Deutsche Mortgage & Asset Receiving FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-193376-07

COMM 2014-CCRE18

The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-193376) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor 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., CastleOak Securities, L.P., Natixis Securities Americas LLC and KeyBanc Capital Markets Inc., 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-CCRE18 (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-CCRE18

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

			% of		Mortgage	Mortgage		Cut-off		General	Detailed
Property			Initial Pool	# of	Loan	Loan	Original	Date	Maturity	Property	Property
Flag	ID	Property Name	Balance	Properties	Originator (1)(2)	Seller (1)(2)	Balance($)(3)(4)	Balance($)(3)(4)	or ARD Balance($)	Type	Type
Loan	1	Bronx Terminal Market(27)(31)	13.5%	1	GACC/CCRE	GACC/CCRE	135,000,000	135,000,000	135,000,000	Retail	Anchored
Loan	2	Pacific Design Center(27)(28)	9.5%	1	LCF	LCF	95,000,000	95,000,000	86,969,698	Mixed Use	Design Center/Office
Loan	3	Mellon Independence Center	6.6%	1	Natixis	Natixis	65,500,000	65,500,000	62,317,637	Mixed Use	Office/Retail
Loan	4	Southfield Town Center(27)	6.2%	1	GACC	GACC	62,000,000	62,000,000	54,586,428	Office	Suburban
Loan	5	City Place Midtown Apartments	4.9%	1	CCRE	CCRE	48,400,000	48,400,000	39,135,165	Multifamily	Mid Rise
Loan	6	Hampton Inn & Suites - Gulf Front	3.6%	1	LCF	LCF	36,000,000	36,000,000	29,898,160	Hospitality	Limited Service
Loan	7	UNH & UME Student Housing Portfolio(32)	3.6%	2	CCRE	CCRE	36,000,000	36,000,000	30,097,078	Multifamily	Student Housing
Property	7.01	UNH Student Housing Portfolio	2.0%	1	CCRE	CCRE	19,750,000	19,750,000		Multifamily	Student Housing
Property	7.02	UME Student Housing Portfolio	1.6%	1	CCRE	CCRE	16,250,000	16,250,000		Multifamily	Student Housing
Loan	8	399 Thornall Street	3.5%	1	GACC	GACC	35,000,000	35,000,000	32,114,569	Office	Suburban
Loan	9	Midwest Portfolio	3.1%	4	CCRE	CCRE	30,500,000	30,500,000	24,936,524	Multifamily	Garden
Property	9.01	Garden Quarter	1.1%	1	CCRE	CCRE	11,332,233	11,332,233		Multifamily	Garden
Property	9.02	Oxford Court Apartments	0.8%	1	CCRE	CCRE	7,542,617	7,542,617		Multifamily	Garden
Property	9.03	Glacier Hills Apartments	0.7%	1	CCRE	CCRE	7,176,471	7,176,471		Multifamily	Garden
Property	9.04	Barrington Bridge	0.4%	1	CCRE	CCRE	4,448,679	4,448,679		Multifamily	Garden
Loan	10	Met Center 10	2.9%	1	GACC	GACC	29,250,000	29,250,000	23,932,433	Industrial	Flex
Loan	11	Doubletree Modesto	2.6%	1	CCRE	CCRE	26,400,000	26,400,000	24,765,143	Hospitality	Full Service
Loan	12	Deerfield Park Plaza	2.3%	1	CCRE	CCRE	23,000,000	23,000,000	18,629,274	Retail	Shadow Anchored
Loan	13	Continental Automotive Systems	2.1%	1	GACC	GACC	21,000,000	21,000,000	17,148,947	Industrial	Manufacturing
Loan	14	University Town Center	2.1%	1	CCRE	CCRE	20,650,000	20,650,000	18,822,048	Mixed Use	Office/Retail
Loan	15	Meridian Corporate Center I & II	2.0%	2	Natixis	Natixis	20,350,000	20,350,000	20,350,000	Office	Suburban
Property	15.01	Meridian Corporate Center I	1.0%	1	Natixis	Natixis	10,337,540	10,337,540		Office	Suburban
Property	15.02	Meridian Corporate Center II	1.0%	1	Natixis	Natixis	10,012,460	10,012,460		Office	Suburban
Loan	16	Colonial Estates	2.0%	1	LCF	LCF	19,600,000	19,600,000	17,992,024	Manufactured Housing Community	Manufactured Housing Community
Loan	17	22 Exchange	2.0%	1	Natixis	Natixis	19,500,000	19,500,000	16,837,907	Multifamily	Student Housing
Loan	18	Pinnacle Ridge	1.9%	1	GACC	GACC	19,130,000	19,130,000	16,819,770	Multifamily	Garden
Loan	19	GRM Los Angeles	1.7%	1	GACC	GACC	16,575,000	16,575,000	15,288,756	Industrial	Warehouse/Distribution
Loan	20	Sea View Senior Living(24)(29)	1.6%	1	LCF	LCF	16,000,000	16,000,000	12,580,143	Senior Housing	Independent Living / Assisted Living Facility
Loan	21	Pagoda Hotel & King Office	1.5%	2	CCRE	CCRE	15,000,000	15,000,000	9,878,493	Various	Various
Property	21.01	Pagoda Hotel	1.2%	1	CCRE	CCRE	12,196,262	12,196,262		Hospitality	Full Service
Property	21.02	King Office	0.3%	1	CCRE	CCRE	2,803,738	2,803,738		Office	CBD
Loan	22	Westbrook Plaza	1.5%	1	CCRE	CCRE	15,000,000	15,000,000	13,027,026	Retail	Anchored
Loan	23	GreatStay Hotel Portfolio	1.3%	4	CCRE	CCRE	13,420,000	13,420,000	11,262,255	Hospitality	Full Service
Property	23.01	Holiday Inn Uniontown	0.7%	1	CCRE	CCRE	7,320,000	7,320,000		Hospitality	Full Service
Property	23.02	Holiday Inn Indiana	0.4%	1	CCRE	CCRE	3,680,000	3,680,000		Hospitality	Full Service
Property	23.03	Holiday Inn Clarion	0.2%	1	CCRE	CCRE	1,780,000	1,780,000		Hospitality	Full Service
Property	23.04	Holiday Inn Beaver Falls	0.1%	1	CCRE	CCRE	640,000	640,000		Hospitality	Full Service
Loan	24	Country Manor West MHP	1.2%	1	CCRE	CCRE	12,375,000	12,375,000	9,173,768	Manufactured Housing Community	Manufactured Housing Community
Loan	25	Stonegate Park MHP	1.2%	1	CCRE	CCRE	12,000,000	12,000,000	9,746,152	Manufactured Housing Community	Manufactured Housing Community
Loan	26	Pueblo Del Sol MHP	1.1%	1	CCRE	CCRE	10,500,000	10,500,000	8,631,844	Manufactured Housing Community	Manufactured Housing Community
Loan	27	Hampton Inn Knoxville I-75 North	0.9%	1	CCRE	CCRE	9,300,000	9,300,000	6,911,021	Hospitality	Limited Service
Loan	28	Pell City Limited Service Hotel Portfolio	0.9%	2	GACC	GACC	8,960,000	8,960,000	8,225,333	Hospitality	Limited Service
Property	28.01	Holiday Inn Express & Suites Pell City	0.5%	1	GACC	GACC	4,970,000	4,970,000		Hospitality	Limited Service
Property	28.02	Hampton Inn Pell City	0.4%	1	GACC	GACC	3,990,000	3,990,000		Hospitality	Limited Service
Loan	29	Kipling Apartments	0.8%	1	GACC	GACC	8,200,000	8,200,000	7,179,822	Multifamily	Mid Rise
Loan	30	Jackson Village Shopping Center	0.8%	1	CCRE	CCRE	8,200,000	8,200,000	6,680,166	Retail	Anchored
Loan	31	Richmond Valley Plaza	0.8%	1	CCRE	CCRE	8,000,000	8,000,000	6,868,374	Retail	Unanchored
Loan	32	Fairfield Inn Butler	0.8%	1	LCF	LCF	8,000,000	7,988,483	6,062,928	Hospitality	Limited Service
Loan	33	Bristol Village	0.8%	1	Natixis	Natixis	7,700,000	7,700,000	7,700,000	Retail	Unanchored
Loan	34	Candlewood Suites Syracuse Airport	0.8%	1	CCRE	CCRE	7,700,000	7,700,000	5,726,365	Hospitality	Limited Service
Loan	35	Crossroads Shopping Center	0.8%	1	CCRE	CCRE	7,500,000	7,500,000	6,132,442	Retail	Anchored
Loan	36	College Corner & Whispering Pines	0.7%	2	Natixis	Natixis	7,400,000	7,400,000	6,804,901	Multifamily	Garden
Property	36.01	College Corner Apartments	0.4%	1	Natixis	Natixis	3,800,000	3,800,000		Multifamily	Garden
Property	36.02	Whispering Pines	0.4%	1	Natixis	Natixis	3,600,000	3,600,000		Multifamily	Garden
Loan	37	Walmart - Johnson City	0.7%	1	LCF	LCF	7,230,000	7,221,764	5,886,402	Retail	Single Tenant
Loan	38	Summit Commons(28)	0.7%	1	LCF	LCF	7,030,000	7,030,000	6,317,706	Retail	Anchored
Loan	39	Buckner Commons	0.7%	1	GACC	GACC	6,535,000	6,535,000	5,578,332	Retail	Shadow Anchored
Loan	40	Waynesboro Industrial Building	0.6%	1	CCRE	CCRE	6,350,000	6,350,000	4,779,201	Industrial	Warehouse/Distribution
Loan	41	Unisource	0.6%	1	LCF	LCF	5,500,000	5,500,000	4,142,748	Industrial	Warehouse/Distribution
Loan	42	Intermex	0.5%	1	CCRE	CCRE	5,310,000	5,310,000	4,509,619	Office	CBD
Loan	43	Crichton Shopping Center	0.5%	1	LCF	LCF	5,100,000	5,100,000	4,051,149	Retail	Anchored
Loan	44	Pine Terrace Apartments	0.4%	1	GACC	GACC	3,675,000	3,675,000	3,165,218	Multifamily	Garden
Loan	45	Collingwood Gardens Apartments	0.4%	1	Natixis	Natixis	3,650,000	3,650,000	3,166,160	Multifamily	Garden
Loan	46	Renaissance Apartments	0.3%	1	GACC	GACC	3,300,000	3,300,000	2,841,653	Multifamily	Mid Rise
Loan	47	Madison Peebles Center	0.3%	1	CCRE	CCRE	3,100,000	3,100,000	2,558,838	Retail	Anchored
Loan	48	Hocking Mall	0.3%	1	Natixis	Natixis	3,000,000	3,000,000	2,474,813	Retail	Anchored
Loan	49	Forest Grove	0.2%	1	GACC	GACC	2,470,000	2,470,000	2,066,228	Multifamily	Garden

A-1-1

COMM 2014-CCRE18

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

			% of					Interest	Original	Remaining	Original	Remaining		First
Property			Initial Pool	Interest	Total	Additional	Administrative	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity	ARD Loan	Final
Flag	ID	Property Name	Balance	Rate	Strip	Strip	Fee Rate (6)	Basis	Maturity or ARD(7)	Maturity or ARD(7)	Term	Term	Date	Date(7)	or ARD Date	(Yes/No)	Maturity Date
Loan	1	Bronx Terminal Market(27)(31)	13.5%	4.5280%	0.0125%	0.0000%	0.0125%	Actual/360	120	119	0	0	04/15/2014	06/06/2014	05/06/2024	No	05/06/2024
Loan	2	Pacific Design Center(27)(28)	9.5%	4.8330%	0.0193%	0.0000%	0.0193%	Actual/360	123	121	360	360	04/11/2014	05/11/2014	07/11/2024	No	07/11/2024
Loan	3	Mellon Independence Center	6.6%	4.5100%	0.0118%	0.0000%	0.0118%	Actual/360	60	59	360	360	04/30/2014	06/05/2014	05/05/2019	No	05/05/2019
Loan	4	Southfield Town Center(27)	6.2%	4.7500%	0.0775%	0.0000%	0.0775%	Actual/360	120	119	360	360	05/02/2014	06/06/2014	05/06/2024	No	05/06/2024
Loan	5	City Place Midtown Apartments	4.9%	4.5000%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	360	360	05/29/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	6	Hampton Inn & Suites - Gulf Front	3.6%	5.3100%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	360	360	05/30/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	7	UNH & UME Student Housing Portfolio(32)	3.6%	5.0770%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	324	324	05/16/2014	07/06/2014	06/06/2024	No	06/06/2024
Property	7.01	UNH Student Housing Portfolio	2.0%
Property	7.02	UME Student Housing Portfolio	1.6%
Loan	8	399 Thornall Street	3.5%	4.6600%	0.0218%	0.0000%	0.0218%	Actual/360	120	120	360	360	06/05/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	9	Midwest Portfolio	3.1%	4.8275%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	360	360	06/06/2014	07/06/2014	06/06/2024	No	06/06/2024
Property	9.01	Garden Quarter	1.1%
Property	9.02	Oxford Court Apartments	0.8%
Property	9.03	Glacier Hills Apartments	0.7%
Property	9.04	Barrington Bridge	0.4%
Loan	10	Met Center 10	2.9%	4.8500%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	360	360	06/04/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	11	Doubletree Modesto	2.6%	4.8775%	0.0318%	0.0200%	0.0118%	Actual/360	60	60	360	360	05/09/2014	07/06/2014	06/06/2019	No	06/06/2019
Loan	12	Deerfield Park Plaza	2.3%	4.5485%	0.0318%	0.0200%	0.0118%	Actual/360	121	121	360	360	06/12/2014	07/06/2014	07/06/2024	No	07/06/2024
Loan	13	Continental Automotive Systems	2.1%	4.7900%	0.0118%	0.0000%	0.0118%	Actual/360	121	121	360	360	06/11/2014	07/06/2014	07/06/2024	No	07/06/2024
Loan	14	University Town Center	2.1%	4.2495%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	360	360	05/22/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	15	Meridian Corporate Center I & II	2.0%	4.2700%	0.0118%	0.0000%	0.0118%	Actual/360	84	84	0	0	05/30/2014	07/05/2014	06/05/2021	No	06/05/2021
Property	15.01	Meridian Corporate Center I	1.0%
Property	15.02	Meridian Corporate Center II	1.0%
Loan	16	Colonial Estates	2.0%	4.6860%	0.0118%	0.0000%	0.0118%	Actual/360	120	119	360	360	04/30/2014	06/06/2014	05/06/2024	No	05/06/2024
Loan	17	22 Exchange	2.0%	3.9300%	0.0118%	0.0000%	0.0118%	Actual/360	120	107	360	360	04/16/2013	06/05/2013	05/05/2023	No	05/05/2023
Loan	18	Pinnacle Ridge	1.9%	4.6900%	0.0418%	0.0000%	0.0418%	Actual/360	120	119	360	360	05/01/2014	06/06/2014	05/06/2024	No	05/06/2024
Loan	19	GRM Los Angeles	1.7%	5.0100%	0.0118%	0.0000%	0.0118%	Actual/360	60	60	360	360	05/12/2014	07/06/2014	06/06/2019	No	06/06/2019
Loan	20	Sea View Senior Living(24)(29)	1.6%	5.2820%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	300	300	06/06/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	21	Pagoda Hotel & King Office	1.5%	6.1080%	0.0318%	0.0200%	0.0118%	Actual/360	121	121	240	240	06/13/2014	07/06/2014	07/06/2024	No	07/06/2024
Property	21.01	Pagoda Hotel	1.2%
Property	21.02	King Office	0.3%
Loan	22	Westbrook Plaza	1.5%	5.1455%	0.0318%	0.0200%	0.0118%	Actual/360	121	121	360	360	06/09/2014	07/06/2014	07/06/2024	No	07/06/2024
Loan	23	GreatStay Hotel Portfolio	1.3%	5.0535%	0.0593%	0.0000%	0.0593%	Actual/360	60	60	240	240	05/12/2014	07/06/2014	06/06/2019	No	06/06/2019
Property	23.01	Holiday Inn Uniontown	0.7%
Property	23.02	Holiday Inn Indiana	0.4%
Property	23.03	Holiday Inn Clarion	0.2%
Property	23.04	Holiday Inn Beaver Falls	0.1%
Loan	24	Country Manor West MHP	1.2%	4.7620%	0.0318%	0.0200%	0.0118%	Actual/360	121	121	300	300	06/11/2014	07/06/2014	07/06/2024	No	07/06/2024
Loan	25	Stonegate Park MHP	1.2%	4.6300%	0.0518%	0.0000%	0.0518%	Actual/360	120	120	360	360	06/02/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	26	Pueblo Del Sol MHP	1.1%	4.9915%	0.0518%	0.0000%	0.0518%	Actual/360	121	121	360	360	06/09/2014	07/06/2014	07/06/2024	No	07/06/2024
Loan	27	Hampton Inn Knoxville I-75 North	0.9%	4.8295%	0.0693%	0.0000%	0.0693%	Actual/360	120	120	300	300	06/04/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	28	Pell City Limited Service Hotel Portfolio	0.9%	4.7000%	0.0118%	0.0000%	0.0118%	Actual/360	60	60	360	360	05/07/2014	07/06/2014	06/06/2019	No	06/06/2019
Property	28.01	Holiday Inn Express & Suites Pell City	0.5%
Property	28.02	Hampton Inn Pell City	0.4%
Loan	29	Kipling Apartments	0.8%	4.5100%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	360	360	06/06/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	30	Jackson Village Shopping Center	0.8%	4.7200%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	360	360	05/23/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	31	Richmond Valley Plaza	0.8%	5.1625%	0.0318%	0.0200%	0.0118%	Actual/360	120	119	360	360	04/28/2014	06/06/2014	05/06/2024	No	05/06/2024
Loan	32	Fairfield Inn Butler	0.8%	5.3690%	0.0118%	0.0000%	0.0118%	Actual/360	120	119	300	299	04/17/2014	06/06/2014	05/06/2024	No	05/06/2024
Loan	33	Bristol Village	0.8%	4.7400%	0.0118%	0.0000%	0.0118%	Actual/360	120	119	0	0	05/05/2014	06/05/2014	05/05/2024	No	05/05/2024
Loan	34	Candlewood Suites Syracuse Airport	0.8%	4.8500%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	300	300	05/14/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	35	Crossroads Shopping Center	0.8%	4.8300%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	360	360	05/23/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	36	College Corner & Whispering Pines	0.7%	4.8100%	0.0118%	0.0000%	0.0118%	Actual/360	60	60	360	360	06/03/2014	07/05/2014	06/05/2019	No	06/05/2019
Property	36.01	College Corner Apartments	0.4%
Property	36.02	Whispering Pines	0.4%
Loan	37	Walmart - Johnson City	0.7%	4.7000%	0.0118%	0.0000%	0.0118%	Actual/360	120	119	360	359	05/06/2014	06/06/2014	05/06/2024	No	05/06/2024
Loan	38	Summit Commons(28)	0.7%	5.6100%	0.0118%	0.0000%	0.0118%	Actual/360	60	60	300	300	05/09/2014	07/06/2014	06/06/2019	No	06/06/2019
Loan	39	Buckner Commons	0.7%	4.4800%	0.0418%	0.0000%	0.0418%	Actual/360	120	120	360	360	05/14/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	40	Waynesboro Industrial Building	0.6%	5.2180%	0.0318%	0.0200%	0.0118%	Actual/360	60	60	180	180	06/03/2014	07/06/2014	06/06/2019	No	06/06/2019
Loan	41	Unisource	0.6%	5.2000%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	300	300	05/29/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	42	Intermex	0.5%	5.2000%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	360	360	05/21/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	43	Crichton Shopping Center	0.5%	5.2000%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	330	330	05/23/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	44	Pine Terrace Apartments	0.4%	4.8200%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	360	360	05/14/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	45	Collingwood Gardens Apartments	0.4%	5.1000%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	360	360	06/10/2014	07/05/2014	06/05/2024	No	06/05/2024
Loan	46	Renaissance Apartments	0.3%	4.8100%	0.0118%	0.0000%	0.0118%	Actual/360	120	119	360	360	04/29/2014	06/06/2014	05/06/2024	No	05/06/2024
Loan	47	Madison Peebles Center	0.3%	5.1185%	0.0318%	0.0200%	0.0118%	Actual/360	120	120	360	360	05/09/2014	07/06/2014	06/06/2024	No	06/06/2024
Loan	48	Hocking Mall	0.3%	5.1000%	0.0118%	0.0000%	0.0118%	Actual/360	120	120	360	360	06/10/2014	07/05/2014	06/05/2024	No	06/05/2024
Loan	49	Forest Grove	0.2%	4.6800%	0.0118%	0.0000%	0.0118%	Actual/360	120	119	360	360	05/01/2014	06/06/2014	05/06/2024	No	05/06/2024

A-1-2

COMM 2014-CCRE18

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

Pari Passu

% of

Monthly

Annual

Companion Loan

Remaining

Crossed

Property

Initial Pool

Debt

Monthly Debt

Annual Debt

Interest Only

Cash

With

Underwritten

Flag

Property Name

Balance

Service($)(8)

Period(7)

Lockbox (9)

Management (10)(23)

Other Loans

Borrower

NOI DSCR (8)(11)

NCF DSCR (8)(11)

Loan

Bronx Terminal Market(27)(31)

13.5%

516,475

6,197,700

937,306

11,247,678

119

Hard

In Place

1.75x

1.70x

Loan

Pacific Design Center(27)(28)

9.5%

500,329

6,003,945

263,331

3,159,971

Hard

In Place

1.65x

1.55x

Loan

Mellon Independence Center

6.6%

332,268

3,987,218

Hard

Springing

1.54x

1.42x

Loan

Southfield Town Center(27)

6.2%

323,421

3,881,056

417,318

5,007,814

Hard

In Place

Yes - A

2.00x

1.85x

Loan

City Place Midtown Apartments

4.9%

245,236

2,942,828

Springing Soft

Springing

1.29x

1.27x

Loan

Hampton Inn & Suites - Gulf Front

3.6%

200,133

2,401,599

Hard

Springing

1.67x

1.53x

Loan

UNH & UME Student Housing Portfolio(32)

3.6%

204,345

2,452,136

Soft

Springing

1.37x

1.31x

Property

7.01

UNH Student Housing Portfolio

2.0%

Property

7.02

UME Student Housing Portfolio

1.6%

Loan

399 Thornall Street

3.5%

180,683

2,168,193

Springing Hard

Springing

2.79x

2.50x

Loan

Midwest Portfolio

3.1%

160,530

1,926,364

Soft Springing Hard

Springing

1.41x

1.30x

Property

9.01

Garden Quarter

1.1%

Property

9.02

Oxford Court Apartments

0.8%

Property

9.03

Glacier Hills Apartments

0.7%

Property

9.04

Barrington Bridge

0.4%

Loan

Met Center 10

2.9%

154,350

1,852,198

Hard

In Place

1.66x

1.48x

Loan

Doubletree Modesto

2.6%

139,751

1,677,012

Hard

Springing

2.02x

1.69x

Loan

Deerfield Park Plaza

2.3%

117,201

1,406,416

Springing Hard

Springing

1.49x

1.38x

Loan

Continental Automotive Systems

2.1%

110,053

1,320,634

Hard

In Place

1.30x

1.27x

Loan

University Town Center

2.1%

101,580

1,218,954

Springing Hard

Springing

2.60x

2.43x

Loan

Meridian Corporate Center I & II

2.0%

73,418

881,014

Hard

Springing

2.32x

2.08x

Property

15.01

Meridian Corporate Center I

1.0%

Property

15.02

Meridian Corporate Center II

1.0%

Loan

Colonial Estates

2.0%

101,488

1,217,858

Springing Soft

Springing

1.30x

1.29x

Loan

22 Exchange

2.0%

92,311

1,107,729

Soft

Springing

1.30x

1.25x

Loan

Pinnacle Ridge

1.9%

99,100

1,189,206

Soft

Springing

1.37x

1.32x

Loan

GRM Los Angeles

1.7%

89,080

1,068,954

Hard

In Place

1.50x

1.44x

Loan

Sea View Senior Living(24)(29)

1.6%

96,182

1,154,183

Soft

Springing

1.68x

1.64x

Loan

Pagoda Hotel & King Office

1.5%

108,401

1,300,816

Hard

Springing

1.61x

1.34x

Property

21.01

Pagoda Hotel

1.2%

Property

21.02

King Office

0.3%

Loan

Westbrook Plaza

1.5%

81,862

982,348

Hard

Springing

1.33x

1.25x

Loan

GreatStay Hotel Portfolio

1.3%

88,963

1,067,558

Hard

Springing

Yes - A

3.23x

2.62x

Property

23.01

Holiday Inn Uniontown

0.7%

Property

23.02

Holiday Inn Indiana

0.4%

Property

23.03

Holiday Inn Clarion

0.2%

Property

23.04

Holiday Inn Beaver Falls

0.1%

Loan

Country Manor West MHP

1.2%

70,637

847,650

Soft

Springing

1.34x

1.31x

Loan

Stonegate Park MHP

1.2%

61,733

740,792

Soft Springing Hard

Springing

Yes - B

1.26x

1.25x

Loan

Pueblo Del Sol MHP

1.1%

56,312

675,741

Soft Springing Hard

Springing

Yes - B

1.50x

1.47x

Loan

Hampton Inn Knoxville I-75 North

0.9%

53,447

641,365

Springing Hard

Springing

1.66x

1.52x

Loan

Pell City Limited Service Hotel Portfolio

0.9%

46,470

557,639

Hard

In Place

2.48x

2.23x

Property

28.01

Holiday Inn Express & Suites Pell City

0.5%

Property

28.02

Hampton Inn Pell City

0.4%

Loan

Kipling Apartments

0.8%

41,597

499,163

Soft

Springing

1.43x

1.38x

Loan

Jackson Village Shopping Center

0.8%

42,627

511,523

Springing Soft

Springing

Yes - C

1.46x

1.34x

Loan

Richmond Valley Plaza

0.8%

43,744

524,925

Hard

Springing

1.44x

1.41x

Loan

Fairfield Inn Butler

0.8%

48,503

582,037

Hard

Springing

1.72x

1.54x

Loan

Bristol Village

0.8%

30,837

370,049

119

Soft

Springing

1.68x

1.63x

Loan

Candlewood Suites Syracuse Airport

0.8%

44,343

532,117

Hard

Springing

1.67x

1.49x

Loan

Crossroads Shopping Center

0.8%

39,486

473,832

Springing Soft

Springing

Yes - C

1.68x

1.47x

Loan

College Corner & Whispering Pines

0.7%

38,870

466,440

Soft

In Place

1.59x

1.48x

Property

36.01

College Corner Apartments

0.4%

Property

36.02

Whispering Pines

0.4%

Loan

Walmart - Johnson City

0.7%

37,498

449,970

Hard

In Place

1.69x

Loan

Summit Commons(28)

0.7%

43,633

523,601

Hard

Springing

1.38x

1.33x

Loan

Buckner Commons

0.7%

33,034

396,411

Hard

Springing

1.71x

1.59x

Loan

Waynesboro Industrial Building

0.6%

50,939

611,274

Hard

Springing

1.60x

1.33x

Loan

Unisource

0.6%

32,797

393,559

Hard

In Place

1.39x

1.30x

Loan

Intermex

0.5%

29,158

349,893

Hard

Springing

1.35x

1.27x

Loan

Crichton Shopping Center

0.5%

29,081

348,970

Springing Hard

Springing

1.61x

1.36x

Loan

Pine Terrace Apartments

0.4%

19,326

231,911

Springing Hard

Springing

1.93x

1.74x

Loan

Collingwood Gardens Apartments

0.4%

19,818

237,812

Soft

Springing

1.96x

1.71x

Loan

Renaissance Apartments

0.3%

17,334

208,007

Soft

In Place

1.33x

1.29x

Loan

Madison Peebles Center

0.3%

16,867

202,400

Hard

Springing

1.62x

1.40x

Loan

Hocking Mall

0.3%

16,288

195,462

Hard

Springing

1.78x

1.44x

Loan

Forest Grove

0.2%

12,781

153,368

Soft

Springing

1.73x

1.55x

A-1-3

COMM 2014-CCRE18

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

			% of					FIRREA	Cut-Off
Property			Initial Pool	Grace	Payment	Appraised	Appraisal	Compliant	Date LTV	LTV Ratio at
Flag	ID	Property Name	Balance	Period(12)	Date	Value ($)(13)	As-of Date	(Yes/No)	Ratio (11)(13)	Maturity or ARD (11)(13)	Address	City	County	State	Zip Code
Loan	1	Bronx Terminal Market(27)(31)	13.5%	0	6	600,000,000	01/07/2014	Yes	63.3%	63.3%	658 River Avenue	Bronx	Bronx	NY	10451
Loan	2	Pacific Design Center(27)(28)	9.5%	0	11	310,000,000	03/06/2014	Yes	46.8%	42.8%	8687 Melrose Avenue	West Hollywood	Los Angeles	CA	90069
Loan	3	Mellon Independence Center	6.6%	0	5	87,500,000	03/01/2014	Yes	74.9%	71.2%	701 Market Street	Philadelphia	Philadelphia	PA	19106
Loan	4	Southfield Town Center(27)	6.2%	0	6	181,000,000	03/13/2014	Yes	66.3%	56.9%	1000, 2000, 3000, 4000 and 4400 Town Center	Southfield	Oakland	MI	48075
Loan	5	City Place Midtown Apartments	4.9%	0	6	70,700,000	04/01/2014	Yes	68.5%	55.4%	306 McGowen Street	Houston	Harris	TX	77006
Loan	6	Hampton Inn & Suites - Gulf Front	3.6%	0	6	53,400,000	05/01/2014	Yes	67.4%	56.0%	25518 Perdido Beach Boulevard	Orange Beach	Baldwin	AL	36561
Loan	7	UNH & UME Student Housing Portfolio(32)	3.6%	0	6	48,500,000	04/17/2014	Yes	74.2%	62.1%	Various	Various	Various	Various	Various
Property	7.01	UNH Student Housing Portfolio	2.0%			28,700,000	04/17/2014	Yes			Various	Durham	Strafford	NH	03824
Property	7.02	UME Student Housing Portfolio	1.6%			19,800,000	04/17/2014	Yes			4 Empire Drive	Orono	Penobscot	ME	04473
Loan	8	399 Thornall Street	3.5%	0	6	68,000,000	03/27/2014	Yes	51.5%	47.2%	399 Thornall Street	Edison	Middlesex	NJ	08837
Loan	9	Midwest Portfolio	3.1%	0	6	41,650,000	04/07/2014	Yes	73.2%	59.9%	Various	Various	Various	Various	Various
Property	9.01	Garden Quarter	1.1%			15,475,000	04/07/2014	Yes			6 Tivoli Place	Elgin	Kane	IL	60123
Property	9.02	Oxford Court Apartments	0.8%			10,300,000	04/07/2014	Yes			785 Juniper Road	Valparaiso	Porter	IN	46385
Property	9.03	Glacier Hills Apartments	0.7%			9,800,000	04/07/2014	Yes			1202 McKenna Boulevard	Madison	Dane	WI	53719
Property	9.04	Barrington Bridge	0.4%			6,075,000	04/07/2014	Yes			120 Abbey Lane	Chesterton	Porter	IN	46304
Loan	10	Met Center 10	2.9%	0	6	44,000,000	05/15/2014	Yes	66.5%	54.4%	7551 Metro Center Drive	Austin	Travis	TX	78744
Loan	11	Doubletree Modesto	2.6%	0	6	41,000,000	04/03/2014	Yes	64.4%	60.4%	1150 9th Street	Modesto	Stanislaus	CA	95354
Loan	12	Deerfield Park Plaza	2.3%	0	6	32,500,000	04/22/2014	Yes	70.8%	57.3%	401-499 Lake Cook Road	Deerfield	Cook	IL	60015
Loan	13	Continental Automotive Systems	2.1%	0	6	28,800,000	02/18/2014	Yes	72.9%	59.5%	615 Bland Boulevard	Newport News	Newport News City	VA	23602
Loan	14	University Town Center	2.1%	0	6	49,510,000	04/29/2014	Yes	41.7%	38.0%	6501 America Boulevard	Hyattsville	Prince George’s	MD	20782
Loan	15	Meridian Corporate Center I & II	2.0%	0	5	31,300,000	03/11/2014	Yes	65.0%	65.0%	Various	Englewood	Douglas	CO	80112
Property	15.01	Meridian Corporate Center I	1.0%			15,900,000	03/11/2014	Yes			9800 Pyramid Court	Englewood	Douglas	CO	80112
Property	15.02	Meridian Corporate Center II	1.0%			15,400,000	03/11/2014	Yes			9780 Pyramid Court	Englewood	Douglas	CO	80112
Loan	16	Colonial Estates	2.0%	0	6	26,400,000	04/17/2014	Yes	74.2%	68.2%	6046 Lake Worth Road	Greenacres	Palm Beach	FL	33463
Loan	17	22 Exchange	2.0%	0	5	28,350,000	10/15/2014	Yes	68.8%	59.4%	22 East Exchange Street	Akron	Summit	OH	44308
Loan	18	Pinnacle Ridge	1.9%	0	6	25,800,000	03/04/2014	Yes	74.1%	65.2%	1310 North Cockrell Hill Road	Dallas	Dallas	TX	75211
Loan	19	GRM Los Angeles	1.7%	0	6	22,100,000	02/24/2014	Yes	75.0%	69.2%	8500 Mercury Lane	Pico Rivera	Los Angeles	CA	90660
Loan	20	Sea View Senior Living(24)(29)	1.6%	0	6	27,390,000	05/01/2014	Yes	58.4%	45.9%	98059 Gerlach Lane	Brookings	Curry	OR	97415
Loan	21	Pagoda Hotel & King Office	1.5%	0	6	32,100,000	Various	Yes	46.7%	30.8%	Various	Honolulu	Honolulu	HI	96814
Property	21.01	Pagoda Hotel	1.2%			26,100,000	01/01/2014	Yes			1525 Rycroft Street	Honolulu	Honolulu	HI	96814
Property	21.02	King Office	0.3%			6,000,000	02/05/2014	Yes			1451 South King Street	Honolulu	Honolulu	HI	96814
Loan	22	Westbrook Plaza	1.5%	0	6	20,600,000	03/19/2014	Yes	72.8%	63.2%	10131-10181 Westminster Ave	Garden Grove	Orange	CA	92843
Loan	23	GreatStay Hotel Portfolio	1.3%	0	6	23,800,000	02/25/2014	Yes	56.4%	47.3%	Various	Various	Various	PA	Various
Property	23.01	Holiday Inn Uniontown	0.7%			10,770,000	02/25/2014	Yes			700 West Main Street	Uniontown	Fayette	PA	15401
Property	23.02	Holiday Inn Indiana	0.4%			7,200,000	02/25/2014	Yes			1395 Wayne Avenue	Indiana	Indiana	PA	15701
Property	23.03	Holiday Inn Clarion	0.2%			3,680,000	02/25/2014	Yes			45 Holiday Inn Road	Clarion	Clarion	PA	16214
Property	23.04	Holiday Inn Beaver Falls	0.1%			2,150,000	02/25/2014	Yes			7195 Eastwood Drive	Beaver Falls	Beaver	PA	15010
Loan	24	Country Manor West MHP	1.2%	0	6	16,500,000	04/02/2014	Yes	75.0%	55.6%	45 Cypress Lane	Carlisle	Cumberland	PA	17015
Loan	25	Stonegate Park MHP	1.2%	0	6	16,390,000	03/13/2014	Yes	73.2%	59.5%	7368 Whyte Avenue	Citrus Heights	Sacramento	CA	95621
Loan	26	Pueblo Del Sol MHP	1.1%	0	6	17,385,000	03/05/2014	Yes	60.4%	49.7%	3751 South Nellis Boulevard	Las Vegas	Clark	NV	89121
Loan	27	Hampton Inn Knoxville I-75 North	0.9%	0	6	13,500,000	04/01/2014	Yes	68.9%	51.2%	5411 Pratt Road	Knoxville	Knox	TN	37912
Loan	28	Pell City Limited Service Hotel Portfolio	0.9%	0	6	12,800,000	04/01/2014	Yes	70.0%	64.3%	Various	Pell City	St. Clair	AL	35125
Property	28.01	Holiday Inn Express & Suites Pell City	0.5%			7,100,000	04/01/2014	Yes			240 Vaughan Lane	Pell City	St. Clair	AL	35125
Property	28.02	Hampton Inn Pell City	0.4%			5,700,000	04/01/2014	Yes			220 Vaughan Lane	Pell City	St. Clair	AL	35125
Loan	29	Kipling Apartments	0.8%	0	6	13,250,000	03/17/2014	Yes	61.9%	54.2%	4067-4077 West 3rd Street	Los Angeles	Los Angeles	CA	90020
Loan	30	Jackson Village Shopping Center	0.8%	0	6	11,250,000	04/16/2014	Yes	72.9%	59.4%	4400 Lebanon Pike	Hermitage	Davidson	TN	37076
Loan	31	Richmond Valley Plaza	0.8%	0	6	12,400,000	01/08/2014	Yes	64.5%	55.4%	96-126 Page Avenue	Staten Island	Richmond	NY	10309
Loan	32	Fairfield Inn Butler	0.8%	0	6	11,500,000	03/01/2014	Yes	69.5%	52.7%	200 Fairfield Lane	Butler	Butler	PA	16001
Loan	33	Bristol Village	0.8%	0	5	12,900,000	04/07/2014	Yes	59.7%	59.7%	250-290 Bristol Street	Costa Mesa	Orange	CA	92626
Loan	34	Candlewood Suites Syracuse Airport	0.8%	0	6	11,200,000	04/14/2014	Yes	68.8%	51.1%	5414 South Bay Road	North Syracuse	Onondaga	NY	13212
Loan	35	Crossroads Shopping Center	0.8%	0	6	10,150,000	04/11/2014	Yes	73.9%	60.4%	521 West Oglethorpe Highway	Hinesville	Liberty	GA	31313
Loan	36	College Corner & Whispering Pines	0.7%	0	5	9,940,000	Various	Yes	74.4%	68.5%	Various	Various	Various	Various	Various
Property	36.01	College Corner Apartments	0.4%			5,100,000	04/01/2014	Yes			1830 East Johnson Avenue	Jonesboro	Craighead	AR	72401
Property	36.02	Whispering Pines	0.4%			4,840,000	03/24/2013	Yes			1010 Sugar Lane	Palestine	Anderson	TX	75801
Loan	37	Walmart - Johnson City	0.7%	0	6	13,500,000	03/18/2014	Yes	53.5%	43.6%	2 Gannett Drive	Johnson City	Broome	NY	13790
Loan	38	Summit Commons(28)	0.7%	0	6	9,240,000	11/14/2013	Yes	76.1%	68.4%	4760 Hard Scrabble Road	Columbia	Richland	SC	29229
Loan	39	Buckner Commons	0.7%	0	6	9,400,000	03/04/2014	Yes	69.5%	59.3%	9208-9214 East R.L. Thornton Freeway	Dallas	Dallas	TX	75228
Loan	40	Waynesboro Industrial Building	0.6%	0	6	11,630,000	03/31/2014	Yes	54.6%	41.1%	321 Mills Road	Waynesboro	Burke	GA	30830
Loan	41	Unisource	0.6%	0	6	7,980,000	04/10/2014	Yes	68.9%	51.9%	845 Pilot Road	Las Vegas	Clark	NV	89119
Loan	42	Intermex	0.5%	0	6	7,500,000	03/18/2014	Yes	70.8%	60.1%	9480 South Dixie Highway	Miami	Miami-Dade	FL	33156
Loan	43	Crichton Shopping Center	0.5%	0	6	7,300,000	04/14/2014	Yes	69.9%	55.5%	2950 Spring Hill Avenue	Mobile	Mobile	AL	36607
Loan	44	Pine Terrace Apartments	0.4%	0	6	4,900,000	04/03/2014	Yes	75.0%	64.6%	322 South Burkett Drive	Callaway	Bay	FL	32404
Loan	45	Collingwood Gardens Apartments	0.4%	0	5	4,800,000	04/14/2014	Yes	76.0%	66.0%	838 Greens Road	Houston	Harris	TX	77060
Loan	46	Renaissance Apartments	0.3%	0	6	5,420,000	02/04/2014	Yes	60.9%	52.4%	5263 University Way Northeast	Seattle	King	WA	98105
Loan	47	Madison Peebles Center	0.3%	0	6	4,160,000	02/04/2014	Yes	74.5%	61.5%	6583 North Ridge Road	Madison	Lake	OH	44057
Loan	48	Hocking Mall	0.3%	0	5	4,400,000	04/04/2014	Yes	68.2%	56.2%	62-150 Hocking Mall	Logan	Hocking	OH	43138
Loan	49	Forest Grove	0.2%	0	6	3,250,000	01/16/2014	Yes	76.0%	63.6%	2350 Blackburn Road Southeast	Cleveland	Bradley	TN	37311

A-1-4

COMM 2014-CCRE18

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

						Net		Loan per Net
			% of			Rentable Area	Units	Rentable Area						Second Most	Second	Second
Property			Initial Pool	Year	Year	(SF/Units/Beds	of	(SF/Units/Beds	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent
Flag	ID	Property Name	Balance	Built	Renovated	Rooms/Pads)(5)	Measure	Rooms/Pads) ($)(11)	(# of payments)(7)(14)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)
Loan	1	Bronx Terminal Market(27)(31)	13.5%	2009	NAP	912,333	Sq. Ft.	417	L(25), D(90), O(5)	12/31/2013	40,917,796	12,689,002	28,228,794	12/31/2012	40,127,406	12,525,866
Loan	2	Pacific Design Center(27)(28)	9.5%	1975, 1988	2001	1,003,868	Sq. Ft.	144	L(35), YM1(84), O(4)	T-12 2/28/2014	28,640,300	15,090,207	13,550,093	12/31/2013	28,706,594	15,120,370
Loan	3	Mellon Independence Center	6.6%	1895, 1918	1985, 1988	718,085	Sq. Ft.	91	L(25), D(32), O(3)	T-12 2/28/2014	15,961,023	9,511,332	6,449,691	12/31/2013	15,545,725	9,512,185
Loan	4	Southfield Town Center(27)	6.2%	1975-1989	NAP	2,152,344	Sq. Ft.	66	L(25), D(88), O(7)	12/31/2013	37,101,544	19,754,723	17,346,820	12/31/2012	37,781,659	17,317,363
Loan	5	City Place Midtown Apartments	4.9%	2010, 2013	NAP	281	Units	172,242	L(24), D(92), O(4)	T-12 3/31/2014	4,308,394	1,616,037	2,692,357	12/31/2013	4,123,072	1,464,314
Loan	6	Hampton Inn & Suites - Gulf Front	3.6%	2011	NAP	160	Rooms	225,000	L(24), D(92), O(4)	T-12 4/30/2014	8,271,090	4,210,954	4,060,136	12/31/2013	8,257,463	4,134,023
Loan	7	UNH & UME Student Housing Portfolio(32)	3.6%	Various	Various	1,178	Beds	30,560	L(24), D(91), O(5)	T-12 5/14/2014	7,451,416	3,813,580	3,637,836	12/31/2013	7,024,030	3,754,345
Property	7.01	UNH Student Housing Portfolio	2.0%	1920-1982	2012	602	Beds	32,807		T-12 5/14/2014	4,092,597	2,144,420	1,948,177	12/31/2013	3,873,215	2,085,941
Property	7.02	UME Student Housing Portfolio	1.6%	2006	NAP	576	Beds	28,212		T-12 5/14/2014	3,358,818	1,669,160	1,689,659	12/31/2013	3,150,815	1,668,405
Loan	8	399 Thornall Street	3.5%	1984	2012	335,196	Sq. Ft.	104	L(24), D(92), O(4)	12/31/2013	10,403,389	3,718,179	6,685,210	12/31/2012	9,698,754	3,511,815
Loan	9	Midwest Portfolio	3.1%	Various	Various	544	Units	56,066	L(24), D(93), O(3)	T-12 2/28/2014	4,784,380	2,048,053	2,736,327	12/31/2013	4,804,360	2,061,106
Property	9.01	Garden Quarter	1.1%	1971	NAP	183	Units	61,925		T-12 2/28/2014	1,883,385	817,027	1,066,358	12/31/2013	1,896,276	816,824
Property	9.02	Oxford Court Apartments	0.8%	1974-1979	2013	138	Units	54,657		T-12 2/28/2014	1,037,681	421,793	615,888	12/31/2013	1,041,327	433,845
Property	9.03	Glacier Hills Apartments	0.7%	1988	2008	123	Units	58,345		T-12 2/28/2014	1,125,827	465,514	660,314	12/31/2013	1,117,250	467,171
Property	9.04	Barrington Bridge	0.4%	1979	2013	100	Units	44,487		T-12 2/28/2014	737,487	343,720	393,767	12/31/2013	749,507	343,267
Loan	10	Met Center 10	2.9%	2001	2012-2013	345,600	Sq. Ft.	85	L(24), D(92), O(4)	12/31/2013	5,202,326	1,294,866	3,907,460	12/31/2012	5,028,603	1,297,222
Loan	11	Doubletree Modesto	2.6%	1990	2011-2013	260	Rooms	101,538	L(24), D(33), O(3)	T-12 2/28/2014	13,844,185	10,311,010	3,533,175	12/31/2013	13,716,606	10,295,877
Loan	12	Deerfield Park Plaza	2.3%	1975-2007	2011	123,739	Sq. Ft.	186	L(24), D(92), O(5)	T-12 3/31/2014	3,166,069	1,188,614	1,977,455	12/31/2013	3,117,921	1,134,181
Loan	13	Continental Automotive Systems	2.1%	1971	1980, 1988	379,706	Sq. Ft.	55	L(24), D(93), O(4)
Loan	14	University Town Center	2.1%	2007	NAP	176,923	Sq. Ft.	117	L(24), D(91), O(5)	T-12 4/30/2014	5,155,302	1,855,455	3,299,847	12/31/2013	5,595,447	2,032,350
Loan	15	Meridian Corporate Center I & II	2.0%	2000	NAP	234,793	Sq. Ft.	87	L(24), D(57), O(3)	T-12 3/31/2014	3,087,167	2,153,716	933,451	12/31/2013	2,854,390	1,825,612
Property	15.01	Meridian Corporate Center I	1.0%	2000	NAP	116,587	Sq. Ft.	89		T-12 3/31/2014	1,082,826	1,012,143	70,683	12/31/2013	998,428	876,239
Property	15.02	Meridian Corporate Center II	1.0%	2000	NAP	118,206	Sq. Ft.	85		T-12 3/31/2014	2,004,341	1,141,573	862,768	12/31/2013	1,855,962	949,373
Loan	16	Colonial Estates	2.0%	1971	2010	326	Pads	60,123	L(25), D(91), O(4)	T-12 3/31/2014	2,083,611	603,086	1,480,525	12/31/2013	2,072,125	608,450
Loan	17	22 Exchange	2.0%	2010	NAP	471	Beds	41,401	L(37), D(80), O(3)	T-12 3/31/2014	3,279,253	2,161,044	1,118,208	T-12 2/28/2013	3,657,316	2,282,470
Loan	18	Pinnacle Ridge	1.9%	2007	NAP	296	Units	64,628	L(25), D(91), O(4)	T-12 2/28/2014	3,286,046	1,741,864	1,544,182	12/31/2013	3,238,854	1,711,196
Loan	19	GRM Los Angeles	1.7%	2002	NAP	170,222	Sq. Ft.	97	L(24), D(32), O(4)	12/31/2013	1,279,630	283,054	996,576	12/31/2012	1,262,220	264,648
Loan	20	Sea View Senior Living(24)(29)	1.6%	2009	NAP	135	Beds	118,519	L(24), D(92), O(4)	T-12 3/31/2014	4,848,077	3,031,189	1,816,888	12/31/2013	4,755,946	3,016,878
Loan	21	Pagoda Hotel & King Office	1.5%	Various	Various	Various	Various	Various	L(24), D(94), O(3)	T-12 1/1/2014	8,214,110	5,887,183	2,326,927	12/31/2013	8,185,443	5,819,706
Property	21.01	Pagoda Hotel	1.2%	1964	2009	198	Rooms	61,597		T-12 1/1/2014	7,164,527	5,178,887	1,985,640	12/31/2013	7,164,042	5,145,607
Property	21.02	King Office	0.3%	1961	2014	36,395	Sq. Ft.	77		T-12 1/1/2014	1,049,582	708,296	341,286	12/31/2013	1,021,401	674,099
Loan	22	Westbrook Plaza	1.5%	1973	2014	97,727	Sq. Ft.	153	L(24), D(94), O(3)	T-12 4/30/2014	1,646,380	291,720	1,354,660	12/31/2013	1,629,508	295,634
Loan	23	GreatStay Hotel Portfolio	1.3%	Various	Various	613	Rooms	21,892	L(24), D(32), O(4)	T-12 3/31/2014	16,224,328	12,654,141	3,570,187	12/31/2013	16,580,606	12,517,938
Property	23.01	Holiday Inn Uniontown	0.7%	1966	2005	178	Rooms	41,124		T-12 3/31/2014	5,577,108	3,993,872	1,583,236	12/31/2013	6,032,902	4,069,915
Property	23.02	Holiday Inn Indiana	0.4%	1965	2006	158	Rooms	23,291		T-12 3/31/2014	4,280,164	2,815,163	1,465,001	12/31/2013	3,990,959	2,737,985
Property	23.03	Holiday Inn Clarion	0.2%	1973	2008	121	Rooms	14,711		T-12 3/31/2014	2,996,422	2,809,412	187,010	12/31/2013	3,287,763	2,697,085
Property	23.04	Holiday Inn Beaver Falls	0.1%	1966	2006	156	Rooms	4,103		T-12 3/31/2014	3,370,634	3,035,694	334,940	12/31/2013	3,268,982	3,012,953
Loan	24	Country Manor West MHP	1.2%	1980	NAP	426	Pads	29,049	L(24), D(94), O(3)	T-12 3/31/2014	1,813,350	569,985	1,243,365	12/31/2013	1,777,657	545,908
Loan	25	Stonegate Park MHP	1.2%	1965	NAP	264	Pads	45,455	L(24), D(91), O(5)	T-12 4/30/2014	1,733,047	766,003	967,044	12/31/2013	1,707,988	769,014
Loan	26	Pueblo Del Sol MHP	1.1%	1971	NAP	453	Pads	23,179	L(24), D(92), O(5)	T-12 4/30/2014	2,041,577	877,630	1,163,946	12/31/2013	2,076,815	985,374
Loan	27	Hampton Inn Knoxville I-75 North	0.9%	2008	2012-2013	102	Rooms	91,176	L(24), D(93), O(3)	T-12 3/31/2014	3,074,109	2,008,681	1,065,428	12/31/2013	3,109,079	2,033,481
Loan	28	Pell City Limited Service Hotel Portfolio	0.9%	Various	Various	166	Rooms	53,976	L(24), D(32), O(4)	T-12 1/31/2014	3,405,810	2,085,866	1,319,944	12/31/2013	3,421,603	2,102,474
Property	28.01	Holiday Inn Express & Suites Pell City	0.5%	2006	NAP	91	Rooms	54,615		T-12 1/31/2014	1,800,886	1,082,182	718,704	12/31/2013	1,816,663	1,092,173
Property	28.02	Hampton Inn Pell City	0.4%	2001	2008, 2012-2013	75	Rooms	53,200		T-12 1/31/2014	1,604,924	1,003,684	601,240	12/31/2013	1,604,940	1,010,301
Loan	29	Kipling Apartments	0.8%	1928	2013	136	Units	60,294	L(24), D(92), O(4)	T-12 4/30/2014	1,217,274	606,509	610,765	12/31/2013	1,122,647	631,630
Loan	30	Jackson Village Shopping Center	0.8%	1981	2013	91,837	Sq. Ft.	89	L(24), YM1(92), O(4)	T-12 3/31/2014	1,013,080	263,548	749,532	12/31/2013	1,004,310	269,617
Loan	31	Richmond Valley Plaza	0.8%	2009	NAP	14,434	Sq. Ft.	554	L(25), D(92), O(3)	12/31/2013	687,898	106,536	581,362	12/31/2012	652,500	108,037
Loan	32	Fairfield Inn Butler	0.8%	1996	2005	75	Rooms	106,513	L(25), D(91), O(4)	T-12 2/28/2014	2,522,354	1,542,367	979,987	12/31/2013	2,492,743	1,529,929
Loan	33	Bristol Village	0.8%	1978	NAP	25,074	Sq. Ft.	307	L(25), D(91), O(4)	12/31/2013	777,445	174,843	602,602	12/31/2012	798,111	210,211
Loan	34	Candlewood Suites Syracuse Airport	0.8%	2003	2014	124	Rooms	62,097	L(49), D(67), O(4)	T-12 3/31/2014	2,442,914	1,611,038	831,876	12/31/2013	2,456,182	1,579,114
Loan	35	Crossroads Shopping Center	0.8%	1979	2009	139,702	Sq. Ft.	54	L(24), YM1(92), O(4)	T-12 3/31/2014	1,098,003	274,881	823,122	12/31/2013	1,083,571	266,160
Loan	36	College Corner & Whispering Pines	0.7%	Various	Various	214	Units	34,579	L(24), D(33), O(3)	T-12 2/28/2014	1,294,579	604,810	689,769	12/31/2013	1,301,906	598,628
Property	36.01	College Corner Apartments	0.4%	1975	2011	110	Units	34,545		T-12 2/28/2014	600,293	262,590	337,703	12/31/2013	617,331	262,249
Property	36.02	Whispering Pines	0.4%	1978	2008	104	Units	34,615		T-12 2/28/2014	694,286	342,220	352,066	12/31/2013	684,575	336,379
Loan	37	Walmart - Johnson City	0.7%	2010	NAP	132,242	Sq. Ft.	55	L(25), D(92), O(3)
Loan	38	Summit Commons(28)	0.7%	2009	NAP	51,718	Sq. Ft.	136	L(24), D(33), O(3)	T-12 3/31/2014	879,643	250,682	628,961	12/31/2013	866,647	249,065
Loan	39	Buckner Commons	0.7%	2003	NAP	55,845	Sq. Ft.	117	L(24), D(91), O(5)	12/31/2013	1,131,744	404,161	727,583	12/31/2012	1,100,089	412,857
Loan	40	Waynesboro Industrial Building	0.6%	1976-1996	2013	475,000	Sq. Ft.	13	L(24), D(33), O(3)	T-12 3/31/2014	1,324,493	395,382	929,110	12/31/2013	1,037,140	315,696
Loan	41	Unisource	0.6%	1991	1997	83,125	Sq. Ft.	66	L(24), D(92), O(4)	T-12 3/31/2014	563,449	18,401	545,048	12/31/2013	560,747	18,371
Loan	42	Intermex	0.5%	1994	2005	25,420	Sq. Ft.	209	L(24), D(93), O(3)	12/31/2013	840,612	111,730	728,883	12/31/2012	828,108	109,188
Loan	43	Crichton Shopping Center	0.5%	1954	1986	99,890	Sq. Ft.	51	L(24), D(93), O(3)	T-12 4/30/2014	731,703	231,177	500,526	12/31/2013	683,583	228,368
Loan	44	Pine Terrace Apartments	0.4%	1984	2014	148	Units	24,831	L(24), D(83), O(13)	T-12 3/31/2014	987,425	608,780	378,644
Loan	45	Collingwood Gardens Apartments	0.4%	1979	NAP	197	Units	18,528	L(24), D(93), O(3)	T-12 3/31/2014	1,220,360	723,279	497,081	12/31/2013	1,184,906	720,014
Loan	46	Renaissance Apartments	0.3%	1997	NAP	24	Units	137,500	L(25), D(91), O(4)	12/31/2013	365,676	83,661	282,015	12/31/2012	346,434	126,273
Loan	47	Madison Peebles Center	0.3%	2001	NAP	72,048	Sq. Ft.	43	L(24), D(92), O(4)	12/31/2013	643,352	196,911	446,441	12/31/2012	922,626	182,344
Loan	48	Hocking Mall	0.3%	1979	2014	100,886	Sq. Ft.	30	L(24), D(93), O(3)	12/31/2013	399,573	122,948	276,624	12/31/2012	432,417	114,983
Loan	49	Forest Grove	0.2%	1997	NAP	96	Units	25,729	L(25), D(90), O(5)	12/31/2013	553,487	304,566	248,921	12/31/2012	580,251	300,309

A-1-5

COMM 2014-CCRE18

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

			% of	Second	Third Most	Third	Third	Third
Property			Initial Pool	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten
Flag	ID	Property Name	Balance	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield (11)	Debt Yield (11)	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)
Loan	1	Bronx Terminal Market(27)(31)	13.5%	27,601,540	12/31/2011	37,875,112	11,786,374	26,088,738	8.0%	7.8%	31,870,450	43,622,355	13,068,486	30,553,869	273,700	707,901	29,572,268
Loan	2	Pacific Design Center(27)(28)	9.5%	13,586,224	12/31/2012	28,878,820	14,056,713	14,822,107	10.4%	9.8%	36,207,355	29,877,168	14,789,495	15,087,674	250,967	598,724	14,237,983
Loan	3	Mellon Independence Center	6.6%	6,033,540	12/31/2012	14,354,200	9,752,192	4,602,008	9.4%	8.6%	16,693,406	15,445,602	9,316,051	6,129,551	107,713	359,043	5,662,796
Loan	4	Southfield Town Center(27)	6.2%	20,464,296	12/31/2011	38,241,473	18,447,414	19,794,059	12.5%	11.6%	34,168,534	36,417,039	18,641,850	17,775,190	538,086	833,591	16,403,513
Loan	5	City Place Midtown Apartments	4.9%	2,658,758	12/31/2012	3,769,574	1,304,516	2,465,058	7.9%	7.7%	6,225,780	6,292,814	2,483,206	3,809,608	70,250		3,739,358
Loan	6	Hampton Inn & Suites - Gulf Front	3.6%	4,123,440	12/31/2012	7,730,474	4,191,131	3,539,343	11.1%	10.2%	8,063,885	8,271,090	4,268,573	4,002,517	330,844		3,671,673
Loan	7	UNH & UME Student Housing Portfolio(32)	3.6%	3,269,685					9.3%	8.9%	7,517,268	7,267,882	3,919,041	3,348,841	142,800		3,206,041
Property	7.01	UNH Student Housing Portfolio	2.0%	1,787,274							4,011,744	4,015,484	2,208,882	1,806,602	92,400		1,714,202
Property	7.02	UME Student Housing Portfolio	1.6%	1,482,411							3,505,524	3,252,399	1,710,159	1,542,239	50,400		1,491,839
Loan	8	399 Thornall Street	3.5%	6,186,939	12/31/2011	10,013,211	3,938,065	6,075,146	17.3%	15.5%	10,479,371	9,871,533	3,828,024	6,043,509	67,039	566,444	5,410,026
Loan	9	Midwest Portfolio	3.1%	2,743,254	12/31/2012	4,627,616	2,114,727	2,512,889	8.9%	8.2%	4,872,163	4,778,577	2,068,974	2,709,603	196,764		2,512,839
Property	9.01	Garden Quarter	1.1%	1,079,452	12/31/2012	1,902,569	844,559	1,058,010			1,875,160	1,883,385	818,377	1,065,008	73,164		991,844
Property	9.02	Oxford Court Apartments	0.8%	607,482	12/31/2012	902,043	444,402	457,641			1,099,158	1,037,681	428,361	609,320	48,398		560,922
Property	9.03	Glacier Hills Apartments	0.7%	650,079	12/31/2012	1,065,819	450,021	615,798			1,115,000	1,120,024	474,563	645,460	44,991		600,470
Property	9.04	Barrington Bridge	0.4%	406,240	12/31/2012	757,186	375,745	381,441			782,845	737,487	347,672	389,815	30,212		359,603
Loan	10	Met Center 10	2.9%	3,731,381	12/31/2011	4,863,492	1,304,899	3,558,593	10.5%	9.3%	3,905,874	4,465,317	1,385,887	3,079,430	114,048	232,996	2,732,386
Loan	11	Doubletree Modesto	2.6%	3,420,729	12/31/2012	13,012,609	9,984,726	3,027,883	12.8%	10.8%	7,653,128	13,626,927	10,242,986	3,383,941	545,077		2,838,864
Loan	12	Deerfield Park Plaza	2.3%	1,983,740	12/31/2012	3,077,633	1,054,971	2,022,662	9.1%	8.5%	2,298,254	3,220,577	1,129,919	2,090,659	18,649	124,329	1,947,680
Loan	13	Continental Automotive Systems	2.1%						8.2%	8.0%	1,898,530	2,204,945	488,613	1,716,332	37,971		1,678,361
Loan	14	University Town Center	2.1%	3,563,097	12/31/2012	5,854,264	2,076,711	3,777,553	15.3%	14.3%	4,480,008	5,292,831	2,123,703	3,169,128	35,385	176,923	2,956,820
Loan	15	Meridian Corporate Center I & II	2.0%	1,028,778	12/31/2012	1,665,802	1,981,008	-315,206	10.1%	9.0%	4,426,697	4,372,832	2,326,114	2,046,719	35,219	176,095	1,835,405
Property	15.01	Meridian Corporate Center I	1.0%	122,189	12/31/2012	1,117,067	950,488	166,579			2,324,527	2,253,665	1,115,947	1,137,718	17,488	87,440	1,032,790
Property	15.02	Meridian Corporate Center II	1.0%	906,589	12/31/2012	548,735	1,030,520	-481,785			2,102,170	2,119,167	1,210,167	909,001	17,731	88,655	802,616
Loan	16	Colonial Estates	2.0%	1,463,675	12/31/2012	2,034,992	616,556	1,418,436	8.1%	8.0%	2,405,724	2,183,063	601,164	1,581,899	16,300		1,565,599
Loan	17	22 Exchange	2.0%	1,374,846	12/31/2012	3,720,334	2,252,255	1,468,079	7.4%	7.1%	3,765,974	3,629,851	2,185,773	1,444,078	45,916	18,788	1,379,374
Loan	18	Pinnacle Ridge	1.9%	1,527,658	12/31/2012	3,074,362	1,563,643	1,510,719	8.5%	8.2%	3,158,520	3,347,211	1,717,450	1,629,761	60,384		1,569,376
Loan	19	GRM Los Angeles	1.7%	997,573	12/31/2011	1,237,594	284,653	952,941	9.7%	9.3%	1,702,220	1,930,709	330,105	1,600,604	25,533	34,044	1,541,026
Loan	20	Sea View Senior Living(24)(29)	1.6%	1,739,067	12/31/2012	4,461,971	2,807,413	1,654,558	12.1%	11.8%	4,523,445	4,898,165	2,964,624	1,933,541	40,103		1,893,438
Loan	21	Pagoda Hotel & King Office	1.5%	2,365,737	12/31/2012	7,290,133	5,463,704	1,826,429	13.9%	11.6%	7,172,421	8,417,623	6,326,787	2,090,836	295,680	54,592	1,740,565
Property	21.01	Pagoda Hotel	1.2%	2,018,434	12/31/2012	6,365,678	4,743,941	1,621,736			6,493,119	7,164,527	5,581,061	1,583,467	286,581		1,296,886
Property	21.02	King Office	0.3%	347,302	12/31/2012	924,455	719,763	204,692			679,302	1,253,096	745,726	507,370	9,099	54,592	443,679
Loan	22	Westbrook Plaza	1.5%	1,333,874	12/31/2012	1,557,532	285,479	1,272,053	8.7%	8.2%	1,459,687	1,692,455	384,736	1,307,719	19,419	58,258	1,230,042
Loan	23	GreatStay Hotel Portfolio	1.3%	4,062,668	12/31/2012	16,793,918	12,522,183	4,271,735	25.7%	20.9%	13,569,088	16,224,328	12,773,735	3,450,593	648,973		2,801,620
Property	23.01	Holiday Inn Uniontown	0.7%	1,962,987	12/31/2012	5,852,778	3,818,323	2,034,455			4,785,009	5,577,108	3,905,921	1,671,187	223,084		1,448,102
Property	23.02	Holiday Inn Indiana	0.4%	1,252,974	12/31/2012	4,552,163	3,144,834	1,407,329			3,605,779	4,280,164	3,094,594	1,185,570	171,207		1,014,364
Property	23.03	Holiday Inn Clarion	0.2%	590,678	12/31/2012	3,077,805	2,555,806	521,999			2,343,072	2,996,422	2,740,816	255,606	119,857		135,749
Property	23.04	Holiday Inn Beaver Falls	0.1%	256,029	12/31/2012	3,311,172	3,003,220	307,952			2,835,228	3,370,634	3,032,404	338,230	134,825		203,405
Loan	24	Country Manor West MHP	1.2%	1,231,749	12/31/2012	1,759,034	608,450	1,150,584	9.2%	9.0%	1,995,264	1,813,350	677,783	1,135,567	22,297		1,113,270
Loan	25	Stonegate Park MHP	1.2%	938,974	12/31/2012	1,663,878	783,890	879,988	7.8%	7.7%	1,641,113	1,733,047	796,172	936,876	14,531		922,345
Loan	26	Pueblo Del Sol MHP	1.1%	1,091,441	12/31/2012	2,079,714	1,020,822	1,058,892	9.7%	9.4%	3,036,281	1,963,906	949,144	1,014,762	24,648		990,114
Loan	27	Hampton Inn Knoxville I-75 North	0.9%	1,075,598	12/31/2012	3,230,956	2,000,547	1,230,409	11.5%	10.5%	3,053,968	3,074,109	2,008,681	1,065,428	91,618		973,809
Loan	28	Pell City Limited Service Hotel Portfolio	0.9%	1,319,129	12/31/2012	3,110,984	2,012,559	1,098,425	15.4%	13.9%	3,466,601	3,493,165	2,112,145	1,381,020	139,727		1,241,292
Property	28.01	Holiday Inn Express & Suites Pell City	0.5%	724,490	12/31/2012	1,744,791	1,044,658	700,133			1,835,660	1,854,138	1,097,569	756,569	74,166		682,403
Property	28.02	Hampton Inn Pell City	0.4%	594,639	12/31/2012	1,366,193	967,901	398,292			1,630,941	1,639,027	1,014,576	624,451	65,561		558,889
Loan	29	Kipling Apartments	0.8%	491,016					8.7%	8.4%	1,155,298	1,255,017	539,421	715,596	27,000		688,595
Loan	30	Jackson Village Shopping Center	0.8%	734,693	12/31/2012	949,650	206,268	743,382	9.1%	8.4%	843,437	1,002,664	254,334	748,330	18,367	44,082	685,881
Loan	31	Richmond Valley Plaza	0.8%	544,463	12/31/2011	584,194	69,927	514,267	9.4%	9.3%	815,124	917,051	162,548	754,502	1,546	11,851	741,106
Loan	32	Fairfield Inn Butler	0.8%	962,814	12/31/2012	2,497,342	1,480,735	1,016,607	12.5%	11.3%	2,469,761	2,522,354	1,522,471	999,883	100,894		898,988
Loan	33	Bristol Village	0.8%	587,900					8.1%	7.8%	690,281	938,414	317,765	620,649	5,516	12,537	602,596
Loan	34	Candlewood Suites Syracuse Airport	0.8%	877,067	12/31/2012	2,408,795	1,575,919	832,876	11.6%	10.3%	2,385,012	2,446,030	1,556,389	889,641	97,841		791,800
Loan	35	Crossroads Shopping Center	0.8%	817,411	12/31/2012	1,090,981	213,833	877,148	10.6%	9.3%	1,012,150	1,087,367	290,637	796,731	37,720	62,866	696,145
Loan	36	College Corner & Whispering Pines	0.7%	703,278	12/31/2012	1,332,325	588,228	744,097	10.0%	9.3%	1,415,820	1,340,903	599,236	741,667	53,500		688,167
Property	36.01	College Corner Apartments	0.4%	355,082	12/31/2012	666,693	282,252	384,441			699,240	602,558	255,602	346,956	27,500		319,456
Property	36.02	Whispering Pines	0.4%	348,196	12/31/2012	665,632	305,976	359,656			716,580	738,345	343,634	394,711	26,000		368,711
Loan	37	Walmart - Johnson City	0.7%						10.5%	10.5%	775,000	767,250	7,673	759,578			759,578
Loan	38	Summit Commons(28)	0.7%	617,582	12/31/2012	936,761	232,202	704,560	10.3%	9.9%	896,148	966,052	243,505	722,547	10,344	18,048	694,156
Loan	39	Buckner Commons	0.7%	687,232	12/31/2011	1,024,560	360,568	663,992	10.4%	9.7%	876,046	1,209,228	530,592	678,636	11,169	36,720	630,747
Loan	40	Waynesboro Industrial Building	0.6%	721,444					15.4%	12.8%	1,377,500	1,364,030	386,170	977,859	71,250	95,000	811,609
Loan	41	Unisource	0.6%	542,377	12/31/2012	585,408	22,163	563,245	10.0%	9.3%	576,888	566,707	17,817	548,890	8,313	30,008	510,569
Loan	42	Intermex	0.5%	718,920	12/31/2011	808,752	177,083	631,669	8.9%	8.4%	551,050	599,281	125,478	473,802	3,050	25,420	445,332
Loan	43	Crichton Shopping Center	0.5%	455,215	12/31/2012	699,812	215,170	484,642	11.0%	9.3%	715,962	808,474	247,414	561,061	25,971	59,936	475,153
Loan	44	Pine Terrace Apartments	0.4%						12.2%	11.0%	980,856	1,019,010	572,140	446,869	44,400		402,469
Loan	45	Collingwood Gardens Apartments	0.4%	464,892	12/31/2012	1,089,716	734,757	354,959	12.8%	11.1%	1,233,957	1,202,812	736,883	465,929	59,100		406,829
Loan	46	Renaissance Apartments	0.3%	220,161	12/31/2011	368,660	151,397	217,263	8.4%	8.1%	355,800	435,141	157,698	277,443	9,240		268,203
Loan	47	Madison Peebles Center	0.3%	740,282	12/31/2011	846,843	194,298	652,545	10.6%	9.2%	410,418	535,012	207,085	327,927	15,130	28,819	283,978
Loan	48	Hocking Mall	0.3%	317,434	12/31/2011	411,290	131,226	280,063	11.6%	9.4%	420,124	474,462	127,244	347,218	18,159	48,481	280,578
Loan	49	Forest Grove	0.2%	279,942	12/31/2011	524,166	306,351	217,815	10.7%	9.7%	606,516	567,246	302,070	265,176	26,784		238,392

A-1-6

COMM 2014-CCRE18

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(15)

Expiration(15)

Extension Terms(15)

Largest Tenant (16)(18)(20)

Expiration (17)

2nd Largest Tenant (19)(20)

Expiration (17)

Loan

Bronx Terminal Market(27)(31)

13.5%

Leasehold

09/13/2055

5 options, 10 years each

Target

188,446

10/01/2033

BJ’s Wholesale Club

130,099

08/01/2029

Loan

Pacific Design Center(27)(28)

9.5%

Fee Simple

Interpublic Group

211,961

01/31/2017

Holly Hunt / Kneedler / Knoll

41,768

04/30/2018

Loan

Mellon Independence Center

6.6%

Fee Simple

Mellon Bank

153,194

12/31/2015

Philadelphia Parking Authority

77,000

04/30/2038

Loan

Southfield Town Center(27)

6.2%

Fee Simple

Fifth Third Bank

105,041

08/31/2016

AlixPartners

66,286

12/31/2018

Loan

City Place Midtown Apartments

4.9%

Fee Simple

NAP

Loan

Hampton Inn & Suites - Gulf Front

3.6%

Fee Simple

NAP

Loan

UNH & UME Student Housing Portfolio(32)

3.6%

Fee Simple

Property

7.01

UNH Student Housing Portfolio

2.0%

Fee Simple

NAP

Property

7.02

UME Student Housing Portfolio

1.6%

Fee Simple

NAP

Loan

399 Thornall Street

3.5%

Fee Simple

Daiichi Sankyo, Inc.

121,190

10/31/2018

Oracle Financial

48,476

08/31/2018

Loan

Midwest Portfolio

3.1%

Fee Simple

Property

9.01

Garden Quarter

1.1%

Fee Simple

NAP

Property

9.02

Oxford Court Apartments

0.8%

Fee Simple

NAP

Property

9.03

Glacier Hills Apartments

0.7%

Fee Simple

NAP

Property

9.04

Barrington Bridge

0.4%

Fee Simple

NAP

Loan

Met Center 10

2.9%

Fee Simple

PPD

224,979

10/31/2024

TDI

120,621

09/30/2018

Loan

Doubletree Modesto

2.6%

Fee Simple

NAP

Loan

Deerfield Park Plaza

2.3%

Fee Simple

The Tile Shop

21,486

06/30/2017

Barking Lot

16,009

07/05/2018

Loan

Continental Automotive Systems

2.1%

Fee Simple

Continental Automotive Systems, Inc

379,706

04/30/2029

NAP

Loan

University Town Center

2.1%

Fee Simple

Regal Royal Theatre

67,450

05/31/2027

FEMA

54,497

03/31/2018

Loan

Meridian Corporate Center I & II

2.0%

Fee Simple

Property

15.01

Meridian Corporate Center I

1.0%

Fee Simple

Hitachi Data Systems

61,426

02/29/2024

RGN-Denver, LLC

17,198

03/31/2015

Property

15.02

Meridian Corporate Center II

1.0%

Fee Simple

TIC-The Industrial Company

94,512

12/31/2019

URL Integration, Inc.

9,261

03/31/2017

Loan

Colonial Estates

2.0%

Fee Simple

NAP

Loan

22 Exchange

2.0%

Fee Simple

NAP

Loan

Pinnacle Ridge

1.9%

Fee Simple

NAP

Loan

GRM Los Angeles

1.7%

Fee Simple

GRM

170,222

04/30/2029

NAP

Loan

Sea View Senior Living(24)(29)

1.6%

Fee Simple

NAP

Loan

Pagoda Hotel & King Office

1.5%

Fee Simple/Leasehold

Various

None

Property

21.01

Pagoda Hotel

1.2%

Fee Simple/Leasehold

04/30/2047

None

NAP

Property

21.02

King Office

0.3%

Fee Simple/Leasehold

04/30/2041

None

Bank of Hawaii

5,233

11/30/2019

Charley’s Taxi

3,725

05/31/2016

Loan

Westbrook Plaza

1.5%

Fee Simple

Saigon Supermarket

57,716

05/31/2024

La Veranda

3,724

07/31/2017

Loan

GreatStay Hotel Portfolio

1.3%

Fee Simple

Property

23.01

Holiday Inn Uniontown

0.7%

Fee Simple

NAP

Property

23.02

Holiday Inn Indiana

0.4%

Fee Simple

NAP

Property

23.03

Holiday Inn Clarion

0.2%

Fee Simple

NAP

Property

23.04

Holiday Inn Beaver Falls

0.1%

Fee Simple

NAP

Loan

Country Manor West MHP

1.2%

Fee Simple/Leasehold

05/06/2044

None

NAP

Loan

Stonegate Park MHP

1.2%

Fee Simple

NAP

Loan

Pueblo Del Sol MHP

1.1%

Fee Simple

NAP

Loan

Hampton Inn Knoxville I-75 North

0.9%

Fee Simple

NAP

Loan

Pell City Limited Service Hotel Portfolio

0.9%

Fee Simple

Property

28.01

Holiday Inn Express & Suites Pell City

0.5%

Fee Simple

NAP

Property

28.02

Hampton Inn Pell City

0.4%

Fee Simple

NAP

Loan

Kipling Apartments

0.8%

Fee Simple

NAP

Loan

Jackson Village Shopping Center

0.8%

Fee Simple

The Kroger Company

64,615

02/28/2027

CVS Pharmacy Inc

10,722

08/31/2015

Loan

Richmond Valley Plaza

0.8%

Fee Simple

TD Bank

4,100

06/30/2029

Cabo Restaurant

2,742

07/31/2021

Loan

Fairfield Inn Butler

0.8%

Fee Simple

NAP

Loan

Bristol Village

0.8%

Fee Simple

McDonald’s

5,000

05/31/2032

Keiretsu Forum

3,800

12/31/2014

Loan

Candlewood Suites Syracuse Airport

0.8%

Fee Simple

NAP

Loan

Crossroads Shopping Center

0.8%

Fee Simple

Big Lot Stores Inc

37,200

01/31/2019

Beall’s Outlet Store

25,398

01/31/2018

Loan

College Corner & Whispering Pines

0.7%

Fee Simple

Property

36.01

College Corner Apartments

0.4%

Fee Simple

NAP

Property

36.02

Whispering Pines

0.4%

Fee Simple

NAP

Loan

Walmart - Johnson City

0.7%

Fee Simple

Walmart

132,242

07/21/2030

NAP

Loan

Summit Commons(28)

0.7%

Fee Simple

Food Lion LLC

34,928

12/08/2029

Ninja Management

2,080

08/31/2019

Loan

Buckner Commons

0.7%

Fee Simple

Dollar Tree

9,945

09/30/2018

Shoe Show

8,000

01/31/2016

Loan

Waynesboro Industrial Building

0.6%

Fee Simple

CBI (Shaw)

475,000

06/30/2018

NAP

Loan

Unisource

0.6%

Fee Simple

Unisource Worldwide, Inc.

83,125

05/31/2022

NAP

Loan

Intermex

0.5%

Fee Simple

Intermex Wire Transfer, LLC

25,420

11/30/2020

NAP

Loan

Crichton Shopping Center

0.5%

Fee Simple

Greer’s Food

19,981

12/31/2021

J&J Furniture

12,400

04/30/2016

Loan

Pine Terrace Apartments

0.4%

Fee Simple

NAP

Loan

Collingwood Gardens Apartments

0.4%

Fee Simple

NAP

Loan

Renaissance Apartments

0.3%

Fee Simple

NAP

Loan

Madison Peebles Center

0.3%

Fee Simple

TSC

26,123

10/30/2023

Peebles

22,570

12/31/2021

Loan

Hocking Mall

0.3%

Fee Simple

Tractor Supply

25,000

01/15/2021

Goodwill Industries

20,576

12/31/2017

Loan

Forest Grove

0.2%

Fee Simple

NAP

A-1-7

COMM 2014-CCRE18

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

% of

Property

Initial Pool

Lease

Occupancy

Flag

Property Name

Balance

3rd Largest Tenant (16)(19)(20)

Expiration (17)

4th Largest Tenant (16)

Expiration (17)

5th Largest Tenant (19)

Expiration (17)

Occupancy (5)(17)(19)

As-of Date

Loan

Bronx Terminal Market(27)(31)

13.5%

Home Depot

124,955

02/01/2034

Toys ‘R’ Us / Babies ‘R’ Us

76,921

01/31/2020

Burlington Coat Factory

74,329

01/01/2028

99.3%

04/01/2014

Loan

Pacific Design Center(27)(28)

9.5%

Baker Knapp & Tubbs

18,620

10/31/2024

Kravet

12,576

11/30/2017

Janus

13,317

08/31/2015

72.7%

03/03/2014

Loan

Mellon Independence Center

6.6%

Ross Dress for Less

45,070

01/31/2022

Internal Revenue Service

44,450

08/31/2014

Philadelphia Municipal Authority

26,758

06/27/2015

84.9%

03/31/2014

Loan

Southfield Town Center(27)

6.2%

Brooks & Kushman

45,359

12/31/2023

Global Hue

41,051

05/31/2016

Microsoft

40,437

11/30/2017

67.2%

02/28/2014

Loan

City Place Midtown Apartments

4.9%

NAP

97.2%

04/26/2014

Loan

Hampton Inn & Suites - Gulf Front

3.6%

NAP

78.3%

04/30/2014

Loan

UNH & UME Student Housing Portfolio(32)

3.6%

98.6%

04/17/2014

Property

7.01

UNH Student Housing Portfolio

2.0%

NAP

98.7%

04/17/2014

Property

7.02

UME Student Housing Portfolio

1.6%

NAP

98.6%

04/17/2014

Loan

399 Thornall Street

3.5%

WeiserMazars LLP

24,638

01/31/2021

Alfieri, LLC

24,238

12/31/2027

Grant Thornton, LLP

16,075

09/30/2014

79.8%

06/06/2014

Loan

Midwest Portfolio

3.1%

96.7%

04/01/2014

Property

9.01

Garden Quarter

1.1%

NAP

99.5%

04/01/2014

Property

9.02

Oxford Court Apartments

0.8%

NAP

94.2%

04/01/2014

Property

9.03

Glacier Hills Apartments

0.7%

NAP

98.4%

04/01/2014

Property

9.04

Barrington Bridge

0.4%

NAP

93.0%

04/01/2014

Loan

Met Center 10

2.9%

NAP

100.0%

06/01/2014

Loan

Doubletree Modesto

2.6%

NAP

74.0%

02/28/2014

Loan

Deerfield Park Plaza

2.3%

State of IL (drivers licence facility)

8,000

03/31/2017

Hadassah

7,670

03/31/2020

Fresinius Medical

7,500

03/31/2024

88.4%

04/01/2014

Loan

Continental Automotive Systems

2.1%

NAP

100.0%

06/06/2014

Loan

University Town Center

2.1%

Old Dominion Brew House

6,709

04/01/2018

Carolina Kitchen

6,004

03/05/2018

BonChon Chicken

4,512

12/31/2023

82.3%

06/01/2014

Loan

Meridian Corporate Center I & II

2.0%

98.3%

04/22/2014

Property

15.01

Meridian Corporate Center I

1.0%

Oscar A Aguirre, M.D.

6,961

10/31/2018

RJH Consultants, Inc.

6,760

10/15/2016

A&I Financial Services

6,512

12/31/2017

96.7%

04/22/2014

Property

15.02

Meridian Corporate Center II

1.0%

CHER, LLC

5,234

03/31/2015

The Solomon Foundation

3,901

09/09/2016

Foster Wheeler North America

3,546

11/30/2014

100.0%

04/22/2014

Loan

Colonial Estates

2.0%

NAP

88.7%

04/01/2014

Loan

22 Exchange

2.0%

NAP

92.4%

03/31/2014

Loan

Pinnacle Ridge

1.9%

NAP

93.6%

04/01/2014

Loan

GRM Los Angeles

1.7%

NAP

100.0%

06/06/2014

Loan

Sea View Senior Living(24)(29)

1.6%

NAP

91.9%

05/01/2014

Loan

Pagoda Hotel & King Office

1.5%

Various

Property

21.01

Pagoda Hotel

1.2%

NAP

90.7%

01/01/2014

Property

21.02

King Office

0.3%

Savio Associates LLC

3,015

06/30/2029

Maui Divers of Hawaii

2,625

07/31/2015

Chez Kenzo Bar & Grill

2,558

01/31/2018

86.9%

06/04/2014

Loan

Westbrook Plaza

1.5%

Dr. Kim Vo and Anne Nguyen

3,339

02/29/2016

Cafe Divang

3,085

08/31/2014

Nature’s Holistic

2,547

12/31/2016

98.5%

03/01/2014

Loan

GreatStay Hotel Portfolio

1.3%

63.8%

03/31/2014

Property

23.01

Holiday Inn Uniontown

0.7%

NAP

72.9%

03/31/2014

Property

23.02

Holiday Inn Indiana

0.4%

NAP

64.9%

03/31/2014

Property

23.03

Holiday Inn Clarion

0.2%

NAP

57.8%

03/31/2014

Property

23.04

Holiday Inn Beaver Falls

0.1%

NAP

56.8%

03/31/2014

Loan

Country Manor West MHP

1.2%

NAP

89.7%

05/09/2014

Loan

Stonegate Park MHP

1.2%

NAP

89.8%

05/13/2014

Loan

Pueblo Del Sol MHP

1.1%

NAP

61.1%

03/01/2014

Loan

Hampton Inn Knoxville I-75 North

0.9%

NAP

77.4%

03/31/2014

Loan

Pell City Limited Service Hotel Portfolio

0.9%

61.2%

03/31/2014

Property

28.01

Holiday Inn Express & Suites Pell City

0.5%

NAP

57.4%

03/31/2014

Property

28.02

Hampton Inn Pell City

0.4%

NAP

65.9%

03/31/2014

Loan

Kipling Apartments

0.8%

NAP

92.6%

06/03/2014

Loan

Jackson Village Shopping Center

0.8%

Tuesday Morning, Inc

7,700

07/31/2016

Sally Beauty Company

1,600

MTM

Lam Nguyen and Bao N

1,400

05/31/2016

96.7%

02/01/2014

Loan

Richmond Valley Plaza

0.8%

Starbucks

2,000

05/31/2023

Casale Bakery

1,450

07/31/2021

Cigar Vault

1,420

07/31/2021

100.0%

04/01/2014

Loan

Fairfield Inn Butler

0.8%

NAP

77.7%

02/28/2014

Loan

Bristol Village

0.8%

Starbucks

2,200

06/30/2024

Del Taco

2,160

07/31/2018

Inka Grill

2,103

04/30/2015

100.0%

04/01/2014

Loan

Candlewood Suites Syracuse Airport

0.8%

NAP

72.2%

03/31/2014

Loan

Crossroads Shopping Center

0.8%

Moran Foods, Inc.

15,953

02/28/2015

Catosouth, LLC

10,536

01/31/2016

Kevin Hofkin

10,000

07/31/2016

91.2%

02/01/2014

Loan

College Corner & Whispering Pines

0.7%

91.6%

03/14/2014

Property

36.01

College Corner Apartments

0.4%

NAP

84.5%

03/14/2014

Property

36.02

Whispering Pines

0.4%

NAP

99.0%

03/14/2014

Loan

Walmart - Johnson City

0.7%

NAP

100.0%

06/06/2014

Loan

Summit Commons(28)

0.7%

Summit Liquors

1,250

04/30/2019

Michael’s Cleaners

1,240

04/30/2015

Peking Wok

1,220

05/31/2020

85.7%

06/01/2014

Loan

Buckner Commons

0.7%

Anna’s Linens

7,400

01/31/2017

Dots

5,000

08/31/2018

Simply Fashions

4,500

12/31/2016

96.2%

05/01/2014

Loan

Waynesboro Industrial Building

0.6%

NAP

100.0%

06/06/2014

Loan

Unisource

0.6%

NAP

100.0%

06/06/2014

Loan

Intermex

0.5%

NAP

100.0%

06/06/2014

Loan

Crichton Shopping Center

0.5%

Family Dollar

11,966

01/31/2020

Rainbow USA, Inc.

10,725

01/31/2018

KIMS Fashions and Beauty

7,500

02/28/2019

100.0%

04/01/2014

Loan

Pine Terrace Apartments

0.4%

NAP

93.2%

04/15/2014

Loan

Collingwood Gardens Apartments

0.4%

NAP

98.5%

05/19/2014

Loan

Renaissance Apartments

0.3%

NAP

95.8%

02/07/2014

Loan

Madison Peebles Center

0.3%

Great Lakes

11,489

02/28/2017

Snap Fitness

4,500

10/31/2016

TNT Tanning

2,300

10/31/2017

96.9%

04/24/2014

Loan

Hocking Mall

0.3%

Peebles

12,800

01/31/2024

Sears

8,510

11/30/2016

Family Dollar

7,560

12/31/2014

82.2%

03/20/2014

Loan

Forest Grove

0.2%

NAP

91.7%

03/04/2014

A-1-8

COMM 2014-CCRE18

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

			% of	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
Property			Initial Pool	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax	Insurance	Insurance	Engineering
Flag	ID	Property Name	Balance	Reserves($)(21)	Reserves ($)(22)	Reserves($)(21)	Reserves ($)(22)	Reserves($)(21)	Reserves ($)(22)	Reserves($)(21)	Reserves ($)(22)	Reserves($)(21)
Loan	1	Bronx Terminal Market(27)(31)	13.5%		Springing		Springing		Springing		Springing
Loan	2	Pacific Design Center(27)(28)	9.5%		20,914	2,000,000	50,000	738,404	184,601	344,266	86,067
Loan	3	Mellon Independence Center	6.6%	108,150	Springing	5,566,205	Springing	288,253	144,126	171,764	34,353
Loan	4	Southfield Town Center(27)	6.2%	9,400,000	44,841	12,600,000	179,362	2,259,860	360,991	48,470	48,470	277,438
Loan	5	City Place Midtown Apartments	4.9%		5,854			550,000	91,667	42,912	10,728
Loan	6	Hampton Inn & Suites - Gulf Front	3.6%		4.0% of prior month’s gross revenues			54,343	7,763	107,483	15,355
Loan	7	UNH & UME Student Housing Portfolio(32)	3.6%	204,000	11,900			254,167	104,167	51,636	13,076
Property	7.01	UNH Student Housing Portfolio	2.0%
Property	7.02	UME Student Housing Portfolio	1.6%
Loan	8	399 Thornall Street	3.5%		5,587	1,087,160	42,000	167,644	83,822		Springing	30,688
Loan	9	Midwest Portfolio	3.1%		16,456			192,173	19,835	28,733	12,639	1,000,000
Property	9.01	Garden Quarter	1.1%
Property	9.02	Oxford Court Apartments	0.8%
Property	9.03	Glacier Hills Apartments	0.7%
Property	9.04	Barrington Bridge	0.4%
Loan	10	Met Center 10	2.9%		9,504	2,484,772	19,417	269,292	53,858		2,792	1,686,119
Loan	11	Doubletree Modesto	2.6%		1/12 of 4.0% of prior year’s gross income		1/12 of 4.0% of prior year’s income derived from leases	102,258	34,086	143,813	11,063
Loan	12	Deerfield Park Plaza	2.3%		1,558		10,384	350,000	56,441	24,350	2,435
Loan	13	Continental Automotive Systems	2.1%	15,250	3,164	777,730		56,868	28,434	2,358	1,179	566,020
Loan	14	University Town Center	2.1%	134,375	Springing		14,744	451,500	64,500		Springing	15,625
Loan	15	Meridian Corporate Center I & II	2.0%		2,935		14,675	124,341	62,171	4,965	2,483	27,968
Property	15.01	Meridian Corporate Center I	1.0%
Property	15.02	Meridian Corporate Center II	1.0%
Loan	16	Colonial Estates	2.0%		1,358			158,018	22,574	17,976	2,247
Loan	17	22 Exchange	2.0%		3,826	375,000	Springing	622,347	59,950	55,932	4,143	100,531
Loan	18	Pinnacle Ridge	1.9%		6,167			147,111	49,037	13,536	6,768
Loan	19	GRM Los Angeles	1.7%		2,128			13,788	13,788		Springing
Loan	20	Sea View Senior Living(24)(29)	1.6%		3,342			40,960	5,120	9,000	3,000
Loan	21	Pagoda Hotel & King Office	1.5%		24,640		4,549	139,000	23,167	57,750	7,219	1,695,495
Property	21.01	Pagoda Hotel	1.2%
Property	21.02	King Office	0.3%
Loan	22	Westbrook Plaza	1.5%		1,618		4,855	68,000	11,333	5,888	1,963	30,000
Loan	23	GreatStay Hotel Portfolio	1.3%		1/12 of 4.0% of prior year’s gross income			220,750	33,000	44,820	11,205	157,000
Property	23.01	Holiday Inn Uniontown	0.7%
Property	23.02	Holiday Inn Indiana	0.4%
Property	23.03	Holiday Inn Clarion	0.2%
Property	23.04	Holiday Inn Beaver Falls	0.1%
Loan	24	Country Manor West MHP	1.2%		1,865			116,250	12,500	9,696	1,939	81,563
Loan	25	Stonegate Park MHP	1.2%		1,210			63,750	21,250	4,021	1,340
Loan	26	Pueblo Del Sol MHP	1.1%		2,039			40,833	8,167	23,023	7,674
Loan	27	Hampton Inn Knoxville I-75 North	0.9%		1/12 of 4.0% of prior year’s gross income			57,860	9,643	30,599	2,354
Loan	28	Pell City Limited Service Hotel Portfolio	0.9%		4.0% of prior month’s gross revenues			42,050	5,256	2,597	2,597
Property	28.01	Holiday Inn Express & Suites Pell City	0.5%
Property	28.02	Hampton Inn Pell City	0.4%
Loan	29	Kipling Apartments	0.8%		2,813			49,471	9,894		Springing
Loan	30	Jackson Village Shopping Center	0.8%		2,908		3,673	54,640	10,928	18,533	2,648	10,000
Loan	31	Richmond Valley Plaza	0.8%		129		988	23,334	4,667	5,058	1,836
Loan	32	Fairfield Inn Butler	0.8%		4.0% of prior month’s gross revenues			37,657	6,261	10,403	2,081	17,050
Loan	33	Bristol Village	0.8%		460		1,045	19,098	9,549	1,929	Springing	3,063
Loan	34	Candlewood Suites Syracuse Airport	0.8%	8,154	8,154			139,004	17,334	24,090	2,677
Loan	35	Crossroads Shopping Center	0.8%		2,328		5,239	53,229	10,646	43,281	6,183	36,461
Loan	36	College Corner & Whispering Pines	0.7%		4,458			47,729	9,184	11,397	3,122	57,565
Property	36.01	College Corner Apartments	0.4%
Property	36.02	Whispering Pines	0.4%
Loan	37	Walmart - Johnson City	0.7%						Springing		Springing
Loan	38	Summit Commons(28)	0.7%		862	25,000	1,480	63,704	12,741	6,889	574	16,284
Loan	39	Buckner Commons	0.7%		931		5,166	108,177	21,635	7,119	3,559	35,110
Loan	40	Waynesboro Industrial Building	0.6%		5,938		7,917	15,500	3,333	39,964	6,920	240,625
Loan	41	Unisource	0.6%	Springing			2,500		Springing	1,621	540
Loan	42	Intermex	0.5%		254	400,000	2,118	35,000	8,750		Springing	3,750
Loan	43	Crichton Shopping Center	0.5%		2,164	75,000	6,243	37,571	3,757	8,809	4,404	22,000
Loan	44	Pine Terrace Apartments	0.4%	47,100	3,700			21,503	3,072		Springing
Loan	45	Collingwood Gardens Apartments	0.4%		4,925			10,857	2,171		7,303	22,313
Loan	46	Renaissance Apartments	0.3%	28,815	770		414	5,034	5,034	891	891	8,250
Loan	47	Madison Peebles Center	0.3%		1,261	50,000	2,402	36,917	7,383	5,937	848	9,375
Loan	48	Hocking Mall	0.3%		1,554	42,500	2,774		2,831	23,309	5,047	13,500
Loan	49	Forest Grove	0.2%		2,232			11,542	2,886		Springing	2,594

A-1-9

COMM 2014-CCRE18

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

			% of		Other
Property			Initial Pool	Other	Reserves
Flag	ID	Property Name	Balance	Reserves ($)(21)(22)(23)	Description (21)(23)
Loan	1	Bronx Terminal Market(27)(31)	13.5%	Springing	Ground Rent Reserve (Monthly: Springing)
Loan	2	Pacific Design Center(27)(28)	9.5%
Loan	3	Mellon Independence Center	6.6%	Springing	Contemplated Improvement Reserve (Springing)
Loan	4	Southfield Town Center(27)	6.2%	6,376,553	Existing Leases Reserve (Upfront: 3,991,751); Free Rent Reserve (Upfront: 2,384,802)
Loan	5	City Place Midtown Apartments	4.9%
Loan	6	Hampton Inn & Suites - Gulf Front	3.6%	165,000	Seasonality Reserve (Upfront: 165,000; Monthly: Springing)
Loan	7	UNH & UME Student Housing Portfolio(32)	3.6%
Property	7.01	UNH Student Housing Portfolio	2.0%
Property	7.02	UME Student Housing Portfolio	1.6%
Loan	8	399 Thornall Street	3.5%
Loan	9	Midwest Portfolio	3.1%
Property	9.01	Garden Quarter	1.1%
Property	9.02	Oxford Court Apartments	0.8%
Property	9.03	Glacier Hills Apartments	0.7%
Property	9.04	Barrington Bridge	0.4%
Loan	10	Met Center 10	2.9%	147,252	Parking Lot Reserve (Upfront: 112,500, Monthly: Springing); Free Rent Reserve (Upfront: 34,752, Monthly: 20,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	11	Doubletree Modesto	2.6%
Loan	12	Deerfield Park Plaza	2.3%	Springing	Tile Shop Reserve (Springing Monthly: Excess Cash Flow)
Loan	13	Continental Automotive Systems	2.1%	308,000	Rent Holdback Reserve (Upfront: 308,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	14	University Town Center	2.1%	Springing	Occupancy Reserve (Springing Monthly: Excess Cash Flow)
Loan	15	Meridian Corporate Center I & II	2.0%	49,320	Free Rent Reserve (Upfront: 49,320); Major Tenant Reserve (Springing Monthly: Excess Cash Flow)
Property	15.01	Meridian Corporate Center I	1.0%
Property	15.02	Meridian Corporate Center II	1.0%
Loan	16	Colonial Estates	2.0%
Loan	17	22 Exchange	2.0%	136,045	Pronto Tenant Allowance Reserve (Upfront: 136,045)
Loan	18	Pinnacle Ridge	1.9%
Loan	19	GRM Los Angeles	1.7%
Loan	20	Sea View Senior Living(24)(29)	1.6%
Loan	21	Pagoda Hotel & King Office	1.5%	985,679	Pagoda PIP (Upfront: 708,000); Ground Rent (Upfront: 212,679; Monthly: Springing); Seasonality (Upfront: 65,000; Monthly: Springing); Bank of Hawaii (Springing Monthly: Excess Cash)
Property	21.01	Pagoda Hotel	1.2%
Property	21.02	King Office	0.3%
Loan	22	Westbrook Plaza	1.5%
Loan	23	GreatStay Hotel Portfolio	1.3%	4,284,000	PIP Reserve (Upfront: 4,000,000); Beaver Falls Renovation Reserve (Upfront: 284,000); Discretionary Improvement Reserve (Monthly: 50,000)
Property	23.01	Holiday Inn Uniontown	0.7%
Property	23.02	Holiday Inn Indiana	0.4%
Property	23.03	Holiday Inn Clarion	0.2%
Property	23.04	Holiday Inn Beaver Falls	0.1%
Loan	24	Country Manor West MHP	1.2%
Loan	25	Stonegate Park MHP	1.2%
Loan	26	Pueblo Del Sol MHP	1.1%
Loan	27	Hampton Inn Knoxville I-75 North	0.9%	Springing	Seasonality Reserve (Monthly: Springing); PIP Reserve (One-time Springing: Guaranteed costs of PIP or 125% estimated costs for PIP)
Loan	28	Pell City Limited Service Hotel Portfolio	0.9%	1,600,000	PIP Reserve (Upfront: 1,600,000)
Property	28.01	Holiday Inn Express & Suites Pell City	0.5%
Property	28.02	Hampton Inn Pell City	0.4%
Loan	29	Kipling Apartments	0.8%
Loan	30	Jackson Village Shopping Center	0.8%	Springing	Occupancy Reserve (Springing Monthly: Excess Cash Flow)
Loan	31	Richmond Valley Plaza	0.8%
Loan	32	Fairfield Inn Butler	0.8%	1,137,011	PIP Reserve (Upfront: 1,107,011); Seasonality Reserve (Upfront: 30,000; Monthly: Springing)
Loan	33	Bristol Village	0.8%	Springing	Starbucks Reserve (One-time Springing)
Loan	34	Candlewood Suites Syracuse Airport	0.8%
Loan	35	Crossroads Shopping Center	0.8%	Springing	Occupancy Reserve (Springing Monthly: Excess Cash Flow)
Loan	36	College Corner & Whispering Pines	0.7%
Property	36.01	College Corner Apartments	0.4%
Property	36.02	Whispering Pines	0.4%
Loan	37	Walmart - Johnson City	0.7%
Loan	38	Summit Commons(28)	0.7%
Loan	39	Buckner Commons	0.7%	192,086	Dots Rollover (Upfront: 125,000); Louisiana Chicken Holdback (Upfront: 60,000); Rent Concession (Upfront: 7,086); Lease Sweep (Springing Monthly: Excess Cash Flow)
Loan	40	Waynesboro Industrial Building	0.6%
Loan	41	Unisource	0.6%
Loan	42	Intermex	0.5%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	43	Crichton Shopping Center	0.5%
Loan	44	Pine Terrace Apartments	0.4%
Loan	45	Collingwood Gardens Apartments	0.4%
Loan	46	Renaissance Apartments	0.3%	100,000	Commercial Tenant Holdback (Upfront: 100,000)
Loan	47	Madison Peebles Center	0.3%	Springing	Anchor Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	48	Hocking Mall	0.3%	Springing	Major Lease Reserve (Springing Monthly: Excess Cash Flow)
Loan	49	Forest Grove	0.2%

A-1-10

COMM 2014-CCRE18

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

% of

Environmental

Property

Initial Pool

Report

Engineering

Loan

Flag

Property Name

Balance

Date (25)

Report Date

Purpose

Sponsor

Loan

Bronx Terminal Market(27)(31)

13.5%

01/08/2014

01/07/2014

Refinance

The Related Companies, L.P.

Loan

Pacific Design Center(27)(28)

9.5%

03/20/2014

03/28/2014

Refinance

Charles Steven Cohen

Loan

Mellon Independence Center

6.6%

04/09/2014

Acquisition

John Kusmiersky

Loan

Southfield Town Center(27)

6.2%

04/03/2014

Acquisition

Michael Silberberg; Alfons Melohn; Dennis Platt; Ronnie Roz; Harry Jacobowitz

Loan

City Place Midtown Apartments

4.9%

05/28/2014

05/19/2014

Refinance

Jonathan Farb

Loan

Hampton Inn & Suites - Gulf Front

3.6%

05/06/2014

05/05/2014

Refinance

Innisfree Hotels

Loan

UNH & UME Student Housing Portfolio(32)

3.6%

Acquisition/Refinance

William B. Fideli; Timothy B. Wills

Property

7.01

UNH Student Housing Portfolio

2.0%

05/15/2014

04/17/2014

Property

7.02

UME Student Housing Portfolio

1.6%

05/22/2014

04/17/2014

Loan

399 Thornall Street

3.5%

04/03/2014

Recapitalization

Michael Alfieri

Loan

Midwest Portfolio

3.1%

Refinance

Jacqueline A. Streit

Property

9.01

Garden Quarter

1.1%

06/09/2014

04/10/2014

Property

9.02

Oxford Court Apartments

0.8%

06/09/2014

04/10/2014

Property

9.03

Glacier Hills Apartments

0.7%

06/09/2014

04/10/2014

Property

9.04

Barrington Bridge

0.4%

06/09/2014

04/10/2014

Loan

Met Center 10

2.9%

03/20/2014

Refinance

Lloyd Kendall

Loan

Doubletree Modesto

2.6%

05/19/2014

04/15/2014

Refinance

R-Roof Assets, LLC

Loan

Deerfield Park Plaza

2.3%

06/13/2014

04/18/2014

Refinance

David Dresdner; Sherwood Blitstein

Loan

Continental Automotive Systems

2.1%

03/05/2014

03/04/2014

Refinance

John R. Lawson, II; James C. Burnett

Loan

University Town Center

2.1%

05/12/2014

05/08/2014

Acquisition

BE Investments LLC

Loan

Meridian Corporate Center I & II

2.0%

Acquisition

Stoltz Real Estate Fund IV, L.P.

Property

15.01

Meridian Corporate Center I

1.0%

03/12/2014

Property

15.02

Meridian Corporate Center II

1.0%

03/12/2014

Loan

Colonial Estates

2.0%

04/23/2014

04/18/2014

Refinance

Ross H. Partrich

Loan

22 Exchange

2.0%

03/04/2013

03/21/2013

Acquisition

Behringer Harvard Opportunity REIT II, Inc.

Loan

Pinnacle Ridge

1.9%

03/18/2014

03/17/2014

Refinance

Dawn McNaught; Bryan Mellinger

Loan

GRM Los Angeles

1.7%

03/13/2014

Refinance

Moishe Mana

Loan

Sea View Senior Living(24)(29)

1.6%

05/23/2014

Refinance

Eric W. Jacobsen; Richard J. Carney; Linda Carney

Loan

Pagoda Hotel & King Office

1.5%

Acquisition/Refinance

Peter B. Savio

Property

21.01

Pagoda Hotel

1.2%

11/26/2013

12/02/2013

Property

21.02

King Office

0.3%

01/29/2014

01/27/2014

Loan

Westbrook Plaza

1.5%

06/10/2014

05/27/2014

Refinance

Naftali Deutsch; Andrew Deutsch

Loan

GreatStay Hotel Portfolio

1.3%

Acquisition

Alfons Melohn

Property

23.01

Holiday Inn Uniontown

0.7%

05/15/2014

03/05/2014

Property

23.02

Holiday Inn Indiana

0.4%

05/15/2014

03/05/2014

Property

23.03

Holiday Inn Clarion

0.2%

05/15/2014

03/05/2014

Property

23.04

Holiday Inn Beaver Falls

0.1%

05/15/2014

03/05/2014

Loan

Country Manor West MHP

1.2%

06/10/2014

04/11/2014

Refinance

Frank T. Perano

Loan

Stonegate Park MHP

1.2%

06/02/2014

04/09/2014

Refinance

Paul S. Heath

Loan

Pueblo Del Sol MHP

1.1%

06/11/2014

04/09/2014

Refinance

Paul S. Heath

Loan

Hampton Inn Knoxville I-75 North

0.9%

05/23/2014

05/09/2014

Refinance

Edward F. Smith, Jr.; Regina M. Smith

Loan

Pell City Limited Service Hotel Portfolio

0.9%

Acquisition

James G. Doyle, trustee of Irrevocable Trust Agreement of Lawrence P. Doyle and Karen Doyle

Property

28.01

Holiday Inn Express & Suites Pell City

0.5%

04/11/2014

04/10/2014

Property

28.02

Hampton Inn Pell City

0.4%

04/11/2014

04/10/2014

Loan

Kipling Apartments

0.8%

03/19/2014

Refinance

Benjamin Nazarian; Neil Kadisha

Loan

Jackson Village Shopping Center

0.8%

05/06/2014

04/23/2014

Refinance

Herbert A. Tobin

Loan

Richmond Valley Plaza

0.8%

01/15/2014

01/16/2014

Refinance

Antonio Mandara; Emil Branchinelli; Alice Noce; Augusto Mandara; Joseph Noce; John Noce

Loan

Fairfield Inn Butler

0.8%

03/10/2014

Refinance

Brett C. Moody

Loan

Bristol Village

0.8%

04/16/2014

04/17/2014

Acquisition

The Festival Companies

Loan

Candlewood Suites Syracuse Airport

0.8%

05/08/2014

04/22/2014

Refinance

James P. McKenna; Jeffrey H. Booher

Loan

Crossroads Shopping Center

0.8%

04/28/2014

04/23/2014

Refinance

Herbert A. Tobin

Loan

College Corner & Whispering Pines

0.7%

Refinance

Paxton A. Schneider; David F. Atkins; Mark C. Atkins

Property

36.01

College Corner Apartments

0.4%

04/04/2014

Property

36.02

Whispering Pines

0.4%

04/04/2014

Loan

Walmart - Johnson City

0.7%

03/28/2014

04/21/2014

Acquisition

Jeffrey N. Allen

Loan

Summit Commons(28)

0.7%

01/08/2014

01/06/2014

Refinance

Gary J. Davies; David P. Hill

Loan

Buckner Commons

0.7%

03/12/2014

Acquisition

Aly Hussaini; Karim Peermohammed; Sadruddin Sarfani; Karim Nooruddin; Mahmood Ali

Loan

Waynesboro Industrial Building

0.6%

05/21/2014

04/08/2014

Refinance

Ted Etheredge

Loan

Unisource

0.6%

04/21/2014

Refinance

Michael P. Ibe

Loan

Intermex

0.5%

03/21/2014

03/24/2014

Acquisition

George Dancea

Loan

Crichton Shopping Center

0.5%

04/25/2014

04/22/2014

Refinance

Arthur B. Cornfeld; David R. Topping; Alan E. Fisher

Loan

Pine Terrace Apartments

0.4%

05/02/2014

04/09/2014

Acquisition

CF Asset Management LLC

Loan

Collingwood Gardens Apartments

0.4%

04/18/2014

Acquisition

Marvin Rubner

Loan

Renaissance Apartments

0.3%

02/05/2014

Refinance

Bahram Cohanim; Porta Lee Cohanim

Loan

Madison Peebles Center

0.3%

05/14/2014

02/14/2014

Refinance

Matthew J. McGill; Nancy J. McGill

Loan

Hocking Mall

0.3%

03/31/2014

Refinance

Alan B. Wolpert; Melvin Schreiber

Loan

Forest Grove

0.2%

11/05/2013

02/04/2014

Refinance

Robert H. Turner

A-1-11

COMM 2014-CCRE18

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

Guarantor (26)

Amount (27)(28)(29)

Existing Additional Debt Description (27)(28)(29)

Type (30)

Loan

Bronx Terminal Market(27)(31)

13.5%

The Related Companies, L.P.

245,000,000

Pari Passu Debt

Mezzanine

Loan

Pacific Design Center(27)(28)

9.5%

Charles Steven Cohen

70,000,000

$50.0 Million Pari Passu Debt; $20.0 Million Mezzanine Debt

NAP

Loan

Mellon Independence Center

6.6%

John Kusmiersky

None

NAP

Loan

Southfield Town Center(27)

6.2%

Michael Silberberg; Alfons Melohn; Dennis Platt; Ronnie Roz; Harry Jacobowitz

80,000,000

Pari Passu Debt

NAP

Loan

City Place Midtown Apartments

4.9%

Jonathan Farb

None

NAP

Loan

Hampton Inn & Suites - Gulf Front

3.6%

Julian MacQueen

None

NAP

Loan

UNH & UME Student Housing Portfolio(32)

3.6%

William B. Fideli; Timothy B. Wills

None

NAP

Property

7.01

UNH Student Housing Portfolio

2.0%

Property

7.02

UME Student Housing Portfolio

1.6%

Loan

399 Thornall Street

3.5%

Michael Alfieri

None

NAP

Loan

Midwest Portfolio

3.1%

Jacqueline A. Streit

None

NAP

Property

9.01

Garden Quarter

1.1%

Property

9.02

Oxford Court Apartments

0.8%

Property

9.03

Glacier Hills Apartments

0.7%

Property

9.04

Barrington Bridge

0.4%

Loan

Met Center 10

2.9%

Lloyd Kendall

None

NAP

Loan

Doubletree Modesto

2.6%

R-Roof Assets, LLC

None

NAP

Loan

Deerfield Park Plaza

2.3%

David Dresdner; Sherwood Blitstein

None

NAP

Loan

Continental Automotive Systems

2.1%

John R. Lawson, II; James C. Burnett

None

NAP

Loan

University Town Center

2.1%

BE Investments LLC

None

NAP

Loan

Meridian Corporate Center I & II

2.0%

Stoltz Real Estate Fund IV, L.P.

None

NAP

Property

15.01

Meridian Corporate Center I

1.0%

Property

15.02

Meridian Corporate Center II

1.0%

Loan

Colonial Estates

2.0%

Ross H. Partrich

None

NAP

Loan

22 Exchange

2.0%

Behringer Harvard Opportunity REIT II, Inc.

None

NAP

Loan

Pinnacle Ridge

1.9%

Dawn McNaught; Bryan Mellinger

None

NAP

Loan

GRM Los Angeles

1.7%

Moishe Mana

None

NAP

Loan

Sea View Senior Living(24)(29)

1.6%

Eric W. Jacobsen; Richard J. Carney; Linda Carney

1,800,000

$1.3 Million Subordinate Equity Secured Debt; $0.5 Million Subordinate Unsecured Debt

NAP

Loan

Pagoda Hotel & King Office

1.5%

Peter B. Savio

None

NAP

Property

21.01

Pagoda Hotel

1.2%

Property

21.02

King Office

0.3%

Loan

Westbrook Plaza

1.5%

Naftali Deutsch; Andrew Deutsch

None

NAP

Loan

GreatStay Hotel Portfolio

1.3%

Alfons Melohn

None

NAP

Property

23.01

Holiday Inn Uniontown

0.7%

Property

23.02

Holiday Inn Indiana

0.4%

Property

23.03

Holiday Inn Clarion

0.2%

Property

23.04

Holiday Inn Beaver Falls

0.1%

Loan

Country Manor West MHP

1.2%

Frank T. Perano

None

NAP

Loan

Stonegate Park MHP

1.2%

Paul S. Heath

None

NAP

Loan

Pueblo Del Sol MHP

1.1%

Paul S. Heath

None

NAP

Loan

Hampton Inn Knoxville I-75 North

0.9%

Edward F. Smith, Jr.; Regina M. Smith

None

NAP

Loan

Pell City Limited Service Hotel Portfolio

0.9%

James G. Doyle, trustee of Irrevocable Trust Agreement of Lawrence P. Doyle and Karen Doyle

None

NAP

Property

28.01

Holiday Inn Express & Suites Pell City

0.5%

Property

28.02

Hampton Inn Pell City

0.4%

Loan

Kipling Apartments

0.8%

Benjamin Nazarian; Neil Kadisha

None

NAP

Loan

Jackson Village Shopping Center

0.8%

Herbert A. Tobin

None

NAP

Loan

Richmond Valley Plaza

0.8%

Antonio Mandara; Emil Branchinelli; Alice Noce; Augusto Mandara; Joseph Noce; John Noce

None

NAP

Loan

Fairfield Inn Butler

0.8%

Brett C. Moody

None

NAP

Loan

Bristol Village

0.8%

Mark Schurgin

None

NAP

Loan

Candlewood Suites Syracuse Airport

0.8%

James P. McKenna; Jeffrey H. Booher

None

NAP

Loan

Crossroads Shopping Center

0.8%

Herbert A. Tobin

None

NAP

Loan

College Corner & Whispering Pines

0.7%

Paxton A. Schneider; David F. Atkins; Mark C. Atkins

None

NAP

Property

36.01

College Corner Apartments

0.4%

Property

36.02

Whispering Pines

0.4%

Loan

Walmart - Johnson City

0.7%

Jeffrey N. Allen

None

NAP

Loan

Summit Commons(28)

0.7%

Gary J. Davies; David P. Hill

3,850,000

Mezzanine Debt

NAP

Loan

Buckner Commons

0.7%

Aly Hussaini; Karim Peermohammed; Sadruddin Sarfani; Karim Nooruddin; Mahmood Ali

None

NAP

Loan

Waynesboro Industrial Building

0.6%

Ted Etheredge

None

NAP

Loan

Unisource

0.6%

Michael P. Ibe

None

NAP

Loan

Intermex

0.5%

George Dancea

None

NAP

Loan

Crichton Shopping Center

0.5%

Arthur B. Cornfeld; David R. Topping; Alan E. Fisher

None

NAP

Loan

Pine Terrace Apartments

0.4%

CF Asset Management LLC

None

NAP

Loan

Collingwood Gardens Apartments

0.4%

Marvin Rubner

None

NAP

Loan

Renaissance Apartments

0.3%

Bahram Cohanim; Porta Lee Cohanim

None

NAP

Loan

Madison Peebles Center

0.3%

Matthew J. McGill; Nancy J. McGill

None

NAP

Loan

Hocking Mall

0.3%

Alan B. Wolpert; Melvin Schreiber

None

NAP

Loan

Forest Grove

0.2%

Robert H. Turner

None

NAP

A-1-12

FOOTNOTES TO ANNEX A-1

Loan numbers listed below refer to the ID number identified on Annex A-1 for the related Mortgage Loan.

(1)	CCRE—Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; GACC—German American Capital Corporation or one of its affiliates; LCF—Ladder Capital Finance LLC or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates.

(2)	CCRE—Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; GACC—German American Capital Corporation or one of its affiliates; LCF—Ladder Capital Finance LLC or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates.

(3)

Loan No. 1 - Bronx Terminal Market - The Original Balance and Cut-off Date Balance of $135.0 million represents the non-controlling Note A-4 ($40,000,000), Note A-5-2 ($55,000,000) and Note A-6 ($40,000,000) of a $380.0 million whole loan evidenced by seven pari passu notes. The pari passu companion loans are the controlling Note A-1 and Note A-2 in the aggregate original principal balance of $140.0 million, the non-controlling Note A-3 in the original principal balance of $80.0 million and the non-controlling Note A-5-1 in the original principal balance of $25.0 million. The controlling Note A-1 and Note A-2 were included in the COMM 2014-CCRE17 mortgage trust. The non-controlling Note A-3 and Note A-5-1 were included in the COMM 2014-UBS3 mortgage trust.

Loan No. 2 - Pacific Design Center - The Original Balance and Cut-off Date Balance of $95.0 million represent the controlling Note A-1 of a $145.0 million loan combination evidenced by two pari passu notes. The pari passu companion loan is the non-controlling Note A-2 in the original principal amount of $50.0 million, which was included in the WFCM 2014-LC16 mortgage trust.

Loan No. 4 - Southfield Town Center - The Original Balance and Cut-off Date Balance of $62.0 million represents the non-controlling Note A-2 of a $142.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the controlling Note A-1 in the original principal balance of $80.0 million, which was included in the COMM 2014-UBS3 mortgage trust.

(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.

(5)

Loan No. 2 - Pacific Design Center - The number of units includes 659,568 sq. ft. of space leased by permanent tenants, 70,210 sq. ft. of Design Lab space on the second floor of the “Blue Building” that is currently occupied by art galleries and 274,090 sq. ft. of vacant space. The related borrower does not charge any rent to tenants occupying the Design Lab space, and considers the galleries an amenity to design tenants. If the Design Lab space is considered vacant, the occupancy of the Pacific Design Center Mortgaged Property as of March 3, 2014 was 65.7%. The number of units is comprised of 717,914 sq. ft. of design showroom space (including the 70,210 sq. ft. of design space), 278,813 sq. ft. of office space and 7,141 sq. ft. of storage and showcase space.

Loan No. 11 - Doubletree Modesto - The Net Rentable Area and Occupancy for the Doubletree Modesto Mortgaged Property do not include 14 office suites totaling 58,697 sq. ft. or two retail suites totaling 2,757 sq. ft.

Loan No. 31 - Richmond Valley Plaza - The Richmond Valley Plaza Mortgaged Property has a 21,650 sq. ft. outparcel ground leased to TD Bank, but only the 4,100 sq. ft. improvements are included in the total sq. ft. Rent received from TD Bank is for the entire ground leased parcel.

Loan No. 46 - Renaissance Apartments - The Net Rentable Area and Occupancy for the Renaissance Apartments Mortgaged Property do not include four commercial suites totaling 4,970 sq. ft.

Loan No. 49 - Forest Grove - The Forest Grove Mortgaged Property is subject to a Low Income Housing Tax Credit (“LIHTC”) offered through the Tennessee Housing Development Agency. Under the LIHTC program, each of the units is restricted to prospective tenants who meet certain income requirements under the definitions of federal housing policy. These units have restricted rent levels associated with the LIHTC program.

A-1-13

(6)

The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. The Pari Passu Loan Primary Servicing Fee Rate for (A) the Bronx Terminal Market Mortgage Loan will be 0.0050% and (B) the Southfield Town Center Mortgage Loan will be 0.0700%.

(7)

Loan Nos. 12, 13, 21, 22, 24 and 26 - Deerfield Park Plaza, Continental Automotive Systems, Pagoda Hotel & King Office, Westbrook Plaza, Country Manor West MHP and Pueblo Del Sol MHP - The First Payment Date under the related mortgage loan documents will be in August 2014. Each related Mortgage Loan Seller will remit to the depositor on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in July 2014 at the related net mortgage pass-through rate on the Cut-off Date Balance of each of the related Mortgage Loans. Such amount will be included in the funds available for the first distribution date in July 2014. The First Payment Date, Original Term to Maturity or ARD, Remaining Term to Maturity or ARD, Remaining Interest Only Period and Prepayment Provisions have been adjusted to reflect this additional payment being made by the related Mortgage Loan Seller.

(8)

Monthly Debt Service, Annual 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.

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

Loan No. 27 - Hampton Inn Knoxville I-75 North - Upon the commencement of a cash management period under Hampton Inn Knoxville I-75 North Loan documents, the lockbox will become hard. Upon the cessation of the first cash management period, the lockbox will become soft.

Loan No. 30 - Jackson Village Shopping Center - Upon the commencement of a cash trap period under Jackson Village Shopping Center Loan documents, the lockbox will become hard.

Loan No. 35 - Crossroads Shopping Center - Upon the commencement of a cash trap period under Crossroads Shopping Center Loan documents, the lockbox will become hard.

(10)

“In Place” means, with respect to Cash Management, that related property cash flows go through a waterfall of required reserves 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 Nos. 1, 2 and 4 - Bronx Terminal Market, Pacific Design Center and Southfield Town Center - The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD,

A-1-14

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. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD for Southfield Town Center are calculated net of the $12,600,000 upfront TI/LC reserve and the $9,400,000 upfront replacement 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. A grace period does not apply to a maturity date or anticipated repayment date payment. 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.

(13)

Loan No. 10 - Met Center 10 - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “Prospective As-is” appraised value of $44.0 million. At closing, the borrower reserved approximately $4.2 million for outstanding landlord costs associated with interior remediation and tenant improvements and leasing expenses associated with the PPD lease renewal.

Loan No. 17 - 22 Exchange - Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” appraised value as of October 15, 2014, of $28.35 million. The borrower has invested approximately $1.8 million since 2013 in deferred maintenance that includes façade work to the exterior of the building and has informed the lender that it expects the work to be finished by October 2014.

Loan No. 28 - Pell City Limited Service Hotel Portfolio - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Renovated” appraised value of $12.8 million. At closing, the borrower reserved $1.6 million for outstanding PIP work at the properties.

(14)	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.

“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 the Mortgage Loan secured by a portfolio of Mortgaged Properties) and certain of the Mortgage Loans permit the substitution of another property or addition of new collateral, in each case under various circumstances. In some cases, this will result in a partial prepayment during what would otherwise be a lockout period. 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 - Bronx Terminal Market - On any date after April 15, 2016, so long as no trigger period is then continuing, the borrower may obtain the release of the release parcel, provided certain conditions in the loan documents are met.

Loan No. 7 - UNH & UME Student Housing Portfolio - At any time during the term of the UNH & UME Student Housing Portfolio Loan, the borrowers may obtain the release of the 10 Strafford Parcel and/or the 14 Strafford Parcel (both of which are located at the UNH Student Housing Property) provided that, among other things, (i) the UNH & UME Student Housing Portfolio Loan is prepaid in an amount equal to 120.0% of the Allocated Loan Amount and (ii) after giving effect to such release (a) the DSCR is greater than 1.35x and (b) the LTV ratio is less than 72.5%. The “Allocated Loan Amounts” are as follows: 10 Strafford Parcel - $825,000; 14 Strafford Parcel - $1,400,000. The 10 Strafford Parcel and the 14 Strafford Parcel contain 48 and 83 beds, respectively, and represent approximately 4.1% and 7.0%, respectively, of gross potential rent at UNH & UME Student Housing Portfolio Properties.

Loan No. 21 - Pagoda Hotel & King Office - Upon the exercise of a purchase option by the ground lessor at either or both of the Pagoda Hotel Mortgaged Property and the King Office Mortgaged Property, the related property must be released from the Pagoda Hotel & King Office Loan, provided that certain conditions for

A-1-15

release are satisfied as described in this Free Writing Prospectus under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases.”

Loan No. 26 - Pueblo Del Sol MHP - On any date after 30 days following the closing date, upon the sale of any mobile home units currently owned by the borrower to a third party, the borrower may obtain the release of such units, provided that the borrower satisfies certain conditions for release described in this Free Writing Prospectus under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases”.

Loan No. 28 - Pell City Limited Service Hotel Portfolio - After the expiration of the lockout period, the borrowers may obtain the release of one of Pell City Limited Service Hotel Portfolio Mortgaged Properties from the lien of the related mortgage upon a sale of such Pell City Limited Service Hotel Portfolio Mortgaged Property, provided each of the following conditions are satisfied; (i) both immediately before such sale and immediately thereafter, no event of default shall be continuing, (ii) the LTV ratio for the remaining property shall be no more than the lesser of the LTV ratio immediately prior to such release and 70%, (iii) the DSCR for the remaining property shall be no less than the greater of the DSCR immediately prior to such release and 2.12x and (iv) the borrowers will be required to defease an amount of principal equal to 120% of the allocated loan amount for the released property.

Loan No. 33 - Bristol Village - The Bristol Village Mortgage Loan may be prepaid freely at any time in connection with changes in laws or taxation that subject the lender to taxes or impose on the lender any conditions, including the imposition of reserves.

(15)	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. 1 - Bronx Terminal Market - The Bronx Terminal Market Mortgaged Property is subject to a ground lease with an expiration date of September 13, 2055 with five consecutive 10-year extension options. Ground rent due under the lease is calculated as the greater of (a) $341,183 per year, with 5.0% increases every five years beginning in August 2014, and (b) 2.0% of gross revenue from the Bronx Terminal Market Mortgaged Property, which increases to 3.0% in August 2014, 4.0% in August 2019 and 5.0% in August 2024. In addition, pursuant to the terms of the ground lease, in the event of certain sales or financings of the Bronx Terminal Market Mortgaged Property, the ground lessor is entitled to share in a portion of the net proceeds of such sale or financing in an amount equal to 7.5% of such net proceeds (if on or prior to the expiration of the initial term of the ground lease) or 15.0% of such net proceeds (if after the expiration of the initial term of the ground lease).

Loan No. 21 - Pagoda Hotel & King Office - A portion of The Pagoda Hotel Mortgaged Property is subject to a ground lease with an expiration of April 30, 2047 and no extension options. The current annual ground rent is $492,308. The ground rent will reset in May 2016 and adjust accordingly per the schedule specified in the ground lease. A portion of the King Office Mortgaged Property is subject to a ground lease with an expiration of April 30, 2041 and no extension options. The Lessor may terminate the lease on the last day of the calendar months between June 30, 2024 and April 30, 2029, with 90 days’ prior notice. The lessor may also terminate the ground lease on April 30, 2034 and April 30, 2039, with 6 months’ prior notice. The current annual ground rent is $145,733 and will reset on May 1, 2024 to the greater of (i) the then-current fair market rent or (ii) the product of 6.5% and the market value of the King Office Mortgaged Property as of that date.

Loan No. 24 - Country Manor West MHP - A portion of Country Manor West MHP Mortgaged Property is subject to a ground lease with an expiration of May 6, 2044 and no extension options. The current annual ground rent is $10.

(16)	The following tenants that occupy 5% or greater of the net rentable area at the related Mortgaged Property are borrower affiliates:

Loan No. 8 - 399 Thornall Street - The 4th Largest Tenant, Alfieri, LLC, which is an affiliate of the borrower, leases 7.2% of the net rentable area at the 399 Thornall Street Mortgaged Property.

Loan No. 19 - GRM Los Angeles - The Largest Tenant, GRM, which is an affiliate of the borrower, leases 100.0% of the net rentable area at the GRM Los Angeles Mortgaged Property.

Loan No. 20 - Sea View Senior Living - The tenant-in-common borrowers, Sea View Assisted Living Community, LLC (“Sea View”) and Carney’s Sea View, LLC (together, the “TIC Borrowers”) executed an

A-1-16

operating lease between the TIC Borrowers, as lessor, and Sea View, as lessee, pursuant to which Sea View will operate the Mortgaged Property as a senior housing facility.

Loan No. 21 - Pagoda Hotel & King Office - The 3rd Largest Tenant at the King Office Mortgaged Property, Savio Associates LLC, which is an affiliate of the borrower, as well as other affiliates of the borrower, occupy a total of 10.1% of the net rentable area at the King Office Mortgaged Property under four separate leases.

(17)

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 or tenants representing a certain percentage of net rentable area go dark or cease operations, if 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 certain of those tenants listed in Annex A-1:

Loan No. 1 - Bronx Terminal Market - The 4th Largest Tenant, Toys ‘R’ Us / Babies ‘R’ Us, has the option to terminate its lease effective May 1, 2016 and on each year thereafter through April 30, 2019 if its gross sales do not exceed $14.0 million for the preceding 12 month period, provided such termination notice may not be given later than 120 days after the expiration of the 12 month period.

Loan No. 2 - Pacific Design Center - A subsidiary of the Largest Tenant, Interpublic Group (211,961 sq. ft.), representing 21.1% of the net rentable area, has the right to terminate its tenant space by up to 16,175 sq. ft. provided that such tenant provides written notice by February 1, 2015 and pays a termination fee of $107,208.

Loan No. 3 - Mellon Independence Center - The 4th Largest Tenant, Internal Revenue Service may terminate its lease at any time upon 90 days’ prior written notice.

Loan No. 4 - Southfield Town Center - The 4th Largest Tenant, Global Hue, has the option to terminate its lease with at least 12 months prior written notice and payment of a termination fee equal to the six months of base rent that would have been due immediately following the early termination date plus unamortized leasing costs.

Loan No. 8 - 399 Thornall Street - The Largest Tenant, Daiichi Sankyo, Inc., has a termination option with respect to the 24,238 sq. ft. of space expiring May 31, 2024 in the event that the tenant enters into and commences on the term of a lease with the landlord for 100,000 sq. ft. or more of space in another building in the State of New Jersey.

Loan No. 10 - Met Center 10 - The 2nd Largest Tenant, TDI, has an ongoing termination right associated with appropriations; if state or federal funds become unavailable the tenant may terminate the lease. Additionally, TDI has a termination right exercisable on or after August 31, 2017 with 365 days notice should a state-approved lease consolidation facility or state-owned facility become available.

Loan No. 12 - Deerfield Park Plaza - The 3rd Largest Tenant, State of IL (drivers license facility), may terminate its lease at any time if it fails to receive the appropriate state funding or at any time, effective on the last day of any calendar month, with 90 days’ prior notice.

Loan No. 13 - Continental Automotive Systems - The single tenant, Continental Automotive Systems, Inc, may terminate its lease in the 10th year with written notice given by August 31, 2022 and payment of a termination fee of $2,135,453 by December 31, 2022.

Loan No. 14 - University Town Center - The Largest Tenant, Regal Royal Theatre, has a co-tenancy provision that permits the tenant to pay reduced rent, if for 180 days following written notice from the tenant there are fewer than five sit-down restaurants open for business and less than 60% of the balance of the then-constructed retail space (in no event to be less than 75,000 sq. ft.) is open for business at the project,

A-1-17

which includes the University Town Center Mortgaged Property and adjacent property that is not collateral for the University Town Center Loan. The co-tenancy provision permits the tenant to terminate the lease if the failure continues for one year beyond the initial 180 day period. By notice dated May 13, 2014, Regal Royal Theatre asserted that the restaurant requirement is not satisfied. The 5th Largest Tenant, BonChon Chicken, is expected to satisfy this restaurant requirement upon opening for business in July 2014. Per the University Town Center Loan documents, a cash flow sweep will commence upon the occurrence of a reduced rent period under the Regal Royal Theatre lease.

Loan No. 15 - Meridian Corporate Center I & II - The Largest Tenant at the Meridian Corporate Center I Mortgaged Property, Hitachi Data Systems has a one-time option to terminate its lease at the end of the 90th month of the term (August 31, 2020), upon nine months’ prior written notice and the payment of the unamortized cost of the landlord’s out of pocket expenses incurred in connection with the lease.

Loan No. 21 - Pagoda Hotel & King Office - The Largest Tenant at the King Office Mortgaged Property, Bank of Hawaii, has a one-time right to terminate its lease effective January 31, 2018 with written notice provided no later than January 31, 2017.

Loan No. 31 - Richmond Valley Plaza - The 3rd Largest Tenant, Starbucks, has a one-time right to terminate its lease effective July 31, 2016 with 120 days’ notice plus a termination fee equal to the unamortized tenant improvement and leasing commissions. The 4th Largest Tenant, Casale Bakery, may terminate its lease at any time with four months’ written notice.

Loan No. 33 - Bristol Village - The 3rd Largest Tenant, Starbucks may terminate its lease if substantial completion of its build-out does not occur by July 1, 2014, upon written notice.

Loan No. 42 - Intermex - The Single Tenant, Intermex Wire Transfer, LLC, has a one-time right to terminate its lease effective November 30, 2018 with written notice provided no later than February 28, 2018. In connection with the termination, the tenant is required to pay a termination fee of $175,000. Per the Intermex Loan documents, a full excess cash flow sweep will occur upon such termination.

Loan No. 43 - Crichton Shopping Center - The Largest Tenant, Greer’s Food (19,981 sq. ft.), representing 20.0% of the net rentable area, has the right to terminate its tenant space if a major food chain or major Dollar Store opens for business within a two mile radius of the property during the final five years of the lease (January 1, 2017 - December 31, 2021) by giving landlord one year’s written notice, which notice may not be given until after December 31, 2017. Such written notice may only be given if tenant’s cash flow has declined in the lease year immediately preceding the date of the written notice and such decline results in a negative cash flow for that period.

(18)	The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:

Loan No. 2 - Pacific Design Center - A subsidiary of the Largest Tenant, Interpublic Group (211,961 sq. ft.), representing 21.1% of the net rentable area, subleases 2,466 sq. ft. of its space to third party tenants.

(19)	There may be tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cutoff date of the securitization:

Loan No. 1 - Bronx Terminal Market - Occupancy includes Michaels, which leases 23,204 sq. ft. (2.5% of the net rentable area) and is currently dark but paying full contractual rent, and CUNY Hostos, which recently executed leases for 18,276 sq. ft. (2.0% of the net rentable area) of expansion space but is not yet paying rent or in occupancy of the expansion space.

Loan No. 14 - University Town Center - The 5th Largest Tenant, BonChon Chicken, has signed a lease for 4,512 sq. ft. The tenant is expected to open for business in July 2014.

Loan No. 33 - Bristol Village - The 3rd Largest Tenant, Starbucks has signed a ten-year lease for 2,200 sq. ft. on March 6, 2014. The tenant is expected to open for business in July 1, 2014.

Loan No. 38 - Summit Commons - The 2nd Largest Tenant, Ninja Management (2,080 sq. ft.) representing 4.0% of the net rentable area, has signed its lease and accepted its space but is not yet in occupancy.

A-1-18

Loan No. 47 - Madison Peebles Center - The 3rd Largest Tenant, Great Lakes, has signed a lease for 3,700 sq. ft. of expansion space. The tenant is currently occupying the space and is expected to pay rent in July 2014.

(20)	The following major tenants (listed 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. 4 - Southfield Town Center - The 2nd Largest Tenant, AlixPartners, has free rent and operating expense abatement under its lease from January 1, 2015 through March 31, 2015. At closing, the borrowers reserved $35,998 related to this free rent and operating expense abatement. The 3rd Largest Tenant, Brooks & Kushman, has free rent and operating expense abatement under its lease from January 1, 2015 through March 31, 2015 and from January 1, 2016 through March 31, 2016. At closing, the borrowers reserved $516,614 related to this free rent and operating expense abatement. Additionally, the borrowers reserved $1,832,190 related to free rent amounts for tenants not listed on Annex A-1.

Loan No. 10 - Met Center 10 - The Largest Tenant, PPD, has free rent under its lease for parking in October 2014 and half rent under its lease in July and August of each year in 2015 through 2019. Such free rent totals $1,085,106. At closing, the borrower deposited $34,752 and will deposit $20,000 on a monthly basis into a free rent reserve account (subject to a cap of $225,000). The funds in the free rent reserve will be released in July of 2014 and July and August of 2015 and 2016 pursuant to the free rent schedule in the loan documents. Due to the increases in base rent in the PPD and TDI, the 2nd Largest Tenant, leases, net cash flow accounting for the two half months of rent exceeds underwritten levels starting in 2017 so lender is only reserving free rent through 2016.

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

(22)	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. 2 - Pacific Design Center - Monthly TI/LC reserve collections of $50,000 will begin six months from the origination of the Mortgage Loan. The TI/LC reserve collections will be capped at $3,000,000 until the Mortgaged Property reaches 85% occupancy, at which point the cap will be reduced to $2,000,000.

Loan No. 3 - Mellon Independence Center - On a monthly basis, the borrower is required to deposit (i) $9,013 into a capital reserve account if the amount in the capital reserve account falls below $108,150 until the cap of $108,150 is met an and (ii) $30,042 into a TI/LC reserve account beginning at such time the rollover reserve is reduced to $500,000 and continuing until a cap of $721,000 is met. Prior to the commencement of any individual lighting or improvement work that exceeds $600,000 individually; the borrower is required to deposit an amount equal to the lender-approved proposed cost of such individual project. The borrower may in lieu of deposits to such improvements reserve, deliver either (i) a construction bond or (ii) an acceptable letter of credit in the face amount of the required improvement reserve.

Loan No. 4 - Southfield Town Center - Monthly deposits into the replacement reserve account are currently $44,841 and are initially subject to a cap of $1.625 million (excluding the upfront replacement reserve deposit). From and after the date on which amounts on deposit in the replacement reserve account equal or exceed $1.625 million, the cap will be reduced to $540,000 (excluding the upfront replacement reserve deposit). Monthly deposits into the TI/LC reserve account are currently $179,362 and are initially subject to a cap of $7.5 million (excluding the upfront TI/LC reserve deposit). From and after the date on which amounts on deposit in the TI/LC reserve account equal or exceed $7.5 million, the cap will be reduced to $2.0 million (excluding the upfront TI/LC reserve deposit).

Loan No. 6 - Hampton Inn & Suites - Gulf Front - The borrower will be required to make deposits into a seasonality reserve of $165,000, $290,000, $340,000 and $80,000 in June, July, August and September, respectively.

Loan No. 17 - 22 Exchange - On a monthly basis, the borrower is required to deposit $1,842 into a TI/LC reserve account if the account falls below $100,000 and until the cap of $100,000 is met.

A-1-19

Loan No. 22 - Westbrook Plaza - A “cash trap” into the TI/LC reserve will commence on September 30, 2022 unless the tenant under the Saigon lease or a replacement tenant extends the term of its lease prior to such date for a period of at least five years, subject to lender’s approval.

(23)	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. 12 - Deerfield Park Plaza - To avoid commencement of an excess cash flow sweep related to the expiration of the Tile Shop lease, the borrower may deposit $250,000 or a letter of credit in the amount of $250,000.

Loan No. 14 - University Town Center - To avoid commencement of an excess cash flow sweep related to the expiration of certain tenants’ leases, the borrower may deposit an amount (or a letter of credit) such that the aggregate balance of the rollover reserve and occupancy reserve exceeds $1,650,000.

Loan No. 30 - Jackson Village Shopping Center - To avoid commencement of a cash management period triggered by a DSCR less than 1.20x, the mortgage loan documents permit the borrower to post a letter of credit in an amount such that if used to prepay down the outstanding principal balance of the loan would result in a DSCR of 1.20x. To avoid commencement of a lease trigger period as defined under the loan documents, the borrower may post a letter of credit in the amount of $200,000.

Loan No. 35 - Crossroads Shopping Center - To avoid commencement of a cash management period triggered by a DSCR less than 1.20x, the mortgage loan documents permit the borrower to post a letter of credit in an amount such that if used to prepay down the outstanding principal balance of the loan would result in a DSCR of 1.20x. To avoid commencement of a lease trigger period as defined under the loan documents, the borrower may post a letter of credit in the amount of $181,000.

(24)

Loan No. 20 - Sea View Senior Living - There is a proposed condemnation that would potentially take up 14.5 sq. ft. None of the improvements would be affected by the proposed taking. Based upon the appraiser’s concluded value of $450,000/acre for the outparcels, the potential land taken would be worth approximately $45,000 (0.6% of Mortgage Loan amount).

(25)

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 or any other concerns of the parties to the respective Mortgage Loan. 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.

Loan No.	Mortgaged Property	Mortgaged Property Cut-off Date Balance	% of Initial Outstanding Pool Balance	Maximum Policy Amount	Premium Paid in Full	Policy Expiration Date
3	Mellon Independence Center	$65,500,000	6.6%	$15,000,000	Yes	4/29/2024
11	Doubletree Modesto	$26,400,000	2.6%	$2,000,000	Yes	5/9/2022
12	Deerfield Park Plaza	$23,000,000	2.3%	$2,000,000	Yes	6/12/2024
13	Continental Automotive Systems	$21,000,000	2.1%	$5,000,000	Yes	6/11/2024
43	Crichton Shopping Center	$5,100,000	0.5%	$3,000,000	Yes	5/23/2024

(26)

Loan No. 4 - Southfield Town Center - The borrowers, SL Town Center Realty LLC, AM Southfield LLC, PL Southfield LLC, ROZ Southfield LLC and HJ Southfield LLC, are structured as tenants-in-common and are each a single purpose Delaware limited liability company structured to be bankruptcy-remote, with two independent directors in its organizational structure. Each tenant-in-common borrower has a respective guarantor limited to the bankruptcy of that borrower and transfers and partition by such borrower: Michael Silberberg, Alfons Melohn, Dennis Platt, Ronnie Roz and Harry Jacobowitz, respectively. Michael Silberberg is the guarantor with respect to the entire Southfield Town Center Loan Combination.

A-1-20

(27)	Summary of Existing Pari Passu Debt

Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance	Companion Loan Cut-off Date Balance	Loan Combination Cut- off Date Balance	Loan Combination U/W NCF DSCR	Loan Combination Cut-off Date LTV Ratio		Loan Combination U/W NOI Debt Yield
1	Bronx Terminal Market	$135,000,000	$245,000,000	$380,000,000	1.70x	63.3	%	8.0%
2	Pacific Design Center	$95,000,000	$50,000,000	$145,000,000	1.55x	46.8	%	10.4%
4	Southfield Town Center	$62,000,000	$80,000,000	$142,000,000	1.85x	66.3	%(1)	12.5%

(1)	Loan Combination Cut-off Date LTV Ratio for the Southfield Town Center Mortgage Loan calculated net of the $12,600,000 upfront TI/LC reserve and the $9,400,000 upfront replacement reserve.

(28)	Mezzanine Loan Summary

Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance	% of Initial Outstanding Pool Balance	Mezzanine Debt Cut-off Date Balance	Annual Interest Rate on Mezzanine Loan	Mezzanine Loan Maturity Date	Intercreditor Agreement	Total Debt Cut-off Date LTV Ratio	Total Debt U/W NCF DSCR	Total Debt U/W NOI Debt Yield
2	Pacific Design Center(1)(2)	$95,000,000	9.5%	$20,000,000	9.7500%	7/11/2024	Yes	53.2%(3)	1.27x(3)	9.1%(3)
38	Summit Commons(4)(5)	$7,030,000	0.7%	$3,850,000	7.0000%	9/6/2019	Yes	76.1%	1.33x	10.3%

(1)	The related mezzanine loan is held by LCF or an affiliate thereof.

(2)	The Cut-off Date Balance of the Pacific Design Center Loan Combination is $145,000,000. See” Description of the Mortgage Pool—Loan Combinations—The Pacific Design Center Loan Combination” in this free writing prospectus.

(3)	Also reflects a $50,000,000 pari passu companion loan.

(4)	The related mezzanine loan is held by Food Lion LLC, the largest tenant at the Mortgaged Property. The related mezzanine loan is payable only out of excess cash flow, to the extent available.

(5)	As of May 9, 2014, there was $801,028 of accrued interest outstanding in addition to the principal balance of such mezzanine loan.

(29)	Additional Debt Summary

Loan No.		Mortgage Loan		Mortgage Loan Cut-off Date Balance		% of Initial Outstanding Pool Balance		Subordinate Debt Cut-off Date Balance		Annual Interest Rate on Subordinate Loan		Subordinate Loan Maturity Date		Intercreditor Agreement		Total Debt Cut-off Date LTV Ratio		Total Debt U/W NCF DSCR		Total Debt U/W NOI Debt Yield
20		Sea View Senior Living		$16,000,000		1.6%		$1,800,000(1)		(2)		(3)		No		(4)		(4)		(4)

(1)	Consists of an unsecured subordinate $500,000 note payable by one of the TIC borrowers and a $1,300,000 note secured by a pledge of a 40.0012% non-preferred and non-controlling membership interest in Sea View Assisted Living Community, LLC payable by one of the owners of such TIC borrower.

(2)	With respect to the $500,000 note payable, 12.0000%, and with respect to the $1,300,000 note payable, 9.0000%.

(3)	Maturity date of 60 days following expiration of loan term for the $500,000 note and September 1, 2023 for the $1,300,000 note.

(4)	The combined LTV Ratio, NCF DSCR and NOI Debt Yield of Mortgage Loan and both subordinate notes is 65.0%, 1.42x and 10.9%, respectively.

(30)	Future Mezzanine Indebtedness Summary

Loan

No.

Mortgage Loan

Mortgage Loan Cut-off Date Balance

% of Initial Outstanding

Pool Balance

Intercreditor Agreement Required

Combined Minimum DSCR

Combined Maximum LTV

Combined Debt Yield

Bronx Terminal Market(1)

$135,000,000

13.5%

Yes

1.30x

65.0%

NAP

(1)

Mezzanine debt is permitted after April 15, 2017 provided, among other things per the loan documents, (i) no more than one tranche of approved mezzanine loan is permitted at any time and (ii) the principal amount of the mezzanine loan cannot exceed the lesser of (a) $50,000,000 or (b) the amount that would result in (x) a combined LTV of less than or equal to 65.0% and (y) a combined DSCR greater than or equal to 1.30x.

(31)

Loan No. 1 - Bronx Terminal Market - Bronx Terminal Market Fund, LLC (the “Fund”), the owner of a 99.99% non-managing membership interest in RCDG Sub-CDE I, LLC (“RCDG Sub”), itself the owner of a 0.01% non-managing membership interest in the borrower, has pledged its interest in RCDG Sub as security for a $99.5 million loan (the “Fund Loan”) made by U.S. Bancorp Community Development Corporation for the purpose of preserving certain historic tax credits allocated in connection with the development of the Bronx Terminal Market Mortgaged Property. The documents evidencing the Fund Loan required RCDG Sub to deposit $99.5 million into a blocked account with an affiliate of the Fund Loan lender and provided that, on December 18, 2014, such amount will be released to RCDG Sub, used by RCDG Sub to make $99.5 million distribution to the Fund, and used by the Fund to repay the Fund Loan.

A-1-21

(32)

Loan No. 7 - The UNH & UME Student Housing Portfolio Mortgage Loan is comprised of (a) 13 properties with the following addresses in Durham, New Hampshire: 2 Mill Pond Road; 2 Strafford Avenue; 10 Strafford Avenue; 14 Strafford Avenue; 8 Main Street; 10 Main Street; 9 Woodman Road; 22 Garrison Avenue; 42 Garrison Avenue; 22 Madbury Road; 24 Madbury Road; 33 Madbury Road; and 37 Madbury Road and (b) one property with the following address in Orono, Maine: 4 Empire Drive.

A-1-22

Deutsche Mortgage & Asset Receiving FWPFree writing prospectus