net rentable square feet, has not taken occupancy or commenced paying rent.   The rent commencement date under the lease is March 1, 2015.  There is a $33,150 reserve to fund leasing commissions.
     
   
For mortgage loan #24 (Canyon Creek Center 1), the third largest tenant (24,860 square feet), representing 13.2% of net rentable square feet, has one month of abated rent in each year from 2015 through 2022.
     
   
For mortgage loan #38 (National Harbor Mixed Use Portfolio), the largest tenant at the Building C mortgaged property (14,125 square feet), representing 30.4% of net rentable square feet of the mortgage loan, has executed a lease but is not in occupancy or paying rent.  The tenant is anticipated to be in occupancy and paying rent in January 2015. The sole tenant at the Retail Condo mortgaged property (10,881 square feet), representing 23.4% of net rentable square feet of the mortgage loan, has executed a lease but is not in occupancy or paying rent.  The tenant is anticipated to begin paying rent and be in occupancy by June 2015.  There is a $210,000 free rent reserve representing the outstanding rent abatements.
     
   
For mortgage loan #44 (Four Corners Shopping Center), the fifth largest tenant (1,750 square feet), representing 4.9% of net rentable square feet, was underwritten as vacant.
 
 
 
 

 
 
     
   
For mortgage loan #58 (Kirts Office Park), the second largest tenant (11,706 square feet), representing 9.6% of net rentable square feet, has abated rent through January 2016.  The third largest tenant (9,173 square feet), representing 7.5% of net rentable square feet, has abated rent through January 2015.  The fifth largest tenant (7,645 square feet), representing 6.3% of net rentable square feet, has abated rent through December 2015.  There is a $72,065 free rent reserve, which includes the second, third and fifth largest tenant’s abated rents.
     
   
For mortgage loan #65 (Shoppes at Roseville Village), the largest tenant (4,800 square feet), representing 16.8% of net rentable square feet, was underwritten as vacant.
     
   
For mortgage loan #87 (Pennington Point Offices), the fourth largest tenant (2,370 square feet), representing 8.0% of net rentable square feet, has one month of free rent in August for years 2015 through 2019.
     
 
(16)
The tenant early termination options discussed in this footnote are not intended to be an exclusive list. In particular, termination options based on co-tenancy clauses are generally included only for top five tenants by net rentable square feet if the option is currently or imminently exercisable.
     
   
For mortgage loan #1 (Hawaii Kai Towne Center), the largest tenant at the mortgaged property (138,859 square feet), representing 29.6% of net rentable square feet, may terminate its lease at any point with 90 days’ notice and payment of 12 months’ base and additional rent which is currently $3,349,535.
     
   
For mortgage loan #7 (One Towne Square), the second largest tenant (48,210 square feet) representing 11.3% of net rentable square feet, has the right to terminate up to 9,000 square feet with nine months’ written notice and a payment of a termination fee equal to all unamortized tenant improvements, leasing commissions and abated rent. The fourth largest tenant (27,033 square feet), representing 6.3% of net rentable square feet, has a right to terminate its lease effective as of February 28, 2022, upon providing written notice on or before February 28, 2021.
     
   
For mortgage loan #9 (New Town Shops on Main), the fourth largest tenant (15,334 square feet), representing 6.2% of net rentable square feet, may terminate its lease if average annual gross sales for the 24 month period ending April 30, 2015 do not exceed $125 per square foot.  The fourth largest tenant must provide 12 months’ written notice within 9 months of the period ending April 30, 2015 and payment of a termination fee equal to 80% of unamortized tenant improvements and all unamortized leasing commissions.  If any consecutive 12 month sales exceed $150 per square foot prior to April 30, 2015, the fourth largest tenant’s right to terminate its lease will be voided.
     
   
For mortgage loan #12 (Depot Park), the largest tenant (196,020 square feet), representing 9.3% of net rentable square feet, has the right to terminate its leases for 152,460 and 43,560 square feet on or after January 31, 2016 and March 31, 2016, respectively, by providing at least 30 days’ written notice to the landlord. The second largest tenant (97,620 square feet), representing 4.6% of net rentable square feet, has the right to terminate its lease with 90 days’ written notice if the city of Sacramento prohibits the use of the premises as general office, storage, warehousing, sales and distribution of Class C 1.4G consumer fire works and other legal and related uses.
     
   
For mortgage loan #19 (IRG Portfolio), the only tenant at the IRG Kettering mortgaged property (935,200 square feet), representing 64.6% of net rentable square feet of the mortgage loan, may terminate its lease on 45,000 square feet at any time upon providing at least 120 days’ written notice.  The only tenant at the IRG Kettering mortgaged property also has a one time right to terminate its lease, effective November 30, 2020 upon providing written notice on or before May 31, 2020 and payment of a termination fee equal to $3,252,085.
     
   
For mortgage loan #24 (Canyon Creek Center 1), the third largest tenant (24,860 square feet), representing 13.2% of net rentable square feet, may terminate its lease at any time between April 1, 2019 and June 30, 2019, upon providing at least 9, but no more than 12, months’ written notice and payment of all unamortized tenant improvements and leasing commissions.  The fifth largest tenant (19,413 square feet), representing 10.3% of net rentable square feet, may terminate its lease from and after January 1, 2017 upon providing written notice at least 90 days prior to December 31, 2016.
 
 
 

 
 
     
   
For mortgage loan #31 (WMA Shopping Center Properties), if the second largest tenant at the South Boston Shopping Center mortgaged property (5,013 square feet), representing 5.3% of net rentable square feet of the mortgage loan, does not achieve gross sales of at least $800,000 during the lease year ending September 2016, the second largest tenant at the South Boston Shopping Center mortgaged property may terminate its lease upon providing 60 days’ written notice following the lease year ending September 2016 and payment of a $40,000 termination fee.
     
   
For mortgage loan #45 (Merchant Centre), the fifth largest tenant (3,000 square feet), representing 4.7% of net rentable square feet, may terminate its lease as of November 30, 2015 upon providing notice by August 31, 2015 and payment of all unamortized tenant improvements and leasing commissions.
     
   
For mortgage loan #46 (Bradenton / Cascade Office Portfolio), the third largest tenant at the Cascade I mortgaged property (5,610 square feet), representing 2.7% of net rentable square feet of the mortgage loan, may terminate its lease within three months’ written notice of the loss, suspension, revocation, or non-renewal of the third largest tenant’s charter or that such charter is substantially limited or conditioned as to terminate the third largest tenant’s operations.   The third largest tenant shall pay all unamortized tenant improvements, leasing commissions and rent abatements.  The largest tenant at the Bradenton mortgaged property (17,666 square feet), representing 8.5% of net rentable square feet of the mortgage loan, may terminate its lease on December 31, 2020, upon providing at least 12 months’ written notice and payment of all unamortized tenant improvements, leasing commissions and rent abatements.  The fifth largest tenant at the Cascade V mortgaged property (3,093 square feet), representing 1.5% of net rentable square feet of the mortgage loan, may terminate its lease on either August 31, 2017 or August 31, 2018 upon providing six months’ written notice and payment of two months base rent plus all unamortized tenant improvements and leasing commissions.
     
   
For mortgage loan #50 (10100 North Central Expressway), the second largest tenant (14,820 square feet), representing 15.7% of net rentable square feet, has a one-time right to terminate its lease effective as of December 31, 2019, upon providing written notice on or before April 1, 2019.
     
   
For mortgage loan #56 (Josey Ranch Shopping Center), the second largest tenant (4,550 square feet), representing 6.3% of net rentable square feet, may terminate its lease in whole or in part at any time upon providing at least 30 days’ notice.
     
   
For mortgage loan #58 (Kirts Office Park), the largest tenant (32,662 square feet), representing 26.8% of net rentable square feet, may terminate its lease at any time upon providing 90 days’ written notice.  The fourth largest tenant (8,233 square feet), representing 6.7% of net rentable square feet, may terminate its lease as of January 31, 2016 upon providing written notice prior to July 31, 2015 and payment of all unamortized tenant improvements and leasing commissions.
     
   
For mortgage loan #79 (Walgreens – Grapevine), the only tenant (14,560 square feet), representing 100% of net rentable square feet, may terminate its lease on August 31, 2029, and every five years thereafter, upon providing at least six months’ written notice.
     
 
(17)
For mortgage loan #4 (2900 Fairview Park Drive), the sole tenant of the property (147,000 square feet), representing 100% of net rentable square feet, has subleased: (i) 18,051 square feet to KEYW Corp. for $33.19 per square foot, expiring on September 16, 2018; and (ii) 10,000 square feet to Chemtrec for $34.31 per square foot, expiring on September 13, 2024.
     
   
For mortgage loan #11 (1175 North Main Street), as of January 1, 2015, the sole tenant of the property (102,000 square feet), representing 100% of net rentable square feet), will sublease 10,000 square feet of data center space for a total annual base rent of $2,228,580 ($222.86 per square foot) expiring on October 31, 2018.  In addition, the sole tenant will sublease 800 square feet of office space to the same sublessee for a total annual base rent of $21,852 ($27.32 per square foot) expiring August 31, 2015.  The sublessee, Carpathia Hosting, currently leases 10,000 square feet under a direct lease with the borrower.
 
 
 
 

 
 
     
   
For mortgage loan #24 (Canyon Creek Center 1), the second largest tenant (25,427 square feet), representing 13.5% of net rentable square feet, subleases its entire space for a total annual base rent of $166,152 ($6.53 per square foot expiring on October 31, 2017).  The sub-lessee has a five month rent abatement amortized throughout the lease term, which is reflected in the base rental rate.  The second largest tenant has a total annual base rent of $235,325 ($9.25 per square foot expiring on October 31, 2017).  At the end of the sublease term, the subtenant may enter into a direct lease with the borrower and base rent will be adjusted to market value.  U/W Revenues for the second largest tenant are at market value.
     
   
For mortgage loan #46 (Bradenton / Cascade Office Portfolio), the largest tenant at the Cascade I mortgaged property (21,803 square feet), representing 10.5% of net rentable square feet of the mortgage loan, has multiple leases that expire as follows: 480 square feet are month-to-month; 21,323 square feet expiring September 30, 2017.  The  third largest tenant at the Cascade I mortgaged property (5,610 square feet), representing 2.7% of net rentable square feet of the mortgage loan, has multiple leases that expire as follows: 50 square feet are month-to-month; 5,560 square feet expiring July 31, 2018.  The fifth largest tenant at the Cascade I mortgaged property (3,792 square feet), representing 1.8% of net rentable square feet, has multiple leases that expire as follows: 2,844 square feet expiring June 30, 2016; 948 square feet expiring October 31, 2017.
     
   
For mortgage loan #34 (Elk Lake Shopping Center),the largest tenant (23,223 square feet), representing 24.3% of net rentable square footage, subleases its entire space to an affiliate, for an initial annual base rent of $243,842 ($10.50 per square foot) expiring on September 3, 2023.
     
 
(18)
For mortgage loan #2 (JW Marriott – New Orleans), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of 5% of operating income from the prior calendar month and the amount required under the management agreement.
     
   
For mortgage loan #3 (Nashville Hotel Portfolio), the Monthly Replacement Reserve is equal to the greater of: i) 1/12th of 4% of gross revenues from the 12 months preceding the end of the prior calendar quarter for which financial statements have been provided; and ii) the amount required to be reserved under the franchise agreements and/or management agreements for the applicable month.
     
   
For mortgage loan #5 (Marriott Kansas City Country Club Plaza), the Monthly Replacement Reserve will be adjusted to an amount equal to 5.0% of operating incoming for the prior calendar month.
     
   
For mortgage loan #17 (Hilton Garden Inn Austin Northwest), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of 4% of underwritten revenue for the preceding calendar month and the amount required under the management agreement.
     
   
For mortgage loan #19 (IRG Portfolio), the Monthly Replacement Reserve does not begin until January 2020.
     
   
For mortgage loan #35 (Hampton Inn Mansell), the Monthly Replacement Reserve will be adjusted to an amount equal the greatest of: (i) the Monthly Replacement Reserve immediately prior to the adjustment; (ii) 1/12th of 4% of operating income from the prior fiscal year; and (iii) the monthly amount required to be reserved pursuant to the Franchise Agreement.
     
   
For mortgage loan #47 (New Mexico Hotel Portfolio), the Monthly Replacement Reserve is equal to the greater of: i) 1/12th of 4% of the greater of: a) gross revenues generated during the 12 months preceding the end of the prior calendar quarter for which financial statements have been provided; and (b) gross revenues projected in the then-effective budget; and ii) the amount required to be reserved under the franchise agreement and/or management agreement.
 
 
 
 

 
 
     
   
For mortgage loan #55 (Hampton Inn – Tallahassee Central), the Monthly Replacement Reserve will be adjusted to an amount equal to 4.0% of total revenue for the prior calendar month.
     
   
For mortgage loan #68 (Holiday Inn Express Portales), the Monthly Replacement Reserve is equal to the greater of: i) 1/12th of 4% of the greater of: a) gross revenues generated during the 12 months preceding the end of the prior calendar quarter for which financial statements have been provided; and (b) gross revenues projected in the then-effective budget; and ii) the amount required to be reserved under the franchise agreement and/or management agreement.
     
 
(19)
For mortgage loan #19 (IRG Portfolio), the Monthly TI/LC Reserve begins in January 2017 and adjusts to $10,000 in July 2019.
     
   
For mortgage loan #38 (National Harbor Mixed Use Portfolio), the Monthly TI/LC Reserve begins in January 2019.
     
   
For mortgage loan #50 (10100 North Central Expressway), Monthly TI/LC Reserve collections of $40,500 (subject to reduction for partial renewals or retenanting) will commence 12 months prior to the expiration of the largest tenant. If another lease greater than 10,000 square feet reaches a point of being 12 months prior to its expiration, then Monthly TI/LC Reserve collections in amount equal to $10.00 times the number of square feet expiring will commence 12 months prior to the such expiration date.  Upon renewal of the leases and/or retenanting of the spaces, the $650,000 cap on TI/LC Reserve collections will be adjusted downward based upon the amount of space renewed or retenanted, but in no event to an amount less than $141,441.
     
 
(20)
For mortgage loan #1 (Hawaii Kai Towne Center), the Annual Ground Rent Increases are as follows: i) commencing on March 1st of the calendar year immediately following the 20th anniversary of the Effective Date and each year thereafter, an annual sum equal to 10% of Gross Receipts for the previous calendar year less the annual base rent of $75,000; and ii) commencing on March 1st of the calendar year immediately following the 60th anniversary of the lease commencement date, the additional base rent will be 12.5% of gross receipts from the Property less the annual base rent of $75,000. Gross receipts exclude reimbursements from tenants for CAM, insurance, and taxes and rent received from Costco.
     
   
For mortgage loan #2 (JW Marriott New Orleans), the Annual Ground Rent Increases are as follows: to be adjusted every ten years (the next adjustment will be in October 2024) to the lesser of (i) 10% of the appraised Fair Market Value, as defined in the ground lease; and (ii) the greater of 2.5% of room revenues and 1.25% of gross revenue, as defined in the ground lease.
     
   
For mortgage loan #3 (Nashville Hotel Portfolio), the Annual Ground Rent Increases are as follows: annual rent steps to $1,750,000 ($906,850 for the Hampton Inn Vanderbilt mortgaged property and $843,150 for the Hampton Inn & Suites Nashville Vanderbilt Elliston Place mortgaged property) commencing November 1, 2016 through October 31, 2017. Beginning November 1, 2017 through October 31, 2059 ground rent will increase by 3% annually. From November 2059 through the end of the term, ground rent shall step up annually by the greater of i) 1.5% or ii) 75% of the increase in the Consumer Price Index.
     
 
(21)
For mortgage loan #2 (JW Marriott New Orleans), the Lockbox will become Hard/Upfront Cash Management if the current manager is removed and a replacement management agreement, substantially similar to the current management agreement, is not entered into within 30 days of the current manager being removed.
 
 
 

 
 
     
 
(22)
With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness in the form of a line of credit (such indebtedness, an “Existing LOC”), except for mortgage loan #62 (3777 Independence Corp.), the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the WFCM 2014-LC18 Trust mortgage loan plus the balance of the Existing LOC, assuming the Existing LOC loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.  With respect to mortgage loan #62 (3777 Independence Corp.), the Whole Loan Cut-off Date Balance includes the Cut-off Date Balance of the WFCM 2014-LC18 Trust mortgage loan and both the Existing LOC balance (calculated based on the assumptions set forth in the preceding sentence) and the outstanding principal balance of the Chattel Mortgage as of November 3, 2014.
     
 
(23)
Except  for mortgage loan #62 (3777 Independence Corp.), the Whole Loan Debt Service, Whole Loan U/W NOI DSCR and Whole Loan U/W NCF DSCR for the mortgage loans secured by residential cooperative properties that have an Existing LOC are calculated assuming (i) that interest on the Existing LOC is accruing pursuant to the applicable loan document (with the applicable interest rate determined using 1-month LIBOR in effect as of December 1, 2014 and giving effect to any applicable interest rate floor), (ii) that the Existing LOC has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such Existing LOC has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note.  With respect to mortgage loan #62 (3777 Independence Corp.), the Whole Loan U/W NOI DSCR, Whole Loan U/W NCF DSCR, and Whole Loan Debt Service includes both the Existing LOC (calculated based on the assumptions set forth in the preceding sentence) together with principal and interest on the Chattel Mortgage calculated based on the terms set forth in the loan documents pertaining to the Chattel Mortgage.
     
 
(24)
Except  for mortgage loan #62 (3777 Independence Corp.), the Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have an Existing LOC are presented as if the Existing LOC loan amount is fully advanced on the date of closing of said Existing LOC.  With respect to mortgage loan #62 (3777 Independence Corp.), the Subordinate Secured Debt Original Balance for the Exisitng LOC is presented as if that Existing LOC loan amount is fully advanced on the date of closing, and the Subordinate Secured Debt Original Balance for the Chattel Mortgage is presented based on the original face amount of the Chattel Mortgage.
     
 
(25)
With  respect to the mortgage loans secured by residential cooperative properties that have an Existing LOC, except for mortgage loan #62 (3777 Independence Corp.), the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the Existing LOC as of December 1, 2014.  With respect to mortgage loan #62 (3777 Independence Corp.), the Subordinate Secured Debt Cut-off Date Balance for the Existing LOC indicates the balance thereof as of December 1, 2014, and the Subordinate Secured Debt Cut-off Balance for the Chattel Mortgage indicates the outstanding principal balance thereof as of November 3, 2014.
     
 
(26)
Except  for mortgage loan #62 (3777 Independence Corp.), the Whole Loan Cut-off Date LTV Ratio, Whole Loan Cut-off Date U/W NOI Debt Yield and Whole Loan Cut-off Date U/W NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have an Existing LOC are calculated assuming that the Existing LOC has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date.  With respect to mortgage loan #62 (3777 Independence Corp.), the Whole Loan Cut-Off Date LTV Ratio, Whole Loan Cut-Off Date UW NOI Debt Yield and Whole Loan Cut-Off Date UW NCF Debt Yield for the Existing LOC are calculated based on the assumptions described in the preceding sentence, and for the Chattel Mortgage are calculated based on the outstanding principal balance thereof as of November 3, 2014.
     
 
(27)
With respect to the mortgage loans secured by residential cooperative properties, each mortgaged property is owned by the borrower, which is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity.
     
   
For mortgage loan #60 (Ocean Beach Hotel), the sponsors are: Genoa P. Dickson and Bradley J. Dickson, individually and as trustees for the Bradley J. Dickson and Genoa P. Dickson Revocable Trust; Donna M. Grosch and Richard S. Grosch, individually and as trustees for the Richard and Donna Grosch 2006 Trust; Gilbert G. Hendrix III; Mary K. Hendrix.
     
   
For mortgage loan #96 (310 & 320 Ed Wright Lane), the third largest tenant (4,650 square feet), representing 14.8% of net rentable square feet, is affiliated with the Sponsor.