FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-177891-08 | ||
WFRBS 2014-C21 Commercial Mortgage Trust Disclaimer The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-177891) 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 website 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 1-866-884-2071 (8 a.m. – 5 p.m. EST) or by emailing rbscmbs@rbs.com. Nothing in this document constitutes an offer of securities for sale in any other jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time. STATEMENT REGARDING THESE MATERIALS The information contained herein (the “Information”) is preliminary and subject to change. This information will be superseded by similar information delivered to you as part of the offering document relating to the WFRBS Commercial Mortgage Trust 2014-C21, Commercial Mortgage Pass-Through Certificates, Series 2014-C21 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The Information contained herein will be more fully described elsewhere in the Offering Document. The Information should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation would be illegal. 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 identified in the Offering Document. 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. None of RBS Securities Inc. (“RBSSI”), Wells Fargo Securities, LLC (“WFS”), any other underwriter or dealer participating in this offering, 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. These materials contain certain forward-looking statements. If and when included in these materials, 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 these materials are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement. RBS is a trade name for the investment banking business of RBSSI. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by RBSSI and their securities affiliates. Lending, derivatives and other commercial banking activities are performed by The Royal Bank of Scotland plc and their banking affiliates. RBSSI is a member of SIPC, FINRA and the NYSE. Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC; Wells Fargo Institutional Securities, LLC, a member of FINRA and SIPC; and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC carries and provides clearing services for Wells Fargo Institutional Securities, LLC customer accounts. IRS Circular 230 Notice THIS MATERIAL IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS MATERIAL IS WRITTEN AND PROVIDED BY THE DEPOSITOR IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS (AS DEFINED IN THE PRELIMINARY OFFERING CIRCULAR) OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR. IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, any email communication to which these materials are attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address | City | State | Zip Code | |||||||
1 | Fairview Park Drive | RBS | 2941 Fairview Park Drive | Falls Church | VA | 22042 | ||||||||
2 | Queens Atrium | WFB | 30-20 & 30-30 Thomson Avenue | Long Island City | NY | 11101 | ||||||||
3 | Sheraton Austin | WFB | 701 East 11th Street | Austin | TX | 78701 | ||||||||
4 | Highland Portfolio | RBS | Various | Various | MI | Various | ||||||||
4.01 | Garfield Commons | RBS | 17673 Kingsbrooke Circle | Clinton Township | MI | 48038 | ||||||||
4.02 | Farmbrooke Manor | RBS | 36760 Farmbrooke Drive | Clinton Township | MI | 48035 | ||||||||
4.03 | Warren Manor | RBS | 21516 Dequindre Road | Warren | MI | 48091 | ||||||||
4.04 | Warren Woods | RBS | 4385 Frazho Road | Warren | MI | 48091 | ||||||||
4.05 | Highland Towers | RBS | 25225 Greenfield Road | Southfield | MI | 48075 | ||||||||
4.06 | Golf Manor | RBS | 30600 Little Mack | Roseville | MI | 48066 | ||||||||
5 | Cedar Crest Professional Park | WFB | 1243a, 1245, 1247, 1249, 1251, 1255, 1259 South Cedar Crest Boulevard | Allentown | PA | 18103 | ||||||||
6 | Shops at CenterPoint | WFB | 3545 28th Street Southeast | Grand Rapids | MI | 49512 | ||||||||
7 | Algonquin Portfolio | RBS | Various | Various | NJ | Various | ||||||||
7.01 | 1900 Pollitt | RBS | 1900 Pollitt | Fair Lawn | NJ | 07410 | ||||||||
7.02 | 1701 Pollitt | RBS | 1701 Pollitt | Fair Lawn | NJ | 07410 | ||||||||
7.03 | 40 Potash | RBS | 40 Potash | Oakland | NJ | 07436 | ||||||||
7.04 | 1905 Nevins | RBS | 1905 Nevins | Fair Lawn | NJ | 07410 | ||||||||
7.05 | 125 Algonquin | RBS | 125 Algonquin | Whippany | NJ | 07981 | ||||||||
7.06 | 128 Bauer | RBS | 128 Bauer | Oakland | NJ | 07436 | ||||||||
7.07 | 5 Thornton | RBS | 5 Thornton | Oakland | NJ | 07436 | ||||||||
7.08 | 1500 Pollitt | RBS | 1500 Pollitt | Fair Lawn | NJ | 07410 | ||||||||
7.09 | 30-40 Leslie Court | RBS | 30-40 Leslie Court | Whippany | NJ | 07981 | ||||||||
7.10 | 156 Algonquin | RBS | 156 Algonquin | Whippany | NJ | 07981 | ||||||||
7.11 | 145 Algonquin | RBS | 145 Algonquin | Whippany | NJ | 07981 | ||||||||
7.12 | 95 Bauer | RBS | 95 Bauer | Oakland | NJ | 07436 | ||||||||
8 | Tryp by Wyndham Times Square South | WFB | 345 West 35th Street | New York | NY | 10001 | ||||||||
9 | Montgomery Mall | RBS | 230 Montgomery Mall | North Wales | PA | 19454 | ||||||||
10 | The Bluffs | WFB | 1810 Caroline Avenue | Junction City | KS | 66441 | ||||||||
11 | Holiday Inn San Francisco Airport | LIG I | 275 South Airport Boulevard | South San Francisco | CA | 94080 | ||||||||
12 | White Road Plaza | WFB | 1020-1090 South White Road | San Jose | CA | 95127 | ||||||||
13 | Oak Park Village Apartments | Basis | 900 Long Boulevard | Lansing | MI | 48911 | ||||||||
14 | The Lovejoy | WFB | 1331 Northwest Lovejoy Street | Portland | OR | 97209 | ||||||||
15 | Oak Court Mall | RBS | 4465 Poplar Avenue | Memphis | TN | 38117 | ||||||||
16 | Kane Distribution Center 6 | LIG I | 6 Kane Lane | Taylor | PA | 18517 | ||||||||
17 | Rock Pointe East | CIIICM | 1313 North Atlantic Street | Spokane | WA | 99201 | ||||||||
18 | SpringHill Suites & Residence Inn Glendale | RBS | Various | Glendale | AZ | 85305 | ||||||||
18.01 | Residence Inn Glendale | RBS | 7350 North Zanjero Boulevard | Glendale | AZ | 85305 | ||||||||
18.02 | SpringHill Suites Glendale | RBS | 7370 North Zanjero Boulevard | Glendale | AZ | 85305 | ||||||||
19 | Best Western Premier Hotel Napa | LIG I | 4195 Solano Avenue | Napa | CA | 94558 | ||||||||
20 | Seven Corners Apartments | LIG I | 2965 Patrick Henry Drive | Falls Church | VA | 22041 | ||||||||
21 | Barrington Orthopedics Portfolio | WFB | 864 West Stearns Road; 929 West Higgins Road; 120 East Higgins Road | Bartlett; Schaumburg; Elk Grove Village | IL | Various | ||||||||
22 | 2929 Imperial Highway | RBS | 2929 East Imperial Highway | Brea | CA | 92821 | ||||||||
23 | Marina Plaza | WFB | 2320 & 2330 Marinship Way | Sausalito | CA | 94965 | ||||||||
24 | JBL Hotel Portfolio | RBS | Various | Various | Various | Various | ||||||||
24.01 | La Quinta Inn & Suites Ely | RBS | 1591 Great Basin Blvd | Ely | NV | 89301 | ||||||||
24.02 | Hampton Inn Murray/Salt Lake City | RBS | 606 West 4500 S | Murray | UT | 84123 | ||||||||
25 | Coastal Sunbelt | RBS | 8704 Bollman Place | Savage | MD | 20763 | ||||||||
26 | Quantico III | WFB | 3700 Fettler Park Drive | Dumfries | VA | 22025 | ||||||||
27 | Kingsborough Estates MHC | CIIICM | 284 Kings Parkway | Raleigh | NC | 27610 | ||||||||
28 | The Stockdale Plaza | WFB | 5180-5200 Stockdale Highway | Bakersfield | CA | 93309 | ||||||||
29 | Warminster Heights Home Ownership Association, Inc. | NCB, FSB | 75 Downey Drive | Warminster | PA | 18974 | ||||||||
30 | Clear Point Gardens | LIG I | 1699 Shanley Drive | Columbus | OH | 43224 | ||||||||
31 | Harbourside Office Building | LIG I | 18167 US Highway 19 North | Clearwater | FL | 33764 | ||||||||
32 | Cimarron Heights MHP | LIG I | 3202 21st Avenue West | Williston | ND | 58801 | ||||||||
33 | Village Oaks | LIG I | 6421 North Davis Highway | Pensacola | FL | 32504 | ||||||||
34 | One Commerce | LIG I | One Commerce Street | Montgomery | AL | 36104 | ||||||||
35 | LA Fitness - Irvine | RBS | 2880 Michelle Drive | Irvine | CA | 92606 | ||||||||
36 | Colonial Heritage MHC | WFB | 765 & 845 East Butler Avenue | Doylestown | PA | 18901 | ||||||||
37 | Woods of Fairlawn Apartments | LIG I | 17 Manor Road | Akron | OH | 44313 | ||||||||
38 | Arrowhead Apartments | WFB | 100-800, 900-1500, 1600-2300, 2400-3100 Arrowhead Trail | Loveland | OH | 45140 | ||||||||
39 | Holiday Inn Louisville | LIG I | 6551 Paramount Park Drive | Louisville | KY | 40213 | ||||||||
40 | Genesis Building | WFB | 6000 Lombardo Center | Seven Hills | OH | 44131 | ||||||||
41 | SecurLock Portfolio | LIG I | Various | Various | GA | Various | ||||||||
41.01 | SecurLock - Warner Robins | LIG I | 4501 Russell Parkway | Warner Robins | GA | 31088 | ||||||||
41.02 | SecurLock - Snellville | LIG I | 1573 Athens Highway | Grayson | GA | 30017 | ||||||||
41.03 | SecurLock- Dawsonville | LIG I | 184 Carlisle Road | Dawsonville | GA | 30534 | ||||||||
42 | Quest Automotive Products | RBS | 600 Nova Drive SouthEast | Massillon | OH | 44646 | ||||||||
43 | Bon Aire Park Owners, Inc. | NCB, FSB | 1-25 Milford Lane, 1-10 Oxford Court, & 23-69 Bon Aire Circle | Suffern | NY | 10901 | ||||||||
44 | AT&T - 2011 West Hastings | WFB | 2011 West Hastings Street | Chicago | IL | 60608 | ||||||||
45 | Holiday Inn Express Superior | RBS | 303 2nd Avenue East | Superior | WI | 54880 | ||||||||
46 | Swift Spinning Leaseback | WFB | Various | Columbus | GA | Various | ||||||||
46.01 | 16 Corporate Ridge Parkway | WFB | 16 Corporate Ridge Parkway | Columbus | GA | 31907 | ||||||||
46.02 | 3314 4th Avenue | WFB | 3314 4th Avenue | Columbus | GA | 31904 | ||||||||
47 | Arminta Apartments | CIIICM | 11038-11051 Arminta Street | Sun Valley | CA | 91352 | ||||||||
48 | The Shoppes of Ocoee | WFB | 10135 West Colonial Drive | Ocoee | FL | 34761 | ||||||||
49 | Riverplace Athletic Club | CIIICM | 150 SouthWest Montgomery Street | Portland | OR | 97201 | ||||||||
50 | Bramblewood MHC | CIIICM | 200 Robilyn Road | McKinney | TX | 75069 | ||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | RBS | 2765 Geyser Drive | Colorado Springs | CO | 80906 | ||||||||
52 | Fitch Apartments | Basis | 5040 & 5216 D Street Southeast, 5218-5220 F Street Southeast, 5033 Call Place Southeast and 351 53rd Street Southeast | Washington | DC | 20019 | ||||||||
53 | Holiday Inn Express Wixom | Basis | 48953 Alpha Drive | Wixom | MI | 48393 | ||||||||
54 | Fairfield Inn & Suites New Braunfels | Basis | 1465 North Interstate Highway 35 | New Braunfels | TX | 78130 |
A-1
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller(1) | Cross Collateralized and Cross Defaulted Loan Flag(2) | Address | City | State | Zip Code | |||||||
55 | Port Crossing | CIIICM | 1021 Port Republic Road | Harrisonburg | VA | 22801 | ||||||||
56 | Hampton Inn - Auburn Hills | WFB | 3988 Baldwin Road | Auburn Hills | MI | 48326 | ||||||||
57 | Xena - Blossom Corners Apartments | WFB | Crossed Portfolio A | 2143 Raper Dairy Road | Orlando | FL | 32822 | |||||||
58 | Xena - Meadowdale Apartments | WFB | Crossed Portfolio A | 248 East University Boulevard | Melbourne | FL | 32901 | |||||||
59 | Elms Estate (MHC) | Basis | 2600 University Avenue | Williston | ND | 58801 | ||||||||
60 | Dover Storage Facility | LIG I | 69 Dover Road NE | Glen Burnie | MD | 21060 | ||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | RBS | 2725 Geyser Drive | Colorado Springs | CO | 80906 | ||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | NCB, FSB | 138-15 Franklin Avenue | Flushing | NY | 11355 | ||||||||
63 | Eagle Point Apartments | CIIICM | 412 East Pilot Street | Durham | NC | 27707 | ||||||||
64 | Holiday Inn Express Southfield | Basis | 25100 Northwestern Highway | Southfield | MI | 48075 | ||||||||
65 | The Palms Apartments | WFB | 1119 Pedras Road | Turlock | CA | 95382 | ||||||||
66 | Boston Mills Road | Basis | 561-591 Boston Mills Road | Hudson | OH | 44236 | ||||||||
67 | 24 Central Park South, Inc. | NCB, FSB | 24 Central Park South | New York | NY | 10019 | ||||||||
68 | Holiday Inn Express Somerset | Basis | 50 Stevie Lynn Drive | Somerset | KY | 42503 | ||||||||
69 | Holiday Inn Express & Suites Lake Charles | CIIICM | 402 Martin Luther King Highway | Lake Charles | LA | 70601 | ||||||||
70 | Gateway Apartment Owners Corp. | NCB, FSB | 60 Gateway Road | Yonkers | NY | 10703 | ||||||||
71 | Sage Creek | RBS | 5804 East 127th Place | Thornton | CO | 80602 | ||||||||
72 | Budget Self Storage Portfolio | CIIICM | Various | Various | Various | Various | ||||||||
72.01 | San Antonio Self Storage | CIIICM | 9018 Poteet Jourdanton Freeway | San Antonio | TX | 78224 | ||||||||
72.02 | Denton Self Storage | CIIICM | 2820 Virginia Circle | Denton | TX | 76209 | ||||||||
72.03 | Jackson Self Storage | CIIICM | 3280 Highway 80 West | Jackson | MS | 39204 | ||||||||
72.04 | Laredo Self Storage | CIIICM | 5906 San Bernardo Avenue | Laredo | TX | 78041 | ||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | NCB, FSB | 2630 and 2601 Kingsbridge Terrace | Bronx | NY | 10463 | ||||||||
74 | Cedar Park Estates | CIIICM | 1210 Geneva Drive | Concord | NC | 28025 | ||||||||
75 | Cityside Apartments | LIG I | 2718 Macomb Street | Detroit | MI | 48207 | ||||||||
76 | All American Storage Bloomington South | CIIICM | 2600 South Henderson Street | Bloomington | IN | 47408 | ||||||||
77 | Fairfield Inn & Suites, Olathe, KS | RBS | 12245 South Strang Line Road | Olathe | KS | 66062 | ||||||||
78 | Riverwinds MHC | CIIICM | 27825 Sandy Drive | Millsboro | DE | 19966 | ||||||||
79 | American Mini Storage I - Missouri City | WFB | 2604 FM 1092 Road | Missouri City | TX | 77459 | ||||||||
80 | Citrus Park Retail Center | Basis | 8009-8019 Citrus Park Drive | Tampa | FL | 33625 | ||||||||
81 | Bay Area Self Storage – Bird | WFB | 1140 Bird Avenue | San Jose | CA | 95125 | ||||||||
82 | Greens Lake Apartments | WFB | 5605 Parview Drive | Clarkston | MI | 48346 | ||||||||
83 | Amelia Station | WFB | 96016 Lofton Square Court | Yulee | FL | 32097 | ||||||||
84 | 67th Road Housing Corporation | NCB, FSB | 99-21 67th Road | Forest Hills | NY | 11375 | ||||||||
85 | Brougham Manor Apartments | WFB | 14000-14141 Brougham Court | Plymouth Township | MI | 48170 | ||||||||
86 | 993 Fifth Avenue Corporation | NCB, FSB | 993 Fifth Avenue | New York | NY | 10028 | ||||||||
87 | American Mini Storage II - Arlington | WFB | 5500 Highway 287 | Arlington | TX | 76017 | ||||||||
88 | Great Value Storage | CIIICM | 1441 North Nellis Boulevard | Las Vegas | NV | 89110 | ||||||||
89 | All American Storage East | CIIICM | 100 South Kingston Drive | Bloomington | IN | 47401 | ||||||||
90 | Shoppes of Fort Wright | Basis | 3441-3459 Valley Plaza Parkway | Fort Wright | KY | 41017 | ||||||||
91 | Patriot Village | WFB | 1240 East Brandon Boulevard | Brandon | FL | 33511 | ||||||||
92 | All American Storage of Evansville | CIIICM | 5100 Vogel Road | Evansville | IN | 47715 | ||||||||
93 | University Center South | WFB | 4317, 4345, 4347 University Boulevard South | Jacksonville | FL | 32216 | ||||||||
94 | Sun Valley MHC | CIIICM | 180 Mantle Avenue | Jackson | MI | 49202 | ||||||||
95 | Shadow Wood MHP | CIIICM | 1600 North Market Street | Champaign | IL | 61820 | ||||||||
96 | Ezon Building | CIIICM | 1900 Exeter Road | Germantown | TN | 38138 | ||||||||
97 | Taxi Office Building | WFB | 3455 Ringsby Court | Denver | CO | 80216 | ||||||||
98 | American Mini Storage II - Colorado Springs | WFB | 3110-3150 Boychuk Avenue | Colorado Springs | CO | 80910 | ||||||||
99 | Red Run MHC | CIIICM | 1066 Linda Lane | Madison Heights | MI | 48071 | ||||||||
100 | Walgreens - Denver | WFB | 7311 East 29th Drive | Denver | CO | 80238 | ||||||||
101 | Shops at Vicksburg | WFB | 9839 Highway 6 | Missouri City | TX | 77459 | ||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | NCB, FSB | 67-35 Yellowstone Boulevard | Forest Hills | NY | 11375 | ||||||||
103 | Santa Fe Palms | WFB | 1712 East Guadalupe Road | Tempe | AZ | 85283 | ||||||||
104 | Palmbrook Gardens Tenants Corp. | NCB, FSB | 781 & 793 Palmer Road, 809 a/k/a 811 Palmer Road | Yonkers | NY | 10708 | ||||||||
105 | Commercial Drive Plaza | CIIICM | 4642-4666 Commercial Drive | New Hartford | NY | 13413 | ||||||||
106 | Stonegate MHP | CIIICM | 200 South Plaza | San Antonio | TX | 78227 | ||||||||
107 | Harrison Commons, Ltd. | NCB, FSB | 2-14 South Road | Harrison | NY | 10528 | ||||||||
108 | Breiel Boulevard Store-N-Lock | CIIICM | 2400 South Breiel Boulevard | Middletown | OH | 45044 | ||||||||
109 | Bay Area Self Storage – Bernal | WFB | 6020 Monterey Highway | San Jose | CA | 95138 | ||||||||
110 | Dundee Meadows MHC | CIIICM | 630 Rawson | Dundee Village | MI | 48131 | ||||||||
111 | Trolley Commerce Center | WFB | 27060-27150 Trolley Industrial Drive | Taylor | MI | 48180 | ||||||||
112 | World Park 9 | WFB | 9990-10020 International Boulevard | West Chester | OH | 45069 | ||||||||
113 | Florence Court Corporation | NCB, FSB | 187 Hicks Street | Brooklyn | NY | 11201 | ||||||||
114 | Cedargate Apartments | WFB | 990 Cedargate Court | Waterford Township | MI | 48328 | ||||||||
115 | Dysart Mini Storage | CIIICM | 15821 North Dysart Road | Surprise | AZ | 85374 | ||||||||
116 | Missile Drive MHP | CIIICM | 2400 Missile Drive | Cheyenne | WY | 82001 | ||||||||
117 | 23399 Commerce Drive | WFB | 23373-23379 & 23383-23399 Commerce Drive | Farmington Hills | MI | 48335 | ||||||||
118 | 320 W. 89th St. Owners Corp. | NCB, FSB | 320 West 89th Street | New York | NY | 10024 | ||||||||
119 | Williamsburg East Apartments | CIIICM | 4411 North Arlington Avenue | Indianapolis | IN | 46226 | ||||||||
120 | Villa Manor MHP | CIIICM | 805 Prospect Avenue | Dodge City | KS | 67801 | ||||||||
121 | 214 West 17th Apartment Corp. | NCB, FSB | 214 West 17th Street | New York | NY | 10011 | ||||||||
122 | Commons of Pleasantville N.Y. Inc. | NCB, FSB | 290-310 Manville Road | Pleasantville | NY | 10570 |
A-2
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units(3) | Unit of Measure | Cut-off Date Balance Per Unit/SF/ Room/Pad ($)(4) | Original Balance ($)(4) | |||||||||
1 | Fairview Park Drive | Office | Suburban | 2004 | 360,864 | Sq. Ft. | 249 | 90,000,000 | ||||||||||
2 | Queens Atrium | Office | CBD | 1914 | 2011 | 1,032,402 | Sq. Ft. | 174 | 90,000,000 | |||||||||
3 | Sheraton Austin | Hospitality | Full Service | 1988 | 2013 | 365 | Rooms | 183,562 | 67,000,000 | |||||||||
4 | Highland Portfolio | Multifamily | Various | Various | 1,873 | Units | 33,316 | 62,400,000 | ||||||||||
4.01 | Garfield Commons | Multifamily | Low Rise | 1989 | 496 | Units | 20,523,730 | |||||||||||
4.02 | Farmbrooke Manor | Multifamily | Low Rise | 1975 | 320 | Units | 13,346,210 | |||||||||||
4.03 | Warren Manor | Multifamily | Low Rise | 1970 | 480 | Units | 11,688,700 | |||||||||||
4.04 | Warren Woods | Multifamily | Low Rise | 1971 | 192 | Units | 7,782,930 | |||||||||||
4.05 | Highland Towers | Multifamily | Mid rise | 1978 | 265 | Units | 6,031,710 | |||||||||||
4.06 | Golf Manor | Multifamily | Low Rise | 1970 | 120 | Units | 3,026,720 | |||||||||||
5 | Cedar Crest Professional Park | Office | Medical | 1979-2001 | 700,815 | Sq. Ft. | 86 | 60,000,000 | ||||||||||
6 | Shops at CenterPoint | Retail | Anchored | 1960 | 2014 | 461,196 | Sq. Ft. | 117 | 54,000,000 | |||||||||
7 | Algonquin Portfolio | Various | Various | Various | Various | 750,823 | Sq. Ft. | 66 | 49,500,000 | |||||||||
7.01 | 1900 Pollitt | Other | Data Center | 1960 | 2001 | 77,262 | Sq. Ft. | 11,350,000 | ||||||||||
7.02 | 1701 Pollitt | Industrial | Flex | 1958 | 104,304 | Sq. Ft. | 6,675,000 | |||||||||||
7.03 | 40 Potash | Office | Suburban | 1990 | 60,994 | Sq. Ft. | 6,550,000 | |||||||||||
7.04 | 1905 Nevins | Industrial | Flex | 1953 | 1960 | 150,873 | Sq. Ft. | 6,500,000 | ||||||||||
7.05 | 125 Algonquin | Industrial | Flex | 1999 | 71,000 | Sq. Ft. | 5,475,000 | |||||||||||
7.06 | 128 Bauer | Industrial | Flex | 1979 | 41,434 | Sq. Ft. | 3,150,000 | |||||||||||
7.07 | 5 Thornton | Industrial | Flex | 1973 | 151,874 | Sq. Ft. | 3,050,000 | |||||||||||
7.08 | 1500 Pollitt | Office | Suburban | 1958 | 2013 | 18,614 | Sq. Ft. | 1,970,000 | ||||||||||
7.09 | 30-40 Leslie Court | Industrial | Flex | 1972 | 23,932 | Sq. Ft. | 1,765,000 | |||||||||||
7.10 | 156 Algonquin | Industrial | Flex | 1978 | 20,190 | Sq. Ft. | 1,115,000 | |||||||||||
7.11 | 145 Algonquin | Industrial | Flex | 1975 | 23,554 | Sq. Ft. | 1,000,000 | |||||||||||
7.12 | 95 Bauer | Office | Suburban | 1974 | 1991 | 6,792 | Sq. Ft. | 900,000 | ||||||||||
8 | Tryp by Wyndham Times Square South | Hospitality | Full Service | 1926 | 2012 | 173 | Rooms | 270,980 | 47,000,000 | |||||||||
9 | Montgomery Mall | Retail | Regional Mall | 1977 | 2014 | 1,109,341 | Sq. Ft. | 90 | 46,000,000 | |||||||||
10 | The Bluffs | Multifamily | Garden | 2006 | 602 | Units | 60,107 | 36,225,000 | ||||||||||
11 | Holiday Inn San Francisco Airport | Hospitality | Full Service | 1968 | 2012 | 224 | Rooms | 147,321 | 33,000,000 | |||||||||
12 | White Road Plaza | Retail | Anchored | 1988 | 1998 | 153,493 | Sq. Ft. | 208 | 32,000,000 | |||||||||
13 | Oak Park Village Apartments | Multifamily | Garden | 1977 | 2009 | 618 | Units | 47,168 | 29,150,000 | |||||||||
14 | The Lovejoy | Office | CBD | 2008 | 83,422 | Sq. Ft. | 288 | 24,000,000 | ||||||||||
15 | Oak Court Mall | Retail | Regional Mall | 1988 | 1995 | 240,197 | Sq. Ft. | 166 | 24,000,000 | |||||||||
16 | Kane Distribution Center 6 | Industrial | Warehouse | 2000 | 2006 | 955,935 | Sq. Ft. | 24 | 22,600,000 | |||||||||
17 | Rock Pointe East | Office | CBD | 1998 | 235,780 | Sq. Ft. | 92 | 21,750,000 | ||||||||||
18 | SpringHill Suites & Residence Inn Glendale | Hospitality | Limited Service | 2007 | 246 | Rooms | 78,167 | 19,250,000 | ||||||||||
18.01 | Residence Inn Glendale | Hospitality | Limited Service | 2007 | 126 | Rooms | 11,165,000 | |||||||||||
18.02 | SpringHill Suites Glendale | Hospitality | Limited Service | 2007 | 120 | Rooms | 8,085,000 | |||||||||||
19 | Best Western Premier Hotel Napa | Hospitality | Limited Service | 1983 | 2011 | 115 | Rooms | 164,957 | 19,000,000 | |||||||||
20 | Seven Corners Apartments | Multifamily | Garden | 1952 | 284 | Units | 63,380 | 18,000,000 | ||||||||||
21 | Barrington Orthopedics Portfolio | Office | Medical | Various | Various | 84,700 | Sq. Ft. | 187 | 15,900,000 | |||||||||
22 | 2929 Imperial Highway | Office | Suburban | 1985 | 2012 | 121,153 | Sq. Ft. | 126 | 15,250,000 | |||||||||
23 | Marina Plaza | Office | Suburban | 1985 | 73,419 | Sq. Ft. | 201 | 14,750,000 | ||||||||||
24 | JBL Hotel Portfolio | Hospitality | Limited Service | Various | Various | 164 | Rooms | 89,537 | 14,700,000 | |||||||||
24.01 | La Quinta Inn & Suites Ely | Hospitality | Limited Service | 2009 | 2012 | 100 | Rooms | 9,380,000 | ||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | Hospitality | Limited Service | 1997 | 2011 | 64 | Rooms | 5,320,000 | ||||||||||
25 | Coastal Sunbelt | Industrial | Warehouse | 1985 | 2003 | 194,328 | Sq. Ft. | 75 | 14,500,000 | |||||||||
26 | Quantico III | Office | Suburban | 2009 | 99,883 | Sq. Ft. | 134 | 13,400,000 | ||||||||||
27 | Kingsborough Estates MHC | Manufactured Housing Community | Manufactured Housing Community | 1972 | 325 | Pads | 40,385 | 13,125,000 | ||||||||||
28 | The Stockdale Plaza | Retail | Anchored | 1999 | 61,248 | Sq. Ft. | 196 | 12,000,000 | ||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | Multifamily | Cooperative | 1948 | 1999 | 705 | Units | 17,001 | 12,000,000 | |||||||||
30 | Clear Point Gardens | Multifamily | Garden | 1971 | 2013 | 604 | Units | 19,819 | 12,000,000 | |||||||||
31 | Harbourside Office Building | Office | Suburban | 1987 | 153,586 | Sq. Ft. | 78 | 12,000,000 | ||||||||||
32 | Cimarron Heights MHP | Manufactured Housing Community | Manufactured Housing Community | 1985 | 336 | Pads | 34,781 | 11,700,000 | ||||||||||
33 | Village Oaks | Retail | Anchored | 1988 | 2014 | 165,851 | Sq. Ft. | 69 | 11,425,000 | |||||||||
34 | One Commerce | Office | CBD | 1987 | 120,416 | Sq. Ft. | 93 | 11,200,000 | ||||||||||
35 | LA Fitness - Irvine | Retail | Single Tenant | 2003 | 41,000 | Sq. Ft. | 268 | 11,000,000 | ||||||||||
36 | Colonial Heritage MHC | Manufactured Housing Community | Manufactured Housing Community | 1969 | 254 | Pads | 43,236 | 11,000,000 | ||||||||||
37 | Woods of Fairlawn Apartments | Multifamily | Garden | 1947 | 2014 | 344 | Units | 29,290 | 10,100,000 | |||||||||
38 | Arrowhead Apartments | Multifamily | Garden | 1973 | 360 | Units | 27,743 | 10,000,000 | ||||||||||
39 | Holiday Inn Louisville | Hospitality | Full Service | 2009 | 122 | Rooms | 81,719 | 10,000,000 | ||||||||||
40 | Genesis Building | Office | Suburban | 1989 | 138,803 | Sq. Ft. | 63 | 8,750,000 | ||||||||||
41 | SecurLock Portfolio | Self Storage | Self Storage | Various | 302,980 | Sq. Ft. | 28 | 8,650,000 | ||||||||||
41.01 | SecurLock - Warner Robins | Self Storage | Self Storage | 2006 | 98,430 | Sq. Ft. | 3,443,000 | |||||||||||
41.02 | SecurLock - Snellville | Self Storage | Self Storage | 2000 | 97,900 | Sq. Ft. | 2,969,000 | |||||||||||
41.03 | SecurLock- Dawsonville | Self Storage | Self Storage | 2000 | 106,650 | Sq. Ft. | 2,238,000 | |||||||||||
42 | Quest Automotive Products | Industrial | Warehouse | 1994 | 2007 | 189,910 | Sq. Ft. | 45 | 8,500,000 | |||||||||
43 | Bon Aire Park Owners, Inc. | Multifamily | Cooperative | 1965 | 1991 | 190 | Units | 42,576 | 8,100,000 | |||||||||
44 | AT&T - 2011 West Hastings | Industrial | Warehouse | 1942 | 2002 | 206,000 | Sq. Ft. | 39 | 8,000,000 | |||||||||
45 | Holiday Inn Express Superior | Hospitality | Limited Service | 2000 | 2013 | 84 | Rooms | 94,850 | 7,980,000 | |||||||||
46 | Swift Spinning Leaseback | Industrial | Warehouse | Various | Various | 432,769 | Sq. Ft. | 18 | 7,800,000 | |||||||||
46.01 | 16 Corporate Ridge Parkway | Industrial | Warehouse | 1995 | 273,667 | Sq. Ft. | 4,932,720 | |||||||||||
46.02 | 3314 4th Avenue | Industrial | Warehouse | 1965 | 2003 | 159,102 | Sq. Ft. | 2,867,280 | ||||||||||
47 | Arminta Apartments | Multifamily | Garden | 1988/1990 | 88 | Units | 82,196 | 7,250,000 | ||||||||||
48 | The Shoppes of Ocoee | Retail | Unanchored | 2007 | 33,612 | Sq. Ft. | 212 | 7,125,000 | ||||||||||
49 | Riverplace Athletic Club | Retail | Single Tenant | 1986 | 2007 | 55,462 | Sq. Ft. | 128 | 7,100,000 | |||||||||
50 | Bramblewood MHC | Manufactured Housing Community | Manufactured Housing Community | 1970 | 200 | Pads | 34,980 | 7,012,500 | ||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | Hospitality | Limited Service | 1997 | 2007 | 72 | Rooms | 94,444 | 6,800,000 | |||||||||
52 | Fitch Apartments | Multifamily | Garden | 1968 | 2011 | 75 | Units | 89,914 | 6,750,000 | |||||||||
53 | Holiday Inn Express Wixom | Hospitality | Limited Service | 2001 | 2013 | 111 | Rooms | 60,270 | 6,700,000 | |||||||||
54 | Fairfield Inn & Suites New Braunfels | Hospitality | Limited Service | 2010 | 89 | Rooms | 75,107 | 6,695,000 |
A-3
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units(3) | Unit of Measure | Cut-off Date Balance Per Unit/SF/ Room/Pad ($)(4) | Original Balance ($)(4) | |||||||||
55 | Port Crossing | Retail | Anchored | 1999 | 65,405 | Sq. Ft. | 101 | 6,600,000 | ||||||||||
56 | Hampton Inn - Auburn Hills | Hospitality | Limited Service | 2011 | 80 | Rooms | 81,054 | 6,500,000 | ||||||||||
57 | Xena - Blossom Corners Apartments | Multifamily | Garden | 1988 | 2007 | 137 | Units | 30,133 | 4,725,000 | |||||||||
58 | Xena - Meadowdale Apartments | Multifamily | Garden | 1984 | 2008 | 64 | Units | 30,133 | 1,350,000 | |||||||||
59 | Elms Estate (MHC) | Manufactured Housing Community | Manufactured Housing Community | 1970 | 124 | Pads | 47,809 | 6,000,000 | ||||||||||
60 | Dover Storage Facility | Self Storage | Self Storage | 2012 | 88,200 | Sq. Ft. | 68 | 5,971,000 | ||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | Hospitality | Limited Service | 1997 | 2008 | 84 | Rooms | 66,667 | 5,600,000 | |||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | Multifamily | Cooperative | 1963 | 2002 | 192 | Units | 28,532 | 5,500,000 | |||||||||
63 | Eagle Point Apartments | Multifamily | Garden | 1965 | 2007 | 223 | Units | 24,439 | 5,450,000 | |||||||||
64 | Holiday Inn Express Southfield | Hospitality | Limited Service | 2002 | 2013 | 91 | Rooms | 58,704 | 5,350,000 | |||||||||
65 | The Palms Apartments | Multifamily | Garden | 1964 | 2008 | 103 | Units | 51,755 | 5,350,000 | |||||||||
66 | Boston Mills Road | Office | Suburban | 2000 | 59,613 | Sq. Ft. | 87 | 5,200,000 | ||||||||||
67 | 24 Central Park South, Inc. | Multifamily | Cooperative | 1960 | 2011 | 36 | Units | 141,667 | 5,100,000 | |||||||||
68 | Holiday Inn Express Somerset | Hospitality | Limited Service | 2009 | 75 | Rooms | 66,564 | 5,000,000 | ||||||||||
69 | Holiday Inn Express & Suites Lake Charles | Hospitality | Limited Service | 2001 | 2011 | 81 | Rooms | 61,632 | 5,000,000 | |||||||||
70 | Gateway Apartment Owners Corp. | Multifamily | Cooperative | 1964 | 2003 | 103 | Units | 46,718 | 4,825,000 | |||||||||
71 | Sage Creek | Multifamily | Garden | 2008 | 44 | Units | 109,318 | 4,810,000 | ||||||||||
72 | Budget Self Storage Portfolio | Self Storage | Self Storage | Various | Various | 206,465 | Sq. Ft. | 23 | 4,800,000 | |||||||||
72.01 | San Antonio Self Storage | Self Storage | Self Storage | 2004 | 69,300 | Sq. Ft. | 1,890,000 | |||||||||||
72.02 | Denton Self Storage | Self Storage | Self Storage | 1985 | 57,293 | Sq. Ft. | 1,200,000 | |||||||||||
72.03 | Jackson Self Storage | Self Storage | Self Storage | 1974 | 2003/2004 | 54,272 | Sq. Ft. | 940,000 | ||||||||||
72.04 | Laredo Self Storage | Self Storage | Self Storage | 1970 | 25,600 | Sq. Ft. | 770,000 | |||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | Multifamily | Cooperative | 1952 | 2004 | 187 | Units | 25,100 | 4,700,000 | |||||||||
74 | Cedar Park Estates | Manufactured Housing Community | Manufactured Housing Community | 1972 | 160 | Pads | 27,422 | 4,387,500 | ||||||||||
75 | Cityside Apartments | Multifamily | Garden | 1975 | 142 | Units | 29,835 | 4,250,000 | ||||||||||
76 | All American Storage Bloomington South | Self Storage | Self Storage | 1990 | 2007 | 55,534 | Sq. Ft. | 76 | 4,200,000 | |||||||||
77 | Fairfield Inn & Suites, Olathe, KS | Hospitality | Limited Service | 1996 | 2008 | 84 | Rooms | 48,571 | 4,080,000 | |||||||||
78 | Riverwinds MHC | Manufactured Housing Community | Manufactured Housing Community | 1970 | 102 | Pads | 39,668 | 4,050,000 | ||||||||||
79 | American Mini Storage I - Missouri City | Self Storage | Self Storage | 2005 | 55,175 | Sq. Ft. | 73 | 4,000,000 | ||||||||||
80 | Citrus Park Retail Center | Retail | Shadow Anchored | 2006 | 13,000 | Sq. Ft. | 308 | 4,000,000 | ||||||||||
81 | Bay Area Self Storage – Bird | Self Storage | Self Storage | 1990 | 38,924 | Sq. Ft. | 100 | 3,900,000 | ||||||||||
82 | Greens Lake Apartments | Multifamily | Garden | 1969 | 132 | Units | 29,134 | 3,850,000 | ||||||||||
83 | Amelia Station | Retail | Shadow Anchored | 1997 | 2010 | 33,707 | Sq. Ft. | 111 | 3,750,000 | |||||||||
84 | 67th Road Housing Corporation | Multifamily | Cooperative | 1946 | 2004 | 80 | Units | 44,822 | 3,600,000 | |||||||||
85 | Brougham Manor Apartments | Multifamily | Garden | 1966 | 104 | Units | 34,243 | 3,570,000 | ||||||||||
86 | 993 Fifth Avenue Corporation | Multifamily | Cooperative | 1930 | 2003 | 22 | Units | 159,091 | 3,500,000 | |||||||||
87 | American Mini Storage II - Arlington | Self Storage | Self Storage | 2002 | 85,175 | Sq. Ft. | 41 | 3,500,000 | ||||||||||
88 | Great Value Storage | Self Storage | Self Storage | 1973 | 2013 | 132,104 | Sq. Ft. | 26 | 3,400,000 | |||||||||
89 | All American Storage East | Self Storage | Self Storage | 1986 | 50,784 | Sq. Ft. | 67 | 3,400,000 | ||||||||||
90 | Shoppes of Fort Wright | Retail | Shadow Anchored | 2003 | 18,856 | Sq. Ft. | 173 | 3,275,000 | ||||||||||
91 | Patriot Village | Retail | Unanchored | 2004 | 20,000 | Sq. Ft. | 160 | 3,200,000 | ||||||||||
92 | All American Storage of Evansville | Self Storage | Self Storage | 2003 | 57,135 | Sq. Ft. | 56 | 3,200,000 | ||||||||||
93 | University Center South | Retail | Unanchored | 1972 | 43,532 | Sq. Ft. | 72 | 3,150,000 | ||||||||||
94 | Sun Valley MHC | Manufactured Housing Community | Manufactured Housing Community | 1965 | 184 | Pads | 16,285 | 3,000,000 | ||||||||||
95 | Shadow Wood MHP | Manufactured Housing Community | Manufactured Housing Community | 1974 | 272 | Pads | 10,863 | 2,962,000 | ||||||||||
96 | Ezon Building | Office | Suburban | 1988 | 2013 | 37,275 | Sq. Ft. | 78 | 2,900,000 | |||||||||
97 | Taxi Office Building | Office | Suburban | 1956 | 2004 | 24,021 | Sq. Ft. | 119 | 2,850,000 | |||||||||
98 | American Mini Storage II - Colorado Springs | Self Storage | Self Storage | 2002 | 109,460 | Sq. Ft. | 26 | 2,800,000 | ||||||||||
99 | Red Run MHC | Manufactured Housing Community | Manufactured Housing Community | 1956 | 2013 | 122 | Pads | 22,927 | 2,800,000 | |||||||||
100 | Walgreens - Denver | Retail | Single Tenant | 2004 | 14,560 | Sq. Ft. | 187 | 2,735,000 | ||||||||||
101 | Shops at Vicksburg | Retail | Shadow Anchored | 2013 | 9,000 | Sq. Ft. | 292 | 2,625,000 | ||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | Multifamily | Cooperative | 1947 | 2000 | 120 | Units | 20,802 | 2,500,000 | |||||||||
103 | Santa Fe Palms | Retail | Unanchored | 1999 | 21,749 | Sq. Ft. | 115 | 2,500,000 | ||||||||||
104 | Palmbrook Gardens Tenants Corp. | Multifamily | Cooperative | 1941 | 2004 | 59 | Units | 42,210 | 2,500,000 | |||||||||
105 | Commercial Drive Plaza | Retail | Unanchored | 1988 | 2006 | 30,941 | Sq. Ft. | 77 | 2,400,000 | |||||||||
106 | Stonegate MHP | Manufactured Housing Community | Manufactured Housing Community | 1992 | 132 | Pads | 18,162 | 2,400,000 | ||||||||||
107 | Harrison Commons, Ltd. | Multifamily | Cooperative | 1952 | 1994 | 51 | Units | 44,052 | 2,250,000 | |||||||||
108 | Breiel Boulevard Store-N-Lock | Self Storage | Self Storage | 2000/2001 | 60,865 | Sq. Ft. | 34 | 2,080,000 | ||||||||||
109 | Bay Area Self Storage – Bernal | Self Storage | Self Storage | 1994 | 51,075 | Sq. Ft. | 40 | 2,030,000 | ||||||||||
110 | Dundee Meadows MHC | Manufactured Housing Community | Manufactured Housing Community | 1995 | 80 | Pads | 24,015 | 1,925,000 | ||||||||||
111 | Trolley Commerce Center | Industrial | Warehouse | 1974 | 1986 | 104,404 | Sq. Ft. | 17 | 1,820,000 | |||||||||
112 | World Park 9 | Industrial | Flex | 1989 | 58,800 | Sq. Ft. | 30 | 1,755,000 | ||||||||||
113 | Florence Court Corporation | Multifamily | Cooperative | 1904 | 1994 | 27 | Units | 62,730 | 1,700,000 | |||||||||
114 | Cedargate Apartments | Multifamily | Garden | 1984 | 93 | Units | 18,124 | 1,690,000 | ||||||||||
115 | Dysart Mini Storage | Self Storage | Self Storage | 1985 | 40,035 | Sq. Ft. | 41 | 1,646,000 | ||||||||||
116 | Missile Drive MHP | Manufactured Housing Community | Manufactured Housing Community | 1970 | 74 | Pads | 21,802 | 1,615,000 | ||||||||||
117 | 23399 Commerce Drive | Industrial | Flex | 1985 | 2013 | 67,432 | Sq. Ft. | 22 | 1,500,000 | |||||||||
118 | 320 W. 89th St. Owners Corp. | Multifamily | Cooperative | 1921 | 2007 | 34 | Units | 43,947 | 1,500,000 | |||||||||
119 | Williamsburg East Apartments | Multifamily | Garden | 1963 | 80 | Units | 17,500 | 1,400,000 | ||||||||||
120 | Villa Manor MHP | Manufactured Housing Community | Manufactured Housing Community | 1965 | 79 | Pads | 15,161 | 1,200,000 | ||||||||||
121 | 214 West 17th Apartment Corp. | Multifamily | Cooperative | 1895 | 2005 | 11 | Units | 88,399 | 975,000 | |||||||||
122 | Commons of Pleasantville N.Y. Inc. | Multifamily | Cooperative | 1940 | 2010 | 34 | Units | 24,934 | 850,000 |
A-4
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Cut-off Date Balance ($)(4) | % of Aggregate Cut-off Date Balance(4) | Maturity Date or ARD Balloon Payment ($)(4) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Ongoing Fee | Certificate Administrator Fee Rate | |||||||||||||||
1 | Fairview Park Drive | 90,000,000 | 6.3% | 90,000,000 | N | 6/27/2014 | 8/1/2014 | 7/1/2024 | 7/1/2024 | 4.32900% | 0.00165% | 0.00320% | |||||||||||||||||
2 | Queens Atrium | 90,000,000 | 6.3% | 82,111,437 | N | 7/1/2014 | 8/6/2014 | 7/6/2019 | 8/6/2019 | 7/6/2024 | 4.30600% | 0.00000% | 0.00320% | ||||||||||||||||
3 | Sheraton Austin | 67,000,000 | 4.7% | 67,000,000 | N | 5/29/2014 | 7/1/2014 | 6/1/2019 | 6/1/2019 | 3.96000% | 0.00165% | 0.00320% | |||||||||||||||||
4 | Highland Portfolio | 62,400,000 | 4.4% | 56,382,515 | N | 7/9/2014 | 9/1/2014 | 8/1/2018 | 9/1/2018 | 8/1/2024 | 4.95600% | 0.00165% | 0.00320% | ||||||||||||||||
4.01 | Garfield Commons | 20,523,730 | 1.4% | ||||||||||||||||||||||||||
4.02 | Farmbrooke Manor | 13,346,210 | 0.9% | ||||||||||||||||||||||||||
4.03 | Warren Manor | 11,688,700 | 0.8% | ||||||||||||||||||||||||||
4.04 | Warren Woods | 7,782,930 | 0.5% | ||||||||||||||||||||||||||
4.05 | Highland Towers | 6,031,710 | 0.4% | ||||||||||||||||||||||||||
4.06 | Golf Manor | 3,026,720 | 0.2% | ||||||||||||||||||||||||||
5 | Cedar Crest Professional Park | 59,929,763 | 4.2% | 48,650,503 | N | 6/20/2014 | 8/11/2014 | 8/11/2014 | 7/11/2024 | 4.58000% | 0.00165% | 0.00320% | |||||||||||||||||
6 | Shops at CenterPoint | 54,000,000 | 3.8% | 49,382,996 | N | 6/27/2014 | 8/11/2014 | 7/11/2019 | 8/11/2019 | 7/11/2024 | 4.45000% | 0.00165% | 0.00320% | ||||||||||||||||
7 | Algonquin Portfolio | 49,500,000 | 3.5% | 43,500,579 | N | 5/27/2014 | 7/1/2014 | 6/1/2017 | 7/1/2017 | 6/1/2024 | 4.67000% | 0.00165% | 0.00320% | ||||||||||||||||
7.01 | 1900 Pollitt | 11,350,000 | 0.8% | ||||||||||||||||||||||||||
7.02 | 1701 Pollitt | 6,675,000 | 0.5% | ||||||||||||||||||||||||||
7.03 | 40 Potash | 6,550,000 | 0.5% | ||||||||||||||||||||||||||
7.04 | 1905 Nevins | 6,500,000 | 0.5% | ||||||||||||||||||||||||||
7.05 | 125 Algonquin | 5,475,000 | 0.4% | ||||||||||||||||||||||||||
7.06 | 128 Bauer | 3,150,000 | 0.2% | ||||||||||||||||||||||||||
7.07 | 5 Thornton | 3,050,000 | 0.2% | ||||||||||||||||||||||||||
7.08 | 1500 Pollitt | 1,970,000 | 0.1% | ||||||||||||||||||||||||||
7.09 | 30-40 Leslie Court | 1,765,000 | 0.1% | ||||||||||||||||||||||||||
7.10 | 156 Algonquin | 1,115,000 | 0.1% | ||||||||||||||||||||||||||
7.11 | 145 Algonquin | 1,000,000 | 0.1% | ||||||||||||||||||||||||||
7.12 | 95 Bauer | 900,000 | 0.1% | ||||||||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | 46,879,457 | 3.3% | 37,871,942 | N | 6/11/2014 | 7/11/2014 | 7/11/2014 | 6/11/2024 | 4.40000% | 0.00165% | 0.00320% | |||||||||||||||||
9 | Montgomery Mall | 46,000,000 | 3.2% | 46,000,000 | N | 4/22/2014 | 6/1/2014 | 5/1/2024 | 5/1/2024 | 4.57000% | 0.00000% | 0.00320% | |||||||||||||||||
10 | The Bluffs | 36,184,577 | 2.5% | 29,581,935 | N | 6/30/2014 | 8/11/2014 | 8/11/2014 | 7/11/2024 | 4.79000% | 0.00165% | 0.00320% | |||||||||||||||||
11 | Holiday Inn San Francisco Airport | 33,000,000 | 2.3% | 24,559,225 | N | 7/2/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | 4.87000% | 0.00165% | 0.00320% | |||||||||||||||||
12 | White Road Plaza | 32,000,000 | 2.2% | 29,311,192 | N | 7/1/2014 | 8/11/2014 | 7/11/2019 | 8/11/2019 | 7/11/2024 | 4.55000% | 0.00165% | 0.00320% | ||||||||||||||||
13 | Oak Park Village Apartments | 29,150,000 | 2.0% | 25,674,834 | N | 5/22/2014 | 7/1/2014 | 6/1/2017 | 7/1/2017 | 6/1/2024 | 4.77000% | 0.00165% | 0.00320% | ||||||||||||||||
14 | The Lovejoy | 24,000,000 | 1.7% | 24,000,000 | N | 6/18/2014 | 8/11/2014 | 7/11/2024 | 7/11/2024 | 4.31000% | 0.00165% | 0.00320% | |||||||||||||||||
15 | Oak Court Mall | 23,884,983 | 1.7% | 21,132,804 | N | 3/18/2014 | 5/1/2014 | 5/1/2014 | 4/1/2021 | 4.75600% | 0.00165% | 0.00320% | |||||||||||||||||
16 | Kane Distribution Center 6 | 22,600,000 | 1.6% | 21,444,520 | N | 6/9/2014 | 8/1/2014 | 7/1/2016 | 8/1/2016 | 7/1/2019 | 4.23000% | 0.00165% | 0.00320% | ||||||||||||||||
17 | Rock Pointe East | 21,750,000 | 1.5% | 18,161,476 | N | 6/27/2014 | 8/1/2014 | 7/1/2015 | 8/1/2015 | 7/1/2024 | 4.62000% | 0.00165% | 0.00320% | ||||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 19,229,059 | 1.3% | 15,777,468 | N | 6/27/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.90000% | 0.00165% | 0.00320% | |||||||||||||||||
18.01 | Residence Inn Glendale | 11,152,854 | 0.8% | ||||||||||||||||||||||||||
18.02 | SpringHill Suites Glendale | 8,076,205 | 0.6% | ||||||||||||||||||||||||||
19 | Best Western Premier Hotel Napa | 18,970,041 | 1.3% | 14,141,435 | N | 6/30/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.87000% | 0.00165% | 0.00320% | |||||||||||||||||
20 | Seven Corners Apartments | 18,000,000 | 1.3% | 18,000,000 | N | 5/30/2014 | 7/5/2014 | 6/5/2024 | 6/5/2024 | 4.30000% | 0.00165% | 0.00320% | |||||||||||||||||
21 | Barrington Orthopedics Portfolio | 15,859,221 | 1.1% | 12,811,998 | N | 6/6/2014 | 7/11/2014 | 7/11/2014 | 6/11/2024 | 4.40000% | 0.00165% | 0.00320% | |||||||||||||||||
22 | 2929 Imperial Highway | 15,250,000 | 1.1% | 13,981,331 | N | 6/20/2014 | 8/1/2014 | 7/1/2019 | 8/1/2019 | 7/1/2024 | 4.60700% | 0.00165% | 0.00320% | ||||||||||||||||
23 | Marina Plaza | 14,750,000 | 1.0% | 12,567,477 | N | 6/13/2014 | 8/11/2014 | 7/11/2016 | 8/11/2016 | 7/11/2024 | 4.41000% | 0.00165% | 0.00320% | ||||||||||||||||
24 | JBL Hotel Portfolio | 14,684,117 | 1.0% | 12,059,789 | N | 6/17/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.92900% | 0.00165% | 0.00320% | |||||||||||||||||
24.01 | La Quinta Inn & Suites Ely | 9,369,865 | 0.7% | ||||||||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 5,314,252 | 0.4% | ||||||||||||||||||||||||||
25 | Coastal Sunbelt | 14,500,000 | 1.0% | 13,313,297 | Y | 7/1/2014 | 8/6/2014 | 7/6/2019 | 8/6/2019 | 7/6/2024 | 7/6/2044 | 4.70000% | 0.00165% | 0.00320% | |||||||||||||||
26 | Quantico III | 13,367,122 | 0.9% | 10,879,507 | N | 5/19/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.62000% | 0.00165% | 0.00320% | |||||||||||||||||
27 | Kingsborough Estates MHC | 13,125,000 | 0.9% | 11,316,491 | N | 7/1/2014 | 8/1/2014 | 7/1/2016 | 8/1/2016 | 7/1/2024 | 4.86000% | 0.00165% | 0.00320% | ||||||||||||||||
28 | The Stockdale Plaza | 12,000,000 | 0.8% | 10,980,871 | N | 6/9/2014 | 7/11/2014 | 6/11/2019 | 7/11/2019 | 6/11/2024 | 4.49000% | 0.00165% | 0.00320% | ||||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 11,986,016 | 0.8% | 9,736,743 | N | 6/20/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.60000% | 0.00165% | 0.00320% | |||||||||||||||||
30 | Clear Point Gardens | 11,970,736 | 0.8% | 9,752,768 | N | 5/30/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.65000% | 0.00165% | 0.00320% | |||||||||||||||||
31 | Harbourside Office Building | 11,945,077 | 0.8% | 9,860,792 | N | 3/28/2014 | 5/1/2014 | 5/1/2014 | 4/1/2024 | 4.98000% | 0.00165% | 0.00320% | |||||||||||||||||
32 | Cimarron Heights MHP | 11,686,273 | 0.8% | 9,483,607 | N | 6/10/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.57000% | 0.00165% | 0.00320% | |||||||||||||||||
33 | Village Oaks | 11,425,000 | 0.8% | 10,112,085 | N | 5/2/2014 | 7/1/2014 | 6/1/2017 | 7/1/2017 | 6/1/2024 | 4.99000% | 0.00165% | 0.00320% | ||||||||||||||||
34 | One Commerce | 11,200,000 | 0.8% | 9,878,354 | N | 6/20/2014 | 8/1/2014 | 7/1/2017 | 8/1/2017 | 7/1/2024 | 4.83000% | 0.00165% | 0.00320% | ||||||||||||||||
35 | LA Fitness - Irvine | 10,988,014 | 0.8% | 9,013,609 | Y | 6/25/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 7/1/2044 | 4.89300% | 0.00165% | 0.00320% | ||||||||||||||||
36 | Colonial Heritage MHC | 10,981,900 | 0.8% | 8,114,321 | N | 6/4/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.63000% | 0.00165% | 0.00320% | |||||||||||||||||
37 | Woods of Fairlawn Apartments | 10,075,619 | 0.7% | 8,222,468 | N | 5/16/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.70000% | 0.00165% | 0.00320% | |||||||||||||||||
38 | Arrowhead Apartments | 9,987,623 | 0.7% | 8,719,616 | N | 6/27/2014 | 8/11/2014 | 8/11/2014 | 7/11/2021 | 4.33000% | 0.00165% | 0.00320% | |||||||||||||||||
39 | Holiday Inn Louisville | 9,969,750 | 0.7% | 7,583,504 | N | 5/16/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 5.39000% | 0.00165% | 0.00320% | |||||||||||||||||
40 | Genesis Building | 8,719,728 | 0.6% | 6,439,588 | N | 6/4/2014 | 7/11/2014 | 7/11/2014 | 6/11/2024 | 4.57000% | 0.00165% | 0.00320% | |||||||||||||||||
41 | SecurLock Portfolio | 8,580,931 | 0.6% | 7,147,245 | N | 12/9/2013 | 2/1/2014 | 2/1/2014 | 1/1/2024 | 5.16000% | 0.00165% | 0.00320% | |||||||||||||||||
41.01 | SecurLock - Warner Robins | 3,415,508 | 0.2% | ||||||||||||||||||||||||||
41.02 | SecurLock - Snellville | 2,945,293 | 0.2% | ||||||||||||||||||||||||||
41.03 | SecurLock- Dawsonville | 2,220,130 | 0.2% | ||||||||||||||||||||||||||
42 | Quest Automotive Products | 8,462,421 | 0.6% | 5,476,895 | Y | 5/16/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 6/1/2034 | 5.55000% | 0.00165% | 0.00320% | ||||||||||||||||
43 | Bon Aire Park Owners, Inc. | 8,089,504 | 0.6% | 6,463,051 | N | 6/3/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.12000% | 0.00165% | 0.00320% | |||||||||||||||||
44 | AT&T - 2011 West Hastings | 8,000,000 | 0.6% | 6,841,652 | N | 6/2/2014 | 7/11/2014 | 6/11/2016 | 7/11/2016 | 6/11/2024 | 4.55000% | 0.00165% | 0.00320% | ||||||||||||||||
45 | Holiday Inn Express Superior | 7,967,417 | 0.6% | 5,939,403 | N | 6/5/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.87000% | 0.00165% | 0.00320% | |||||||||||||||||
46 | Swift Spinning Leaseback | 7,774,108 | 0.5% | 6,420,408 | N | 4/21/2014 | 6/1/2014 | 6/1/2014 | 5/1/2024 | 5.03000% | 0.00165% | 0.00320% | |||||||||||||||||
46.01 | 16 Corporate Ridge Parkway | 4,916,346 | 0.3% | ||||||||||||||||||||||||||
46.02 | 3314 4th Avenue | 2,857,762 | 0.2% | ||||||||||||||||||||||||||
47 | Arminta Apartments | 7,233,272 | 0.5% | 5,945,728 | N | 6/3/2014 | 7/5/2014 | 7/5/2014 | 6/5/2024 | 4.92000% | 0.00165% | 0.00320% | |||||||||||||||||
48 | The Shoppes of Ocoee | 7,117,159 | 0.5% | 5,830,042 | N | 6/23/2014 | 8/11/2014 | 8/11/2014 | 7/11/2024 | 4.85000% | 0.00165% | 0.00320% | |||||||||||||||||
49 | Riverplace Athletic Club | 7,100,000 | 0.5% | 6,306,004 | N | 7/3/2014 | 9/1/2014 | 9/1/2014 | 8/1/2021 | 5.15000% | 0.00165% | 0.00320% | |||||||||||||||||
50 | Bramblewood MHC | 6,995,949 | 0.5% | 5,730,015 | N | 5/19/2014 | 7/5/2014 | 7/5/2014 | 6/5/2024 | 4.81000% | 0.00165% | 0.00320% | |||||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 6,800,000 | 0.5% | 5,866,638 | N | 6/24/2014 | 8/1/2014 | 7/1/2016 | 8/1/2016 | 7/1/2024 | 4.88400% | 0.00165% | 0.00320% | ||||||||||||||||
52 | Fitch Apartments | 6,743,516 | 0.5% | 6,264,081 | N | 6/19/2014 | 8/1/2014 | 8/1/2014 | 7/1/2019 | 5.42000% | 0.00165% | 0.00320% | |||||||||||||||||
53 | Holiday Inn Express Wixom | 6,690,012 | 0.5% | 5,043,390 | N | 6/26/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 5.18000% | 0.00165% | 0.00320% | |||||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 6,684,500 | 0.5% | 4,988,506 | N | 6/25/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.90000% | 0.00165% | 0.00320% |
A-5
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Cut-off Date Balance ($)(4) | % of Aggregate Cut-off Date Balance(4) | Maturity Date or ARD Balloon Payment ($)(4) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Ongoing Fee | Certificate Administrator Fee Rate | |||||||||||||||
55 | Port Crossing | 6,600,000 | 0.5% | 5,398,262 | N | 7/3/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | 4.84000% | 0.00165% | 0.00320% | |||||||||||||||||
56 | Hampton Inn - Auburn Hills | 6,484,341 | 0.5% | 5,293,471 | N | 5/13/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.71000% | 0.00165% | 0.00320% | |||||||||||||||||
57 | Xena - Blossom Corners Apartments | 4,710,765 | 0.3% | 3,637,275 | N | 5/30/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.58000% | 0.00165% | 0.00320% | |||||||||||||||||
58 | Xena - Meadowdale Apartments | 1,345,933 | 0.1% | 1,039,222 | N | 5/30/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.58000% | 0.00165% | 0.00320% | |||||||||||||||||
59 | Elms Estate (MHC) | 5,928,302 | 0.4% | 2,222,144 | N | 5/1/2014 | 6/1/2014 | 6/1/2014 | 5/1/2024 | 5.19000% | 0.00165% | 0.00320% | |||||||||||||||||
60 | Dover Storage Facility | 5,961,602 | 0.4% | 4,445,772 | N | 6/23/2014 | 8/5/2014 | 8/5/2014 | 7/5/2024 | 4.88000% | 0.00165% | 0.00320% | |||||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 5,600,000 | 0.4% | 4,831,349 | N | 6/24/2014 | 8/1/2014 | 7/1/2016 | 8/1/2016 | 7/1/2024 | 4.88400% | 0.00165% | 0.00320% | ||||||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 5,478,179 | 0.4% | 4,397,945 | N | 5/1/2014 | 6/1/2014 | 6/1/2014 | 5/1/2024 | 4.18000% | 0.00165% | 0.00320% | |||||||||||||||||
63 | Eagle Point Apartments | 5,450,000 | 0.4% | 4,784,048 | N | 5/12/2014 | 7/1/2014 | 5/1/2017 | 6/1/2017 | 6/1/2024 | 4.70000% | 0.00165% | 0.00320% | ||||||||||||||||
64 | Holiday Inn Express Southfield | 5,342,025 | 0.4% | 4,027,185 | N | 6/26/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 5.18000% | 0.00165% | 0.00320% | |||||||||||||||||
65 | The Palms Apartments | 5,330,781 | 0.4% | 4,349,887 | N | 5/9/2014 | 6/11/2014 | 6/11/2014 | 5/11/2024 | 4.66000% | 0.00165% | 0.00320% | |||||||||||||||||
66 | Boston Mills Road | 5,194,794 | 0.4% | 4,310,690 | N | 6/13/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 5.25000% | 0.00165% | 0.00320% | |||||||||||||||||
67 | 24 Central Park South, Inc. | 5,100,000 | 0.4% | 5,100,000 | N | 6/26/2014 | 8/1/2014 | 7/1/2024 | 7/1/2024 | 4.11000% | 0.00165% | 0.00320% | |||||||||||||||||
68 | Holiday Inn Express Somerset | 4,992,298 | 0.4% | 3,739,231 | N | 6/4/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 5.00000% | 0.00165% | 0.00320% | |||||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 4,992,228 | 0.4% | 3,732,395 | N | 6/26/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.95000% | 0.00165% | 0.00320% | |||||||||||||||||
70 | Gateway Apartment Owners Corp. | 4,811,970 | 0.3% | 3,852,479 | N | 5/29/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.14000% | 0.00165% | 0.00320% | |||||||||||||||||
71 | Sage Creek | 4,810,000 | 0.3% | 4,810,000 | N | 5/23/2014 | 7/1/2014 | 6/1/2024 | 6/1/2024 | 4.57000% | 0.00165% | 0.00320% | |||||||||||||||||
72 | Budget Self Storage Portfolio | 4,800,000 | 0.3% | 3,367,525 | N | 7/2/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | 5.20000% | 0.00165% | 0.00320% | |||||||||||||||||
72.01 | San Antonio Self Storage | 1,890,000 | 0.1% | ||||||||||||||||||||||||||
72.02 | Denton Self Storage | 1,200,000 | 0.1% | ||||||||||||||||||||||||||
72.03 | Jackson Self Storage | 940,000 | 0.1% | ||||||||||||||||||||||||||
72.04 | Laredo Self Storage | 770,000 | 0.1% | ||||||||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 4,693,777 | 0.3% | 3,736,710 | N | 6/20/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.02000% | 0.00165% | 0.00320% | |||||||||||||||||
74 | Cedar Park Estates | 4,387,500 | 0.3% | 3,866,996 | N | 7/2/2014 | 9/1/2014 | 8/1/2017 | 9/1/2017 | 8/1/2024 | 4.80000% | 0.00165% | 0.00320% | ||||||||||||||||
75 | Cityside Apartments | 4,236,525 | 0.3% | 3,522,096 | N | 4/30/2014 | 6/1/2014 | 6/1/2014 | 5/1/2024 | 5.24000% | 0.00165% | 0.00320% | |||||||||||||||||
76 | All American Storage Bloomington South | 4,194,651 | 0.3% | 3,824,642 | N | 7/1/2014 | 8/5/2014 | 8/5/2014 | 7/5/2019 | 4.20000% | 0.00165% | 0.00320% | |||||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 4,080,000 | 0.3% | 3,430,706 | N | 6/24/2014 | 8/1/2014 | 7/1/2015 | 8/1/2015 | 7/1/2024 | 4.85400% | 0.00165% | 0.00320% | ||||||||||||||||
78 | Riverwinds MHC | 4,046,148 | 0.3% | 3,379,686 | N | 7/3/2014 | 8/5/2014 | 8/5/2014 | 7/5/2024 | 5.46000% | 0.00165% | 0.00320% | |||||||||||||||||
79 | American Mini Storage I - Missouri City | 4,000,000 | 0.3% | 3,733,799 | N | 6/16/2014 | 8/1/2014 | 7/1/2017 | 8/1/2017 | 7/1/2021 | 4.48000% | 0.00165% | 0.00320% | ||||||||||||||||
80 | Citrus Park Retail Center | 4,000,000 | 0.3% | 3,365,022 | N | 6/12/2014 | 8/1/2014 | 7/1/2015 | 8/1/2015 | 7/1/2024 | 4.87000% | 0.00165% | 0.00320% | ||||||||||||||||
81 | Bay Area Self Storage – Bird | 3,900,000 | 0.3% | 3,900,000 | N | 5/14/2014 | 7/1/2014 | 6/1/2024 | 6/1/2024 | 4.49000% | 0.00165% | 0.00320% | |||||||||||||||||
82 | Greens Lake Apartments | 3,845,684 | 0.3% | 3,141,870 | N | 6/18/2014 | 8/11/2014 | 8/11/2014 | 7/11/2024 | 4.77000% | 0.00165% | 0.00320% | |||||||||||||||||
83 | Amelia Station | 3,741,312 | 0.3% | 3,073,347 | N | 5/30/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.90000% | 0.00165% | 0.00320% | |||||||||||||||||
84 | 67th Road Housing Corporation | 3,585,775 | 0.3% | 2,880,700 | N | 4/30/2014 | 6/1/2014 | 6/1/2014 | 5/1/2024 | 4.20000% | 0.00165% | 0.00320% | |||||||||||||||||
85 | Brougham Manor Apartments | 3,561,294 | 0.2% | 2,901,449 | N | 5/22/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.65000% | 0.00165% | 0.00320% | |||||||||||||||||
86 | 993 Fifth Avenue Corporation | 3,500,000 | 0.2% | 3,500,000 | N | 4/29/2014 | 6/1/2014 | 5/1/2024 | 5/1/2024 | 4.24000% | 0.00165% | 0.00320% | |||||||||||||||||
87 | American Mini Storage II - Arlington | 3,500,000 | 0.2% | 3,264,988 | N | 6/4/2014 | 8/1/2014 | 7/1/2017 | 8/1/2017 | 7/1/2021 | 4.43000% | 0.00165% | 0.00320% | ||||||||||||||||
88 | Great Value Storage | 3,396,083 | 0.2% | 2,763,438 | N | 6/19/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.65000% | 0.00165% | 0.00320% | |||||||||||||||||
89 | All American Storage East | 3,395,670 | 0.2% | 3,096,139 | N | 7/1/2014 | 8/5/2014 | 8/5/2014 | 7/5/2019 | 4.20000% | 0.00165% | 0.00320% | |||||||||||||||||
90 | Shoppes of Fort Wright | 3,267,428 | 0.2% | 2,684,943 | N | 5/13/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.91000% | 0.00165% | 0.00320% | |||||||||||||||||
91 | Patriot Village | 3,200,000 | 0.2% | 2,678,339 | N | 6/2/2014 | 7/11/2014 | 6/11/2015 | 7/11/2015 | 6/11/2024 | 4.70000% | 0.00165% | 0.00320% | ||||||||||||||||
92 | All American Storage of Evansville | 3,195,925 | 0.2% | 2,914,013 | N | 7/1/2014 | 8/5/2014 | 8/5/2014 | 7/5/2019 | 4.20000% | 0.00165% | 0.00320% | |||||||||||||||||
93 | University Center South | 3,142,626 | 0.2% | 2,577,339 | N | 5/30/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.85000% | 0.00165% | 0.00320% | |||||||||||||||||
94 | Sun Valley MHC | 2,996,480 | 0.2% | 2,431,694 | N | 6/30/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.57000% | 0.00165% | 0.00320% | |||||||||||||||||
95 | Shadow Wood MHP | 2,954,777 | 0.2% | 2,407,308 | N | 5/9/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.65000% | 0.00165% | 0.00320% | |||||||||||||||||
96 | Ezon Building | 2,897,019 | 0.2% | 2,395,570 | N | 6/17/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 5.14000% | 0.00165% | 0.00320% | |||||||||||||||||
97 | Taxi Office Building | 2,846,768 | 0.2% | 2,321,897 | N | 6/4/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 4.72000% | 0.00165% | 0.00320% | |||||||||||||||||
98 | American Mini Storage II - Colorado Springs | 2,800,000 | 0.2% | 2,611,991 | N | 6/4/2014 | 8/1/2014 | 7/1/2017 | 8/1/2017 | 7/1/2021 | 4.43000% | 0.00165% | 0.00320% | ||||||||||||||||
99 | Red Run MHC | 2,797,087 | 0.2% | 2,483,783 | N | 6/20/2014 | 8/1/2014 | 8/1/2014 | 7/1/2021 | 5.09000% | 0.00165% | 0.00320% | |||||||||||||||||
100 | Walgreens - Denver | 2,728,180 | 0.2% | 2,214,501 | N | 6/2/2014 | 7/11/2014 | 7/11/2014 | 6/11/2024 | 4.54000% | 0.00165% | 0.00320% | |||||||||||||||||
101 | Shops at Vicksburg | 2,625,000 | 0.2% | 2,227,035 | N | 6/6/2014 | 7/11/2014 | 12/11/2015 | 1/11/2016 | 6/11/2024 | 4.72000% | 0.00165% | 0.00320% | ||||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 2,496,261 | 0.2% | 2,218,921 | N | 6/2/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.20000% | 0.00165% | 0.00320% | |||||||||||||||||
103 | Santa Fe Palms | 2,494,148 | 0.2% | 2,045,506 | N | 5/8/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.85000% | 0.00165% | 0.00320% | |||||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | 2,490,381 | 0.2% | 2,009,678 | N | 4/29/2014 | 6/1/2014 | 6/1/2014 | 5/1/2024 | 4.33000% | 0.00165% | 0.00320% | |||||||||||||||||
105 | Commercial Drive Plaza | 2,397,521 | 0.2% | 1,981,260 | N | 6/11/2014 | 8/5/2014 | 8/5/2014 | 7/5/2024 | 5.12000% | 0.00165% | 0.00320% | |||||||||||||||||
106 | Stonegate MHP | 2,397,420 | 0.2% | 1,970,307 | N | 6/11/2014 | 8/5/2014 | 8/5/2014 | 7/5/2024 | 4.95000% | 0.00165% | 0.00320% | |||||||||||||||||
107 | Harrison Commons, Ltd. | 2,246,645 | 0.2% | 1,997,616 | N | 5/29/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.21000% | 0.00165% | 0.00320% | |||||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 2,075,540 | 0.1% | 1,725,257 | N | 5/8/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 5.27000% | 0.00165% | 0.00320% | |||||||||||||||||
109 | Bay Area Self Storage – Bernal | 2,030,000 | 0.1% | 2,030,000 | N | 5/14/2014 | 7/1/2014 | 6/1/2024 | 6/1/2024 | 4.49000% | 0.00165% | 0.00320% | |||||||||||||||||
110 | Dundee Meadows MHC | 1,921,196 | 0.1% | 1,615,731 | N | 6/3/2014 | 7/5/2014 | 7/5/2014 | 6/5/2024 | 5.65000% | 0.00165% | 0.00320% | |||||||||||||||||
111 | Trolley Commerce Center | 1,813,873 | 0.1% | 1,347,995 | N | 5/12/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.74000% | 0.00165% | 0.00320% | |||||||||||||||||
112 | World Park 9 | 1,752,731 | 0.1% | 1,596,283 | N | 6/18/2014 | 8/11/2014 | 8/11/2014 | 7/11/2019 | 4.13000% | 0.00165% | 0.00320% | |||||||||||||||||
113 | Florence Court Corporation | 1,693,704 | 0.1% | 1,230,662 | N | 5/28/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.14000% | 0.00165% | 0.00320% | |||||||||||||||||
114 | Cedargate Apartments | 1,685,570 | 0.1% | 1,356,552 | N | 5/30/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.29000% | 0.00165% | 0.00320% | |||||||||||||||||
115 | Dysart Mini Storage | 1,644,292 | 0.1% | 1,357,935 | N | 6/11/2014 | 8/5/2014 | 8/5/2014 | 7/5/2024 | 5.10000% | 0.00165% | 0.00320% | |||||||||||||||||
116 | Missile Drive MHP | 1,613,328 | 0.1% | 1,332,792 | N | 6/19/2014 | 8/1/2014 | 8/1/2014 | 7/1/2024 | 5.11000% | 0.00165% | 0.00320% | |||||||||||||||||
117 | 23399 Commerce Drive | 1,494,951 | 0.1% | 1,110,984 | N | 5/6/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.74000% | 0.00165% | 0.00320% | |||||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 1,494,181 | 0.1% | 1,204,114 | N | 4/28/2014 | 6/1/2014 | 6/1/2014 | 5/1/2024 | 4.29000% | 0.00165% | 0.00320% | |||||||||||||||||
119 | Williamsburg East Apartments | 1,400,000 | 0.1% | 1,165,257 | N | 7/3/2014 | 9/1/2014 | 9/1/2014 | 8/1/2024 | 5.38000% | 0.00165% | 0.00320% | |||||||||||||||||
120 | Villa Manor MHP | 1,197,680 | 0.1% | 1,010,278 | N | 5/30/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 5.75000% | 0.00165% | 0.00320% | |||||||||||||||||
121 | 214 West 17th Apartment Corp. | 972,388 | 0.1% | 779,590 | N | 6/2/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.18000% | 0.00165% | 0.00320% | |||||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 847,754 | 0.1% | 681,329 | N | 6/2/2014 | 7/1/2014 | 7/1/2014 | 6/1/2024 | 4.25000% | 0.00165% | 0.00320% |
A-6
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Servicing Fee | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | |||||||||||||
1 | Fairview Park Drive | 0.02000% | 0.00050% | 4.30365% | Actual/360 | 329,184.38 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | |||||||||||||
2 | Queens Atrium | 0.01250% | 0.00050% | 4.28980% | Actual/360 | 445,701.44 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | |||||||||||||
3 | Sheraton Austin | 0.02000% | 0.00050% | 3.93465% | Actual/360 | 224,170.83 | Interest-only, Balloon | Actual/360 | 60 | 58 | 60 | 58 | |||||||||||||
4 | Highland Portfolio | 0.02000% | 0.00050% | 4.93065% | Actual/360 | 333,300.71 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 48 | 48 | |||||||||||||
4.01 | Garfield Commons | ||||||||||||||||||||||||
4.02 | Farmbrooke Manor | ||||||||||||||||||||||||
4.03 | Warren Manor | ||||||||||||||||||||||||
4.04 | Warren Woods | ||||||||||||||||||||||||
4.05 | Highland Towers | ||||||||||||||||||||||||
4.06 | Golf Manor | ||||||||||||||||||||||||
5 | Cedar Crest Professional Park | 0.02000% | 0.00050% | 4.55465% | Actual/360 | 306,869.88 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
6 | Shops at CenterPoint | 0.02000% | 0.00050% | 4.42465% | Actual/360 | 272,008.13 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | |||||||||||||
7 | Algonquin Portfolio | 0.02000% | 0.00050% | 4.64465% | Actual/360 | 255,833.91 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | |||||||||||||
7.01 | 1900 Pollitt | ||||||||||||||||||||||||
7.02 | 1701 Pollitt | ||||||||||||||||||||||||
7.03 | 40 Potash | ||||||||||||||||||||||||
7.04 | 1905 Nevins | ||||||||||||||||||||||||
7.05 | 125 Algonquin | ||||||||||||||||||||||||
7.06 | 128 Bauer | ||||||||||||||||||||||||
7.07 | 5 Thornton | ||||||||||||||||||||||||
7.08 | 1500 Pollitt | ||||||||||||||||||||||||
7.09 | 30-40 Leslie Court | ||||||||||||||||||||||||
7.10 | 156 Algonquin | ||||||||||||||||||||||||
7.11 | 145 Algonquin | ||||||||||||||||||||||||
7.12 | 95 Bauer | ||||||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | 0.02000% | 0.00050% | 4.37465% | Actual/360 | 235,357.63 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
9 | Montgomery Mall | 0.02000% | 0.00050% | 4.54630% | Actual/360 | 177,616.44 | Interest-only, Balloon | Actual/360 | 120 | 117 | 120 | 117 | |||||||||||||
10 | The Bluffs | 0.02000% | 0.00050% | 4.76465% | Actual/360 | 189,841.12 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
11 | Holiday Inn San Francisco Airport | 0.06000% | 0.00050% | 4.80465% | Actual/360 | 190,423.52 | Amortizing Balloon | 120 | 120 | 0 | 0 | ||||||||||||||
12 | White Road Plaza | 0.02000% | 0.00050% | 4.52465% | Actual/360 | 163,091.37 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | |||||||||||||
13 | Oak Park Village Apartments | 0.02000% | 0.00050% | 4.74465% | Actual/360 | 152,411.80 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | |||||||||||||
14 | The Lovejoy | 0.04000% | 0.00050% | 4.26465% | Actual/360 | 87,397.22 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | |||||||||||||
15 | Oak Court Mall | 0.02000% | 0.00050% | 4.73065% | Actual/360 | 125,282.17 | Amortizing Balloon | 84 | 80 | 0 | 0 | ||||||||||||||
16 | Kane Distribution Center 6 | 0.06000% | 0.00050% | 4.16465% | Actual/360 | 110,913.96 | Interest-only, Amortizing Balloon | Actual/360 | 60 | 59 | 24 | 23 | |||||||||||||
17 | Rock Pointe East | 0.02000% | 0.00050% | 4.59465% | Actual/360 | 111,760.27 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | |||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 0.02000% | 0.00050% | 4.87465% | Actual/360 | 102,164.89 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
18.01 | Residence Inn Glendale | ||||||||||||||||||||||||
18.02 | SpringHill Suites Glendale | ||||||||||||||||||||||||
19 | Best Western Premier Hotel Napa | 0.06000% | 0.00050% | 4.80465% | Actual/360 | 109,637.79 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
20 | Seven Corners Apartments | 0.09000% | 0.00050% | 4.20465% | Actual/360 | 65,395.83 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | |||||||||||||
21 | Barrington Orthopedics Portfolio | 0.02000% | 0.00050% | 4.37465% | Actual/360 | 79,620.98 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
22 | 2929 Imperial Highway | 0.05000% | 0.00050% | 4.55165% | Actual/360 | 78,242.08 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | |||||||||||||
23 | Marina Plaza | 0.02000% | 0.00050% | 4.38465% | Actual/360 | 73,949.39 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | |||||||||||||
24 | JBL Hotel Portfolio | 0.02000% | 0.00050% | 4.90365% | Actual/360 | 78,276.15 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
24.01 | La Quinta Inn & Suites Ely | ||||||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | ||||||||||||||||||||||||
25 | Coastal Sunbelt | 0.02000% | 0.00050% | 4.67465% | Actual/360 | 75,202.48 | Interest-only, Amortizing ARD | Actual/360 | 120 | 119 | 60 | 59 | |||||||||||||
26 | Quantico III | 0.07000% | 0.00050% | 4.54465% | Actual/360 | 68,854.60 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
27 | Kingsborough Estates MHC | 0.02000% | 0.00050% | 4.83465% | Actual/360 | 69,339.13 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | |||||||||||||
28 | The Stockdale Plaza | 0.02000% | 0.00050% | 4.46465% | Actual/360 | 60,730.96 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 60 | 58 | |||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 0.08000% | 0.00050% | 4.51465% | Actual/360 | 61,517.32 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
30 | Clear Point Gardens | 0.06000% | 0.00050% | 4.58465% | Actual/360 | 61,876.42 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
31 | Harbourside Office Building | 0.06000% | 0.00050% | 4.91465% | Actual/360 | 64,272.00 | Amortizing Balloon | 120 | 116 | 0 | 0 | ||||||||||||||
32 | Cimarron Heights MHP | 0.09000% | 0.00050% | 4.47465% | Actual/360 | 59,769.80 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
33 | Village Oaks | 0.06000% | 0.00050% | 4.92465% | Actual/360 | 61,262.06 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 36 | 34 | |||||||||||||
34 | One Commerce | 0.06000% | 0.00050% | 4.76465% | Actual/360 | 58,965.79 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | |||||||||||||
35 | LA Fitness - Irvine | 0.02000% | 0.00050% | 4.86765% | Actual/360 | 58,333.15 | Amortizing ARD | 120 | 119 | 0 | 0 | ||||||||||||||
36 | Colonial Heritage MHC | 0.02000% | 0.00050% | 4.60465% | Actual/360 | 61,956.07 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
37 | Woods of Fairlawn Apartments | 0.11000% | 0.00050% | 4.58465% | Actual/360 | 52,382.42 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
38 | Arrowhead Apartments | 0.05000% | 0.00050% | 4.27465% | Actual/360 | 49,663.46 | Amortizing Balloon | 84 | 83 | 0 | 0 | ||||||||||||||
39 | Holiday Inn Louisville | 0.06000% | 0.00050% | 5.32465% | Actual/360 | 60,753.57 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
40 | Genesis Building | 0.06000% | 0.00050% | 4.50465% | Actual/360 | 48,983.65 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
41 | SecurLock Portfolio | 0.06000% | 0.00050% | 5.09465% | Actual/360 | 47,284.58 | Amortizing Balloon | 120 | 113 | 0 | 0 | ||||||||||||||
41.01 | SecurLock - Warner Robins | ||||||||||||||||||||||||
41.02 | SecurLock - Snellville | ||||||||||||||||||||||||
41.03 | SecurLock- Dawsonville | ||||||||||||||||||||||||
42 | Quest Automotive Products | 0.06000% | 0.00050% | 5.48465% | Actual/360 | 58,710.72 | Amortizing ARD | 120 | 118 | 0 | 0 | ||||||||||||||
43 | Bon Aire Park Owners, Inc. | 0.08000% | 0.00050% | 4.03465% | Actual/360 | 39,233.10 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
44 | AT&T - 2011 West Hastings | 0.02000% | 0.00050% | 4.52465% | Actual/360 | 40,772.84 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 24 | 22 | |||||||||||||
45 | Holiday Inn Express Superior | 0.02000% | 0.00050% | 4.84465% | Actual/360 | 46,047.87 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
46 | Swift Spinning Leaseback | 0.02000% | 0.00050% | 5.00465% | Actual/360 | 42,015.21 | Amortizing Balloon | 120 | 117 | 0 | 0 | ||||||||||||||
46.01 | 16 Corporate Ridge Parkway | ||||||||||||||||||||||||
46.02 | 3314 4th Avenue | ||||||||||||||||||||||||
47 | Arminta Apartments | 0.02000% | 0.00050% | 4.89465% | Actual/360 | 38,565.87 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
48 | The Shoppes of Ocoee | 0.02000% | 0.00050% | 4.82465% | Actual/360 | 37,598.04 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
49 | Riverplace Athletic Club | 0.02000% | 0.00050% | 5.12465% | Actual/360 | 38,767.86 | Amortizing Balloon | 84 | 84 | 0 | 0 | ||||||||||||||
50 | Bramblewood MHC | 0.02000% | 0.00050% | 4.78465% | Actual/360 | 36,834.56 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 0.02000% | 0.00050% | 4.85865% | Actual/360 | 36,023.32 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | |||||||||||||
52 | Fitch Apartments | 0.02000% | 0.00050% | 5.39465% | Actual/360 | 37,987.64 | Amortizing Balloon | 60 | 59 | 0 | 0 | ||||||||||||||
53 | Holiday Inn Express Wixom | 0.02000% | 0.00050% | 5.15465% | Actual/360 | 39,873.38 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 0.02000% | 0.00050% | 4.87465% | Actual/360 | 38,749.23 | Amortizing Balloon | 120 | 119 | 0 | 0 |
A-7
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Servicing Fee | CREFC® IP Royalty License Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | |||||||||||||
55 | Port Crossing | 0.02000% | 0.00050% | 4.81465% | Actual/360 | 34,787.67 | Amortizing Balloon | 120 | 120 | 0 | 0 | ||||||||||||||
56 | Hampton Inn - Auburn Hills | 0.02000% | 0.00050% | 4.68465% | Actual/360 | 33,750.54 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
57 | Xena - Blossom Corners Apartments | 0.07000% | 0.00050% | 4.50465% | Actual/360 | 25,437.41 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
58 | Xena - Meadowdale Apartments | 0.07000% | 0.00050% | 4.50465% | Actual/360 | 7,267.83 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
59 | Elms Estate (MHC) | 0.02000% | 0.00050% | 5.16465% | Actual/360 | 50,320.78 | Amortizing Balloon | 120 | 117 | 0 | 0 | ||||||||||||||
60 | Dover Storage Facility | 0.06000% | 0.00050% | 4.81465% | Actual/360 | 34,489.68 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 0.02000% | 0.00050% | 4.85865% | Actual/360 | 29,666.26 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | |||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 0.08000% | 0.00050% | 4.09465% | Actual/360 | 26,831.78 | Amortizing Balloon | 120 | 117 | 0 | 0 | ||||||||||||||
63 | Eagle Point Apartments | 0.02000% | 0.00050% | 4.67465% | Actual/360 | 28,265.76 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 35 | 33 | |||||||||||||
64 | Holiday Inn Express Southfield | 0.02000% | 0.00050% | 5.15465% | Actual/360 | 31,839.19 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
65 | The Palms Apartments | 0.02000% | 0.00050% | 4.63465% | Actual/360 | 27,618.64 | Amortizing Balloon | 120 | 117 | 0 | 0 | ||||||||||||||
66 | Boston Mills Road | 0.02000% | 0.00050% | 5.22465% | Actual/360 | 28,714.59 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
67 | 24 Central Park South, Inc. | 0.08000% | 0.00050% | 4.02465% | Actual/360 | 17,710.10 | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | |||||||||||||
68 | Holiday Inn Express Somerset | 0.02000% | 0.00050% | 4.97465% | Actual/360 | 29,229.50 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 0.02000% | 0.00050% | 4.92465% | Actual/360 | 29,084.03 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
70 | Gateway Apartment Owners Corp. | 0.08000% | 0.00050% | 4.05465% | Actual/360 | 23,426.42 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
71 | Sage Creek | 0.02000% | 0.00050% | 4.54465% | Actual/360 | 18,572.50 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | |||||||||||||
72 | Budget Self Storage Portfolio | 0.02000% | 0.00050% | 5.17465% | Actual/360 | 30,195.36 | Amortizing Balloon | 120 | 120 | 0 | 0 | ||||||||||||||
72.01 | San Antonio Self Storage | ||||||||||||||||||||||||
72.02 | Denton Self Storage | ||||||||||||||||||||||||
72.03 | Jackson Self Storage | ||||||||||||||||||||||||
72.04 | Laredo Self Storage | ||||||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 0.08000% | 0.00050% | 3.93465% | Actual/360 | 22,492.74 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
74 | Cedar Park Estates | 0.02000% | 0.00050% | 4.77465% | Actual/360 | 23,019.69 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | |||||||||||||
75 | Cityside Apartments | 0.06000% | 0.00050% | 5.17465% | Actual/360 | 23,442.34 | Amortizing Balloon | 120 | 117 | 0 | 0 | ||||||||||||||
76 | All American Storage Bloomington South | 0.02000% | 0.00050% | 4.17465% | Actual/360 | 20,538.72 | Amortizing Balloon | 60 | 59 | 0 | 0 | ||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 0.02000% | 0.00050% | 4.82865% | Actual/360 | 21,539.72 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | |||||||||||||
78 | Riverwinds MHC | 0.02000% | 0.00050% | 5.43465% | Actual/360 | 22,893.92 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
79 | American Mini Storage I - Missouri City | 0.02000% | 0.00050% | 4.45465% | Actual/360 | 20,219.91 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 83 | 36 | 35 | |||||||||||||
80 | Citrus Park Retail Center | 0.02000% | 0.00050% | 4.84465% | Actual/360 | 21,156.19 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 12 | 11 | |||||||||||||
81 | Bay Area Self Storage – Bird | 0.02000% | 0.00050% | 4.46465% | Actual/360 | 14,795.17 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | |||||||||||||
82 | Greens Lake Apartments | 0.02000% | 0.00050% | 4.74465% | Actual/360 | 20,129.86 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
83 | Amelia Station | 0.04000% | 0.00050% | 4.85465% | Actual/360 | 19,902.25 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
84 | 67th Road Housing Corporation | 0.08000% | 0.00050% | 4.11465% | Actual/360 | 17,604.62 | Amortizing Balloon | 120 | 117 | 0 | 0 | ||||||||||||||
85 | Brougham Manor Apartments | 0.02000% | 0.00050% | 4.62465% | Actual/360 | 18,408.23 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
86 | 993 Fifth Avenue Corporation | 0.08000% | 0.00050% | 4.15465% | Actual/360 | 12,538.43 | Interest-only, Balloon | Actual/360 | 120 | 117 | 120 | 117 | |||||||||||||
87 | American Mini Storage II - Arlington | 0.02000% | 0.00050% | 4.40465% | Actual/360 | 17,588.71 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 83 | 36 | 35 | |||||||||||||
88 | Great Value Storage | 0.02000% | 0.00050% | 4.62465% | Actual/360 | 17,531.65 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
89 | All American Storage East | 0.02000% | 0.00050% | 4.17465% | Actual/360 | 16,626.58 | Amortizing Balloon | 60 | 59 | 0 | 0 | ||||||||||||||
90 | Shoppes of Fort Wright | 0.02000% | 0.00050% | 4.88465% | Actual/360 | 17,401.21 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
91 | Patriot Village | 0.02000% | 0.00050% | 4.67465% | Actual/360 | 16,596.41 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 12 | 10 | |||||||||||||
92 | All American Storage of Evansville | 0.02000% | 0.00050% | 4.17465% | Actual/360 | 15,648.55 | Amortizing Balloon | 60 | 59 | 0 | 0 | ||||||||||||||
93 | University Center South | 0.04000% | 0.00050% | 4.80465% | Actual/360 | 16,622.29 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
94 | Sun Valley MHC | 0.02000% | 0.00050% | 4.54465% | Actual/360 | 15,325.59 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
95 | Shadow Wood MHP | 0.02000% | 0.00050% | 4.62465% | Actual/360 | 15,273.16 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
96 | Ezon Building | 0.02000% | 0.00050% | 5.11465% | Actual/360 | 15,816.90 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
97 | Taxi Office Building | 0.02000% | 0.00050% | 4.69465% | Actual/360 | 14,815.46 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
98 | American Mini Storage II - Colorado Springs | 0.02000% | 0.00050% | 4.40465% | Actual/360 | 14,070.97 | Interest-only, Amortizing Balloon | Actual/360 | 84 | 83 | 36 | 35 | |||||||||||||
99 | Red Run MHC | 0.02000% | 0.00050% | 5.06465% | Actual/360 | 15,185.39 | Amortizing Balloon | 84 | 83 | 0 | 0 | ||||||||||||||
100 | Walgreens - Denver | 0.02000% | 0.00050% | 4.51465% | Actual/360 | 13,922.92 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
101 | Shops at Vicksburg | 0.07000% | 0.00050% | 4.64465% | Actual/360 | 13,645.82 | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 18 | 16 | |||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 0.08000% | 0.00050% | 4.11465% | Actual/360 | 10,761.57 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
103 | Santa Fe Palms | 0.02000% | 0.00050% | 4.82465% | Actual/360 | 13,192.30 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | 0.08000% | 0.00050% | 4.24465% | Actual/360 | 12,415.86 | Amortizing Balloon | 120 | 117 | 0 | 0 | ||||||||||||||
105 | Commercial Drive Plaza | 0.02000% | 0.00050% | 5.09465% | Actual/360 | 13,060.30 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
106 | Stonegate MHP | 0.02000% | 0.00050% | 4.92465% | Actual/360 | 12,810.48 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
107 | Harrison Commons, Ltd. | 0.08000% | 0.00050% | 4.12465% | Actual/360 | 9,699.60 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 0.02000% | 0.00050% | 5.24465% | Actual/360 | 11,511.62 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
109 | Bay Area Self Storage – Bernal | 0.02000% | 0.00050% | 4.46465% | Actual/360 | 7,701.08 | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | |||||||||||||
110 | Dundee Meadows MHC | 0.02000% | 0.00050% | 5.62465% | Actual/360 | 11,111.79 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
111 | Trolley Commerce Center | 0.08000% | 0.00050% | 4.65465% | Actual/360 | 10,365.67 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
112 | World Park 9 | 0.02000% | 0.00050% | 4.10465% | Actual/360 | 8,510.70 | Amortizing Balloon | 60 | 59 | 0 | 0 | ||||||||||||||
113 | Florence Court Corporation | 0.08000% | 0.00050% | 4.05465% | Actual/360 | 9,105.16 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
114 | Cedargate Apartments | 0.02000% | 0.00050% | 4.26465% | Actual/360 | 8,353.41 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
115 | Dysart Mini Storage | 0.02000% | 0.00050% | 5.07465% | Actual/360 | 8,936.95 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
116 | Missile Drive MHP | 0.02000% | 0.00050% | 5.08465% | Actual/360 | 8,778.57 | Amortizing Balloon | 120 | 119 | 0 | 0 | ||||||||||||||
117 | 23399 Commerce Drive | 0.02000% | 0.00050% | 4.71465% | Actual/360 | 8,543.14 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 0.08000% | 0.00050% | 4.20465% | Actual/360 | 7,414.27 | Amortizing Balloon | 120 | 117 | 0 | 0 | ||||||||||||||
119 | Williamsburg East Apartments | 0.02000% | 0.00050% | 5.35465% | Actual/360 | 7,843.96 | Amortizing Balloon | 120 | 120 | 0 | 0 | ||||||||||||||
120 | Villa Manor MHP | 0.02000% | 0.00050% | 5.72465% | Actual/360 | 7,002.87 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
121 | 214 West 17th Apartment Corp. | 0.08000% | 0.00050% | 4.09465% | Actual/360 | 4,756.54 | Amortizing Balloon | 120 | 118 | 0 | 0 | ||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 0.08000% | 0.00050% | 4.16465% | Actual/360 | 4,181.49 | Amortizing Balloon | 120 | 118 | 0 | 0 |
A-8
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning (Mos.) | Prepayment Provisions(6) | Grace Period Default (Days) | Grace Period Late (Days)(5) | Appraised Value ($)(7)(8) | Appraisal Date | Coop -Rental Value(9) | Coop - LTV as Rental (9) | Coop - Unsold Percent(10) | |||||||||||||
1 | Fairview Park Drive | 0 | 0 | 1 | L(25),D(91),O(4) | 5 | 5 | 135,000,000 | 5/22/2014 | ||||||||||||||||
2 | Queens Atrium | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 260,000,000 | 6/10/2014 | ||||||||||||||||
3 | Sheraton Austin | 0 | 0 | 2 | L(26),D(30),O(4) | 5 | 5 | 108,400,000 | 5/9/2014 | ||||||||||||||||
4 | Highland Portfolio | 360 | 360 | 0 | L(24),D(92),O(4) | 5 | 5 | 86,590,000 | 6/9/2014 | ||||||||||||||||
4.01 | Garfield Commons | 28,480,000 | 6/9/2014 | ||||||||||||||||||||||
4.02 | Farmbrooke Manor | 18,520,000 | 6/9/2014 | ||||||||||||||||||||||
4.03 | Warren Manor | 16,220,000 | 6/9/2014 | ||||||||||||||||||||||
4.04 | Warren Woods | 10,800,000 | 6/9/2014 | ||||||||||||||||||||||
4.05 | Highland Towers | 8,370,000 | 6/9/2014 | ||||||||||||||||||||||
4.06 | Golf Manor | 4,200,000 | 6/9/2014 | ||||||||||||||||||||||
5 | Cedar Crest Professional Park | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 93,100,000 | 3/4/2014 | ||||||||||||||||
6 | Shops at CenterPoint | 360 | 360 | 1 | L(25),D(88),O(7) | 0 | 5 | 73,600,000 | 9/1/2014 | ||||||||||||||||
7 | Algonquin Portfolio | 360 | 360 | 2 | L(26),D(90),O(4) | 5 | 0 | 82,850,000 | Various | ||||||||||||||||
7.01 | 1900 Pollitt | 21,600,000 | 5/9/2014 | ||||||||||||||||||||||
7.02 | 1701 Pollitt | 10,000,000 | 5/7/2014 | ||||||||||||||||||||||
7.03 | 40 Potash | 8,800,000 | 5/7/2014 | ||||||||||||||||||||||
7.04 | 1905 Nevins | 9,400,000 | 5/7/2014 | ||||||||||||||||||||||
7.05 | 125 Algonquin | 7,300,000 | 5/7/2014 | ||||||||||||||||||||||
7.06 | 128 Bauer | 4,200,000 | 5/7/2014 | ||||||||||||||||||||||
7.07 | 5 Thornton | 10,400,000 | 5/7/2014 | ||||||||||||||||||||||
7.08 | 1500 Pollitt | 3,000,000 | 5/7/2014 | ||||||||||||||||||||||
7.09 | 30-40 Leslie Court | 2,400,000 | 5/7/2014 | ||||||||||||||||||||||
7.10 | 156 Algonquin | 2,100,000 | 5/7/2014 | ||||||||||||||||||||||
7.11 | 145 Algonquin | 2,300,000 | 5/7/2014 | ||||||||||||||||||||||
7.12 | 95 Bauer | 1,350,000 | 5/7/2014 | ||||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | 360 | 358 | 2 | GRTR 3% or YM(116),O(4) | 0 | 5 | 87,200,000 | 4/11/2014 | ||||||||||||||||
9 | Montgomery Mall | 0 | 0 | 3 | L(27),D(86),O(7) | 5 | 5 | 195,000,000 | 3/28/2014 | ||||||||||||||||
10 | The Bluffs | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 48,300,000 | 5/6/2014 | ||||||||||||||||
11 | Holiday Inn San Francisco Airport | 300 | 300 | 0 | L(24),D(92),O(4) | 5 | 5 | 58,400,000 | 2/11/2014 | ||||||||||||||||
12 | White Road Plaza | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 5 | 44,840,000 | 5/16/2014 | ||||||||||||||||
13 | Oak Park Village Apartments | 360 | 360 | 2 | L(26),D(91),O(3) | 5 | 5 | 37,000,000 | 11/21/2013 | ||||||||||||||||
14 | The Lovejoy | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 5 | 38,550,000 | 5/20/2014 | ||||||||||||||||
15 | Oak Court Mall | 360 | 356 | 4 | L(28),D(49),O(7) | 5 | 5 | 61,000,000 | 2/26/2014 | ||||||||||||||||
16 | Kane Distribution Center 6 | 360 | 360 | 1 | L(25),D(31),O(4) | 5 | 5 | 39,100,000 | 6/1/2014 | ||||||||||||||||
17 | Rock Pointe East | 360 | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 29,800,000 | 4/24/2014 | ||||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 27,500,000 | 3/28/2014 | ||||||||||||||||
18.01 | Residence Inn Glendale | 16,100,000 | 3/28/2014 | ||||||||||||||||||||||
18.02 | SpringHill Suites Glendale | 11,400,000 | 3/28/2014 | ||||||||||||||||||||||
19 | Best Western Premier Hotel Napa | 300 | 299 | 1 | L(25),D(91),O(4) | 5 | 5 | 31,700,000 | 2/13/2014 | ||||||||||||||||
20 | Seven Corners Apartments | 0 | 0 | 2 | L(26),D(90),O(4) | 0 | 0 | 32,800,000 | 4/1/2014 | ||||||||||||||||
21 | Barrington Orthopedics Portfolio | 360 | 358 | 2 | L(26),GRTR 1% or YM(90),O(4) | 0 | 5 | 26,630,000 | 5/12/2014 | ||||||||||||||||
22 | 2929 Imperial Highway | 360 | 360 | 1 | L(25),D(90),O(5) | 5 | 5 | 21,700,000 | 5/16/2014 | ||||||||||||||||
23 | Marina Plaza | 360 | 360 | 1 | L(25),D(88),O(7) | 0 | 5 | 26,250,000 | 4/25/2014 | ||||||||||||||||
24 | JBL Hotel Portfolio | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 21,000,000 | Various | ||||||||||||||||
24.01 | La Quinta Inn & Suites Ely | 13,600,000 | 4/17/2014 | ||||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 7,400,000 | 4/18/2014 | ||||||||||||||||||||||
25 | Coastal Sunbelt | 360 | 360 | 1 | L(25),GRTR 1% or YM(88),O(7) | 0 | 0 | 22,000,000 | 5/22/2014 | ||||||||||||||||
26 | Quantico III | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 0 | 24,600,000 | 4/14/2014 | ||||||||||||||||
27 | Kingsborough Estates MHC | 360 | 360 | 1 | L(25),D(92),O(3) | 0 | 0 | 17,500,000 | 4/23/2014 | ||||||||||||||||
28 | The Stockdale Plaza | 360 | 360 | 2 | L(26),D or GRTR 1% or YM(87),O(7) | 0 | 5 | 17,800,000 | 5/8/2014 | ||||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 71,600,000 | 4/14/2014 | 53,700,000 | 22.3% | 0.0% | |||||||||||||
30 | Clear Point Gardens | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 17,480,000 | 5/1/2014 | ||||||||||||||||
31 | Harbourside Office Building | 360 | 356 | 4 | L(28),D(88),O(4) | 5 | 5 | 16,650,000 | 3/6/2014 | ||||||||||||||||
32 | Cimarron Heights MHP | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 20,950,000 | 3/4/2014 | ||||||||||||||||
33 | Village Oaks | 360 | 360 | 2 | L(26),D(90),O(4) | 5 | 5 | 15,500,000 | 3/21/2014 | ||||||||||||||||
34 | One Commerce | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 15,550,000 | 5/1/2014 | ||||||||||||||||
35 | LA Fitness - Irvine | 360 | 359 | 1 | L(59),GRTR 1% or YM(57),O(4) | 5 | 0 | 16,300,000 | 5/20/2014 | ||||||||||||||||
36 | Colonial Heritage MHC | 300 | 299 | 1 | L(25),GRTR 1% or YM(91),O(4) | 5 | 5 | 15,075,000 | 2/22/2014 | ||||||||||||||||
37 | Woods of Fairlawn Apartments | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 13,470,000 | 12/20/2013 | ||||||||||||||||
38 | Arrowhead Apartments | 360 | 359 | 1 | L(25),D(55),O(4) | 0 | 5 | 20,450,000 | 5/9/2014 | ||||||||||||||||
39 | Holiday Inn Louisville | 300 | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 15,700,000 | 4/9/2014 | ||||||||||||||||
40 | Genesis Building | 300 | 298 | 2 | L(26),D(90),O(4) | 0 | 5 | 13,500,000 | 4/16/2014 | ||||||||||||||||
41 | SecurLock Portfolio | 360 | 353 | 7 | L(31),D(85),O(4) | 5 | 5 | 14,070,000 | Various | ||||||||||||||||
41.01 | SecurLock - Warner Robins | 5,600,000 | 11/5/2013 | ||||||||||||||||||||||
41.02 | SecurLock - Snellville | 4,830,000 | 11/4/2013 | ||||||||||||||||||||||
41.03 | SecurLock- Dawsonville | 3,640,000 | 11/4/2013 | ||||||||||||||||||||||
42 | Quest Automotive Products | 240 | 238 | 2 | L(26),D(90),O(4) | 0 | 0 | 14,200,000 | 3/25/2014 | ||||||||||||||||
43 | Bon Aire Park Owners, Inc. | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 25,600,000 | 3/28/2014 | 22,600,000 | 35.8% | 1.1% | |||||||||||||
44 | AT&T - 2011 West Hastings | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 5 | 11,800,000 | 4/22/2014 | ||||||||||||||||
45 | Holiday Inn Express Superior | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 11,400,000 | 4/28/2014 | ||||||||||||||||
46 | Swift Spinning Leaseback | 360 | 357 | 3 | L(27),D(89),O(4) | 5 | 5 | 11,500,000 | 1/27/2014 | ||||||||||||||||
46.01 | 16 Corporate Ridge Parkway | 7,650,000 | 1/27/2014 | ||||||||||||||||||||||
46.02 | 3314 4th Avenue | 3,850,000 | 1/27/2014 | ||||||||||||||||||||||
47 | Arminta Apartments | 360 | 358 | 2 | L(26),D(88),O(6) | 0 | 0 | 13,300,000 | 4/11/2014 | ||||||||||||||||
48 | The Shoppes of Ocoee | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 9,600,000 | 4/22/2014 | ||||||||||||||||
49 | Riverplace Athletic Club | 360 | 360 | 0 | L(24),GRTR 1% or YM(57),O(3) | 0 | 0 | 10,600,000 | 5/9/2014 | ||||||||||||||||
50 | Bramblewood MHC | 360 | 358 | 2 | L(26),D(87),O(7) | 0 | 0 | 9,350,000 | 3/31/2014 | ||||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 10,800,000 | 3/20/2014 | ||||||||||||||||
52 | Fitch Apartments | 360 | 359 | 1 | L(25),D(33),O(2) | 5 | 5 | 9,200,000 | 5/22/2014 | ||||||||||||||||
53 | Holiday Inn Express Wixom | 300 | 299 | 1 | L(25),D(93),O(2) | 5 | 5 | 10,700,000 | 5/1/2014 | ||||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 300 | 299 | 1 | L(25),D(92),O(3) | 5 | 5 | 9,600,000 | 3/11/2014 |
A-9
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning (Mos.) | Prepayment Provisions(6) | Grace Period Default (Days) | Grace Period Late (Days)(5) | Appraised Value ($)(7)(8) | Appraisal Date | Coop -Rental Value(9) | Coop - LTV as Rental (9) | Coop - Unsold Percent(10) | |||||||||||||
55 | Port Crossing | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 8,850,000 | 5/21/2014 | ||||||||||||||||
56 | Hampton Inn - Auburn Hills | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 11,800,000 | 3/25/2014 | ||||||||||||||||
57 | Xena - Blossom Corners Apartments | 324 | 322 | 2 | L(24),GRTR 1% or YM(92),O(4) | 5 | 5 | 6,300,000 | 4/11/2014 | ||||||||||||||||
58 | Xena - Meadowdale Apartments | 324 | 322 | 2 | L(24),GRTR 1% or YM(92),O(4) | 5 | 5 | 1,800,000 | 4/11/2014 | ||||||||||||||||
59 | Elms Estate (MHC) | 168 | 165 | 3 | L(27),D(91),O(2) | 5 | 5 | 8,680,000 | 3/26/2014 | ||||||||||||||||
60 | Dover Storage Facility | 300 | 299 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,900,000 | 4/25/2014 | ||||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 8,900,000 | 3/20/2014 | ||||||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 360 | 357 | 3 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 53,310,000 | 3/18/2014 | 25,100,000 | 21.8% | 5.2% | |||||||||||||
63 | Eagle Point Apartments | 360 | 360 | 2 | L(26),D(91),O(3) | 0 | 0 | 8,900,000 | 4/14/2014 | ||||||||||||||||
64 | Holiday Inn Express Southfield | 300 | 299 | 1 | L(25),D(93),O(2) | 5 | 5 | 9,300,000 | 5/1/2014 | ||||||||||||||||
65 | The Palms Apartments | 360 | 357 | 3 | L(27),D(89),O(4) | 0 | 5 | 7,500,000 | 4/8/2014 | ||||||||||||||||
66 | Boston Mills Road | 360 | 359 | 1 | L(25),D(92),O(3) | 5 | 5 | 7,000,000 | 5/7/2014 | ||||||||||||||||
67 | 24 Central Park South, Inc. | 0 | 0 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 145,300,000 | 5/2/2014 | 51,200,000 | 10.0% | 0.0% | |||||||||||||
68 | Holiday Inn Express Somerset | 300 | 299 | 1 | L(25),D(93),O(2) | 5 | 5 | 7,200,000 | 4/9/2014 | ||||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 300 | 299 | 1 | L(25),D(92),O(3) | 0 | 0 | 8,600,000 | 3/27/2014 | ||||||||||||||||
70 | Gateway Apartment Owners Corp. | 360 | 358 | 2 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 24,190,000 | 3/27/2014 | 19,000,000 | 25.3% | 4.9% | |||||||||||||
71 | Sage Creek | 0 | 0 | 2 | L(26),D(90),O(4) | 5 | 0 | 7,400,000 | 4/25/2014 | ||||||||||||||||
72 | Budget Self Storage Portfolio | 270 | 270 | 0 | L(24),D(93),O(3) | 0 | 15 | 8,560,000 | Various | ||||||||||||||||
72.01 | San Antonio Self Storage | 3,100,000 | 4/24/2014 | ||||||||||||||||||||||
72.02 | Denton Self Storage | 2,700,000 | 4/24/2014 | ||||||||||||||||||||||
72.03 | Jackson Self Storage | 1,440,000 | 4/28/2014 | ||||||||||||||||||||||
72.04 | Laredo Self Storage | 1,320,000 | 5/5/2014 | ||||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 360 | 359 | 1 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 18,700,000 | 4/17/2014 | 16,200,000 | 29.0% | 36.9% | |||||||||||||
74 | Cedar Park Estates | 360 | 360 | 0 | L(24),D(89),O(7) | 0 | 0 | 5,850,000 | 6/17/2014 | ||||||||||||||||
75 | Cityside Apartments | 360 | 357 | 3 | L(27),D(89),O(4) | 5 | 5 | 5,800,000 | 3/27/2014 | ||||||||||||||||
76 | All American Storage Bloomington South | 360 | 359 | 1 | L(25),D(32),O(3) | 0 | 0 | 5,800,000 | 5/28/2014 | ||||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 360 | 360 | 1 | L(25),D(91),O(4) | 5 | 5 | 6,300,000 | 3/20/2014 | ||||||||||||||||
78 | Riverwinds MHC | 360 | 359 | 1 | L(25),GRTR 1% or YM(92),O(3) | 0 | 0 | 5,840,000 | 5/9/2014 | ||||||||||||||||
79 | American Mini Storage I - Missouri City | 360 | 360 | 1 | L(25),D(55),O(4) | 5 | 5 | 6,350,000 | 4/24/2014 | ||||||||||||||||
80 | Citrus Park Retail Center | 360 | 360 | 1 | L(25),D(93),O(2) | 5 | 5 | 5,450,000 | 5/2/2014 | ||||||||||||||||
81 | Bay Area Self Storage – Bird | 0 | 0 | 2 | L(26),GRTR 1% or YM(87),O(7) | 5 | 5 | 7,720,000 | 4/7/2014 | ||||||||||||||||
82 | Greens Lake Apartments | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 5 | 6,700,000 | 5/1/2014 | ||||||||||||||||
83 | Amelia Station | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 0 | 5,000,000 | 4/1/2014 | ||||||||||||||||
84 | 67th Road Housing Corporation | 360 | 357 | 3 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 14,800,000 | 3/21/2014 | 10,400,000 | 34.5% | 6.3% | |||||||||||||
85 | Brougham Manor Apartments | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 5,000,000 | 3/26/2014 | ||||||||||||||||
86 | 993 Fifth Avenue Corporation | 0 | 0 | 3 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 265,091,000 | 3/27/2014 | 75,900,000 | 4.6% | 0.0% | |||||||||||||
87 | American Mini Storage II - Arlington | 360 | 360 | 1 | L(25),D(55),O(4) | 5 | 5 | 5,500,000 | 4/23/2014 | ||||||||||||||||
88 | Great Value Storage | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 4,700,000 | 5/6/2014 | ||||||||||||||||
89 | All American Storage East | 360 | 359 | 1 | L(25),D(32),O(3) | 0 | 0 | 4,560,000 | 5/28/2014 | ||||||||||||||||
90 | Shoppes of Fort Wright | 360 | 358 | 2 | L(26),D(91),O(3) | 5 | 5 | 4,560,000 | 4/11/2014 | ||||||||||||||||
91 | Patriot Village | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 5 | 4,825,000 | 5/1/2014 | ||||||||||||||||
92 | All American Storage of Evansville | 360 | 359 | 1 | L(25),D(32),O(3) | 0 | 0 | 4,300,000 | 5/28/2014 | ||||||||||||||||
93 | University Center South | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 0 | 4,500,000 | 4/1/2014 | ||||||||||||||||
94 | Sun Valley MHC | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 4,020,000 | 5/31/2014 | ||||||||||||||||
95 | Shadow Wood MHP | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 3,950,000 | 4/4/2014 | ||||||||||||||||
96 | Ezon Building | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 4,500,000 | 4/22/2014 | ||||||||||||||||
97 | Taxi Office Building | 360 | 359 | 1 | L(25),D(91),O(4) | 5 | 5 | 4,990,000 | 4/9/2014 | ||||||||||||||||
98 | American Mini Storage II - Colorado Springs | 360 | 360 | 1 | L(25),D(55),O(4) | 5 | 5 | 4,250,000 | 4/18/2014 | ||||||||||||||||
99 | Red Run MHC | 360 | 359 | 1 | L(25),D(54),O(5) | 0 | 0 | 4,000,000 | 3/23/2014 | ||||||||||||||||
100 | Walgreens - Denver | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 5 | 5,100,000 | 4/29/2014 | ||||||||||||||||
101 | Shops at Vicksburg | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 5 | 3,500,000 | 5/8/2014 | ||||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 480 | 478 | 2 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 27,600,000 | 3/28/2014 | 19,400,000 | 12.9% | 11.7% | |||||||||||||
103 | Santa Fe Palms | 360 | 358 | 2 | L(26),D(90),O(4) | 5 | 5 | 4,100,000 | 5/7/2014 | ||||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | 360 | 357 | 3 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 11,033,394 | 3/20/2014 | 8,600,000 | 29.0% | 5.1% | |||||||||||||
105 | Commercial Drive Plaza | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 4,600,000 | 4/8/2014 | ||||||||||||||||
106 | Stonegate MHP | 360 | 359 | 1 | L(25),D(88),O(7) | 0 | 0 | 3,330,000 | 4/8/2014 | ||||||||||||||||
107 | Harrison Commons, Ltd. | 480 | 478 | 2 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 10,900,000 | 4/23/2014 | 11,200,000 | 20.1% | 0.0% | |||||||||||||
108 | Breiel Boulevard Store-N-Lock | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 3,063,000 | 4/7/2014 | ||||||||||||||||
109 | Bay Area Self Storage – Bernal | 0 | 0 | 2 | L(26),GRTR 1% or YM(87),O(7) | 5 | 5 | 9,100,000 | 4/7/2014 | ||||||||||||||||
110 | Dundee Meadows MHC | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 2,890,000 | 2/26/2014 | ||||||||||||||||
111 | Trolley Commerce Center | 300 | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 2,800,000 | 3/25/2014 | ||||||||||||||||
112 | World Park 9 | 360 | 359 | 1 | L(25),D(31),O(4) | 0 | 5 | 2,700,000 | 5/8/2014 | ||||||||||||||||
113 | Florence Court Corporation | 300 | 298 | 2 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 36,725,180 | 4/23/2014 | 15,600,000 | 10.9% | 0.0% | |||||||||||||
114 | Cedargate Apartments | 360 | 358 | 2 | L(26),GRTR 1% or YM(90),O(4) | 5 | 5 | 3,330,000 | 3/24/2014 | ||||||||||||||||
115 | Dysart Mini Storage | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 2,420,000 | 4/29/2014 | ||||||||||||||||
116 | Missile Drive MHP | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 0 | 2,360,000 | 4/8/2014 | ||||||||||||||||
117 | 23399 Commerce Drive | 300 | 298 | 2 | L(26),D(90),O(4) | 5 | 5 | 2,900,000 | 3/28/2014 | ||||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 360 | 357 | 3 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 29,450,000 | 3/14/2014 | 11,000,000 | 13.6% | 11.8% | |||||||||||||
119 | Williamsburg East Apartments | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 2,240,000 | 5/19/2014 | ||||||||||||||||
120 | Villa Manor MHP | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 1,720,000 | 4/7/2014 | ||||||||||||||||
121 | 214 West 17th Apartment Corp. | 360 | 358 | 2 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 28,240,000 | 3/27/2014 | 17,300,000 | 5.6% | 0.0% | |||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 360 | 358 | 2 | GRTR 1% or YM(113),1%(3),O(4) | 10 | 10 | 5,493,669 | 4/25/2014 | 5,300,000 | 16.0% | 5.9% |
A-10
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Coop - Sponsor Units(10) | Coop - Investor Units(10) | Coop - Coop Units(10) | Coop - Sponsor/ Investor Carry(10) | Coop - Committed Secondary Debt(11) | U/W NOI DSCR (x)(4)(12)(24) | U/W NCF DSCR (x)(4)(12)(24) | Cut-off Date LTV Ratio(4)(7)(8)(24) | LTV Ratio at Maturity or ARD(4)(7)(8)(24) | Cut-off Date U/W NOI Debt Yield(4)(12)(24) | Cut-off Date U/W NCF Debt Yield(4)(12)(24) | |||||||||||||
1 | Fairview Park Drive | 1.98 | 1.91 | 66.7% | 66.7% | 8.7% | 8.4% | ||||||||||||||||||
2 | Queens Atrium | 1.53 | 1.41 | 69.2% | 63.2% | 9.2% | 8.5% | ||||||||||||||||||
3 | Sheraton Austin | 3.38 | 3.03 | 61.8% | 61.8% | 13.6% | 12.2% | ||||||||||||||||||
4 | Highland Portfolio | 1.32 | 1.20 | 72.1% | 65.1% | 8.4% | 7.7% | ||||||||||||||||||
4.01 | Garfield Commons | ||||||||||||||||||||||||
4.02 | Farmbrooke Manor | ||||||||||||||||||||||||
4.03 | Warren Manor | ||||||||||||||||||||||||
4.04 | Warren Woods | ||||||||||||||||||||||||
4.05 | Highland Towers | ||||||||||||||||||||||||
4.06 | Golf Manor | ||||||||||||||||||||||||
5 | Cedar Crest Professional Park | 1.71 | 1.47 | 64.4% | 52.3% | 10.5% | 9.0% | ||||||||||||||||||
6 | Shops at CenterPoint | 1.54 | 1.44 | 73.4% | 67.1% | 9.3% | 8.7% | ||||||||||||||||||
7 | Algonquin Portfolio | 1.51 | 1.39 | 59.7% | 52.5% | 9.4% | 8.6% | ||||||||||||||||||
7.01 | 1900 Pollitt | ||||||||||||||||||||||||
7.02 | 1701 Pollitt | ||||||||||||||||||||||||
7.03 | 40 Potash | ||||||||||||||||||||||||
7.04 | 1905 Nevins | ||||||||||||||||||||||||
7.05 | 125 Algonquin | ||||||||||||||||||||||||
7.06 | 128 Bauer | ||||||||||||||||||||||||
7.07 | 5 Thornton | ||||||||||||||||||||||||
7.08 | 1500 Pollitt | ||||||||||||||||||||||||
7.09 | 30-40 Leslie Court | ||||||||||||||||||||||||
7.10 | 156 Algonquin | ||||||||||||||||||||||||
7.11 | 145 Algonquin | ||||||||||||||||||||||||
7.12 | 95 Bauer | ||||||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | 1.90 | 1.67 | 53.8% | 43.4% | 11.4% | 10.1% | ||||||||||||||||||
9 | Montgomery Mall | 3.18 | 3.06 | 51.3% | 51.3% | 14.7% | 14.2% | ||||||||||||||||||
10 | The Bluffs | 1.42 | 1.35 | 74.9% | 61.2% | 8.9% | 8.5% | ||||||||||||||||||
11 | Holiday Inn San Francisco Airport | 2.09 | 1.92 | 56.5% | 42.1% | 14.5% | 13.3% | ||||||||||||||||||
12 | White Road Plaza | 1.42 | 1.32 | 71.4% | 65.4% | 8.7% | 8.1% | ||||||||||||||||||
13 | Oak Park Village Apartments | 1.67 | 1.58 | 69.3% | 59.9% | 10.5% | 9.9% | ||||||||||||||||||
14 | The Lovejoy | 2.32 | 2.17 | 62.3% | 62.3% | 10.1% | 9.5% | ||||||||||||||||||
15 | Oak Court Mall | 1.93 | 1.81 | 65.3% | 57.7% | 12.1% | 11.4% | ||||||||||||||||||
16 | Kane Distribution Center 6 | 1.91 | 1.72 | 57.8% | 54.8% | 11.2% | 10.1% | ||||||||||||||||||
17 | Rock Pointe East | 1.71 | 1.49 | 73.0% | 60.9% | 10.5% | 9.2% | ||||||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 1.94 | 1.72 | 69.9% | 57.4% | 12.4% | 11.0% | ||||||||||||||||||
18.01 | Residence Inn Glendale | ||||||||||||||||||||||||
18.02 | SpringHill Suites Glendale | ||||||||||||||||||||||||
19 | Best Western Premier Hotel Napa | 1.86 | 1.71 | 59.8% | 44.6% | 12.9% | 11.8% | ||||||||||||||||||
20 | Seven Corners Apartments | 2.34 | 2.23 | 54.9% | 54.9% | 10.2% | 9.7% | ||||||||||||||||||
21 | Barrington Orthopedics Portfolio | 1.79 | 1.66 | 59.6% | 48.1% | 10.8% | 10.0% | ||||||||||||||||||
22 | 2929 Imperial Highway | 1.61 | 1.48 | 70.3% | 64.4% | 9.9% | 9.1% | ||||||||||||||||||
23 | Marina Plaza | 1.79 | 1.63 | 56.2% | 47.9% | 10.8% | 9.8% | ||||||||||||||||||
24 | JBL Hotel Portfolio | 1.87 | 1.68 | 69.9% | 57.4% | 12.0% | 10.7% | ||||||||||||||||||
24.01 | La Quinta Inn & Suites Ely | ||||||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | ||||||||||||||||||||||||
25 | Coastal Sunbelt | 1.44 | 1.34 | 65.9% | 60.5% | 8.9% | 8.3% | ||||||||||||||||||
26 | Quantico III | 2.06 | 1.73 | 54.3% | 44.2% | 12.8% | 10.7% | ||||||||||||||||||
27 | Kingsborough Estates MHC | 1.49 | 1.47 | 75.0% | 64.7% | 9.4% | 9.3% | ||||||||||||||||||
28 | The Stockdale Plaza | 1.63 | 1.50 | 67.4% | 61.7% | 9.9% | 9.1% | ||||||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 0 | 0 | 0 | NAP | 5.09 | 5.09 | 16.7% | 13.6% | 31.3% | 31.3% | ||||||||||||||
30 | Clear Point Gardens | 1.68 | 1.41 | 68.5% | 55.8% | 10.4% | 8.7% | ||||||||||||||||||
31 | Harbourside Office Building | 1.67 | 1.38 | 71.7% | 59.2% | 10.8% | 8.9% | ||||||||||||||||||
32 | Cimarron Heights MHP | 1.61 | 1.58 | 55.8% | 45.3% | 9.9% | 9.7% | ||||||||||||||||||
33 | Village Oaks | 1.38 | 1.21 | 73.7% | 65.2% | 8.9% | 7.8% | ||||||||||||||||||
34 | One Commerce | 1.65 | 1.44 | 72.0% | 63.5% | 10.4% | 9.1% | ||||||||||||||||||
35 | LA Fitness - Irvine | 1.68 | 1.60 | 67.4% | 55.3% | 10.7% | 10.2% | ||||||||||||||||||
36 | Colonial Heritage MHC | 1.37 | 1.35 | 72.8% | 53.8% | 9.3% | 9.2% | ||||||||||||||||||
37 | Woods of Fairlawn Apartments | 1.66 | 1.49 | 74.8% | 61.0% | 10.3% | 9.3% | ||||||||||||||||||
38 | Arrowhead Apartments | 2.14 | 1.96 | 48.8% | 42.6% | 12.8% | 11.7% | ||||||||||||||||||
39 | Holiday Inn Louisville | 1.73 | 1.55 | 63.5% | 48.3% | 12.6% | 11.3% | ||||||||||||||||||
40 | Genesis Building | 1.61 | 1.41 | 64.6% | 47.7% | 10.9% | 9.5% | ||||||||||||||||||
41 | SecurLock Portfolio | 1.53 | 1.45 | 61.0% | 50.8% | 10.1% | 9.6% | ||||||||||||||||||
41.01 | SecurLock - Warner Robins | ||||||||||||||||||||||||
41.02 | SecurLock - Snellville | ||||||||||||||||||||||||
41.03 | SecurLock- Dawsonville | ||||||||||||||||||||||||
42 | Quest Automotive Products | 1.37 | 1.29 | 59.6% | 38.6% | 11.4% | 10.7% | ||||||||||||||||||
43 | Bon Aire Park Owners, Inc. | 0 | 2 | 0 | 12,491 | 3.60 | 3.60 | 31.6% | 25.2% | 20.9% | 20.9% | ||||||||||||||
44 | AT&T - 2011 West Hastings | 1.72 | 1.54 | 67.8% | 58.0% | 10.5% | 9.4% | ||||||||||||||||||
45 | Holiday Inn Express Superior | 1.90 | 1.72 | 69.9% | 52.1% | 13.2% | 11.9% | ||||||||||||||||||
46 | Swift Spinning Leaseback | 1.65 | 1.47 | 67.6% | 55.8% | 10.7% | 9.5% | ||||||||||||||||||
46.01 | 16 Corporate Ridge Parkway | ||||||||||||||||||||||||
46.02 | 3314 4th Avenue | ||||||||||||||||||||||||
47 | Arminta Apartments | 1.51 | 1.46 | 54.4% | 44.7% | 9.7% | 9.4% | ||||||||||||||||||
48 | The Shoppes of Ocoee | 1.48 | 1.38 | 74.1% | 60.7% | 9.4% | 8.7% | ||||||||||||||||||
49 | Riverplace Athletic Club | 1.64 | 1.46 | 67.0% | 59.5% | 10.7% | 9.6% | ||||||||||||||||||
50 | Bramblewood MHC | 1.53 | 1.51 | 74.8% | 61.3% | 9.7% | 9.5% | ||||||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 2.17 | 1.95 | 63.0% | 54.3% | 13.8% | 12.4% | ||||||||||||||||||
52 | Fitch Apartments | 1.32 | 1.27 | 73.3% | 68.1% | 8.9% | 8.6% | ||||||||||||||||||
53 | Holiday Inn Express Wixom | 1.79 | 1.58 | 62.5% | 47.1% | 12.8% | 11.3% | ||||||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 2.00 | 1.69 | 69.6% | 52.0% | 13.9% | 11.8% |
A-11
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Coop - Sponsor Units(10) | Coop - Investor Units(10) | Coop - Coop Units(10) | Coop - Sponsor/ Investor Carry(10) | Coop - Committed Secondary Debt(11) | U/W NOI DSCR (x)(4)(12)(24) | U/W NCF DSCR (x)(4)(12)(24) | Cut-off Date LTV Ratio(4)(7)(8)(24) | LTV Ratio at Maturity or ARD(4)(7)(8)(24) | Cut-off Date U/W NOI Debt Yield(4)(12)(24) | Cut-off Date U/W NCF Debt Yield(4)(12)(24) | |||||||||||||
55 | Port Crossing | 1.57 | 1.43 | 74.6% | 61.0% | 9.9% | 9.0% | ||||||||||||||||||
56 | Hampton Inn - Auburn Hills | 2.35 | 2.10 | 55.0% | 44.9% | 14.6% | 13.1% | ||||||||||||||||||
57 | Xena - Blossom Corners Apartments | 1.62 | 1.49 | 74.8% | 57.7% | 10.5% | 9.6% | ||||||||||||||||||
58 | Xena - Meadowdale Apartments | 1.62 | 1.49 | 74.8% | 57.7% | 10.5% | 9.6% | ||||||||||||||||||
59 | Elms Estate (MHC) | 1.32 | 1.30 | 68.3% | 25.6% | 13.4% | 13.3% | ||||||||||||||||||
60 | Dover Storage Facility | 1.37 | 1.33 | 60.2% | 44.9% | 9.5% | 9.3% | ||||||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 2.00 | 1.78 | 62.9% | 54.3% | 12.7% | 11.3% | ||||||||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 10 | 0 | 0 | 40,998 | 5.45 | 5.45 | 10.3% | 8.2% | 32.0% | 32.0% | ||||||||||||||
63 | Eagle Point Apartments | 2.04 | 1.84 | 61.2% | 53.8% | 12.7% | 11.5% | ||||||||||||||||||
64 | Holiday Inn Express Southfield | 2.10 | 1.85 | 57.4% | 43.3% | 15.0% | 13.2% | ||||||||||||||||||
65 | The Palms Apartments | 1.44 | 1.37 | 71.1% | 58.0% | 8.9% | 8.5% | ||||||||||||||||||
66 | Boston Mills Road | 1.60 | 1.40 | 74.2% | 61.6% | 10.6% | 9.3% | ||||||||||||||||||
67 | 24 Central Park South, Inc. | 0 | 0 | 0 | NAP | 2,999,999 | 15.65 | 15.65 | 3.5% | 3.5% | 65.2% | 65.2% | |||||||||||||
68 | Holiday Inn Express Somerset | 2.06 | 1.86 | 69.3% | 51.9% | 14.5% | 13.1% | ||||||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 2.27 | 2.03 | 58.0% | 43.4% | 15.9% | 14.2% | ||||||||||||||||||
70 | Gateway Apartment Owners Corp. | 5 | 0 | 0 | 5,980 | 4.72 | 4.72 | 19.9% | 15.9% | 27.6% | 27.6% | ||||||||||||||
71 | Sage Creek | 2.48 | 2.43 | 65.0% | 65.0% | 11.5% | 11.3% | ||||||||||||||||||
72 | Budget Self Storage Portfolio | 1.44 | 1.35 | 56.1% | 39.3% | 10.9% | 10.2% | ||||||||||||||||||
72.01 | San Antonio Self Storage | ||||||||||||||||||||||||
72.02 | Denton Self Storage | ||||||||||||||||||||||||
72.03 | Jackson Self Storage | ||||||||||||||||||||||||
72.04 | Laredo Self Storage | ||||||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 0 | 69 | 0 | 334,400 | 250,000 | 4.36 | 4.36 | 25.1% | 20.0% | 25.0% | 25.0% | |||||||||||||
74 | Cedar Park Estates | 1.42 | 1.39 | 75.0% | 66.1% | 8.9% | 8.7% | ||||||||||||||||||
75 | Cityside Apartments | 1.42 | 1.29 | 73.0% | 60.7% | 9.4% | 8.6% | ||||||||||||||||||
76 | All American Storage Bloomington South | 1.61 | 1.57 | 72.3% | 65.9% | 9.4% | 9.2% | ||||||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 2.05 | 1.76 | 64.8% | 54.5% | 13.0% | 11.2% | ||||||||||||||||||
78 | Riverwinds MHC | 1.36 | 1.34 | 69.3% | 57.9% | 9.2% | 9.1% | ||||||||||||||||||
79 | American Mini Storage I - Missouri City | 1.73 | 1.70 | 63.0% | 58.8% | 10.5% | 10.3% | ||||||||||||||||||
80 | Citrus Park Retail Center | 1.49 | 1.42 | 73.4% | 61.7% | 9.4% | 9.0% | ||||||||||||||||||
81 | Bay Area Self Storage – Bird | 2.92 | 2.89 | 50.5% | 50.5% | 13.3% | 13.2% | ||||||||||||||||||
82 | Greens Lake Apartments | 2.06 | 1.88 | 57.4% | 46.9% | 13.0% | 11.8% | ||||||||||||||||||
83 | Amelia Station | 1.63 | 1.53 | 74.8% | 61.5% | 10.4% | 9.8% | ||||||||||||||||||
84 | 67th Road Housing Corporation | 5 | 0 | 0 | (471) | 750,000 | 3.56 | 3.56 | 24.2% | 19.5% | 21.0% | 21.0% | |||||||||||||
85 | Brougham Manor Apartments | 1.74 | 1.60 | 71.2% | 58.0% | 10.8% | 9.9% | ||||||||||||||||||
86 | 993 Fifth Avenue Corporation | 0 | 0 | 0 | NAP | 750,000 | 34.06 | 34.06 | 1.3% | 1.3% | 146.4% | 146.4% | |||||||||||||
87 | American Mini Storage II - Arlington | 1.78 | 1.72 | 63.6% | 59.4% | 10.7% | 10.4% | ||||||||||||||||||
88 | Great Value Storage | 1.58 | 1.48 | 72.3% | 58.8% | 9.8% | 9.1% | ||||||||||||||||||
89 | All American Storage East | 1.57 | 1.54 | 74.5% | 67.9% | 9.2% | 9.0% | ||||||||||||||||||
90 | Shoppes of Fort Wright | 1.76 | 1.64 | 71.7% | 58.9% | 11.3% | 10.5% | ||||||||||||||||||
91 | Patriot Village | 1.77 | 1.64 | 66.3% | 55.5% | 11.0% | 10.2% | ||||||||||||||||||
92 | All American Storage of Evansville | 1.56 | 1.51 | 74.3% | 67.8% | 9.1% | 8.9% | ||||||||||||||||||
93 | University Center South | 1.80 | 1.58 | 69.8% | 57.3% | 11.4% | 10.0% | ||||||||||||||||||
94 | Sun Valley MHC | 1.66 | 1.61 | 74.5% | 60.5% | 10.2% | 9.9% | ||||||||||||||||||
95 | Shadow Wood MHP | 1.77 | 1.70 | 74.8% | 60.9% | 11.0% | 10.5% | ||||||||||||||||||
96 | Ezon Building | 1.73 | 1.38 | 64.4% | 53.2% | 11.3% | 9.1% | ||||||||||||||||||
97 | Taxi Office Building | 1.99 | 1.73 | 57.0% | 46.5% | 12.4% | 10.8% | ||||||||||||||||||
98 | American Mini Storage II - Colorado Springs | 1.90 | 1.83 | 65.9% | 61.5% | 11.5% | 11.1% | ||||||||||||||||||
99 | Red Run MHC | 1.78 | 1.75 | 69.9% | 62.1% | 11.6% | 11.4% | ||||||||||||||||||
100 | Walgreens - Denver | 1.94 | 1.93 | 53.5% | 43.4% | 11.9% | 11.8% | ||||||||||||||||||
101 | Shops at Vicksburg | 1.47 | 1.38 | 75.0% | 63.6% | 9.2% | 8.6% | ||||||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 14 | 0 | 0 | 18,792 | 500,000 | 10.92 | 10.92 | 9.0% | 8.0% | 56.5% | 56.5% | |||||||||||||
103 | Santa Fe Palms | 1.75 | 1.61 | 60.8% | 49.9% | 11.1% | 10.2% | ||||||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | 3 | 0 | 0 | 15,068 | 4.05 | 4.05 | 22.6% | 18.2% | 24.3% | 24.3% | ||||||||||||||
105 | Commercial Drive Plaza | 2.21 | 2.01 | 52.1% | 43.1% | 14.5% | 13.1% | ||||||||||||||||||
106 | Stonegate MHP | 1.55 | 1.50 | 72.0% | 59.2% | 9.9% | 9.6% | ||||||||||||||||||
107 | Harrison Commons, Ltd. | 0 | 0 | 0 | NAP | 500,000 | 7.20 | 7.20 | 20.6% | 18.3% | 37.3% | 37.3% | |||||||||||||
108 | Breiel Boulevard Store-N-Lock | 1.51 | 1.47 | 67.8% | 56.3% | 10.1% | 9.8% | ||||||||||||||||||
109 | Bay Area Self Storage – Bernal | 6.78 | 6.70 | 22.3% | 22.3% | 30.9% | 30.5% | ||||||||||||||||||
110 | Dundee Meadows MHC | 1.34 | 1.31 | 66.5% | 55.9% | 9.3% | 9.1% | ||||||||||||||||||
111 | Trolley Commerce Center | 1.96 | 1.59 | 64.8% | 48.1% | 13.4% | 10.9% | ||||||||||||||||||
112 | World Park 9 | 2.14 | 1.73 | 64.9% | 59.1% | 12.4% | 10.1% | ||||||||||||||||||
113 | Florence Court Corporation | 0 | 0 | 0 | NAP | 500,000 | 10.33 | 10.33 | 4.6% | 3.4% | 66.6% | 66.6% | |||||||||||||
114 | Cedargate Apartments | 2.88 | 2.52 | 50.6% | 40.7% | 17.1% | 15.0% | ||||||||||||||||||
115 | Dysart Mini Storage | 1.44 | 1.38 | 67.9% | 56.1% | 9.4% | 9.0% | ||||||||||||||||||
116 | Missile Drive MHP | 1.42 | 1.38 | 68.4% | 56.5% | 9.3% | 9.0% | ||||||||||||||||||
117 | 23399 Commerce Drive | 2.21 | 1.75 | 51.6% | 38.3% | 15.2% | 12.0% | ||||||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 4 | 0 | 0 | (8,916) | 250,000 | 8.32 | 8.32 | 5.1% | 4.1% | 49.5% | 49.5% | |||||||||||||
119 | Williamsburg East Apartments | 1.73 | 1.46 | 62.5% | 52.0% | 11.6% | 9.8% | ||||||||||||||||||
120 | Villa Manor MHP | 1.83 | 1.79 | 69.6% | 58.7% | 12.9% | 12.5% | ||||||||||||||||||
121 | 214 West 17th Apartment Corp. | 0 | 0 | 0 | NAP | 250,000 | 19.68 | 19.68 | 3.4% | 2.8% | 115.5% | 115.5% | |||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 0 | 2 | 0 | 10,376 | 7.36 | 7.36 | 15.4% | 12.4% | 43.5% | 43.5% |
A-12
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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(3)(13)(16) | Occupancy as-of Date(13) | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period(14)(18) | ||||||||||||
1 | Fairview Park Drive | 11,786,995 | 3,957,669 | 7,829,326 | 90,216 | 213,355 | 7,525,755 | 85.5% | 4/1/2014 | TTM 3/31/2014 | ||||||||||||||
2 | Queens Atrium | 26,187,130 | 9,712,945 | 16,474,185 | 206,480 | 1,032,402 | 15,235,302 | 100.0% | 6/2/2014 | Actual 2013 | ||||||||||||||
3 | Sheraton Austin | 23,746,524 | 14,650,821 | 9,095,703 | 0 | 0 | 8,145,842 | 76.6% | 3/31/2014 | 169 | 129 | TTM 3/31/2014 | ||||||||||||
4 | Highland Portfolio | 12,683,386 | 7,420,618 | 5,262,768 | 483,234 | 0 | 4,779,534 | 93.8% | 6/5/2014 | TTM 5/31/2014 | ||||||||||||||
4.01 | Garfield Commons | 3,591,129 | 1,824,349 | 1,766,780 | 127,968 | 0 | 1,638,812 | 93.5% | 6/5/2014 | TTM 5/31/2014 | ||||||||||||||
4.02 | Farmbrooke Manor | 2,438,712 | 1,306,125 | 1,132,587 | 82,560 | 0 | 1,050,027 | 96.3% | 6/5/2014 | TTM 5/31/2014 | ||||||||||||||
4.03 | Warren Manor | 2,863,041 | 1,866,378 | 996,663 | 123,840 | 0 | 872,823 | 92.3% | 6/5/2014 | TTM 5/31/2014 | ||||||||||||||
4.04 | Warren Woods | 1,394,084 | 762,527 | 631,557 | 49,536 | 0 | 582,021 | 93.8% | 6/5/2014 | TTM 5/31/2014 | ||||||||||||||
4.05 | Highland Towers | 1,604,444 | 1,083,276 | 521,168 | 68,370 | 0 | 452,798 | 94.7% | 6/5/2014 | TTM 5/31/2014 | ||||||||||||||
4.06 | Golf Manor | 791,976 | 577,963 | 214,013 | 30,960 | 0 | 183,053 | 91.7% | 6/5/2014 | TTM 5/31/2014 | ||||||||||||||
5 | Cedar Crest Professional Park | 10,096,839 | 3,794,853 | 6,301,986 | 238,277 | 666,280 | 5,397,429 | 80.5% | 4/29/2014 | TTM 3/31/2014 | ||||||||||||||
6 | Shops at CenterPoint | 7,211,510 | 2,176,032 | 5,035,478 | 46,120 | 288,460 | 4,700,898 | 89.5% | 5/19/2014 | TTM 4/30/2014 | ||||||||||||||
7 | Algonquin Portfolio | 6,993,974 | 2,359,648 | 4,634,326 | 150,165 | 326,239 | 4,277,922 | 90.8% | Various | TTM 2/28/2014 | ||||||||||||||
7.01 | 1900 Pollitt | 1,081,157 | 66,686 | 1,014,471 | 15,452 | 61,810 | 955,568 | 100.0% | 8/1/2014 | TTM 2/28/2014 | ||||||||||||||
7.02 | 1701 Pollitt | 1,135,518 | 597,822 | 537,696 | 20,861 | 31,291 | 505,424 | 81.2% | 5/27/2014 | TTM 2/28/2014 | ||||||||||||||
7.03 | 40 Potash | 670,934 | 51,539 | 619,395 | 12,199 | 48,795 | 569,795 | 100.0% | 8/1/2014 | TTM 2/28/2014 | ||||||||||||||
7.04 | 1905 Nevins | 1,004,269 | 385,596 | 618,673 | 30,175 | 45,262 | 560,338 | 100.0% | 8/1/2014 | TTM 2/28/2014 | ||||||||||||||
7.05 | 125 Algonquin | 746,648 | 161,371 | 585,277 | 14,200 | 21,300 | 562,457 | 100.0% | 5/27/2014 | TTM 2/28/2014 | ||||||||||||||
7.06 | 128 Bauer | 498,567 | 135,151 | 363,416 | 8,287 | 24,861 | 338,735 | 100.0% | 5/27/2014 | TTM 2/28/2014 | ||||||||||||||
7.07 | 5 Thornton | 964,701 | 671,472 | 293,229 | 30,375 | 45,562 | 234,181 | 69.0% | 5/27/2014 | TTM 2/28/2014 | ||||||||||||||
7.08 | 1500 Pollitt | 285,558 | 97,956 | 187,602 | 3,723 | 14,891 | 173,837 | 100.0% | 8/1/2014 | TTM 2/28/2014 | ||||||||||||||
7.09 | 30-40 Leslie Court | 195,133 | 50,220 | 144,913 | 4,786 | 7,179 | 136,262 | 100.0% | 8/1/2014 | TTM 2/28/2014 | ||||||||||||||
7.10 | 156 Algonquin | 149,495 | 57,029 | 92,466 | 4,038 | 8,077 | 82,968 | 88.1% | 5/27/2014 | TTM 2/28/2014 | ||||||||||||||
7.11 | 145 Algonquin | 172,951 | 79,279 | 93,672 | 4,711 | 11,777 | 80,121 | 100.0% | 5/27/2014 | TTM 2/28/2014 | ||||||||||||||
7.12 | 95 Bauer | 89,043 | 5,527 | 83,516 | 1,358 | 5,434 | 78,236 | 100.0% | 8/1/2014 | TTM 2/28/2014 | ||||||||||||||
8 | Tryp by Wyndham Times Square South | 15,795,555 | 10,435,475 | 5,360,080 | 0 | 0 | 4,728,257 | 90.1% | 4/30/2014 | 275 | 234 | TTM 4/30/2014 | ||||||||||||
9 | Montgomery Mall | 22,305,970 | 7,579,912 | 14,726,058 | 186,229 | 361,298 | 14,178,531 | 92.4% | 2/19/2014 | TTM 1/31/2014 | ||||||||||||||
10 | The Bluffs | 5,622,406 | 2,391,104 | 3,231,302 | 150,500 | 0 | 3,080,802 | 91.9% | 6/6/2014 | TTM 5/31/2014 | ||||||||||||||
11 | Holiday Inn San Francisco Airport | 9,832,305 | 5,052,581 | 4,779,724 | 0 | 0 | 4,386,432 | 87.1% | 3/31/2014 | 130 | 103 | TTM 03/31/2014 | ||||||||||||
12 | White Road Plaza | 3,937,258 | 1,161,247 | 2,776,011 | 30,699 | 153,969 | 2,591,344 | 98.7% | 4/30/2014 | TTM 4/30/2014 | ||||||||||||||
13 | Oak Park Village Apartments | 5,467,897 | 2,408,890 | 3,059,007 | 175,512 | 0 | 2,883,495 | 97.2% | 2/28/2014 | Actual 2013 | ||||||||||||||
14 | The Lovejoy | 3,376,893 | 942,787 | 2,434,106 | 16,684 | 142,391 | 2,275,031 | 96.2% | 4/30/2014 | TTM 3/31/2014 | ||||||||||||||
15 | Oak Court Mall | 8,351,053 | 3,524,195 | 4,826,858 | 81,239 | 222,837 | 4,522,782 | 92.9% | 2/18/2014 | TTM 1/31/2014 | ||||||||||||||
16 | Kane Distribution Center 6 | 5,415,623 | 2,877,325 | 2,538,298 | 95,594 | 154,408 | 2,288,296 | 100.0% | 6/1/2014 | NAV | ||||||||||||||
17 | Rock Pointe East | 3,916,748 | 1,623,609 | 2,293,139 | 47,156 | 250,000 | 1,995,983 | 98.3% | 5/20/2014 | TTM 3/31/2014 | ||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 6,654,142 | 4,273,398 | 2,380,745 | 0 | 0 | 2,114,579 | 68.3% | 3/31/2014 | 105 | 72 | TTM 3/31/2014 | ||||||||||||
18.01 | Residence Inn Glendale | 3,787,328 | 2,340,298 | 1,447,030 | 0 | 0 | 1,295,537 | 74.4% | 3/31/2014 | 107 | 80 | TTM 3/31/2014 | ||||||||||||
18.02 | SpringHill Suites Glendale | 2,866,814 | 1,933,100 | 933,715 | 0 | 0 | 819,042 | 62.2% | 3/31/2014 | 102 | 63 | TTM 3/31/2014 | ||||||||||||
19 | Best Western Premier Hotel Napa | 4,860,340 | 2,419,328 | 2,441,013 | 0 | 0 | 2,246,599 | 72.2% | 3/31/2014 | 165 | 116 | TTM 3/31/2014 | ||||||||||||
20 | Seven Corners Apartments | 3,669,200 | 1,834,717 | 1,834,483 | 85,200 | 0 | 1,749,283 | 99.3% | 4/4/2014 | TTM 1/31/2014 | ||||||||||||||
21 | Barrington Orthopedics Portfolio | 2,917,054 | 1,205,992 | 1,711,062 | 16,940 | 103,646 | 1,590,476 | 100.0% | 8/1/2014 | NAV | ||||||||||||||
22 | 2929 Imperial Highway | 2,430,048 | 922,136 | 1,507,911 | 30,288 | 90,864 | 1,386,759 | 100.0% | 5/31/2014 | TTM 2/28/2014 | ||||||||||||||
23 | Marina Plaza | 2,423,569 | 835,325 | 1,588,244 | 18,355 | 126,352 | 1,443,537 | 89.2% | 5/1/2014 | Actual 2013 | ||||||||||||||
24 | JBL Hotel Portfolio | 4,574,891 | 2,816,417 | 1,758,474 | 0 | 0 | 1,575,478 | 77.4% | 3/31/2014 | 98 | 76 | TTM 3/31/2014 | ||||||||||||
24.01 | La Quinta Inn & Suites Ely | 2,872,219 | 1,721,342 | 1,150,877 | 0 | 0 | 1,035,988 | 79.7% | 3/31/2014 | 98 | 78 | TTM 3/31/2014 | ||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 1,702,673 | 1,095,075 | 607,597 | 0 | 0 | 539,490 | 75.1% | 3/31/2014 | 96 | 72 | TTM 3/31/2014 | ||||||||||||
25 | Coastal Sunbelt | 1,337,322 | 40,120 | 1,297,202 | 29,149 | 58,298 | 1,209,755 | 100.0% | 8/1/2014 | NAV | ||||||||||||||
26 | Quantico III | 2,407,689 | 702,860 | 1,704,830 | 19,977 | 251,855 | 1,432,998 | 95.2% | 5/19/2014 | Actual 2013 | ||||||||||||||
27 | Kingsborough Estates MHC | 1,663,892 | 427,795 | 1,236,097 | 16,250 | 0 | 1,219,847 | 89.5% | 3/31/2014 | TTM 4/30/2014 | ||||||||||||||
28 | The Stockdale Plaza | 1,545,053 | 360,334 | 1,184,719 | 21,175 | 73,820 | 1,089,725 | 100.0% | 4/17/2014 | TTM 4/30/2014 | ||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 7,044,091 | 3,286,586 | 3,757,505 | 118,600 | NAP | 3,757,505 | 95.0% | 4/14/2014 | NAP | ||||||||||||||
30 | Clear Point Gardens | 3,816,700 | 2,568,692 | 1,248,008 | 204,152 | 0 | 1,043,856 | 93.9% | 3/31/2014 | TTM 3/31/2014 | ||||||||||||||
31 | Harbourside Office Building | 2,750,275 | 1,461,563 | 1,288,712 | 30,717 | 195,030 | 1,062,965 | 83.9% | 1/31/2014 | Actual 2013 | ||||||||||||||
32 | Cimarron Heights MHP | 1,652,217 | 499,706 | 1,152,511 | 16,800 | 0 | 1,135,711 | 94.9% | 5/31/2014 | TTM 2/28/2014 | ||||||||||||||
33 | Village Oaks | 1,288,605 | 276,519 | 1,012,086 | 48,097 | 74,940 | 889,049 | 95.4% | 3/21/2014 | TTM 2/28/2014 | ||||||||||||||
34 | One Commerce | 1,897,208 | 730,915 | 1,166,293 | 28,823 | 116,221 | 1,021,249 | 76.2% | 6/13/2014 | TTM 3/31/2014 | ||||||||||||||
35 | LA Fitness - Irvine | 1,217,197 | 39,908 | 1,177,289 | 6,150 | 49,891 | 1,121,248 | 100.0% | 5/1/2014 | TTM 4/30/2014 | ||||||||||||||
36 | Colonial Heritage MHC | 1,787,084 | 767,811 | 1,019,274 | 12,700 | 0 | 1,006,574 | 93.3% | 6/12/2014 | TTM 4/30/2014 | ||||||||||||||
37 | Woods of Fairlawn Apartments | 2,287,546 | 1,245,534 | 1,042,013 | 103,200 | 0 | 938,813 | 92.7% | 3/31/2014 | TTM 3/31/2014 | ||||||||||||||
38 | Arrowhead Apartments | 3,269,749 | 1,991,595 | 1,278,154 | 112,320 | 0 | 1,165,834 | 97.2% | 5/29/2014 | TTM 4/30/2014 | ||||||||||||||
39 | Holiday Inn Louisville | 3,269,880 | 2,008,934 | 1,260,947 | 0 | 0 | 1,130,152 | 67.6% | 3/31/2014 | 103 | 68 | TTM 3/31/2014 | ||||||||||||
40 | Genesis Building | 2,056,625 | 1,107,658 | 948,966 | 37,464 | 82,265 | 829,238 | 63.5% | 4/1/2014 | TTM 3/31/2014 | ||||||||||||||
41 | SecurLock Portfolio | 1,637,384 | 766,738 | 870,646 | 45,425 | 0 | 825,221 | 74.0% | 12/5/2013 | TTM 3/31/2014 | ||||||||||||||
41.01 | SecurLock - Warner Robins | 678,494 | 293,201 | 385,293 | 14,742 | 0 | 370,551 | 79.0% | 12/5/2013 | TTM 3/31/2014 | ||||||||||||||
41.02 | SecurLock - Snellville | 559,120 | 221,926 | 337,194 | 14,685 | 0 | 322,509 | 80.6% | 12/5/2013 | TTM 3/31/2014 | ||||||||||||||
41.03 | SecurLock- Dawsonville | 399,770 | 251,611 | 148,158 | 15,998 | 0 | 132,161 | 63.3% | 12/5/2013 | TTM 3/31/2014 | ||||||||||||||
42 | Quest Automotive Products | 994,699 | 29,841 | 964,858 | 28,487 | 29,304 | 907,068 | 100.0% | 8/1/2014 | NAV | ||||||||||||||
43 | Bon Aire Park Owners, Inc. | 3,347,046 | 1,653,000 | 1,694,046 | 56,000 | NAP | 1,694,046 | 95.0% | 3/28/2014 | NAP | ||||||||||||||
44 | AT&T - 2011 West Hastings | 1,173,152 | 331,184 | 841,969 | 30,900 | 59,827 | 751,241 | 100.0% | 8/1/2014 | Actual 2013 | ||||||||||||||
45 | Holiday Inn Express Superior | 2,506,050 | 1,455,830 | 1,050,220 | 0 | 0 | 949,978 | 76.0% | 3/31/2014 | 107 | 81 | TTM 3/31/2014 | ||||||||||||
46 | Swift Spinning Leaseback | 1,185,819 | 351,706 | 834,113 | 43,277 | 49,761 | 741,075 | 100.0% | 8/1/2014 | NAV | ||||||||||||||
46.01 | 16 Corporate Ridge Parkway | 892,820 | 264,804 | 628,015 | 32,584 | 37,466 | 557,966 | 100.0% | 8/1/2014 | NAV | ||||||||||||||
46.02 | 3314 4th Avenue | 292,999 | 86,902 | 206,098 | 10,693 | 12,295 | 183,109 | 100.0% | 8/1/2014 | NAV | ||||||||||||||
47 | Arminta Apartments | 1,303,170 | 604,239 | 698,931 | 22,000 | 0 | 676,931 | 100.0% | 4/1/2014 | TTM 3/31/2014 | ||||||||||||||
48 | The Shoppes of Ocoee | 953,649 | 286,996 | 666,653 | 8,640 | 35,534 | 622,479 | 90.1% | 4/25/2014 | TTM 3/31/2014 | ||||||||||||||
49 | Riverplace Athletic Club | 965,282 | 202,896 | 762,386 | 13,866 | 69,328 | 679,193 | 100.0% | 8/1/2014 | NAV | ||||||||||||||
50 | Bramblewood MHC | 1,065,574 | 388,415 | 677,159 | 10,000 | 0 | 667,159 | 100.0% | 5/6/2014 | TTM 4/30/2014 | ||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 2,355,725 | 1,416,987 | 938,738 | 0 | 0 | 844,509 | 84.7% | 3/31/2014 | 104 | 88 | TTM 3/31/2014 | ||||||||||||
52 | Fitch Apartments | 981,325 | 381,115 | 600,210 | 22,500 | 0 | 577,710 | 95.0% | 5/1/2014 | TTM 4/30/2014 | ||||||||||||||
53 | Holiday Inn Express Wixom | 2,616,265 | 1,757,698 | 858,567 | 0 | 0 | 753,916 | 66.4% | 3/31/2014 | 97 | 64 | TTM 3/31/2014 | ||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 2,365,131 | 1,434,460 | 930,671 | 0 | 0 | 785,716 | 74.2% | 3/31/2014 | 97 | 72 | TTM 3/31/2014 |
A-13
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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(3)(13)(16) | Occupancy as-of Date(13) | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period(14)(18) | ||||||||||||
55 | Port Crossing | 826,412 | 170,939 | 655,473 | 9,811 | 49,679 | 595,983 | 82.5% | 6/23/2014 | TTM 4/30/2014 | ||||||||||||||
56 | Hampton Inn - Auburn Hills | 2,451,345 | 1,501,487 | 949,859 | 0 | 0 | 851,805 | 86.2% | 12/31/2013 | 109 | 82 | Actual 2013 | ||||||||||||
57 | Xena - Blossom Corners Apartments | 927,097 | 442,821 | 484,276 | 34,250 | 0 | 450,026 | 92.7% | 5/5/2014 | TTM 4/30/2014 | ||||||||||||||
58 | Xena - Meadowdale Apartments | 358,160 | 208,438 | 149,722 | 16,000 | 0 | 133,722 | 93.8% | 5/5/2014 | TTM 4/30/2014 | ||||||||||||||
59 | Elms Estate (MHC) | 1,013,640 | 217,180 | 796,460 | 9,300 | 0 | 787,160 | 98.4% | 4/30/2014 | TTM 1/31/2014 | ||||||||||||||
60 | Dover Storage Facility | 955,321 | 390,058 | 565,263 | 13,230 | 0 | 552,033 | 90.2% | 5/14/2014 | TTM 4/30/2014 | ||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 1,942,719 | 1,230,785 | 711,934 | 0 | 0 | 634,225 | 69.8% | 3/31/2014 | 89 | 62 | TTM 3/31/2014 | ||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 3,590,586 | 1,837,000 | 1,753,586 | 53,000 | NAP | 1,753,586 | 96.0% | 3/18/2014 | NAP | ||||||||||||||
63 | Eagle Point Apartments | 1,553,509 | 862,424 | 691,085 | 66,900 | 0 | 624,185 | 94.6% | 3/7/2014 | TTM 2/28/2014 | ||||||||||||||
64 | Holiday Inn Express Southfield | 2,436,272 | 1,632,545 | 803,727 | 0 | 0 | 706,276 | 72.3% | 3/31/2014 | 105 | 73 | TTM 3/31/2014 | ||||||||||||
65 | The Palms Apartments | 723,859 | 247,927 | 475,932 | 20,600 | 0 | 455,332 | 93.2% | 4/8/2014 | TTM 3/31/2014 | ||||||||||||||
66 | Boston Mills Road | 834,550 | 283,780 | 550,770 | 11,923 | 57,216 | 481,631 | 93.8% | 5/1/2014 | TTM 2/28/2014 | ||||||||||||||
67 | 24 Central Park South, Inc. | 5,877,307 | 2,552,000 | 3,325,307 | 25,000 | NAP | 3,325,307 | 94.8% | 5/2/2014 | NAP | ||||||||||||||
68 | Holiday Inn Express Somerset | 1,759,109 | 1,035,296 | 723,813 | 0 | 0 | 653,449 | 67.9% | 2/28/2014 | 94 | 64 | TTM 2/28/2014 | ||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 2,116,124 | 1,322,223 | 793,900 | 0 | 0 | 709,255 | 66.8% | 4/30/2014 | 107 | 72 | TTM 4/30/2014 | ||||||||||||
70 | Gateway Apartment Owners Corp. | 2,322,486 | 995,900 | 1,326,586 | 35,000 | NAP | 1,326,586 | 95.0% | 3/27/2014 | NAP | ||||||||||||||
71 | Sage Creek | 754,471 | 200,798 | 553,673 | 11,000 | 0 | 542,673 | 100.0% | 4/29/2014 | TTM 3/31/2014 | ||||||||||||||
72 | Budget Self Storage Portfolio | 1,310,828 | 789,287 | 521,541 | 30,745 | 0 | 490,796 | 80.4% | 5/31/2014 | TTM 5/31/2014 | ||||||||||||||
72.01 | San Antonio Self Storage | 431,379 | 226,753 | 204,626 | 10,395 | 0 | 194,231 | 76.0% | 5/31/2014 | TTM 5/31/2014 | ||||||||||||||
72.02 | Denton Self Storage | 377,955 | 247,143 | 130,812 | 8,413 | 0 | 122,400 | 92.8% | 5/31/2014 | TTM 5/31/2014 | ||||||||||||||
72.03 | Jackson Self Storage | 272,399 | 168,009 | 104,390 | 8,141 | 0 | 96,249 | 67.7% | 5/31/2014 | TTM 5/31/2014 | ||||||||||||||
72.04 | Laredo Self Storage | 229,095 | 147,382 | 81,713 | 3,797 | 0 | 77,917 | 91.7% | 5/31/2014 | TTM 5/31/2014 | ||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 2,855,027 | 1,679,500 | 1,175,527 | 50,000 | NAP | 1,175,527 | 96.0% | 4/17/2014 | NAP | ||||||||||||||
74 | Cedar Park Estates | 590,607 | 199,314 | 391,293 | 8,050 | 0 | 383,243 | 91.9% | 5/1/2014 | TTM 5/31/2014 | ||||||||||||||
75 | Cityside Apartments | 1,278,907 | 880,259 | 398,648 | 35,500 | 0 | 363,148 | 93.0% | 3/24/2014 | TTM 2/28/2014 | ||||||||||||||
76 | All American Storage Bloomington South | 584,278 | 188,477 | 395,801 | 8,337 | 0 | 387,464 | 83.6% | 5/20/2014 | TTM 5/31/2014 | ||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 1,889,409 | 1,358,473 | 530,936 | 0 | 0 | 455,360 | 63.4% | 3/31/2014 | 96 | 61 | TTM 3/31/2014 | ||||||||||||
78 | Riverwinds MHC | 477,741 | 104,988 | 372,753 | 5,148 | 0 | 367,605 | 83.3% | 6/1/2014 | TTM 4/30/2014 | ||||||||||||||
79 | American Mini Storage I - Missouri City | 737,459 | 317,102 | 420,357 | 8,276 | 0 | 412,081 | 94.0% | 5/16/2014 | TTM 3/31/2014 | ||||||||||||||
80 | Citrus Park Retail Center | 473,930 | 96,417 | 377,513 | 1,950 | 13,923 | 361,640 | 100.0% | 5/1/2014 | Actual 2013 | ||||||||||||||
81 | Bay Area Self Storage – Bird | 796,205 | 277,492 | 518,713 | 5,839 | 0 | 512,874 | 94.7% | 4/23/2014 | TTM 2/28/2014 | ||||||||||||||
82 | Greens Lake Apartments | 1,057,554 | 559,418 | 498,136 | 43,692 | 0 | 454,444 | 99.2% | 5/30/2014 | TTM 4/30/2014 | ||||||||||||||
83 | Amelia Station | 515,616 | 126,502 | 389,115 | 6,741 | 16,180 | 366,193 | 100.0% | 5/30/2014 | Actual 2013 | ||||||||||||||
84 | 67th Road Housing Corporation | 1,417,640 | 665,000 | 752,640 | 15,000 | NAP | 752,640 | 95.0% | 3/21/2014 | NAP | ||||||||||||||
85 | Brougham Manor Apartments | 758,336 | 373,475 | 384,861 | 31,616 | 0 | 353,245 | 100.0% | 4/1/2014 | TTM 3/31/2014 | ||||||||||||||
86 | 993 Fifth Avenue Corporation | 7,671,816 | 2,547,350 | 5,124,466 | 23,350 | NAP | 5,124,466 | 94.9% | 3/27/2014 | NAP | ||||||||||||||
87 | American Mini Storage II - Arlington | 686,778 | 310,573 | 376,205 | 12,368 | 0 | 363,837 | 92.7% | 5/16/2014 | TTM 3/31/2014 | ||||||||||||||
88 | Great Value Storage | 571,564 | 238,532 | 333,032 | 22,458 | 0 | 310,574 | 78.0% | 5/27/2014 | TTM 3/31/2014 | ||||||||||||||
89 | All American Storage East | 460,599 | 146,541 | 314,058 | 7,618 | 0 | 306,440 | 86.7% | 5/20/2014 | TTM 5/31/2014 | ||||||||||||||
90 | Shoppes of Fort Wright | 507,071 | 139,016 | 368,055 | 2,828 | 21,821 | 343,406 | 100.0% | 4/22/2014 | Actual 2013 | ||||||||||||||
91 | Patriot Village | 514,546 | 162,964 | 351,582 | 4,000 | 21,132 | 326,450 | 86.8% | 4/1/2014 | TTM 4/30/2014 | ||||||||||||||
92 | All American Storage of Evansville | 502,964 | 210,558 | 292,406 | 8,564 | 0 | 283,841 | 79.9% | 5/20/2014 | TTM 5/31/2014 | ||||||||||||||
93 | University Center South | 510,590 | 151,583 | 359,007 | 13,930 | 30,507 | 314,570 | 95.6% | 5/30/2014 | Actual 2013 | ||||||||||||||
94 | Sun Valley MHC | 640,411 | 335,450 | 304,961 | 9,000 | 0 | 295,961 | 87.5% | 6/2/2014 | TTM 4/30/2014 | ||||||||||||||
95 | Shadow Wood MHP | 782,932 | 457,917 | 325,015 | 13,600 | 0 | 311,415 | 93.8% | 4/22/2014 | TTM 3/31/2014 | ||||||||||||||
96 | Ezon Building | 731,661 | 403,991 | 327,670 | 7,455 | 57,502 | 262,713 | 100.0% | 3/28/2014 | TTM 3/31/2014 | ||||||||||||||
97 | Taxi Office Building | 583,480 | 229,142 | 354,339 | 12,090 | 34,091 | 308,158 | 100.0% | 5/5/2014 | TTM 3/31/2014 | ||||||||||||||
98 | American Mini Storage II - Colorado Springs | 533,965 | 213,046 | 320,920 | 11,519 | 0 | 309,400 | 81.3% | 5/5/2014 | TTM 3/31/2014 | ||||||||||||||
99 | Red Run MHC | 577,467 | 253,346 | 324,121 | 6,100 | 0 | 318,021 | 88.5% | 3/31/2014 | TTM 2/28/2014 | ||||||||||||||
100 | Walgreens - Denver | 334,486 | 10,035 | 324,451 | 2,184 | 0 | 322,267 | 100.0% | 8/1/2014 | TTM 3/31/2014 | ||||||||||||||
101 | Shops at Vicksburg | 332,974 | 92,563 | 240,411 | 1,800 | 12,150 | 226,461 | 100.0% | 5/7/2014 | Actual 9 5/14/2014 | ||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 2,556,056 | 1,146,000 | 1,410,056 | 30,000 | NAP | 1,410,056 | 95.0% | 3/28/2014 | NAP | ||||||||||||||
103 | Santa Fe Palms | 390,078 | 113,386 | 276,692 | 5,437 | 16,312 | 254,942 | 93.9% | 4/1/2014 | TTM 3/31/2014 | ||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | 1,133,012 | 529,000 | 604,012 | 18,000 | NAP | 604,012 | 95.0% | 3/20/2014 | NAP | ||||||||||||||
105 | Commercial Drive Plaza | 508,256 | 161,594 | 346,662 | 6,188 | 26,030 | 314,444 | 93.9% | 3/23/2014 | TTM 4/30/2014 | ||||||||||||||
106 | Stonegate MHP | 497,205 | 259,463 | 237,742 | 6,600 | 0 | 231,142 | 88.6% | 4/30/2014 | T9 Ann 4/30/2014 | ||||||||||||||
107 | Harrison Commons, Ltd. | 1,168,737 | 331,000 | 837,737 | 11,000 | NAP | 837,737 | 95.0% | 4/23/2014 | NAP | ||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 340,322 | 131,620 | 208,702 | 6,087 | 0 | 202,616 | 97.2% | 5/28/2014 | TTM 12/31/2013 | ||||||||||||||
109 | Bay Area Self Storage – Bernal | 924,596 | 298,031 | 626,565 | 7,661 | 0 | 618,904 | 99.4% | 4/23/2014 | TTM 2/28/2014 | ||||||||||||||
110 | Dundee Meadows MHC | 303,051 | 124,804 | 178,247 | 4,000 | 0 | 174,247 | 81.3% | 6/3/2014 | TTM 3/31/2014 | ||||||||||||||
111 | Trolley Commerce Center | 350,663 | 107,259 | 243,404 | 19,837 | 25,189 | 198,378 | 100.0% | 4/14/2014 | TTM 3/31/2014 | ||||||||||||||
112 | World Park 9 | 375,422 | 157,358 | 218,064 | 12,936 | 28,053 | 177,075 | 94.1% | 2/1/2014 | TTM 5/31/2014 | ||||||||||||||
113 | Florence Court Corporation | 1,750,465 | 621,900 | 1,128,565 | 12,100 | NAP | 1,128,565 | 94.9% | 4/23/2014 | NAP | ||||||||||||||
114 | Cedargate Apartments | 623,888 | 334,892 | 288,997 | 35,898 | 0 | 253,099 | 97.8% | 4/1/2014 | TTM 3/31/2014 | ||||||||||||||
115 | Dysart Mini Storage | 287,991 | 133,814 | 154,177 | 6,005 | 0 | 148,172 | 81.3% | 3/30/2014 | TTM 3/31/2014 | ||||||||||||||
116 | Missile Drive MHP | 285,771 | 136,212 | 149,559 | 3,750 | 0 | 145,809 | 98.6% | 4/29/2014 | TTM 4/30/2014 | ||||||||||||||
117 | 23399 Commerce Drive | 349,736 | 122,951 | 226,785 | 13,486 | 33,986 | 179,312 | 100.0% | 4/1/2014 | TTM 3/31/2014 | ||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 1,328,313 | 588,500 | 739,813 | 11,000 | NAP | 739,813 | 95.0% | 3/14/2014 | NAP | ||||||||||||||
119 | Williamsburg East Apartments | 491,659 | 328,757 | 162,902 | 25,793 | 0 | 137,109 | 96.3% | 3/1/2014 | TTM 3/31/2014 | ||||||||||||||
120 | Villa Manor MHP | 242,576 | 88,581 | 153,995 | 3,950 | 0 | 150,045 | 100.0% | 3/31/2014 | TTM 4/23/2014 | ||||||||||||||
121 | 214 West 17th Apartment Corp. | 1,463,912 | 340,754 | 1,123,158 | 2,200 | NAP | 1,123,158 | 95.0% | 3/27/2014 | NAP | ||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 645,620 | 276,500 | 369,120 | 7,000 | NAP | 369,120 | 95.0% | 4/25/2014 | NAP |
A-14
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Most Recent Revenues ($)(14) | Most Recent Expenses ($)(14) | Most Recent NOI ($)(14) | Most Recent Capital Expenditures ($) (14) | Most Recent NCF ($)(14) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period(14) | Second Most Recent Revenues ($)(14) | Second Most Recent Expenses ($)(14) | ||||||||||||
1 | Fairview Park Drive | 11,615,603 | 3,906,606 | 7,708,997 | 0 | 7,708,997 | Actual 2013 | 11,688,210 | 3,871,289 | ||||||||||||||
2 | Queens Atrium | 23,282,727 | 9,237,346 | 14,045,381 | 0 | 14,045,381 | Actual 2012 | 22,568,242 | 8,488,058 | ||||||||||||||
3 | Sheraton Austin | 23,746,524 | 14,334,055 | 9,412,469 | 949,861 | 8,462,608 | 169 | 129 | Actual 2013 | 23,833,699 | 14,195,580 | ||||||||||||
4 | Highland Portfolio | 12,403,905 | 7,585,498 | 4,818,407 | 0 | 4,818,407 | Actual 2013 | 12,336,894 | 7,385,299 | ||||||||||||||
4.01 | Garfield Commons | 3,533,254 | 1,828,666 | 1,704,588 | 0 | 1,704,588 | Actual 2013 | 3,513,440 | 1,812,053 | ||||||||||||||
4.02 | Farmbrooke Manor | 2,289,023 | 1,293,916 | 995,107 | 0 | 995,107 | Actual 2013 | 2,298,652 | 1,284,803 | ||||||||||||||
4.03 | Warren Manor | 2,877,484 | 1,973,064 | 904,420 | 0 | 904,420 | Actual 2013 | 2,759,286 | 1,857,437 | ||||||||||||||
4.04 | Warren Woods | 1,338,976 | 745,653 | 593,323 | 0 | 593,323 | Actual 2013 | 1,413,436 | 749,366 | ||||||||||||||
4.05 | Highland Towers | 1,579,569 | 1,149,341 | 430,228 | 0 | 430,228 | Actual 2013 | 1,572,877 | 1,097,146 | ||||||||||||||
4.06 | Golf Manor | 785,599 | 594,858 | 190,741 | 0 | 190,741 | Actual 2013 | 779,203 | 584,494 | ||||||||||||||
5 | Cedar Crest Professional Park | 9,511,906 | 3,866,886 | 5,645,019 | 0 | 5,645,019 | Actual 2013 | 9,343,932 | 3,405,569 | ||||||||||||||
6 | Shops at CenterPoint | 6,138,215 | 2,199,912 | 3,938,303 | 0 | 3,938,303 | Actual 2013 | 5,691,897 | 2,191,200 | ||||||||||||||
7 | Algonquin Portfolio | 6,528,864 | 1,996,736 | 4,532,128 | 0 | 4,532,128 | Actual 2013 | 6,836,295 | 1,862,682 | ||||||||||||||
7.01 | 1900 Pollitt | 1,082,372 | 57,503 | 1,024,869 | 0 | 1,024,869 | Actual 2013 | 1,082,372 | 56,694 | ||||||||||||||
7.02 | 1701 Pollitt | 1,124,057 | 586,679 | 537,378 | 0 | 537,378 | Actual 2013 | 1,119,668 | 567,051 | ||||||||||||||
7.03 | 40 Potash | 670,932 | 46,856 | 624,076 | 0 | 624,076 | Actual 2013 | 670,934 | 46,785 | ||||||||||||||
7.04 | 1905 Nevins | 981,405 | 375,207 | 606,198 | 0 | 606,198 | Actual 2013 | 970,723 | 358,263 | ||||||||||||||
7.05 | 125 Algonquin | 721,732 | 140,029 | 581,703 | 0 | 581,703 | Actual 2013 | 718,920 | 152,192 | ||||||||||||||
7.06 | 128 Bauer | 480,873 | 130,026 | 350,847 | 0 | 350,847 | Actual 2013 | 477,663 | 121,936 | ||||||||||||||
7.07 | 5 Thornton | 644,940 | 371,840 | 273,100 | 0 | 273,100 | Actual 2013 | 800,303 | 275,122 | ||||||||||||||
7.08 | 1500 Pollitt | 214,864 | 93,439 | 121,425 | 0 | 121,425 | Actual 2013 | 184,860 | 93,907 | ||||||||||||||
7.09 | 30-40 Leslie Court | 213,503 | 51,700 | 161,803 | 0 | 161,803 | Actual 2013 | 209,416 | 50,331 | ||||||||||||||
7.10 | 156 Algonquin | 135,060 | 55,252 | 79,808 | 0 | 79,808 | Actual 2013 | 158,317 | 60,678 | ||||||||||||||
7.11 | 145 Algonquin | 153,265 | 77,134 | 76,131 | 0 | 76,131 | Actual 2013 | 153,200 | 68,476 | ||||||||||||||
7.12 | 95 Bauer | 105,861 | 11,071 | 94,790 | 0 | 94,790 | Actual 2013 | 289,919 | 11,247 | ||||||||||||||
8 | Tryp by Wyndham Times Square South | 15,814,782 | 9,433,592 | 6,381,190 | 0 | 6,381,190 | 260 | 234 | Actual 2013 | 15,715,843 | 9,492,510 | ||||||||||||
9 | Montgomery Mall | 21,124,984 | 7,698,717 | 13,426,267 | 0 | 13,426,267 | Actual 2013 | 21,082,279 | 7,754,624 | ||||||||||||||
10 | The Bluffs | 5,760,713 | 2,308,395 | 3,452,318 | 0 | 3,452,318 | Actual 2013 | 5,374,613 | 2,252,331 | ||||||||||||||
11 | Holiday Inn San Francisco Airport | 11,083,227 | 4,628,825 | 6,454,402 | 0 | 6,454,402 | 135 | 117 | Actual 2013 | 10,747,209 | 4,730,476 | ||||||||||||
12 | White Road Plaza | 3,570,245 | 1,148,745 | 2,421,500 | 0 | 2,421,500 | Actual 2013 | 3,300,673 | 1,199,081 | ||||||||||||||
13 | Oak Park Village Apartments | 5,493,849 | 2,584,252 | 2,909,597 | 0 | 2,909,597 | Actual 2012 | 5,339,799 | 2,462,646 | ||||||||||||||
14 | The Lovejoy | 3,456,820 | 909,050 | 2,547,770 | 0 | 2,547,770 | Actual 2013 | 3,407,585 | 908,999 | ||||||||||||||
15 | Oak Court Mall | 8,362,090 | 3,125,623 | 5,236,467 | 0 | 5,236,467 | Actual 2013 | 8,386,413 | 3,139,687 | ||||||||||||||
16 | Kane Distribution Center 6 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
17 | Rock Pointe East | 4,480,917 | 1,594,752 | 2,886,165 | 0 | 2,886,165 | Actual 2013 | 4,564,077 | 1,580,758 | ||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 6,650,888 | 4,430,236 | 2,220,652 | 0 | 2,220,652 | 105 | 72 | Actual 2013 | 6,541,700 | 4,417,787 | ||||||||||||
18.01 | Residence Inn Glendale | 3,785,818 | 2,388,857 | 1,396,961 | 0 | 1,396,961 | 107 | 80 | Actual 2013 | 3,708,170 | 2,364,895 | ||||||||||||
18.02 | SpringHill Suites Glendale | 2,865,070 | 2,041,379 | 823,691 | 0 | 823,691 | 102 | 63 | Actual 2013 | 2,833,530 | 2,052,892 | ||||||||||||
19 | Best Western Premier Hotel Napa | 5,128,152 | 2,077,223 | 3,050,929 | 0 | 3,050,929 | 169 | 122 | Actual 2013 | 5,044,344 | 2,103,065 | ||||||||||||
20 | Seven Corners Apartments | 3,715,829 | 1,696,321 | 2,019,508 | 0 | 2,019,508 | Actual 2013 | 3,713,556 | 1,740,071 | ||||||||||||||
21 | Barrington Orthopedics Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
22 | 2929 Imperial Highway | 1,501,142 | 853,319 | 647,823 | 0 | 647,823 | Actual 2013 | 1,715,694 | 813,644 | ||||||||||||||
23 | Marina Plaza | 1,586,430 | 756,234 | 830,196 | 0 | 830,196 | Actual 2012 | 1,845,736 | 729,463 | ||||||||||||||
24 | JBL Hotel Portfolio | 4,576,622 | 2,847,023 | 1,729,599 | 0 | 1,729,599 | 98 | 76 | Actual 2013 | 4,537,620 | 2,812,818 | ||||||||||||
24.01 | La Quinta Inn & Suites Ely | 2,873,327 | 1,749,206 | 1,124,121 | 0 | 1,124,121 | 98 | 78 | Actual 2013 | 2,816,254 | 1,711,490 | ||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 1,703,295 | 1,097,817 | 605,478 | 0 | 605,478 | 96 | 72 | Actual 2013 | 1,721,366 | 1,101,328 | ||||||||||||
25 | Coastal Sunbelt | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
26 | Quantico III | 2,527,240 | 665,144 | 1,862,096 | 0 | 1,862,096 | Actual 2012 | 2,301,124 | 642,034 | ||||||||||||||
27 | Kingsborough Estates MHC | 1,660,683 | 401,453 | 1,259,230 | 0 | 1,259,230 | Actual 2013 | 1,487,317 | 382,061 | ||||||||||||||
28 | The Stockdale Plaza | 1,523,525 | 238,388 | 1,285,137 | 0 | 1,285,137 | Actual 2013 | 1,518,128 | 242,840 | ||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
30 | Clear Point Gardens | 3,660,220 | 2,541,555 | 1,118,665 | 0 | 1,118,665 | Actual 2013 | 3,402,069 | 2,513,375 | ||||||||||||||
31 | Harbourside Office Building | 2,641,111 | 1,383,514 | 1,257,597 | 0 | 1,257,597 | Actual 2012 | 2,565,251 | 1,354,611 | ||||||||||||||
32 | Cimarron Heights MHP | 2,053,584 | 379,317 | 1,674,267 | 0 | 1,674,267 | Actual 2013 | 2,015,520 | 368,110 | ||||||||||||||
33 | Village Oaks | 967,498 | 261,836 | 705,662 | 0 | 705,662 | Actual 2013 | 809,688 | 255,724 | ||||||||||||||
34 | One Commerce | 1,896,477 | 787,011 | 1,109,466 | 0 | 1,109,466 | Actual 2013 | 1,882,838 | 791,823 | ||||||||||||||
35 | LA Fitness - Irvine | 1,261,432 | 23,234 | 1,238,198 | 0 | 1,238,198 | Actual 2013 | 1,243,267 | 19,101 | ||||||||||||||
36 | Colonial Heritage MHC | 1,878,674 | 721,527 | 1,157,147 | 0 | 1,157,147 | Actual 2013 | 1,841,262 | 707,830 | ||||||||||||||
37 | Woods of Fairlawn Apartments | 2,240,095 | 1,354,712 | 885,383 | 0 | 885,383 | Actual 2013 | 2,134,856 | 1,317,482 | ||||||||||||||
38 | Arrowhead Apartments | 3,517,943 | 1,896,187 | 1,621,755 | 0 | 1,621,755 | Actual 2013 | 3,283,861 | 1,862,688 | ||||||||||||||
39 | Holiday Inn Louisville | 3,356,662 | 1,957,535 | 1,399,127 | 0 | 1,399,127 | 103 | 70 | Actual 2013 | 3,291,123 | 1,900,442 | ||||||||||||
40 | Genesis Building | 2,217,268 | 1,158,961 | 1,058,307 | 0 | 1,058,307 | Actual 2013 | 2,306,736 | 1,137,056 | ||||||||||||||
41 | SecurLock Portfolio | 1,708,035 | 770,267 | 937,768 | 0 | 937,768 | Actual 2012 | 1,643,944 | 811,294 | ||||||||||||||
41.01 | SecurLock - Warner Robins | 676,784 | 293,114 | 383,670 | 0 | 383,670 | Actual 2012 | 661,293 | 310,140 | ||||||||||||||
41.02 | SecurLock - Snellville | 618,585 | 224,898 | 393,687 | 0 | 393,687 | Actual 2012 | 585,822 | 246,025 | ||||||||||||||
41.03 | SecurLock- Dawsonville | 412,666 | 252,255 | 160,411 | 0 | 160,411 | Actual 2012 | 396,829 | 255,129 | ||||||||||||||
42 | Quest Automotive Products | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
43 | Bon Aire Park Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
44 | AT&T - 2011 West Hastings | 855,836 | 280,623 | 575,213 | 0 | 575,213 | Actual 2012 | 1,168,993 | 287,559 | ||||||||||||||
45 | Holiday Inn Express Superior | 2,506,125 | 1,455,181 | 1,050,944 | 0 | 1,050,944 | 107 | 81 | Actual 2013 | 2,391,657 | 1,411,576 | ||||||||||||
46 | Swift Spinning Leaseback | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
46.01 | 16 Corporate Ridge Parkway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
46.02 | 3314 4th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
47 | Arminta Apartments | 1,303,170 | 394,494 | 908,676 | 0 | 908,676 | Actual 2013 | 1,240,637 | 428,503 | ||||||||||||||
48 | The Shoppes of Ocoee | 883,616 | 222,396 | 661,220 | 0 | 661,220 | Actual 2013 | 888,803 | 224,094 | ||||||||||||||
49 | Riverplace Athletic Club | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
50 | Bramblewood MHC | 1,105,257 | 390,036 | 715,221 | 0 | 715,221 | Actual 2013 | 1,100,987 | 382,414 | ||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 2,354,537 | 1,447,537 | 907,000 | 0 | 907,000 | 104 | 88 | Actual 2013 | 2,256,016 | 1,416,582 | ||||||||||||
52 | Fitch Apartments | 944,135 | 381,243 | 562,892 | 0 | 562,892 | Actual 2013 | 894,413 | 354,752 | ||||||||||||||
53 | Holiday Inn Express Wixom | 2,701,851 | 1,655,954 | 1,045,897 | 0 | 1,045,897 | 100 | 66 | Actual 2013 | 2,684,717 | 1,758,330 | ||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 2,384,507 | 1,403,360 | 981,147 | 93,992 | 887,155 | 97 | 72 | Actual 2013 | 2,304,603 | 1,369,894 |
A-15
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Most Recent Revenues ($)(14) | Most Recent Expenses ($)(14) | Most Recent NOI ($)(14) | Most Recent Capital Expenditures ($) (14) | Most Recent NCF ($)(14) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period(14) | Second Most Recent Revenues ($)(14) | Second Most Recent Expenses ($)(14) | ||||||||||||
55 | Port Crossing | 767,524 | 186,717 | 580,807 | 6,105 | 574,702 | Actual 2013 | 793,262 | 170,002 | ||||||||||||||
56 | Hampton Inn - Auburn Hills | 2,810,254 | 1,617,379 | 1,192,875 | 0 | 1,192,875 | 109 | 94 | Actual 2012 | 2,195,820 | 1,387,011 | ||||||||||||
57 | Xena - Blossom Corners Apartments | 1,011,618 | 365,206 | 646,412 | 0 | 646,412 | Actual 2013 | 984,409 | 373,317 | ||||||||||||||
58 | Xena - Meadowdale Apartments | 364,371 | 177,590 | 186,781 | 15,797 | 170,984 | Actual 2013 | 331,359 | 190,159 | ||||||||||||||
59 | Elms Estate (MHC) | 783,451 | 184,449 | 599,002 | 0 | 599,002 | Actual 2013 | 711,251 | 166,076 | ||||||||||||||
60 | Dover Storage Facility | 864,547 | 353,540 | 511,006 | 0 | 511,006 | Actual 2013 | 723,111 | 342,293 | ||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 1,942,838 | 1,248,605 | 694,233 | 0 | 694,233 | 89 | 62 | Actual 2013 | 1,900,898 | 1,242,607 | ||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
63 | Eagle Point Apartments | 1,566,657 | 887,887 | 678,769 | 69,320 | 609,450 | Actual 2013 | 1,536,725 | 909,747 | ||||||||||||||
64 | Holiday Inn Express Southfield | 2,516,191 | 1,574,844 | 941,347 | 97,451 | 843,896 | 105 | 76 | Actual 2013 | 2,399,941 | 1,557,748 | ||||||||||||
65 | The Palms Apartments | 708,647 | 240,571 | 468,076 | 0 | 468,076 | Actual 2013 | 703,326 | 225,405 | ||||||||||||||
66 | Boston Mills Road | 706,369 | 291,911 | 414,458 | 0 | 414,458 | Actual 2013 | 679,123 | 261,070 | ||||||||||||||
67 | 24 Central Park South, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
68 | Holiday Inn Express Somerset | 1,760,492 | 1,033,707 | 726,785 | 70,420 | 656,365 | 94 | 64 | Actual 2013 | 1,767,655 | 1,003,798 | ||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 2,116,124 | 1,136,621 | 979,503 | 0 | 979,503 | 107 | 72 | Actual 2013 | 2,048,893 | 1,089,618 | ||||||||||||
70 | Gateway Apartment Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
71 | Sage Creek | 774,374 | 198,320 | 576,054 | 0 | 576,054 | Actual 2013 | 769,228 | 193,233 | ||||||||||||||
72 | Budget Self Storage Portfolio | 1,310,828 | 750,311 | 560,517 | 0 | 560,517 | Actual 2013 | 1,258,699 | 717,866 | ||||||||||||||
72.01 | San Antonio Self Storage | 431,379 | 221,665 | 209,714 | 0 | 209,714 | Actual 2013 | 417,956 | 218,912 | ||||||||||||||
72.02 | Denton Self Storage | 377,955 | 207,999 | 169,956 | 0 | 169,956 | Actual 2013 | 342,137 | 184,269 | ||||||||||||||
72.03 | Jackson Self Storage | 272,399 | 171,873 | 100,526 | 0 | 100,526 | Actual 2013 | 270,686 | 166,179 | ||||||||||||||
72.04 | Laredo Self Storage | 229,095 | 148,775 | 80,320 | 0 | 80,320 | Actual 2013 | 227,920 | 148,506 | ||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
74 | Cedar Park Estates | 562,477 | 198,186 | 364,291 | 0 | 364,291 | Actual 2013 | 542,124 | 212,901 | ||||||||||||||
75 | Cityside Apartments | 1,255,845 | 870,273 | 385,571 | 0 | 385,571 | Actual 2013 | 1,255,824 | 865,011 | ||||||||||||||
76 | All American Storage Bloomington South | 584,278 | 150,302 | 433,976 | 15,166 | 418,811 | Actual 2013 | 592,026 | 145,515 | ||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 1,890,775 | 1,371,336 | 519,439 | 0 | 519,439 | 96 | 61 | Actual 2013 | 1,863,363 | 1,369,464 | ||||||||||||
78 | Riverwinds MHC | 485,468 | 95,293 | 390,175 | 0 | 390,175 | Actual 2013 | 493,154 | 85,605 | ||||||||||||||
79 | American Mini Storage I - Missouri City | 738,245 | 297,811 | 440,434 | 0 | 440,434 | Actual 2013 | 719,042 | 295,964 | ||||||||||||||
80 | Citrus Park Retail Center | 500,456 | 99,827 | 400,629 | 0 | 400,629 | Actual 2012 | 489,551 | 99,557 | ||||||||||||||
81 | Bay Area Self Storage – Bird | 795,156 | 280,062 | 515,094 | 0 | 515,094 | Actual 2013 | 800,486 | 281,902 | ||||||||||||||
82 | Greens Lake Apartments | 1,059,275 | 576,184 | 483,091 | 0 | 483,091 | Actual 2013 | 1,026,349 | 554,773 | ||||||||||||||
83 | Amelia Station | 436,512 | 87,037 | 349,475 | 0 | 349,475 | NAV | NAV | NAV | ||||||||||||||
84 | 67th Road Housing Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
85 | Brougham Manor Apartments | 756,578 | 305,195 | 451,383 | 0 | 451,383 | Actual 2013 | 740,000 | 307,509 | ||||||||||||||
86 | 993 Fifth Avenue Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
87 | American Mini Storage II - Arlington | 687,560 | 271,949 | 415,611 | 0 | 415,611 | Actual 2013 | 666,914 | 275,656 | ||||||||||||||
88 | Great Value Storage | 574,364 | 222,923 | 351,441 | 0 | 351,441 | Actual 2013 | 559,033 | 216,912 | ||||||||||||||
89 | All American Storage East | 460,599 | 118,039 | 342,561 | 7,935 | 334,626 | Actual 2013 | 460,999 | 115,383 | ||||||||||||||
90 | Shoppes of Fort Wright | 509,855 | 138,994 | 370,861 | 0 | 370,861 | Actual 2012 | 530,422 | 141,455 | ||||||||||||||
91 | Patriot Village | 536,920 | 159,902 | 377,019 | 0 | 377,019 | Actual 2013 | 542,117 | 160,528 | ||||||||||||||
92 | All American Storage of Evansville | 507,522 | 183,896 | 323,626 | 10,970 | 312,656 | Actual 2013 | 496,042 | 177,841 | ||||||||||||||
93 | University Center South | 419,970 | 128,754 | 291,216 | 0 | 291,216 | NAV | NAV | NAV | ||||||||||||||
94 | Sun Valley MHC | 670,236 | 334,753 | 335,482 | 0 | 335,482 | Actual 2013 | 659,109 | 331,379 | ||||||||||||||
95 | Shadow Wood MHP | 783,793 | 453,545 | 330,248 | 0 | 330,248 | Actual 2013 | 778,740 | 447,860 | ||||||||||||||
96 | Ezon Building | 793,627 | 363,029 | 430,598 | 0 | 430,598 | Actual 2013 | 749,089 | 401,245 | ||||||||||||||
97 | Taxi Office Building | 606,909 | 213,437 | 393,472 | 0 | 393,472 | Actual 2013 | 578,784 | 204,086 | ||||||||||||||
98 | American Mini Storage II - Colorado Springs | 538,607 | 192,042 | 346,565 | 0 | 346,565 | Actual 2013 | 520,818 | 190,060 | ||||||||||||||
99 | Red Run MHC | 577,467 | 249,398 | 328,069 | 0 | 328,069 | Actual 2013 | 578,279 | 246,524 | ||||||||||||||
100 | Walgreens - Denver | 344,831 | 2,533 | 342,298 | 0 | 342,298 | Actual 2013 | 344,831 | 2,092 | ||||||||||||||
101 | Shops at Vicksburg | 102,165 | 30,734 | 71,430 | 0 | 71,430 | NAV | NAV | NAV | ||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
103 | Santa Fe Palms | 377,268 | 117,645 | 259,623 | 0 | 259,623 | Actual 2012 | 220,579 | 112,627 | ||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
105 | Commercial Drive Plaza | 477,972 | 159,414 | 318,558 | 7,400 | 311,158 | Actual 2013 | 411,966 | 153,153 | ||||||||||||||
106 | Stonegate MHP | 507,461 | 257,544 | 249,918 | 0 | 249,918 | Actual 2013 | 481,534 | 247,193 | ||||||||||||||
107 | Harrison Commons, Ltd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 340,322 | 129,677 | 210,645 | 5,418 | 205,227 | Actual 2012 | 339,007 | 120,757 | ||||||||||||||
109 | Bay Area Self Storage – Bernal | 924,464 | 301,693 | 622,771 | 0 | 622,771 | Actual 2013 | 916,941 | 299,429 | ||||||||||||||
110 | Dundee Meadows MHC | 304,687 | 94,538 | 210,149 | 0 | 210,149 | Actual 2013 | 286,137 | 96,105 | ||||||||||||||
111 | Trolley Commerce Center | 366,928 | 117,308 | 249,620 | 0 | 249,620 | Actual 2013 | 298,309 | 93,628 | ||||||||||||||
112 | World Park 9 | 405,972 | 160,160 | 245,812 | 0 | 245,812 | Actual 2013 | 332,626 | 165,500 | ||||||||||||||
113 | Florence Court Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
114 | Cedargate Apartments | 635,189 | 342,602 | 292,586 | 0 | 292,586 | Actual 2013 | 637,292 | 336,541 | ||||||||||||||
115 | Dysart Mini Storage | 288,038 | 124,873 | 163,165 | 0 | 163,165 | Actual 2013 | 284,187 | 122,067 | ||||||||||||||
116 | Missile Drive MHP | 285,771 | 135,793 | 149,978 | 0 | 149,978 | Actual 2013 | 289,841 | 131,488 | ||||||||||||||
117 | 23399 Commerce Drive | 430,161 | 128,029 | 302,132 | 0 | 302,132 | Actual 2013 | 451,704 | 127,609 | ||||||||||||||
118 | 320 W. 89th St. Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
119 | Williamsburg East Apartments | 513,205 | 299,761 | 213,444 | 3,957 | 209,487 | Actual 2013 | 500,397 | 309,060 | ||||||||||||||
120 | Villa Manor MHP | 247,701 | 75,007 | 172,694 | 0 | 172,694 | Actual 2013 | 234,559 | 72,737 | ||||||||||||||
121 | 214 West 17th Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-16
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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) | Third Most Recent Capital Expenditures ($)(14) | Third Most Recent NCF ($)(14) | ||||||||||||
1 | Fairview Park Drive | 7,816,921 | 0 | 7,816,921 | Actual 2012 | 10,260,880 | 3,727,189 | 6,533,691 | 0 | 6,533,691 | ||||||||||||||
2 | Queens Atrium | 14,080,184 | 0 | 14,080,184 | Actual 2011 | 21,883,893 | 10,662,311 | 11,221,582 | 0 | 11,221,582 | ||||||||||||||
3 | Sheraton Austin | 9,638,119 | 953,348 | 8,684,771 | 167 | 128 | Actual 2012 | 22,096,924 | 13,586,949 | 8,509,975 | 883,877 | 7,626,098 | ||||||||||||
4 | Highland Portfolio | 4,951,595 | 0 | 4,951,595 | Actual 2012 | 12,470,817 | 7,081,526 | 5,389,291 | 0 | 5,389,291 | ||||||||||||||
4.01 | Garfield Commons | 1,701,387 | 0 | 1,701,387 | Actual 2012 | 3,393,407 | 1,717,949 | 1,675,458 | 0 | 1,675,458 | ||||||||||||||
4.02 | Farmbrooke Manor | 1,013,849 | 0 | 1,013,849 | Actual 2012 | 2,387,119 | 1,237,124 | 1,149,995 | 0 | 1,149,995 | ||||||||||||||
4.03 | Warren Manor | 901,849 | 0 | 901,849 | Actual 2012 | 2,968,987 | 1,789,533 | 1,179,454 | 0 | 1,179,454 | ||||||||||||||
4.04 | Warren Woods | 664,070 | 0 | 664,070 | Actual 2012 | 1,367,447 | 729,437 | 638,010 | 0 | 638,010 | ||||||||||||||
4.05 | Highland Towers | 475,731 | 0 | 475,731 | Actual 2012 | 1,598,949 | 1,089,738 | 509,211 | 0 | 509,211 | ||||||||||||||
4.06 | Golf Manor | 194,709 | 0 | 194,709 | Actual 2012 | 754,908 | 517,745 | 237,163 | 0 | 237,163 | ||||||||||||||
5 | Cedar Crest Professional Park | 5,938,364 | 0 | 5,938,364 | Actual 2012 | 8,645,440 | 3,277,518 | 5,367,922 | 0 | 5,367,922 | ||||||||||||||
6 | Shops at CenterPoint | 3,500,697 | 0 | 3,500,697 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
7 | Algonquin Portfolio | 4,973,613 | 0 | 4,973,613 | Actual 2012 | 7,556,869 | 1,589,291 | 5,967,578 | 0 | 5,967,578 | ||||||||||||||
7.01 | 1900 Pollitt | 1,025,678 | 0 | 1,025,678 | Actual 2012 | 1,077,864 | 51,976 | 1,025,888 | 0 | 1,025,888 | ||||||||||||||
7.02 | 1701 Pollitt | 552,617 | 0 | 552,617 | Actual 2012 | 1,075,053 | 539,057 | 535,996 | 0 | 535,996 | ||||||||||||||
7.03 | 40 Potash | 624,149 | 0 | 624,149 | Actual 2012 | 1,328,926 | 54,705 | 1,274,221 | 0 | 1,274,221 | ||||||||||||||
7.04 | 1905 Nevins | 612,460 | 0 | 612,460 | Actual 2012 | 807,151 | 344,751 | 462,400 | 0 | 462,400 | ||||||||||||||
7.05 | 125 Algonquin | 566,728 | 0 | 566,728 | Actual 2012 | 716,487 | 145,283 | 571,204 | 0 | 571,204 | ||||||||||||||
7.06 | 128 Bauer | 355,727 | 0 | 355,727 | Actual 2012 | 476,499 | 119,842 | 356,657 | 0 | 356,657 | ||||||||||||||
7.07 | 5 Thornton | 525,181 | 0 | 525,181 | Actual 2012 | 1,343,578 | 76,223 | 1,267,355 | 0 | 1,267,355 | ||||||||||||||
7.08 | 1500 Pollitt | 90,953 | 0 | 90,953 | Actual 2012 | 47,591 | 82,252 | -34,661 | 0 | -34,661 | ||||||||||||||
7.09 | 30-40 Leslie Court | 159,085 | 0 | 159,085 | Actual 2012 | 214,570 | 53,123 | 161,447 | 0 | 161,447 | ||||||||||||||
7.10 | 156 Algonquin | 97,639 | 0 | 97,639 | Actual 2012 | 195,294 | 59,639 | 135,655 | 0 | 135,655 | ||||||||||||||
7.11 | 145 Algonquin | 84,724 | 0 | 84,724 | Actual 2012 | 161,120 | 57,371 | 103,749 | 0 | 103,749 | ||||||||||||||
7.12 | 95 Bauer | 278,672 | 0 | 278,672 | Actual 2012 | 112,736 | 5,069 | 107,667 | 0 | 107,667 | ||||||||||||||
8 | Tryp by Wyndham Times Square South | 6,223,333 | 0 | 6,223,333 | 260 | 232 | Actual 2012 | 13,424,843 | 8,738,720 | 4,686,123 | 0 | 4,686,123 | ||||||||||||
9 | Montgomery Mall | 13,327,655 | 0 | 13,327,655 | Actual 2012 | 21,316,189 | 7,827,852 | 13,488,337 | 0 | 13,488,337 | ||||||||||||||
10 | The Bluffs | 3,122,282 | 0 | 3,122,282 | Annualized 9 12/31/2012 | 5,403,225 | 2,097,765 | 3,305,460 | 0 | 3,305,460 | ||||||||||||||
11 | Holiday Inn San Francisco Airport | 6,016,733 | 0 | 6,016,733 | 130 | 113 | Actual 2012 | 9,818,355 | 4,691,393 | 5,126,962 | 0 | 5,126,962 | ||||||||||||
12 | White Road Plaza | 2,101,592 | 0 | 2,101,592 | Actual 2012 | 3,124,392 | 1,079,748 | 2,044,644 | 0 | 2,044,644 | ||||||||||||||
13 | Oak Park Village Apartments | 2,877,153 | 0 | 2,877,153 | Actual 2011 | 5,367,482 | 2,349,593 | 3,017,889 | 0 | 3,017,889 | ||||||||||||||
14 | The Lovejoy | 2,498,586 | 0 | 2,498,586 | Actual 2012 | 3,180,178 | 884,506 | 2,295,672 | 0 | 2,295,672 | ||||||||||||||
15 | Oak Court Mall | 5,246,726 | 0 | 5,246,726 | Actual 2012 | 8,245,958 | 3,301,107 | 4,944,851 | 0 | 4,944,851 | ||||||||||||||
16 | Kane Distribution Center 6 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
17 | Rock Pointe East | 2,983,319 | 0 | 2,983,319 | Actual 2012 | 4,688,244 | 1,547,827 | 3,140,417 | 0 | 3,140,417 | ||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 2,123,913 | 0 | 2,123,913 | 105 | 70 | Actual 2012 | 5,597,306 | 3,963,268 | 1,634,038 | 0 | 1,634,038 | ||||||||||||
18.01 | Residence Inn Glendale | 1,343,275 | 0 | 1,343,275 | 106 | 78 | Actual 2012 | 3,096,884 | 2,189,248 | 907,636 | 0 | 907,636 | ||||||||||||
18.02 | SpringHill Suites Glendale | 780,638 | 0 | 780,638 | 104 | 63 | Actual 2012 | 2,500,422 | 1,774,020 | 726,402 | 0 | 726,402 | ||||||||||||
19 | Best Western Premier Hotel Napa | 2,941,279 | 0 | 2,941,279 | 170 | 122 | Actual 2012 | 4,290,992 | 1,862,625 | 2,428,367 | 0 | 2,428,367 | ||||||||||||
20 | Seven Corners Apartments | 1,973,485 | 0 | 1,973,485 | Actual 2012 | 3,572,673 | 1,636,412 | 1,936,261 | 0 | 1,936,261 | ||||||||||||||
21 | Barrington Orthopedics Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
22 | 2929 Imperial Highway | 902,050 | 0 | 902,050 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
23 | Marina Plaza | 1,116,272 | 0 | 1,116,272 | Actual 2011 | 1,852,415 | 835,442 | 1,016,973 | 0 | 1,016,973 | ||||||||||||||
24 | JBL Hotel Portfolio | 1,724,802 | 0 | 1,724,802 | 96 | 75 | Actual 2012 | 4,146,800 | 2,647,059 | 1,499,741 | 0 | 1,499,741 | ||||||||||||
24.01 | La Quinta Inn & Suites Ely | 1,104,764 | 0 | 1,104,764 | 96 | 77 | Actual 2012 | 2,520,992 | 1,554,118 | 966,874 | 0 | 966,874 | ||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 620,038 | 0 | 620,038 | 96 | 73 | Actual 2012 | 1,625,808 | 1,092,941 | 532,867 | 0 | 532,867 | ||||||||||||
25 | Coastal Sunbelt | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
26 | Quantico III | 1,659,090 | 0 | 1,659,090 | Actual 2011 | 2,241,880 | 549,663 | 1,692,217 | 0 | 1,692,217 | ||||||||||||||
27 | Kingsborough Estates MHC | 1,105,256 | 0 | 1,105,256 | Actual 2012 | 1,444,748 | 385,599 | 1,059,149 | 0 | 1,059,149 | ||||||||||||||
28 | The Stockdale Plaza | 1,275,288 | 0 | 1,275,288 | Actual 2012 | 1,593,883 | 148,090 | 1,445,793 | 0 | 1,445,793 | ||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
30 | Clear Point Gardens | 888,694 | 0 | 888,694 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
31 | Harbourside Office Building | 1,210,641 | 0 | 1,210,641 | Actual 2011 | 2,128,229 | 1,402,490 | 725,739 | 0 | 725,739 | ||||||||||||||
32 | Cimarron Heights MHP | 1,647,410 | 0 | 1,647,410 | Actual 2012 | 1,901,140 | 288,761 | 1,612,379 | 0 | 1,612,379 | ||||||||||||||
33 | Village Oaks | 553,964 | 0 | 553,964 | Actual 2012 | 927,735 | 167,173 | 760,562 | 0 | 760,562 | ||||||||||||||
34 | One Commerce | 1,091,015 | 0 | 1,091,015 | Actual 2012 | 1,938,820 | 664,378 | 1,274,442 | 0 | 1,274,442 | ||||||||||||||
35 | LA Fitness - Irvine | 1,224,166 | 0 | 1,224,166 | Actual 2012 | 1,226,606 | 15,366 | 1,211,240 | 0 | 1,211,240 | ||||||||||||||
36 | Colonial Heritage MHC | 1,133,432 | 0 | 1,133,432 | Actual 2012 | 1,774,992 | 841,244 | 933,748 | 0 | 933,748 | ||||||||||||||
37 | Woods of Fairlawn Apartments | 817,374 | 0 | 817,374 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
38 | Arrowhead Apartments | 1,421,173 | 0 | 1,421,173 | Actual 2012 | 2,960,484 | 1,724,410 | 1,236,074 | 0 | 1,236,074 | ||||||||||||||
39 | Holiday Inn Louisville | 1,390,681 | 0 | 1,390,681 | 104 | 68 | Actual 2012 | 3,251,567 | 1,767,928 | 1,483,639 | 0 | 1,483,639 | ||||||||||||
40 | Genesis Building | 1,169,680 | 0 | 1,169,680 | Actual 2012 | 2,450,144 | 1,116,102 | 1,334,042 | 0 | 1,334,042 | ||||||||||||||
41 | SecurLock Portfolio | 832,650 | 0 | 832,650 | Actual 2011 | 1,565,142 | 750,908 | 814,234 | 0 | 814,234 | ||||||||||||||
41.01 | SecurLock - Warner Robins | 351,153 | 0 | 351,153 | Actual 2011 | 675,134 | 312,550 | 362,584 | 0 | 362,584 | ||||||||||||||
41.02 | SecurLock - Snellville | 339,797 | 0 | 339,797 | Actual 2011 | 532,545 | 208,149 | 324,396 | 0 | 324,396 | ||||||||||||||
41.03 | SecurLock- Dawsonville | 141,700 | 0 | 141,700 | Actual 2011 | 357,463 | 230,209 | 127,254 | 0 | 127,254 | ||||||||||||||
42 | Quest Automotive Products | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
43 | Bon Aire Park Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
44 | AT&T - 2011 West Hastings | 881,434 | 0 | 881,434 | Actual 2011 | 1,129,515 | 309,836 | 819,679 | 0 | 819,679 | ||||||||||||||
45 | Holiday Inn Express Superior | 980,081 | 0 | 980,081 | 105 | 77 | Actual 2012 | 2,171,941 | 1,341,330 | 830,611 | 0 | 830,611 | ||||||||||||
46 | Swift Spinning Leaseback | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
46.01 | 16 Corporate Ridge Parkway | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
46.02 | 3314 4th Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
47 | Arminta Apartments | 812,134 | 0 | 812,134 | Actual 2012 | 1,194,400 | 549,108 | 645,292 | 0 | 645,292 | ||||||||||||||
48 | The Shoppes of Ocoee | 664,709 | 0 | 664,709 | Actual 2012 | 863,198 | 242,553 | 620,645 | 0 | 620,645 | ||||||||||||||
49 | Riverplace Athletic Club | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
50 | Bramblewood MHC | 718,573 | 0 | 718,573 | Actual 2012 | 1,072,230 | 368,192 | 704,038 | 9,800 | 694,238 | ||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 839,434 | 0 | 839,434 | 103 | 84 | Actual 2012 | 2,261,446 | 1,451,898 | 809,548 | 0 | 809,548 | ||||||||||||
52 | Fitch Apartments | 539,661 | 0 | 539,661 | Actual 2012 | 594,931 | 345,796 | 249,135 | 0 | 249,135 | ||||||||||||||
53 | Holiday Inn Express Wixom | 926,387 | 0 | 926,387 | 99 | 66 | Actual 2012 | 2,065,567 | 1,364,313 | 701,254 | 0 | 701,254 | ||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 934,709 | 90,815 | 843,894 | 98 | 70 | Actual 2012 | 2,046,003 | 1,225,647 | 820,356 | 80,515 | 739,841 |
A-17
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 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) | Third Most Recent Capital Expenditures ($)(14) | Third Most Recent NCF ($)(14) | ||||||||||||
55 | Port Crossing | 623,260 | 6,105 | 617,155 | Actual 2012 | 790,678 | 183,470 | 607,208 | 31,028 | 576,180 | ||||||||||||||
56 | Hampton Inn - Auburn Hills | 808,808 | 0 | 808,808 | 105 | 75 | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||
57 | Xena - Blossom Corners Apartments | 611,092 | 0 | 611,092 | Actual 2012 | 927,050 | 364,646 | 562,404 | 0 | 562,404 | ||||||||||||||
58 | Xena - Meadowdale Apartments | 141,200 | 16,659 | 124,541 | Actual 2012 | 255,617 | 178,571 | 77,046 | 11,249 | 65,797 | ||||||||||||||
59 | Elms Estate (MHC) | 545,175 | 0 | 545,175 | Actual 2012 | 450,725 | 70,180 | 380,545 | 0 | 380,545 | ||||||||||||||
60 | Dover Storage Facility | 380,819 | 0 | 380,819 | Actual 2012 | 316,818 | 303,496 | 13,322 | 0 | 13,322 | ||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 658,291 | 0 | 658,291 | 89 | 61 | Actual 2012 | 1,916,410 | 1,275,439 | 640,971 | 0 | 640,971 | ||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
63 | Eagle Point Apartments | 626,978 | 65,580 | 561,398 | Actual 2012 | 1,331,376 | 887,909 | 443,467 | 97,615 | 345,852 | ||||||||||||||
64 | Holiday Inn Express Southfield | 842,193 | 97,451 | 744,742 | 100 | 72 | Actual 2012 | 2,195,540 | 1,459,708 | 735,832 | 97,451 | 638,381 | ||||||||||||
65 | The Palms Apartments | 477,921 | 0 | 477,921 | Actual 2012 | 724,330 | 233,878 | 490,452 | 0 | 490,452 | ||||||||||||||
66 | Boston Mills Road | 418,053 | 0 | 418,053 | Actual 2012 | 817,443 | 249,375 | 568,068 | 0 | 568,068 | ||||||||||||||
67 | 24 Central Park South, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
68 | Holiday Inn Express Somerset | 763,857 | 0 | 763,857 | 93 | 64 | Actual 2012 | 1,778,918 | 984,636 | 794,282 | 0 | 794,282 | ||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 959,275 | 0 | 959,275 | 104 | 69 | Actual 2012 | 1,812,933 | 1,056,084 | 756,849 | 0 | 756,849 | ||||||||||||
70 | Gateway Apartment Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
71 | Sage Creek | 575,995 | 0 | 575,995 | Actual 2012 | 724,336 | 166,656 | 557,680 | 0 | 557,680 | ||||||||||||||
72 | Budget Self Storage Portfolio | 540,833 | 0 | 540,833 | Actual 2012 | 1,146,562 | 721,300 | 425,263 | 0 | 425,263 | ||||||||||||||
72.01 | San Antonio Self Storage | 199,044 | 0 | 199,044 | Actual 2012 | 372,337 | 224,760 | 147,577 | 0 | 147,577 | ||||||||||||||
72.02 | Denton Self Storage | 157,868 | 0 | 157,868 | Actual 2012 | 298,040 | 179,618 | 118,422 | 0 | 118,422 | ||||||||||||||
72.03 | Jackson Self Storage | 104,507 | 0 | 104,507 | Actual 2012 | 249,440 | 162,841 | 86,599 | 0 | 86,599 | ||||||||||||||
72.04 | Laredo Self Storage | 79,414 | 0 | 79,414 | Actual 2012 | 226,745 | 154,080 | 72,665 | 0 | 72,665 | ||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
74 | Cedar Park Estates | 329,223 | 0 | 329,223 | Actual 2012 | 525,779 | 217,214 | 308,565 | 0 | 308,565 | ||||||||||||||
75 | Cityside Apartments | 390,813 | 0 | 390,813 | Actual 2012 | 1,320,291 | 974,436 | 345,856 | 0 | 345,856 | ||||||||||||||
76 | All American Storage Bloomington South | 446,511 | 12,829 | 433,682 | Actual 2012 | 598,162 | 144,724 | 453,439 | 405 | 453,033 | ||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 493,899 | 0 | 493,899 | 96 | 60 | Actual 2012 | 1,759,777 | 1,335,669 | 424,108 | 0 | 424,108 | ||||||||||||
78 | Riverwinds MHC | 407,549 | 0 | 407,549 | Actual 2012 | 453,907 | 88,899 | 365,008 | 0 | 365,008 | ||||||||||||||
79 | American Mini Storage I - Missouri City | 423,078 | 0 | 423,078 | Actual 2012 | 596,569 | 299,093 | 297,475 | 0 | 297,475 | ||||||||||||||
80 | Citrus Park Retail Center | 389,994 | 0 | 389,994 | Actual 2011 | 478,546 | 87,994 | 390,552 | 0 | 390,552 | ||||||||||||||
81 | Bay Area Self Storage – Bird | 518,584 | 0 | 518,584 | Actual 2012 | 773,137 | 298,386 | 474,751 | 0 | 474,751 | ||||||||||||||
82 | Greens Lake Apartments | 471,576 | 0 | 471,576 | Actual 2012 | 955,098 | 542,712 | 412,386 | 0 | 412,386 | ||||||||||||||
83 | Amelia Station | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
84 | 67th Road Housing Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
85 | Brougham Manor Apartments | 432,491 | 0 | 432,491 | Actual 2012 | 688,000 | 303,237 | 384,763 | 0 | 384,763 | ||||||||||||||
86 | 993 Fifth Avenue Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
87 | American Mini Storage II - Arlington | 391,257 | 4,284 | 386,973 | Actual 2012 | 612,969 | 278,592 | 334,376 | 0 | 334,376 | ||||||||||||||
88 | Great Value Storage | 342,121 | 0 | 342,121 | Actual 2012 | 553,807 | 283,242 | 270,565 | 0 | 270,565 | ||||||||||||||
89 | All American Storage East | 345,616 | 6,450 | 339,166 | Actual 2012 | 466,901 | 125,545 | 341,356 | 0 | 341,356 | ||||||||||||||
90 | Shoppes of Fort Wright | 388,967 | 0 | 388,967 | Actual 2011 | 519,995 | 145,245 | 374,750 | 0 | 374,750 | ||||||||||||||
91 | Patriot Village | 381,589 | 0 | 381,589 | Actual 2012 | 555,251 | 159,685 | 395,566 | 0 | 395,566 | ||||||||||||||
92 | All American Storage of Evansville | 318,201 | 5,626 | 312,575 | Actual 2012 | 461,540 | 168,406 | 293,135 | 0 | 293,135 | ||||||||||||||
93 | University Center South | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
94 | Sun Valley MHC | 327,730 | 0 | 327,730 | Actual 2012 | 629,079 | 310,839 | 318,240 | 0 | 318,240 | ||||||||||||||
95 | Shadow Wood MHP | 330,880 | 0 | 330,880 | Actual 2012 | 748,745 | 478,494 | 270,251 | 0 | 270,251 | ||||||||||||||
96 | Ezon Building | 347,844 | 0 | 347,844 | Actual 2012 | 708,348 | 397,668 | 310,680 | 0 | 310,680 | ||||||||||||||
97 | Taxi Office Building | 374,698 | 0 | 374,698 | Actual 2012 | 535,599 | 168,017 | 367,581 | 0 | 367,581 | ||||||||||||||
98 | American Mini Storage II - Colorado Springs | 330,757 | 0 | 330,757 | Actual 2012 | 469,972 | 208,134 | 261,838 | 0 | 261,838 | ||||||||||||||
99 | Red Run MHC | 331,755 | 0 | 331,755 | Actual 2012 | 511,794 | 251,426 | 260,368 | 0 | 260,368 | ||||||||||||||
100 | Walgreens - Denver | 342,739 | 0 | 342,739 | Actual 2012 | 344,832 | 1,649 | 343,183 | 0 | 343,183 | ||||||||||||||
101 | Shops at Vicksburg | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
103 | Santa Fe Palms | 107,952 | 0 | 107,952 | Annualized 7 12/31/2011 | 219,651 | 99,108 | 120,543 | 0 | 120,543 | ||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
105 | Commercial Drive Plaza | 258,813 | 0 | 258,813 | Actual 2012 | 389,184 | 146,604 | 242,580 | 0 | 242,580 | ||||||||||||||
106 | Stonegate MHP | 234,341 | 0 | 234,341 | Actual 2012 | 426,097 | 221,417 | 204,680 | 0 | 204,680 | ||||||||||||||
107 | Harrison Commons, Ltd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 218,250 | 0 | 218,250 | Actual 2011 | 319,509 | 132,782 | 186,727 | 0 | 186,727 | ||||||||||||||
109 | Bay Area Self Storage – Bernal | 617,512 | 0 | 617,512 | Actual 2012 | 876,917 | 310,421 | 566,496 | 0 | 566,496 | ||||||||||||||
110 | Dundee Meadows MHC | 190,032 | 0 | 190,032 | Actual 2012 | 281,421 | 104,867 | 176,554 | 0 | 176,554 | ||||||||||||||
111 | Trolley Commerce Center | 204,681 | 0 | 204,681 | Annualized 9 12/31/2012 | 158,469 | 151,787 | 6,682 | 0 | 6,682 | ||||||||||||||
112 | World Park 9 | 167,126 | 0 | 167,126 | Actual 2012 | 184,857 | 151,851 | 33,006 | 0 | 33,006 | ||||||||||||||
113 | Florence Court Corporation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
114 | Cedargate Apartments | 300,751 | 0 | 300,751 | Actual 2012 | 625,162 | 343,859 | 281,303 | 0 | 281,303 | ||||||||||||||
115 | Dysart Mini Storage | 162,120 | 0 | 162,120 | Actual 2012 | 280,674 | 132,735 | 147,939 | 0 | 147,939 | ||||||||||||||
116 | Missile Drive MHP | 158,353 | 0 | 158,353 | Actual 2012 | 289,375 | 135,370 | 154,005 | 0 | 154,005 | ||||||||||||||
117 | 23399 Commerce Drive | 324,095 | 0 | 324,095 | Actual 2012 | 399,858 | 148,510 | 251,349 | 0 | 251,349 | ||||||||||||||
118 | 320 W. 89th St. Owners Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
119 | Williamsburg East Apartments | 191,337 | 3,217 | 188,120 | Actual 2012 | 487,312 | 300,491 | 186,821 | 0 | 186,821 | ||||||||||||||
120 | Villa Manor MHP | 161,822 | 0 | 161,822 | Actual 2012 | 218,783 | 68,579 | 150,204 | 0 | 150,204 | ||||||||||||||
121 | 214 West 17th Apartment Corp. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-18
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(16)(17)(18) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date (15) | ||||||||
1 | Fairview Park Drive | N | General Dynamics | 174,243 | 48.3% | 3/31/2019 | ||||||||||
2 | Queens Atrium | N | NYC School Construction Authority | 423,450 | 41.0% | 149,543 square feet expiring 4/30/2020; 273,907 square feet expiring 9/30/2021 | ||||||||||
3 | Sheraton Austin | 146 | 121 | N | ||||||||||||
4 | Highland Portfolio | N | ||||||||||||||
4.01 | Garfield Commons | N | ||||||||||||||
4.02 | Farmbrooke Manor | N | ||||||||||||||
4.03 | Warren Manor | N | ||||||||||||||
4.04 | Warren Woods | N | ||||||||||||||
4.05 | Highland Towers | N | ||||||||||||||
4.06 | Golf Manor | N | ||||||||||||||
5 | Cedar Crest Professional Park | N | Lehigh Valley Hospital | 320,471 | 45.7% | 4/1/2015 | ||||||||||
6 | Shops at CenterPoint | N | TJ Maxx | 52,000 | 11.3% | 3/31/2023 | ||||||||||
7 | Algonquin Portfolio | N | Various | Various | Various | Various | ||||||||||
7.01 | 1900 Pollitt | N | Merck/Paid Pescription | 77,262 | 100.0% | 1/31/2016 | ||||||||||
7.02 | 1701 Pollitt | N | Kratos (Henry Bros. Electronics, Inc.) | 31,801 | 30.5% | 10/31/2016 | ||||||||||
7.03 | 40 Potash | N | Cablevision | 60,994 | 100.0% | 10/31/2017 | ||||||||||
7.04 | 1905 Nevins | N | Global Transport Logistics | 150,873 | 100.0% | 75,572 square feet expiring 8/31/2016; 75,301 square feet expiring 6/30/2015 | ||||||||||
7.05 | 125 Algonquin | N | Aphena Pharma Solutions | 50,000 | 70.4% | 7/31/2016 | ||||||||||
7.06 | 128 Bauer | N | N-D Industries | 20,631 | 49.8% | 7/31/2017 | ||||||||||
7.07 | 5 Thornton | N | Garden State Lumber | 62,882 | 41.4% | 10/31/2018 | ||||||||||
7.08 | 1500 Pollitt | N | Total Renal Care | 18,614 | 100.0% | 6/30/2028 | ||||||||||
7.09 | 30-40 Leslie Court | N | Poly Gel | 23,932 | 100.0% | 11/30/2022 | ||||||||||
7.10 | 156 Algonquin | N | Whippany Athletic Club | 12,216 | 60.5% | 4/30/2016 | ||||||||||
7.11 | 145 Algonquin | N | Millburn Gymnastics | 11,777 | 50.0% | 3/31/2021 | ||||||||||
7.12 | 95 Bauer | N | Kradle to Kindergarten | 6,792 | 100.0% | 9/30/2020 | ||||||||||
8 | Tryp by Wyndham Times Square South | 250 | 213 | N | ||||||||||||
9 | Montgomery Mall | N | Macy’s | 217,976 | 19.6% | 7/31/2019 | ||||||||||
10 | The Bluffs | N | ||||||||||||||
11 | Holiday Inn San Francisco Airport | 120 | 102 | N | ||||||||||||
12 | White Road Plaza | N | MiPueblo | 39,880 | 26.0% | 4/30/2023 | ||||||||||
13 | Oak Park Village Apartments | N | ||||||||||||||
14 | The Lovejoy | N | Ater Wynne LLP 1 | 36,293 | 43.5% | 3/31/2020 | ||||||||||
15 | Oak Court Mall | N | Dillard’s | 50,000 | 20.8% | 8/12/2015 | ||||||||||
16 | Kane Distribution Center 6 | N | Kane Warehousing, Inc. | 955,935 | 100.0% | 6/30/2024 | ||||||||||
17 | Rock Pointe East | N | Ecova, Inc. | 95,639 | 40.6% | 12/31/2020 | ||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 105 | 60 | N | ||||||||||||
18.01 | Residence Inn Glendale | 106 | 64 | N | ||||||||||||
18.02 | SpringHill Suites Glendale | 103 | 55 | N | ||||||||||||
19 | Best Western Premier Hotel Napa | 152 | 102 | N | ||||||||||||
20 | Seven Corners Apartments | N | ||||||||||||||
21 | Barrington Orthopedics Portfolio | N | Barrington Orthopedic Specialists, Ltd. | 84,700 | 100.0% | 6/5/2029 | ||||||||||
22 | 2929 Imperial Highway | N | Zodiac Aerospace | 81,077 | 66.9% | 12/31/2020 | ||||||||||
23 | Marina Plaza | N | SiteCore | 27,063 | 36.9% | 2/7/2020 | ||||||||||
24 | JBL Hotel Portfolio | 92 | 73 | N | ||||||||||||
24.01 | La Quinta Inn & Suites Ely | 89 | 77 | N | ||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 96 | 69 | N | ||||||||||||
25 | Coastal Sunbelt | N | Coastal Sunbelt Produce Company | 194,328 | 100.0% | 8/13/2024 | ||||||||||
26 | Quantico III | N | Spectrum Healthcare Resources, Inc. | 49,173 | 49.2% | 1/31/2021 | ||||||||||
27 | Kingsborough Estates MHC | N | ||||||||||||||
28 | The Stockdale Plaza | N | Sport Chalet | 42,000 | 68.6% | 1/31/2018 | ||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | NAP | ||||||||||||||
30 | Clear Point Gardens | N | ||||||||||||||
31 | Harbourside Office Building | N | EmCare, Inc. | 39,191 | 25.5% | 7/31/2018 | ||||||||||
32 | Cimarron Heights MHP | N | ||||||||||||||
33 | Village Oaks | N | Bealls | 60,588 | 36.5% | 4/30/2023 | ||||||||||
34 | One Commerce | N | Servis First Bank | 23,071 | 19.2% | 12/31/2023 | ||||||||||
35 | LA Fitness - Irvine | N | LA Fitness International, LLC | 41,000 | 100.0% | 9/30/2018 | ||||||||||
36 | Colonial Heritage MHC | N | ||||||||||||||
37 | Woods of Fairlawn Apartments | N | ||||||||||||||
38 | Arrowhead Apartments | N | ||||||||||||||
39 | Holiday Inn Louisville | 103 | 66 | N | ||||||||||||
40 | Genesis Building | N | New York Life | 31,135 | 22.4% | 10/31/2018 | ||||||||||
41 | SecurLock Portfolio | N | ||||||||||||||
41.01 | SecurLock - Warner Robins | N | ||||||||||||||
41.02 | SecurLock - Snellville | N | ||||||||||||||
41.03 | SecurLock- Dawsonville | N | ||||||||||||||
42 | Quest Automotive Products | N | Quest Automotive Products | 189,910 | 100.0% | 4/30/2034 | ||||||||||
43 | Bon Aire Park Owners, Inc. | NAP | ||||||||||||||
44 | AT&T - 2011 West Hastings | N | Illinois Bell Telephone Company | 206,000 | 100.0% | 9/30/2027 | ||||||||||
45 | Holiday Inn Express Superior | 100 | 70 | N | ||||||||||||
46 | Swift Spinning Leaseback | N | Swift Spinning, Inc. | 432,769 | 100.0% | 4/30/2034 | ||||||||||
46.01 | 16 Corporate Ridge Parkway | N | Swift Spinning, Inc. | 273,667 | 100.0% | 4/30/2034 | ||||||||||
46.02 | 3314 4th Avenue | N | Swift Spinning, Inc. | 159,102 | 100.0% | 4/30/2034 | ||||||||||
47 | Arminta Apartments | N | ||||||||||||||
48 | The Shoppes of Ocoee | N | Toojay’s Gourmet Deli | 5,608 | 16.7% | 12/31/2022 | ||||||||||
49 | Riverplace Athletic Club | N | Riverplace Athletic Club | 55,462 | 100.0% | 12/31/2022 | ||||||||||
50 | Bramblewood MHC | N | ||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 98 | 84 | N | ||||||||||||
52 | Fitch Apartments | N | ||||||||||||||
53 | Holiday Inn Express Wixom | 88 | 51 | N | ||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 89 | 62 | N |
A-19
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name(16)(17)(18) | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date (15) | ||||||||
55 | Port Crossing | N | Food Lion | 45,000 | 68.8% | 6/1/2019 | ||||||||||
56 | Hampton Inn - Auburn Hills | 0 | 0 | N | ||||||||||||
57 | Xena - Blossom Corners Apartments | N | ||||||||||||||
58 | Xena - Meadowdale Apartments | N | ||||||||||||||
59 | Elms Estate (MHC) | N | ||||||||||||||
60 | Dover Storage Facility | N | ||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 85 | 61 | N | ||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | NAP | ||||||||||||||
63 | Eagle Point Apartments | N | ||||||||||||||
64 | Holiday Inn Express Southfield | 96 | 66 | N | ||||||||||||
65 | The Palms Apartments | N | ||||||||||||||
66 | Boston Mills Road | Y | The Berry Company | 9,728 | 16.3% | 3/31/2017 | ||||||||||
67 | 24 Central Park South, Inc. | NAP | ||||||||||||||
68 | Holiday Inn Express Somerset | 96 | 64 | N | ||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 100 | 61 | N | ||||||||||||
70 | Gateway Apartment Owners Corp. | NAP | ||||||||||||||
71 | Sage Creek | N | ||||||||||||||
72 | Budget Self Storage Portfolio | N | ||||||||||||||
72.01 | San Antonio Self Storage | N | ||||||||||||||
72.02 | Denton Self Storage | N | ||||||||||||||
72.03 | Jackson Self Storage | N | ||||||||||||||
72.04 | Laredo Self Storage | N | ||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | NAP | ||||||||||||||
74 | Cedar Park Estates | N | ||||||||||||||
75 | Cityside Apartments | N | ||||||||||||||
76 | All American Storage Bloomington South | N | ||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 91 | 56 | N | ||||||||||||
78 | Riverwinds MHC | N | ||||||||||||||
79 | American Mini Storage I - Missouri City | N | ||||||||||||||
80 | Citrus Park Retail Center | N | The Men’s Wearhouse | 5,300 | 40.8% | 2/28/2017 | ||||||||||
81 | Bay Area Self Storage – Bird | N | ||||||||||||||
82 | Greens Lake Apartments | N | ||||||||||||||
83 | Amelia Station | N | Family Support Services of North Florida, Inc. | 7,000 | 20.8% | 10/31/2018 | ||||||||||
84 | 67th Road Housing Corporation | NAP | ||||||||||||||
85 | Brougham Manor Apartments | N | ||||||||||||||
86 | 993 Fifth Avenue Corporation | NAP | ||||||||||||||
87 | American Mini Storage II - Arlington | N | ||||||||||||||
88 | Great Value Storage | N | ||||||||||||||
89 | All American Storage East | N | ||||||||||||||
90 | Shoppes of Fort Wright | N | Buffalo Wild Wings | 5,296 | 28.1% | 1/31/2019 | ||||||||||
91 | Patriot Village | N | Mattress Firm | 4,000 | 20.0% | 11/30/2015 | ||||||||||
92 | All American Storage of Evansville | N | ||||||||||||||
93 | University Center South | N | Elvir Karincic | 5,920 | 13.6% | 3,300 square feet expiring 2/28/2015; 2,620 square feet expiring 1/31/2019 | ||||||||||
94 | Sun Valley MHC | N | ||||||||||||||
95 | Shadow Wood MHP | N | ||||||||||||||
96 | Ezon Building | N | West Frazer | 23,740 | 63.7% | 7/31/2019 | ||||||||||
97 | Taxi Office Building | N | Sympoz | 8,365 | 34.8% | 8/31/2017 | ||||||||||
98 | American Mini Storage II - Colorado Springs | N | ||||||||||||||
99 | Red Run MHC | N | ||||||||||||||
100 | Walgreens - Denver | N | Walgreens | 14,560 | 100.0% | 4/30/2079 | ||||||||||
101 | Shops at Vicksburg | N | Made Ya Smile | 3,600 | 40.0% | 11/30/2023 | ||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | NAP | ||||||||||||||
103 | Santa Fe Palms | N | L’Mage Salon Suites | 5,818 | 26.8% | 5/31/2022 | ||||||||||
104 | Palmbrook Gardens Tenants Corp. | NAP | ||||||||||||||
105 | Commercial Drive Plaza | N | Men’s Wearhouse | 5,400 | 17.5% | 2/28/2022 | ||||||||||
106 | Stonegate MHP | N | ||||||||||||||
107 | Harrison Commons, Ltd. | NAP | ||||||||||||||
108 | Breiel Boulevard Store-N-Lock | N | ||||||||||||||
109 | Bay Area Self Storage – Bernal | N | ||||||||||||||
110 | Dundee Meadows MHC | N | ||||||||||||||
111 | Trolley Commerce Center | N | The WHSE, LLC | 51,643 | 49.5% | 8/31/2016 | ||||||||||
112 | World Park 9 | N | Raytheon BBN Technologies | 12,000 | 20.4% | 5/31/2016 | ||||||||||
113 | Florence Court Corporation | NAP | ||||||||||||||
114 | Cedargate Apartments | N | ||||||||||||||
115 | Dysart Mini Storage | N | ||||||||||||||
116 | Missile Drive MHP | N | ||||||||||||||
117 | 23399 Commerce Drive | N | Eicher Engineering Solutions, Inc. | 19,398 | 28.8% | 8/31/2018 | ||||||||||
118 | 320 W. 89th St. Owners Corp. | NAP | ||||||||||||||
119 | Williamsburg East Apartments | N | ||||||||||||||
120 | Villa Manor MHP | N | ||||||||||||||
121 | 214 West 17th Apartment Corp. | NAP | ||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | NAP |
A-20
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 2nd Largest Tenant Name(16)(17)(18)(31) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(16)(17) | ||||||
1 | Fairview Park Drive | Axiom Resource | 22,583 | 6.3% | 4/30/2020 | Deloitte, LLP | ||||||
2 | Queens Atrium | NYC Department of Design & Construction | 231,819 | 22.5% | 1/31/2029 | City University of New York | ||||||
3 | Sheraton Austin | |||||||||||
4 | Highland Portfolio | |||||||||||
4.01 | Garfield Commons | |||||||||||
4.02 | Farmbrooke Manor | |||||||||||
4.03 | Warren Manor | |||||||||||
4.04 | Warren Woods | |||||||||||
4.05 | Highland Towers | |||||||||||
4.06 | Golf Manor | |||||||||||
5 | Cedar Crest Professional Park | Advanced Dermatology Associates | 25,318 | 3.6% | 7/1/2021 | Smile Krafters, P.C. | ||||||
6 | Shops at CenterPoint | Jo Ann’s | 38,500 | 8.3% | 1/31/2020 | Planet Fitness | ||||||
7 | Algonquin Portfolio | Various | Various | Various | Various | Various | ||||||
7.01 | 1900 Pollitt | |||||||||||
7.02 | 1701 Pollitt | U.S. Technologies | 22,877 | 21.9% | 5/31/2016 | Semperit Industrial Products | ||||||
7.03 | 40 Potash | |||||||||||
7.04 | 1905 Nevins | |||||||||||
7.05 | 125 Algonquin | Hoop Heaven | 21,000 | 29.6% | 12/31/2019 | |||||||
7.06 | 128 Bauer | Cablevision | 10,431 | 25.2% | 4/30/2019 | Amerex | ||||||
7.07 | 5 Thornton | Carefusion/Vital Signs | 41,906 | 27.6% | 8/31/2019 | |||||||
7.08 | 1500 Pollitt | |||||||||||
7.09 | 30-40 Leslie Court | |||||||||||
7.10 | 156 Algonquin | Robmar Realty | 5,566 | 27.6% | 10/31/2017 | |||||||
7.11 | 145 Algonquin | Power Dynamics | 11,777 | 50.0% | 8/31/2019 | |||||||
7.12 | 95 Bauer | |||||||||||
8 | Tryp by Wyndham Times Square South | |||||||||||
9 | Montgomery Mall | Sears | 169,550 | 15.3% | 10/12/2020 | J.C. Penney | ||||||
10 | The Bluffs | |||||||||||
11 | Holiday Inn San Francisco Airport | |||||||||||
12 | White Road Plaza | dd’s DISCOUNT | 25,466 | 16.6% | 1/31/2025 | Rite Aid | ||||||
13 | Oak Park Village Apartments | |||||||||||
14 | The Lovejoy | Worksource, Inc. | 15,244 | 18.3% | 9/30/2018 | Pacific Cataract and Laser Institute | ||||||
15 | Oak Court Mall | Victoria’s Secret | 8,500 | 3.5% | 1/31/2018 | Shoe Dept. | ||||||
16 | Kane Distribution Center 6 | |||||||||||
17 | Rock Pointe East | State of Washington | 64,596 | 27.4% | 55,956 SF expiring 9/30/2018; 8,640 SF expiring 3/31/2019 | Pitney Bowes | ||||||
18 | SpringHill Suites & Residence Inn Glendale | |||||||||||
18.01 | Residence Inn Glendale | |||||||||||
18.02 | SpringHill Suites Glendale | |||||||||||
19 | Best Western Premier Hotel Napa | |||||||||||
20 | Seven Corners Apartments | |||||||||||
21 | Barrington Orthopedics Portfolio | |||||||||||
22 | 2929 Imperial Highway | Underwriters Laboratories | 26,003 | 21.5% | 12/31/2015 | Endress + Hauser, Inc. | ||||||
23 | Marina Plaza | Supple & Canvel | 5,585 | 7.6% | 10/31/2019 | Clean Fund | ||||||
24 | JBL Hotel Portfolio | |||||||||||
24.01 | La Quinta Inn & Suites Ely | |||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | |||||||||||
25 | Coastal Sunbelt | |||||||||||
26 | Quantico III | The Survice Engineering Company | 25,228 | 25.3% | 4/30/2019 | Alion Science and Technology Corporation | ||||||
27 | Kingsborough Estates MHC | |||||||||||
28 | The Stockdale Plaza | Fresh & Easy Neighborhood Market, Inc. | 15,980 | 26.1% | 2/28/2029 | CVS - Ground Lease | ||||||
29 | Warminster Heights Home Ownership Association, Inc. | |||||||||||
30 | Clear Point Gardens | |||||||||||
31 | Harbourside Office Building | MarineMax, Inc. | 25,553 | 16.6% | 9/30/2014 | Morgan Stanley Smith Barney Financing LLC | ||||||
32 | Cimarron Heights MHP | |||||||||||
33 | Village Oaks | PetSmart | 25,000 | 15.1% | 1/31/2022 | Stewart Moving and Storage | ||||||
34 | One Commerce | GSA-FBI | 15,993 | 13.3% | 11/25/2018 | GSA-U.S. Marshalls | ||||||
35 | LA Fitness - Irvine | |||||||||||
36 | Colonial Heritage MHC | |||||||||||
37 | Woods of Fairlawn Apartments | |||||||||||
38 | Arrowhead Apartments | |||||||||||
39 | Holiday Inn Louisville | |||||||||||
40 | Genesis Building | Longbow Research LLC | 18,288 | 13.2% | 2/28/2015 | Norfalco LLC | ||||||
41 | SecurLock Portfolio | |||||||||||
41.01 | SecurLock - Warner Robins | |||||||||||
41.02 | SecurLock - Snellville | |||||||||||
41.03 | SecurLock- Dawsonville | |||||||||||
42 | Quest Automotive Products | |||||||||||
43 | Bon Aire Park Owners, Inc. | |||||||||||
44 | AT&T - 2011 West Hastings | |||||||||||
45 | Holiday Inn Express Superior | |||||||||||
46 | Swift Spinning Leaseback | |||||||||||
46.01 | 16 Corporate Ridge Parkway | |||||||||||
46.02 | 3314 4th Avenue | |||||||||||
47 | Arminta Apartments | |||||||||||
48 | The Shoppes of Ocoee | Cici Enterprises, LP | 4,376 | 13.0% | 6/30/2017 | AT&T | ||||||
49 | Riverplace Athletic Club | |||||||||||
50 | Bramblewood MHC | |||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | |||||||||||
52 | Fitch Apartments | |||||||||||
53 | Holiday Inn Express Wixom | |||||||||||
54 | Fairfield Inn & Suites New Braunfels |
A-21
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 2nd Largest Tenant Name(16)(17)(18)(31) | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name(16)(17) | ||||||
55 | Port Crossing | Litalia Port Republic LLC | 4,100 | 6.3% | 5/31/2022 | A Bowl of Good | ||||||
56 | Hampton Inn - Auburn Hills | |||||||||||
57 | Xena - Blossom Corners Apartments | |||||||||||
58 | Xena - Meadowdale Apartments | |||||||||||
59 | Elms Estate (MHC) | |||||||||||
60 | Dover Storage Facility | |||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | |||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | |||||||||||
63 | Eagle Point Apartments | |||||||||||
64 | Holiday Inn Express Southfield | |||||||||||
65 | The Palms Apartments | |||||||||||
66 | Boston Mills Road | Ohio Education Association | 5,000 | 8.4% | 5/31/2018 | Radcom | ||||||
67 | 24 Central Park South, Inc. | |||||||||||
68 | Holiday Inn Express Somerset | |||||||||||
69 | Holiday Inn Express & Suites Lake Charles | |||||||||||
70 | Gateway Apartment Owners Corp. | |||||||||||
71 | Sage Creek | |||||||||||
72 | Budget Self Storage Portfolio | |||||||||||
72.01 | San Antonio Self Storage | |||||||||||
72.02 | Denton Self Storage | |||||||||||
72.03 | Jackson Self Storage | |||||||||||
72.04 | Laredo Self Storage | |||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | |||||||||||
74 | Cedar Park Estates | |||||||||||
75 | Cityside Apartments | |||||||||||
76 | All American Storage Bloomington South | |||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | |||||||||||
78 | Riverwinds MHC | |||||||||||
79 | American Mini Storage I - Missouri City | |||||||||||
80 | Citrus Park Retail Center | Vitamin Shoppe | 4,300 | 33.1% | 11/30/2016 | Casual Male Retail | ||||||
81 | Bay Area Self Storage – Bird | |||||||||||
82 | Greens Lake Apartments | |||||||||||
83 | Amelia Station | First Coast Workforce Development, Inc. | 6,087 | 18.1% | 8/31/2014 | Mexican Grill Cantina Don Patron Inc. | ||||||
84 | 67th Road Housing Corporation | |||||||||||
85 | Brougham Manor Apartments | |||||||||||
86 | 993 Fifth Avenue Corporation | |||||||||||
87 | American Mini Storage II - Arlington | |||||||||||
88 | Great Value Storage | |||||||||||
89 | All American Storage East | |||||||||||
90 | Shoppes of Fort Wright | Petco | 4,650 | 24.7% | 1/31/2019 | Payless ShoeSource | ||||||
91 | Patriot Village | FMS Management Systems (IHOP) | 3,440 | 17.2% | 6/30/2018 | Payless Shoe Source, Inc. | ||||||
92 | All American Storage of Evansville | |||||||||||
93 | University Center South | Hala Café and Bakery, Inc. | 4,900 | 11.3% | 11/30/2018 | Sang H Cho dba Korean BBQ | ||||||
94 | Sun Valley MHC | |||||||||||
95 | Shadow Wood MHP | |||||||||||
96 | Ezon Building | DYK Automotive | 7,931 | 21.3% | 11/30/2015 | Metropolitan Anesthesia | ||||||
97 | Taxi Office Building | Zeppelin Development, Inc | 2,375 | 9.9% | MTM | Love Grown Foods | ||||||
98 | American Mini Storage II - Colorado Springs | |||||||||||
99 | Red Run MHC | |||||||||||
100 | Walgreens - Denver | |||||||||||
101 | Shops at Vicksburg | Verizon Wireless | 1,980 | 22.0% | 2/28/2021 | QT Nails & Spa | ||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | |||||||||||
103 | Santa Fe Palms | Pinnacle Education - Tempe, Inc. | 4,966 | 22.8% | 6/30/2015 | Mill Avenue Family Dentistry, P.C. | ||||||
104 | Palmbrook Gardens Tenants Corp. | |||||||||||
105 | Commercial Drive Plaza | Bryan Nguyen | 3,850 | 12.4% | 2/28/2020 | Metro Mattress | ||||||
106 | Stonegate MHP | |||||||||||
107 | Harrison Commons, Ltd. | |||||||||||
108 | Breiel Boulevard Store-N-Lock | |||||||||||
109 | Bay Area Self Storage – Bernal | |||||||||||
110 | Dundee Meadows MHC | |||||||||||
111 | Trolley Commerce Center | The York Group | 14,569 | 14.0% | 12/31/2016 | Heritage Crystal Clean | ||||||
112 | World Park 9 | Cameo Solutions, Inc. | 10,845 | 18.4% | 12/31/2016 | StructureTec Group Corporation | ||||||
113 | Florence Court Corporation | |||||||||||
114 | Cedargate Apartments | |||||||||||
115 | Dysart Mini Storage | |||||||||||
116 | Missile Drive MHP | |||||||||||
117 | 23399 Commerce Drive | OEM Micro Solutions, Inc. | 10,525 | 15.6% | 9/30/2015 | Corban Dental Supply, LLC | ||||||
118 | 320 W. 89th St. Owners Corp. | |||||||||||
119 | Williamsburg East Apartments | |||||||||||
120 | Villa Manor MHP | |||||||||||
121 | 214 West 17th Apartment Corp. | |||||||||||
122 | Commons of Pleasantville N.Y. Inc. |
A-22
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(16)(17) | 4th Largest Tenant Sq. Ft. (31) | 4th Largest Tenant % of NRA | |||||||
1 | Fairview Park Drive | 22,583 | 6.3% | 9/30/2018 | 2941, LLC | 17,129 | 4.7% | |||||||
2 | Queens Atrium | 192,051 | 18.6% | 4/30/2020 | NYC Board of Education | 122,320 | 11.8% | |||||||
3 | Sheraton Austin | |||||||||||||
4 | Highland Portfolio | |||||||||||||
4.01 | Garfield Commons | |||||||||||||
4.02 | Farmbrooke Manor | |||||||||||||
4.03 | Warren Manor | |||||||||||||
4.04 | Warren Woods | |||||||||||||
4.05 | Highland Towers | |||||||||||||
4.06 | Golf Manor | |||||||||||||
5 | Cedar Crest Professional Park | 17,839 | 2.5% | 15,332 square feet expiring 11/1/2020; 2,507 square feet expiring 2/1/2023 | Post & Schell, PC | 14,000 | 2.0% | |||||||
6 | Shops at CenterPoint | 38,459 | 8.3% | 12/31/2023 | Nordstrom Rack | 36,000 | 7.8% | |||||||
7 | Algonquin Portfolio | Various | Various | Various | Various | Various | Various | |||||||
7.01 | 1900 Pollitt | |||||||||||||
7.02 | 1701 Pollitt | 18,689 | 17.9% | 8/31/2015 | Kyodo, USA | 8,507 | 8.2% | |||||||
7.03 | 40 Potash | |||||||||||||
7.04 | 1905 Nevins | |||||||||||||
7.05 | 125 Algonquin | |||||||||||||
7.06 | 128 Bauer | 10,372 | 25.0% | 11/30/2015 | ||||||||||
7.07 | 5 Thornton | |||||||||||||
7.08 | 1500 Pollitt | |||||||||||||
7.09 | 30-40 Leslie Court | |||||||||||||
7.10 | 156 Algonquin | |||||||||||||
7.11 | 145 Algonquin | |||||||||||||
7.12 | 95 Bauer | |||||||||||||
8 | Tryp by Wyndham Times Square South | |||||||||||||
9 | Montgomery Mall | 166,375 | 15.0% | 3/15/2017 | Wegmans | 128,086 | 11.5% | |||||||
10 | The Bluffs | |||||||||||||
11 | Holiday Inn San Francisco Airport | |||||||||||||
12 | White Road Plaza | 23,672 | 15.4% | 11/30/2017 | Gen-X Clothing | 9,500 | 6.2% | |||||||
13 | Oak Park Village Apartments | |||||||||||||
14 | The Lovejoy | 10,709 | 12.8% | 4/30/2019 | BPM Senior Living Company | 4,597 | 5.5% | |||||||
15 | Oak Court Mall | 7,466 | 3.1% | 2/28/2022 | Hollister Co. | 7,163 | 3.0% | |||||||
16 | Kane Distribution Center 6 | |||||||||||||
17 | Rock Pointe East | 57,964 | 24.6% | 8/31/2019 | GSA/Bureau of ATF | 6,865 | 2.9% | |||||||
18 | SpringHill Suites & Residence Inn Glendale | |||||||||||||
18.01 | Residence Inn Glendale | |||||||||||||
18.02 | SpringHill Suites Glendale | |||||||||||||
19 | Best Western Premier Hotel Napa | |||||||||||||
20 | Seven Corners Apartments | |||||||||||||
21 | Barrington Orthopedics Portfolio | |||||||||||||
22 | 2929 Imperial Highway | 10,063 | 8.3% | 1/31/2018 | O’Brien’s Response Management, Inc. | 4,010 | 3.3% | |||||||
23 | Marina Plaza | 4,523 | 6.2% | 5/31/2017 | Adminitrust | 3,254 | 4.4% | |||||||
24 | JBL Hotel Portfolio | |||||||||||||
24.01 | La Quinta Inn & Suites Ely | |||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | |||||||||||||
25 | Coastal Sunbelt | |||||||||||||
26 | Quantico III | 6,129 | 6.1% | 7/31/2015 | Concord Crossroads, LLC | 3,553 | 3.6% | |||||||
27 | Kingsborough Estates MHC | |||||||||||||
28 | The Stockdale Plaza | 12,900 | 21.1% | 1/31/2035 | Four Life dba Jamba Juice | 1,800 | 2.9% | |||||||
29 | Warminster Heights Home Ownership Association, Inc. | |||||||||||||
30 | Clear Point Gardens | |||||||||||||
31 | Harbourside Office Building | 12,146 | 7.9% | 3/31/2015 | Co-ordinated Benefit Plans, LLC | 10,162 | 6.6% | |||||||
32 | Cimarron Heights MHP | |||||||||||||
33 | Village Oaks | 20,000 | 12.1% | 1/31/2019 | Planet Fitness | 19,344 | 11.7% | |||||||
34 | One Commerce | 15,993 | 13.3% | 1/31/2018 | Cumulus Broadcasting | 10,135 | 8.4% | |||||||
35 | LA Fitness - Irvine | |||||||||||||
36 | Colonial Heritage MHC | |||||||||||||
37 | Woods of Fairlawn Apartments | |||||||||||||
38 | Arrowhead Apartments | |||||||||||||
39 | Holiday Inn Louisville | |||||||||||||
40 | Genesis Building | 8,791 | 6.3% | 1/31/2016 | Manpower Group US, Inc | 7,054 | 5.1% | |||||||
41 | SecurLock Portfolio | |||||||||||||
41.01 | SecurLock - Warner Robins | |||||||||||||
41.02 | SecurLock - Snellville | |||||||||||||
41.03 | SecurLock- Dawsonville | |||||||||||||
42 | Quest Automotive Products | |||||||||||||
43 | Bon Aire Park Owners, Inc. | |||||||||||||
44 | AT&T - 2011 West Hastings | |||||||||||||
45 | Holiday Inn Express Superior | |||||||||||||
46 | Swift Spinning Leaseback | |||||||||||||
46.01 | 16 Corporate Ridge Parkway | |||||||||||||
46.02 | 3314 4th Avenue | |||||||||||||
47 | Arminta Apartments | |||||||||||||
48 | The Shoppes of Ocoee | 3,976 | 11.8% | 11/19/2017 | Mattress Barn, Inc. | 3,849 | 11.5% | |||||||
49 | Riverplace Athletic Club | |||||||||||||
50 | Bramblewood MHC | |||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | |||||||||||||
52 | Fitch Apartments | |||||||||||||
53 | Holiday Inn Express Wixom | |||||||||||||
54 | Fairfield Inn & Suites New Braunfels |
A-23
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name(16)(17) | 4th Largest Tenant Sq. Ft. (31) | 4th Largest Tenant % of NRA | |||||||
55 | Port Crossing | 2,690 | 4.1% | 9/30/2017 | Virginia ABC Board #383 | 2,400 | 3.7% | |||||||
56 | Hampton Inn - Auburn Hills | |||||||||||||
57 | Xena - Blossom Corners Apartments | |||||||||||||
58 | Xena - Meadowdale Apartments | |||||||||||||
59 | Elms Estate (MHC) | |||||||||||||
60 | Dover Storage Facility | |||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | |||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | |||||||||||||
63 | Eagle Point Apartments | |||||||||||||
64 | Holiday Inn Express Southfield | |||||||||||||
65 | The Palms Apartments | |||||||||||||
66 | Boston Mills Road | 4,744 | 8.0% | 6/30/2016 | Tecquiti | 3,751 | 6.3% | |||||||
67 | 24 Central Park South, Inc. | |||||||||||||
68 | Holiday Inn Express Somerset | |||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | |||||||||||||
70 | Gateway Apartment Owners Corp. | |||||||||||||
71 | Sage Creek | |||||||||||||
72 | Budget Self Storage Portfolio | |||||||||||||
72.01 | San Antonio Self Storage | |||||||||||||
72.02 | Denton Self Storage | |||||||||||||
72.03 | Jackson Self Storage | |||||||||||||
72.04 | Laredo Self Storage | |||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | |||||||||||||
74 | Cedar Park Estates | |||||||||||||
75 | Cityside Apartments | |||||||||||||
76 | All American Storage Bloomington South | |||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | |||||||||||||
78 | Riverwinds MHC | |||||||||||||
79 | American Mini Storage I - Missouri City | |||||||||||||
80 | Citrus Park Retail Center | 3,400 | 26.2% | 11/30/2016 | ||||||||||
81 | Bay Area Self Storage – Bird | |||||||||||||
82 | Greens Lake Apartments | |||||||||||||
83 | Amelia Station | 4,200 | 12.5% | 12/31/2018 | Grace Community Church (PCA) Inc. | 3,246 | 9.6% | |||||||
84 | 67th Road Housing Corporation | |||||||||||||
85 | Brougham Manor Apartments | |||||||||||||
86 | 993 Fifth Avenue Corporation | |||||||||||||
87 | American Mini Storage II - Arlington | |||||||||||||
88 | Great Value Storage | |||||||||||||
89 | All American Storage East | |||||||||||||
90 | Shoppes of Fort Wright | 2,910 | 15.4% | 2/28/2019 | GameStop | 1,500 | 8.0% | |||||||
91 | Patriot Village | 2,803 | 14.0% | 4/30/2018 | PCS Mobile Solutions | 1,771 | 8.9% | |||||||
92 | All American Storage of Evansville | |||||||||||||
93 | University Center South | 3,500 | 8.0% | 4/30/2016 | One in Christ Korean Presbyterian Church, Inc. | 3,331 | 7.7% | |||||||
94 | Sun Valley MHC | |||||||||||||
95 | Shadow Wood MHP | |||||||||||||
96 | Ezon Building | 5,604 | 15.0% | 9/30/2019 | ||||||||||
97 | Taxi Office Building | 2,218 | 9.2% | 10/31/2015 | Fuel Cafe, Inc. | 1,971 | 8.2% | |||||||
98 | American Mini Storage II - Colorado Springs | |||||||||||||
99 | Red Run MHC | |||||||||||||
100 | Walgreens - Denver | |||||||||||||
101 | Shops at Vicksburg | 1,600 | 17.8% | 10/31/2018 | Great Clips | 919 | 10.2% | |||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | |||||||||||||
103 | Santa Fe Palms | 2,970 | 13.7% | 3/31/2023 | BBH Food, LLC | 2,057 | 9.5% | |||||||
104 | Palmbrook Gardens Tenants Corp. | |||||||||||||
105 | Commercial Drive Plaza | 3,600 | 11.6% | 4/30/2020 | Burger Bandit, LLC | 3,400 | 11.0% | |||||||
106 | Stonegate MHP | |||||||||||||
107 | Harrison Commons, Ltd. | |||||||||||||
108 | Breiel Boulevard Store-N-Lock | |||||||||||||
109 | Bay Area Self Storage – Bernal | |||||||||||||
110 | Dundee Meadows MHC | |||||||||||||
111 | Trolley Commerce Center | 13,600 | 13.0% | 7/31/2014 | Aramco, Inc. | 13,312 | 12.8% | |||||||
112 | World Park 9 | 5,200 | 8.8% | 3/31/2016 | Cornerstone Environmental Grp. | 4,800 | 8.2% | |||||||
113 | Florence Court Corporation | |||||||||||||
114 | Cedargate Apartments | |||||||||||||
115 | Dysart Mini Storage | |||||||||||||
116 | Missile Drive MHP | |||||||||||||
117 | 23399 Commerce Drive | 9,282 | 13.8% | 6/30/2017 | Capricorn Diversified Systems, Inc. | 6,440 | 9.6% | |||||||
118 | 320 W. 89th St. Owners Corp. | |||||||||||||
119 | Williamsburg East Apartments | |||||||||||||
120 | Villa Manor MHP | |||||||||||||
121 | 214 West 17th Apartment Corp. | |||||||||||||
122 | Commons of Pleasantville N.Y. Inc. |
A-24
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(16)(17)(18) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | |||||||||||||||||||||||||||
1 | Fairview Park Drive | 12/31/2018 | SunTrust Mortgage | 14,255 | 4.0% | 4/30/2015 | 6/16/2014 | |||||||||||||||||||||||||||
2 | Queens Atrium | 2/18/2019 | NYC Department of Transportation | 49,669 | 4.8% | MTM | 6/12/2014 | |||||||||||||||||||||||||||
3 | Sheraton Austin | 5/13/2014 | ||||||||||||||||||||||||||||||||
4 | Highland Portfolio | 7/1/2014 | ||||||||||||||||||||||||||||||||
4.01 | Garfield Commons | 7/1/2014 | ||||||||||||||||||||||||||||||||
4.02 | Farmbrooke Manor | 7/1/2014 | ||||||||||||||||||||||||||||||||
4.03 | Warren Manor | 7/1/2014 | ||||||||||||||||||||||||||||||||
4.04 | Warren Woods | 7/1/2014 | ||||||||||||||||||||||||||||||||
4.05 | Highland Towers | 7/1/2014 | ||||||||||||||||||||||||||||||||
4.06 | Golf Manor | 7/1/2014 | ||||||||||||||||||||||||||||||||
5 | Cedar Crest Professional Park | 11/30/2018 | Lehigh Magnetic Imaging Center, LP | 11,910 | 1.7% | 11/30/2023 | 5/12/2014 | |||||||||||||||||||||||||||
6 | Shops at CenterPoint | 1/31/2017 | Dunham’s | 28,235 | 6.1% | 1/31/2020 | 5/8/2014 | |||||||||||||||||||||||||||
7 | Algonquin Portfolio | Various | Various | Various | Various | Various | 5/9/2014 | |||||||||||||||||||||||||||
7.01 | 1900 Pollitt | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.02 | 1701 Pollitt | 9/30/2015 | Kyodo, USA (Storage) | 1,500 | 1.4% | MTM | 5/9/2014 | |||||||||||||||||||||||||||
7.03 | 40 Potash | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.04 | 1905 Nevins | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.05 | 125 Algonquin | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.06 | 128 Bauer | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.07 | 5 Thornton | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.08 | 1500 Pollitt | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.09 | 30-40 Leslie Court | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.10 | 156 Algonquin | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.11 | 145 Algonquin | 5/9/2014 | ||||||||||||||||||||||||||||||||
7.12 | 95 Bauer | 5/9/2014 | ||||||||||||||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | 4/28/2014 | ||||||||||||||||||||||||||||||||
9 | Montgomery Mall | 11/30/2033 | Dick’s Clothing & Sport | 50,000 | 4.5% | 1/31/2019 | 4/3/2014 | |||||||||||||||||||||||||||
10 | The Bluffs | 5/14/2014 | ||||||||||||||||||||||||||||||||
11 | Holiday Inn San Francisco Airport | 2/21/2014 | ||||||||||||||||||||||||||||||||
12 | White Road Plaza | 12/31/2016 | Foothill Community Health | 7,000 | 4.6% | 10/31/2022 | 5/27/2014 | |||||||||||||||||||||||||||
13 | Oak Park Village Apartments | 12/11/2013 | ||||||||||||||||||||||||||||||||
14 | The Lovejoy | 8/31/2017 | SurveyMonkey.com, LLC | 4,359 | 5.2% | 12/31/2014 | 5/29/2014 | |||||||||||||||||||||||||||
15 | Oak Court Mall | 1/31/2017 | Charlotte Russe | 6,500 | 2.7% | 1/31/2015 | 2/28/2014 | |||||||||||||||||||||||||||
16 | Kane Distribution Center 6 | 5/13/2014 | ||||||||||||||||||||||||||||||||
17 | Rock Pointe East | 6/30/2017 | Verizon Wireless | 6,614 | 2.8% | 7/31/2016 | 5/8/2014 | |||||||||||||||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | Various | ||||||||||||||||||||||||||||||||
18.01 | Residence Inn Glendale | 3/31/2014 | ||||||||||||||||||||||||||||||||
18.02 | SpringHill Suites Glendale | 3/28/2014 | ||||||||||||||||||||||||||||||||
19 | Best Western Premier Hotel Napa | 2/21/2014 | ||||||||||||||||||||||||||||||||
20 | Seven Corners Apartments | 4/7/2014 | ||||||||||||||||||||||||||||||||
21 | Barrington Orthopedics Portfolio | 4/21/2014 | ||||||||||||||||||||||||||||||||
22 | 2929 Imperial Highway | 7/31/2019 | 5/27/2014 | |||||||||||||||||||||||||||||||
23 | Marina Plaza | 5/31/2015 | Scatec Solar | 3,019 | 4.1% | 7/14/2018 | 5/6/2014 | |||||||||||||||||||||||||||
24 | JBL Hotel Portfolio | 4/30/2014 | ||||||||||||||||||||||||||||||||
24.01 | La Quinta Inn & Suites Ely | 4/30/2014 | ||||||||||||||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 4/30/2014 | ||||||||||||||||||||||||||||||||
25 | Coastal Sunbelt | 5/27/2014 | ||||||||||||||||||||||||||||||||
26 | Quantico III | 7/31/2018 | Vein Clinics of America, Inc. | 3,327 | 3.3% | 10/31/2017 | 4/28/2014 | |||||||||||||||||||||||||||
27 | Kingsborough Estates MHC | 4/29/2014 | ||||||||||||||||||||||||||||||||
28 | The Stockdale Plaza | 9/30/2015 | Louong Nguyen/Vicki Vuong dba Image Hair Salon | 734 | 1.2% | 3/31/2015 | 5/14/2014 | |||||||||||||||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 5/28/2014 | ||||||||||||||||||||||||||||||||
30 | Clear Point Gardens | 4/28/2014 | ||||||||||||||||||||||||||||||||
31 | Harbourside Office Building | 3/31/2017 | UBS Financial Services Inc. | 7,495 | 4.9% | 9/30/2018 | 3/11/2014 | |||||||||||||||||||||||||||
32 | Cimarron Heights MHP | 3/7/2014 | ||||||||||||||||||||||||||||||||
33 | Village Oaks | 11/30/2023 | Party City | 16,196 | 9.8% | 1/31/2024 | 4/10/2014 | |||||||||||||||||||||||||||
34 | One Commerce | 11/30/2023 | Welch Hornsby & Welch, Inc. | 9,045 | 7.5% | 8/31/2022 | 5/8/2014 | |||||||||||||||||||||||||||
35 | LA Fitness - Irvine | 6/18/2014 | ||||||||||||||||||||||||||||||||
36 | Colonial Heritage MHC | 3/10/2014 | ||||||||||||||||||||||||||||||||
37 | Woods of Fairlawn Apartments | 4/16/2014 | ||||||||||||||||||||||||||||||||
38 | Arrowhead Apartments | 10/2/2013 | ||||||||||||||||||||||||||||||||
39 | Holiday Inn Louisville | 4/17/2014 | ||||||||||||||||||||||||||||||||
40 | Genesis Building | 8/31/2019 | Alex N. Still Company | 6,929 | 5.0% | 8/31/2016 | 5/6/2014 | |||||||||||||||||||||||||||
41 | SecurLock Portfolio | 11/13/2013 | ||||||||||||||||||||||||||||||||
41.01 | SecurLock - Warner Robins | 11/13/2013 | ||||||||||||||||||||||||||||||||
41.02 | SecurLock - Snellville | 11/13/2013 | ||||||||||||||||||||||||||||||||
41.03 | SecurLock- Dawsonville | 11/13/2013 | ||||||||||||||||||||||||||||||||
42 | Quest Automotive Products | 3/21/2014 | ||||||||||||||||||||||||||||||||
43 | Bon Aire Park Owners, Inc. | 4/16/2014 | ||||||||||||||||||||||||||||||||
44 | AT&T - 2011 West Hastings | 4/11/2014 | ||||||||||||||||||||||||||||||||
45 | Holiday Inn Express Superior | 5/5/2014 | ||||||||||||||||||||||||||||||||
46 | Swift Spinning Leaseback | Various | ||||||||||||||||||||||||||||||||
46.01 | 16 Corporate Ridge Parkway | 2/10/2014 | ||||||||||||||||||||||||||||||||
46.02 | 3314 4th Avenue | 2/7/2014 | ||||||||||||||||||||||||||||||||
47 | Arminta Apartments | 4/10/2014 | ||||||||||||||||||||||||||||||||
48 | The Shoppes of Ocoee | 10/31/2015 | Heartland Dental Care, Inc. | 3,369 | 10.0% | 4/30/2019 | 4/25/2014 | |||||||||||||||||||||||||||
49 | Riverplace Athletic Club | 5/19/2014 | ||||||||||||||||||||||||||||||||
50 | Bramblewood MHC | 4/9/2014 | ||||||||||||||||||||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 3/31/2014 | ||||||||||||||||||||||||||||||||
52 | Fitch Apartments | 5/29/2014 | ||||||||||||||||||||||||||||||||
53 | Holiday Inn Express Wixom | 5/5/2014 | ||||||||||||||||||||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 3/14/2014 |
A-25
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name(16)(17)(18) | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | |||||||||||||||||||||||||||
55 | Port Crossing | 10/31/2019 | PHUOC HONG THI TRAN VIETOPIA | 1,200 | 1.8% | 7/31/2016 | 5/27/2014 | |||||||||||||||||||||||||||
56 | Hampton Inn - Auburn Hills | 4/8/2014 | ||||||||||||||||||||||||||||||||
57 | Xena - Blossom Corners Apartments | 4/21/2014 | ||||||||||||||||||||||||||||||||
58 | Xena - Meadowdale Apartments | 4/30/2014 | ||||||||||||||||||||||||||||||||
59 | Elms Estate (MHC) | 3/27/2014 | ||||||||||||||||||||||||||||||||
60 | Dover Storage Facility | 5/12/2014 | ||||||||||||||||||||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 3/31/2014 | ||||||||||||||||||||||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 3/27/2014 | ||||||||||||||||||||||||||||||||
63 | Eagle Point Apartments | 4/30/2014 | ||||||||||||||||||||||||||||||||
64 | Holiday Inn Express Southfield | 5/5/2014 | ||||||||||||||||||||||||||||||||
65 | The Palms Apartments | 4/14/2014 | ||||||||||||||||||||||||||||||||
66 | Boston Mills Road | 9/30/2016 | Andrews and Wyatt LLC | 3,359 | 5.6% | 1/31/2017 | 5/13/2014 | |||||||||||||||||||||||||||
67 | 24 Central Park South, Inc. | 5/14/2014 | ||||||||||||||||||||||||||||||||
68 | Holiday Inn Express Somerset | 4/16/2014 | ||||||||||||||||||||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 4/8/2014 | ||||||||||||||||||||||||||||||||
70 | Gateway Apartment Owners Corp. | 4/16/2014 | ||||||||||||||||||||||||||||||||
71 | Sage Creek | 5/2/2014 | ||||||||||||||||||||||||||||||||
72 | Budget Self Storage Portfolio | Various | ||||||||||||||||||||||||||||||||
72.01 | San Antonio Self Storage | 5/1/2014 | ||||||||||||||||||||||||||||||||
72.02 | Denton Self Storage | 5/1/2014 | ||||||||||||||||||||||||||||||||
72.03 | Jackson Self Storage | 5/2/2014 | ||||||||||||||||||||||||||||||||
72.04 | Laredo Self Storage | 5/2/2014 | ||||||||||||||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 4/24/2014 | ||||||||||||||||||||||||||||||||
74 | Cedar Park Estates | 6/17/2014 | ||||||||||||||||||||||||||||||||
75 | Cityside Apartments | 4/1/2014 | ||||||||||||||||||||||||||||||||
76 | All American Storage Bloomington South | 5/22/2014 | ||||||||||||||||||||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 4/2/2014 | ||||||||||||||||||||||||||||||||
78 | Riverwinds MHC | 5/15/2014 | ||||||||||||||||||||||||||||||||
79 | American Mini Storage I - Missouri City | 5/1/2014 | ||||||||||||||||||||||||||||||||
80 | Citrus Park Retail Center | 5/12/2014 | ||||||||||||||||||||||||||||||||
81 | Bay Area Self Storage – Bird | 4/14/2014 | ||||||||||||||||||||||||||||||||
82 | Greens Lake Apartments | 5/15/2014 | ||||||||||||||||||||||||||||||||
83 | Amelia Station | 5/31/2016 | SSJ Yulee, LLC | 2,810 | 8.3% | 3/31/2017 | 4/15/2014 | |||||||||||||||||||||||||||
84 | 67th Road Housing Corporation | 3/26/2014 | ||||||||||||||||||||||||||||||||
85 | Brougham Manor Apartments | 4/8/2014 | ||||||||||||||||||||||||||||||||
86 | 993 Fifth Avenue Corporation | 4/1/2014 | ||||||||||||||||||||||||||||||||
87 | American Mini Storage II - Arlington | 4/30/2014 | ||||||||||||||||||||||||||||||||
88 | Great Value Storage | 5/7/2014 | ||||||||||||||||||||||||||||||||
89 | All American Storage East | 5/22/2014 | ||||||||||||||||||||||||||||||||
90 | Shoppes of Fort Wright | 1/31/2019 | Sprint | 1,500 | 8.0% | 2/29/2016 | 4/15/2014 | |||||||||||||||||||||||||||
91 | Patriot Village | 6/30/2016 | Gamestop, Inc. | 1,716 | 8.6% | 4/30/2016 | 5/12/2014 | |||||||||||||||||||||||||||
92 | All American Storage of Evansville | 5/22/2014 | ||||||||||||||||||||||||||||||||
93 | University Center South | 3/31/2018 | Elia Hawara dba Royal Time Sweepstakes | 2,528 | 5.8% | 9/30/2016 | 4/15/2014 | |||||||||||||||||||||||||||
94 | Sun Valley MHC | 6/11/2014 | ||||||||||||||||||||||||||||||||
95 | Shadow Wood MHP | 4/7/2014 | ||||||||||||||||||||||||||||||||
96 | Ezon Building | 5/1/2014 | ||||||||||||||||||||||||||||||||
97 | Taxi Office Building | 12/1/2017 | 1st Movement | 1,700 | 7.1% | 2/28/2017 | 4/24/2014 | |||||||||||||||||||||||||||
98 | American Mini Storage II - Colorado Springs | 4/30/2014 | ||||||||||||||||||||||||||||||||
99 | Red Run MHC | 4/16/2014 | ||||||||||||||||||||||||||||||||
100 | Walgreens - Denver | 5/14/2014 | ||||||||||||||||||||||||||||||||
101 | Shops at Vicksburg | 1/31/2019 | S/S Foot Specialist, LLC | 901 | 10.0% | 7/31/2019 | 5/15/2014 | |||||||||||||||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 4/11/2014 | ||||||||||||||||||||||||||||||||
103 | Santa Fe Palms | 9/14/2015 | Rubio’s Baja Grill | 2,011 | 9.2% | 8/31/2019 | 1/15/2014 | |||||||||||||||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | 4/1/2014 | ||||||||||||||||||||||||||||||||
105 | Commercial Drive Plaza | 12/31/2019 | Familia Mendoza, Inc | 3,290 | 10.6% | 9/30/2018 | 4/9/2014 | |||||||||||||||||||||||||||
106 | Stonegate MHP | 4/9/2014 | ||||||||||||||||||||||||||||||||
107 | Harrison Commons, Ltd. | 4/30/2014 | ||||||||||||||||||||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 4/9/2014 | ||||||||||||||||||||||||||||||||
109 | Bay Area Self Storage – Bernal | 4/21/2014 | ||||||||||||||||||||||||||||||||
110 | Dundee Meadows MHC | 3/10/2014 | ||||||||||||||||||||||||||||||||
111 | Trolley Commerce Center | 12/31/2017 | Cochran Brothers Distributors | 11,280 | 10.8% | 1/31/2018 | 3/27/2014 | |||||||||||||||||||||||||||
112 | World Park 9 | 2,400 square feet expiring 12/31/2016; 2,400 square feet expiring 9/30/2017 | CTL Aerospace, Inc. | 4,532 | 7.7% | 8/31/2018 | 3/11/2014 | |||||||||||||||||||||||||||
113 | Florence Court Corporation | 4/29/2014 | ||||||||||||||||||||||||||||||||
114 | Cedargate Apartments | 4/1/2014 | ||||||||||||||||||||||||||||||||
115 | Dysart Mini Storage | 4/21/2014 | ||||||||||||||||||||||||||||||||
116 | Missile Drive MHP | 4/14/2014 | ||||||||||||||||||||||||||||||||
117 | 23399 Commerce Drive | 9/30/2016 | Cincinnati Time Systems, Inc. | 6,400 | 9.5% | 8/31/2019 | 4/11/2014 | |||||||||||||||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 3/25/2014 | ||||||||||||||||||||||||||||||||
119 | Williamsburg East Apartments | 5/27/2014 | ||||||||||||||||||||||||||||||||
120 | Villa Manor MHP | 4/11/2014 | ||||||||||||||||||||||||||||||||
121 | 214 West 17th Apartment Corp. | 3/8/2014 | ||||||||||||||||||||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 5/12/2014 |
A-26
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) ($) | ||||||||||||||||||||||||
1 | Fairview Park Drive | 6/5/2014 | N | Y | Refinance | 0 | 222,511 | ||||||||||||||||||||||||||
2 | Queens Atrium | 4/28/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
3 | Sheraton Austin | 5/12/2014 | N | Y | Acquisition | 0 | 591,530 | ||||||||||||||||||||||||||
4 | Highland Portfolio | 6/30/2014 | N | Y | Acquisition | 1,157,756 | 107,552 | ||||||||||||||||||||||||||
4.01 | Garfield Commons | 6/30/2014 | N | Y | |||||||||||||||||||||||||||||
4.02 | Farmbrooke Manor | 6/30/2014 | N | Y | |||||||||||||||||||||||||||||
4.03 | Warren Manor | 6/30/2014 | N | Y | |||||||||||||||||||||||||||||
4.04 | Warren Woods | 6/30/2014 | N | Y | |||||||||||||||||||||||||||||
4.05 | Highland Towers | 6/30/2014 | N | Y | |||||||||||||||||||||||||||||
4.06 | Golf Manor | 6/30/2014 | N | Y | |||||||||||||||||||||||||||||
5 | Cedar Crest Professional Park | 5/2/2014 | N | Y | Refinance | 379,725 | 725,164 | ||||||||||||||||||||||||||
6 | Shops at CenterPoint | 6/24/2014 | N | Y | Acquisition | 1,366,000 | 0 | ||||||||||||||||||||||||||
7 | Algonquin Portfolio | Various | N | Y | Refinance | 336,375 | 172,372 | ||||||||||||||||||||||||||
7.01 | 1900 Pollitt | 5/15/2014 | N | Y | |||||||||||||||||||||||||||||
7.02 | 1701 Pollitt | 5/9/2014 | N | Y | |||||||||||||||||||||||||||||
7.03 | 40 Potash | 5/9/2014 | N | Y | |||||||||||||||||||||||||||||
7.04 | 1905 Nevins | 5/9/2014 | N | Y | |||||||||||||||||||||||||||||
7.05 | 125 Algonquin | 5/9/2014 | N | Y | |||||||||||||||||||||||||||||
7.06 | 128 Bauer | 5/13/2014 | N | Y | |||||||||||||||||||||||||||||
7.07 | 5 Thornton | 5/9/2014 | N | Y | |||||||||||||||||||||||||||||
7.08 | 1500 Pollitt | 5/9/2014 | N | Y | |||||||||||||||||||||||||||||
7.09 | 30-40 Leslie Court | 5/15/2014 | N | Y | |||||||||||||||||||||||||||||
7.10 | 156 Algonquin | 5/9/2014 | N | Y | |||||||||||||||||||||||||||||
7.11 | 145 Algonquin | 5/9/2014 | N | Y | |||||||||||||||||||||||||||||
7.12 | 95 Bauer | 5/12/2014 | N | Y | |||||||||||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | 4/29/2014 | N | Y | Refinance | 0 | 83,716 | ||||||||||||||||||||||||||
9 | Montgomery Mall | 4/3/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
10 | The Bluffs | 5/9/2014 | N | Y | Refinance | 77,888 | 163,064 | ||||||||||||||||||||||||||
11 | Holiday Inn San Francisco Airport | 2/21/2014 | 16.0% | N | Y | Refinance | 0 | 133,324 | |||||||||||||||||||||||||
12 | White Road Plaza | 5/28/2014 | 15.0% | N | Y | Refinance | 0 | 159,544 | |||||||||||||||||||||||||
13 | Oak Park Village Apartments | 12/11/2013 | N | Y | Acquisition | 15,563 | 349,506 | ||||||||||||||||||||||||||
14 | The Lovejoy | 1/30/2014 | 3.0% | N | Y | Acquisition | 0 | 0 | |||||||||||||||||||||||||
15 | Oak Court Mall | 3/3/2014 | 11.0% | N | Y | Refinance | 0 | 0 | |||||||||||||||||||||||||
16 | Kane Distribution Center 6 | 5/13/2014 | N | Y | Acquisition | 67,500 | 0 | ||||||||||||||||||||||||||
17 | Rock Pointe East | 4/28/2014 | 7.0% | N | Y | Refinance | 111,553 | 80,623 | |||||||||||||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | Various | N | Y | Refinance | 0 | 205,413 | ||||||||||||||||||||||||||
18.01 | Residence Inn Glendale | 3/31/2014 | N | Y | |||||||||||||||||||||||||||||
18.02 | SpringHill Suites Glendale | 3/28/2014 | N | Y | |||||||||||||||||||||||||||||
19 | Best Western Premier Hotel Napa | 2/20/2014 | 11.0% | N | Y | Refinance | 15,320 | 85,643 | |||||||||||||||||||||||||
20 | Seven Corners Apartments | 4/7/2014 | N | Y | Refinance | 34,785 | 176,689 | ||||||||||||||||||||||||||
21 | Barrington Orthopedics Portfolio | Bartlett: 4/11/2014; Elk Grove and Schaumburg: 4/14/2014 | N | Y | Acquisition | 0 | 0 | ||||||||||||||||||||||||||
22 | 2929 Imperial Highway | 4/21/2014 | 13.0% | N | Y | Acquisition | 0 | 122,364 | |||||||||||||||||||||||||
23 | Marina Plaza | 5/6/2014 | 16.0% | N | Y | Refinance | 0 | 0 | |||||||||||||||||||||||||
24 | JBL Hotel Portfolio | 4/30/2014 | Various | N | Y | Refinance | 0 | 74,894 | |||||||||||||||||||||||||
24.01 | La Quinta Inn & Suites Ely | 4/30/2014 | N | Y | |||||||||||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 4/30/2014 | 8.0% | N | Y | ||||||||||||||||||||||||||||
25 | Coastal Sunbelt | 5/21/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
26 | Quantico III | 4/28/2014 | N | Y | Refinance | 0 | 18,057 | ||||||||||||||||||||||||||
27 | Kingsborough Estates MHC | 4/29/2014 | N | Y | Refinance | 109,375 | 69,515 | ||||||||||||||||||||||||||
28 | The Stockdale Plaza | 5/14/2014 | 8.0% | N | Y | Acquisition | 0 | 23,888 | |||||||||||||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 5/28/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
30 | Clear Point Gardens | 4/30/2014 | N | Y | Refinance | 5,625 | 52,933 | ||||||||||||||||||||||||||
31 | Harbourside Office Building | 3/18/2014 | N | Y | Refinance | 407,826 | 214,314 | ||||||||||||||||||||||||||
32 | Cimarron Heights MHP | 3/7/2014 | N | Y | Acquisition | 0 | 8,333 | ||||||||||||||||||||||||||
33 | Village Oaks | 4/10/2014 | N | Y | Refinance | 31,875 | 63,137 | ||||||||||||||||||||||||||
34 | One Commerce | 5/7/2014 | N | Y | Refinance | 0 | 67,540 | ||||||||||||||||||||||||||
35 | LA Fitness - Irvine | 6/18/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
36 | Colonial Heritage MHC | 3/20/2014 | N | Y | Refinance | 21,250 | 84,417 | ||||||||||||||||||||||||||
37 | Woods of Fairlawn Apartments | 4/17/2014 | N | Y | Refinance | 132,588 | 23,533 | ||||||||||||||||||||||||||
38 | Arrowhead Apartments | 10/2/2013 | N | Y | Refinance | 200,375 | 72,463 | ||||||||||||||||||||||||||
39 | Holiday Inn Louisville | 4/17/2014 | N | Y | Refinance | 0 | 49,675 | ||||||||||||||||||||||||||
40 | Genesis Building | 5/6/2014 | N | Y | Refinance | 0 | 31,140 | ||||||||||||||||||||||||||
41 | SecurLock Portfolio | Various | N | Y | Refinance | 22,438 | 24,043 | ||||||||||||||||||||||||||
41.01 | SecurLock - Warner Robins | 11/13/2013 | N | Y | |||||||||||||||||||||||||||||
41.02 | SecurLock - Snellville | 11/12/2013 | N | Y | |||||||||||||||||||||||||||||
41.03 | SecurLock- Dawsonville | 11/12/2013 | N | Y | |||||||||||||||||||||||||||||
42 | Quest Automotive Products | 3/24/2014 | N | Y | Refinance | 0 | 150,000 | ||||||||||||||||||||||||||
43 | Bon Aire Park Owners, Inc. | 4/15/2014 | N | Y | Refinance | 0 | 348,417 | ||||||||||||||||||||||||||
44 | AT&T - 2011 West Hastings | 5/14/2014 | N | Y | Acquisition | 312,500 | 0 | ||||||||||||||||||||||||||
45 | Holiday Inn Express Superior | 5/5/2014 | N | Y | Refinance | 0 | 45,886 | ||||||||||||||||||||||||||
46 | Swift Spinning Leaseback | Various | N | Y | Acquisition | 0 | 0 | ||||||||||||||||||||||||||
46.01 | 16 Corporate Ridge Parkway | 2/7/2014 | N | Y | |||||||||||||||||||||||||||||
46.02 | 3314 4th Avenue | 2/11/2014 | N | Y | |||||||||||||||||||||||||||||
47 | Arminta Apartments | 4/14/2014 | 17.0% | N | Y | Refinance | 100,313 | 3,257 | |||||||||||||||||||||||||
48 | The Shoppes of Ocoee | 4/24/2014 | N | Y | Acquisition | 0 | 55,116 | ||||||||||||||||||||||||||
49 | Riverplace Athletic Club | 5/19/2014 | 14.0% | N | Y | Acquisition | 0 | 0 | |||||||||||||||||||||||||
50 | Bramblewood MHC | 4/9/2014 | N | Y | Refinance | 0 | 26,138 | ||||||||||||||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 3/31/2014 | N | Y | Refinance | 0 | 19,330 | ||||||||||||||||||||||||||
52 | Fitch Apartments | 5/29/2014 | N | Y | Refinance | 60,188 | 15,133 | ||||||||||||||||||||||||||
53 | Holiday Inn Express Wixom | 5/5/2014 | N | Y | Refinance | 0 | 79,876 | ||||||||||||||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 3/17/2014 | N | Y | Acquisition | 0 | 54,501 |
A-27
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) ($) | ||||||||||||||||||||||||
55 | Port Crossing | 5/23/2014 | N | Y | Refinance | 0 | 13,827 | ||||||||||||||||||||||||||
56 | Hampton Inn - Auburn Hills | 4/8/2014 | N | Y | Refinance | 0 | 61,652 | ||||||||||||||||||||||||||
57 | Xena - Blossom Corners Apartments | 4/21/2014 | N | Y | Refinance | 97,000 | 27,393 | ||||||||||||||||||||||||||
58 | Xena - Meadowdale Apartments | 4/30/2014 | N | Y | Refinance | 104,000 | 7,584 | ||||||||||||||||||||||||||
59 | Elms Estate (MHC) | 3/28/2014 | N | Y | Refinance | 0 | 2,718 | ||||||||||||||||||||||||||
60 | Dover Storage Facility | 5/13/2014 | N | Y | Refinance | 0 | 7,573 | ||||||||||||||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 3/31/2014 | N | Y | Refinance | 0 | 14,474 | ||||||||||||||||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 3/27/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
63 | Eagle Point Apartments | 5/2/2014 | N | Y | Acquisition | 26,375 | 41,367 | ||||||||||||||||||||||||||
64 | Holiday Inn Express Southfield | 5/5/2014 | N | Y | Refinance | 0 | 128,775 | ||||||||||||||||||||||||||
65 | The Palms Apartments | 4/14/2014 | 7.0% | N | Y | Refinance | 0 | 12,549 | |||||||||||||||||||||||||
66 | Boston Mills Road | 5/13/2014 | N | Y | Refinance | 16,425 | 11,757 | ||||||||||||||||||||||||||
67 | 24 Central Park South, Inc. | 5/13/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
68 | Holiday Inn Express Somerset | 4/17/2014 | N | Y | Refinance | 0 | 18,163 | ||||||||||||||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 4/9/2014 | N | Y | Refinance | 0 | 33,800 | ||||||||||||||||||||||||||
70 | Gateway Apartment Owners Corp. | 4/11/2014 | N | Y | Refinance | 0 | 42,232 | ||||||||||||||||||||||||||
71 | Sage Creek | 5/1/2014 | N | Y | Acquisition | 0 | 0 | ||||||||||||||||||||||||||
72 | Budget Self Storage Portfolio | Various | N | Y | Refinance | 54,113 | 79,123 | ||||||||||||||||||||||||||
72.01 | San Antonio Self Storage | 5/5/2014 | N | Y | |||||||||||||||||||||||||||||
72.02 | Denton Self Storage | 5/1/2014 | N | Y | |||||||||||||||||||||||||||||
72.03 | Jackson Self Storage | 5/5/2014 | N | Y | |||||||||||||||||||||||||||||
72.04 | Laredo Self Storage | 5/5/2014 | N | Y | |||||||||||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 4/23/2014 | N | Y | Refinance | 0 | 46,110 | ||||||||||||||||||||||||||
74 | Cedar Park Estates | 6/16/2014 | N | Y | Refinance | 0 | 13,650 | ||||||||||||||||||||||||||
75 | Cityside Apartments | 4/2/2014 | N | Y | Refinance | 33,750 | 75,914 | ||||||||||||||||||||||||||
76 | All American Storage Bloomington South | 5/22/2014 | N | Y | Refinance | 0 | 11,207 | ||||||||||||||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 4/2/2014 | N | Y | Refinance | 0 | 38,898 | ||||||||||||||||||||||||||
78 | Riverwinds MHC | 5/15/2014 | N | Y | Refinance | 0 | 2,988 | ||||||||||||||||||||||||||
79 | American Mini Storage I - Missouri City | 4/30/2014 | N | Y | Refinance | 0 | 45,752 | ||||||||||||||||||||||||||
80 | Citrus Park Retail Center | 5/12/2014 | N | Y | Refinance | 0 | 12,889 | ||||||||||||||||||||||||||
81 | Bay Area Self Storage – Bird | 4/14/2014 | 9.0% | N | Y | Refinance | 0 | 11,109 | |||||||||||||||||||||||||
82 | Greens Lake Apartments | 5/15/2014 | N | Y | Refinance | 29,438 | 51,568 | ||||||||||||||||||||||||||
83 | Amelia Station | 4/15/2014 | N | Y | Refinance | 13,951 | 20,341 | ||||||||||||||||||||||||||
84 | 67th Road Housing Corporation | 3/26/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
85 | Brougham Manor Apartments | 4/8/2014 | N | Y | Acquisition | 83,563 | 45,042 | ||||||||||||||||||||||||||
86 | 993 Fifth Avenue Corporation | 4/1/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
87 | American Mini Storage II - Arlington | 4/30/2014 | N | Y | Refinance | 0 | 57,666 | ||||||||||||||||||||||||||
88 | Great Value Storage | 5/7/2014 | N | Y | Refinance | 30,938 | 16,405 | ||||||||||||||||||||||||||
89 | All American Storage East | 5/21/2014 | N | Y | Refinance | 0 | 6,703 | ||||||||||||||||||||||||||
90 | Shoppes of Fort Wright | 4/22/2014 | N | Y | Refinance | 14,219 | 27,116 | ||||||||||||||||||||||||||
91 | Patriot Village | 5/12/2014 | N | Y | Refinance | 0 | 47,106 | ||||||||||||||||||||||||||
92 | All American Storage of Evansville | 5/22/2014 | N | Y | Refinance | 0 | 12,429 | ||||||||||||||||||||||||||
93 | University Center South | 4/15/2014 | N | Y | Refinance | 23,885 | 28,222 | ||||||||||||||||||||||||||
94 | Sun Valley MHC | 6/16/2014 | N | Y | Refinance | 6,250 | 45,972 | ||||||||||||||||||||||||||
95 | Shadow Wood MHP | 4/9/2014 | N | Y | Refinance | 64,313 | 10,505 | ||||||||||||||||||||||||||
96 | Ezon Building | 5/2/2014 | 13.0% | N | Y | Acquisition | 0 | 41,388 | |||||||||||||||||||||||||
97 | Taxi Office Building | 4/24/2014 | N | Y | Refinance | 0 | 5,461 | ||||||||||||||||||||||||||
98 | American Mini Storage II - Colorado Springs | 4/30/2014 | N | Y | Refinance | 16,825 | 2,960 | ||||||||||||||||||||||||||
99 | Red Run MHC | 5/27/2014 | N | Y | Refinance | 2,625 | 50,263 | ||||||||||||||||||||||||||
100 | Walgreens - Denver | 5/14/2014 | N | N | Refinance | 0 | 0 | ||||||||||||||||||||||||||
101 | Shops at Vicksburg | 5/15/2014 | N | Y | Acquisition | 0 | 34,027 | ||||||||||||||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 4/10/2014 | N | Y | Refinance | 0 | 22,542 | ||||||||||||||||||||||||||
103 | Santa Fe Palms | 1/15/2014 | N | Y | Acquisition | 0 | 8,439 | ||||||||||||||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | 4/1/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
105 | Commercial Drive Plaza | 4/9/2014 | N | Y | Refinance | 0 | 50,041 | ||||||||||||||||||||||||||
106 | Stonegate MHP | 4/10/2014 | N | Y | Refinance | 13,500 | 21,757 | ||||||||||||||||||||||||||
107 | Harrison Commons, Ltd. | 4/24/2014 | N | Y | Refinance | 0 | 19,341 | ||||||||||||||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 4/27/2014 | N | Y | Acquisition | 0 | 13,022 | ||||||||||||||||||||||||||
109 | Bay Area Self Storage – Bernal | 4/21/2014 | 11.0% | N | Y | Refinance | 0 | 10,764 | |||||||||||||||||||||||||
110 | Dundee Meadows MHC | 3/10/2014 | N | Y | Refinance | 0 | 19,502 | ||||||||||||||||||||||||||
111 | Trolley Commerce Center | 3/27/2014 | N | Y | Acquisition | 53,613 | 39,368 | ||||||||||||||||||||||||||
112 | World Park 9 | 3/11/2014 | N | Y | Acquisition | 50,625 | 34,740 | ||||||||||||||||||||||||||
113 | Florence Court Corporation | 4/30/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
114 | Cedargate Apartments | 3/31/2014 | N | Y | Refinance | 120,753 | 0 | ||||||||||||||||||||||||||
115 | Dysart Mini Storage | 4/30/2014 | N | Y | Refinance | 85,438 | 6,793 | ||||||||||||||||||||||||||
116 | Missile Drive MHP | 4/15/2014 | N | Y | Acquisition | 107,406 | 687 | ||||||||||||||||||||||||||
117 | 23399 Commerce Drive | 4/11/2014 | N | Y | Refinance | 100,000 | 18,234 | ||||||||||||||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 3/25/2014 | N | Y | Refinance | 0 | 56,250 | ||||||||||||||||||||||||||
119 | Williamsburg East Apartments | 5/27/2014 | N | Y | Refinance | 6,750 | 9,304 | ||||||||||||||||||||||||||
120 | Villa Manor MHP | 4/14/2014 | N | Y | Refinance | 3,000 | 776 | ||||||||||||||||||||||||||
121 | 214 West 17th Apartment Corp. | 4/8/2014 | N | Y | Refinance | 0 | 0 | ||||||||||||||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 5/12/2014 | N | Y | Refinance | 0 | 0 |
A-28
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) ($) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(19) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | ||||||||||||
1 | Fairview Park Drive | 111,256 | Cash | 8,615 | 8,615 | Cash | 7,518 | 7,518 | 350,000 | Cash | ||||||||||||||
2 | Queens Atrium | 161,995 | Cash | 0 | 47,399 | Cash | 0 | 17,207 | 825,921 | Cash | ||||||||||||||
3 | Sheraton Austin | 133,571 | Cash | 2,872 | $2,868; Springing | Cash | 1,104,500 | 79,155 | 0 | Cash | ||||||||||||||
4 | Highland Portfolio | 107,552 | Cash | 185,168 | 37,034 | Cash | 0 | 40,270 | 0 | Cash | ||||||||||||||
4.01 | Garfield Commons | |||||||||||||||||||||||
4.02 | Farmbrooke Manor | |||||||||||||||||||||||
4.03 | Warren Manor | |||||||||||||||||||||||
4.04 | Warren Woods | |||||||||||||||||||||||
4.05 | Highland Towers | |||||||||||||||||||||||
4.06 | Golf Manor | |||||||||||||||||||||||
5 | Cedar Crest Professional Park | 89,566 | Cash | 30,719 | 6,386 | Cash | 500,000 | 19,856 | 500,000 | Cash | ||||||||||||||
6 | Shops at CenterPoint | Springing | 0 | Springing | 0 | 8,576 | 0 | Cash | ||||||||||||||||
7 | Algonquin Portfolio | 86,186 | Cash | 77,741 | 12,957 | Cash | 12,514 | 12,514 | 0 | Cash | ||||||||||||||
7.01 | 1900 Pollitt | |||||||||||||||||||||||
7.02 | 1701 Pollitt | |||||||||||||||||||||||
7.03 | 40 Potash | |||||||||||||||||||||||
7.04 | 1905 Nevins | |||||||||||||||||||||||
7.05 | 125 Algonquin | |||||||||||||||||||||||
7.06 | 128 Bauer | |||||||||||||||||||||||
7.07 | 5 Thornton | |||||||||||||||||||||||
7.08 | 1500 Pollitt | |||||||||||||||||||||||
7.09 | 30-40 Leslie Court | |||||||||||||||||||||||
7.10 | 156 Algonquin | |||||||||||||||||||||||
7.11 | 145 Algonquin | |||||||||||||||||||||||
7.12 | 95 Bauer | |||||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | 83,716 | Cash | 91,158 | 13,023 | Cash | 52,715 | 52,715 | 0 | Cash | ||||||||||||||
9 | Montgomery Mall | Springing | 0 | Springing | 0 | Springing | 375,000 | |||||||||||||||||
10 | The Bluffs | 54,356 | Cash | 58,122 | 14,532 | Cash | 0 | 12,542 | 0 | Cash | ||||||||||||||
11 | Holiday Inn San Francisco Airport | 19,046 | Cash | 29,770 | 4,962 | Cash | 32,560 | 32,560 | 0 | Cash | ||||||||||||||
12 | White Road Plaza | $39,886; Springing | Cash | 0 | Springing | 0 | 2,558 | 92,096 | Cash | |||||||||||||||
13 | Oak Park Village Apartments | 38,834 | Cash | 24,511 | 12,255 | Cash | 0 | Springing | 0 | |||||||||||||||
14 | The Lovejoy | Springing | 0 | Springing | 0 | Springing | 0 | |||||||||||||||||
15 | Oak Court Mall | Springing | 0 | Springing | 0 | Springing | 162,000 | |||||||||||||||||
16 | Kane Distribution Center 6 | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
17 | Rock Pointe East | 26,874 | Cash | 54,802 | 6,089 | Cash | 3,930 | 3,930 | 0 | Cash | ||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 25,677 | Cash | 17,376 | Springing | Cash | 21,775 | 21,775 | 0 | Cash | ||||||||||||||
18.01 | Residence Inn Glendale | |||||||||||||||||||||||
18.02 | SpringHill Suites Glendale | |||||||||||||||||||||||
19 | Best Western Premier Hotel Napa | 14,274 | Cash | 12,442 | 2,488 | Cash | 16,200 | $16,200; Springing | 575,000 | Cash | ||||||||||||||
20 | Seven Corners Apartments | 22,086 | Cash | 103,001 | 7,357 | Cash | 7,100 | 7,100 | 0 | Cash | ||||||||||||||
21 | Barrington Orthopedics Portfolio | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
22 | 2929 Imperial Highway | 20,394 | Cash | 9,540 | Springing | Cash | 2,524 | 2,524 | 0 | Cash | ||||||||||||||
23 | Marina Plaza | Springing | 0 | Springing | 0 | 1,530 | 50,000 | Cash | ||||||||||||||||
24 | JBL Hotel Portfolio | 11,728 | Cash | 18,199 | 2,118 | Cash | 4,350 | 0 | 0 | Cash | ||||||||||||||
24.01 | La Quinta Inn & Suites Ely | |||||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | |||||||||||||||||||||||
25 | Coastal Sunbelt | Springing | 0 | Springing | 0 | Springing | 0 | |||||||||||||||||
26 | Quantico III | 18,057 | Cash | 0 | Springing | 0 | 1,665 | 0 | Cash | |||||||||||||||
27 | Kingsborough Estates MHC | 6,320 | Cash | 6,151 | 513 | Cash | 1,354 | 1,354 | 0 | Cash | ||||||||||||||
28 | The Stockdale Plaza | 11,944 | Cash | 0 | Springing | 0 | 1,765 | 30,000 | Cash | |||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
30 | Clear Point Gardens | 26,466 | Cash | 144,534 | 10,324 | Cash | 21,020 | 21,020 | 0 | Cash | ||||||||||||||
31 | Harbourside Office Building | 35,719 | Cash | 41,113 | 13,704 | Cash | 2,560 | 2,560 | 0 | Cash | ||||||||||||||
32 | Cimarron Heights MHP | 8,333 | Cash | 5,386 | 2,693 | Cash | 0 | 0 | 0 | |||||||||||||||
33 | Village Oaks | 7,892 | Cash | 26,575 | 2,953 | Cash | 4,010 | 4,010 | 0 | Cash | ||||||||||||||
34 | One Commerce | 8,442 | Cash | 6,106 | 2,035 | Cash | 2,400 | 2,400 | 0 | Cash | ||||||||||||||
35 | LA Fitness - Irvine | Springing | 0 | Springing | 923 | 923 | 0 | Cash | ||||||||||||||||
36 | Colonial Heritage MHC | 10,490 | Cash | 10,055 | 2,011 | Cash | 0 | 1,058 | 0 | Cash | ||||||||||||||
37 | Woods of Fairlawn Apartments | 23,533 | Cash | 59,681 | 7,460 | Cash | 7,170 | 7,170 | 0 | Cash | ||||||||||||||
38 | Arrowhead Apartments | 18,191 | Cash | 40,111 | 8,022 | Cash | 336,960 | 9,360 | 336,960 | Cash | ||||||||||||||
39 | Holiday Inn Louisville | 6,209 | Cash | 24,497 | 2,041 | Cash | 10,900 | 10,900 | 0 | Cash | ||||||||||||||
40 | Genesis Building | 31,140 | Cash | 0 | Springing | 0 | 3,122 | 0 | Cash | |||||||||||||||
41 | SecurLock Portfolio | 8,014 | Cash | 16,577 | 1,842 | Cash | 2,525 | 2,525 | 91,000 | Cash | ||||||||||||||
41.01 | SecurLock - Warner Robins | |||||||||||||||||||||||
41.02 | SecurLock - Snellville | |||||||||||||||||||||||
41.03 | SecurLock- Dawsonville | |||||||||||||||||||||||
42 | Quest Automotive Products | Springing | Cash | 0 | Springing | 0 | 2,374 | 0 | Cash | |||||||||||||||
43 | Bon Aire Park Owners, Inc. | 43,493 | Cash | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
44 | AT&T - 2011 West Hastings | Springing | 0 | Springing | 0 | Springing | 0 | |||||||||||||||||
45 | Holiday Inn Express Superior | 6,555 | Cash | 7,838 | 1,959 | Cash | 0 | 8,417 | 0 | Cash | ||||||||||||||
46 | Swift Spinning Leaseback | Springing | 0 | Springing | 0 | Springing | 0 | |||||||||||||||||
46.01 | 16 Corporate Ridge Parkway | |||||||||||||||||||||||
46.02 | 3314 4th Avenue | |||||||||||||||||||||||
47 | Arminta Apartments | 651 | Cash | 3,705 | 1,235 | Cash | 1,833 | 1,833 | 0 | Cash | ||||||||||||||
48 | The Shoppes of Ocoee | 6,124 | Cash | 3,308 | 1,654 | Cash | 0 | 720 | 0 | Cash | ||||||||||||||
49 | Riverplace Athletic Club | Springing | 3,279 | 3,279 | Cash | 1,155 | 1,155 | 0 | Cash | |||||||||||||||
50 | Bramblewood MHC | 4,356 | Cash | 6,018 | 860 | Cash | 0 | 833 | 0 | Cash | ||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 3,222 | Cash | 5,208 | Springing | Cash | 7,525 | 7,525 | 0 | Cash | ||||||||||||||
52 | Fitch Apartments | 3,027 | Cash | 4,704 | 1,568 | Cash | 0 | 1,875 | 0 | Cash | ||||||||||||||
53 | Holiday Inn Express Wixom | 6,656 | Cash | 3,941 | 0 | Cash | 0 | 6,721 | 0 | Cash | ||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 7,786 | Cash | 10,086 | 2,521 | Cash | 0 | 7,884 | 283,824 | Cash |
A-29
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty | Insurance Escrow (Initial) ($) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($)(19) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | ||||||||||||
55 | Port Crossing | 4,609 | Cash | 9,575 | 957 | Cash | 818 | 818 | 0 | Cash | ||||||||||||||
56 | Hampton Inn - Auburn Hills | 8,686 | Cash | 16,274 | 1,628 | Cash | 0 | 8,171 | 0 | Cash | ||||||||||||||
57 | Xena - Blossom Corners Apartments | 6,848 | Cash | 26,017 | 5,204 | Cash | 0 | 3,996 | 0 | Cash | ||||||||||||||
58 | Xena - Meadowdale Apartments | 1,897 | Cash | 9,209 | 1,843 | Cash | 0 | 2,101 | 0 | Cash | ||||||||||||||
59 | Elms Estate (MHC) | 544 | Cash | 10,946 | 1,095 | Cash | 0 | 775 | 0 | Cash | ||||||||||||||
60 | Dover Storage Facility | 7,573 | Cash | 3,310 | 1,103 | Cash | 1,100 | 1,100 | 0 | Cash | ||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 2,412 | Cash | 4,690 | Springing | Cash | 6,476 | 6,476 | 0 | Cash | ||||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
63 | Eagle Point Apartments | 6,895 | Cash | 6,753 | 3,376 | Cash | 5,575 | 5,575 | 0 | Cash | ||||||||||||||
64 | Holiday Inn Express Southfield | 10,731 | Cash | 5,563 | 0 | Cash | 0 | 8,121 | 0 | Cash | ||||||||||||||
65 | The Palms Apartments | 4,183 | Cash | 0 | Springing | 0 | 2,146 | 51,500 | Cash | |||||||||||||||
66 | Boston Mills Road | 11,757 | Cash | 1,687 | 0 | Cash | 0 | 1,009 | 0 | Cash | ||||||||||||||
67 | 24 Central Park South, Inc. | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
68 | Holiday Inn Express Somerset | 1,816 | Cash | 26,953 | 2,073 | Cash | 0 | 5,864 | 0 | Cash | ||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 4,829 | Cash | 3,938 | 3,938 | Cash | 7,054 | 7,054 | 0 | Cash | ||||||||||||||
70 | Gateway Apartment Owners Corp. | 12,718 | Cash | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
71 | Sage Creek | 3,385 | Cash | 862 | 431 | Cash | 0 | 917 | 0 | Cash | ||||||||||||||
72 | Budget Self Storage Portfolio | 9,890 | Cash | 34,634 | 6,927 | Cash | 2,562 | 2,562 | 0 | Cash | ||||||||||||||
72.01 | San Antonio Self Storage | |||||||||||||||||||||||
72.02 | Denton Self Storage | |||||||||||||||||||||||
72.03 | Jackson Self Storage | |||||||||||||||||||||||
72.04 | Laredo Self Storage | |||||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 22,993 | Cash | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
74 | Cedar Park Estates | 1,137 | Cash | 1,684 | 561 | Cash | 671 | 671 | 0 | Cash | ||||||||||||||
75 | Cityside Apartments | 12,652 | Cash | 39,055 | 2,790 | Cash | 2,960 | 2,960 | 0 | Cash | ||||||||||||||
76 | All American Storage Bloomington South | 3,736 | Cash | 311 | 311 | Cash | 695 | 695 | 0 | Cash | ||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 9,724 | Cash | 4,453 | Springing | Cash | 6,303 | 6,303 | 0 | Cash | ||||||||||||||
78 | Riverwinds MHC | 272 | Cash | 3,722 | 532 | Cash | 429 | 429 | 0 | Cash | ||||||||||||||
79 | American Mini Storage I - Missouri City | 6,536 | Cash | 0 | Springing | 0 | 690 | 30,000 | Cash | |||||||||||||||
80 | Citrus Park Retail Center | 3,222 | Cash | 12,872 | 1,073 | Cash | 0 | 163 | 0 | Cash | ||||||||||||||
81 | Bay Area Self Storage – Bird | 3,703 | Cash | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||
82 | Greens Lake Apartments | 6,446 | Cash | 0 | Springing | 0 | 3,641 | 0 | Cash | |||||||||||||||
83 | Amelia Station | 2,906 | Cash | 0 | Springing | 0 | 562 | 0 | Cash | |||||||||||||||
84 | 67th Road Housing Corporation | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
85 | Brougham Manor Apartments | 7,507 | Cash | 0 | 2,352 | Cash | 0 | 2,635 | 93,600 | Cash | ||||||||||||||
86 | 993 Fifth Avenue Corporation | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
87 | American Mini Storage II - Arlington | 8,238 | Cash | 0 | Springing | 0 | 1,031 | 35,000 | Cash | |||||||||||||||
88 | Great Value Storage | 2,344 | Cash | 827 | 827 | Cash | 1,872 | 1,872 | 0 | Cash | ||||||||||||||
89 | All American Storage East | 2,234 | Cash | 277 | 277 | Cash | 635 | 635 | 0 | Cash | ||||||||||||||
90 | Shoppes of Fort Wright | 3,874 | Cash | 1,292 | 646 | Cash | 0 | 236 | 0 | Cash | ||||||||||||||
91 | Patriot Village | 5,234 | Cash | 9,639 | 1,071 | Cash | 0 | 333 | 12,000 | Cash | ||||||||||||||
92 | All American Storage of Evansville | 4,143 | Cash | 386 | 386 | Cash | 714 | 714 | 0 | Cash | ||||||||||||||
93 | University Center South | 4,032 | Cash | 0 | Springing | 0 | 1,161 | 0 | Cash | |||||||||||||||
94 | Sun Valley MHC | 6,567 | Cash | 1,984 | 661 | Cash | 750 | 750 | 0 | Cash | ||||||||||||||
95 | Shadow Wood MHP | 2,626 | Cash | 8,297 | 754 | Cash | 1,133 | 1,133 | 0 | Cash | ||||||||||||||
96 | Ezon Building | 5,913 | Cash | 1,987 | 662 | Cash | 621 | 621 | 0 | Cash | ||||||||||||||
97 | Taxi Office Building | 5,461 | Cash | 2,399 | 343 | Cash | 0 | 1,008 | 72,540 | Cash | ||||||||||||||
98 | American Mini Storage II - Colorado Springs | 2,960 | Cash | 0 | Springing | 0 | 960 | 35,000 | Cash | |||||||||||||||
99 | Red Run MHC | 5,026 | Cash | 8,096 | 623 | Cash | 508 | 508 | 0 | Cash | ||||||||||||||
100 | Walgreens - Denver | Springing | 0 | Springing | 0 | Springing | 0 | |||||||||||||||||
101 | Shops at Vicksburg | 4,861 | Cash | 805 | 805 | Cash | 0 | Springing | 0 | |||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 22,542 | Cash | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
103 | Santa Fe Palms | 2,813 | Cash | 1,233 | 1,233 | Cash | 0 | 453 | 0 | Cash | ||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
105 | Commercial Drive Plaza | 7,149 | Cash | 4,615 | 659 | Cash | 516 | 516 | 30,941 | Cash | ||||||||||||||
106 | Stonegate MHP | 3,108 | Cash | 3,449 | 431 | Cash | 550 | 550 | 19,800 | Cash | ||||||||||||||
107 | Harrison Commons, Ltd. | 6,543 | Cash | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 3,255 | Cash | 1,327 | 1,327 | Cash | 761 | 761 | 0 | Cash | ||||||||||||||
109 | Bay Area Self Storage – Bernal | 3,588 | Cash | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||
110 | Dundee Meadows MHC | 2,672 | Cash | 1,748 | 291 | Cash | 333 | 333 | 0 | Cash | ||||||||||||||
111 | Trolley Commerce Center | 3,937 | Cash | 0 | Springing | 0 | 1,653 | 50,000 | Cash | |||||||||||||||
112 | World Park 9 | 3,860 | Cash | 1,286 | 643 | Cash | 0 | 1,078 | 0 | Cash | ||||||||||||||
113 | Florence Court Corporation | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
114 | Cedargate Apartments | Springing | 0 | Springing | 0 | Springing | 0 | |||||||||||||||||
115 | Dysart Mini Storage | 2,264 | Cash | 821 | 410 | Cash | 500 | 500 | 0 | Cash | ||||||||||||||
116 | Missile Drive MHP | 687 | Cash | 940 | 470 | Cash | 313 | 313 | 0 | Cash | ||||||||||||||
117 | 23399 Commerce Drive | 3,039 | Cash | 0 | Springing | 0 | Springing | 0 | ||||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 18,750 | Cash | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
119 | Williamsburg East Apartments | 2,326 | Cash | 11,071 | 2,768 | Cash | 2,149 | 2,149 | 0 | Cash | ||||||||||||||
120 | Villa Manor MHP | 388 | Cash | 2,403 | 343 | Cash | 329 | 329 | 0 | Cash | ||||||||||||||
121 | 214 West 17th Apartment Corp. | Springing | 0 | Springing | 0 | 0 | 0 | |||||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | Springing | 0 | Springing | 0 | 0 | 0 |
A-30
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($)(20) | Monthly TI/LC Reserve ($)(20) | TI/LC Reserve Cap ($)(20) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | |||||||||||
1 | Fairview Park Drive | 12,029 | 12,029 | 5,500,000 | Cash | 0 | 0 | |||||||||||||||
2 | Queens Atrium | 0 | 86,034 | 3,871,507 | Cash | 0 | 0 | |||||||||||||||
3 | Sheraton Austin | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
4 | Highland Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
4.01 | Garfield Commons | |||||||||||||||||||||
4.02 | Farmbrooke Manor | |||||||||||||||||||||
4.03 | Warren Manor | |||||||||||||||||||||
4.04 | Warren Woods | |||||||||||||||||||||
4.05 | Highland Towers | |||||||||||||||||||||
4.06 | Golf Manor | |||||||||||||||||||||
5 | Cedar Crest Professional Park | 700,000 | 58,333 | 2,100,000 | Cash | 0 | 0 | |||||||||||||||
6 | Shops at CenterPoint | 0 | 12,500 | 500,000 | Cash | 0 | 0 | |||||||||||||||
7 | Algonquin Portfolio | 1,388,056 | Springing | 1,500,000 | Cash | 0 | 0 | |||||||||||||||
7.01 | 1900 Pollitt | |||||||||||||||||||||
7.02 | 1701 Pollitt | |||||||||||||||||||||
7.03 | 40 Potash | |||||||||||||||||||||
7.04 | 1905 Nevins | |||||||||||||||||||||
7.05 | 125 Algonquin | |||||||||||||||||||||
7.06 | 128 Bauer | |||||||||||||||||||||
7.07 | 5 Thornton | |||||||||||||||||||||
7.08 | 1500 Pollitt | |||||||||||||||||||||
7.09 | 30-40 Leslie Court | |||||||||||||||||||||
7.10 | 156 Algonquin | |||||||||||||||||||||
7.11 | 145 Algonquin | |||||||||||||||||||||
7.12 | 95 Bauer | |||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
9 | Montgomery Mall | 0 | Springing | 883,200 | 0 | 0 | ||||||||||||||||
10 | The Bluffs | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
11 | Holiday Inn San Francisco Airport | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
12 | White Road Plaza | 0 | 12,500 | 300,000 | Cash | 0 | 0 | |||||||||||||||
13 | Oak Park Village Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
14 | The Lovejoy | 0 | 10,428 | 500,000 | Cash | 0 | 0 | |||||||||||||||
15 | Oak Court Mall | 0 | Springing | 379,200 | 0 | 0 | ||||||||||||||||
16 | Kane Distribution Center 6 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
17 | Rock Pointe East | 20,833 | 20,833 | 0 | Cash | 0 | 0 | |||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
18.01 | Residence Inn Glendale | |||||||||||||||||||||
18.02 | SpringHill Suites Glendale | |||||||||||||||||||||
19 | Best Western Premier Hotel Napa | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
20 | Seven Corners Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
21 | Barrington Orthopedics Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
22 | 2929 Imperial Highway | 7,572 | 7,572 | 120,288 | Cash | 0 | 0 | |||||||||||||||
23 | Marina Plaza | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
24 | JBL Hotel Portfolio | 14,807 | 14,807 | 0 | Cash | 0 | 0 | |||||||||||||||
24.01 | La Quinta Inn & Suites Ely | |||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | |||||||||||||||||||||
25 | Coastal Sunbelt | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
26 | Quantico III | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
27 | Kingsborough Estates MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
28 | The Stockdale Plaza | 0 | 8,156 | 200,000 | Cash | 0 | 0 | |||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
30 | Clear Point Gardens | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
31 | Harbourside Office Building | 15,000 | 15,000 | 350,000 | Cash | 0 | 0 | |||||||||||||||
32 | Cimarron Heights MHP | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
33 | Village Oaks | 6,910 | 6,910 | 250,000 | Cash | 0 | 0 | |||||||||||||||
34 | One Commerce | 500,000 | 8,000 | 500,000 | Cash | 0 | 0 | |||||||||||||||
35 | LA Fitness - Irvine | 137,100 | 4,158 | 0 | Cash | 0 | 0 | |||||||||||||||
36 | Colonial Heritage MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
37 | Woods of Fairlawn Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
38 | Arrowhead Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
39 | Holiday Inn Louisville | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
40 | Genesis Building | 0 | 8,333 | 0 | Cash | 0 | 0 | |||||||||||||||
41 | SecurLock Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
41.01 | SecurLock - Warner Robins | |||||||||||||||||||||
41.02 | SecurLock - Snellville | |||||||||||||||||||||
41.03 | SecurLock- Dawsonville | |||||||||||||||||||||
42 | Quest Automotive Products | 0 | 2,374 | 0 | Cash | 0 | 0 | |||||||||||||||
43 | Bon Aire Park Owners, Inc. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
44 | AT&T - 2011 West Hastings | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
45 | Holiday Inn Express Superior | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
46 | Swift Spinning Leaseback | 800,000 | 0 | 0 | Cash | 0 | 0 | |||||||||||||||
46.01 | 16 Corporate Ridge Parkway | |||||||||||||||||||||
46.02 | 3314 4th Avenue | |||||||||||||||||||||
47 | Arminta Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
48 | The Shoppes of Ocoee | 0 | 2,961 | 0 | Cash | 0 | 0 | |||||||||||||||
49 | Riverplace Athletic Club | 5,777 | 5,777 | 0 | Cash | 0 | 0 | |||||||||||||||
50 | Bramblewood MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
52 | Fitch Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
53 | Holiday Inn Express Wixom | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 0 | 0 | 0 | 0 | 0 |
A-31
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($)(20) | Monthly TI/LC Reserve ($)(20) | TI/LC Reserve Cap ($)(20) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | |||||||||||
55 | Port Crossing | 4,088 | 4,088 | 245,269 | Cash | 0 | 0 | |||||||||||||||
56 | Hampton Inn - Auburn Hills | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
57 | Xena - Blossom Corners Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
58 | Xena - Meadowdale Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
59 | Elms Estate (MHC) | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
60 | Dover Storage Facility | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
63 | Eagle Point Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
64 | Holiday Inn Express Southfield | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
65 | The Palms Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
66 | Boston Mills Road | 200,000 | 4,832 | 375,000 | Cash | 0 | 0 | |||||||||||||||
67 | 24 Central Park South, Inc. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
68 | Holiday Inn Express Somerset | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
70 | Gateway Apartment Owners Corp. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
71 | Sage Creek | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
72 | Budget Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
72.01 | San Antonio Self Storage | |||||||||||||||||||||
72.02 | Denton Self Storage | |||||||||||||||||||||
72.03 | Jackson Self Storage | |||||||||||||||||||||
72.04 | Laredo Self Storage | |||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
74 | Cedar Park Estates | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
75 | Cityside Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
76 | All American Storage Bloomington South | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
78 | Riverwinds MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
79 | American Mini Storage I - Missouri City | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
80 | Citrus Park Retail Center | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
81 | Bay Area Self Storage – Bird | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
82 | Greens Lake Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
83 | Amelia Station | 101,000 | $2,809; Springing | 101,000 | Cash | 0 | 0 | |||||||||||||||
84 | 67th Road Housing Corporation | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
85 | Brougham Manor Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
86 | 993 Fifth Avenue Corporation | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
87 | American Mini Storage II - Arlington | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
88 | Great Value Storage | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
89 | All American Storage East | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
90 | Shoppes of Fort Wright | 100,000 | 0 | 100,000 | Cash | 0 | 0 | |||||||||||||||
91 | Patriot Village | 0 | 1,761 | 63,400 | Cash | 0 | 0 | |||||||||||||||
92 | All American Storage of Evansville | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
93 | University Center South | 0 | $3,628; Springing | 130,000 | Cash | 0 | 0 | |||||||||||||||
94 | Sun Valley MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
95 | Shadow Wood MHP | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
96 | Ezon Building | 4,659 | 4,659 | 0 | Cash | 0 | 0 | |||||||||||||||
97 | Taxi Office Building | 0 | 2,841 | 70,000 | Cash | 0 | 0 | |||||||||||||||
98 | American Mini Storage II - Colorado Springs | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
99 | Red Run MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
100 | Walgreens - Denver | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
101 | Shops at Vicksburg | 0 | 1,013 | 50,000 | Cash | 0 | 0 | |||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
103 | Santa Fe Palms | 75,000 | 1,359 | 0 | Cash | 0 | 0 | |||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
105 | Commercial Drive Plaza | 2,169 | 2,169 | 130,150 | Cash | 0 | 0 | |||||||||||||||
106 | Stonegate MHP | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
107 | Harrison Commons, Ltd. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
108 | Breiel Boulevard Store-N-Lock | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
109 | Bay Area Self Storage – Bernal | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
110 | Dundee Meadows MHC | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
111 | Trolley Commerce Center | 0 | 2,175 | 100,000 | Cash | 0 | 0 | |||||||||||||||
112 | World Park 9 | 0 | 2,450 | 88,200 | Cash | 0 | 0 | |||||||||||||||
113 | Florence Court Corporation | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
114 | Cedargate Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
115 | Dysart Mini Storage | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
116 | Missile Drive MHP | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
117 | 23399 Commerce Drive | 0 | Springing | 0 | 0 | 0 | ||||||||||||||||
118 | 320 W. 89th St. Owners Corp. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
119 | Williamsburg East Apartments | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
120 | Villa Manor MHP | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
121 | 214 West 17th Apartment Corp. | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 0 | 0 | 0 | 0 | 0 |
A-32
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Other Escrow I Reserve Description | Other Escrow I (Initial) ($)(16) | Other Escrow I (Monthly) ($)(21) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | ||||||
1 | Fairview Park Drive | 0 | 0 | 0 | ||||||||
2 | Queens Atrium | DDC TILC Reserve | 12,699,423 | 0 | 0 | Cash | ||||||
3 | Sheraton Austin | PIP Reserve | 5,395,500 | Springing | 0 | Cash | ||||||
4 | Highland Portfolio | Additional Required Repairs | 0 | Springing | 0 | |||||||
4.01 | Garfield Commons | |||||||||||
4.02 | Farmbrooke Manor | |||||||||||
4.03 | Warren Manor | |||||||||||
4.04 | Warren Woods | |||||||||||
4.05 | Highland Towers | |||||||||||
4.06 | Golf Manor | |||||||||||
5 | Cedar Crest Professional Park | Tenant Specific TILC Reserve | 499,878 | 0 | 0 | Cash | ||||||
6 | Shops at CenterPoint | Big Box CapEx / TILC Reserve | Big Box CapEx - $1,225,000 / Big Box TILC Reserve - $2,481,000 | 0 | 0 | Cash | ||||||
7 | Algonquin Portfolio | Rent Reserve | 34,083 | 0 | 0 | |||||||
7.01 | 1900 Pollitt | |||||||||||
7.02 | 1701 Pollitt | |||||||||||
7.03 | 40 Potash | |||||||||||
7.04 | 1905 Nevins | |||||||||||
7.05 | 125 Algonquin | |||||||||||
7.06 | 128 Bauer | |||||||||||
7.07 | 5 Thornton | |||||||||||
7.08 | 1500 Pollitt | |||||||||||
7.09 | 30-40 Leslie Court | |||||||||||
7.10 | 156 Algonquin | |||||||||||
7.11 | 145 Algonquin | |||||||||||
7.12 | 95 Bauer | |||||||||||
8 | Tryp by Wyndham Times Square South | 0 | 0 | 0 | ||||||||
9 | Montgomery Mall | 0 | 0 | 0 | ||||||||
10 | The Bluffs | 0 | 0 | 0 | ||||||||
11 | Holiday Inn San Francisco Airport | 0 | 0 | 0 | ||||||||
12 | White Road Plaza | Lease Termination Reserve | 0 | Springing | 0 | |||||||
13 | Oak Park Village Apartments | 0 | 0 | 0 | ||||||||
14 | The Lovejoy | 0 | 0 | 0 | ||||||||
15 | Oak Court Mall | 0 | 0 | 0 | ||||||||
16 | Kane Distribution Center 6 | 0 | 0 | 0 | ||||||||
17 | Rock Pointe East | Additional TI/LC Reserve | 27,778 | 27,778 | 0 | Cash | ||||||
18 | SpringHill Suites & Residence Inn Glendale | PIP Reserve | 922,000 | 0 | 0 | Cash | ||||||
18.01 | Residence Inn Glendale | |||||||||||
18.02 | SpringHill Suites Glendale | |||||||||||
19 | Best Western Premier Hotel Napa | Seasonality Reserve | 430,000 | 0 | 0 | LOC | ||||||
20 | Seven Corners Apartments | 0 | 0 | 0 | ||||||||
21 | Barrington Orthopedics Portfolio | 0 | 0 | 0 | ||||||||
22 | 2929 Imperial Highway | 0 | 0 | 0 | ||||||||
23 | Marina Plaza | SiteCore / Violation Reserve | 0 | Springing | 0 | |||||||
24 | JBL Hotel Portfolio | Seasonality Reserve | 82,000 | 10,250 | 82,000 | Cash | ||||||
24.01 | La Quinta Inn & Suites Ely | |||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | |||||||||||
25 | Coastal Sunbelt | 0 | 0 | 0 | ||||||||
26 | Quantico III | Spectrum Reserve | 0 | Springing | 0 | |||||||
27 | Kingsborough Estates MHC | 0 | 0 | 0 | ||||||||
28 | The Stockdale Plaza | Sports Chalet Reserve | 0 | Springing | 0 | |||||||
29 | Warminster Heights Home Ownership Association, Inc. | 0 | 0 | 0 | ||||||||
30 | Clear Point Gardens | 0 | 0 | 0 | ||||||||
31 | Harbourside Office Building | EmCare Expansion Reserve | 340,000 | 0 | 0 | Cash | ||||||
32 | Cimarron Heights MHP | 0 | 0 | 0 | ||||||||
33 | Village Oaks | 0 | 0 | 0 | ||||||||
34 | One Commerce | Servis First Bank Expansion Reserve | 100,789 | 0 | 0 | Cash | ||||||
35 | LA Fitness - Irvine | Sinking Reserve Fund | 0 | 9,500 | 0 | Cash | ||||||
36 | Colonial Heritage MHC | 0 | 0 | 0 | ||||||||
37 | Woods of Fairlawn Apartments | 0 | 0 | 0 | ||||||||
38 | Arrowhead Apartments | 0 | 0 | 0 | ||||||||
39 | Holiday Inn Louisville | 0 | 0 | 0 | ||||||||
40 | Genesis Building | Manpower Reserve | 70,000 | 0 | 0 | Cash | ||||||
41 | SecurLock Portfolio | 0 | 0 | 0 | ||||||||
41.01 | SecurLock - Warner Robins | |||||||||||
41.02 | SecurLock - Snellville | |||||||||||
41.03 | SecurLock- Dawsonville | |||||||||||
42 | Quest Automotive Products | 0 | 0 | 0 | ||||||||
43 | Bon Aire Park Owners, Inc. | 0 | 0 | 0 | ||||||||
44 | AT&T - 2011 West Hastings | 0 | 0 | 0 | ||||||||
45 | Holiday Inn Express Superior | PIP Reserve | 0 | Springing | 0 | |||||||
46 | Swift Spinning Leaseback | Springing Immediate Repairs | 0 | Springing | 0 | |||||||
46.01 | 16 Corporate Ridge Parkway | |||||||||||
46.02 | 3314 4th Avenue | |||||||||||
47 | Arminta Apartments | 0 | 0 | 0 | ||||||||
48 | The Shoppes of Ocoee | 0 | 0 | 0 | ||||||||
49 | Riverplace Athletic Club | Rent Reserve | 102,640 | 0 | 0 | Cash | ||||||
50 | Bramblewood MHC | 0 | 0 | 0 | ||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | PIP Reserve | 308,000 | 0 | 0 | Cash | ||||||
52 | Fitch Apartments | 0 | 0 | 0 | ||||||||
53 | Holiday Inn Express Wixom | PIP Reserve | 145,000 | 6,541 | 0 | Cash | ||||||
54 | Fairfield Inn & Suites New Braunfels | 0 | 0 | 0 |
A-33
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Other Escrow I Reserve Description | Other Escrow I (Initial) ($)(16) | Other Escrow I (Monthly) ($)(21) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | ||||||
55 | Port Crossing | VA ABC Rent Reserve | 19,422 | 0 | 0 | Cash | ||||||
56 | Hampton Inn - Auburn Hills | 0 | 0 | 0 | ||||||||
57 | Xena - Blossom Corners Apartments | 0 | 0 | 0 | ||||||||
58 | Xena - Meadowdale Apartments | 0 | 0 | 0 | ||||||||
59 | Elms Estate (MHC) | 18 Month Reserve | 500,000 | 0 | 0 | Cash | ||||||
60 | Dover Storage Facility | 0 | 0 | 0 | ||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | PIP Reserve | 389,000 | 0 | 0 | Cash | ||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 0 | 0 | 0 | ||||||||
63 | Eagle Point Apartments | 0 | 0 | 0 | ||||||||
64 | Holiday Inn Express Southfield | PIP Reserve | 270,000 | 6,091 | 0 | Cash | ||||||
65 | The Palms Apartments | 0 | 0 | 0 | ||||||||
66 | Boston Mills Road | Master Lease Rent Reserve | 218,288 | 0 | 0 | Cash | ||||||
67 | 24 Central Park South, Inc. | 0 | 0 | 0 | ||||||||
68 | Holiday Inn Express Somerset | 0 | 0 | 0 | ||||||||
69 | Holiday Inn Express & Suites Lake Charles | Seasonality Reserve | 28,000 | Springing | 28,000 | Cash | ||||||
70 | Gateway Apartment Owners Corp. | Collateral Security Agreement for Capital Improvements | 250,000 | 0 | 0 | Cash | ||||||
71 | Sage Creek | Association Assessment Reserve | 20,460 | Springing | 0 | Cash | ||||||
72 | Budget Self Storage Portfolio | Solar Panel Installation Reserve | 50,000 | 0 | 0 | Cash | ||||||
72.01 | San Antonio Self Storage | |||||||||||
72.02 | Denton Self Storage | |||||||||||
72.03 | Jackson Self Storage | |||||||||||
72.04 | Laredo Self Storage | |||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | Collateral Security Agreement for Capital Improvements | 550,000 | 0 | 0 | Cash | ||||||
74 | Cedar Park Estates | 0 | 0 | 0 | ||||||||
75 | Cityside Apartments | Certificate of Compliance Reserve | 8,700 | 0 | 0 | Cash | ||||||
76 | All American Storage Bloomington South | 0 | 0 | 0 | ||||||||
77 | Fairfield Inn & Suites, Olathe, KS | PIP Reserve | 411,000 | 0 | 0 | Cash | ||||||
78 | Riverwinds MHC | 0 | 0 | 0 | ||||||||
79 | American Mini Storage I - Missouri City | 0 | 0 | 0 | ||||||||
80 | Citrus Park Retail Center | 0 | 0 | 0 | ||||||||
81 | Bay Area Self Storage – Bird | 0 | 0 | 0 | ||||||||
82 | Greens Lake Apartments | 0 | 0 | 0 | ||||||||
83 | Amelia Station | 0 | 0 | 0 | ||||||||
84 | 67th Road Housing Corporation | Collateral Security Agreement for Capital Improvements | 250,000 | 0 | 0 | Cash | ||||||
85 | Brougham Manor Apartments | 0 | 0 | 0 | ||||||||
86 | 993 Fifth Avenue Corporation | 0 | 0 | 0 | ||||||||
87 | American Mini Storage II - Arlington | 0 | 0 | 0 | ||||||||
88 | Great Value Storage | 0 | 0 | 0 | ||||||||
89 | All American Storage East | 0 | 0 | 0 | ||||||||
90 | Shoppes of Fort Wright | 0 | 0 | 0 | ||||||||
91 | Patriot Village | Payless Reserve | 0 | Springing | 0 | |||||||
92 | All American Storage of Evansville | 0 | 0 | 0 | ||||||||
93 | University Center South | Free Rent Reserve | 21,452 | 0 | 0 | Cash | ||||||
94 | Sun Valley MHC | 0 | 0 | 0 | ||||||||
95 | Shadow Wood MHP | Electrical Service Reserve | 93,750 | 0 | 0 | Cash | ||||||
96 | Ezon Building | 0 | 0 | 0 | ||||||||
97 | Taxi Office Building | Sympoz Reserve | 0 | Springing | 0 | |||||||
98 | American Mini Storage II - Colorado Springs | 0 | 0 | 0 | ||||||||
99 | Red Run MHC | Capital Improvement Reserve | 26,000 | 0 | 0 | Cash | ||||||
100 | Walgreens - Denver | 0 | 0 | 0 | ||||||||
101 | Shops at Vicksburg | Dr. Stran Rent Reserve | 34,746 | 0 | 0 | Cash | ||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 0 | 0 | 0 | ||||||||
103 | Santa Fe Palms | Pinnacle Education Reserve | 0 | Springing | 0 | |||||||
104 | Palmbrook Gardens Tenants Corp. | Collateral Security Agreement for Capital Improvements | 250,000 | 0 | 0 | Cash | ||||||
105 | Commercial Drive Plaza | 0 | 0 | 0 | ||||||||
106 | Stonegate MHP | 0 | 0 | 0 | ||||||||
107 | Harrison Commons, Ltd. | 0 | 0 | 0 | ||||||||
108 | Breiel Boulevard Store-N-Lock | 0 | 0 | 0 | ||||||||
109 | Bay Area Self Storage – Bernal | 0 | 0 | 0 | ||||||||
110 | Dundee Meadows MHC | 0 | 0 | 0 | ||||||||
111 | Trolley Commerce Center | 0 | 0 | 0 | ||||||||
112 | World Park 9 | 0 | 0 | 0 | ||||||||
113 | Florence Court Corporation | 0 | 0 | 0 | ||||||||
114 | Cedargate Apartments | 0 | 0 | 0 | ||||||||
115 | Dysart Mini Storage | 0 | 0 | 0 | ||||||||
116 | Missile Drive MHP | 0 | 0 | 0 | ||||||||
117 | 23399 Commerce Drive | 0 | 0 | 0 | ||||||||
118 | 320 W. 89th St. Owners Corp. | 0 | 0 | 0 | ||||||||
119 | Williamsburg East Apartments | 0 | 0 | 0 | ||||||||
120 | Villa Manor MHP | 0 | 0 | 0 | ||||||||
121 | 214 West 17th Apartment Corp. | 0 | 0 | 0 | ||||||||
122 | Commons of Pleasantville N.Y. Inc. | 0 | 0 | 0 |
A-34
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description(22) | Other Escrow II (Initial) ($)(7)(16)(22) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | ||||||||
1 | Fairview Park Drive | 0 | 0 | 0 | ||||||||||||
2 | Queens Atrium | DDC Free Rent Reserve | 289,088 | 0 | 0 | Cash | ||||||||||
3 | Sheraton Austin | 0 | 0 | 0 | ||||||||||||
4 | Highland Portfolio | 0 | 0 | 0 | ||||||||||||
4.01 | Garfield Commons | |||||||||||||||
4.02 | Farmbrooke Manor | |||||||||||||||
4.03 | Warren Manor | |||||||||||||||
4.04 | Warren Woods | |||||||||||||||
4.05 | Highland Towers | |||||||||||||||
4.06 | Golf Manor | |||||||||||||||
5 | Cedar Crest Professional Park | 0 | 0 | 0 | ||||||||||||
6 | Shops at CenterPoint | Rent Concession Reserve | 151,883 | 0 | 0 | Cash | ||||||||||
7 | Algonquin Portfolio | 0 | 0 | 0 | ||||||||||||
7.01 | 1900 Pollitt | |||||||||||||||
7.02 | 1701 Pollitt | |||||||||||||||
7.03 | 40 Potash | |||||||||||||||
7.04 | 1905 Nevins | |||||||||||||||
7.05 | 125 Algonquin | |||||||||||||||
7.06 | 128 Bauer | |||||||||||||||
7.07 | 5 Thornton | |||||||||||||||
7.08 | 1500 Pollitt | |||||||||||||||
7.09 | 30-40 Leslie Court | |||||||||||||||
7.10 | 156 Algonquin | |||||||||||||||
7.11 | 145 Algonquin | |||||||||||||||
7.12 | 95 Bauer | |||||||||||||||
8 | Tryp by Wyndham Times Square South | 0 | 0 | 0 | ||||||||||||
9 | Montgomery Mall | 0 | 0 | 0 | ||||||||||||
10 | The Bluffs | 0 | 0 | 0 | ||||||||||||
11 | Holiday Inn San Francisco Airport | 0 | 0 | 0 | ||||||||||||
12 | White Road Plaza | 0 | 0 | 0 | ||||||||||||
13 | Oak Park Village Apartments | 0 | 0 | 0 | ||||||||||||
14 | The Lovejoy | 0 | 0 | 0 | ||||||||||||
15 | Oak Court Mall | 0 | 0 | 0 | ||||||||||||
16 | Kane Distribution Center 6 | 0 | 0 | 0 | ||||||||||||
17 | Rock Pointe East | Special Ecova Reserve/Special Pitney Reserve | 1,897,382 | 0 | 0 | Cash | ||||||||||
18 | SpringHill Suites & Residence Inn Glendale | 0 | 0 | 0 | ||||||||||||
18.01 | Residence Inn Glendale | |||||||||||||||
18.02 | SpringHill Suites Glendale | |||||||||||||||
19 | Best Western Premier Hotel Napa | East West Bank | 0 | 0 | 0 | |||||||||||
20 | Seven Corners Apartments | 0 | 0 | 0 | ||||||||||||
21 | Barrington Orthopedics Portfolio | 0 | 0 | 0 | ||||||||||||
22 | 2929 Imperial Highway | 0 | 0 | 0 | ||||||||||||
23 | Marina Plaza | Rent Concession Reserve | 2,511,724 | 0 | 0 | Cash | ||||||||||
24 | JBL Hotel Portfolio | 0 | 0 | 0 | ||||||||||||
24.01 | La Quinta Inn & Suites Ely | |||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | |||||||||||||||
25 | Coastal Sunbelt | 0 | 0 | 0 | ||||||||||||
26 | Quantico III | Survice / Extraordinary Rental Reserve | 0 | Springing | 0 | |||||||||||
27 | Kingsborough Estates MHC | 0 | 0 | 0 | ||||||||||||
28 | The Stockdale Plaza | 0 | 0 | 0 | ||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | 0 | 0 | 0 | ||||||||||||
30 | Clear Point Gardens | 0 | 0 | 0 | ||||||||||||
31 | Harbourside Office Building | Pay-Plus Expansion Reserve | 510,000 | 0 | 0 | Cash | ||||||||||
32 | Cimarron Heights MHP | 0 | 0 | 0 | ||||||||||||
33 | Village Oaks | 0 | 0 | 0 | ||||||||||||
34 | One Commerce | Utility Income & PWC Reserve | 600,000 | 0 | 0 | Cash | ||||||||||
35 | LA Fitness - Irvine | 0 | 0 | 0 | ||||||||||||
36 | Colonial Heritage MHC | 0 | 0 | 0 | ||||||||||||
37 | Woods of Fairlawn Apartments | 0 | 0 | 0 | ||||||||||||
38 | Arrowhead Apartments | 0 | 0 | 0 | ||||||||||||
39 | Holiday Inn Louisville | 0 | 0 | 0 | ||||||||||||
40 | Genesis Building | 0 | 0 | 0 | ||||||||||||
41 | SecurLock Portfolio | 0 | 0 | 0 | ||||||||||||
41.01 | SecurLock - Warner Robins | |||||||||||||||
41.02 | SecurLock - Snellville | |||||||||||||||
41.03 | SecurLock- Dawsonville | |||||||||||||||
42 | Quest Automotive Products | 0 | 0 | 0 | ||||||||||||
43 | Bon Aire Park Owners, Inc. | 0 | 0 | 0 | ||||||||||||
44 | AT&T - 2011 West Hastings | 0 | 0 | 0 | ||||||||||||
45 | Holiday Inn Express Superior | 0 | 0 | 0 | ||||||||||||
46 | Swift Spinning Leaseback | 0 | 0 | 0 | ||||||||||||
46.01 | 16 Corporate Ridge Parkway | |||||||||||||||
46.02 | 3314 4th Avenue | |||||||||||||||
47 | Arminta Apartments | 0 | 0 | 0 | ||||||||||||
48 | The Shoppes of Ocoee | 0 | 0 | 0 | ||||||||||||
49 | Riverplace Athletic Club | 0 | 0 | 0 | ||||||||||||
50 | Bramblewood MHC | 0 | 0 | 0 | ||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | 0 | 0 | 0 | ||||||||||||
52 | Fitch Apartments | 0 | 0 | 0 | ||||||||||||
53 | Holiday Inn Express Wixom | 0 | 0 | 0 | ||||||||||||
54 | Fairfield Inn & Suites New Braunfels | 0 | 0 | 0 |
A-35
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description(22) | Other Escrow II (Initial) ($)(7)(16)(22) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | ||||||||
55 | Port Crossing | 0 | 0 | 0 | ||||||||||||
56 | Hampton Inn - Auburn Hills | 0 | 0 | 0 | ||||||||||||
57 | Xena - Blossom Corners Apartments | 0 | 0 | 0 | ||||||||||||
58 | Xena - Meadowdale Apartments | 0 | 0 | 0 | ||||||||||||
59 | Elms Estate (MHC) | Elms Estate Security Reserve | 76,800 | 0 | 0 | Cash | ||||||||||
60 | Dover Storage Facility | 0 | 0 | 0 | ||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | 0 | 0 | 0 | ||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | 0 | 0 | 0 | ||||||||||||
63 | Eagle Point Apartments | 0 | 0 | 0 | ||||||||||||
64 | Holiday Inn Express Southfield | 0 | 0 | 0 | ||||||||||||
65 | The Palms Apartments | 0 | 0 | 0 | ||||||||||||
66 | Boston Mills Road | 0 | 0 | 0 | ||||||||||||
67 | 24 Central Park South, Inc. | 0 | 0 | 0 | ||||||||||||
68 | Holiday Inn Express Somerset | 0 | 0 | 0 | ||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | 0 | 0 | 0 | ||||||||||||
70 | Gateway Apartment Owners Corp. | 0 | 0 | 0 | ||||||||||||
71 | Sage Creek | 0 | 0 | 0 | ||||||||||||
72 | Budget Self Storage Portfolio | 0 | 0 | 0 | ||||||||||||
72.01 | San Antonio Self Storage | |||||||||||||||
72.02 | Denton Self Storage | |||||||||||||||
72.03 | Jackson Self Storage | |||||||||||||||
72.04 | Laredo Self Storage | |||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | 0 | 0 | 0 | ||||||||||||
74 | Cedar Park Estates | 0 | 0 | 0 | ||||||||||||
75 | Cityside Apartments | 0 | 0 | 0 | ||||||||||||
76 | All American Storage Bloomington South | 0 | 0 | 0 | ||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | 0 | 0 | 0 | ||||||||||||
78 | Riverwinds MHC | 0 | 0 | 0 | ||||||||||||
79 | American Mini Storage I - Missouri City | 0 | 0 | 0 | ||||||||||||
80 | Citrus Park Retail Center | 0 | 0 | 0 | ||||||||||||
81 | Bay Area Self Storage – Bird | 0 | 0 | 0 | ||||||||||||
82 | Greens Lake Apartments | 0 | 0 | 0 | ||||||||||||
83 | Amelia Station | 0 | 0 | 0 | ||||||||||||
84 | 67th Road Housing Corporation | 0 | 0 | 0 | ||||||||||||
85 | Brougham Manor Apartments | 0 | 0 | 0 | ||||||||||||
86 | 993 Fifth Avenue Corporation | 0 | 0 | 0 | ||||||||||||
87 | American Mini Storage II - Arlington | 0 | 0 | 0 | ||||||||||||
88 | Great Value Storage | 0 | 0 | 0 | ||||||||||||
89 | All American Storage East | 0 | 0 | 0 | ||||||||||||
90 | Shoppes of Fort Wright | 0 | 0 | 0 | ||||||||||||
91 | Patriot Village | 0 | 0 | 0 | ||||||||||||
92 | All American Storage of Evansville | 0 | 0 | 0 | ||||||||||||
93 | University Center South | 0 | 0 | 0 | ||||||||||||
94 | Sun Valley MHC | 0 | 0 | 0 | ||||||||||||
95 | Shadow Wood MHP | 0 | 0 | 0 | ||||||||||||
96 | Ezon Building | 0 | 0 | 0 | ||||||||||||
97 | Taxi Office Building | 0 | 0 | 0 | ||||||||||||
98 | American Mini Storage II - Colorado Springs | 0 | 0 | 0 | ||||||||||||
99 | Red Run MHC | 0 | 0 | 0 | ||||||||||||
100 | Walgreens - Denver | 0 | 0 | 0 | ||||||||||||
101 | Shops at Vicksburg | Dr. Stran Construction Reserve | 9,000 | 0 | 0 | Cash | ||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | 0 | 0 | 0 | ||||||||||||
103 | Santa Fe Palms | L’Mage Reserve | 0 | Springing | 0 | |||||||||||
104 | Palmbrook Gardens Tenants Corp. | Collateral Security Agreement for Underground Storage Tank Test and Remediation Work | 150,000 | 0 | 0 | Cash | ||||||||||
105 | Commercial Drive Plaza | 0 | 0 | 0 | ||||||||||||
106 | Stonegate MHP | 0 | 0 | 0 | ||||||||||||
107 | Harrison Commons, Ltd. | 0 | 0 | 0 | ||||||||||||
108 | Breiel Boulevard Store-N-Lock | 0 | 0 | 0 | ||||||||||||
109 | Bay Area Self Storage – Bernal | 0 | 0 | 0 | ||||||||||||
110 | Dundee Meadows MHC | 0 | 0 | 0 | ||||||||||||
111 | Trolley Commerce Center | 0 | 0 | 0 | ||||||||||||
112 | World Park 9 | 0 | 0 | 0 | ||||||||||||
113 | Florence Court Corporation | 0 | 0 | 0 | ||||||||||||
114 | Cedargate Apartments | 0 | 0 | 0 | ||||||||||||
115 | Dysart Mini Storage | 0 | 0 | 0 | ||||||||||||
116 | Missile Drive MHP | 0 | 0 | 0 | ||||||||||||
117 | 23399 Commerce Drive | 0 | 0 | 0 | ||||||||||||
118 | 320 W. 89th St. Owners Corp. | 0 | 0 | 0 | ||||||||||||
119 | Williamsburg East Apartments | 0 | 0 | 0 | ||||||||||||
120 | Villa Manor MHP | 0 | 0 | 0 | ||||||||||||
121 | 214 West 17th Apartment Corp. | 0 | 0 | 0 | ||||||||||||
122 | Commons of Pleasantville N.Y. Inc. | 0 | 0 | 0 |
A-36
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Holdback ($) (7)(24) | Ownership Interest(23) | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases | ||||||
1 | Fairview Park Drive | Fee | ||||||||||
2 | Queens Atrium | Fee | ||||||||||
3 | Sheraton Austin | Fee | ||||||||||
4 | Highland Portfolio | Fee | ||||||||||
4.01 | Garfield Commons | Fee | ||||||||||
4.02 | Farmbrooke Manor | Fee | ||||||||||
4.03 | Warren Manor | Fee | ||||||||||
4.04 | Warren Woods | Fee | ||||||||||
4.05 | Highland Towers | Fee | ||||||||||
4.06 | Golf Manor | Fee | ||||||||||
5 | Cedar Crest Professional Park | Fee | ||||||||||
6 | Shops at CenterPoint | Fee | ||||||||||
7 | Algonquin Portfolio | Fee | ||||||||||
7.01 | 1900 Pollitt | Fee | ||||||||||
7.02 | 1701 Pollitt | Fee | ||||||||||
7.03 | 40 Potash | Fee | ||||||||||
7.04 | 1905 Nevins | Fee | ||||||||||
7.05 | 125 Algonquin | Fee | ||||||||||
7.06 | 128 Bauer | Fee | ||||||||||
7.07 | 5 Thornton | Fee | ||||||||||
7.08 | 1500 Pollitt | Fee | ||||||||||
7.09 | 30-40 Leslie Court | Fee | ||||||||||
7.10 | 156 Algonquin | Fee | ||||||||||
7.11 | 145 Algonquin | Fee | ||||||||||
7.12 | 95 Bauer | Fee | ||||||||||
8 | Tryp by Wyndham Times Square South | Fee | ||||||||||
9 | Montgomery Mall | Fee | ||||||||||
10 | The Bluffs | Fee | ||||||||||
11 | Holiday Inn San Francisco Airport | Fee | ||||||||||
12 | White Road Plaza | Fee | ||||||||||
13 | Oak Park Village Apartments | 3,500,000 | Fee | |||||||||
14 | The Lovejoy | Fee | ||||||||||
15 | Oak Court Mall | Fee | ||||||||||
16 | Kane Distribution Center 6 | Fee | ||||||||||
17 | Rock Pointe East | Fee | ||||||||||
18 | SpringHill Suites & Residence Inn Glendale | Fee | ||||||||||
18.01 | Residence Inn Glendale | Fee | ||||||||||
18.02 | SpringHill Suites Glendale | Fee | ||||||||||
19 | Best Western Premier Hotel Napa | Fee | ||||||||||
20 | Seven Corners Apartments | Fee | ||||||||||
21 | Barrington Orthopedics Portfolio | Fee | ||||||||||
22 | 2929 Imperial Highway | Fee | ||||||||||
23 | Marina Plaza | Fee | ||||||||||
24 | JBL Hotel Portfolio | Fee | ||||||||||
24.01 | La Quinta Inn & Suites Ely | Fee | ||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | Fee | ||||||||||
25 | Coastal Sunbelt | Fee | ||||||||||
26 | Quantico III | Fee | ||||||||||
27 | Kingsborough Estates MHC | Fee | ||||||||||
28 | The Stockdale Plaza | Fee | ||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | Fee | ||||||||||
30 | Clear Point Gardens | Fee | ||||||||||
31 | Harbourside Office Building | Fee | ||||||||||
32 | Cimarron Heights MHP | Fee | ||||||||||
33 | Village Oaks | Fee | ||||||||||
34 | One Commerce | Fee | ||||||||||
35 | LA Fitness - Irvine | Fee | ||||||||||
36 | Colonial Heritage MHC | Fee | ||||||||||
37 | Woods of Fairlawn Apartments | Fee | ||||||||||
38 | Arrowhead Apartments | Fee | ||||||||||
39 | Holiday Inn Louisville | Fee | ||||||||||
40 | Genesis Building | Fee | ||||||||||
41 | SecurLock Portfolio | Fee | ||||||||||
41.01 | SecurLock - Warner Robins | Fee | ||||||||||
41.02 | SecurLock - Snellville | Fee | ||||||||||
41.03 | SecurLock- Dawsonville | Fee | ||||||||||
42 | Quest Automotive Products | Fee | ||||||||||
43 | Bon Aire Park Owners, Inc. | Fee | ||||||||||
44 | AT&T - 2011 West Hastings | Fee | ||||||||||
45 | Holiday Inn Express Superior | Fee | ||||||||||
46 | Swift Spinning Leaseback | Fee | ||||||||||
46.01 | 16 Corporate Ridge Parkway | Fee | ||||||||||
46.02 | 3314 4th Avenue | Fee | ||||||||||
47 | Arminta Apartments | Fee | ||||||||||
48 | The Shoppes of Ocoee | Fee | ||||||||||
49 | Riverplace Athletic Club | Fee | ||||||||||
50 | Bramblewood MHC | Fee | ||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | Fee | ||||||||||
52 | Fitch Apartments | Fee | ||||||||||
53 | Holiday Inn Express Wixom | Fee | ||||||||||
54 | Fairfield Inn & Suites New Braunfels | Fee |
A-37
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Holdback ($) (7)(24) | Ownership Interest(23) | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases | ||||||
55 | Port Crossing | Fee | ||||||||||
56 | Hampton Inn - Auburn Hills | Fee | ||||||||||
57 | Xena - Blossom Corners Apartments | Fee | ||||||||||
58 | Xena - Meadowdale Apartments | Fee | ||||||||||
59 | Elms Estate (MHC) | Fee | ||||||||||
60 | Dover Storage Facility | Fee | ||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | Fee | ||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | Fee | ||||||||||
63 | Eagle Point Apartments | Fee | ||||||||||
64 | Holiday Inn Express Southfield | Fee | ||||||||||
65 | The Palms Apartments | Fee | ||||||||||
66 | Boston Mills Road | Fee | ||||||||||
67 | 24 Central Park South, Inc. | Fee | ||||||||||
68 | Holiday Inn Express Somerset | Fee | ||||||||||
69 | Holiday Inn Express & Suites Lake Charles | Fee | ||||||||||
70 | Gateway Apartment Owners Corp. | Fee | ||||||||||
71 | Sage Creek | Fee | ||||||||||
72 | Budget Self Storage Portfolio | Fee | ||||||||||
72.01 | San Antonio Self Storage | Fee | ||||||||||
72.02 | Denton Self Storage | Fee | ||||||||||
72.03 | Jackson Self Storage | Fee | ||||||||||
72.04 | Laredo Self Storage | Fee | ||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | Fee | ||||||||||
74 | Cedar Park Estates | Fee | ||||||||||
75 | Cityside Apartments | Fee | ||||||||||
76 | All American Storage Bloomington South | Fee | ||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | Fee | ||||||||||
78 | Riverwinds MHC | Fee | ||||||||||
79 | American Mini Storage I - Missouri City | Fee | ||||||||||
80 | Citrus Park Retail Center | Fee | ||||||||||
81 | Bay Area Self Storage – Bird | Fee | ||||||||||
82 | Greens Lake Apartments | Fee | ||||||||||
83 | Amelia Station | Fee | ||||||||||
84 | 67th Road Housing Corporation | Fee | ||||||||||
85 | Brougham Manor Apartments | Fee | ||||||||||
86 | 993 Fifth Avenue Corporation | Fee | ||||||||||
87 | American Mini Storage II - Arlington | Fee | ||||||||||
88 | Great Value Storage | Fee | ||||||||||
89 | All American Storage East | Fee | ||||||||||
90 | Shoppes of Fort Wright | Fee | ||||||||||
91 | Patriot Village | Fee | ||||||||||
92 | All American Storage of Evansville | Fee | ||||||||||
93 | University Center South | Fee | ||||||||||
94 | Sun Valley MHC | Fee | ||||||||||
95 | Shadow Wood MHP | Fee | ||||||||||
96 | Ezon Building | Fee/Leasehold | 12/31/2016 | 100 Base Rent + Additional Rent equal to a percentage of the assessed value of the demised premises. | NAP | |||||||
97 | Taxi Office Building | Fee | ||||||||||
98 | American Mini Storage II - Colorado Springs | Fee | ||||||||||
99 | Red Run MHC | Fee | ||||||||||
100 | Walgreens - Denver | Fee | ||||||||||
101 | Shops at Vicksburg | Fee | ||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | Fee | ||||||||||
103 | Santa Fe Palms | Fee | ||||||||||
104 | Palmbrook Gardens Tenants Corp. | Fee | ||||||||||
105 | Commercial Drive Plaza | Fee | ||||||||||
106 | Stonegate MHP | Fee | ||||||||||
107 | Harrison Commons, Ltd. | Fee | ||||||||||
108 | Breiel Boulevard Store-N-Lock | Fee | ||||||||||
109 | Bay Area Self Storage – Bernal | Fee | ||||||||||
110 | Dundee Meadows MHC | Fee | ||||||||||
111 | Trolley Commerce Center | Fee | ||||||||||
112 | World Park 9 | Fee | ||||||||||
113 | Florence Court Corporation | Fee | ||||||||||
114 | Cedargate Apartments | Fee | ||||||||||
115 | Dysart Mini Storage | Fee | ||||||||||
116 | Missile Drive MHP | Fee | ||||||||||
117 | 23399 Commerce Drive | Fee | ||||||||||
118 | 320 W. 89th St. Owners Corp. | Fee | ||||||||||
119 | Williamsburg East Apartments | Fee | ||||||||||
120 | Villa Manor MHP | Fee | ||||||||||
121 | 214 West 17th Apartment Corp. | Fee | ||||||||||
122 | Commons of Pleasantville N.Y. Inc. | Fee |
A-38
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Lockbox | Whole Loan Cut- off Date Balance ($)(25) | Whole Loan Debt Service ($)(26) | Subordinate Secured Debt Original Balance ($)(27) | Subordinate Secured Debt Cut-off Date Balance ($)(28) | Whole Loan U/W NOI DSCR (x)(12)(26) | Whole Loan U/W NCF DSCR (x)(12)(26) | Whole Loan Cut- off Date LTV Ratio(8)(29) | Whole Loan Cut- off Date U/W NOI Debt Yield(12)(29) | Whole Loan Cut- off Date U/W NCF Debt Yield(12)(29) | |||||||||||
1 | Fairview Park Drive | Hard/Springing Cash Management | ||||||||||||||||||||
2 | Queens Atrium | Hard/Upfront Cash Management | ||||||||||||||||||||
3 | Sheraton Austin | Hard/Springing Cash Management | ||||||||||||||||||||
4 | Highland Portfolio | Soft/Springing Cash Management | ||||||||||||||||||||
4.01 | Garfield Commons | |||||||||||||||||||||
4.02 | Farmbrooke Manor | |||||||||||||||||||||
4.03 | Warren Manor | |||||||||||||||||||||
4.04 | Warren Woods | |||||||||||||||||||||
4.05 | Highland Towers | |||||||||||||||||||||
4.06 | Golf Manor | |||||||||||||||||||||
5 | Cedar Crest Professional Park | Soft/Springing Cash Management | ||||||||||||||||||||
6 | Shops at CenterPoint | Springing (Without Established Account) | ||||||||||||||||||||
7 | Algonquin Portfolio | Hard/Springing Cash Management | ||||||||||||||||||||
7.01 | 1900 Pollitt | |||||||||||||||||||||
7.02 | 1701 Pollitt | |||||||||||||||||||||
7.03 | 40 Potash | |||||||||||||||||||||
7.04 | 1905 Nevins | |||||||||||||||||||||
7.05 | 125 Algonquin | |||||||||||||||||||||
7.06 | 128 Bauer | |||||||||||||||||||||
7.07 | 5 Thornton | |||||||||||||||||||||
7.08 | 1500 Pollitt | |||||||||||||||||||||
7.09 | 30-40 Leslie Court | |||||||||||||||||||||
7.10 | 156 Algonquin | |||||||||||||||||||||
7.11 | 145 Algonquin | |||||||||||||||||||||
7.12 | 95 Bauer | |||||||||||||||||||||
8 | Tryp by Wyndham Times Square South | Hard/Springing Cash Management | ||||||||||||||||||||
9 | Montgomery Mall | Hard/Springing Cash Management | ||||||||||||||||||||
10 | The Bluffs | Soft/Upfront Cash Management | ||||||||||||||||||||
11 | Holiday Inn San Francisco Airport | Hard/Springing Cash Management | ||||||||||||||||||||
12 | White Road Plaza | Hard/Upfront Cash Management | ||||||||||||||||||||
13 | Oak Park Village Apartments | Springing (Without Established Account) | ||||||||||||||||||||
14 | The Lovejoy | Soft/Springing Cash Management | ||||||||||||||||||||
15 | Oak Court Mall | Hard/Springing Cash Management | ||||||||||||||||||||
16 | Kane Distribution Center 6 | Hard/Springing Cash Management | ||||||||||||||||||||
17 | Rock Pointe East | Springing (Without Established Account) | ||||||||||||||||||||
18 | SpringHill Suites & Residence Inn Glendale | Springing (Without Established Account) | ||||||||||||||||||||
18.01 | Residence Inn Glendale | |||||||||||||||||||||
18.02 | SpringHill Suites Glendale | |||||||||||||||||||||
19 | Best Western Premier Hotel Napa | Hard/Springing Cash Management | ||||||||||||||||||||
20 | Seven Corners Apartments | Springing (Without Established Account) | ||||||||||||||||||||
21 | Barrington Orthopedics Portfolio | Springing (Without Established Account) | ||||||||||||||||||||
22 | 2929 Imperial Highway | Hard/Springing Cash Management | ||||||||||||||||||||
23 | Marina Plaza | Springing (Without Established Account) | ||||||||||||||||||||
24 | JBL Hotel Portfolio | Springing (Without Established Account) | ||||||||||||||||||||
24.01 | La Quinta Inn & Suites Ely | |||||||||||||||||||||
24.02 | Hampton Inn Murray/Salt Lake City | |||||||||||||||||||||
25 | Coastal Sunbelt | Hard/Springing Cash Management | ||||||||||||||||||||
26 | Quantico III | Springing (Without Established Account) | ||||||||||||||||||||
27 | Kingsborough Estates MHC | Springing (Without Established Account) | ||||||||||||||||||||
28 | The Stockdale Plaza | Springing (Without Established Account) | ||||||||||||||||||||
29 | Warminster Heights Home Ownership Association, Inc. | None | ||||||||||||||||||||
30 | Clear Point Gardens | Springing (Without Established Account) | ||||||||||||||||||||
31 | Harbourside Office Building | Springing (Without Established Account) | ||||||||||||||||||||
32 | Cimarron Heights MHP | None | ||||||||||||||||||||
33 | Village Oaks | Springing (Without Established Account) | ||||||||||||||||||||
34 | One Commerce | Hard/Springing Cash Management | ||||||||||||||||||||
35 | LA Fitness - Irvine | Hard/Springing Cash Management | ||||||||||||||||||||
36 | Colonial Heritage MHC | Soft/Springing Cash Management | ||||||||||||||||||||
37 | Woods of Fairlawn Apartments | None | ||||||||||||||||||||
38 | Arrowhead Apartments | None | ||||||||||||||||||||
39 | Holiday Inn Louisville | Hard/Springing Cash Management | ||||||||||||||||||||
40 | Genesis Building | Springing (Without Established Account) | ||||||||||||||||||||
41 | SecurLock Portfolio | None | ||||||||||||||||||||
41.01 | SecurLock - Warner Robins | |||||||||||||||||||||
41.02 | SecurLock - Snellville | |||||||||||||||||||||
41.03 | SecurLock- Dawsonville | |||||||||||||||||||||
42 | Quest Automotive Products | Hard/Springing Cash Management | ||||||||||||||||||||
43 | Bon Aire Park Owners, Inc. | None | ||||||||||||||||||||
44 | AT&T - 2011 West Hastings | Hard/Springing Cash Management | ||||||||||||||||||||
45 | Holiday Inn Express Superior | Springing (Without Established Account) | ||||||||||||||||||||
46 | Swift Spinning Leaseback | Hard/Springing Cash Management | ||||||||||||||||||||
46.01 | 16 Corporate Ridge Parkway | |||||||||||||||||||||
46.02 | 3314 4th Avenue | |||||||||||||||||||||
47 | Arminta Apartments | Springing (Without Established Account) | ||||||||||||||||||||
48 | The Shoppes of Ocoee | Soft/Springing Cash Management | ||||||||||||||||||||
49 | Riverplace Athletic Club | Springing (Without Established Account) | ||||||||||||||||||||
50 | Bramblewood MHC | Springing (Without Established Account) | ||||||||||||||||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | Springing (Without Established Account) | ||||||||||||||||||||
52 | Fitch Apartments | Springing (Without Established Account) | ||||||||||||||||||||
53 | Holiday Inn Express Wixom | Springing (Without Established Account) | ||||||||||||||||||||
54 | Fairfield Inn & Suites New Braunfels | Springing (Without Established Account) |
A-39
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Lockbox | Whole Loan Cut- off Date Balance ($)(25) | Whole Loan Debt Service ($)(26) | Subordinate Secured Debt Original Balance ($)(27) | Subordinate Secured Debt Cut-off Date Balance ($)(28) | Whole Loan U/W NOI DSCR (x)(12)(26) | Whole Loan U/W NCF DSCR (x)(12)(26) | Whole Loan Cut- off Date LTV Ratio(8)(29) | Whole Loan Cut- off Date U/W NOI Debt Yield(12)(29) | Whole Loan Cut- off Date U/W NCF Debt Yield(12)(29) | |||||||||||
55 | Port Crossing | Springing (Without Established Account) | ||||||||||||||||||||
56 | Hampton Inn - Auburn Hills | None | ||||||||||||||||||||
57 | Xena - Blossom Corners Apartments | Springing (Without Established Account) | ||||||||||||||||||||
58 | Xena - Meadowdale Apartments | Springing (Without Established Account) | ||||||||||||||||||||
59 | Elms Estate (MHC) | Springing (Without Established Account) | ||||||||||||||||||||
60 | Dover Storage Facility | Soft/Springing Cash Management | ||||||||||||||||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | Springing (Without Established Account) | ||||||||||||||||||||
62 | 138-15 Franklin Avenue Apartments Corp. | None | ||||||||||||||||||||
63 | Eagle Point Apartments | Springing (Without Established Account) | ||||||||||||||||||||
64 | Holiday Inn Express Southfield | Springing (Without Established Account) | ||||||||||||||||||||
65 | The Palms Apartments | Springing (Without Established Account) | ||||||||||||||||||||
66 | Boston Mills Road | Hard/Springing Cash Management | ||||||||||||||||||||
67 | 24 Central Park South, Inc. | None | 8,099,999 | 27,699 | 2,999,999 | 0 | 10.00 | 10.00 | 5.6% | 41.1% | 41.1% | |||||||||||
68 | Holiday Inn Express Somerset | Hard/Springing Cash Management | ||||||||||||||||||||
69 | Holiday Inn Express & Suites Lake Charles | Springing (Without Established Account) | ||||||||||||||||||||
70 | Gateway Apartment Owners Corp. | None | ||||||||||||||||||||
71 | Sage Creek | Springing (Without Established Account) | ||||||||||||||||||||
72 | Budget Self Storage Portfolio | Springing (Without Established Account) | ||||||||||||||||||||
72.01 | San Antonio Self Storage | |||||||||||||||||||||
72.02 | Denton Self Storage | |||||||||||||||||||||
72.03 | Jackson Self Storage | |||||||||||||||||||||
72.04 | Laredo Self Storage | |||||||||||||||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | None | 4,943,777 | 23,438 | 250,000 | 0 | 4.18 | 4.18 | 26.4% | 23.8% | 23.8% | |||||||||||
74 | Cedar Park Estates | Springing (Without Established Account) | ||||||||||||||||||||
75 | Cityside Apartments | Soft/Springing Cash Management | ||||||||||||||||||||
76 | All American Storage Bloomington South | Springing (Without Established Account) | ||||||||||||||||||||
77 | Fairfield Inn & Suites, Olathe, KS | Springing (Without Established Account) | ||||||||||||||||||||
78 | Riverwinds MHC | Springing (Without Established Account) | ||||||||||||||||||||
79 | American Mini Storage I - Missouri City | None | ||||||||||||||||||||
80 | Citrus Park Retail Center | Hard/Springing Cash Management | ||||||||||||||||||||
81 | Bay Area Self Storage – Bird | None | ||||||||||||||||||||
82 | Greens Lake Apartments | None | ||||||||||||||||||||
83 | Amelia Station | None | ||||||||||||||||||||
84 | 67th Road Housing Corporation | None | 4,335,775 | 20,239 | 750,000 | 0 | 3.10 | 3.10 | 29.3% | 17.4% | 17.4% | |||||||||||
85 | Brougham Manor Apartments | None | ||||||||||||||||||||
86 | 993 Fifth Avenue Corporation | None | 4,250,000 | 15,173 | 750,000 | 0 | 28.14 | 28.14 | 1.6% | 120.6% | 120.6% | |||||||||||
87 | American Mini Storage II - Arlington | None | ||||||||||||||||||||
88 | Great Value Storage | Springing (Without Established Account) | ||||||||||||||||||||
89 | All American Storage East | Springing (Without Established Account) | ||||||||||||||||||||
90 | Shoppes of Fort Wright | None | ||||||||||||||||||||
91 | Patriot Village | Springing (Without Established Account) | ||||||||||||||||||||
92 | All American Storage of Evansville | Springing (Without Established Account) | ||||||||||||||||||||
93 | University Center South | None | ||||||||||||||||||||
94 | Sun Valley MHC | Springing (Without Established Account) | ||||||||||||||||||||
95 | Shadow Wood MHP | Springing (Without Established Account) | ||||||||||||||||||||
96 | Ezon Building | Springing (Without Established Account) | ||||||||||||||||||||
97 | Taxi Office Building | Springing (Without Established Account) | ||||||||||||||||||||
98 | American Mini Storage II - Colorado Springs | None | ||||||||||||||||||||
99 | Red Run MHC | Springing (Without Established Account) | ||||||||||||||||||||
100 | Walgreens - Denver | Springing (Without Established Account) | ||||||||||||||||||||
101 | Shops at Vicksburg | Springing (Without Established Account) | ||||||||||||||||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | None | 2,996,261 | 12,551 | 500,000 | 0 | 9.36 | 9.36 | 10.9% | 47.1% | 47.1% | |||||||||||
103 | Santa Fe Palms | Springing (Without Established Account) | ||||||||||||||||||||
104 | Palmbrook Gardens Tenants Corp. | None | ||||||||||||||||||||
105 | Commercial Drive Plaza | Springing (With Established Account) | ||||||||||||||||||||
106 | Stonegate MHP | Springing (Without Established Account) | ||||||||||||||||||||
107 | Harrison Commons, Ltd. | None | 2,746,645 | 11,489 | 500,000 | 0 | 6.08 | 6.08 | 25.2% | 30.5% | 30.5% | |||||||||||
108 | Breiel Boulevard Store-N-Lock | Springing (Without Established Account) | ||||||||||||||||||||
109 | Bay Area Self Storage – Bernal | None | ||||||||||||||||||||
110 | Dundee Meadows MHC | Springing (Without Established Account) | ||||||||||||||||||||
111 | Trolley Commerce Center | Springing (Without Established Account) | ||||||||||||||||||||
112 | World Park 9 | Springing (Without Established Account) | ||||||||||||||||||||
113 | Florence Court Corporation | None | 2,193,704 | 10,853 | 500,000 | 0 | 8.67 | 8.67 | 6.0% | 51.4% | 51.4% | |||||||||||
114 | Cedargate Apartments | None | ||||||||||||||||||||
115 | Dysart Mini Storage | Springing (Without Established Account) | ||||||||||||||||||||
116 | Missile Drive MHP | Springing (Without Established Account) | ||||||||||||||||||||
117 | 23399 Commerce Drive | None | ||||||||||||||||||||
118 | 320 W. 89th St. Owners Corp. | None | 1,744,181 | 8,359 | 250,000 | 0 | 7.38 | 7.38 | 5.9% | 42.4% | 42.4% | |||||||||||
119 | Williamsburg East Apartments | Springing (Without Established Account) | ||||||||||||||||||||
120 | Villa Manor MHP | Springing (Without Established Account) | ||||||||||||||||||||
121 | 214 West 17th Apartment Corp. | None | 1,222,388 | 5,701 | 250,000 | 50,000 | 16.42 | 16.42 | 4.3% | 91.9% | 91.9% | |||||||||||
122 | Commons of Pleasantville N.Y. Inc. | None |
A-40
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mezzanine Debt Cut-off Date Balance($)(30) | Sponsor(31) | Affiliated Sponsors | Mortgage Loan Number | |||||
1 | Fairview Park Drive | Fairview Property Investments L.L.C. and Richard L. Adams, Jr. | 1 | |||||||
2 | Queens Atrium | Jeffrey J. Feil; Lloyd Goldman | 2 | |||||||
3 | Sheraton Austin | Carey Watermark Investors, Inc; JMI Realty, LLC | Y-Group A | 3 | ||||||
4 | Highland Portfolio | ROCO Real Estate | 4 | |||||||
4.01 | Garfield Commons | 4.01 | ||||||||
4.02 | Farmbrooke Manor | 4.02 | ||||||||
4.03 | Warren Manor | 4.03 | ||||||||
4.04 | Warren Woods | 4.04 | ||||||||
4.05 | Highland Towers | 4.05 | ||||||||
4.06 | Golf Manor | 4.06 | ||||||||
5 | Cedar Crest Professional Park | David B. Rothrock | 5 | |||||||
6 | Shops at CenterPoint | Stonemar Partners, LLC; AGRE U.S. Real Estate Fund, L.P. | 6 | |||||||
7 | Algonquin Portfolio | Kushner Companies | 7 | |||||||
7.01 | 1900 Pollitt | 7.01 | ||||||||
7.02 | 1701 Pollitt | 7.02 | ||||||||
7.03 | 40 Potash | 7.03 | ||||||||
7.04 | 1905 Nevins | 7.04 | ||||||||
7.05 | 125 Algonquin | 7.05 | ||||||||
7.06 | 128 Bauer | 7.06 | ||||||||
7.07 | 5 Thornton | 7.07 | ||||||||
7.08 | 1500 Pollitt | 7.08 | ||||||||
7.09 | 30-40 Leslie Court | 7.09 | ||||||||
7.10 | 156 Algonquin | 7.10 | ||||||||
7.11 | 145 Algonquin | 7.11 | ||||||||
7.12 | 95 Bauer | 7.12 | ||||||||
8 | Tryp by Wyndham Times Square South | Joginder Y. Sharma a/k/a John Sharma | 8 | |||||||
9 | Montgomery Mall | Simon Property Group | Y-Group B | 9 | ||||||
10 | The Bluffs | Marcel J.C. Arsenault | 10 | |||||||
11 | Holiday Inn San Francisco Airport | Ganendra Singh | Y-Group C | 11 | ||||||
12 | White Road Plaza | Peter W. Doerken | 12 | |||||||
13 | Oak Park Village Apartments | 4,000,000 | Shawn Stafford and Derron Sanders | 13 | ||||||
14 | The Lovejoy | Unico Investment Group LLC | Y-Group D | 14 | ||||||
15 | Oak Court Mall | Simon Property Group | Y-Group B | 15 | ||||||
16 | Kane Distribution Center 6 | Gladstone Commercial Corporation | 16 | |||||||
17 | Rock Pointe East | Unico Investment Group LLC | Y-Group D | 17 | ||||||
18 | SpringHill Suites & Residence Inn Glendale | Richard Weins | Y-Group E | 18 | ||||||
18.01 | Residence Inn Glendale | Y-Group E | 18.01 | |||||||
18.02 | SpringHill Suites Glendale | Y-Group E | 18.02 | |||||||
19 | Best Western Premier Hotel Napa | Ganendra Singh | Y-Group C | 19 | ||||||
20 | Seven Corners Apartments | Rachel Sun | 20 | |||||||
21 | Barrington Orthopedics Portfolio | 3,975,000 | Inland Private Capital Corporation | 21 | ||||||
22 | 2929 Imperial Highway | Palisades Capital Realty Advisors | 22 | |||||||
23 | Marina Plaza | Harvey Skip Berg; Brenda Peratoner Berg | 23 | |||||||
24 | JBL Hotel Portfolio | Burgess Investment Group | 24 | |||||||
24.01 | La Quinta Inn & Suites Ely | 24.01 | ||||||||
24.02 | Hampton Inn Murray/Salt Lake City | 24.02 | ||||||||
25 | Coastal Sunbelt | AG Net Lease II Corp. | 25 | |||||||
26 | Quantico III | John Clarke Daniel; Daniel, Daniel and Daniel, Limited Partnership | 26 | |||||||
27 | Kingsborough Estates MHC | James Martin, Kenneth Burnham, George DaGraca, Benton Kendig | 27 | |||||||
28 | The Stockdale Plaza | David B. Dollinger; David Dollinger Living Trust | 28 | |||||||
29 | Warminster Heights Home Ownership Association, Inc. | NAP | NAP | 29 | ||||||
30 | Clear Point Gardens | Darren Schamuhn and Terence W. Scott | 30 | |||||||
31 | Harbourside Office Building | AHC Metro Realty Fund LP III, AHC Metro Realty Fund LP IIIB, Baygrove Associates, LLC | 31 | |||||||
32 | Cimarron Heights MHP | Granite Communities, LLC | 32 | |||||||
33 | Village Oaks | Michael C. McMillen, Jr. & Michael A. Klump | 33 | |||||||
34 | One Commerce | Raymond Massa | 34 | |||||||
35 | LA Fitness - Irvine | Warmington Properties, Inc. | 35 | |||||||
36 | Colonial Heritage MHC | Frank T. Perano | 36 | |||||||
37 | Woods of Fairlawn Apartments | Michael E. Gibbons | 37 | |||||||
38 | Arrowhead Apartments | Robert G. Westlake | 38 | |||||||
39 | Holiday Inn Louisville | Rajesh C. Patel, Anil C. Patel and Prakash T. Maggan | 39 | |||||||
40 | Genesis Building | Neil Viny | 40 | |||||||
41 | SecurLock Portfolio | Steven Houghton | 41 | |||||||
41.01 | SecurLock - Warner Robins | 41.01 | ||||||||
41.02 | SecurLock - Snellville | 41.02 | ||||||||
41.03 | SecurLock- Dawsonville | 41.03 | ||||||||
42 | Quest Automotive Products | JJ & W | 42 | |||||||
43 | Bon Aire Park Owners, Inc. | NAP | NAP | 43 | ||||||
44 | AT&T - 2011 West Hastings | Corporate Property Associates 18 - Global Incorporated | Y-Group A | 44 | ||||||
45 | Holiday Inn Express Superior | The Oliver Companies | 45 | |||||||
46 | Swift Spinning Leaseback | Corporate Property Associates 18 - Global Incorporated | Y-Group A | 46 | ||||||
46.01 | 16 Corporate Ridge Parkway | Y-Group A | 46.01 | |||||||
46.02 | 3314 4th Avenue | Y-Group A | 46.02 | |||||||
47 | Arminta Apartments | Kurken Alyanakian | 47 | |||||||
48 | The Shoppes of Ocoee | Jason B. Consorti | 48 | |||||||
49 | Riverplace Athletic Club | Spencer Noecker and Lauren Noecker | 49 | |||||||
50 | Bramblewood MHC | Curtis K. Harshaw | Y-Group I | 50 | ||||||
51 | Residence Inn by Marriott, Colorado Springs, CO | Richard Weins | Y-Group E | 51 | ||||||
52 | Fitch Apartments | Aubrey Carter Nowell | 52 | |||||||
53 | Holiday Inn Express Wixom | Akram Namou, Sahir Malki and Maher Abdulnoor | Y-Group F | 53 | ||||||
54 | Fairfield Inn & Suites New Braunfels | Casey M. Oldham, R. Hunter Goodwin and Thomas E. Kirkland | 54 |
A-41
WFRBS Commercial Mortgage Trust 2014-C21
ANNEX A — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mezzanine Debt Cut-off Date Balance($)(30) | Sponsor(31) | Affiliated Sponsors | Mortgage Loan Number | |||||
55 | Port Crossing | Wheeler REIT, L.P. and Wheeler Real Estate Investment Trust, Inc. | 55 | |||||||
56 | Hampton Inn - Auburn Hills | Basil Bacall; Mike Bacall | 56 | |||||||
57 | Xena - Blossom Corners Apartments | Robert E. Lee | Y-Group K | 57 | ||||||
58 | Xena - Meadowdale Apartments | Robert E. Lee | Y-Group K | 58 | ||||||
59 | Elms Estate (MHC) | Michael Christiansen, Calum DeSouza, Rodney DeSouza, Francis DeSouza and The Goa Family Trust | 59 | |||||||
60 | Dover Storage Facility | Charles C. Wilkes | 60 | |||||||
61 | Fairfield Inn & Suites Colorado Springs, CO | Richard Weins | Y-Group E | 61 | ||||||
62 | 138-15 Franklin Avenue Apartments Corp. | NAP | NAP | 62 | ||||||
63 | Eagle Point Apartments | John Mejia and David Lindahl | 63 | |||||||
64 | Holiday Inn Express Southfield | Akram Namou and Sahir Malki | Y-Group F | 64 | ||||||
65 | The Palms Apartments | Joseph A. Lepera | 65 | |||||||
66 | Boston Mills Road | Leonard W. Pagon, Jr. and Patrick T. Finley | 66 | |||||||
67 | 24 Central Park South, Inc. | NAP | NAP | 67 | ||||||
68 | Holiday Inn Express Somerset | Anil H. Patel, Ketan Patel, Harish Patel, Manish Patel, Roshni Patel and Thakor Maggan | 68 | |||||||
69 | Holiday Inn Express & Suites Lake Charles | Ajay Patel and Jyotsna Bhakta | 69 | |||||||
70 | Gateway Apartment Owners Corp. | NAP | NAP | 70 | ||||||
71 | Sage Creek | Boyd Willat | 71 | |||||||
72 | Budget Self Storage Portfolio | Christopher Price; Nancy Price | 72 | |||||||
72.01 | San Antonio Self Storage | 72.01 | ||||||||
72.02 | Denton Self Storage | 72.02 | ||||||||
72.03 | Jackson Self Storage | 72.03 | ||||||||
72.04 | Laredo Self Storage | 72.04 | ||||||||
73 | 2630 Kingsbridge Terrace Owners, Inc. | NAP | NAP | 73 | ||||||
74 | Cedar Park Estates | Richard J. O’Brien | 74 | |||||||
75 | Cityside Apartments | Stephen J. Carson, Friedman Ventures, LLC, Finsilver Ventures, LLC and Pepper Builders, LLC | 75 | |||||||
76 | All American Storage Bloomington South | Tim J. Mitchell and John W. Bender | Y-Group G | 76 | ||||||
77 | Fairfield Inn & Suites, Olathe, KS | Richard Weins | Y-Group E | 77 | ||||||
78 | Riverwinds MHC | David Cutler | 78 | |||||||
79 | American Mini Storage I - Missouri City | Troy Downing | Y-Group H | 79 | ||||||
80 | Citrus Park Retail Center | Jennifer Sheppard and Eric D. Sheppard | 80 | |||||||
81 | Bay Area Self Storage – Bird | Derek K. Hunter, Jr.; Hunter 1988 Revocable Trust | Y-Group M | 81 | ||||||
82 | Greens Lake Apartments | Esther Shapiro; Harry Shapiro | 82 | |||||||
83 | Amelia Station | Andrew Tavakoli | Y-Group J | 83 | ||||||
84 | 67th Road Housing Corporation | NAP | NAP | 84 | ||||||
85 | Brougham Manor Apartments | Raffi Kuredjian; Charles Bedirian; Setrak Janjanian | 85 | |||||||
86 | 993 Fifth Avenue Corporation | NAP | NAP | 86 | ||||||
87 | American Mini Storage II - Arlington | Troy Downing | Y-Group H | 87 | ||||||
88 | Great Value Storage | Natin Paul | 88 | |||||||
89 | All American Storage East | Tim J. Mitchell and John W. Bender | Y-Group G | 89 | ||||||
90 | Shoppes of Fort Wright | David L. Goldenberg, Barry E. Goldenberg and Harris S. Goldenberg | 90 | |||||||
91 | Patriot Village | Edward Schwartz | 91 | |||||||
92 | All American Storage of Evansville | Tim J. Mitchell, John W. Bender, Harold A. Harrell and Randal L. Lloyd | Y-Group G | 92 | ||||||
93 | University Center South | Andrew Tavakoli | Y-Group J | 93 | ||||||
94 | Sun Valley MHC | Gregory Greif and Marc Lofman | Y-Group L | 94 | ||||||
95 | Shadow Wood MHP | Gregory Greif and Marc Lofman | Y-Group L | 95 | ||||||
96 | Ezon Building | Adir Levitas | 96 | |||||||
97 | Taxi Office Building | Morton Zeppelin | 97 | |||||||
98 | American Mini Storage II - Colorado Springs | Troy Downing | Y-Group H | 98 | ||||||
99 | Red Run MHC | Kamal H. Shouhayib | 99 | |||||||
100 | Walgreens - Denver | Anne McMenomy; Edward McMenomy | 100 | |||||||
101 | Shops at Vicksburg | John Carter; Michael Bruhjell | 101 | |||||||
102 | 67-35 Yellowstone Blvd. Owners Corp. | NAP | NAP | 102 | ||||||
103 | Santa Fe Palms | Kendall Squires | 103 | |||||||
104 | Palmbrook Gardens Tenants Corp. | NAP | NAP | 104 | ||||||
105 | Commercial Drive Plaza | Harold Reisenfeld and Steven Wiesenberger | 105 | |||||||
106 | Stonegate MHP | Curtis K. Harshaw | Y-Group I | 106 | ||||||
107 | Harrison Commons, Ltd. | NAP | NAP | 107 | ||||||
108 | Breiel Boulevard Store-N-Lock | Ronald Mullen and James Wenstrup | 108 | |||||||
109 | Bay Area Self Storage – Bernal | Derek K. Hunter, Sr.; Hunter 1989 Revocable Trust | Y-Group M | 109 | ||||||
110 | Dundee Meadows MHC | Angelo Constantine | 110 | |||||||
111 | Trolley Commerce Center | Steven Margolin; Christopher J. Monsour; Daniel Kurzmann | 111 | |||||||
112 | World Park 9 | Sam Kirschenbaum | 112 | |||||||
113 | Florence Court Corporation | NAP | NAP | 113 | ||||||
114 | Cedargate Apartments | George M. Nyman; George M. Nyman Revocable Living Trust; David T. Horton; David T. Horton Revocable Living Trust | 114 | |||||||
115 | Dysart Mini Storage | Marc Barmazel | 115 | |||||||
116 | Missile Drive MHP | David Reynolds | 116 | |||||||
117 | 23399 Commerce Drive | Arie Leibovitz; Scott Leibovitz | 117 | |||||||
118 | 320 W. 89th St. Owners Corp. | NAP | NAP | 118 | ||||||
119 | Williamsburg East Apartments | Joseph Shababo | 119 | |||||||
120 | Villa Manor MHP | Sam Wen | 120 | |||||||
121 | 214 West 17th Apartment Corp. | NAP | NAP | 121 | ||||||
122 | Commons of Pleasantville N.Y. Inc. | NAP | NAP | 122 |
A-42
WFRBS Commercial Mortgage Trust 2014-C21 |
FOOTNOTES TO ANNEX A |
See “Annex D: Additional Mortgage Loan Information/Definitions” in the Free Writing Prospectus for additional information on all mortgage loans and “Annex B: Top Fifteen Loan Summaries” in the Free Writing Prospectus. | |
(1) | “WFB” denotes Wells Fargo Bank, National Association, “RBS” denotes The Royal Bank of Scotland plc and RBS Financial Products Inc. (“RBSFP”), “LIG I” denotes Liberty Island Group I LLC, “CIIICM” denotes C-III Commercial Mortgage LLC, and “Basis” denotes Basis Real Estate Capital II, LLC. RBSFP was the originator of mortgage loan #22 (2929 Imperial Highway) and mortgage loan #35 (LA Fitness - Irvine). The Royal Bank of Scotland plc was the sole originator of all other RBS loans. |
(2) | Information regarding mortgage loans that are cross-collateralized with other mortgage loans is based upon the individual loan balances, except that the applicable loan-to-value ratio, debt service coverage ratio or debt yield for each such mortgage loan is based upon the ratio or yield (as applicable) for the aggregate indebtedness evidenced by all loans in the group. On an individual basis, without regard to the cross-collateralization feature, any mortgage loan that is part of a cross-collateralized group of mortgage loans may have a higher loan-to-value ratio, lower debt service coverage ratio and/or lower debt yield than is presented herein. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Release and/or Partial Defeasance and/or Substitution” in the Free Writing Prospectus. |
(3) | For mortgage loan #28 (The Stockdale Plaza), the Number of Units and Occupancy Rate exclude the third largest tenant (12,900 square feet), who owns the improvements built on the pad site. |
For mortgage loan #78 (Riverwinds MHC), the mortgaged property is a mobile home park that is part of a condominium structure. Condominium units consist of spaces where mobile homes may be placed. The borrower owns 101 out of 112 condominium units. One condominium unit has been split into 2 pad sites resulting in 102 total pad sites for the mortgaged property. | |
For mortgage loan #98 (American Mini Storage II – Colorado Springs), the Number of Units includes 63,775 square feet of self storage space, 31,740 square feet of recreational vehicle space and 11,340 square feet of office space. | |
(4) | For mortgage loan #2 (Queens Atrium), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off date principal balance of $180,000,000. 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 (“Queens Atrium Mortgage Loan Combination”). The Note A-2 mortgage loan is a non-controlling interest in Queens Atrium Mortgage Loan Combination. |
For mortgage loan #9 (Montgomery Mall), the mortgage loan represents Note A-2 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $100,000,000. 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 (“Montgomery Mall Loan Combination”). The Note A-2 mortgage loan is the non-controlling interest in the Montgomery Mall Loan Combination. | |
For mortgage loan #15 (Oak Court Mall), the mortgage loan represents Note A-1 of two pari passu companion loans, which have a combined Cut-off Date principal balance of $39,808,305. 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 (“Oak Court Mall Loan Combination”). The Note A-1 mortgage loan is the controlling interest in the Oak Court Mall Loan Combination. | |
(5) | For mortgage loans #3 (Sheraton Austin), #44 (AT&T – 2011 West Hastings) and #46 (Swift Spinning Leaseback), 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. |
(6) | For mortgage loan #21 (Barrington Orthopedics Portfolio), the yield maintenance premium is calculated based on an amount equal to the greater of: (i) 1% of any applicable prepayment; and (ii) the sum of the present values, using a discount rate equal to 50 basis points plus a periodic Treasury yield, of interest payments. |
(7) | For mortgage loan #6 (Shops at CenterPoint), the Appraised Value assumes the release of the free release parcels has occurred and construction of an outlot on the mortgaged property (“Outlot F”) is complete. The appraiser concluded to an as stabilized value of $84,100,000, which assumes Outlot F is complete and the big box space, as defined in the loan agreement has been demised, leased and the tenants have commenced rent payments. Based on the as stabilized appraised value, the Cut-off Date LTV Ratio and LTV Ratio at Maturity would be 64.2% and 58.7%, respectively. |
For mortgage loan #13 (Oak Park Village Apartments), the Cut-off Date LTV Ratio and LTV Ratio at Maturity shown is based on the Cut-off Date Balance net of the $3,500,000 Holdback and the as-is appraised value of $37,000,000. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity based on the Cut-off Date Balance and the as-is appraised value are 78.8% and 69.4%, respectively. Further, the appraiser concluded to an as-stabilized appraised value of $44,500,000 as of December 1, 2015 based on the $3.5 million the borrower plans on spending to renovate the mortgaged property. The Cut-Off Date LTV Ratio and LTV Ratio at Maturity based on the Cut-off Date Balance and the as-stabilized appraised value are 65.5% and 57.7%, respectively. | |
For mortgage loan #17 (Rock Pointe East), the “as is” appraised value is $27,500,000 assuming that outstanding free rent and unpaid tenant improvement and leasing commissions, have not been paid. The Appraised Value shown in the table, however, represents the “hypothetical” value given that all outstanding free rent and tenant improvement and leasing commissions have been reserved upfront. | |
(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. |
A-43
WFRBS Commercial Mortgage Trust 2014-C21 |
FOOTNOTES TO ANNEX A |
(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 shown for the mortgage loans secured by residential cooperative properties are “NAP”. Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The historical NOI figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property. |
(15) | For mortgage loan #5 (Cedar Crest Professional Park), the largest tenant (320,471 square feet), representing 45.7% of net rentable square feet has multiple leases that expire as follows: 23,141 square feet expiring April 1, 2015; 9,167 square feet expiring February 1, 2016; 7,156 square feet expiring June 1, 2016; 8,184 square feet expiring December 1, 2016; 6,854 square feet expiring November 1, 2017; 70,616 square feet expiring December 1, 2017; 10,743 square feet expiring August 1, 2018; 7,501 square feet expiring October 31, 2018; 10,914 square feet expiring April 1, 2020; 4,565 square feet expiring February 1, 2021; 100,000 square feet expiring August 1, 2021; 8,548 square feet expiring February 1, 2022; 1,300 square feet expiring March 1, 2022; 46,356 square feet expiring September 1, 2022; 5,426 square feet expiring November 1, 2022. |
(16) | 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. The tenant leases discussed in this footnote are not intended to be an exclusive list. In particular, the tenant leases mentioned below are generally included only for top five tenants by net rentable square feet. |
For mortgage loan #1 (Fairview Park Drive), the fifth largest tenant (14,255 square feet), representing 4.0% of net rentable square feet, has an executed lease and continues to pay rent, but has exercised their termination option and plans to vacate on April 30, 2015. There is an agreed upon letter of intent to lease with Booz Allen Hamilton for approximately 12,045 square feet of the vacating tenant’s space. | |
For mortgage loan #2 (Queens Atrium), the second largest tenant (232,835 square feet), representing 22.5% of net rentable square feet, has executed a lease and is in occupancy but has a six month rent abatement on 21,628 square feet. There is a $289,087.56 reserve representing the rent abatement period. | |
For mortgage loan #6 (Shops at CenterPoint), the third largest tenant (38,459 square foot), representing 8.3% of net rentable square feet, has executed a lease and is in occupancy but is not paying rent. The third largest tenant is scheduled to begin paying rent in November 2014. There is a $96,250 reserve representing four months of rent for the third largest tenant. | |
For mortgage loan #21 (Barrington Orthopedics Portfolio), the sole tenant (84,700 square feet) representing 100% of net rentable square feet, is not in occupancy of 4,248 square feet. | |
For mortgage loan #23 (Marina Plaza), the largest tenant (27,063 square feet), representing 36.9% of net rentable square feet, has executed a lease but is not in occupancy or paying rent. The largest tenant is anticipated to be in occupancy by December 2014 and paying rent by February 2015. | |
For mortgage loan #26 (Quantico III), the second largest tenant (25,228 square feet), representing 25.3% of net rentable square feet, has a $8,409 per month rent concession, which will end upon the landlord completing additional elevator and parking work. A springing escrow is in place in the event the second largest tenant terminates its lease due to borrower relocation of the second largest tenant or the second largest tenant fails to deliver an estoppel certifying the borrower has completed the required elevator and parking work on or prior to the expiration of its lease. |
A-44
WFRBS Commercial Mortgage Trust 2014-C21 |
FOOTNOTES TO ANNEX A |
For mortgage loan #34 (One Commerce), the largest tenant (23,071 square feet), representing 19.2% of net rentable square feet, has signed an expansion lease for 3,875 square feet of their space but is not in occupancy or paying rent. The tenant is expected to be in occupancy and paying rent on January 1, 2016. There is a $100,789 reserve representing the 18 months of rent for this space between loan closing and rent commencement for the expansion space. The fifth largest tenant (9,045 square feet), representing 7.5% of net rentable square feet, has recently executed an expansion lease for an additional 2,259 square feet of their space but is not in occupancy or paying rent. The effective lease commencement date is July 1, 2014, with rent commencement on August 1, 2014. The tenant is taking the space as is and completing their improvements with the assistance of a $120,000 tenant improvement allowance. The borrower shall be required to provide evidence of full payment of the $120,000 to the tenant within 120 days of closing. If evidence is not provided, the borrower will be required to make reserve deposits of $41,667 for three subsequent months. | |
For mortgage loan #40 (Genesis Building), the fourth largest tenant (7,054 square feet), representing 5.1% of net rentable square feet, has executed a lease but is not in occupancy and has a two month free rent period. It is anticipated the fourth largest tenant will be in occupancy in July 2014 and begin paying rent in September 2014. There is a $70,000 reserve representing approximately six months of rent for the fourth largest tenant. | |
For mortgage loan #49 (Riverplace Athletic Club), the sole tenant (55,462 square feet), representing 100% of net rentable square feet, is receiving reduced rent through February 2015. There is a $102,640 reserve representing outstanding rent abatements. | |
For mortgage loan #55 (Port Crossing), the second largest tenant (4,100 square feet), representing 6.3% of net rentable square feet, has recently executed a new lease for 4,100 square feet and is not in occupancy at the new space. The tenant is currently in occupancy under their old lease (2,400 square feet) which has a lease expiration date of July 31, 2014. The effective rent commencement date of the new lease is August 2, 2014. U/W Revenues includes the fourth largest tenant (2,400 square feet), representing 3.7% of net rentable square feet, that has an executed lease but is not in occupancy or paying rent. The tenant is anticipated to begin paying rent in November 2014. A rent reserve of $19,422 was taken at closing. | |
For mortgage loan #93 (University Center South), the fourth largest tenant (3,331 square feet), representing 7.7% of net rentable square feet, has executed a lease and has taken occupancy but is not paying rent. It is anticipated the tenant will begin paying rent in October 2014. There is a free rent reserve representing four months of rent for the tenant. | |
For mortgage loan #101 (Shops at Vicksburg), the fifth largest tenant (901 square feet), representing 10.0% of net rentable square feet, has executed a lease but is not in occupancy or paying rent. It is anticipated the fifth largest tenant will be in occupancy and paying rent in August 2014. There is a $34,746 reserve representing one year of rent and common area maintenance for the tenant. | |
(17) | 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 #2 (Queens Atrium), the largest tenant (423,450 square feet), representing 41.0% of net rentable square feet, may terminate its lease on up to 51,790 square feet at any time on or after September 1, 2016 upon providing 180 days written notice. The terminated space shall contain no less than 18,000 square feet unless the terminated space is the sixth floor expansion space. The largest tenant may terminate its lease on an additional 5,599 square feet at any time upon providing 30 days written notice. The second largest tenant (232,835 square feet), representing 22.5% of net rentable square feet, may terminate its lease on 20,000 square feet on January 31, 2019 upon providing 12, but not more than 18, months written notice and payment of all related unamortized tenant improvements and leasing commissions and may terminate its lease on one entire floor of the property or the second largest tenant’s space on the third floor of the property on January 31, 2024 upon providing 12, but not more than 18, months written notice and payment of all related unamortized tenant improvements and leasing commissions. | |
For mortgage loan #12 (White Road Plaza), the second largest tenant (25,466 square feet), representing 16.6% of net rentable square feet has a one time right to terminate its lease upon 120 days written notice, but no later than 90 days after January 31, 2016, 2017 or 2018, if gross sales do not exceed $6,500,000 for any consecutive 12 month period ending January 31, 2016, 2017 or 2018. | |
For mortgage loan #17 (Rock Pointe East), the largest tenant (95,639 square feet), representing 40.6% of net rentable square feet, has a one-time option to reduce its leased space by up to 20% at any point after January 1st, 2018 with six months’ notice and payment equal to 50% of the unamortized costs for the portion of the entire premises so surrendered. | |
For mortgage loan #23 (Marina Plaza), the third largest tenant (4,523 square feet), representing 6.2% of net rentable square feet, may terminate its lease beginning November 30, 2015 upon providing at least 30 days written notice. | |
For mortgage loan #26 (Quantico III), the largest tenant (49,173 square feet), representing 49.2% of net rentable square feet, may terminate its lease as of January 11, 2016 and on the last day of every six calendar months thereafter upon providing 120 day’s written notice and all unamortized tenant improvements and leasing commissions. | |
For mortgage loan #40 (Genesis Building), the fourth largest tenant (7,054 square feet), representing 5.1% of net rentable square feet, may terminate its lease in August 2019 upon providing six months written notice and payment of a termination fee equal to three months of base rent and all unamortized tenant improvements and leasing commissions. | |
For mortgage loan #44 (AT&T – 2011 West Hastings), the sole tenant (206,000 square feet), representing 100% of net rentable square feet, may terminate its lease as of September 30, 2022 upon providing 275 days written notice and payment of a termination fee equal to $10.00 per square foot. |
A-45
WFRBS Commercial Mortgage Trust 2014-C21 |
FOOTNOTES TO ANNEX A |
For mortgage loan #66 (Boston Mills Road), the largest tenant, representing approximately 16.3% of net rentable square feet, has the right to terminate its lease any time after September 30, 2015, upon 90 days prior written notice and payment of a termination fee equal to the unamortized portion of the landlord’s tenant improvement and leasing commission costs and all rental abatements. The sponsor has guaranteed the payment of $250,000 to be used to pay for tenant improvements and leasing commissions and any debt service shortfall in the event that this tenant exercises its early termination option. | |
For mortgage loan #91 (Patriot Village), the third largest tenant (2,803 square feet), representing 14.0% of net rentable square feet, may terminate its lease any time after April 30, 2015 upon 180 days written notice, if sales for the previous 12 month period are less than $450,000. | |
For mortgage loan #100 (Walgreens – Denver), the sole tenant (14,560 square feet), representing 100% of net rentable square feet, may terminate its lease as of April 30, 2029 and every five years thereafter upon providing 12 months written notice. | |
For mortgage loan #117 (23399 Commerce Drive), the largest tenant (19,398 square feet), representing 28.8% of net rentable square feet, may terminate its lease as of August 31, 2016 upon providing written notice prior to March 1, 2016 and payment of a termination fee equal to $24,240. | |
(18) | For mortgage loan #14 (The Lovejoy), the largest tenant (36,293 square feet), representing 43.5% of net rentable square feet, subleases 2,380 square feet for a total annual base rent of $42,840 ($18.00 per square foot expiring on December 31, 2014) and 6,220 square feet for a total annual base rent of $12,005 ($1.93 per square foot expiring March 31, 2020). The fifth largest tenant (4,359 square feet), representing 5.2% of net rentable square feet, subleases its entire space for a total annual base rent of $82,821 ($19.00 per square foot expiring on December 31, 2014). |
For mortgage loan #21 (Barrington Orthopedics Portfolio), the sole tenant (84,700 square feet), representing 100% of net rentable square feet, subleases 7,034 square feet for a total annual base rent of $218,054 ($31.00 per square foot expiring December 20, 2015). | |
For mortgage loan #26 (Quantico III), the second largest tenant (25,228 square feet), representing 25.3% of net rentable square footage, subleases 3,208 square feet for a total annual base rent of $86,700 ($27.03 per square foot expiring on September 30, 2017). | |
For mortgage loan #40 (Genesis Building), the second largest tenant (18,288 square feet), representing 13.2% of net rentable square feet, subleases 2,484 square feet for a total annual base rent of $34,776 ($14.00 per square foot expiring on February 28, 2015). | |
(19) | For mortgage loans #1 (Fairview Park Drive) and #22 (2929 Imperial Highway), the Monthly Replacement Reserve is equal to 1/12th of the product obtained by multiplying $0.25 by the aggregate number of rentable square feet of space in the mortgaged property. |
For mortgage loan #3 (Sheraton Austin), the Monthly Replacement Reserve will be adjusted to an amount equal to 4% of operating income for the immediately preceding calendar month. | |
For mortgage loan #7 (Algonquin Portfolio), the Monthly Replacement Reserve is equal to 1/12th of the product obtained by multiplying $0.20 by the aggregate number of rentable square feet of space of the Algonquin Portfolio mortgaged properties | |
For mortgage loan #8 (Tryp by Wyndham Times Square South), the Monthly Replacement Reserve is equal to the greater of 4% of rents and the amount of the deposit required by under the hotel management agreement. | |
For mortgage loans #18 (Springhill Suites & Residence Inn Glendale), #51 (Residence Inn by Marriott, Colorado Springs, CO), #61 (Fairfield Inn & Suites, Colorado Springs, CO) and #77 (Fairfield Inn & Suites, Olathe, KS), the Monthly Replacement Reserve will be adjusted to an amount equal to the greater of (i) 1/12th of 4% times the total revenue from the immediately prior 12 months, or (ii) the monthly amount per the Franchise Agreement excluding any amounts attributable to a PIP. | |
For mortgage loan #35 (LA Fitness - Irvine), the Monthly Replacement Reserve is equal to 1/12th of the product obtained by multiplying $0.27 by the aggregate number of rentable square feet of space in the mortgaged property. | |
For mortgage loan #42 (Quest Automotive Products), the Monthly Replacement Reserve is equal to 1/12th of the product obtained by multiplying $0.15 by the aggregate number of rentable square feet of space in the mortgaged property. | |
For mortgage loan #53 (Holiday Inn Express Wixom) the Monthly Replacement Reserve, to be adjusted annually each January, is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than $8,721. | |
For mortgage loan #54 (Fairfield Inn & Suites New Braunfels) the Monthly Replacement Reserve, to be adjusted each January, is equal to the greater of (1) 1/12th of 4% of the actual annual gross income. | |
For mortgage loan #56 (Hampton Inn – Auburn Hills), the Monthly Replacement Reserve will be adjusted to an amount equal to 4% of gross income from hotel operations for the immediately preceding calendar month. |
A-46
WFRBS Commercial Mortgage Trust 2014-C21 |
FOOTNOTES TO ANNEX A |
For mortgage loan #64 (Holiday Inn Express Southfield) the Monthly Replacement Reserve, to be adjusted each January, is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than $8,121. | |
For mortgage loan #68 (Holiday Inn Express Somerset) the Monthly Replacement Reserve, to be adjusted each January, is equal to the greater of (1) 1/12th of 4% of the actual annual gross income and (2) such amount required by the related franchisor, but in no event may the Monthly Replacement Reserve be less than $5,864. | |
For mortgage loan #71 (Sage Creek), the Monthly Replacement Reserve is equal to 1/12th of the product obtained by multiplying $250 by the aggregate number of residential units in the Sage Creek Property. | |
For mortgage loan #97 (Taxi Office Building), the Monthly Replacement Reserve will be adjusted to $754 when the lender has determined the borrower has replaced at least half of the property’s roof and further adjusted to $500 when the lender has determined the borrower has replaced the entire roof at the property. | |
(20) | For mortgage loan #17 (Rock Pointe East), the monthly TI/LC Reserve is only for the first 36 payments of the loan term. |
For mortgage loan #31 (Harbourside Office Building), the borrower shall make monthly deposits into the leasing reserve equal to $15,000, subject to a $350,000 cap. Beginning February 1, 2017 (18 months prior to EmCare’s lease expiration), the $350,000 cap will be removed and the borrower will enter into a full cash sweep. Provided that EmCare has renewed their lease or a replacement tenant has renewed at terms acceptable to the lender, monthly deposits will return to $15,000 with a $350,000 cap. Subsequent to either: (i) completing and paying for EmCare improvements due as a condition of their renewal, or (ii) completing and paying for tenant improvements for an acceptable replacement tenant – then funds remaining in the leasing reserve in excess of $120,000 shall be returned to the borrower. Funds in the leasing reserve can be applied to future tenant improvement costs and leasing commissions, subject to any limitations and conditions specified in the loan documents. | |
(21) | For mortgage loan #3 (Sheraton Austin), on October 1, 2017 the borrower is required to sweep funds from the Replacement Reserve deposit account into the Other Escrow I deposit account until the earlier of (i) April 1, 2018; and (ii) 105% of the cost to perform stage II of the scheduled performance improvement plan has been deposited into the Other Escrow I deposit account. |
(22) | For mortgage loan #6 (Shops at CenterPoint), a $2,494,431 construction reserve held by a third party will be deposited to the cash management account upon the occurrence of a cash trap event period, as defined in the loan agreement. |
(23) | For mortgage loan #96 (Ezon Building) the mortgaged property includes a payment in lieu of taxes lease (“PILOT”) which gives the borrower a leasehold interest in the property. Once the PILOT lease expires on December 31, 2016 the property fee interest will be re-conveyed to the borrower upon execution of a $1,000 purchase option. The lessor under the PILOT lease has signed a joinder to the mortgage instrument thereby encumbering the fee interest. |
(24) | For mortgage loan #13 (Oak Park Village Apartments), the lender held back $3,500,000 at closing. This Holdback can be disbursed in whole or in part, provided no event of default has occurred or is continuing, to reimburse borrower only for the costs of the lender approved renovation work, pursuant to subsections 6.6.of the loan agreement. If the approved renovation work has not been completed by June 30, 2016, the lender may call an event of default and apply the unreleased proceeds at its discretion including to pay down the loan. Assuming the full Holdback balance is applied to the full loan amount of $29,150,000, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, U/W NOI DSCR, U/W NCF DSCR, U/W NOI Debt Yield and U/W NCF Debt Yield are 69.3%, 59.9%, 1.90x, 1.79x, 11.9% and 11.2%, respectively. |
(25) | With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Whole Loan Cut-off Date Balance equals the sum of the Cut-off Date Balance of the WFRBS 2014-C21 Trust mortgage loan plus the balance of the existing subordinate loan, assuming the existing subordinate loan amount is fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. |
(26) | The Whole Loan Debt Service, Whole Loan U/W NOI DSCR and Whole Loan U/W NCF DSCR for the mortgage loans secured by residential cooperative properties that have existing subordinate secured debt are calculated assuming (i) that interest on the subordinate secured indebtedness is accruing pursuant to the applicable loan document (with the applicable interest rate determined using 1-month LIBOR in effect as of June 27, 2014 and giving effect to any applicable interest rate floor), (ii) that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date and (iii) that the initial interest-only period for such subordinate secured indebtedness has expired and the related borrower is required to make scheduled principal plus interest payments as set forth in the corresponding promissory note. |
(27) | The Subordinate Secured Debt Original Balance for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness indicates as if the existing subordinate loan amount is fully advanced on the date of closing of said subordinate loan. |
(28) | With respect to the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness, the Subordinate Secured Debt Cut-off Date Balance indicates the balance of the subordinate secured indebtedness as of June 27, 2014. |
(29) | The Whole Loan Cut-off Date LTV Ratio, Whole Loan Cut-off Date U/W NOI Debt Yield and Whole Loan Cut-off Date U/W NCF Debt Yield for the mortgage loans secured by residential cooperative properties that have existing subordinate secured indebtedness are calculated assuming that the subordinate secured indebtedness has been fully advanced and the entire amount thereof is outstanding as of the Cut-off Date. |
A-47
WFRBS Commercial Mortgage Trust 2014-C21 |
FOOTNOTES TO ANNEX A |
(30) | See “Existing (Secured Financing and Mezzanine and Similar Financing)” in the Prospectus Supplement for additional information on the mortgage loans with existing mezzanine and similar indebtedness. |
For mortgage loan #21 (Barrington Orthopedics Portfolio), the existing mezzanine loan shall be paid down with proceeds from the sale of interest in the Delaware Statutory Trust borrower at any time during the term of the mortgage loan. | |
(31) | 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 #1 (Fairview Park Drive), the majority owner of the borrower and loan sponsor also owns the fourth largest tenant (17,129 square feet), representing 4.7% of net rentable square feet, at such mortgaged property. | |
For mortgage loan #17 (Rock Pointe East), a C-III Commercial Mortgage LLC affiliate holds an indirect majority ownership interest in the borrower. | |
For mortgage loan #97 (Taxi Office Building), the second largest tenant (2,375 square feet), is affiliated with the borrower. | |
A-48