Deutsche Mortgage & Asset Receiving FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-184376-11



	COMM 2014-CCRE14

	The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-184376) 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 trust and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by email to the following address: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement. STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co., Natixis Securities Americas LLC, Wells Fargo Securities and CastleOak Securities, L.P., or any other underwriter (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series COMM 2014-CCRE14 (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein 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 contained herein 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. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes 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. This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. IRS CIRCULAR 230 NOTICE: THIS FREE WRITING PROSPECTUS 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 FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS 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 the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation 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.

COMM 2014-CCRE14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

			% of		Mortgage	Mortgage		Cut-off		General	Detailed					Interest	Original	Remaining	Original	Remaining
Property			Initial Pool	# of	Loan	Loan	Original	Date Balance	Maturity or ARD	Property	Property	Interest	Total	Additional	Administrative	Accrual	Term to	Term to	Amortization	Amortization
Flag	ID	Property Name	Balance	Properties	Originator(1)	Seller(2)	Balance($)(3)(4)	($)(3)(4)(7)	Balance($)(7)	Type	Type	Rate	Strip	Strip	Fee Rate(5)	Basis	Maturity or ARD	Maturity or ARD	Term	Term
Loan	1	Google and Amazon Office Portfolio(25)(26)	11.3%	2	GACC	GACC	155,000,000	155,000,000	141,151,989	Office	Suburban	5.03496%	0.0155%	0.0000%	0.0155%	Actual/360	120	120	360	360
Property	1.01	Technology Corners	7.2%	1	GACC	GACC	99,855,769	99,855,769		Office	Suburban
Property	1.02	Moffett Towers Building D	4.0%	1	GACC	GACC	55,144,231	55,144,231		Office	Suburban
Loan	2	60 Hudson Street(25)	11.3%	1	GACC	GACC	155,000,000	155,000,000	155,000,000	Office	Data Center	4.00000%	0.1055%	0.0000%	0.1055%	Actual/360	120	118	0	0
Loan	3	625 Madison Avenue(25)(26)	8.0%	1	GACC	GACC	110,000,000	110,000,000	110,000,000	Other	Leased Fee	2.30000%	0.0161%	0.0000%	0.0161%	30/360	60	59	0	0
Loan	4	Saint Louis Galleria(25)	6.9%	1	GACC	GACC	95,000,000	95,000,000	95,000,000	Retail	Super Regional Mall	3.37938%	0.0123%	0.0000%	0.0123%	Actual/360	60	58	0	0
Loan	5	Highland Hills Apartments	4.0%	1	Natixis	Natixis	55,000,000	54,829,058	45,696,362	Multifamily	Student Housing	5.33000%	0.0139%	0.0000%	0.0139%	Actual/360	120	117	360	357
Loan	6	City Square(26)	3.4%	1	CCRE	CCRE	47,500,000	47,500,000	44,740,024	Mixed Use	Office/Retail	5.22500%	0.1239%	0.0200%	0.1039%	Actual/360	60	60	360	360
Loan	7	Dallas FBI	3.0%	1	Natixis	Natixis	41,600,000	41,556,518	34,276,113	Office	Suburban	5.07000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	359
Loan	8	175 West Jackson(25)	2.9%	1	GACC	GACC	40,000,000	40,000,000	35,469,130	Office	CBD	5.08600%	0.0773%	0.0000%	0.0773%	Actual/360	120	118	360	360
Loan	9	Miraval Resort & Spa	2.6%	1	Natixis	Natixis	36,500,000	36,109,351	32,664,354	Hospitality	Full Service	5.35100%	0.0139%	0.0000%	0.0139%	Actual/360	60	53	300	293
Loan	10	Bedford and Victoria Multifamily Portfolio	2.4%	2	GACC	GACC	33,000,000	32,964,219	27,051,937	Multifamily	Garden	4.91400%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	359
Property	10.01	Bedford Station Apartments	2.0%	1	GACC	GACC	27,450,000	27,420,237		Multifamily	Garden
Property	10.02	Victoria Station Apartments	0.4%	1	GACC	GACC	5,550,000	5,543,982		Multifamily	Garden
Loan	11	Kalahari Resort and Convention Center(25)	2.2%	1	GACC/LIG	GACC/LIG	30,000,000	29,912,549	22,918,431	Hospitality	Full Service	5.61000%	0.0573%	0.0000%	0.0573%	Actual/360	120	118	300	298
Loan	12	Shaner Hotel Portfolio II	2.1%	5	CCRE	CCRE	29,275,000	29,275,000	24,317,552	Hospitality	Limited Service	5.32650%	0.1239%	0.0200%	0.1039%	Actual/360	120	120	360	360
Property	12.01	Holiday Inn Express State College	0.5%	1	CCRE	CCRE	6,825,000	6,825,000		Hospitality	Limited Service
Property	12.02	Fairfield Inn State College	0.5%	1	CCRE	CCRE	6,200,000	6,200,000		Hospitality	Limited Service
Property	12.03	Hampton Inn State College	0.4%	1	CCRE	CCRE	6,175,000	6,175,000		Hospitality	Limited Service
Property	12.04	SpringHill Suites State College	0.4%	1	CCRE	CCRE	5,525,000	5,525,000		Hospitality	Limited Service
Property	12.05	Fairfield Inn Jacksonville	0.3%	1	CCRE	CCRE	4,550,000	4,550,000		Hospitality	Limited Service
Loan	13	McKinley Mall(25)	2.0%	1	Natixis	Natixis	28,000,000	28,000,000	22,854,560	Retail	Super Regional Mall	4.79200%	0.0228%	0.0000%	0.0228%	Actual/360	120	114	336	336
Loan	14	Carlisle Commons	2.0%	1	Natixis	Natixis	28,000,000	28,000,000	24,915,189	Retail	Anchored	5.25000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	15	Indigo Palms Multifamily	2.0%	1	GACC	GACC	28,000,000	27,969,541	22,942,570	Multifamily	Garden	4.90000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	359
Loan	16	Metro Shops at PG Station	2.0%	1	CCRE	CCRE	27,500,000	27,469,079	25,266,901	Mixed Use	Retail/Office	4.75700%	0.1239%	0.0200%	0.1039%	Actual/360	60	59	360	359
Loan	17	Capital Crossing(26)	1.9%	1	GACC	GACC	25,500,000	25,500,000	22,570,534	Multifamily	Garden	5.08000%	0.0139%	0.0000%	0.0139%	Actual/360	120	118	360	360
Loan	18	West Palm Portfolio	1.8%	5	GACC	GACC	24,925,000	24,925,000	21,540,016	Multifamily	Garden	4.95000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	360
Property	18.01	Greengate Apartments	0.5%	1	GACC	GACC	6,526,323	6,526,323		Multifamily	Garden
Property	18.02	Elmwood Apartments	0.4%	1	GACC	GACC	5,832,034	5,832,034		Multifamily	Garden
Property	18.03	Ambergate Apartments	0.3%	1	GACC	GACC	4,235,167	4,235,167		Multifamily	Garden
Property	18.04	Suntree Apartments	0.3%	1	GACC	GACC	4,165,738	4,165,738		Multifamily	Garden
Property	18.05	Springtree Apartments	0.3%	1	GACC	GACC	4,165,738	4,165,738		Multifamily	Garden
Loan	19	Alta Vista Ridge(26)	1.6%	1	Natixis	Natixis	22,250,000	22,250,000	20,089,905	Multifamily	Garden	5.07600%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	20	16530 Ventura Boulevard	1.6%	1	GACC	GACC	21,500,000	21,500,000	17,759,129	Office	Suburban	5.15000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	21	149 New Montgomery	1.5%	1	Natixis	Natixis	21,000,000	21,000,000	21,000,000	Mixed Use	Office/Retail	5.00500%	0.0139%	0.0000%	0.0139%	Actual/360	120	118	0	0
Loan	22	Baton Rouge Office Portfolio Pool 2	1.4%	3	GACC	GACC	19,650,000	19,650,000	17,974,848	Office	Suburban	4.48000%	0.0139%	0.0000%	0.0139%	Actual/360	60	60	360	360
Property	22.01	Citiplace One	0.7%	1	GACC	GACC	9,300,000	9,300,000		Office	Suburban
Property	22.02	Latter Center West	0.5%	1	GACC	GACC	7,272,000	7,272,000		Office	Suburban
Property	22.03	Sherwood Oaks	0.2%	1	GACC	GACC	3,078,000	3,078,000		Office	Suburban
Loan	23	Albuquerque SSA	1.2%	1	Natixis	Natixis	16,000,000	15,983,276	13,183,120	Office	CBD	5.07000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	359
Loan	24	La Terraza San Diego	1.1%	1	GACC	GACC	15,000,000	15,000,000	13,776,286	Office	Suburban	4.73000%	0.0439%	0.0000%	0.0439%	Actual/360	120	119	360	360
Loan	25	Perryville Corporate Park	1.1%	1	Natixis	Natixis	14,700,000	14,667,123	12,111,236	Office	Suburban	5.07000%	0.0139%	0.0000%	0.0139%	Actual/360	120	118	360	358
Loan	26	West Valley Business Park	1.0%	1	GACC	GACC	14,000,000	14,000,000	12,399,616	Office	Suburban	5.03000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	360
Loan	27	McAllen FBI	1.0%	1	Natixis	Natixis	13,770,000	13,755,607	11,345,723	Office	CBD	5.07000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	359
Loan	28	ART Florida MF Portfolio	1.0%	3	CCRE	CCRE	13,300,000	13,300,000	11,263,508	Multifamily	Garden	5.11150%	0.1239%	0.0200%	0.1039%	Actual/360	120	120	360	360
Property	28.01	Holly Ridge	0.4%	1	CCRE	CCRE	5,791,000	5,791,000		Multifamily	Garden
Property	28.02	Windwood	0.3%	1	CCRE	CCRE	4,422,000	4,422,000		Multifamily	Garden
Property	28.03	Palm Side	0.2%	1	CCRE	CCRE	3,087,000	3,087,000		Multifamily	Garden
Loan	29	Storage Master Self Storage Portfolio	0.9%	6	Natixis	Natixis	13,000,000	12,986,732	10,745,883	Various	Various	5.17000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	359
Property	29.01	Whitesville	0.3%	1	Natixis	Natixis	4,182,133	4,177,865		Self Storage	Self Storage
Property	29.02	Pace	0.2%	1	Natixis	Natixis	2,573,620	2,570,994		Mixed Use	Self Storage/Retail
Property	29.03	Dothan North	0.1%	1	Natixis	Natixis	2,013,858	2,011,803		Mixed Use	Self Storage/Retail
Property	29.04	Dothan South	0.1%	1	Natixis	Natixis	1,737,194	1,735,421		Self Storage	Self Storage
Property	29.05	New Franklin	0.1%	1	Natixis	Natixis	1,415,491	1,414,047		Self Storage	Self Storage
Property	29.06	Commerce	0.1%	1	Natixis	Natixis	1,077,704	1,076,604		Self Storage	Self Storage
Loan	30	Roosevelt West Apartments	0.9%	1	CCRE	CCRE	12,950,000	12,905,614	9,806,782	Multifamily	Garden	5.52200%	0.1239%	0.0200%	0.1039%	Actual/360	60	59	180	179
Loan	31	GRM Miami Indianapolis Portfolio	0.9%	3	GACC	GACC	12,700,000	12,672,651	11,755,665	Industrial	Warehouse/Distribution	5.25000%	0.0139%	0.0000%	0.0139%	Actual/360	60	58	360	358
Property	31.01	GRM Indianapolis	0.4%	1	GACC	GACC	4,900,000	4,889,448		Industrial	Warehouse/Distribution
Property	31.02	GRM Green	0.3%	1	GACC	GACC	3,900,000	3,891,602		Industrial	Warehouse/Distribution
Property	31.03	GRM Miami	0.3%	1	GACC	GACC	3,900,000	3,891,602		Industrial	Warehouse/Distribution
Loan	32	510 Main Apartments	0.9%	1	GACC	GACC	12,150,000	12,150,000	10,567,821	Multifamily	Garden	5.28000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	33	North Park Towers	0.8%	1	GACC	GACC	11,500,000	11,500,000	10,109,516	Multifamily	High Rise	5.65000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	34	Residence Inn Jacksonville	0.8%	1	GACC	GACC	10,800,000	10,800,000	9,017,105	Hospitality	Extended Stay	5.49000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	35	Hampton Inn Cranberry Township Pittsburgh	0.7%	1	GACC	GACC	9,870,131	9,870,131	8,739,945	Hospitality	Limited Service	5.02000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	360
Loan	36	Hampton Inn Pittsburgh Greentree	0.7%	1	GACC	GACC	9,704,206	9,704,206	8,593,020	Hospitality	Limited Service	5.02000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	360
Loan	37	Tioga Apartments	0.7%	1	CCRE	CCRE	9,075,000	9,009,896	3,917,527	Multifamily	Garden	5.28800%	0.1239%	0.0200%	0.1039%	Actual/360	120	118	180	178
Loan	38	Hunt Club	0.7%	1	GACC	GACC	9,000,000	9,000,000	7,612,856	Multifamily	Garden	5.92000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	39	Hulen Ridge Shopping Center	0.6%	1	GACC	GACC	8,500,000	8,490,604	6,948,818	Retail	Anchored	4.83100%	0.0539%	0.0000%	0.0539%	Actual/360	120	119	360	359
Loan	40	Flint Creek Crossing	0.6%	1	Natixis	Natixis	8,100,000	8,100,000	6,677,085	Office	Suburban	4.93000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	41	USF Gardens	0.6%	1	Natixis	Natixis	7,700,000	7,679,914	6,110,563	Multifamily	Garden	5.18100%	0.0139%	0.0000%	0.0139%	Actual/360	120	118	330	328
Loan	42	Chelsea and Manchester Townhomes	0.5%	2	Natixis	Natixis	7,500,000	7,500,000	6,201,009	Multifamily	Garden	5.18000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Property	42.01	Chelsea Townhomes	0.3%	1	Natixis	Natixis	3,971,578	3,971,578		Multifamily	Garden
Property	42.02	Manchester Townhomes	0.3%	1	Natixis	Natixis	3,528,422	3,528,422		Multifamily	Garden
Loan	43	Residence Inn Manchester	0.5%	1	GACC	GACC	7,400,000	7,400,000	6,178,387	Hospitality	Extended Stay	5.49000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	44	Family Dollar Portfolio	0.5%	6	Natixis	Natixis	6,900,000	6,885,329	5,728,687	Retail	Single Tenant	5.31000%	0.0139%	0.0000%	0.0139%	Actual/360	120	118	360	358
Property	44.01	Family Dollar - Riverdale Memphis	0.1%	1	Natixis	Natixis	1,285,185	1,282,453		Retail	Single Tenant
Property	44.02	Family Dollar - Florida	0.1%	1	Natixis	Natixis	1,266,667	1,263,974		Retail	Single Tenant
Property	44.03	Family Dollar - Jackson Memphis	0.1%	1	Natixis	Natixis	1,166,667	1,164,186		Retail	Single Tenant
Property	44.04	Family Dollar - Getwell Memphis	0.1%	1	Natixis	Natixis	1,166,667	1,164,186		Retail	Single Tenant
Property	44.05	Family Dollar - Whitten Memphis	0.1%	1	Natixis	Natixis	1,140,741	1,138,315		Retail	Single Tenant
Property	44.06	Family Dollar - Texas	0.1%	1	Natixis	Natixis	874,074	872,216		Retail	Single Tenant
Loan	45	Collins Aire Mobile Home Park	0.5%	1	Natixis	Natixis	6,500,000	6,490,592	4,919,229	Manufactured Housing Community	Manufactured Housing Community	5.34000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	300	299
Loan	46	Fairfield Inn & Suites Boca	0.4%	1	Natixis	Natixis	5,810,000	5,801,465	4,384,528	Hospitality	Limited Service	5.26000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	300	299
Loan	47	Lincoln Springs	0.4%	1	GACC	GACC	5,344,000	5,344,000	4,742,322	Multifamily	Garden	5.12000%	0.0139%	0.0000%	0.0139%	Actual/360	120	119	360	360
Loan	48	Morehead Estates	0.4%	1	Natixis	Natixis	5,025,000	5,011,218	4,246,023	Multifamily	Garden	5.88000%	0.0139%	0.0000%	0.0139%	Actual/360	120	117	360	357
Loan	49	McKinney Self Storage Portfolio	0.4%	2	Natixis	Natixis	4,960,000	4,948,953	4,089,158	Self Storage	Self Storage	5.09000%	0.0139%	0.0000%	0.0139%	Actual/360	120	118	360	358
Property	49.01	Allen	0.2%	1	Natixis	Natixis	3,037,151	3,030,387		Self Storage	Self Storage
Property	49.02	Safeway	0.1%	1	Natixis	Natixis	1,922,849	1,918,566		Self Storage	Self Storage
Loan	50	White Horse Plaza	0.3%	1	Natixis	Natixis	4,500,000	4,500,000	3,750,123	Retail	Anchored	5.43000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	51	Dakota Apartments B (Stanley, ND)	0.3%	1	CCRE	CCRE	3,990,000	3,975,791	1,709,814	Multifamily	Garden	5.12150%	0.1239%	0.0200%	0.1039%	Actual/360	120	119	180	179
Loan	52	Walgreens - N. Muskegon	0.3%	1	Natixis	Natixis	3,840,000	3,828,614	3,211,423	Retail	Single Tenant	5.54000%	0.0139%	0.0000%	0.0139%	Actual/360	120	117	360	357
Loan	53	Fairfield Beloit	0.3%	1	Natixis	Natixis	3,800,000	3,727,570	3,396,445	Hospitality	Limited Service	5.28000%	0.0139%	0.0000%	0.0139%	Actual/360	60	48	300	288
Loan	54	Skyridge Apartments	0.3%	1	GACC	GACC	3,574,200	3,570,212	3,285,647	Multifamily	Garden	4.79000%	0.0539%	0.0000%	0.0539%	Actual/360	60	59	360	359
Loan	55	Walgreens - Livonia	0.2%	1	Natixis	Natixis	3,420,000	3,405,228	2,611,186	Retail	Single Tenant	5.59000%	0.0139%	0.0000%	0.0139%	Actual/360	120	117	300	297
Loan	56	Cree Commons (Knife River)	0.2%	1	CCRE	CCRE	2,848,000	2,827,076	1,214,614	Multifamily	Garden	5.02000%	0.1239%	0.0200%	0.1039%	Actual/360	120	118	180	178
Loan	57	Woodcliff Apartments	0.2%	1	GACC	GACC	2,797,207	2,794,086	2,571,382	Multifamily	Garden	4.79000%	0.0539%	0.0000%	0.0539%	Actual/360	60	59	360	359
Loan	58	Storage Pros Grandville	0.2%	1	Natixis	Natixis	2,535,000	2,535,000	2,099,959	Self Storage	Self Storage	5.24000%	0.0139%	0.0000%	0.0139%	Actual/360	120	120	360	360
Loan	59	Meadowood Apartments	0.2%	1	GACC	GACC	2,175,600	2,173,172	1,999,959	Multifamily	Garden	4.79000%	0.0539%	0.0000%	0.0539%	Actual/360	60	59	360	359

A-1-1

COMM 2014-CCRE14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
								Monthly	Annual	Pari Passu	Pari Passu
			% of	First				Debt	Debt	Companion Loan	Companion Loan	Remaining			Crossed		Underwritten	Underwritten					FIRREA	Cut-off	LTV Ratio
Property			Initial Pool	Payment	Maturity	ARD Loan	Final	Service	Service	Monthly Debt	Annual Debt	Interest Only		Cash	With	Related	NOI DSCR	NCF DSCR	Grace	Payment	Appraised	Appraisal	Compliant	Date LTV	at Maturity
Flag	ID	Property Name	Balance	Date	or ARD Date(6)	(Yes/No)(6)	Maturity Date(6)	($)(7)(8)	($)(7)(8)	Service($)(7)(8)	Service($)(7)(8)	Period	Lockbox(9)	Management(10)	Other Loans	Borrower	(7)(8)(11)	(7)(8)(11)	Period(12)	Date	Value ($)	As-of Date	(Yes/No)	Ratio(11)	or ARD(11)
Loan	1	Google and Amazon Office Portfolio(25)(26)	11.3%	02/06/2014	01/06/2024	No	01/06/2024	822,788	9,873,459	1,577,630	18,931,561	48	Hard	In Place	No		1.41x	1.40x	0	6	679,000,000	12/02/2013	Yes	66.6%	60.6%
Property	1.01	Technology Corners	7.2%																		438,000,000	12/02/2013	Yes
Property	1.02	Moffett Towers Building D	4.0%																		241,000,000	12/02/2013	Yes
Loan	2	60 Hudson Street(25)	11.3%	12/06/2013	11/06/2023	Yes	11/06/2043	523,843	6,286,111	422,454	5,069,444	118	Hard	In Place	No		4.76x	4.53x	0	6	977,000,000	09/11/2013	Yes	28.7%	28.7%
Loan	3	625 Madison Avenue(25)(26)	8.0%	01/06/2014	12/06/2018	Yes	12/06/2026	210,833	2,530,000	162,917	1,955,000	59	Hard	In Place	No		1.03x	1.03x	0	6	400,000,000	11/01/2013	Yes	48.8%	48.8%
Loan	4	Saint Louis Galleria(25)	6.9%	12/01/2013	11/01/2018	No	11/01/2018	271,250	3,254,997	285,526	3,426,313	58	Hard	Springing	No		3.70x	3.58x	0	1	449,000,000	09/16/2013	Yes	43.4%	43.4%
Loan	5	Highland Hills Apartments	4.0%	11/05/2013	10/05/2023	No	10/05/2023	306,443	3,677,316				Soft	Springing	No		1.56x	1.48x	0	5	77,200,000	09/27/2013	Yes	71.0%	59.2%
Loan	6	City Square(26)	3.4%	02/06/2014	01/06/2019	No	01/06/2019	261,562	3,138,741			12	Hard	In Place	No		1.55x	1.47x	0	6	66,500,000	11/06/2013	Yes	71.4%	67.3%
Loan	7	Dallas FBI	3.0%	01/05/2014	12/05/2023	No	12/05/2023	225,101	2,701,210				Hard	Springing	No	Yes - A	1.44x	1.43x	0	5	60,700,000	10/03/2013	Yes	68.5%	56.5%
Loan	8	175 West Jackson(25)	2.9%	12/06/2013	11/06/2023	No	11/06/2023	216,836	2,602,031	1,301,016	15,612,187	34	Hard	In Place	No		1.62x	1.44x	0	6	410,000,000	06/24/2013	Yes	68.3%	60.6%
Loan	9	Miraval Resort & Spa	2.6%	07/05/2013	06/05/2018	No	06/05/2018	220,906	2,650,869				Hard	In Place	No		2.50x	2.00x	0	5	78,600,000	11/14/2013	Yes	45.9%	41.6%
Loan	10	Bedford and Victoria Multifamily Portfolio	2.4%	01/06/2014	12/06/2023	No	12/06/2023	175,421	2,105,049				Soft	Springing	No		1.45x	1.37x	0	6	44,000,000	10/18/2013	Yes	74.9%	61.5%
Property	10.01	Bedford Station Apartments	2.0%																		36,600,000	10/18/2013	Yes
Property	10.02	Victoria Station Apartments	0.4%																		7,400,000	10/18/2013	Yes
Loan	11	Kalahari Resort and Convention Center(25)	2.2%	12/06/2013	11/06/2023	No	11/06/2023	186,202	2,234,426	620,674	7,448,087		Hard	Springing	No		2.39x	2.06x	0	6	233,700,000	07/29/2013	Yes	55.5%	42.5%
Loan	12	Shaner Hotel Portfolio II	2.1%	02/06/2014	01/06/2024	No	01/06/2024	163,048	1,956,570				Hard	In Place	No		1.86x	1.62x	0	6	45,000,000	Various	Yes	65.1%	54.0%
Property	12.01	Holiday Inn Express State College	0.5%																		10,500,000	09/05/2013	Yes
Property	12.02	Fairfield Inn State College	0.5%																		9,500,000	09/05/2013	Yes
Property	12.03	Hampton Inn State College	0.4%																		9,500,000	09/05/2013	Yes
Property	12.04	SpringHill Suites State College	0.4%																		8,500,000	09/05/2013	Yes
Property	12.05	Fairfield Inn Jacksonville	0.3%																		7,000,000	09/20/2013	Yes
Loan	13	McKinley Mall(25)	2.0%	08/05/2013	07/05/2023	No	07/05/2023	151,526	1,818,311	54,116	649,397	6	Hard	Springing	No		1.80x	1.60x	0	5	56,500,000	05/09/2013	Yes	67.3%	54.9%
Loan	14	Carlisle Commons	2.0%	02/05/2014	01/05/2024	No	01/05/2024	154,617	1,855,404			36	Hard	Springing	No		1.50x	1.39x	0	5	38,200,000	11/01/2013	Yes	73.3%	65.2%
Loan	15	Indigo Palms Multifamily	2.0%	01/06/2014	12/06/2023	No	12/06/2023	148,603	1,783,242				Soft	Springing	No		1.38x	1.30x	0	6	41,000,000	09/12/2013	Yes	68.2%	56.0%
Loan	16	Metro Shops at PG Station	2.0%	01/06/2014	12/06/2018	No	12/06/2018	143,569	1,722,829				Hard	Springing	No		1.45x	1.34x	0	6	41,740,000	10/28/2013	Yes	65.8%	60.5%
Loan	17	Capital Crossing(26)	1.9%	12/06/2013	11/06/2023	No	11/06/2023	138,139	1,657,668			33	Soft	Springing	No		1.28x	1.26x	0	6	34,300,000	09/05/2013	Yes	71.4%	65.8%
Loan	18	West Palm Portfolio	1.8%	01/06/2014	12/06/2023	No	12/06/2023	133,042	1,596,506			23	Soft	Springing	No	Yes - B	1.56x	1.47x	0	6	35,900,000	Various	Yes	69.4%	60.0%
Property	18.01	Greengate Apartments	0.5%																		9,400,000	09/05/2013	Yes
Property	18.02	Elmwood Apartments	0.4%																		8,400,000	09/05/2013	Yes
Property	18.03	Ambergate Apartments	0.3%																		6,100,000	09/05/2013	Yes
Property	18.04	Suntree Apartments	0.3%																		6,000,000	09/04/2013	Yes
Property	18.05	Springtree Apartments	0.3%																		6,000,000	09/05/2013	Yes
Loan	19	Alta Vista Ridge(26)	1.6%	02/05/2014	01/05/2024	No	01/05/2024	116,255	1,395,063			36	Hard	In Place	No		1.34x	1.30x	0	5	30,000,000	10/28/2013	Yes	74.2%	67.0%
Loan	20	16530 Ventura Boulevard	1.6%	02/06/2014	01/06/2024	No	01/06/2024	117,396	1,408,748				Hard	Springing	No		1.45x	1.28x	0	6	30,000,000	11/01/2013	Yes	71.7%	59.2%
Loan	21	149 New Montgomery	1.5%	12/05/2013	11/05/2023	No	11/05/2023	88,804	1,065,648			118	Hard	Springing	No		1.67x	1.63x	0	5	34,000,000	09/18/2013	Yes	61.8%	61.8%
Loan	22	Baton Rouge Office Portfolio Pool 2	1.4%	02/06/2014	01/06/2019	No	01/06/2019	99,330	1,191,963				Hard	Springing	No		2.22x	2.04x	0	6	28,800,000	09/06/2013	Yes	68.2%	62.4%
Property	22.01	Citiplace One	0.7%																		12,400,000	09/06/2013	Yes
Property	22.02	Latter Center West	0.5%																		10,100,000	09/06/2013	Yes
Property	22.03	Sherwood Oaks	0.2%																		6,300,000	09/06/2013	Yes
Loan	23	Albuquerque SSA	1.2%	01/05/2014	12/05/2023	No	12/05/2023	86,577	1,038,927				Hard	Springing	No	Yes - A	1.49x	1.47x	0	5	23,000,000	10/03/2013	Yes	69.5%	57.3%
Loan	24	La Terraza San Diego	1.1%	01/06/2014	12/06/2023	No	12/06/2023	78,066	936,797			59	Springing Hard	Springing	No		1.77x	1.64x	0	6	22,300,000	10/08/2013	Yes	67.3%	61.8%
Loan	25	Perryville Corporate Park	1.1%	12/05/2013	11/05/2023	No	11/05/2023	79,543	954,514				Hard	Springing	No		1.79x	1.55x	0	5	24,400,000	07/01/2013	Yes	60.1%	49.6%
Loan	26	West Valley Business Park	1.0%	01/06/2014	12/06/2023	No	12/06/2023	75,412	904,943			35	Springing Hard	Springing	No		1.64x	1.52x	0	6	23,900,000	10/25/2013	Yes	58.6%	51.9%
Loan	27	McAllen FBI	1.0%	01/05/2014	12/05/2023	No	12/05/2023	74,511	894,127				Hard	Springing	No	Yes - A	1.53x	1.52x	0	5	20,700,000	10/03/2013	Yes	66.5%	54.8%
Loan	28	ART Florida MF Portfolio	1.0%	02/06/2014	01/06/2024	No	01/06/2024	72,306	867,676			12	Soft	Springing	No	Yes - B	1.43x	1.32x	0	6	19,040,000	12/09/2013	Yes	69.9%	59.2%
Property	28.01	Holly Ridge	0.4%																		8,200,000	12/09/2013	Yes
Property	28.02	Windwood	0.3%																		6,350,000	12/09/2013	Yes
Property	28.03	Palm Side	0.2%																		4,490,000	12/09/2013	Yes
Loan	29	Storage Master Self Storage Portfolio	0.9%	01/05/2014	12/05/2023	No	12/05/2023	71,144	853,724				Springing Soft	Springing	No		1.56x	1.52x	0	5	20,205,000	Various	Yes	64.3%	53.2%
Property	29.01	Whitesville	0.3%																		6,500,000	03/20/2013	Yes
Property	29.02	Pace	0.2%																		4,000,000	03/21/2013	Yes
Property	29.03	Dothan North	0.1%																		3,130,000	03/20/2013	Yes
Property	29.04	Dothan South	0.1%																		2,700,000	03/20/2013	Yes
Property	29.05	New Franklin	0.1%																		2,200,000	03/20/2013	Yes
Property	29.06	Commerce	0.1%																		1,675,000	03/20/2013	Yes
Loan	30	Roosevelt West Apartments	0.9%	01/06/2014	12/06/2018	No	12/06/2018	105,964	1,271,563				Soft	Springing	No	Yes - C	1.85x	1.82x	0	6	19,100,000	11/07/2013	Yes	67.6%	51.3%
Loan	31	GRM Miami Indianapolis Portfolio	0.9%	12/06/2013	11/06/2018	No	11/06/2018	70,130	841,558				Hard	In Place	No		1.77x	1.50x	0	6	18,050,000	Various	Yes	70.2%	65.1%
Property	31.01	GRM Indianapolis	0.4%																		7,250,000	07/26/2013	Yes
Property	31.02	GRM Green	0.3%																		5,600,000	11/30/2013	Yes
Property	31.03	GRM Miami	0.3%																		5,200,000	10/01/2013	Yes
Loan	32	510 Main Apartments	0.9%	02/06/2014	01/06/2024	No	01/06/2024	67,319	807,824			23	Soft	Springing	No		1.35x	1.25x	0	6	16,600,000	10/29/2013	Yes	73.2%	63.7%
Loan	33	North Park Towers	0.8%	02/06/2014	01/06/2024	No	01/06/2024	66,382	796,585			24	Soft	In Place	No		1.58x	1.43x	0	6	15,450,000	10/28/2013	Yes	74.4%	65.4%
Loan	34	Residence Inn Jacksonville	0.8%	02/06/2014	01/06/2024	No	01/06/2024	61,253	735,042				Hard	Springing	No	Yes - D	1.76x	1.57x	0	6	15,000,000	10/22/2013	Yes	72.0%	60.1%
Loan	35	Hampton Inn Cranberry Township Pittsburgh	0.7%	01/06/2014	12/06/2023	No	12/06/2023	53,106	637,269			35	Hard	Springing	No	Yes - E	2.54x	2.30x	0	6	15,500,000	10/01/2013	Yes	63.7%	56.4%
Loan	36	Hampton Inn Pittsburgh Greentree	0.7%	01/06/2014	12/06/2023	No	12/06/2023	52,213	626,556			35	Hard	Springing	No	Yes - E	2.55x	2.28x	0	6	15,000,000	10/01/2013	Yes	64.7%	57.3%
Loan	37	Tioga Apartments	0.7%	12/06/2013	11/06/2023	No	11/06/2023	73,133	877,600				Soft	Springing	No	Yes - C	2.12x	2.09x	0	6	13,900,000	05/31/2013	Yes	64.8%	28.2%
Loan	38	Hunt Club	0.7%	02/06/2014	01/06/2024	No	01/06/2024	53,498	641,970				Soft	Springing	No		1.34x	1.25x	0	6	12,020,000	11/07/2013	Yes	74.9%	63.3%
Loan	39	Hulen Ridge Shopping Center	0.6%	01/06/2014	12/06/2023	No	12/06/2023	44,756	537,072				Hard	Springing	No		1.55x	1.43x	0	6	11,500,000	10/25/2013	Yes	73.8%	60.4%
Loan	40	Flint Creek Crossing	0.6%	02/05/2014	01/05/2024	No	01/05/2024	43,137	517,640			2	Hard	Springing	No		1.54x	1.47x	0	5	10,800,000	10/16/2013	Yes	75.0%	61.8%
Loan	41	USF Gardens	0.6%	12/05/2013	11/05/2023	No	11/05/2023	43,818	525,818				Soft	Springing	No		1.65x	1.51x	0	5	10,700,000	08/16/2013	Yes	71.8%	57.1%
Loan	42	Chelsea and Manchester Townhomes	0.5%	02/05/2014	01/05/2024	No	01/05/2024	41,091	493,088				Soft	Springing	No		1.60x	1.23x	0	5	13,370,000	11/27/2013	Yes	56.1%	46.4%
Property	42.01	Chelsea Townhomes	0.3%																		7,080,000	11/27/2013	Yes
Property	42.02	Manchester Townhomes	0.3%																		6,290,000	11/27/2013	Yes
Loan	43	Residence Inn Manchester	0.5%	02/06/2014	01/06/2024	No	01/06/2024	41,970	503,640				Hard	Springing	No	Yes - D	2.02x	1.68x	0	6	12,700,000	10/23/2013	Yes	58.3%	48.6%
Loan	44	Family Dollar Portfolio	0.5%	12/05/2013	11/05/2023	No	11/05/2023	38,359	460,307				Hard	In Place	No		1.47x	1.44x	0	5	9,315,000	Various	Yes	73.9%	61.5%
Property	44.01	Family Dollar - Riverdale Memphis	0.1%																		1,735,000	07/18/2013	Yes
Property	44.02	Family Dollar - Florida	0.1%																		1,710,000	04/18/2013	Yes
Property	44.03	Family Dollar - Jackson Memphis	0.1%																		1,575,000	04/17/2013	Yes
Property	44.04	Family Dollar - Getwell Memphis	0.1%																		1,575,000	04/17/2013	Yes
Property	44.05	Family Dollar - Whitten Memphis	0.1%																		1,540,000	07/18/2013	Yes
Property	44.06	Family Dollar - Texas	0.1%																		1,180,000	04/25/2013	Yes
Loan	45	Collins Aire Mobile Home Park	0.5%	01/05/2014	12/05/2023	No	12/05/2023	39,297	471,564				Soft	Springing	No		1.90x	1.84x	0	5	11,000,000	08/26/2013	Yes	59.0%	44.7%
Loan	46	Fairfield Inn & Suites Boca	0.4%	01/05/2014	12/05/2023	No	12/05/2023	34,851	418,207				Hard	Springing	No		1.92x	1.66x	0	5	8,300,000	10/01/2013	Yes	69.9%	52.8%
Loan	47	Lincoln Springs	0.4%	01/06/2014	12/06/2023	No	12/06/2023	29,081	348,971			35	Springing Soft	Springing	No		1.69x	1.53x	0	6	7,430,000	09/10/2013	Yes	71.9%	63.8%
Loan	48	Morehead Estates	0.4%	11/05/2013	10/05/2023	No	10/05/2023	29,741	356,890				Soft	Springing	No		1.28x	1.20x	0	5	6,700,000	07/07/2013	Yes	74.8%	63.4%
Loan	49	McKinney Self Storage Portfolio	0.4%	12/05/2013	11/05/2023	No	11/05/2023	26,900	322,798				Springing Soft	Springing	No		1.67x	1.61x	0	5	7,300,000	04/23/2013	Yes	67.8%	56.0%
Property	49.01	Allen	0.2%																		4,470,000	04/23/2013	Yes
Property	49.02	Safeway	0.1%																		2,830,000	04/23/2013	Yes
Loan	50	White Horse Plaza	0.3%	02/05/2014	01/05/2024	No	01/05/2024	25,353	304,239				Hard	Springing	No		1.96x	1.65x	0	5	6,600,000	10/01/2013	Yes	68.2%	56.8%
Loan	51	Dakota Apartments B (Stanley, ND)	0.3%	01/06/2014	12/06/2023	No	12/06/2023	31,806	381,669				Soft Springing Hard	Springing	No	Yes - F	1.65x	1.63x	0	6	5,600,000	06/19/2013	Yes	71.0%	30.5%
Loan	52	Walgreens - N. Muskegon	0.3%	11/05/2013	10/05/2023	No	10/05/2023	21,900	262,795				Hard	Springing	No	Yes - G	1.33x	1.33x	0	5	5,400,000	05/12/2013	Yes	70.9%	59.5%
Loan	53	Fairfield Beloit	0.3%	02/05/2013	01/05/2018	No	01/05/2018	22,839	274,065				Hard	Springing	No		1.94x	1.67x	0	5	6,400,000	07/18/2012	Yes	58.2%	53.1%
Loan	54	Skyridge Apartments	0.3%	01/06/2014	12/06/2018	No	12/06/2018	18,731	224,772				Springing Soft	Springing	No	Yes - H	1.85x	1.72x	0	6	4,800,000	10/08/2013	Yes	74.4%	68.5%
Loan	55	Walgreens - Livonia	0.2%	11/05/2013	10/05/2023	No	10/05/2023	21,186	254,232				Hard	Springing	No	Yes - G	1.42x	1.35x	0	5	5,800,000	05/12/2013	Yes	58.7%	45.0%
Loan	56	Cree Commons (Knife River)	0.2%	12/06/2013	11/06/2023	No	11/06/2023	22,551	270,618				Soft	Springing	No	Yes - F	2.39x	2.36x	0	6	4,320,000	06/19/2013	Yes	65.4%	28.1%
Loan	57	Woodcliff Apartments	0.2%	01/06/2014	12/06/2018	No	12/06/2018	14,659	175,909				Springing Soft	Springing	No	Yes - H	1.92x	1.71x	0	6	3,700,000	10/08/2013	Yes	75.5%	69.5%
Loan	58	Storage Pros Grandville	0.2%	02/05/2014	01/05/2024	No	01/05/2024	13,983	167,792				Springing Soft	Springing	No		1.54x	1.47x	0	5	3,550,000	11/18/2013	Yes	71.4%	59.2%
Loan	59	Meadowood Apartments	0.2%	01/06/2014	12/06/2018	No	12/06/2018	11,401	136,818				Springing Soft	Springing	No	Yes - H	2.24x	2.04x	0	6	3,000,000	10/08/2013	Yes	72.4%	66.7%

A-1-2

COMM 2014-CCRE14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
											Net		Loan per Net
			% of								Rentable Area	Units	Rentable Area
Property			Initial Pool						Year	Year	(SF/Units	of	(SF/Units/	Prepayment Provisions	Trailing 12 Operating	Trailing 12	Trailing 12	Trailing 12
Flag	ID	Property Name	Balance	Address	City	County	State	Zip Code	Built	Renovated	Rooms/Pads)	Measure	Rooms/Pads) ($)(11)	(# of payments)(13)	Statements Date	EGI ($)	Expenses($)	NOI($)
Loan	1	Google and Amazon Office Portfolio(25)(26)	11.3%	Various	Sunnyvale	Santa Clara	CA	94089	Various	Various	1,057,809	Sq. Ft.	427	L(24), YM1(92), O(4)
Property	1.01	Technology Corners	7.2%	803, 805, 807 and 809 11th Avenue	Sunnyvale	Santa Clara	CA	94089	2001	2013	700,328	Sq. Ft.	416
Property	1.02	Moffett Towers Building D	4.0%	1100 Enterprise Way	Sunnyvale	Santa Clara	CA	94089	2013	NAP	357,481	Sq. Ft.	450
Loan	2	60 Hudson Street(25)	11.3%	60 Hudson Street	New York	New York	NY	10013	1928-1930	2013	1,098,735	Sq. Ft.	255	L(26), D(90), O(4)	T-12 8/31/2013	81,390,260	33,212,519	48,177,741
Loan	3	625 Madison Avenue(25)(26)	8.0%	625 Madison Avenue	New York	New York	NY	10019	NAP	NAP	35,146	Sq. Ft.	5,548	L(25), D(31), O(4)
Loan	4	Saint Louis Galleria(25)	6.9%	1155 Saint Louis Galleria	St. Louis	St. Louis	MO	63117	1986	2006, 2011	467,440	Sq. Ft.	417	L(26), D(30), O(4)	T-12 8/31/2013	33,908,652	11,195,746	22,712,905
Loan	5	Highland Hills Apartments	4.0%	1340 Warren Street	Mankato	Blue Earth	MN	56001	1963-2001	2012	826	Units	66,379	L(27), D(89), O(4)	T-12 8/31/2013	8,736,627	3,276,062	5,460,565
Loan	6	City Square(26)	3.4%	500 12th Street & 499, 501 and 525 14th Street	Oakland	Alameda	CA	94612	1986	2010	163,733	Sq. Ft.	290	L(24), D(33), O(3)	T-12 9/30/2013	7,047,032	2,998,457	4,048,575
Loan	7	Dallas FBI	3.0%	1751 Storey Lane	Dallas	Dallas	TX	75220	2002	NAP	226,175	Sq. Ft.	184	L(25), D(92), O(3)
Loan	8	175 West Jackson(25)	2.9%	175 West Jackson Boulevard	Chicago	Cook	IL	60604	1912, 1928	2001	1,452,390	Sq. Ft.	193	L(26), D(90), O(4)	T-12 8/31/2013	48,657,641	21,648,977	27,008,664
Loan	9	Miraval Resort & Spa	2.6%	5000 East Via Estancia Miraval	Tucson	Pima	AZ	85739	1995	2011	117	Rooms	308,627	L(31), D(26), O(3)	T-12 8/31/2013	33,387,290	26,634,085	6,753,205
Loan	10	Bedford and Victoria Multifamily Portfolio	2.4%	Various	Hyattsville	Prince George's	MD	20783	1947	NAP	587	Units	56,157	L(25), D(91), O(4)	T-12 9/30/2013	6,814,781	3,854,275	2,960,506
Property	10.01	Bedford Station Apartments	2.0%	8005 14th Avenue	Hyattsville	Prince George's	MD	20783	1947	NAP	486	Units	56,420		T-12 9/30/2013	5,649,803	3,171,987	2,477,816
Property	10.02	Victoria Station Apartments	0.4%	1401 Merrimac Drive	Hyattsville	Prince George's	MD	20783	1947	NAP	101	Units	54,891		T-12 9/30/2013	1,164,978	682,288	482,690
Loan	11	Kalahari Resort and Convention Center(25)	2.2%	7000 Kalahari Drive	Sandusky	Erie	OH	44870	2005	2011	491	Rooms	263,994	L(26), DorYM1(90), O(4)	T-12 8/31/2013	81,082,252	53,891,403	27,190,849
Loan	12	Shaner Hotel Portfolio II	2.1%	Various	Various	Various	Various	Various	Various	Various	408	Rooms	71,752	L(24), D(92), O(4)	T-12 8/31/2013	11,808,093	7,845,329	3,962,764
Property	12.01	Holiday Inn Express State College	0.5%	1925 Waddle Road	State College	Centre	PA	16803	1999	2011	106	Rooms	64,387		T-12 8/31/2013	3,036,996	2,035,837	1,001,159
Property	12.02	Fairfield Inn State College	0.5%	2215 North Atherton Street	State College	Centre	PA	16803	2007	NAP	83	Rooms	74,699		T-12 8/31/2013	2,200,591	1,395,714	804,878
Property	12.03	Hampton Inn State College	0.4%	1955 Waddle Road	State College	Centre	PA	16803	2001	NAP	71	Rooms	86,972		T-12 8/31/2013	2,195,130	1,378,512	816,618
Property	12.04	SpringHill Suites State College	0.4%	1935 Waddle Road	State College	Centre	PA	16803	2003	2009	72	Rooms	76,736		T-12 8/31/2013	2,230,123	1,551,223	678,900
Property	12.05	Fairfield Inn Jacksonville	0.3%	1616 First Street North	Jacksonville Beach	Duval	FL	32250	2004	NAP	76	Rooms	59,868		T-12 8/31/2013	2,145,253	1,484,044	661,210
Loan	13	McKinley Mall(25)	2.0%	3701 McKinley Parkway	Buffalo	Erie	NY	14219	1986	2008	728,133	Sq. Ft.	52	L(30), DorYM1(87), O(3)	T-12 10/31/2013	9,946,692	5,517,563	4,429,129
Loan	14	Carlisle Commons	2.0%	60 Noble Boulevard	Carlisle	Cumberland	PA	17013	2002	NAP	387,383	Sq. Ft.	72	L(24), D(92), O(4)	T-12 10/31/2013	4,330,391	1,290,431	3,039,960
Loan	15	Indigo Palms Multifamily	2.0%	3777 East McDowell Road	Phoenix	Maricopa	AZ	85008	2000, 2003	NAP	432	Units	64,744	L(25), D(91), O(4)	T-12 9/30/2013	3,994,397	1,508,680	2,485,717
Loan	16	Metro Shops at PG Station	2.0%	6210 Belcrest Road	Hyattsville	Prince George's	MD	20782	2007	NAP	160,623	Sq. Ft.	171	L(25), D(31), O(4)	T-12 10/31/2013	3,364,211	1,308,919	2,055,291
Loan	17	Capital Crossing(26)	1.9%	3930 Suitland Road	Suitland	Prince George's	MD	20746	1960	2004-2013	359	Units	71,031	L(26), D(90), O(4)	T-12 9/30/2013	4,191,966	2,100,095	2,091,871
Loan	18	West Palm Portfolio	1.8%	Various	West Palm Beach	Palm Beach	FL	Various	Various	2013	432	Units	57,697	L(25), D(90), O(5)	T-12 9/30/2013	3,433,954	1,210,538	2,223,416
Property	18.01	Greengate Apartments	0.5%	2357 Greengate Circle	West Palm Beach	Palm Beach	FL	33415	1987	2013	119	Units	54,843		T-12 9/30/2013	902,555	356,813	545,742
Property	18.02	Elmwood Apartments	0.4%	5111 Elmhurst Road	West Palm Beach	Palm Beach	FL	33417	1984	2013	102	Units	57,177		T-12 9/30/2013	830,138	242,911	587,227
Property	18.03	Ambergate Apartments	0.3%	2357-B Greengate Circle	West Palm Beach	Palm Beach	FL	33415	1987	2013	72	Units	58,822		T-12 9/30/2013	503,900	210,724	293,176
Property	18.04	Suntree Apartments	0.3%	4602 Cresthaven Boulevard	West Palm Beach	Palm Beach	FL	33415	1982	2013	67	Units	62,175		T-12 9/30/2013	611,175	209,301	401,874
Property	18.05	Springtree Apartments	0.3%	4772 Elmhurst Road	West Palm Beach	Palm Beach	FL	33417	1982	2013	72	Units	57,857		T-12 9/30/2013	586,186	190,788	395,398
Loan	19	Alta Vista Ridge(26)	1.6%	2241 South State Highway 121 Business	Lewisville	Denton	TX	75067	2006	NAP	270	Units	82,407	L(24), D(93), O(3)	T-12 11/30/2013	3,286,348	1,453,013	1,833,335
Loan	20	16530 Ventura Boulevard	1.6%	16530 Ventura Boulevard	Encino	Los Angeles	CA	91436	1980	2000	157,414	Sq. Ft.	137	L(24), D(91), O(5)	T-12 8/31/2013	3,940,934	1,878,316	2,062,617
Loan	21	149 New Montgomery	1.5%	149 New Montgomery Street	San Francisco	San Francisco	CA	94105	1907	1999	69,004	Sq. Ft.	304	L(26), D(91), O(3)	T-12 8/31/2013	2,440,011	626,440	1,813,571
Loan	22	Baton Rouge Office Portfolio Pool 2	1.4%	Various	Various	Various	LA	Various	Various	NAP	279,505	Sq. Ft.	70	L(24), D(32), O(4)	T-4 4/30/2013 Ann.	4,559,496	2,107,131	2,452,365
Property	22.01	Citiplace One	0.7%	2600 Citiplace Court	Baton Rouge	East Baton Rouge	LA	70808	2001	NAP	81,484	Sq. Ft.	114		T-4 4/30/2013 Ann.	1,851,762	541,236	1,310,526
Property	22.02	Latter Center West	0.5%	2800 Veterans Boulevard	Metairie	Jefferson Parish	LA	70002	1979	NAP	96,677	Sq. Ft.	75		T-4 4/30/2013 Ann.	1,436,262	822,624	613,638
Property	22.03	Sherwood Oaks	0.2%	4300 South Sherwood Forest Boulevard	Baton Rouge	East Baton Rouge	LA	70816	1978	NAP	101,344	Sq. Ft.	30		T-4 4/30/2013 Ann.	1,271,472	743,271	528,201
Loan	23	Albuquerque SSA	1.2%	500 Lead Avenue Southwest	Albuquerque	Bernalillo	NM	87102	2001	NAP	153,465	Sq. Ft.	104	L(25), D(92), O(3)
Loan	24	La Terraza San Diego	1.1%	500 La Terraza Boulevard	Escondido	San Diego	CA	92025	2008	NAP	78,477	Sq. Ft.	191	L(25), D(91), O(4)	T-12 9/30/2013	1,262,329	463,208	799,121
Loan	25	Perryville Corporate Park	1.1%	53 Frontage Road	Hampton	Hunterdon	NJ	08827	1996	2004	288,280	Sq. Ft.	51	L(26), D(91), O(3)	T-12 6/30/2013	3,046,156	1,661,777	1,384,379
Loan	26	West Valley Business Park	1.0%	6601 South 190th Street	Kent	King	WA	98032	1982	NAP	205,655	Sq. Ft.	68	L(25), D(91), O(4)	T-12 9/30/2013	2,319,995	1,024,117	1,295,878
Loan	27	McAllen FBI	1.0%	1200 North McColl Road	McAllen	Hidalgo	TX	78501	2002	NAP	75,030	Sq. Ft.	183	L(25), D(92), O(3)
Loan	28	ART Florida MF Portfolio	1.0%	Various	Various	Various	FL	Various	Various	2013	312	Units	42,628	L(24), D(92), O(4)	T-12 10/31/2013	2,153,209	969,749	1,183,460
Property	28.01	Holly Ridge	0.4%	3215 Southwest 52nd Avenue	Pembroke Park	Broward	FL	33023	1985	2013	98	Units	59,092		T-12 10/31/2013	868,598	372,882	495,716
Property	28.02	Windwood	0.3%	1530 Windwood Drive Northeast	Palm Bay	Brevard	FL	32905	1980	2013	127	Units	34,819		T-12 10/31/2013	747,779	371,382	376,397
Property	28.03	Palm Side	0.2%	210 Interchange Drive	Palm Bay	Brevard	FL	32907	1986	2013	87	Units	35,483		T-12 10/31/2013	536,832	225,485	311,347
Loan	29	Storage Master Self Storage Portfolio	0.9%	Various	Various	Various	Various	Various	Various	Various	2,612	Units	4,972	L(25), D(91), O(4)	T-12 9/30/2013	2,237,987	796,145	1,441,841
Property	29.01	Whitesville	0.3%	1955 Northside Industrial Boulevard	Columbus	Muscogee	GA	31904	2009	NAP	615	Units	6,793		T-12 9/30/2013	707,844	231,056	476,787
Property	29.02	Pace	0.2%	4636 Woodbine Road	Pace	Santa Rosa	FL	32571	2007	NAP	513	Units	5,012		T-12 9/30/2013	389,593	190,597	198,996
Property	29.03	Dothan North	0.1%	108 Ross Clark Circle	Dothan	Houston	AL	36303	1965	1996	418	Units	4,813		T-12 9/30/2013	375,015	117,650	257,365
Property	29.04	Dothan South	0.1%	353 West Inez Road	Dothan	Houston	AL	36301	1982	2006	405	Units	4,285		T-12 9/30/2013	315,003	109,525	205,478
Property	29.05	New Franklin	0.1%	1225 New Franklin Road	LaGrange	Troup	GA	30240	1996	2005	346	Units	4,087		T-12 9/30/2013	257,509	77,049	180,459
Property	29.06	Commerce	0.1%	901 Hogansville Road	LaGrange	Troup	GA	30241	1982, 1996	2006	315	Units	3,418		T-12 9/30/2013	193,024	70,268	122,756
Loan	30	Roosevelt West Apartments	0.9%	215 and 223 East 32nd Street	Williston	Williams	ND	58801	2013	NAP	94	Units	137,294	L(25), D(31), O(4)
Loan	31	GRM Miami Indianapolis Portfolio	0.9%	Various	Various	Various	Various	Various	Various	Various	485,477	Sq. Ft.	26	L(26), D(27), O(7)
Property	31.01	GRM Indianapolis	0.4%	2002 South East Street	Indianapolis	Marion	IN	46225	1907-1986	NAP	394,750	Sq. Ft.	12
Property	31.02	GRM Green	0.3%	65, 101 and 129 Northeast 23rd Street	Miami	Miami-Dade	FL	33137	1948, 1966	2013	43,250	Sq. Ft.	90
Property	31.03	GRM Miami	0.3%	1849 Northwest 1st Avenue	Miami	Miami-Dade	FL	33136	1963	NAP	47,477	Sq. Ft.	82
Loan	32	510 Main Apartments	0.9%	510 Main Street	East Haven	New Haven	CT	06512	1972, 1975	2012	214	Units	56,776	L(24), D(92), O(4)	T-10 10/31/2013 Ann.	1,959,395	833,417	1,125,978
Loan	33	North Park Towers	0.8%	16500 North Park Drive	Southfield	Oakland	MI	48075	1967	NAP	326	Units	35,276	L(24), D(92), O(4)	T-9 9/30/2013 Ann.	3,903,507	2,565,059	1,338,448
Loan	34	Residence Inn Jacksonville	0.8%	10551 Deerwood Park Boulevard	Jacksonville	Duval	FL	32256	1997	2011	120	Rooms	90,000	L(24), D(92), O(4)	T-12 10/31/2013	3,517,048	2,241,061	1,275,987
Loan	35	Hampton Inn Cranberry Township Pittsburgh	0.7%	210 Executive Drive	Cranberry	Butler	PA	16066	1985	2013	117	Rooms	84,360	L(25), D(91), O(4)	T-12 8/31/2013	3,893,988	2,234,421	1,659,567
Loan	36	Hampton Inn Pittsburgh Greentree	0.7%	555 Trumbull Drive	Pittsburgh	Allegheny	PA	15205	1986	2006	132	Rooms	73,517	L(25), D(91), O(4)	T-12 8/31/2013	4,226,385	2,585,432	1,640,953
Loan	37	Tioga Apartments	0.7%	101-213 Seventh Street Southwest	Tioga	Williams	ND	58852	2012-2013	NAP	84	Units	107,261	L(26), D(89), O(5)
Loan	38	Hunt Club	0.7%	1001 Fuller Wiser Road	Euless	Tarrant	TX	76039	1983	NAP	204	Units	44,118	L(24), D(92), O(4)	T-8 8/31/2013 Ann.	1,805,886	964,494	841,392
Loan	39	Hulen Ridge Shopping Center	0.6%	5010-5020 South Hulen Street	Fort Worth	Tarrant	TX	76132	1978, 1991	2010	103,251	Sq. Ft.	82	L(25), D(90), O(5)	T-12 8/31/2013	1,187,270	264,882	922,388
Loan	40	Flint Creek Crossing	0.6%	760 West Main Street	Barrington	Cook	IL	60010	2007	2013	39,556	Sq. Ft.	205	L(24), D(92), O(4)	T-12 9/30/2013	736,626	399,987	336,639
Loan	41	USF Gardens	0.6%	2002 Colonial Parc Drive	Tampa	Hillsborough	FL	33612	1964, 1968, 1969, 1973	2012-2013	292	Units	26,301	L(26), D(91), O(3)	T-12 7/31/2013	1,980,497	1,170,768	809,729
Loan	42	Chelsea and Manchester Townhomes	0.5%	Various	Columbus	Franklin	OH	Various	Various	Various	592	Units	12,669	L(24), DorYM1(92), O(4)	T-12 9/30/2013	3,115,057	2,407,778	707,279
Property	42.01	Chelsea Townhomes	0.3%	2005 Noe Bixby Road	Columbus	Franklin	OH	43232	1972	2012	320	Units	12,411		T-12 9/30/2013	1,504,008	1,199,645	304,363
Property	42.02	Manchester Townhomes	0.3%	1633 Red Robin Road	Columbus	Franklin	OH	43229	1973	NAP	272	Units	12,972		T-12 9/30/2013	1,611,049	1,208,133	402,916
Loan	43	Residence Inn Manchester	0.5%	201 Hale Road	Manchester	Hartford	CT	06042	2000	NAP	96	Rooms	77,083	L(24), D(92), O(4)	T-12 10/31/2013	3,404,729	2,391,700	1,013,029
Loan	44	Family Dollar Portfolio	0.5%	Various	Various	Various	Various	Various	Various	NAP	50,880	Sq. Ft.	135	L(26), D(91), O(3)
Property	44.01	Family Dollar - Riverdale Memphis	0.1%	5245 Riverdale Road	Memphis	Shelby	TN	38141	2013	NAP	8,320	Sq. Ft.	154
Property	44.02	Family Dollar - Florida	0.1%	951 Doyle Road	Deltona	Volusia	FL	32725	2011	NAP	9,200	Sq. Ft.	137
Property	44.03	Family Dollar - Jackson Memphis	0.1%	1668 Jackson Avenue	Memphis	Shelby	TN	38107	2012	NAP	8,400	Sq. Ft.	139
Property	44.04	Family Dollar - Getwell Memphis	0.1%	2711 Getwell Road	Memphis	Shelby	TN	38118	2012	NAP	8,320	Sq. Ft.	140
Property	44.05	Family Dollar - Whitten Memphis	0.1%	1539 Whitten Road	Memphis	Shelby	TN	38134	2013	NAP	8,320	Sq. Ft.	137
Property	44.06	Family Dollar - Texas	0.1%	304 50th Street	Lubbock	Lubbock	TX	79404	2013	NAP	8,320	Sq. Ft.	105
Loan	45	Collins Aire Mobile Home Park	0.5%	401 North Timberline Road	Fort Collins	Larimer	CO	80524	1972	NAP	328	Pads	19,788	L(25), D(92), O(3)	T-12 9/30/2013	1,565,052	727,508	837,544
Loan	46	Fairfield Inn & Suites Boca	0.4%	3400 Airport Road	Boca Raton	Palm Beach	FL	33431	2000	2013	119	Rooms	48,752	L(25), D(91), O(4)	T-12 9/30/2013	2,622,681	1,851,689	770,992
Loan	47	Lincoln Springs	0.4%	1170 South Chelton Road	Colorado Springs	El Paso	CO	80910	1974	NAP	180	Units	29,689	L(25), D(91), O(4)	T-12 7/31/2013	1,383,217	823,275	559,942
Loan	48	Morehead Estates	0.4%	145 Lois Lane	Morehead	Rowan	KY	40351	1996-2006	NAP	110	Units	45,557	L(27), D(90), O(3)	T-12 6/30/2013	888,275	402,609	485,666
Loan	49	McKinney Self Storage Portfolio	0.4%	Various	McKinney	Collin	TX	75069	Various	NAP	838	Units	5,906	L(26), D(90), O(4)	T-12 6/30/2013	1,029,605	489,134	540,471
Property	49.01	Allen	0.2%	1820 South McDonald Street	McKinney	Collin	TX	75069	1980-2000	NAP	466	Units	6,503		T-12 6/30/2013	615,425	294,267	321,158
Property	49.02	Safeway	0.1%	1442 North Church Street	McKinney	Collin	TX	75069	1973	NAP	372	Units	5,157		T-12 6/30/2013	414,179	194,867	219,313
Loan	50	White Horse Plaza	0.3%	6119 White Horse Road	Greenville	Greenville	SC	29611	1988	2008	159,836	Sq. Ft.	28	L(24), D(93), O(3)	T-12 9/30/2013	787,461	266,121	521,340
Loan	51	Dakota Apartments B (Stanley, ND)	0.3%	25 7th Avenue Southwest	Stanley	Mountrail	ND	58784	2012	NAP	32	Units	124,243	L(25), D(91), O(4)	T-12 9/30/2013	622,410	91,573	530,837
Loan	52	Walgreens - N. Muskegon	0.3%	1771 Holton Road	Muskegon	Muskegon	MI	49445	2003	NAP	14,560	Sq. Ft.	263	L(27), D(90), O(3)
Loan	53	Fairfield Beloit	0.3%	2784 Milwaukee Road	Beloit	Rock	WI	53511	1996	2012	94	Rooms	39,655	L(36), D(21), O(3)	T-10 10/31/2013	1,628,440	1,158,055	470,385
Loan	54	Skyridge Apartments	0.3%	107 Skyridge Drive	Woodstock	Cherokee	GA	30188	1986	NAP	120	Units	29,752	L(25), D(31), O(4)	T-12 9/30/2013	823,537	386,420	437,117
Loan	55	Walgreens - Livonia	0.2%	29370 Plymouth Road	Livonia	Wayne	MI	48150	2003	NAP	13,650	Sq. Ft.	249	L(27), D(90), O(3)
Loan	56	Cree Commons (Knife River)	0.2%	2209 27th Avenue West	Williston	Williams	ND	58801	2012	NAP	24	Units	117,795	L(26), D(90), O(4)
Loan	57	Woodcliff Apartments	0.2%	100 Woodcliff Drive	Lilburn	Gwinnett	GA	30047	1984-1985	NAP	143	Units	19,539	L(25), D(31), O(4)	T-12 9/30/2013	846,030	614,459	231,571
Loan	58	Storage Pros Grandville	0.2%	2940 44th Street Southwest	Grandville	Kent	MI	49418	1989	2005	404	Units	6,275	L(24), D(93), O(3)	T-12 9/30/2013	462,522	281,232	181,290
Loan	59	Meadowood Apartments	0.2%	209 Meadowood Commons Drive	Norcross	Gwinnett	GA	30071	1982, 1984	NAP	112	Units	19,403	L(25), D(31), O(4)	T-12 9/30/2013	671,160	589,137	82,023

A-1-3

COMM 2014-CCRE14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

			% of
Property			Initial Pool	2012 Operating	2012	2012	2012	2011 Operating	2011	2011	2011	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten
Flag	ID	Property Name	Balance	Statements Date	EGI($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield(11)	Debt Yield(11)	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)
Loan	1	Google and Amazon Office Portfolio(25)(26)	11.3%									9.0%	8.9%	41,853,110	48,402,604	7,731,477	40,671,127	211,562		40,459,566
Property	1.01	Technology Corners	7.2%
Property	1.02	Moffett Towers Building D	4.0%
Loan	2	60 Hudson Street(25)	11.3%	12/31/2012	72,306,152	34,106,447	38,199,705	12/31/2011	73,773,030	35,532,414	38,240,617	19.3%	18.4%	82,437,370	87,761,118	33,732,823	54,028,294	274,684	2,300,260	51,453,350
Loan	3	625 Madison Avenue(25)(26)	8.0%	12/31/2012	4,612,500		4,612,500	12/31/2011	4,612,500		4,612,500	2.4%	2.4%	4,612,500	4,612,500		4,612,500			4,612,500
Loan	4	Saint Louis Galleria(25)	6.9%	12/31/2012	32,857,091	11,220,015	21,637,075	12/31/2011	29,749,343	11,298,171	18,451,171	12.7%	12.3%	23,468,123	36,327,725	11,594,416	24,733,308	93,314	726,294	23,913,700
Loan	5	Highland Hills Apartments	4.0%	12/31/2012	8,508,434	3,276,842	5,231,592	12/31/2011	8,297,338	3,444,081	4,853,257	10.5%	9.9%	9,097,488	8,830,522	3,094,855	5,735,667	293,230		5,442,437
Loan	6	City Square(26)	3.4%	12/31/2012	6,537,992	2,960,970	3,577,022	12/31/2011	7,012,495	3,124,785	3,887,710	10.3%	9.7%	8,242,189	7,787,405	2,916,259	4,871,146	97,497	163,733	4,609,917
Loan	7	Dallas FBI	3.0%	12/31/2012	6,013,601	1,998,428	4,015,173	12/31/2011	5,941,029	2,044,680	3,896,349	9.4%	9.3%	6,043,702	5,862,391	1,962,575	3,899,817	33,926		3,865,890
Loan	8	175 West Jackson(25)	2.9%	12/31/2012	50,724,129	20,631,591	30,092,538	12/31/2011	53,454,392	20,914,111	32,540,281	10.6%	9.4%	50,211,569	51,741,773	22,199,010	29,542,763	435,717	2,850,830	26,256,216
Loan	9	Miraval Resort & Spa	2.6%	12/31/2012	29,472,817	24,979,062	4,493,755	12/31/2011	27,259,645	24,996,456	2,263,189	18.4%	14.7%	10,940,632	33,520,879	26,888,833	6,632,046	1,340,835		5,291,211
Loan	10	Bedford and Victoria Multifamily Portfolio	2.4%	12/31/2012	6,630,074	3,579,789	3,050,285	12/31/2011	6,435,623	3,485,426	2,950,197	9.3%	8.7%	7,651,950	7,320,787	4,262,552	3,058,235	183,226		2,875,009
Property	10.01	Bedford Station Apartments	2.0%	12/31/2012	5,475,576	2,967,009	2,508,567	12/31/2011	5,313,655	2,912,124	2,401,531			6,408,882	6,140,145	3,546,530	2,593,615	152,118		2,441,497
Property	10.02	Victoria Station Apartments	0.4%	12/31/2012	1,154,498	612,780	541,718	12/31/2011	1,121,968	573,302	548,666			1,243,068	1,180,642	716,021	464,620	31,108		433,512
Loan	11	Kalahari Resort and Convention Center(25)	2.2%	12/31/2012	80,579,613	53,362,054	27,217,560	12/31/2011	75,886,371	50,875,916	25,010,456	17.9%	15.4%	45,765,487	81,082,252	57,935,045	23,147,207	3,207,677		19,939,530
Loan	12	Shaner Hotel Portfolio II	2.1%	12/31/2012	11,799,584	7,766,465	4,033,119	12/31/2011	11,811,757	7,870,469	3,941,288	12.5%	10.8%	11,658,414	11,808,093	8,161,695	3,646,398	472,324		3,174,074
Property	12.01	Holiday Inn Express State College	0.5%	12/31/2012	2,970,900	2,004,391	966,508	12/31/2011	3,016,607	2,143,951	872,656			3,009,039	3,036,996	2,144,592	892,404	121,480		770,924
Property	12.02	Fairfield Inn State College	0.5%	12/31/2012	2,201,546	1,400,002	801,544	12/31/2011	2,192,199	1,418,933	773,266			2,186,304	2,200,591	1,473,237	727,355	88,024		639,331
Property	12.03	Hampton Inn State College	0.4%	12/31/2012	2,282,198	1,387,106	895,092	12/31/2011	2,270,334	1,371,704	898,630			2,158,947	2,195,130	1,457,163	737,967	87,805		650,162
Property	12.04	SpringHill Suites State College	0.4%	12/31/2012	2,210,663	1,514,233	696,430	12/31/2011	2,322,996	1,486,006	836,990			2,198,989	2,230,123	1,562,600	667,522	89,205		578,318
Property	12.05	Fairfield Inn Jacksonville	0.3%	12/31/2012	2,134,277	1,460,732	673,545	12/31/2011	2,009,621	1,449,876	559,745			2,105,134	2,145,253	1,524,104	621,150	85,810		535,339
Loan	13	McKinley Mall(25)	2.0%	12/31/2012	10,349,104	5,478,753	4,870,351	12/31/2011	10,163,929	5,408,418	4,755,511	11.7%	10.4%	10,483,942	9,932,182	5,484,044	4,448,138	145,632	364,067	3,938,439
Loan	14	Carlisle Commons	2.0%	12/31/2012	4,231,268	1,267,674	2,963,594	12/31/2011	4,258,826	1,249,344	3,009,482	10.0%	9.2%	3,653,904	4,071,564	1,280,363	2,791,201	38,738	182,078	2,570,385
Loan	15	Indigo Palms Multifamily	2.0%	12/31/2012	3,789,924	1,505,733	2,284,191	12/31/2011	3,703,018	1,705,104	1,997,914	8.8%	8.3%	4,923,911	4,102,357	1,646,139	2,456,217	129,600		2,326,617
Loan	16	Metro Shops at PG Station	2.0%	12/31/2012	3,224,525	1,425,232	1,799,293	12/31/2011	2,678,101	1,530,580	1,147,521	9.1%	8.4%	3,730,035	3,930,776	1,432,215	2,498,562	32,125	160,626	2,305,810
Loan	17	Capital Crossing(26)	1.9%	12/31/2012	4,092,350	2,180,971	1,911,379	12/31/2011	3,696,338	2,047,139	1,649,199	8.7%	8.5%	4,534,020	4,226,314	2,104,456	2,121,859	35,900		2,085,959
Loan	18	West Palm Portfolio	1.8%									10.0%	9.4%	3,904,452	3,853,796	1,362,165	2,491,631	138,026		2,353,605
Property	18.01	Greengate Apartments	0.5%											1,039,392	1,058,509	429,588	628,921	37,961		590,960
Property	18.02	Elmwood Apartments	0.4%											945,564	886,283	287,214	599,070	32,844		566,226
Property	18.03	Ambergate Apartments	0.3%											626,736	631,806	228,029	403,777	24,336		379,441
Property	18.04	Suntree Apartments	0.3%											641,976	651,693	214,111	437,582	18,693		418,889
Property	18.05	Springtree Apartments	0.3%											650,784	625,505	203,224	422,281	24,192		398,089
Loan	19	Alta Vista Ridge(26)	1.6%	12/31/2012	3,033,893	1,454,969	1,578,924	12/31/2011	2,900,183	1,380,143	1,520,040	8.4%	8.1%	3,519,072	3,288,748	1,425,469	1,863,279	54,000		1,809,279
Loan	20	16530 Ventura Boulevard	1.6%	12/31/2012	3,839,559	1,835,244	2,004,315	12/31/2011	3,670,623	1,711,522	1,959,101	9.5%	8.4%	4,172,983	4,019,292	1,982,301	2,036,991	31,483	196,768	1,808,740
Loan	21	149 New Montgomery	1.5%	12/31/2012	2,314,028	630,090	1,683,938	12/31/2011	2,276,426	621,381	1,655,045	8.5%	8.3%	2,526,420	2,494,041	718,889	1,775,152	6,900	34,502	1,733,750
Loan	22	Baton Rouge Office Portfolio Pool 2	1.4%	12/31/2012	4,502,992	1,831,984	2,671,008	12/31/2011	4,661,494	1,766,825	2,894,669	13.5%	12.4%	5,213,194	4,574,444	1,929,364	2,645,080	56,676	160,269	2,428,135
Property	22.01	Citiplace One	0.7%	12/31/2012	1,789,394	520,756	1,268,638	12/31/2011	1,943,554	538,486	1,405,069			1,924,654	1,764,497	538,677	1,225,820	17,062	63,367	1,145,391
Property	22.02	Latter Center West	0.5%	12/31/2012	1,528,141	752,748	775,393	12/31/2011	1,522,417	716,520	805,897			1,796,286	1,585,115	777,189	807,926	19,345	50,951	737,630
Property	22.03	Sherwood Oaks	0.2%	12/31/2012	1,185,457	558,480	626,977	12/31/2011	1,195,522	511,820	683,703			1,492,254	1,224,832	613,498	611,333	20,269	45,951	545,113
Loan	23	Albuquerque SSA	1.2%	12/31/2012	2,767,870	1,153,062	1,614,808	12/31/2011	2,739,152	1,107,190	1,631,962	9.7%	9.6%	2,541,093	2,699,170	1,147,602	1,551,567	22,786		1,528,781
Loan	24	La Terraza San Diego	1.1%	12/31/2012	1,145,029	400,548	744,481					11.1%	10.3%	2,478,298	2,330,808	668,909	1,661,899	15,695	108,677	1,537,527
Loan	25	Perryville Corporate Park	1.1%	12/31/2012	2,967,594	1,624,814	1,342,780	12/31/2011	2,864,328	1,640,621	1,223,707	11.7%	10.1%	3,897,479	3,377,874	1,667,624	1,710,250	46,125	185,019	1,479,106
Loan	26	West Valley Business Park	1.0%	12/31/2012	2,229,508	1,006,599	1,222,908	12/31/2011	2,297,668	1,055,211	1,242,458	10.6%	9.9%	2,343,958	2,547,112	1,061,731	1,485,381	41,131	64,831	1,379,419
Loan	27	McAllen FBI	1.0%	12/31/2012	2,264,886	830,950	1,433,936	12/31/2011	2,235,933	838,432	1,397,501	10.0%	9.9%	2,072,554	2,205,469	833,130	1,372,339	11,255		1,361,085
Loan	28	ART Florida MF Portfolio	1.0%	12/31/2012	1,930,441	1,004,885	925,556					9.3%	8.6%	2,206,558	2,245,076	1,001,965	1,243,111	93,900		1,149,211
Property	28.01	Holly Ridge	0.4%	12/31/2012	776,159	405,313	370,846							907,292	888,046	396,956	491,090	29,400		461,690
Property	28.02	Windwood	0.3%	12/31/2012	640,491	366,185	274,306							765,230	805,528	376,349	429,179	38,400		390,779
Property	28.03	Palm Side	0.2%	12/31/2012	513,791	233,388	280,403							534,036	551,502	228,660	322,842	26,100		296,742
Loan	29	Storage Master Self Storage Portfolio	0.9%	12/31/2012	2,117,194	750,214	1,366,980	12/31/2011	1,977,897	718,812	1,259,086	10.2%	10.0%	1,978,702	2,237,987	908,045	1,329,942	34,774		1,295,169
Property	29.01	Whitesville	0.3%	12/31/2012	651,723	222,437	429,287	12/31/2011	552,545	202,400	350,145			706,367	707,844	266,449	441,395	8,222		433,173
Property	29.02	Pace	0.2%	12/31/2012	352,171	167,717	184,454	12/31/2011	350,727	159,693	191,034			277,832	389,593	210,077	179,516	7,783		171,734
Property	29.03	Dothan North	0.1%	12/31/2012	361,343	111,805	249,538	12/31/2011	368,735	114,465	254,270			297,385	375,015	136,400	238,614	5,542		233,072
Property	29.04	Dothan South	0.1%	12/31/2012	303,151	106,797	196,354	12/31/2011	294,051	104,935	189,116			280,704	315,003	125,275	189,728	5,549		184,179
Property	29.05	New Franklin	0.1%	12/31/2012	261,580	80,501	181,079	12/31/2011	242,186	80,157	162,029			244,693	257,509	89,925	167,584	4,165		163,419
Property	29.06	Commerce	0.1%	12/31/2012	187,226	60,957	126,268	12/31/2011	169,654	57,162	112,492			171,721	193,024	79,919	113,104	3,513		109,592
Loan	30	Roosevelt West Apartments	0.9%									18.2%	18.0%	3,094,800	2,924,586	576,989	2,347,597	28,200		2,319,397
Loan	31	GRM Miami Indianapolis Portfolio	0.9%									11.8%	10.0%	1,696,410	2,071,776	582,327	1,489,448	104,089	121,324	1,264,035
Property	31.01	GRM Indianapolis	0.4%											789,140	911,834	232,249	679,585	83,528	98,641	497,417
Property	31.02	GRM Green	0.3%											432,500	544,434	151,100	393,333	8,218	10,813	374,303
Property	31.03	GRM Miami	0.3%											474,770	615,508	198,978	416,530	12,344	11,869	392,317
Loan	32	510 Main Apartments	0.9%	12/31/2012	1,626,007	850,638	775,369	12/31/2011	1,389,145	572,052	817,093	9.0%	8.3%	2,052,780	1,966,658	877,396	1,089,262	81,748		1,007,514
Loan	33	North Park Towers	0.8%	12/31/2012	3,725,943	2,561,550	1,164,393	12/31/2011	3,837,186	2,632,660	1,204,526	11.0%	9.9%	3,790,908	3,869,442	2,609,164	1,260,278	120,505		1,139,773
Loan	34	Residence Inn Jacksonville	0.8%	12/31/2012	3,357,110	2,170,005	1,187,105	12/31/2011	2,908,791	1,948,222	960,569	12.0%	10.7%	3,440,013	3,517,048	2,220,253	1,296,795	140,682		1,156,113
Loan	35	Hampton Inn Cranberry Township Pittsburgh	0.7%	12/31/2012	4,146,646	2,282,353	1,864,293	12/31/2011	4,171,628	2,282,823	1,888,805	16.4%	14.8%	3,885,976	3,893,988	2,273,361	1,620,627	155,760		1,464,868
Loan	36	Hampton Inn Pittsburgh Greentree	0.7%	12/31/2012	4,104,425	2,511,652	1,592,773	12/31/2011	4,031,214	2,439,899	1,591,315	16.5%	14.7%	4,218,524	4,226,385	2,627,695	1,598,690	169,055		1,429,634
Loan	37	Tioga Apartments	0.7%									20.7%	20.4%	2,554,080	2,426,376	562,819	1,863,557	25,200		1,838,357
Loan	38	Hunt Club	0.7%	12/31/2012	1,684,726	935,556	749,170	12/31/2011	1,470,964	769,259	701,705	9.6%	8.9%	1,818,156	1,834,045	971,157	862,888	62,478		800,410
Loan	39	Hulen Ridge Shopping Center	0.6%	12/31/2012	1,169,747	275,005	894,742	12/31/2011	1,146,682	267,365	879,317	9.8%	9.1%	923,339	1,135,473	305,096	830,377	15,488	46,325	768,565
Loan	40	Flint Creek Crossing	0.6%	12/31/2012	762,507	366,364	396,143	12/31/2011	936,050	559,318	376,732	9.8%	9.4%	941,145	1,220,378	425,569	794,809	5,933	29,667	759,209
Loan	41	USF Gardens	0.6%	12/31/2012	1,384,575	968,613	415,962					11.3%	10.3%	2,298,876	2,115,343	1,249,261	866,082	73,000		793,082
Loan	42	Chelsea and Manchester Townhomes	0.5%									10.5%	8.1%	3,973,035	3,289,838	2,501,819	788,019	182,515		605,505
Property	42.01	Chelsea Townhomes	0.3%											2,191,988	1,662,526	1,319,913	342,613	96,778		245,835
Property	42.02	Manchester Townhomes	0.3%											1,781,047	1,627,312	1,181,905	445,406	85,737		359,669
Loan	43	Residence Inn Manchester	0.5%	12/31/2012	3,261,420	2,329,496	931,924	12/31/2011	3,293,743	2,271,557	1,022,186	13.8%	11.5%	3,309,095	3,404,729	2,386,379	1,018,351	170,236		848,114
Loan	44	Family Dollar Portfolio	0.5%									9.8%	9.6%	734,521	697,795	20,934	676,861	15,264		661,597
Property	44.01	Family Dollar - Riverdale Memphis	0.1%											134,400	127,680	3,830	123,850	2,496		121,354
Property	44.02	Family Dollar - Florida	0.1%											132,709	126,074	3,782	122,291	2,760		119,531
Property	44.03	Family Dollar - Jackson Memphis	0.1%											130,300	123,785	3,714	120,072	2,520		117,552
Property	44.04	Family Dollar - Getwell Memphis	0.1%											129,400	122,930	3,688	119,242	2,496		116,746
Property	44.05	Family Dollar - Whitten Memphis	0.1%											119,300	113,335	3,400	109,935	2,496		107,439
Property	44.06	Family Dollar - Texas	0.1%											88,412	83,991	2,520	81,472	2,496		78,976
Loan	45	Collins Aire Mobile Home Park	0.5%	12/31/2012	1,489,136	587,839	901,297	12/31/2011	1,438,649	570,407	868,242	13.8%	13.3%	1,746,991	1,517,936	624,181	893,755	27,880		865,875
Loan	46	Fairfield Inn & Suites Boca	0.4%	12/31/2012	2,458,041	1,730,177	727,864	12/31/2011	2,246,542	1,720,604	525,938	13.8%	12.0%	2,735,690	2,748,462	1,944,981	803,481	109,938		693,543
Loan	47	Lincoln Springs	0.4%	12/31/2012	1,360,769	758,856	601,913	12/31/2011	1,304,858	772,513	532,345	11.0%	10.0%	1,239,432	1,410,712	821,960	588,752	54,000		534,752
Loan	48	Morehead Estates	0.4%	12/31/2012	847,852	353,232	494,620	12/31/2011	787,469	285,073	502,396	9.1%	8.5%	831,644	860,701	405,553	455,148	27,500		427,648
Loan	49	McKinney Self Storage Portfolio	0.4%	12/31/2012	970,856	476,864	493,992	12/31/2011	697,101	301,886	395,215	10.9%	10.5%	1,332,034	1,029,604	489,046	540,558	21,039		519,519
Property	49.01	Allen	0.2%	12/31/2012	590,166	290,627	299,539	12/31/2011	561,369	229,694	331,675			817,394	615,425	294,246	321,179	12,776		308,404
Property	49.02	Safeway	0.1%	12/31/2012	380,690	186,237	194,453	12/31/2011	135,732	72,193	63,540			514,640	414,179	194,801	219,378	8,263		211,115
Loan	50	White Horse Plaza	0.3%	12/31/2012	732,139	238,067	494,072	12/31/2011	682,691	347,039	335,652	13.3%	11.2%	917,140	852,109	254,641	597,468	31,967	62,021	503,480
Loan	51	Dakota Apartments B (Stanley, ND)	0.3%									15.9%	15.6%	828,000	778,320	147,614	630,706	9,600		621,106
Loan	52	Walgreens - N. Muskegon	0.3%	12/31/2012	369,000	2,996	366,004	12/31/2011	369,000	3,231	365,769	9.1%	9.1%	369,000	357,930	8,876	349,054	728		348,326
Loan	53	Fairfield Beloit	0.3%	12/31/2012	1,969,911	1,383,655	586,256	12/31/2011	1,781,724	1,262,041	519,683	14.3%	12.3%	1,838,601	1,851,000	1,318,548	532,452	74,040		458,412
Loan	54	Skyridge Apartments	0.3%									11.7%	10.8%	838,533	833,265	416,743	416,522	30,000		386,522
Loan	55	Walgreens - Livonia	0.2%	12/31/2012	400,000	3,196	396,804	12/31/2011	400,000	3,512	396,488	10.6%	10.1%	400,000	368,000	6,876	361,124	2,730	15,246	343,148
Loan	56	Cree Commons (Knife River)	0.2%									22.9%	22.6%	806,400	766,080	119,334	646,746	7,200		639,546
Loan	57	Woodcliff Apartments	0.2%									12.1%	10.8%	924,264	872,785	535,782	337,003	35,750		301,253
Loan	58	Storage Pros Grandville	0.2%	12/31/2012	425,618	279,212	146,406	12/31/2011	417,550	279,058	138,492	10.2%	9.7%	657,293	492,970	235,374	257,596	11,045		246,551
Loan	59	Meadowood Apartments	0.2%									14.1%	12.8%	700,908	722,139	415,619	306,520	28,000		278,520

A-1-4

COMM 2014-CCRE14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

% of

Property

Initial Pool

Ownership

Ground Lease

Lease

Flag

Property Name

Balance

Interest

Expiration(14)

Extension Terms(14)

Largest Tenant(15)(17)(18)(19)

Expiration(16)

2nd Largest Tenant

Expiration(16)

3rd Largest Tenant(18)

Expiration(16)

Loan

Google and Amazon Office Portfolio(25)(26)

11.3%

Fee Simple

Property

1.01

Technology Corners

7.2%

Fee Simple

Google

700,328

09/30/2024

NAP

Property

1.02

Moffett Towers Building D

4.0%

Fee Simple

Amazon

357,481

02/29/2024

NAP

Loan

60 Hudson Street(25)

11.3%

Fee Simple

DataGryd

165,985

09/30/2032

Verizon/MCI Communications Services

125,456

12/31/2014

Sprint Communications

96,826

12/31/2022

Loan

625 Madison Avenue(25)(26)

8.0%

Fee Simple

NAP

Loan

Saint Louis Galleria(25)

6.9%

Fee Simple

Blackfinn American Grille

20,207

01/31/2022

Galleria 6 Cinemas

19,624

08/31/2023

H&M

12,913

01/31/2016

Loan

Highland Hills Apartments

4.0%

Fee Simple

NAP

Loan

City Square(26)

3.4%

Fee Simple

Ace Parking Management, Inc.

NAP

11/30/2023

Chevron

34,592

06/30/2022

Langan Engineering & Environmental Services

8,808

08/31/2016

Loan

Dallas FBI

3.0%

Fee Simple

GSA - FBI Field Office

226,175

10/10/2022

NAP

Loan

175 West Jackson(25)

2.9%

Fee Simple

Classified Ventures, LLC

140,378

06/30/2017

Grant Thornton

133,724

10/31/2015

TWG Holdings, Inc.

132,621

04/30/2022

Loan

Miraval Resort & Spa

2.6%

Fee Simple

NAP

Loan

Bedford and Victoria Multifamily Portfolio

2.4%

Fee Simple

Property

10.01

Bedford Station Apartments

2.0%

Fee Simple

NAP

Property

10.02

Victoria Station Apartments

0.4%

Fee Simple

NAP

Loan

Kalahari Resort and Convention Center(25)

2.2%

Fee Simple

NAP

Loan

Shaner Hotel Portfolio II

2.1%

Fee Simple/Leasehold

Various

Property

12.01

Holiday Inn Express State College

0.5%

Leasehold

8/11/2035

3 options, 10 years each

NAP

Property

12.02

Fairfield Inn State College

0.5%

Leasehold

8/3/2027

None

NAP

Property

12.03

Hampton Inn State College

0.4%

Leasehold

8/11/2035

3 options, 10 years each

NAP

Property

12.04

SpringHill Suites State College

0.4%

Leasehold

8/11/2035

3 options, 10 years each

NAP

Property

12.05

Fairfield Inn Jacksonville

0.3%

Fee Simple

NAP

Loan

McKinley Mall(25)

2.0%

Fee Simple

Sears Roebuck and Co.

146,577

09/30/2015

JC Penney

106,320

05/31/2015

Bon Ton Department Stores Inc

97,204

01/30/2016

Loan

Carlisle Commons

2.0%

Fee Simple

Wal-Mart

205,305

08/13/2022

TJ Maxx

30,729

09/30/2014

Regal Cinemas

21,000

04/30/2015

Loan

Indigo Palms Multifamily

2.0%

Fee Simple

NAP

Loan

Metro Shops at PG Station

2.0%

Leasehold

12/11/2101

None

Bob’s Discount Furniture, LLC

34,773

05/31/2021

LA Fitness (Fitness & Sports Clubs, LLC)

32,550

03/31/2023

The Chelsea School

23,070

07/31/2023

Loan

Capital Crossing(26)

1.9%

Fee Simple

NAP

Loan

West Palm Portfolio

1.8%

Fee Simple

Property

18.01

Greengate Apartments

0.5%

Fee Simple

NAP

Property

18.02

Elmwood Apartments

0.4%

Fee Simple

NAP

Property

18.03

Ambergate Apartments

0.3%

Fee Simple

NAP

Property

18.04

Suntree Apartments

0.3%

Fee Simple

NAP

Property

18.05

Springtree Apartments

0.3%

Fee Simple

NAP

Loan

Alta Vista Ridge(26)

1.6%

Fee Simple

NAP

Loan

16530 Ventura Boulevard

1.6%

Leasehold

6/10/2054

None

Lodgen, Lacher, Golditch, Sardi & Howard, LLP

15,235

09/30/2015

Resort Vacations, Inc.

9,326

12/31/2014

Slade Neighbors

7,656

09/30/2018

Loan

149 New Montgomery

1.5%

Fee Simple

Wikimedia Foundation, Inc.

33,757

09/30/2017

Kaplan, Inc.

16,913

09/30/2019

SimplyShe, Inc.

11,274

04/30/2018

Loan

Baton Rouge Office Portfolio Pool 2

1.4%

Fee Simple

Property

22.01

Citiplace One

0.7%

Fee Simple

Hancock Bank of Louisiana

27,278

07/31/2018

IRS

20,379

01/20/2018

State Farm

9,926

10/31/2016

Property

22.02

Latter Center West

0.5%

Fee Simple

LA Attorney Disciplinary Board

11,823

09/30/2017

LA Health Solutions, LLC

9,656

09/30/2020

New Horizons

8,480

02/28/2015

Property

22.03

Sherwood Oaks

0.2%

Fee Simple

Jacobs Field Services North America

10,347

03/31/2018

Beginner's Mind Inc (CRC)

9,741

05/31/2015

JP Morgan Chase

8,025

04/19/2019

Loan

Albuquerque SSA

1.2%

Fee Simple

GSA - SSA

153,465

10/15/2021

NAP

Loan

La Terraza San Diego

1.1%

Fee Simple

Wells Fargo Bank

26,887

02/28/2018

The Elizabeth Hospice

25,155

05/31/2023

Regus Corporation

13,221

10/31/2024

Loan

Perryville Corporate Park

1.1%

Fee Simple

lkaria

103,261

06/30/2021

Celldex

33,363

04/15/2019

Enpirion

19,103

05/30/2015

Loan

West Valley Business Park

1.0%

Fee Simple

Diagnos-Techs, Inc.

17,665

08/31/2014

Balfour Beatty Construction, Inc.

4,200

02/28/2014

Alternative Counseling

4,200

02/28/2018

Loan

McAllen FBI

1.0%

Fee Simple

GSA - FBI

75,030

05/31/2022

NAP

Loan

ART Florida MF Portfolio

1.0%

Fee Simple

Property

28.01

Holly Ridge

0.4%

Fee Simple

NAP

Property

28.02

Windwood

0.3%

Fee Simple

NAP

Property

28.03

Palm Side

0.2%

Fee Simple

NAP

Loan

Storage Master Self Storage Portfolio

0.9%

Fee Simple

Property

29.01

Whitesville

0.3%

Fee Simple

NAP

Property

29.02

Pace

0.2%

Fee Simple

NAP

Property

29.03

Dothan North

0.1%

Fee Simple

NAP

Property

29.04

Dothan South

0.1%

Fee Simple

NAP

Property

29.05

New Franklin

0.1%

Fee Simple

NAP

Property

29.06

Commerce

0.1%

Fee Simple

NAP

Loan

Roosevelt West Apartments

0.9%

Fee Simple

NAP

Loan

GRM Miami Indianapolis Portfolio

0.9%

Fee Simple

Property

31.01

GRM Indianapolis

0.4%

Fee Simple

GRM

394,750

09/25/2028

NAP

Property

31.02

GRM Green

0.3%

Fee Simple

GRM

43,250

09/25/2028

NAP

Property

31.03

GRM Miami

0.3%

Fee Simple

GRM

47,477

09/25/2028

NAP

Loan

510 Main Apartments

0.9%

Fee Simple

NAP

Loan

North Park Towers

0.8%

Fee Simple

NAP

Loan

Residence Inn Jacksonville

0.8%

Fee Simple

NAP

Loan

Hampton Inn Cranberry Township Pittsburgh

0.7%

Fee Simple

NAP

Loan

Hampton Inn Pittsburgh Greentree

0.7%

Fee Simple

NAP

Loan

Tioga Apartments

0.7%

Fee Simple

NAP

Loan

Hunt Club

0.7%

Fee Simple

NAP

Loan

Hulen Ridge Shopping Center

0.6%

Fee Simple

Hobby Lobby

61,078

09/30/2021

Stein Mart

39,106

05/31/2017

MetroPCS

3,067

01/31/2016

Loan

Flint Creek Crossing

0.6%

Fee Simple

Morgan Stanley

26,886

05/31/2024

Member Insurance

6,258

07/31/2015

Stoneleigh

3,960

05/30/2018

Loan

USF Gardens

0.6%

Fee Simple

NAP

Loan

Chelsea and Manchester Townhomes

0.5%

Fee Simple

Property

42.01

Chelsea Townhomes

0.3%

Fee Simple

NAP

Property

42.02

Manchester Townhomes

0.3%

Fee Simple

NAP

Loan

Residence Inn Manchester

0.5%

Fee Simple

NAP

Loan

Family Dollar Portfolio

0.5%

Fee Simple

Property

44.01

Family Dollar - Riverdale Memphis

0.1%

Fee Simple

Family Dollar

8,320

03/31/2023

NAP

Property

44.02

Family Dollar - Florida

0.1%

Fee Simple

Family Dollar

9,200

01/31/2022

NAP

Property

44.03

Family Dollar - Jackson Memphis

0.1%

Fee Simple

Family Dollar

8,400

06/30/2022

NAP

Property

44.04

Family Dollar - Getwell Memphis

0.1%

Fee Simple

Family Dollar

8,320

03/31/2022

NAP

Property

44.05

Family Dollar - Whitten Memphis

0.1%

Fee Simple

Family Dollar

8,320

06/30/2022

NAP

Property

44.06

Family Dollar - Texas

0.1%

Fee Simple

Family Dollar

8,320

09/30/2022

NAP

Loan

Collins Aire Mobile Home Park

0.5%

Fee Simple

NAP

Loan

Fairfield Inn & Suites Boca

0.4%

Leasehold

1/22/2073

None

NAP

Loan

Lincoln Springs

0.4%

Fee Simple

NAP

Loan

Morehead Estates

0.4%

Fee Simple

NAP

Loan

McKinney Self Storage Portfolio

0.4%

Fee Simple

Property

49.01

Allen

0.2%

Fee Simple

NAP

Property

49.02

Safeway

0.1%

Fee Simple

NAP

Loan

White Horse Plaza

0.3%

Fee Simple

La Unica, LLC

35,982

03/31/2025

GRC-Meeting Hall (Felix Fernandez and Guido Salazar)

18,247

02/29/2016

CitiTrends, Inc.

15,942

05/31/2014

Loan

Dakota Apartments B (Stanley, ND)

0.3%

Fee Simple

NAP

Loan

Walgreens - N. Muskegon

0.3%

Fee Simple

Walgreens

14,560

05/31/2028

NAP

Loan

Fairfield Beloit

0.3%

Fee Simple

NAP

Loan

Skyridge Apartments

0.3%

Fee Simple

NAP

Loan

Walgreens - Livonia

0.2%

Fee Simple

Walgreens

13,650

08/31/2023

NAP

Loan

Cree Commons (Knife River)

0.2%

Fee Simple

NAP

Loan

Woodcliff Apartments

0.2%

Fee Simple

NAP

Loan

Storage Pros Grandville

0.2%

Fee Simple

NAP

Loan

Meadowood Apartments

0.2%

Fee Simple

NAP

A-1-5

COMM 2014-CCRE14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

% of

Upfront

Monthly

Upfront

Monthly

Upfront

Monthly

Property

Initial Pool

Lease

Occupancy

Replacement

TI/LC Reserves

TI/LC

Tax

Flag

Property Name

Balance

4th Largest Tenant

Expiration(16)

5th Largest Tenant(18)

Expiration(16)

Occupancy

As-of Date

Reserves($)(20)

Reserves ($)(21)

($)(20)(22)

Reserves ($)(21)(22)

Reserves($)(20)

Reserves($)(21)

Loan

Google and Amazon Office Portfolio(25)(26)

11.3%

100.0%

01/06/2014

17,630

31,289,848

172,473

Property

1.01

Technology Corners

7.2%

NAP

100.0%

01/06/2014

Property

1.02

Moffett Towers Building D

4.0%

NAP

100.0%

01/06/2014

Loan

60 Hudson Street(25)

11.3%

Telx

91,929

10/31/2027

Zayo Colocation

43,156

07/31/2022

74.8%

08/29/2013

Springing

4,569,336

942,594

Loan

625 Madison Avenue(25)(26)

8.0%

NAP

Springing

Loan

Saint Louis Galleria(25)

6.9%

Urban Outfitters

12,623

01/31/2016

Love Culture

12,553

11/30/2020

95.9%

08/31/2013

Springing

Loan

Highland Hills Apartments

4.0%

NAP

99.2%

11/11/2013

24,436

299,444

54,444

Loan

City Square(26)

3.4%

The Focal Point, LLC

8,488

07/31/2019

Compasspoint Nonprofit Services

8,316

06/30/2020

82.4%

12/31/2013

8,125

408,720

13,644

330,000

82,500

Loan

Dallas FBI

3.0%

NAP

100.0%

01/05/2014

2,827

Springing

585,553

53,232

Loan

175 West Jackson(25)

2.9%

Securities and Exchange Commission

102,613

01/31/2017

Sedgwick

88,075

05/31/2020

91.7%

12/12/2013

8,184

480,000

281,232

3,270,096

1,090,032

Loan

Miraval Resort & Spa

2.6%

NAP

72.1%

08/31/2013

719,760

4.5% of prior month's Gross Revenues

189,800

63,267

Loan

Bedford and Victoria Multifamily Portfolio

2.4%

92.2%

10/31/2013

15,269

93,704

31,235

Property

10.01

Bedford Station Apartments

2.0%

NAP

92.0%

10/31/2013

Property

10.02

Victoria Station Apartments

0.4%

NAP

93.1%

10/31/2013

Loan

Kalahari Resort and Convention Center(25)

2.2%

NAP

69.7%

08/31/2013

267,300

5.0% of the prior month's gross revenues

874,987

145,831

Loan

Shaner Hotel Portfolio II

2.1%

69.6%

08/31/2013

1/12 of 4.0% of prior year's Gross Income

228,750

39,833

Property

12.01

Holiday Inn Express State College

0.5%

NAP

64.9%

08/31/2013

Property

12.02

Fairfield Inn State College

0.5%

NAP

68.8%

08/31/2013

Property

12.03

Hampton Inn State College

0.4%

NAP

70.5%

08/31/2013

Property

12.04

SpringHill Suites State College

0.4%

NAP

70.4%

08/31/2013

Property

12.05

Fairfield Inn Jacksonville

0.3%

NAP

75.6%

08/31/2013

Loan

McKinley Mall(25)

2.0%

Best Buy

33,112

01/31/2017

Barnes and Noble

28,862

04/30/2018

96.8%

12/01/2013

12,136

1,520,000

30,339

1,157,985

164,139

Loan

Carlisle Commons

2.0%

Tractor Supply Co.

19,872

01/31/2016

Staples

18,000

06/30/2019

89.0%

11/18/2013

3,228

600,000

7,587

340,117

56,686

Loan

Indigo Palms Multifamily

2.0%

NAP

93.3%

09/30/2013

10,800

81,963

20,491

Loan

Metro Shops at PG Station

2.0%

Staples

20,400

07/31/2017

Salon Plaza, LLC

8,221

01/31/2018

89.9%

11/04/2013

2,677

13,385

153,333

38,333

Loan

Capital Crossing(26)

1.9%

NAP

88.0%

10/17/2013

1,350,000

6,283

59,047

29,523

Loan

West Palm Portfolio

1.8%

95.4%

09/04/2013

11,502

29,819

Property

18.01

Greengate Apartments

0.5%

NAP

98.3%

09/04/2013

Property

18.02

Elmwood Apartments

0.4%

NAP

91.2%

09/04/2013

Property

18.03

Ambergate Apartments

0.3%

NAP

97.2%

09/04/2013

Property

18.04

Suntree Apartments

0.3%

NAP

95.5%

09/04/2013

Property

18.05

Springtree Apartments

0.3%

NAP

94.4%

09/04/2013

Loan

Alta Vista Ridge(26)

1.6%

NAP

95.2%

10/28/2013

1,400,000

4,500

41,579

Loan

16530 Ventura Boulevard

1.6%

Orens Universal Inc DBA Plaza Travel

7,482

04/30/2020

Green Lien Collections, Inc.

7,415

12/31/2015

85.1%

12/10/2013

2,622

319,313

16,387

134,382

37,936

Loan

149 New Montgomery

1.5%

Utrecht

3,900

10/31/2014

Cafe Madeleine

2,800

07/31/2022

100.0%

10/01/2013

575

2,875

16,875

Loan

Baton Rouge Office Portfolio Pool 2

1.4%

84.8%

11/01/2013

5,903

9,460

27,156

250,486

20,874

Property

22.01

Citiplace One

0.7%

Irwin Fritchie, LLC

5,735

02/28/2014

Secret Service (US-GSA)

4,715

10/19/2018

95.6%

11/01/2013

Property

22.02

Latter Center West

0.5%

United Fire & Casualty Company

4,275

09/30/2015

Women's Business Enterprise Council (WBEC)

3,757

06/30/2016

83.6%

11/01/2013

Property

22.03

Sherwood Oaks

0.2%

Corporate Express Office Products, Inc.

7,989

10/31/2016

GreenTree Servicing LLC

6,998

11/30/2015

77.2%

11/01/2013

Loan

Albuquerque SSA

1.2%

NAP

100.0%

01/05/2014

1,918

Springing

43,622

21,811

Loan

La Terraza San Diego

1.1%

Oak Creek Energy Systems

7,526

12/31/2019

RBC Wealth Management

2,870

09/30/2018

96.4%

11/13/2013

1,308

98,767

9,056

56,471

21,600

Loan

Perryville Corporate Park

1.1%

Malick & Scherer

13,741

09/30/2017

FLIK International Cafe

12,571

06/30/2016

78.2%

11/15/2013

6,006

15,554

34,169

Loan

West Valley Business Park

1.0%

G&H Goldfish

4,200

04/30/2018

Arodal of Wash., Inc.

3,675

09/30/2014

79.3%

11/30/2013

4,309

13,788

52,585

26,292

Loan

McAllen FBI

1.0%

NAP

100.0%

01/05/2014

1,059

Springing

272,684

24,789

Loan

ART Florida MF Portfolio

1.0%

91.7%

Various

7,825

46,625

15,542

Property

28.01

Holly Ridge

0.4%

NAP

91.8%

11/25/2013

Property

28.02

Windwood

0.3%

NAP

91.3%

11/01/2013

Property

28.03

Palm Side

0.2%

NAP

92.0%

11/01/2013

Loan

Storage Master Self Storage Portfolio

0.9%

73.5%

09/30/2013

2,898

10,276

Property

29.01

Whitesville

0.3%

NAP

69.1%

09/30/2013

Property

29.02

Pace

0.2%

NAP

64.8%

09/30/2013

Property

29.03

Dothan North

0.1%

NAP

82.5%

09/30/2013

Property

29.04

Dothan South

0.1%

NAP

70.4%

09/30/2013

Property

29.05

New Franklin

0.1%

NAP

84.5%

09/30/2013

Property

29.06

Commerce

0.1%

NAP

80.6%

09/30/2013

Loan

Roosevelt West Apartments

0.9%

NAP

100.0%

12/02/2013

2,350

140,250

12,750

Loan

GRM Miami Indianapolis Portfolio

0.9%

100.0%

01/06/2014

243,000

8,674

44,440

13,339

Property

31.01

GRM Indianapolis

0.4%

NAP

100.0%

01/06/2014

Property

31.02

GRM Green

0.3%

NAP

100.0%

01/06/2014

Property

31.03

GRM Miami

0.3%

NAP

100.0%

01/06/2014

Loan

510 Main Apartments

0.9%

NAP

97.2%

11/21/2013

12,200

6,812

18,522

Loan

North Park Towers

0.8%

NAP

92.3%

11/04/2013

10,042

146,138

27,355

Loan

Residence Inn Jacksonville

0.8%

NAP

77.9%

10/31/2013

4.0% of gross revenues for the second preceding month

28,448

14,224

Loan

Hampton Inn Cranberry Township Pittsburgh

0.7%

NAP

74.2%

08/31/2013

4% of prior month's operating income

8,103

Loan

Hampton Inn Pittsburgh Greentree

0.7%

NAP

72.5%

08/31/2013

4% of prior month's operating income

21,372

Loan

Tioga Apartments

0.7%

NAP

97.6%

07/31/2013

2,100

131,250

13,125

Loan

Hunt Club

0.7%

NAP

95.1%

11/14/2013

5,207

20,729

Loan

Hulen Ridge Shopping Center

0.6%

NAP

100.0%

08/31/2013

1,291

4,302

169,906

15,446

Loan

Flint Creek Crossing

0.6%

Target Foods

2,452

12/31/2016

NAP

100.0%

12/31/2013

494

3,296

32,188

8,047

Loan

USF Gardens

0.6%

NAP

92.1%

09/03/2013

6,083

74,624

8,292

Loan

Chelsea and Manchester Townhomes

0.5%

82.1%

11/22/2013

15,210

201,371

28,767

Property

42.01

Chelsea Townhomes

0.3%

NAP

75.3%

11/22/2013

Property

42.02

Manchester Townhomes

0.3%

NAP

90.1%

11/22/2013

Loan

Residence Inn Manchester

0.5%

NAP

81.2%

10/31/2013

4.0% of gross revenues for the second preceding month

1,624

18,316

Loan

Family Dollar Portfolio

0.5%

100.0%

01/05/2014

5,088

10,176

Springing

Property

44.01

Family Dollar - Riverdale Memphis

0.1%

NAP

100.0%

01/05/2014

Property

44.02

Family Dollar - Florida

0.1%

NAP

100.0%

01/05/2014

Property

44.03

Family Dollar - Jackson Memphis

0.1%

NAP

100.0%

01/05/2014

Property

44.04

Family Dollar - Getwell Memphis

0.1%

NAP

100.0%

01/05/2014

Property

44.05

Family Dollar - Whitten Memphis

0.1%

NAP

100.0%

01/05/2014

Property

44.06

Family Dollar - Texas

0.1%

NAP

100.0%

01/05/2014

Loan

Collins Aire Mobile Home Park

0.5%

NAP

86.9%

10/14/2013

2,324

46,295

5,787

Loan

Fairfield Inn & Suites Boca

0.4%

NAP

77.0%

09/30/2013

794,000

1/12 of 4% of prior year's Gross Revenues

9,090

Loan

Lincoln Springs

0.4%

NAP

96.1%

09/27/2013

4,215

18,578

2,322

Loan

Morehead Estates

0.4%

NAP

97.3%

08/01/2013

2,292

32,637

3,264

Loan

McKinney Self Storage Portfolio

0.4%

89.6%

06/30/2013

1,753

119,985

10,908

Property

49.01

Allen

0.2%

NAP

86.5%

06/30/2013

Property

49.02

Safeway

0.1%

NAP

94.3%

06/30/2013

Loan

White Horse Plaza

0.3%

La Unica, LLC

15,000

07/31/2016

Dollar General (Dolgencorp, Inc.)

10,450

08/31/2018

100.0%

10/08/2013

2,664

80,000

3,330

8,481

Loan

Dakota Apartments B (Stanley, ND)

0.3%

NAP

100.0%

11/01/2013

800

36,786

3,344

Loan

Walgreens - N. Muskegon

0.3%

NAP

100.0%

01/05/2014

Springing

Loan

Fairfield Beloit

0.3%

NAP

66.9%

10/31/2013

4% of prior month's Gross Revenues

33,987

8,497

Loan

Skyridge Apartments

0.3%

NAP

100.0%

09/30/2013

226,727

3,000

1,986

Loan

Walgreens - Livonia

0.2%

NAP

100.0%

01/05/2014

Springing

Loan

Cree Commons (Knife River)

0.2%

NAP

100.0%

10/25/2013

600

22,500

2,500

Loan

Woodcliff Apartments

0.2%

NAP

96.5%

09/30/2013

117,443

3,575

10,302

5,151

Loan

Storage Pros Grandville

0.2%

NAP

88.6%

10/29/2013

920

17,972

3,244

Loan

Meadowood Apartments

0.2%

NAP

100.0%

09/30/2013

74,705

2,800

3,128

2,697

A-1-6

COMM 2014-CCRE14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

% of

Upfront

Monthly

Upfront

Other

Environmental

Property

Initial Pool

Insurance

Engineering

Other Reserves

Reserves

Report

Engineering

Loan

Flag

Property Name

Balance

Reserves($)(20)

Reserves ($)(21)

Reserve($)(20)

($)(18)(20)(21)(22)

Description(18)(20)(21)(22)

Date(24)

Report Date

Purpose

Loan

Google and Amazon Office Portfolio(25)(26)

11.3%

Springing

2,209,233

Rent Abatement Reserve (Upfront: 2,209,233); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)

Refinance

Property

1.01

Technology Corners

7.2%

11/17/2013

11/19/2013

Property

1.02

Moffett Towers Building D

4.0%

11/19/2013

Loan

60 Hudson Street(25)

11.3%

Springing

Income Tax Reserve (Springing Monthly: 20% of Excess Cash Flow)

09/04/2013

Refinance

Loan

625 Madison Avenue(25)(26)

8.0%

Springing

11/13/2013

11/18/2013

Acquisition

Loan

Saint Louis Galleria(25)

6.9%

Springing

09/30/2013

09/27/2013

Refinance

Loan

Highland Hills Apartments

4.0%

33,511

16,755

150,000

05/03/2013

04/24/2013

Refinance

Loan

City Square(26)

3.4%

18,503

4,626

11/12/2013

11/11/2013; 11/12/2013; 11/27/2013

Acquisition

Loan

Dallas FBI

3.0%

24,132

3,016

10/23/2013

10/17/2013

Refinance

Loan

175 West Jackson(25)

2.9%

252,815

19,660

Excess Cash

Free Rent Reserve (Monthly: Excess Cash)

07/05/2013

07/02/2013

Refinance

Loan

Miraval Resort & Spa

2.6%

582,328

52,939

9,375

6,396,652

Credit Enhancement (Upfront: 3,500,000); Wastewater Treatment (Upfront: 2,396,652); Seasonality (Upfront: 500,000, Monthly September-June: 50,000)

04/01/2013

Refinance

Loan

Bedford and Victoria Multifamily Portfolio

2.4%

Springing

596,844

Refinance

Property

10.01

Bedford Station Apartments

2.0%

10/28/2013

Property

10.02

Victoria Station Apartments

0.4%

10/28/2013

Loan

Kalahari Resort and Convention Center(25)

2.2%

684,999

76,111

1,612,111

806,876

Debt Service Reserve (Upfront: 806,876); Seasonal (Springing Monthly June-August: 403,438); Condo Reserve (Springing Monthly: 1/12 of Condo Expenses)

08/01/2013

Refinance

Loan

Shaner Hotel Portfolio II

2.1%

104,089

13,011

153,951

PIP Reserve (Upfront: 102,000, Monthly: Springing); Ground Rent Reserve (Upfront: 51,951, Monthly: 51,951)

Refinance

Property

12.01

Holiday Inn Express State College

0.5%

09/16/2013

Property

12.02

Fairfield Inn State College

0.5%

09/16/2013

Property

12.03

Hampton Inn State College

0.4%

09/16/2013

Property

12.04

SpringHill Suites State College

0.4%

09/20/2013

Property

12.05

Fairfield Inn Jacksonville

0.3%

09/16/2013

09/13/2013

Loan

McKinley Mall(25)

2.0%

34,655

17,328

71,875

05/06/2013

05/03/2013

Refinance

Loan

Carlisle Commons

2.0%

6,301

22,500

11/22/2013

Acquisition

Loan

Indigo Palms Multifamily

2.0%

4,879

32,500

09/17/2013

09/16/2013

Acquisition

Loan

Metro Shops at PG Station

2.0%

Springing

26,644

Ground Rent Reserve (Monthly: 26,644)

11/01/2013

11/04/2013

Refinance

Loan

Capital Crossing(26)

1.9%

1,000,000

Unit Renovation Reserve (Upfront: 1,000,000)

06/03/2013

Refinance

Loan

West Palm Portfolio

1.8%

Springing

125,069

Refinance

Property

18.01

Greengate Apartments

0.5%

10/15/2013

10/17/2013

Property

18.02

Elmwood Apartments

0.4%

10/16/2013

10/17/2013

Property

18.03

Ambergate Apartments

0.3%

10/15/2013

10/17/2013

Property

18.04

Suntree Apartments

0.3%

10/16/2013

10/17/2013

Property

18.05

Springtree Apartments

0.3%

10/16/2013

10/17/2013

Loan

Alta Vista Ridge(26)

1.6%

8,376

7,100

09/16/2013

11/13/2013

Acquisition

Loan

16530 Ventura Boulevard

1.6%

Springing

33,880

125,000

Ground Rent Reserve (Upfront: 125,000; Springing Monthly: Ground Rent due for following month)

10/31/2013

Refinance

Loan

149 New Montgomery

1.5%

15,848

1,714

10/07/2013

Refinance

Loan

Baton Rouge Office Portfolio Pool 2

1.4%

Springing

76,250

Acquisition

Property

22.01

Citiplace One

0.7%

09/09/2013

Property

22.02

Latter Center West

0.5%

09/09/2013

Property

22.03

Sherwood Oaks

0.2%

09/09/2013

Loan

Albuquerque SSA

1.2%

20,945

2,618

10/15/2013

10/14/2013

Refinance

Loan

La Terraza San Diego

1.1%

6,469

1,339

330,459

Free Rent Reserve (Upfront: 330,459); Major Tenant Sweep Reserve (Springing Monthly: Excess Cash Flow)

10/17/2013

Acquisition

Loan

Perryville Corporate Park

1.1%

9,616

4,808

18,750

175,190

Celdex Free Rent Reserve (Upfront: 166,815); Celdex Repairs Reserve (Upfront: 8,375)

07/18/2013

07/31/2013

Refinance

Loan

West Valley Business Park

1.0%

Springing

155,768

18,299

Free Rent Reserve (Upfront: 18,299)

11/12/2013

Refinance

Loan

McAllen FBI

1.0%

8,711

1,089

10/16/2013

10/17/2013

Refinance

Loan

ART Florida MF Portfolio

1.0%

9,120

4,560

25,406

Refinance

Property

28.01

Holly Ridge

0.4%

12/13/2013

Property

28.02

Windwood

0.3%

12/12/2013

Property

28.03

Palm Side

0.2%

12/13/2013

Loan

Storage Master Self Storage Portfolio

0.9%

64,439

4,957

Refinance

Property

29.01

Whitesville

0.3%

03/28/2013

03/27/2013

Property

29.02

Pace

0.2%

03/26/2013

Property

29.03

Dothan North

0.1%

04/08/2013

04/01/2013

Property

29.04

Dothan South

0.1%

03/27/2013

Property

29.05

New Franklin

0.1%

03/30/2013

03/28/2013

Property

29.06

Commerce

0.1%

04/05/2013

03/28/2013

Loan

Roosevelt West Apartments

0.9%

1,984

11/12/2013

11/11/2013

Acquisition

Loan

GRM Miami Indianapolis Portfolio

0.9%

Springing

220,408

Refinance

Property

31.01

GRM Indianapolis

0.4%

03/29/2013

Property

31.02

GRM Green

0.3%

03/29/2013

Property

31.03

GRM Miami

0.3%

08/30/2013

Loan

510 Main Apartments

0.9%

Springing

11/11/2013

Refinance

Loan

North Park Towers

0.8%

Springing

151,513

10/31/2013

Refinance

Loan

Residence Inn Jacksonville

0.8%

Springing

10/29/2013

Refinance

Loan

Hampton Inn Cranberry Township Pittsburgh

0.7%

Springing

900,000

PIP Reserve (Upfront: 900,000)

09/25/2013

Acquisition

Loan

Hampton Inn Pittsburgh Greentree

0.7%

Springing

900,000

PIP Reserve (Upfront: 900,000)

09/25/2013

Acquisition

Loan

Tioga Apartments

0.7%

17,150

2,450

06/07/2013

06/10/2013

Acquisition

Loan

Hunt Club

0.7%

21,453

7,151

27,938

11/18/2013

Refinance

Loan

Hulen Ridge Shopping Center

0.6%

Springing

Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)

10/31/2013

Refinance

Loan

Flint Creek Crossing

0.6%

5,374

1,791

740,286

Morgan Stanley Reserve (Upfront: 662,325); Free Rent (Upfront: 77,961)

10/30/2013

Refinance

Loan

USF Gardens

0.6%

68,563

10,828

22,425

09/03/2013

Refinance

Loan

Chelsea and Manchester Townhomes

0.5%

108,275

Springing

161,725

Refinance

Property

42.01

Chelsea Townhomes

0.3%

11/29/2013

Property

42.02

Manchester Townhomes

0.3%

11/30/2013

Loan

Residence Inn Manchester

0.5%

Springing

1,000,000

Renovation Reserve (Upfront: 1,000,000)

10/29/2013

Recapitalization

Loan

Family Dollar Portfolio

0.5%

Springing

Refinance/Acquisition

Property

44.01

Family Dollar - Riverdale Memphis

0.1%

07/15/2013

08/20/2013

Property

44.02

Family Dollar - Florida

0.1%

02/19/2013

Property

44.03

Family Dollar - Jackson Memphis

0.1%

12/19/2012

Property

44.04

Family Dollar - Getwell Memphis

0.1%

12/19/2012

Property

44.05

Family Dollar - Whitten Memphis

0.1%

07/15/2013

08/20/2013

Property

44.06

Family Dollar - Texas

0.1%

03/23/2013

05/09/2013

Loan

Collins Aire Mobile Home Park

0.5%

24,394

2,710

750

Lead Paint O&M Reserve (Upfront: 375); ACM O&M Reserve (Upfront: 375)

11/25/2013

Refinance

Loan

Fairfield Inn & Suites Boca

0.4%

50,000

Springing

25,000

Ground Lease Reserve (Upfront: 25,000); Seasonality Reserve (Monthly February-August: 17,305)

10/15/2013

Acquisition

Loan

Lincoln Springs

0.4%

13,769

4,590

09/20/2013

Acquisition

Loan

Morehead Estates

0.4%

7,345

3,673

08/20/2013

Refinance

Loan

McKinney Self Storage Portfolio

0.4%

3,585

717

30,313

Refinance

Property

49.01

Allen

0.2%

05/09/2013

Property

49.02

Safeway

0.1%

05/13/2013

Loan

White Horse Plaza

0.3%

17,359

1,736

3,000

211,451

Rent Abatement Reserve (Upfront: 22,851); CitiTrends Rent Abatement (Upfront: 138,600); Fire Code Repair (Upfront: 50,000)

10/21/2013

10/22/2013

Recapitalization

Loan

Dakota Apartments B (Stanley, ND)

0.3%

9,551

1,323

06/26/2013

06/25/2013

Acquisition

Loan

Walgreens - N. Muskegon

0.3%

4,502

409

06/15/2013

06/14/2013

Refinance

Loan

Fairfield Beloit

0.3%

21,658

1,773

3,963

08/09/2012

Refinance

Loan

Skyridge Apartments

0.3%

Springing

11/05/2013

Acquisition

Loan

Walgreens - Livonia

0.2%

4,909

446

06/15/2013

06/14/2013

Refinance

Loan

Cree Commons (Knife River)

0.2%

7,740

1,197

06/20/2013

06/19/2013

Acquisition

Loan

Woodcliff Apartments

0.2%

Springing

12,500

11/05/2013

Acquisition

Loan

Storage Pros Grandville

0.2%

6,670

834

11/26/2013

Acquisition

Loan

Meadowood Apartments

0.2%

Springing

11/05/2013

Acquisition

A-1-7

COMM 2014-CCRE14

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

% of

Existing

Future Debt

Property

Initial Pool

Additional Debt

Permitted

Flag

Property Name

Balance

Sponsor

Guarantor(23)

Amount

Existing Additional Debt Description

Type

Loan

Google and Amazon Office Portfolio(25)(26)

11.3%

Joseph K. Paul; Jay Paul Revocable Living Trust

365,000,000

$297.2 Million Pari Passu Debt; $67.8 Million Mezzanine Debt

NAP

Property

1.01

Technology Corners

7.2%

Property

1.02

Moffett Towers Building D

4.0%

Loan

60 Hudson Street(25)

11.3%

60 Hudson Owner LLC

125,000,000

Pari Passu Debt

NAP

Loan

625 Madison Avenue(25)(26)

8.0%

Ben Ashkenazy

280,000,000

$85.0 Million Pari Passu Debt; $195.0 Million Mezzanine Debt

NAP

Loan

Saint Louis Galleria(25)

6.9%

GGPLP L.L.C.

120,000,000

$100.0 Million Pari Passu Debt; $20.0 Million Subordinate Secured Debt

Mezzanine

Loan

Highland Hills Apartments

4.0%

G. Terry McNellis; Michael J. Swenson; James E. Klungness; Jeffrey J. Michael

NAP

None

Mezzanine

Loan

City Square(26)

3.4%

John Ziegler

7,500,000

Mezzanine

NAP

Loan

Dallas FBI

3.0%

Cowperwood Company, Inc.

John C. Harvey; Edward J. Sussi

NAP

None

Mezzanine

Loan

175 West Jackson(25)

2.9%

Strategic Investment Property Fund, Inc.

240,000,000

Pari Passu Debt

NAP

Loan

Miraval Resort & Spa

2.6%

Revolution LLC

Revolution Living II LLC; Sierra Healthstyles, LLC

NAP

None

NAP

Loan

Bedford and Victoria Multifamily Portfolio

2.4%

Aaron Kurlansky

NAP

None

NAP

Property

10.01

Bedford Station Apartments

2.0%

Property

10.02

Victoria Station Apartments

0.4%

Loan

Kalahari Resort and Convention Center(25)

2.2%

Todd R. Nelson; Shari L. Nelson

99,708,496

Pari Passu Debt

NAP

Loan

Shaner Hotel Portfolio II

2.1%

The Shaner Group, LLC

Lance T. Shaner

NAP

None

NAP

Property

12.01

Holiday Inn Express State College

0.5%

Property

12.02

Fairfield Inn State College

0.5%

Property

12.03

Hampton Inn State College

0.4%

Property

12.04

SpringHill Suites State College

0.4%

Property

12.05

Fairfield Inn Jacksonville

0.3%

Loan

McKinley Mall(25)

2.0%

Stoltz Management of Delaware, Inc.

10,000,000

Pari Passu Debt

NAP

Loan

Carlisle Commons

2.0%

David Reischer; Nathaniel A. Tower

NAP

None

NAP

Loan

Indigo Palms Multifamily

2.0%

William H. Comrie

NAP

None

NAP

Loan

Metro Shops at PG Station

2.0%

Westbrook Real Estate Fund VIII, L.P.

NAP

None

NAP

Loan

Capital Crossing(26)

1.9%

Tomas Rosenthal; The JR Family Credit Shelter Trust

2,500,000

Mezzanine

NAP

Loan

West Palm Portfolio

1.8%

Arbor Realty SR, Inc.

NAP

None

NAP

Property

18.01

Greengate Apartments

0.5%

Property

18.02

Elmwood Apartments

0.4%

Property

18.03

Ambergate Apartments

0.3%

Property

18.04

Suntree Apartments

0.3%

Property

18.05

Springtree Apartments

0.3%

Loan

Alta Vista Ridge(26)

1.6%

Stephen H. Kanoff; Clifford A. Booth

3,000,000

Mezzanine

NAP

Loan

16530 Ventura Boulevard

1.6%

David Y. Lee

NAP

None

Mezzanine

Loan

149 New Montgomery

1.5%

Jonathan Parker; Thomas M. Monahan

NAP

None

NAP

Loan

Baton Rouge Office Portfolio Pool 2

1.4%

Perry M. Waughtal

NAP

None

NAP

Property

22.01

Citiplace One

0.7%

Property

22.02

Latter Center West

0.5%

Property

22.03

Sherwood Oaks

0.2%

Loan

Albuquerque SSA

1.2%

Cowperwood Company, Inc.

John C. Harvey; Edward J. Sussi

NAP

None

Mezzanine

Loan

La Terraza San Diego

1.1%

G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich

NAP

None

Mezzanine

Loan

Perryville Corporate Park

1.1%

Crown Properties, Inc.

Davar Rad

NAP

None

NAP

Loan

West Valley Business Park

1.0%

Thomas E. Morgan III

NAP

None

NAP

Loan

McAllen FBI

1.0%

Cowperwood Company, Inc.

John C. Harvey; Edward J. Sussi

NAP

None

Mezzanine

Loan

ART Florida MF Portfolio

1.0%

Arbor Realty SR, Inc.

NAP

None

NAP

Property

28.01

Holly Ridge

0.4%

Property

28.02

Windwood

0.3%

Property

28.03

Palm Side

0.2%

Loan

Storage Master Self Storage Portfolio

0.9%

Gerald C. Averett; Rebecca H. Averett

NAP

None

NAP

Property

29.01

Whitesville

0.3%

Property

29.02

Pace

0.2%

Property

29.03

Dothan North

0.1%

Property

29.04

Dothan South

0.1%

Property

29.05

New Franklin

0.1%

Property

29.06

Commerce

0.1%

Loan

Roosevelt West Apartments

0.9%

David H. Feinberg

NAP

None

Mezzanine

Loan

GRM Miami Indianapolis Portfolio

0.9%

Moishe Mana

NAP

None

NAP

Property

31.01

GRM Indianapolis

0.4%

Property

31.02

GRM Green

0.3%

Property

31.03

GRM Miami

0.3%

Loan

510 Main Apartments

0.9%

Robert P. Rothenberg; Gideon Z. Friedman

NAP

None

NAP

Loan

North Park Towers

0.8%

R. Ramin Kamfar

NAP

None

NAP

Loan

Residence Inn Jacksonville

0.8%

Ashford Hospitality Limited Partnership

NAP

None

Mezzanine

Loan

Hampton Inn Cranberry Township Pittsburgh

0.7%

American Hotel Income Properties REIT Inc.

NAP

None

NAP

Loan

Hampton Inn Pittsburgh Greentree

0.7%

American Hotel Income Properties REIT Inc.

NAP

None

NAP

Loan

Tioga Apartments

0.7%

David H. Feinberg

NAP

None

Mezzanine

Loan

Hunt Club

0.7%

Chowdary Yalamanchili

NAP

None

NAP

Loan

Hulen Ridge Shopping Center

0.6%

Michel Kucinski

NAP

None

NAP

Loan

Flint Creek Crossing

0.6%

Great Lake Principals LLC

Timothy W. Barrett; James M. Mackenbrock; Eugene J. Porto; Warren Wamberg

NAP

None

NAP

Loan

USF Gardens

0.6%

Avesta Real Estate Holdings LLC

Peter Reynolds; Nathaniel Fischer

NAP

None

NAP

Loan

Chelsea and Manchester Townhomes

0.5%

Ivan J. Wolpert; Gary E. Schreiber

NAP

None

NAP

Property

42.01

Chelsea Townhomes

0.3%

Property

42.02

Manchester Townhomes

0.3%

Loan

Residence Inn Manchester

0.5%

Ashford Hospitality Limited Partnership

NAP

None

Mezzanine

Loan

Family Dollar Portfolio

0.5%

John Young

NAP

None

NAP

Property

44.01

Family Dollar - Riverdale Memphis

0.1%

Property

44.02

Family Dollar - Florida

0.1%

Property

44.03

Family Dollar - Jackson Memphis

0.1%

Property

44.04

Family Dollar - Getwell Memphis

0.1%

Property

44.05

Family Dollar - Whitten Memphis

0.1%

Property

44.06

Family Dollar - Texas

0.1%

Loan

Collins Aire Mobile Home Park

0.5%

Fred N. Kozy

NAP

None

NAP

Loan

Fairfield Inn & Suites Boca

0.4%

Mystic Suites, LLC; Nutmeg Partners, LLC; Old Lyme Lodgings LLC; Hotel Florida Unit Trust

NAP

None

NAP

Loan

Lincoln Springs

0.4%

Ferndale Ventures II, LLC; Alon Yonatan

NAP

None

NAP

Loan

Morehead Estates

0.4%

Lois Maher

NAP

None

NAP

Loan

McKinney Self Storage Portfolio

0.4%

Virtus Dollar Self Storage

Various

NAP

None

NAP

Property

49.01

Allen

0.2%

Property

49.02

Safeway

0.1%

Loan

White Horse Plaza

0.3%

Mark Vakili

NAP

None

NAP

Loan

Dakota Apartments B (Stanley, ND)

0.3%

N. Richard Kalikow

NAP

None

Mezzanine

Loan

Walgreens - N. Muskegon

0.3%

Roy W. Cronacher, Jr.

NAP

None

NAP

Loan

Fairfield Beloit

0.3%

Gregg Raupp

NAP

None

Mezzanine

Loan

Skyridge Apartments

0.3%

CF Asset Management LLC

NAP

None

NAP

Loan

Walgreens - Livonia

0.2%

Roy W. Cronacher, Jr.

NAP

None

NAP

Loan

Cree Commons (Knife River)

0.2%

N. Richard Kalikow

NAP

None

Mezzanine

Loan

Woodcliff Apartments

0.2%

CF Asset Management LLC

NAP

None

NAP

Loan

Storage Pros Grandville

0.2%

David Levenfeld; Ian Burnstein

NAP

None

NAP

Loan

Meadowood Apartments

0.2%

CF Asset Management LLC

NAP

None

NAP

A-1-8

FOOTNOTES TO ANNEX A-1

(1)	GACC—German American Capital Corporation or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates; CCRE—Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; LIG—Liberty Island Group I LLC or one of its affiliates.

(2)	GACC—German American Capital Corporation or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates; CCRE—Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; LIG—Liberty Island Group I LLC or one of its affiliates.

(3)	Loan No. 1 – Google and Amazon Office Portfolio – The Original Balance and Cut-off Date Balance of $155.0 million represent the controlling Note A-1 of a $452.2 million whole loan evidenced by three pari passu notes. The pari passu companion loans are the Note A-2 in the original principal amount of $150.0 million (which may be further divided) and the Note A-3 in the original principal amount of $147.2 million (which may be further divided), both of which are expected to be held by GACC or an affiliate on the closing date.

	Loan No. 2 – 60 Hudson Street – The Original Balance and Cut-off Date Balance of $155.0 million represent the controlling Note A-2 of a $280.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the Note A-1 in the original principal amount of $125.0 million, which was securitized in the COMM 2013-CCRE13 mortgage trust.

	Loan No. 3 – 625 Madison Avenue – The Original Balance and Cut-off Date Balance of $110.0 million represent the controlling Note A-1 of a $195.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the Note A-2 in the original principal amount of $85.0 million (which may be further divided), which is expected to be held by GACC or an affiliate on the closing date.

	Loan No. 4 – Saint Louis Galleria – The Original Balance and Cut-off Date Balance of $95.0 million represent the non-controlling Note A-2 of a $215.0 million whole loan evidenced by two notes. The companion loan is the controlling Note A-1 in the original principal amount of $120.0 million, which was bifurcated into a $100.0 million pooled component which is generally pari passu in right of payment to the Note A-2, and a $20.0 million junior non-pooled component, both of which were securitized in the COMM 2013-CCRE13 mortgage trust. Each of the $100.0 million senior pooled component of Note A-1 and the $95.0 million Note A-2 are generally senior in right of payment to the $20.0 million junior non-pooled component of Note A-1 as described in this free writing prospectus.

	Loan No. 8 – 175 West Jackson – The Original Balance and Cut-off Date Balance of $40.0 million represent the non-controlling Note A-2-B of a $280.0 million whole loan evidenced by three pari passu notes. The pari passu companion loans are the controlling Note A-1 in the original principal amount of $150.0 million, which was securitized in the COMM 2013-CCRE12 mortgage trust, and the non-controlling Note A-2-A in the original principal amount of $90.0 million, which was securitized in the COMM 2013-CCRE13 mortgage trust.

	Loan No. 11 – Kalahari Resort and Convention Center – The Original Balance of $30.0 million and Cut-off Date Balance of approximately $29.9 million represent the non-controlling Note A-3 and Note A-4 of a $130.0 million whole loan evidenced by six pari passu notes. The pari passu companion loans are the controlling Note A-1, Note A-2, Note A-5 and Note A-6 in the original aggregate principal amount of $100.0 million, which were securitized in the COMM 2013-CCRE13 mortgage trust.

	Loan No. 13 – McKinley Mall – The Original Balance and the Cut-off Date Balance of $28.0 million represent the controlling Note A-1 of a $38.0 million whole loan (the “McKinley Mall Loan Combination”) evidenced by two pari passu notes. The pari passu companion loan is the non-controlling Note A-2 with an original principal amount of $10.0 million, which is held by Natixis and expected to be included in a future securitization.

(4)	With respect to any Mortgaged Property securing a multi property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property.

A-1-9

(5)	The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the master servicing fee, sub servicing fee, primary fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan, and with respect to any Non-Serviced Mortgage Loan, any related Pari Passu Loan Primary Servicing Fee Rate.

(6)	Loan No. 2 – 60 Hudson Street – The 60 Hudson Street Mortgage Loan has an ARD feature with an anticipated repayment date of November 6, 2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of November 6, 2043 of the greater of (i) 7.5000% and (ii) the sum of (a) the 10-year mid-market swap yield as of the anticipated repayment date and (b) 4.8300%.

	Loan No. 3 – 625 Madison Avenue – The 625 Madison Avenue Mortgage Loan has an ARD feature with an anticipated repayment date of December 6, 2018, with a revised interest rate for the period from the anticipated repayment date through December 6, 2022 of 5.3000%. From and after the payment date occurring on January 6, 2023 through the final maturity date of December 6, 2026, the interest rate will increase to the greater of (i) 6.0500% and (ii) the then-current five-year swap spread plus 3.7500%.

(7)	Loan No. 1 – Google and Amazon Office Portfolio – The Google and Amazon Office Portfolio Mortgage Loan amortizes on a planned amortization schedule provided in Annex H of this free writing prospectus. The Cut-off Date Balance, Maturity or ARD Balance, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR are based upon the planned amortization schedule. The Monthly Debt Service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months after the expiration of the interest only period. The pari passu companion loans also amortize on a planned amortization schedule. The Pari Passu Companion Loan Monthly Debt Service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months after the expiration of the interest only period for the Google and Amazon Office Portfolio Loan Combination. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the calculated average monthly debt service for the Google and Amazon Office Portfolio Loan Combination.

	Loan No. 19 – Alta Vista Ridge – The Alta Vista Ridge Mortgage Loan amortizes on a planned amortization schedule provided in Annex I of this free writing prospectus. The Cut-off Date Balance, Maturity or ARD Balance, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR are based upon the planned amortization schedule. The Monthly Debt Service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months after the expiration of the interest only period. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the calculated average monthly debt service.

(8)	Annual Debt Service, Monthly Debt Service, Pari Passu Companion Loan Monthly Debt Service, Pari Passu Companion Loan Annual Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans or Companion Loans with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period.

	Loan No. 20 – 16530 Ventura Boulevard – Up to one time per year, the late payment fee will be waived if any principal, interest or any other sum due under the loan documents (other than the outstanding principal balance due and payable on the Maturity or ARD Date) is paid within five business days following the date on which it is due.

(9)	“Hard” generally means, with respect to the Lockbox, that each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified

A-1-10

	in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox.

(10)	“In Place” means, with respect to Cash Management, that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents).

(11)	Loan No. 1 – Google and Amazon Office Portfolio – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loans in aggregate.

	Loan No. 2 – 60 Hudson Street – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loan in the aggregate.

	Loan No. 3 – 625 Madison Avenue – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loan in the aggregate.

	Loan No. 4 – Saint Louis Galleria – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity as well as the senior pooled component of the related pari passu companion loan in the aggregate but do not include the junior non-pooled component of the related pari passu companion loan.

	Loan No. 8 – 175 West Jackson – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loans in the aggregate.

	Loan No. 11 – Kalahari Resort and Convention Center – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loans in the aggregate.

	Loan No. 13 – McKinley Mall – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loan in the aggregate.

	Loan No. 17 – Capital Crossing – The Cut-off Date LTV Ratio, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated net of a $1.0 million unit renovation reserve.

(12)	The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A 1 to this free writing prospectus.

A-1-11

(13)	Prepayment Provisions (# of payments) are shown from the respective Mortgage Loan First Payment Date. “L(x)” means lock-out for x payments. “D(x)” means may be defeased for x payments. “DorYM1(x)” means at the borrower’s option may be defeased for x payments or prepaid for x payments with the payment of the greater of a yield maintenance charge and 1% of the amount prepaid. “YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid. “O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date. Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) and certain of the Mortgage Loans permit the substitution of another property or addition of new collateral, in each case under various circumstances, as described in this free writing prospectus. For additional information, see “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this free writing prospectus.
	Loan No. 1 – Google and Amazon Office Portfolio – The lockout period will be at least 24 payment dates beginning with and including the first payment date of February 6, 2014. Prepayment of the full $452.2 million Google and Amazon Office Portfolio Loan Combination with payment of a penalty equal to the greater of yield maintenance or 1% and is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) February 6, 2017. For the purposes of this free writing prospectus, the assumed lockout period of 24 months is based on the expected COMM 2014-CCRE14 securitization closing date in January 2014. The actual lockout period may be longer.

	Loan No. 1 – Google and Amazon Office Portfolio – After the expiration of the lockout period and in conjunction with an arm’s length sale to an unrelated third party, the borrowers may obtain the partial release of (i) the entirety of the Technology Corners Mortgaged Property, (ii) one of the four parcels which comprise the Technology Corners Mortgaged Property or (iii) the Moffett Towers Building D Mortgaged Property, provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents. See “Annex B—Description of the Top 20 Mortgage Loans—Google and Amazon Office Portfolio” in this free writing prospectus.

	Loan No. 3 – 625 Madison Avenue – The lockout period will be at least 25 payment dates beginning with and including the first payment date of January 6, 2014. Defeasance of the full $195.0 million 625 Madison Avenue Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) November 25, 2016. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2014-CCRE14 securitization closing date in January 2014. The actual lockout period may be longer.

	Loan No. 4 – Saint Louis Galleria – The borrower has the right, at its own expense, to acquire one or more parcels to become additional collateral for the loan whereupon, after amending the mortgage, such parcel will constitute a portion of the Saint Louis Galleria Mortgaged Property. Such expansion is permitted if, among other requirements and conditions, such expansion does not adversely affect the DSCR with respect to the loan (except in a de minimis manner, as determined by lender).

	Loan No. 6 – City Square – After the expiration of the lockout period, the partial release of individual release parcels with partial defeasance is permitted provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents.

	Loan No. 7 – Dallas FBI – In connection with the exercise of the building expansion right, the borrower may obtain the release of the expansion space, provided, among other things per the loan documents, (i) the LTV for the remaining property should not exceed the lesser of the LTV immediately preceding such release and 68.5%, (ii) the debt yield for the remaining property shall be no less than the greater of the debt yield immediately preceding such release and 9.29%.

A-1-12

Loan No. 10 – Bedford and Victoria Multifamily Portfolio – After the expiration of the lockout period, the borrowers may obtain the release of either of the properties from the lien of the related mortgage upon a sale of such property, provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents, including partial defeasance of the related release amount.

	Loan No. 12 – Shaner Hotel Portfolio II – After the expiration of the lockout period, the partial release of a Mortgaged Property with partial defeasance is permitted provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents.

	Loan No. 13 – McKinley Mall – The lockout period will be at least 30 payment dates beginning with and including the first payment date of August 5, 2013. Prepayment of the full $38.0 million McKinley Mall Loan Combination is permitted on or after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) June 13, 2017. For the purposes of this prospectus supplement, the assumed lockout period of 30 months is based on the expected COMM 2014-CCRE14 securitization closing date in January 2014. The actual lockout period may be longer.

	Loan No. 14 – Carlisle Commons – From and after February 13, 2022, the borrower may obtain the release of the Wal-Mart parcel, provided, among other things per the loan documents, (i) the debt yield for the remaining property shall be no less than the greater of (a) the closing date debt yield and (b) the debt yield immediately preceding such partial release (ii) the LTV for the remaining property shall not exceed the lesser of the LTV immediately preceding such release and 73.3%, and (iii) the DSCR for the remaining property shall be no less than the greater of the DSCR immediately preceding such release and 1.47x. At any date after the lockout period ends, the borrower may obtain the release of the Tractor Supply Co. parcel, provided, among other things per the loan documents, (i) the LTV for the remaining property shall not exceed 70.0%, (ii) the debt yield for the remaining property shall not be less than 10.15%.

	Loan No. 18 – West Palm Portfolio – After the expiration of the lockout period, the borrowers may obtain the release of one or more of the properties from the lien of the related mortgage and partially defease the loan, provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents.

	Loan No. 22 – Baton Rouge Office Portfolio Pool 2 – After the expiration of the lockout period (or with respect to the Sherwood Oaks Mortgaged Property, at any time), the release of either the Citiplace One or Latter Center West Mortgaged Properties is permitted provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents, including partial defeasance of the related release amount. Partial release of the Sherwood Oaks Mortgaged Property is permitted at any time during the loan term with the payment of a 3% of the respective property’s release amount.

	Loan No. 23 - Albuquerque SSA – In connection with the exercise of the building expansion right, the borrower may obtain the release of the expansion space, provided, among other things per the loan documents, (i) the LTV for the remaining property should not exceed the lesser of the LTV immediately preceding such release and 69.6%, (ii) the debt yield for the remaining property shall be no less than the greater of the debt yield immediately preceding such release and 9.55%.

	Loan No. 27 - McAllen FBI – In connection with the exercise of the building expansion right, the borrower may obtain the release of the expansion space, provided, among other things per the loan documents, (i) the LTV for the remaining property should not exceed the lesser of the LTV immediately preceding such release and 66.5%, (ii) the debt yield for the remaining property shall be no less than the greater of the debt yield immediately preceding such release and 9.87%.

	Loan No. 28 – ART Florida MF Portfolio – After the expiration of the lockout period, the partial release of a Mortgaged Property with partial defeasance is permitted provided the borrower satisfies certain conditions for release as set forth in the related mortgage loan documents.

	Loan No. 29 - Storage Master Self Storage Portfolio – At any date after the lockout period ends, the borrower may obtain the release of any individual property, provided, among other things per the loan documents, (i) the LTV for the remaining properties shall not exceed the lesser of the LTV immediately preceding such release and the funding date LTV, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and the funding date DSCR, and (iii) the borrower defeases to the lender the greater of 125% of the allocated loan amount for the release property or 100% of the net sales proceeds from the sale of the released property.

A-1-13

	Loan No. 40 - Flint Creek Crossing – In the event Morgan Stanley re-measures their space in accordance with their lease and rent is reduced, the borrower is required to pay down the principal of the Flint Creek Crossing Mortgage Loan (with the applicable yield maintenance premium) to a level that results in a debt yield of 9.38%.

	Loan No. 44 – Family Dollar Portfolio – At any date after the lockout period ends, the borrower may obtain the release of any individual property, provided, among other things per the loan documents, (i) the DSCR for the remaining properties shall be not less than the greater of (a) the DSCR on the date hereof and (b) the DSCR immediately preceding such partial release, (ii) the LTV for the remaining property shall be no more than the lesser of the LTV immediately preceding such release and 75.0%, (iii) borrower delivers to lender the greater of (a) 125% of the allocated loan amount for the release property or (b) 100% of the net sales proceeds from the sale of the released property.

	Loan No. 49 – McKinney Self Storage Portfolio – At any date after the lockout period ends, the borrower may obtain the release of any individual property, provided, among other things per the loan documents, (i) the LTV for the remaining properties shall not exceed the lesser of the LTV immediately preceding such release and the funding date LTV, (ii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and the funding date DSCR, and (iii) the borrower defeases to lender the greater of 120% of the allocated loan amount for the release property or 100% of the net sales proceeds from the sale of the released property.

(14)	The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests:
	Loan No. 12 – Shaner Hotel Portfolio II – The Holiday Inn Express State College Mortgaged Property, Hampton Inn State College Mortgaged Property and SpringHill Suites State College Mortgaged Property are subject to ground leases with expirations of August 11, 2035 and three, ten year extension options. The annual ground rent under the leases is 5.0% of gross revenue. The Fairfield Inn State College Mortgage Property is subject to a ground lease with an expiration of August 3, 2027 with no extension options. The annual ground rent under the lease is currently $71,500 and increases by 10.0% in August 2017 and August 2022.

	Loan No. 16 – Metro Shops at PG Station – The Metro Shops at PG Station Mortgaged Property is subject to a ground lease with the Washington Metropolitan Area Transit Authority with an expiration of December 11, 2101 and no extension options.

	Loan No. 20 – 16530 Ventura Boulevard – The 16530 Ventura Boulevard Mortgaged Property is subject to a ground lease with an expiration of June 10, 2054 and no extension options. The annual ground rent under the lease is currently $491,286 and increases annually at a rate equivalent to CPI.

	Loan No. 46 – Fairfield Inn & Suites Boca – The Fairfield Inn & Suites Boca Mortgaged Property is subject to a ground lease with an expiration date of January 22, 2073 and no extension options. The annual ground rent under the lease is currently $67,788. Fixed rent shall adjust annually on each anniversary date of the master lease (the lease immediately superior to the collateral ground lease) (the “Rent Adjustment Date”) to an amount equal to the product of the current annual rent, including any prior adjustments, multiplied by a fraction, the numerator being the CPI published for the October immediately preceding the Rent Adjustment Date, and the denominator being the CPI for the October 12 months prior to the Rent Adjustment Date.

(15)	The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates:
	Loan No. 31 – GRM Miami Indianapolis Portfolio – The Largest Tenant, GRM, which is an affiliate of the borrower, leases approximately 100.0% of the net rentable area at each of the GRM Indianapolis, GRM Green and GRM Miami Mortgaged Properties.

(16)	The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the borrower or upon the occurrence of certain contingencies including, without limitation, if the borrower violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if

A-1-14

	a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non contingent termination options for those tenants listed in Annex A 1:

	Loan No. 4 – Saint Louis Galleria – The 3rd Largest Tenant at the Saint Louis Galleria Mortgaged Property, H&M, has the right to terminate its lease during the 120 day period following December 31, 2013, with 90 days prior written notice, provided its sales for the calendar year 2013 fail to exceed $5,165,200. The 5th Largest Tenant at the Saint Louis Galleria Mortgaged Property, Love Culture, has the right to terminate its lease during the 120 day period following November 30, 2015, with 90 days prior written notice, provided its sales for the trailing 12 months ended November 30, 2015 fail to equal or exceed $2,500,000.

	Loan No. 6 – City Square – The Largest Tenant, Ace Parking Management, Inc., manages 1,156 parking spaces in a subterranean parking garage that is part of the collateral. Ace Parking Management, Inc. has the right to terminate its lease at any time with 12 months prior notice. The 2nd Largest Tenant, Chevron, has the right to terminates its lease with respect to 1,438 sq. ft. of storage space upon 30 days written notice.

	Loan No. 8 – 175 West Jackson – The Largest Tenant at the 175 West Jackson Mortgaged Property, Classified Ventures, LLC, has the option to terminate its lease (i) with respect to 40,814 sq. ft. of 18th floor space, on June 30, 2015 with 12 months prior notice and payment of a termination fee of (a) $348,382.50 on or before December 31, 2014 and (b) $348,382.50 on or before December 31, 2015, (ii) with respect to 31,877 sq. ft. of sixth floor space and 67,687 sq. ft. of eighth floor space, on June 30, 2015 with notice given on or before April 1, 2014 and payment of a termination fee of (a) $1,026,120 on or before April 1, 2014 and (b) $1,026,120 on or before June 30, 2015 and (iii) with respect to 28,581 of 18th floor space, on December 31, 2015 with 12 months prior notice and payment of a termination fee equal to unamortized costs under the lease at 8% interest per annum. The 2nd Largest Tenant, Grant Thornton, has the option to terminate its lease on October 31, 2015 with 12 months prior notice and payment of a termination fee equal to $25.00 PSF, 50% of which will be payable upon giving notice and the balance due on or before October 31, 2015. The 3rd Largest Tenant, TWG Holdings, Inc., has the option to terminate its lease on April 30, 2019 with 12 months prior notice and payment of a termination fee of $4,464,022, 50% of which will be payable upon giving notice and the balance due within six months thereafter. The 4th Largest Tenant, Securities and Exchange Commission, has the option to terminate its lease at any time after January 31, 2015 with no less than six months prior notice without a termination fee; however, for every $1.00 PSF of tenant allowance used by the tenant, the Securities and Exchange Commission’s right to exercise the termination option is delayed by six months.

	Loan No. 20 – 16530 Ventura Boulevard – The 4th Largest Tenant, Orens Universal Inc DBA Plaza Travel, has a one-time option to terminate its lease as of October 31, 2017 with 180 days notice and payment of a termination fee which includes the unamortized portion of the tenant improvement allowance and broker’s commission as well as three months rent. The 5th Largest Tenant, Green Lien Collections, Inc., has the option to terminate its lease with respect to 1,053 sq. ft. of its space at any time with at least 60 days notice.
	Loan No. 21 – 149 New Montgomery – The 2nd Largest Tenant, Kaplan, Inc., may terminate its lease at any time on or after September 30, 2014 upon 9 months prior notice. There is a penalty in connection with the early termination of the lease equal to (i) the unamortized portion of the brokers' commissions and tenant improvement allowance paid by the landlord plus (ii) $137,250 representing the base rent that would have been payable by the tenant for 3 months of the 6th year of the lease term.
	Loan No. 22 – Baton Rouge Office Portfolio Pool 2 – The 2nd Largest Tenant at the Citiplace One Mortgaged Property, IRS, may terminate its lease in whole or in part at any time with at least 60 days prior notice or upon acceptance of a new lease at the same location. The 2nd Largest Tenant at the Sherwood Oaks Mortgaged Property, Beginner’s Mind Inc (CRC), has the option to terminate its lease in the exclusive case that the tenant is no longer funded by government contract upon payment of all unamortized leasing commissions and refund of any and all attributable tenant improvements. The 3rd Largest Tenant at the Sherwood Oaks Mortgaged Property, JP Morgan Chase, has the one-time right to terminate its lease effective April 19, 2014 with six months prior notice and payment of unamortized tenant improvements and leasing commissions based upon a 10 year amortization at a rate of 10.0%. The 5th Largest Tenant at the Citiplace One Mortgaged Property, Secret Service (US-GSA), may terminate its lease at any time after the fifth full year of occupancy with 60 days prior written notice.

A-1-15


	Loan No. 24 – La Terraza San Diego – The 4th Largest Tenant, Oak Creek Energy Systems, has the one-time right to terminate its lease effective December 31, 2015, with twelve months written notice and subject to a termination fee equal to $516,502. Oak Creek Energy Systems also has the right to terminate its lease of storage space at any time with at least 30 days prior notice.
	Loan No. 25 – Perryville Corporate Park – The Largest Tenant, Ikaria, may terminate its lease at any time on or after June 30, 2016 upon 12 months prior written notice. There is a penalty in connection with the early termination of the lease equal to (i) the unamortized portion of the brokers' commissions and tenant improvement allowance paid by the landlord plus (ii) $10% interest on such amount.

	Loan No. 40 – Flint Creek Crossing – The Largest Tenant, Morgan Stanley, may terminate its lease at any time on or after October 31, 2020 upon 270 days prior written notice. There is a penalty in connection with the early termination of the lease equal to the base rent and additional rent payable by the tenant for the immediately preceding 9 month period, plus the unamortized costs.
	Loan No. 52 – Walgreens – N. Muskegon – The lease expiration date of May 31, 2028 for the Walgreens – N. Muskegon Mortgaged Property represents the termination option of the lease and Walgreens has a full lease term expiration of May 31, 2078.
	Loan No. 55 – Walgreens – Livonia – The Walgreens – Livonia Mortgaged Property tenant expiration of August 31, 2023 represents the termination option of the lease and Walgreens has a full lease term expiration of August 31, 2063.

(17)	The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
	Loan No. 21 – 149 New Montgomery – The Largest Tenant at the 149 New Montgomery Mortgaged Property, Wikimedia Foundation, Inc. is currently subleasing 11,335 sq. ft. on the fifth floor to Morse Project, Inc. for a term from January 1, 2013 through December 31, 2014 at a rental rate of $49 per sq. ft. for the first year and $50 per sq. ft. for the second year with the first month’s rent free.

(18)	The following major tenants shown on Annex A-1 are currently in a rent abatement or free rent period (or have a scheduled rent abatement or free rent period in the future):
	Loan No. 1 – Google and Amazon Office Portfolio – The Largest Tenant at the Moffett Towers Building D Mortgaged Property, A2Z Development Center, Inc. (“A2Z”), a subsidiary of Amazon.com Inc., is in a rent abatement period until March 1, 2014. At closing, $2,209,233 was reserved for the two remaining months of abated rent due to A2Z under its lease.
	Loan No. 8 – 175 West Jackson – The Largest Tenant, Classified Ventures, LLC, is in a free rent period with respect to 14,581 sq. ft. of 18th floor space through December 31, 2013. The 5th Largest Tenant, Sedgwick, is in a free rent period with respect to 7,901 sq. ft. through March 31, 2014 and with respect to 80,174 sq. ft., June 1, 2016 through September 30, 2016.
	Loan No. 24 – La Terraza San Diego – The 3rd Largest Tenant, Regus Corporation, is in a free rent period under its lease through May 1, 2015. At closing, the borrower reserved $330,459 related to this free rent.
	Loan No. 26 – West Valley Business Park – The 3rd Largest Tenant, Alternative Counseling, has one month of free rent in September 2014. At closing, the borrower reserved $5,031 related to this free rent.

A-1-16


(19)	The following major tenants shown on Annex A-1 have signed leases but may or may not be open for business as of the Cut-off Date of the securitization.

	Loan No. 1 – Google and Amazon Office Portfolio – The Largest Tenant at the Technology Corners Mortgaged Property, Google, has signed a lease for 700,328 sq. ft. with a rent commencement date of November 1, 2013. Google is still completing tenant improvements and is expected to take occupancy of its space by July 2014. The Largest Tenant at the Moffett Towers Building D Mortgaged Property, A2Z Development Center, Inc. (“A2Z”), a subsidiary of Amazon.com Inc., has signed a lease for 357,481 sq. ft. with a rent commencement date of March 1, 2014. A2Z is expected to complete its tenant improvements and build-out of floors three through eight of its space and take occupancy of those floors in March 2014, and is expected to take full occupancy in June 2014.

(20)	All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.

	Loan No. 9 – Miraval Resort & Spa – The Miraval Resort & Spa Mortgage Loan was structured with a $3,500,000 credit enhancement reserve. Revolution Living II LLC, one of the guarantors, posted $3,500,000 into the credit enhancement reserve account that lender has control over via a deposit account control agreement. Upon an event of default, lender can use the $3,500,000 to pay down the Miraval Resort & Spa Loan. This guarantor’s liability under the loan is capped at $3,500,000.
	Loan No. 17 – Capital Crossing – The Capital Crossing Mortgage Loan was structured with a $1.0 million unit renovation reserve. Funds from the unit renovation reserve may be disbursed to the borrower on or before October 28, 2016 and subject to, among other things, (i) the DSCR is at least 1.30x, (ii) the debt yield (net of any unreleased portion of the unit renovation reserve) is at least 8.5% and (iii) all disbursements from the unit renovation reserve will be used for unit renovations as defined in the related mortgage loan documents.

(21)	All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan documents.
	Loan No. 8 – 175 West Jackson – If the amount on deposit in the account for tenant improvements and leasing commissions is less than $2.8 million, the borrower will be required to deposit all available excess cash monthly into the tenant improvements and leasing commissions account. Additionally, if the amount on deposit in the free rent reserve is less than $1.0 million, the borrower is required to deposit all available excess cash monthly into the free rent reserve account.

	Loan No. 11 – Kalahari Resort and Convention Center – If at the end of the first calendar quarter of each year the DSCR is less than or equal to 1.95x, the borrower will be required to deposit $403,438 into the Seasonal Working Capital Reserve in June, July and August of the same calendar year. The required monthly replacement deposit is 5.0% of the prior month’s gross revenues excluding gross revenues derived from non-collateral condominium units.

	Loan No. 34 – Residence Inn Jacksonville – The required monthly replacement deposit will be equal to the greater of (i) 4% of the gross revenues for the second preceding month, (ii) the amount required under the franchise agreement, (iii) the amount required under the management agreement or (iv) the amount required under the operating lease.
	Loan No. 40 – Flint Creek Crossing – Commencing on March 1, 2014, the borrower will be required to deposit $3,296 on each payment date into the TI/LC reserve subject to a cap of $118,668.
	Loan No. 43 – Residence Inn Manchester – The required monthly replacement deposit will be equal to the greater of (i) 4% of the gross revenues for the second preceding month, (ii) the amount required under the franchise agreement, (iii) the amount required under the management agreement or (iv) the amount required under the operating lease.
	Loan No. 46 – Fairfield Inn & Suites Boca – Commencing on January 5, 2015, the borrower will be required to deposit on each payment date into the FF&E reserve, 1/12 of 4.0% of the prior year's Gross Revenues.

A-1-17

(22)	Certain of the mortgage loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements.

	Loan No. 1 – Google and Amazon Office Portfolio – Notwithstanding any provision of this loan documents to the contrary, other than with respect to a Lease Sweep Period triggered or continuing due to a Lease Sweep Tenant Party Insolvency Proceeding (as described in the loan documents) or due to a casualty, a Lease Sweep Period will not be triggered (or, if already triggered, may be terminated) if the borrowers deliver to the lender a letter of credit (a “Lease Sweep Letter of Credit”) in an amount equal to $32,300,000 (the “Lease Sweep And Debt Service Reserve Cap”), which Lease Sweep Letter of Credit shall be held in accordance with and subject to the provisions of the loan documents.
	Loan No. 4 – Saint Louis Galleria – At closing, the guarantor provided a guaranty for unpaid tenant improvements and leasing commission amounts.

	Loan No. 8 – 175 West Jackson – At closing, the guarantor provided a guaranty for unpaid tenant improvements and leasing commissions and free rent amounts.

	Loan No. 34 – Residence Inn Jacksonville – At closing, the guarantor provided a guaranty for required PIP work.

	Loan No. 43 – Residence Inn Manchester – At closing, the guarantor provided a guaranty for required PIP work and the completion of renovation work.

	Loan No. 51 – Dakota Apartments B (Stanley, ND) – In the event that a Cash Management Period is occurring solely as a result of a Missouri Basin Trigger Event, the borrower may post a letter of credit in a sum equal to (i) the percentage of the total annual rents attributable to apartment units under the Missouri Basin Lease multiplied by (ii) one year of debt service in order to prevent a “cash trap”.

(23)	Loan No. 49 – McKinney Self Storage Portfolio – The guarantors of the McKinney Self Storage Portfolio Mortgage Loan are Virtus Storage Management IV GP, LLC, Virtus Storage Investment IV, LP, Virtus Storage Investment IV Qualified, LP, Virtus Storage Investment IV Institutional, LP and Virtus Storage Investment Holdings IV, LP.

(24)	With respect to the Mortgaged Properties identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this free writing prospectus.

% of Initial

Policy

Loan

Mortgaged Property Cut-

Outstanding

Maximum

Premium

Expiration

No.

Mortgaged Properties

off Date Balance

Pool Balance

Policy Amount

Paid in Full

Date

GRM Miami Indianapolis Portfolio

$12,672,651

0.9%

$3,000,000

Yes

10/07/2020

A-1-18

(25)	Summary of Existing Pari Passu Debt

		Mortgage Loan	Companion	Loan Combination	Loan	Loan
Loan		Cut-off Date	Loan Cut-off	Cut-off Date	Combination U/W	Combination Cut-	Loan Combination
No.	Mortgage Loan	Balance	Date Balance	Balance	NCF DSCR	off Date LTV Ratio	U/W NOI Debt Yield
1	Google and Amazon Office Portfolio	$155,000,000	$297,200,000	$452,200,000	1.40x	66.6%	9.0%

2	60 Hudson Street	$155,000,000	$125,000,000	$280,000,000	4.53x	28.7%	19.3%

3	625 Madison Avenue	$110,000,000	$85,000,000	$195,000,000	1.03x	48.8%	2.4%

4	Saint Louis Galleria(1)	$95,000,000	$100,000,000	$215,000,000	3.58x	43.4%	12.7%

8	175 West Jackson	$40,000,000	$240,000,000	$280,000,000	1.44x	68.3%	10.6%

11	Kalahari Resort and Convention Center	$29,912,549	$99,708,496	$129,621,044	2.06x	55.5%	17.9%

13	McKinley Mall	$28,000,000	$10,000,000	$38,000,000	1.60x	67.3%	11.7%

(1) With respect to the Saint Louis Galleria Companion Loan, the $20,000,000 Saint Louis Galleria Junior Non-Pooled Component is excluded for all calculations shown in the table above. The Loan Combination U/W NCF DSCR, Loan Combination Cut-off Date LTV Ratio and Loan Combination U/W NOI Debt Yield including the $20,000,000 Saint Louis Galleria Junior Non-Pooled Component are 3.19x, 47.9% and 11.5% respectively.

(26)	Mezzanine Loan Summary

Total

Annual

Mezzanine

Debt Cut-

Mortgage Loan

% of Initial

Mezzanine

Interest Rate

Loan

off Date

Total Debt

Loan

Cut-off Date

Outstanding

Debt Cut-off

on Mezzanine

Maturity

Intercreditor

LTV

U/W NCF

U/W NOI

No.

Mortgage Loan

Balance

Pool Balance

Date Balance

Loan

Date

Agreement

Ratio

DSCR

Debt Yield

Google and Amazon Office Portfolio

$155,000,000

11.3%

$67,800,000

7.8500%

1/6/2024

Yes

76.6%

1.15x

7.8%

625 Madison Avenue(1)

$110,000,000

8.0%

$195,000,000

6.0000%

6/6/2023

Yes

97.5%

1.03x

1.2%

City Square

$47,500,000

3.4%

$7,500,000

11.1200%

1/6/2019

Yes

82.7%

1.15x

8.9%

Capital Crossing(2)

$25,500,000

1.9%

$2,500,000

12.0000%

11/6/2023

Yes

78.7%

1.06x

7.9%

Alta Vista Ridge(3)

$22,250,000

1.6%

$3,000,000

12.6000%

1/5/2024

Yes

84.2%

1.00x

7.4%

	(1) The 625 Madison Avenue mezzanine loan is interest only for the full loan term and is not required to be paid each month. The mezzanine lender will receive a 10.0000% look back IRR at the earlier of (i) the mezzanine loan maturity or (ii) repayment of the mezzanine loan in full. The mezzanine loan is pre-payable during its term, subject to certain terms set forth in the mezzanine loan documents.
	(2) The Total Debt Cut-off Date LTV Ratio and Total Debt U/W NOI Debt Yield for the Capital Crossing Mortgage Loan are calculated net of a $1.0 million unit renovation reserve. Based on the cut-off date mortgage loan balance of $25.5 million, the Total Debt Cut-off Date LTV Ratio and Total Debt U/W NOI Debt Yield are 81.6% and 7.6%, respectively.
	(3) The amortization term for Alta Vista Ridge is calculated based on the combined amortization schedule for the Alta Vista Ridge Mortgage Loan and the related mezzanine loan. The amortization and payment schedule can be found in Annex I - Alta Vista Ridge Amortization Schedule of this free writing prospectus.

A-1-19

Deutsche Mortgage & Asset Receiving FWPFree writing prospectus