Unassociated Document

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-193376-09


	COMM 2014-CCRE19 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., Natixis Securities Americas LLC, CastleOak Securities, L.P., Citigroup Global Markets Inc. 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-CCRE19 (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. 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-CCRE19

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

			% of		Mortgage	Mortgage				General	Detailed					Interest	Original	Remaining	Original	Remaining
Property			Initial Pool	# of	Loan	Loan	Original	Cut-off Date	Maturity	Property	Property	Interest	Total	Additional	Administrative	Accrual	Term to	Term to	Amortization	Amortization
Flag	ID	Property Name	Balance	Properties	Originator (1)(2)	Seller (1)(2)	Balance($)(3)	Balance($)(3)	or ARD Balance($)(6)	Type	Type(4)	Rate (7)	Strip	Strip	Fee Rate (5)	Basis	Maturity or ARD	Maturity or ARD	Term	Term
Loan	1	Bridgepoint Tower	6.6%	1	CCRE	CCRE	77,500,000	77,500,000	63,343,350	Office	Suburban	4.8185%	0.0162%	0.0000%	0.0162%	Actual/360	120	120	360	360
Loan	2	The Shoppes at Webb Gin	5.4%	1	LCF	LCF	63,700,000	63,700,000	55,709,955	Retail	Anchored	4.4600%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	360	360
Loan	3	Cipriani Manhattan Portfolio	5.1%	2	CCRE	CCRE	60,000,000	59,941,702	49,722,155	Mixed Use	Various	5.6733%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	349	348
Property	3.01	Cipriani 42nd Street	3.3%	1	CCRE	CCRE	38,687,259	38,649,669		Mixed Use	Event Space/Office/Retail
Property	3.02	Cipriani Wall Street	1.8%	1	CCRE	CCRE	21,312,741	21,292,033		Mixed Use	Event Space/Retail
Loan	4	Park at Siena	5.0%	1	GACC	GACC	58,500,000	58,500,000	54,878,705	Multifamily	Garden	4.2000%	0.0109%	0.0000%	0.0109%	Actual/360	60	60	360	360
Loan	5	Post Ranch Inn	4.3%	1	GACC	GACC	50,000,000	50,000,000	50,000,000	Hospitality	Full Service	3.8000%	0.0109%	0.0000%	0.0109%	Actual/360	60	60	0	0
Loan	6	Riverfront Towers	4.2%	1	GACC	GACC	48,750,000	48,750,000	42,116,582	Multifamily	High Rise	4.9400%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	360	360
Loan	7	866 Third Avenue Retail	3.4%	1	GACC	GACC	39,500,000	39,500,000	39,500,000	Retail	Anchored	4.4400%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	0	0
Loan	8	Best Western Dry Creek Inn	1.9%	1	CCRE	CCRE	22,420,000	22,420,000	17,533,390	Hospitality	Limited Service	4.7500%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	330	330
Loan	9	Best Western Sonoma Valley Inn	1.3%	1	CCRE	CCRE	15,600,000	15,600,000	12,199,862	Hospitality	Limited Service	4.7500%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	330	330
Loan	10	Clinton Square	2.7%	1	CCRE	CCRE	32,000,000	32,000,000	26,091,348	Office	CBD	4.7460%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	11	Harvard Park	2.6%	1	CCRE	CCRE	30,500,000	30,500,000	24,456,446	Retail	Anchored	4.2605%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	12	Springhill Suites Savannah Downtown	2.6%	1	GACC	GACC	30,000,000	30,000,000	27,509,942	Hospitality	Limited Service	4.6200%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	360	360
Loan	13	Holiday Inn Resort Lake Buena Vista	2.5%	1	LCF	LCF	29,000,000	29,000,000	24,163,243	Hospitality	Full Service	4.5490%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	360	360
Loan	14	MHP Portfolio	2.4%	7	LCF	LCF	28,585,000	28,585,000	27,403,259	Manufactured Housing Community	Manufactured Housing Community	5.3681%	0.0109%	0.0000%	0.0109%	Actual/360	60	60	360	360
Property	14.01	Rockwood Village MHP	0.7%	1	LCF	LCF	7,849,787	7,849,787		Manufactured Housing Community	Manufactured Housing Community
Property	14.02	Meadow Creek & Oak Creek	0.5%	1	LCF	LCF	5,392,804	5,392,804		Manufactured Housing Community	Manufactured Housing Community
Property	14.03	Robin Hood Park	0.4%	1	LCF	LCF	5,102,362	5,102,362		Manufactured Housing Community	Manufactured Housing Community
Property	14.04	Bonner Springs Estates	0.4%	1	LCF	LCF	4,128,988	4,128,988		Manufactured Housing Community	Manufactured Housing Community
Property	14.05	Creekside MHP	0.2%	1	LCF	LCF	2,700,327	2,700,327		Manufactured Housing Community	Manufactured Housing Community
Property	14.06	Quivira Hills Estates	0.2%	1	LCF	LCF	2,323,537	2,323,537		Manufactured Housing Community	Manufactured Housing Community
Property	14.07	Oakwood MHC	0.1%	1	LCF	LCF	1,087,196	1,087,196		Manufactured Housing Community	Manufactured Housing Community
Loan	15	Cartus HQ	2.4%	1	LCF	LCF	28,500,000	28,500,000	17,992,549	Office	Suburban	5.0390%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	240	240
Loan	16	Corporate Woods	2.3%	1	CCRE	CCRE	27,500,000	27,500,000	22,500,234	Office	Suburban	4.8500%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	17	Auraria Student Lofts	2.3%	1	LCF	LCF	27,225,000	27,225,000	23,900,645	Multifamily	Student Housing	4.6250%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	360	360
Loan	18	1503 North Cedar	2.2%	1	Natixis	Natixis	26,000,000	26,000,000	21,674,450	Office	Medical	5.4300%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	360	360
Loan	19	Lakes Professional Building	2.2%	1	CCRE	CCRE	26,000,000	26,000,000	21,058,844	Office	Medical	4.5500%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	20	CHS Professional	2.1%	1	Natixis	Natixis	24,300,000	24,300,000	20,257,274	Office	Medical	5.4300%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	360	360
Loan	21	Castaways	1.9%	1	LCF	LCF	22,650,000	22,650,000	18,357,418	Manufactured Housing Community	Recreational Vehicle Community	4.5690%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	360	360
Loan	22	Century Plaza	1.9%	1	CCRE	CCRE	22,500,000	22,500,000	19,235,702	Office	Suburban	4.5360%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	360	360
Loan	23	140 Second Street	1.7%	1	Natixis	Natixis	19,575,000	19,575,000	19,575,000	Mixed Use	Office/Retail	4.3500%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	0	0
Loan	24	Maui Portfolio	1.6%	2	CCRE	CCRE	19,000,000	18,975,382	14,679,021	Various	Various	5.9230%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	300	299
Property	24.01	Maui Beach Hotel	1.1%	1	CCRE	CCRE	12,496,333	12,480,141		Hospitality	Full Service
Property	24.02	Elleair Golf Course	0.6%	1	CCRE	CCRE	6,503,667	6,495,241		Other	Golf Course
Loan	25	Doubletree Emily Morgan	1.5%	1	CCRE	CCRE	17,500,000	17,500,000	15,823,322	Hospitality	Full Service	4.9900%	0.0309%	0.0200%	0.0109%	Actual/360	84	83	360	360
Loan	26	E Street	1.4%	1	CCRE	CCRE	16,500,000	16,500,000	16,500,000	Industrial	Warehouse/Distribution	4.7430%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	0	0
Loan	27	Sun MHC Portfolio	1.4%	3	CCRE	CCRE	16,400,000	16,400,000	13,373,161	Manufactured Housing Community	Manufactured Housing Community	4.7490%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Property	27.01	Timberbrook	0.6%	1	CCRE	CCRE	6,911,266	6,911,266		Manufactured Housing Community	Manufactured Housing Community
Property	27.02	Byrne Hills	0.5%	1	CCRE	CCRE	5,869,634	5,869,634		Manufactured Housing Community	Manufactured Housing Community
Property	27.03	Woodlake-Sommerdale	0.3%	1	CCRE	CCRE	3,619,101	3,619,101		Manufactured Housing Community	Manufactured Housing Community
Loan	28	Trump Plaza Commercial	1.3%	1	LCF	LCF	15,000,000	14,979,408	11,852,041	Mixed Use	Retail/Multifamily/Garage	3.8500%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	360	359
Loan	29	Tower23 Hotel	1.2%	1	GACC	GACC	14,600,000	14,600,000	11,873,736	Hospitality	Full Service	4.6700%	0.0509%	0.0000%	0.0509%	Actual/360	120	120	360	360
Loan	30	Chestnut Ridge Road Office Portfolio	1.2%	2	CCRE	CCRE	14,250,000	14,250,000	12,545,221	Office	Suburban	4.8880%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	324	324
Property	30.01	470 Chestnut Ridge Road	0.7%	1	CCRE	CCRE	7,950,000	7,950,000		Office	Suburban
Property	30.02	530 Chestnut Ridge Road	0.5%	1	CCRE	CCRE	6,300,000	6,300,000		Office	Suburban
Loan	31	Maple Glen Apartments(26)	1.2%	1	GACC	GACC	13,750,000	13,750,000	12,048,047	Multifamily	Garden	4.5400%	0.0609%	0.0000%	0.0609%	Actual/360	120	119	360	360
Loan	32	Hilton Garden Inn Laramie	1.0%	1	GACC	GACC	11,400,000	11,363,094	8,518,583	Hospitality	Full Service	4.9800%	0.0109%	0.0000%	0.0109%	Actual/360	120	118	300	298
Loan	33	Lorton Station Town Center	0.9%	1	CCRE	CCRE	10,800,000	10,800,000	9,849,794	Retail	Unanchored	4.2840%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	360	360
Loan	34	Kjellberg MHP	0.9%	1	LCF	LCF	10,300,000	10,300,000	9,832,859	Manufactured Housing Community	Manufactured Housing Community	4.8830%	0.0109%	0.0000%	0.0109%	Actual/360	60	60	360	360
Loan	35	Executive Park at East Gate	0.8%	1	LCF	LCF	9,825,000	9,814,436	8,065,945	Office	Suburban	4.9500%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	360	359
Loan	36	Reserve at Twin Oaks	0.8%	1	GACC	GACC	9,800,000	9,800,000	8,954,816	Multifamily	Garden	4.4000%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	360	360
Loan	37	Hampton Inn & Suites Trophy Club	0.8%	1	LCF	LCF	9,500,000	9,485,776	7,144,890	Hospitality	Limited Service	5.1560%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	300	299
Loan	38	545 Mission Street	0.8%	1	CCRE	CCRE	9,100,000	9,100,000	7,547,289	Mixed Use	Office/Retail	4.4000%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	39	Gateway Oaks Office	0.8%	1	CCRE	CCRE	9,000,000	9,000,000	7,338,437	Office	Suburban	4.7470%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	40	Shoppes at Metro Station	0.8%	1	CCRE	CCRE	8,850,000	8,850,000	7,121,434	Retail	Anchored	4.3610%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	41	San Francisco Boutique Hotel Portfolio	0.7%	2	CCRE	CCRE	8,500,000	8,500,000	7,310,110	Hospitality	Limited Service	4.9900%	0.0309%	0.0200%	0.0109%	Actual/360	123	120	360	360
Property	41.01	White Swan Inn	0.4%	1	CCRE	CCRE	5,000,000	5,000,000		Hospitality	Limited Service
Property	41.02	Petite Auberge	0.3%	1	CCRE	CCRE	3,500,000	3,500,000		Hospitality	Limited Service
Loan	42	The Falls	0.7%	1	GACC	GACC	8,400,000	8,400,000	7,967,972	Multifamily	Garden	5.1100%	0.0109%	0.0000%	0.0109%	Actual/360	60	59	360	360
Loan	43	Holiday Inn Palm Beach Airport	0.7%	1	LCF	LCF	8,000,000	8,000,000	7,508,037	Hospitality	Full Service	4.9140%	0.0109%	0.0000%	0.0109%	Actual/360	60	59	360	360
Loan	44	Rivanna Plaza	0.6%	1	CCRE	CCRE	7,500,000	7,500,000	6,448,173	Retail	Shadow Anchored	4.7500%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	360	360
Loan	45	Saint Clair Shores Medical Building	0.6%	1	CCRE	CCRE	7,200,000	7,200,000	5,871,341	Office	Medical	4.7500%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	46	Madison Apartments	0.6%	1	GACC	GACC	7,150,000	7,150,000	6,537,614	Multifamily	Mid Rise	4.4400%	0.0609%	0.0000%	0.0609%	Actual/360	120	119	360	360
Loan	47	Magnolia Point Apartments	0.6%	1	CCRE	CCRE	7,000,000	7,000,000	5,665,804	Multifamily	Garden	4.5300%	0.0684%	0.0000%	0.0684%	Actual/360	120	120	360	360
Loan	48	Rozzelle Crossing	0.6%	1	CCRE	CCRE	6,800,000	6,800,000	6,260,918	Retail	Anchored	4.8910%	0.0309%	0.0200%	0.0109%	Actual/360	60	60	360	360
Loan	49	Cypress Shopping Center	0.6%	1	CCRE	CCRE	6,625,000	6,625,000	5,688,451	Retail	Anchored	4.7000%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	360	360
Loan	50	Riverstone Village	0.5%	1	CCRE	CCRE	6,200,000	6,200,000	5,077,408	Retail	Unanchored	4.8775%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	51	Holiday Inn Capitol Square	0.5%	1	CCRE	CCRE	5,800,000	5,800,000	4,305,317	Hospitality	Full Service	4.8000%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	300	300
Loan	52	Howard & Caldwell Industrial Building	0.5%	1	CCRE	CCRE	5,750,000	5,736,088	3,565,481	Industrial	Warehouse/Distribution	4.6000%	0.0409%	0.0000%	0.0409%	Actual/360	120	119	240	239
Loan	53	Forest Oaks	0.4%	1	Natixis	Natixis	5,250,000	5,250,000	4,808,867	Multifamily	Garden	4.5500%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	360	360
Loan	54	Pheasant Ridge II Apartments	0.4%	1	LCF	LCF	5,248,750	5,248,750	2,234,960	Multifamily	Garden	4.9740%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	180	180
Loan	55	Hampton Inn Lakeland	0.4%	1	LCF	LCF	5,000,000	5,000,000	3,751,408	Hospitality	Limited Service	5.0920%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	300	300
Loan	56	1728 Sunrise Highway	0.4%	1	CCRE	CCRE	4,900,000	4,900,000	4,122,212	Office	Medical	4.8705%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	360	360
Loan	57	Portland MF Portfolio	0.4%	4	LCF	LCF	4,600,000	4,600,000	3,873,185	Various	Various	4.9000%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	360	360
Property	57.01	229 Congress Street	0.2%	1	LCF	LCF	2,081,123	2,081,123		Mixed Use	Multifamily/Retail
Property	57.02	41 Chestnut Street	0.1%	1	LCF	LCF	1,198,440	1,198,440		Multifamily	Garden
Property	57.03	193 Congress Street	0.1%	1	LCF	LCF	760,686	760,686		Multifamily	Garden
Property	57.04	28 High Street	0.0%	1	LCF	LCF	559,750	559,750		Multifamily	Garden
Loan	58	Jellystone of Birchwood Acres	0.4%	1	LCF	LCF	4,200,000	4,200,000	3,404,025	Manufactured Housing Community	Recreational Vehicle Community	4.5690%	0.0109%	0.0000%	0.0109%	Actual/360	120	120	360	360
Loan	59	Harbor Place	0.4%	1	CCRE	CCRE	4,200,000	4,195,216	3,419,437	Retail	Unanchored	4.7000%	0.0784%	0.0000%	0.0784%	Actual/360	120	119	360	359
Loan	60	La Quinta Ste Augustine	0.4%	1	Natixis	Natixis	4,200,000	4,193,647	3,152,403	Hospitality	Limited Service	5.1000%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	300	299
Loan	61	CNS & Schererville Self Storage	0.3%	2	Natixis	Natixis	3,900,000	3,895,954	3,217,674	Self Storage	Self Storage	5.1020%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	360	359
Property	61.01	Chicago Northside Storage	0.2%	1	Natixis	Natixis	2,300,000	2,297,614		Self Storage	Self Storage
Property	61.02	Schererville Storage	0.1%	1	Natixis	Natixis	1,600,000	1,598,340		Self Storage	Self Storage
Loan	62	Watchtower Self Storage	0.3%	1	CCRE	CCRE	3,830,000	3,825,658	3,120,409	Self Storage	Self Storage	4.7210%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	360	359
Loan	63	Autumn Chase Apartments	0.3%	1	CCRE	CCRE	3,562,500	3,559,057	3,304,877	Multifamily	Garden	5.3955%	0.0309%	0.0200%	0.0109%	Actual/360	60	59	360	359
Loan	64	Fresenius Deptford	0.3%	1	CCRE	CCRE	2,985,000	2,985,000	2,736,776	Office	Medical	4.6110%	0.0309%	0.0200%	0.0109%	Actual/360	120	120	360	360
Loan	65	Rockingham Square Shopping Center	0.2%	1	CCRE	CCRE	2,700,000	2,700,000	2,278,586	Retail	Anchored	4.9800%	0.0509%	0.0000%	0.0509%	Actual/360	120	118	360	360
Loan	66	All Stor - Mount Holly	0.2%	1	LCF	LCF	2,662,500	2,656,508	2,192,121	Self Storage	Self Storage	5.0400%	0.0109%	0.0000%	0.0109%	Actual/360	120	118	360	358
Loan	67	Hampton Court Apartments	0.2%	1	GACC	GACC	2,180,000	2,180,000	1,999,012	Multifamily	Low Rise	4.6200%	0.0909%	0.0000%	0.0909%	Actual/360	120	118	360	360
Loan	68	Cascade Springs	0.2%	1	LCF	LCF	2,150,000	2,146,894	1,628,277	Multifamily	Garden	5.3500%	0.0109%	0.0000%	0.0109%	Actual/360	120	119	300	299
Loan	69	Star Valley Ranch MHP	0.2%	1	CCRE	CCRE	2,000,000	2,000,000	1,688,913	Manufactured Housing Community	Manufactured Housing Community	5.0000%	0.0309%	0.0200%	0.0109%	Actual/360	120	119	360	360

A-1-1

COMM 2014-CCRE19

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

Pari Passu

% of

First

Monthly

Annual

Companion Loan

Remaining

Crossed

Property

Initial Pool

Origination

Payment

Maturity

ARD Loan

Final

Debt

Monthly Debt

Annual Debt

Interest Only

Cash

With

Underwritten

Grace

Payment

Flag

Property Name

Balance

Date

or ARD Date(7)

(Yes/No)(7)

Maturity Date(7)

Service($)(6)

Service($)

Period

Lockbox (8)

Management (9)(23)

Other Loans(10)

Borrower

NOI DSCR (6)(10)

NCF DSCR (6)(10)

Period(11)

Date

Loan

Bridgepoint Tower

6.6%

07/30/2014

09/06/2014

08/06/2024

407,483

4,889,793

Hard

Springing

1.43x

1.33x

Loan

The Shoppes at Webb Gin

5.4%

07/23/2014

09/06/2014

08/06/2024

321,246

3,854,956

Hard

Springing

1.43x

1.36x

Loan

Cipriani Manhattan Portfolio

5.1%

06/30/2014

08/06/2014

07/06/2024

351,420

4,217,042

Hard

In Place

3.91x

3.71x

Property

3.01

Cipriani 42nd Street

3.3%

Property

3.02

Cipriani Wall Street

1.8%

Loan

Park at Siena

5.0%

07/21/2014

09/06/2014

08/06/2019

276,280

3,315,354

Soft

Springing

1.57x

1.49x

Loan

Post Ranch Inn

4.3%

07/30/2014

09/06/2014

08/06/2019

Yes

08/06/2026

160,532

1,926,389

Hard

Springing

3.95x

3.46x

Loan

Riverfront Towers

4.2%

07/22/2014

09/06/2014

08/06/2024

259,916

3,118,990

Soft

Springing

1.29x

1.24x

Loan

866 Third Avenue Retail

3.4%

07/29/2014

09/06/2014

08/06/2024

148,180

1,778,158

120

Hard

Springing

1.48x

1.47x

Loan

Best Western Dry Creek Inn

1.9%

07/09/2014

09/06/2014

08/06/2024

121,825

1,461,906

Hard

Springing

Yes - A

Yes - B

1.70x

1.53x

Loan

Best Western Sonoma Valley Inn

1.3%

07/09/2014

09/06/2014

08/06/2024

84,767

1,017,205

Hard

Springing

Yes - A

Yes - B

1.70x

1.53x

Loan

Clinton Square

2.7%

07/15/2014

09/06/2014

08/06/2024

166,850

2,002,200

Soft Springing Hard

Springing

1.52x

1.42x

Loan

Harvard Park

2.6%

07/10/2014

09/06/2014

08/06/2024

150,229

1,802,751

Hard

Springing

1.57x

1.48x

Loan

Springhill Suites Savannah Downtown

2.6%

07/02/2014

08/06/2014

07/06/2024

154,152

1,849,825

Hard

Springing

1.84x

1.68x

Loan

Holiday Inn Resort Lake Buena Vista

2.5%

06/13/2014

08/06/2014

07/06/2024

147,784

1,773,411

Hard

Springing

2.68x

2.40x

Loan

MHP Portfolio

2.4%

07/15/2014

09/06/2014

08/06/2019

159,945

1,919,338

Soft

In Place

1.34x

1.31x

Property

14.01

Rockwood Village MHP

0.7%

Property

14.02

Meadow Creek & Oak Creek

0.5%

Property

14.03

Robin Hood Park

0.4%

Property

14.04

Bonner Springs Estates

0.4%

Property

14.05

Creekside MHP

0.2%

Property

14.06

Quivira Hills Estates

0.2%

Property

14.07

Oakwood MHC

0.1%

Loan

Cartus HQ

2.4%

07/16/2014

09/06/2014

08/06/2024

188,696

2,264,347

Hard

In Place

1.31x

1.24x

Loan

Corporate Woods

2.3%

07/24/2014

09/06/2014

08/06/2024

145,115

1,741,383

Soft Springing Hard

Springing

1.64x

1.32x

Loan

Auraria Student Lofts

2.3%

07/15/2014

09/06/2014

08/06/2024

139,974

1,679,694

Soft

In Place

1.39x

1.35x

Loan

1503 North Cedar

2.2%

07/25/2014

09/05/2014

08/05/2024

146,485

1,757,823

Hard

Springing

Yes - A

1.51x

1.48x

Loan

Lakes Professional Building

2.2%

07/25/2014

09/06/2014

08/06/2024

132,512

1,590,141

Soft Springing Hard

Springing

Yes - C

1.65x

1.54x

Loan

CHS Professional

2.1%

07/31/2014

09/05/2014

08/05/2024

136,907

1,642,889

Hard

Springing

Yes - A

1.66x

1.62x

Loan

Castaways

1.9%

07/22/2014

09/06/2014

08/06/2024

115,695

1,388,336

Hard

Springing

Yes - D

1.76x

1.75x

Loan

Century Plaza

1.9%

06/27/2014

08/06/2014

07/06/2024

114,486

1,373,832

Springing Hard

Springing

1.47x

1.35x

Loan

140 Second Street

1.7%

07/01/2014

08/05/2014

7/5/2024

71,945

863,339

119

Hard

Springing

1.86x

1.81x

Loan

Maui Portfolio

1.6%

07/03/2014

08/06/2014

07/06/2024

121,525

1,458,294

Hard

In Place

2.04x

1.78x

Property

24.01

Maui Beach Hotel

1.1%

Property

24.02

Elleair Golf Course

0.6%

Loan

Doubletree Emily Morgan

1.5%

07/02/2014

08/06/2014

07/06/2021

93,837

1,126,042

Hard

Springing

1.55x

1.41x

Loan

E Street

1.4%

07/01/2014

08/06/2014

07/06/2024

66,122

793,464

119

Hard

Springing

1.84x

1.78x

Loan

Sun MHC Portfolio

1.4%

07/29/2014

09/06/2014

08/06/2024

85,540

1,026,483

Hard

Springing

Yes - E

1.71x

1.65x

Property

27.01

Timberbrook

0.6%

Property

27.02

Byrne Hills

0.5%

Property

27.03

Woodlake-Sommerdale

0.3%

Loan

Trump Plaza Commercial

1.3%

06/30/2014

08/06/2014

07/06/2024

70,321

843,855

Springing Hard

Springing

2.40x

2.35x

Loan

Tower23 Hotel

1.2%

07/14/2014

09/06/2014

08/06/2024

75,458

905,497

Hard

Springing

1.95x

1.50x

Loan

Chestnut Ridge Road Office Portfolio

1.2%

06/20/2014

08/06/2014

07/06/2024

79,287

951,449

Hard

Springing

1.33x

1.25x

Property

30.01

470 Chestnut Ridge Road

0.7%

Property

30.02

530 Chestnut Ridge Road

0.5%

Loan

Maple Glen Apartments(26)

1.2%

06/24/2014

08/06/2014

07/06/2024

69,996

839,957

Springing Soft

Springing

1.70x

1.60x

Loan

Hilton Garden Inn Laramie

1.0%

05/23/2014

07/06/2014

06/06/2024

66,510

798,126

Hard

Springing

1.64x

1.43x

Loan

Lorton Station Town Center

0.9%

06/25/2014

08/06/2014

07/06/2024

53,345

640,136

Springing Hard

Springing

2.10x

2.02x

Loan

Kjellberg MHP

0.9%

07/22/2014

09/06/2014

08/06/2019

54,558

654,702

NAP

1.35x

1.33x

Loan

Executive Park at East Gate

0.8%

06/30/2014

08/06/2014

07/06/2024

52,443

629,315

Soft Springing Hard

Springing

1.73x

1.51x

Loan

Reserve at Twin Oaks

0.8%

06/27/2014

08/06/2014

07/06/2024

49,075

588,895

Springing Soft

Springing

1.80x

1.65x

Loan

Hampton Inn & Suites Trophy Club

0.8%

06/27/2014

08/06/2014

07/06/2024

56,403

676,835

Hard

Springing

2.07x

1.89x

Loan

545 Mission Street

0.8%

07/10/2014

09/06/2014

08/06/2024

45,569

546,831

Springing Soft

Springing

1.74x

1.68x

Loan

Gateway Oaks Office

0.8%

07/23/2014

09/06/2014

08/06/2024

46,932

563,184

Hard

Springing

1.90x

1.58x

Loan

Shoppes at Metro Station

0.8%

07/17/2014

09/06/2014

08/06/2024

44,114

529,364

Soft Springing Hard

Springing

1.58x

1.54x

Loan

San Francisco Boutique Hotel Portfolio

0.7%

04/17/2014

06/06/2014

08/06/2024

45,578

546,935

Hard

Springing

2.22x

1.97x

Property

41.01

White Swan Inn

0.4%

Property

41.02

Petite Auberge

0.3%

Loan

The Falls

0.7%

06/20/2014

08/06/2014

07/06/2019

45,659

547,913

Springing Soft

Springing

1.41x

1.30x

Loan

Holiday Inn Palm Beach Airport

0.7%

07/03/2014

08/06/2014

07/06/2019

42,526

510,315

Hard

Springing

2.20x

1.68x

Loan

Rivanna Plaza

0.6%

06/11/2014

08/06/2014

07/06/2024

39,124

469,483

Springing Hard

Springing

1.54x

1.46x

Loan

Saint Clair Shores Medical Building

0.6%

07/21/2014

09/06/2014

08/06/2024

37,559

450,703

Hard

Springing

Yes - C

1.78x

1.65x

Loan

Madison Apartments

0.6%

06/18/2014

08/06/2014

07/06/2024

35,974

431,682

Springing Soft

Springing

Yes - F

1.51x

1.46x

Loan

Magnolia Point Apartments

0.6%

07/17/2014

09/06/2014

08/06/2024

35,593

427,114

Springing Hard

Springing

1.54x

1.38x

Loan

Rozzelle Crossing

0.6%

07/29/2014

09/06/2014

08/06/2019

36,052

432,627

Springing Hard

Springing

1.52x

1.42x

Loan

Cypress Shopping Center

0.6%

07/01/2014

08/06/2014

07/06/2024

34,360

412,317

Springing Hard

Springing

1.63x

1.51x

Loan

Riverstone Village

0.5%

07/08/2014

09/06/2014

08/06/2024

32,820

393,844

Soft

Springing

1.67x

1.57x

Loan

Holiday Inn Capitol Square

0.5%

07/24/2014

09/06/2014

08/06/2024

33,234

398,806

Hard

Springing

2.30x

1.78x

Loan

Howard & Caldwell Industrial Building

0.5%

06/27/2014

08/06/2014

07/06/2024

36,688

440,261

Springing Hard

Springing

1.98x

1.67x

Loan

Forest Oaks

0.4%

06/30/2014

08/05/2014

7/5/2024

26,757

321,086

Soft

Springing

1.54x

1.44x

Loan

Pheasant Ridge II Apartments

0.4%

07/07/2014

09/06/2014

08/06/2024

41,436

497,229

Soft

Springing

2.12x

2.10x

Loan

Hampton Inn Lakeland

0.4%

07/11/2014

09/06/2014

08/06/2024

29,498

353,978

Hard

Springing

2.14x

1.94x

Loan

1728 Sunrise Highway

0.4%

06/17/2014

08/06/2014

07/06/2024

25,918

311,014

Hard

Springing

Yes - E

1.60x

1.54x

Loan

Portland MF Portfolio

0.4%

07/01/2014

08/06/2014

07/06/2024

24,413

292,961

Springing Soft

Springing

1.37x

1.32x

Property

57.01

229 Congress Street

0.2%

Property

57.02

41 Chestnut Street

0.1%

Property

57.03

193 Congress Street

0.1%

Property

57.04

28 High Street

0.0%

Loan

Jellystone of Birchwood Acres

0.4%

07/22/2014

09/06/2014

08/06/2024

21,453

257,440

Hard

Springing

Yes - D

1.87x

1.82x

Loan

Harbor Place

0.4%

06/30/2014

08/06/2014

07/06/2024

21,783

261,393

Soft Springing Hard

Springing

1.35x

1.32x

Loan

La Quinta Ste Augustine

0.4%

06/19/2014

08/05/2014

7/5/2024

24,798

297,577

Springing Hard

Springing

2.05x

1.87x

Loan

CNS & Schererville Self Storage

0.3%

06/17/2014

08/05/2014

7/5/2024

21,180

254,158

Springing Soft

Springing

1.49x

1.44x

Property

61.01

Chicago Northside Storage

0.2%

Property

61.02

Schererville Storage

0.1%

Loan

Watchtower Self Storage

0.3%

06/19/2014

08/06/2014

07/06/2024

19,912

238,946

Springing Hard

Springing

1.45x

1.41x

Loan

Autumn Chase Apartments

0.3%

06/16/2014

08/06/2014

07/06/2019

19,995

239,934

Soft

Springing

1.60x

1.44x

Loan

Fresenius Deptford

0.3%

07/24/2014

09/06/2014

08/06/2024

15,322

183,865

Hard

Springing

Yes - E

1.73x

Loan

Rockingham Square Shopping Center

0.2%

05/30/2014

07/06/2014

06/06/2024

14,461

173,534

Hard

Springing

1.91x

1.70x

Loan

All Stor - Mount Holly

0.2%

06/03/2014

07/06/2014

06/06/2024

14,358

172,296

Springing Soft

Springing

1.49x

1.45x

Loan

Hampton Court Apartments

0.2%

05/27/2014

07/06/2014

06/06/2024

11,202

134,421

Springing Soft

Springing

Yes - F

1.63x

1.58x

Loan

Cascade Springs

0.2%

06/23/2014

08/06/2014

07/06/2024

13,011

156,132

Springing Soft

Springing

1.41x

1.26x

Loan

Star Valley Ranch MHP

0.2%

06/09/2014

08/06/2014

07/06/2024

10,736

128,837

Soft

Springing

1.32x

1.28x

A-1-2

COMM 2014-CCRE19

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


			% of			FIRREA	Cut-Off	LTV Ratio
Property			Initial Pool	Appraised	Appraisal	Compliant	Date LTV	at Maturity						Year	Year
Flag	ID	Property Name	Balance	Value ($)(12)	As-of Date	(Yes/No)	Ratio (10)(12)	or ARD (10)(12)	Address	City	County	State	Zip Code	Built	Renovated
Loan	1	Bridgepoint Tower	6.6%	115,500,000	06/09/2014	Yes	67.1%	54.8%	8620 Spectrum Center Boulevard	San Diego	San Diego	CA	92123	2008	NAP
Loan	2	The Shoppes at Webb Gin	5.4%	88,500,000	05/31/2014	Yes	72.0%	62.9%	1350 Scenic Highway	Snellville	Gwinnett	GA	30039	2006	NAP
Loan	3	Cipriani Manhattan Portfolio	5.1%	181,300,000	02/04/2014	Yes	33.1%	27.4%	Various	New York	New York	NY	Various	Various	Various
Property	3.01	Cipriani 42nd Street	3.3%	116,900,000	02/04/2014	Yes			110 East 42nd Street	New York	New York	NY	10017	1923	2000
Property	3.02	Cipriani Wall Street	1.8%	64,400,000	02/04/2014	Yes			55 Wall Street	New York	New York	NY	10005	1842, 1907, 1998	2006, 2007
Loan	4	Park at Siena	5.0%	85,200,000	06/19/2014	Yes	68.7%	64.4%	1918 Plantation Key Circle	Brandon	Hillsborough	FL	33511	1986, 1991-2002	2013-2014
Loan	5	Post Ranch Inn	4.3%	102,700,000	06/12/2014	Yes	48.7%	48.7%	47900 Highway 1	Big Sur	Monterey	CA	93920	1992	2007, 2008
Loan	6	Riverfront Towers	4.2%	68,225,000	05/27/2014	Yes	71.5%	61.7%	100-250 Riverfront Drive	Detroit	Wayne	MI	48226	1983, 1992	NAP
Loan	7	866 Third Avenue Retail	3.4%	60,000,000	07/01/2014	Yes	65.8%	65.8%	866 Third Avenue	New York	New York	NY	10022	1966	NAP
Loan	8	Best Western Dry Creek Inn	1.9%	33,400,000	04/16/2014	Yes	67.1%	52.4%	198 Dry Creek Road	Healdsburg	Sonoma	CA	95448	1986, 2007	2014
Loan	9	Best Western Sonoma Valley Inn	1.3%	23,300,000	04/17/2014	Yes	67.1%	52.4%	550 2nd Street West	Sonoma	Sonoma	CA	95476	1987, 1999	2008, 2014
Loan	10	Clinton Square	2.7%	44,500,000	06/09/2014	Yes	71.9%	58.6%	75 South Clinton Avenue	Rochester	Monroe	NY	14604	1990	2012
Loan	11	Harvard Park	2.6%	40,740,000	05/28/2014	Yes	74.9%	60.0%	4025-4103 Richmond Road	Warrensville Heights	Cuyahoga	OH	44122	2006, 2009	2013
Loan	12	Springhill Suites Savannah Downtown	2.6%	41,000,000	06/01/2014	Yes	73.2%	67.1%	150 Montgomery Street	Savannah	Chatham	GA	31401	2009	NAP
Loan	13	Holiday Inn Resort Lake Buena Vista	2.5%	50,000,000	05/01/2015	Yes	58.0%	48.3%	13351 State Road 535	Orlando	Orange	FL	32821	1991	2008-2011
Loan	14	MHP Portfolio	2.4%	36,415,000	Various	Yes	78.5%	75.3%	Various	Various	Various	Various	Various	Various	NAP
Property	14.01	Rockwood Village MHP	0.7%	10,000,000	05/14/2014	Yes			4130 South 104th East Avenue	Tulsa	Tulsa	OK	74146	1971	NAP
Property	14.02	Meadow Creek & Oak Creek	0.5%	6,870,000	05/14/2014	Yes			425 North Belt Line Road & 1938 Balleywood Road	Irving	Dallas	TX	Various	1970	NAP
Property	14.03	Robin Hood Park	0.4%	6,500,000	05/28/2014	Yes			9716 Dyer Street	El Paso	El Paso	TX	79924	1960	NAP
Property	14.04	Bonner Springs Estates	0.4%	5,260,000	05/12/2014	Yes			31 Lilac Lane	Bonner Springs	Wyandotte	KS	66012	1971	NAP
Property	14.05	Creekside MHP	0.2%	3,440,000	05/12/2014	Yes			6500 Kansas Avenue	Kansas City	Wyandotte	KS	66111	1973	NAP
Property	14.06	Quivira Hills Estates	0.2%	2,960,000	05/12/2014	Yes			7257 Forest Drive	Kansas City	Wyandotte	KS	66016	1970	NAP
Property	14.07	Oakwood MHC	0.1%	1,385,000	05/14/2014	Yes			605 Oakwood Lane	Arlington	Tarrant	TX	76012	1979	NAP
Loan	15	Cartus HQ	2.4%	46,700,000	03/05/2014	Yes	61.0%	38.5%	40 Apple Ridge Road	Danbury	Fairfield	CT	06810	1985	2014
Loan	16	Corporate Woods	2.3%	39,500,000	03/14/2014	Yes	69.6%	57.0%	4500 South 129th East Avenue	Tulsa	Tulsa	OK	74134	1980-1982	2010
Loan	17	Auraria Student Lofts	2.3%	36,600,000	05/16/2014	Yes	74.4%	65.3%	1051 14th Street	Denver	Denver	CO	80202	1973	2013
Loan	18	1503 North Cedar	2.2%	38,200,000	05/15/2014	Yes	68.1%	56.7%	1503 North Cedar Crest Road	Allentown	Lehigh	PA	18104	1975	2008, 2009, 2014
Loan	19	Lakes Professional Building	2.2%	36,450,000	05/29/2014	Yes	71.3%	57.8%	2300 North Haggerty Road	West Bloomfield	Oakland	MI	48323	2004	NAP
Loan	20	CHS Professional	2.1%	37,800,000	05/15/2014	Yes	64.3%	53.6%	2300-2310 Highland Avenue	Bethlehem	Lehigh	PA	18020	1998	2005, 2006, 2013
Loan	21	Castaways	1.9%	37,200,000	06/16/2014	Yes	60.9%	49.3%	12550 Eagles Nest Road	Berlin	Worchester	MD	21811	2008	NAP
Loan	22	Century Plaza	1.9%	30,100,000	04/28/2014	Yes	74.8%	63.9%	10630 & 10632 Little Patuxent Parkway	Columbia	Howard	MD	21045	1971, 1973	2011, 2013
Loan	23	140 Second Street	1.7%	28,500,000	05/20/2014	Yes	68.7%	68.7%	140 Second Street	San Francisco	San Francisco	CA	94105	1908	2002
Loan	24	Maui Portfolio	1.6%	40,900,000	Various	Yes	46.4%	35.9%	Various	Various	Maui	HI	Various	Various	NAP
Property	24.01	Maui Beach Hotel	1.1%	26,900,000	02/20/2014	Yes			170 West Kaahumanu Avenue	Kahului	Maui	HI	96732	1968	NAP
Property	24.02	Elleair Golf Course	0.6%	14,000,000	02/24/2014	Yes			1345 Piilani Highway	Kihei	Maui	HI	96753	1987	NAP
Loan	25	Doubletree Emily Morgan	1.5%	24,300,000	06/19/2014	Yes	72.0%	65.1%	705 East Houston Street	San Antonio	Bexar	TX	78205	1924	2012
Loan	26	E Street	1.4%	22,000,000	05/20/2014	Yes	75.0%	75.0%	420 E Street	Boston	Suffolk	MA	02210	1983	2008, 2013
Loan	27	Sun MHC Portfolio	1.4%	21,570,000	Various	Yes	76.0%	62.0%	Various	Various	Various	Various	Various	Various	Various
Property	27.01	Timberbrook	0.6%	9,090,000	05/15/2014	Yes			54686 County Road 19	Bristol	Elkhart	IN	46507	1969	1970, 1972, 1975, 1980
Property	27.02	Byrne Hills	0.5%	7,720,000	05/19/2014	Yes			3601 Hill Avenue	Toledo	Lucas	OH	43607	1970	2011-2013
Property	27.03	Woodlake-Sommerdale	0.3%	4,760,000	05/15/2014	Yes			12204 Indianapolis Road	Yoder	Allen	IN	46798	1965	1990, 2001
Loan	28	Trump Plaza Commercial	1.3%	41,000,000	05/28/2014	Yes	36.5%	28.9%	1030-1048 Third Avenue and 161 and 165 East 61st Street	New York	New York	NY	10065	1983	NAP
Loan	29	Tower23 Hotel	1.2%	21,400,000	05/21/2014	Yes	68.2%	55.5%	723 Felspar Street	San Diego	San Diego	CA	92109	2005	NAP
Loan	30	Chestnut Ridge Road Office Portfolio	1.2%	19,000,000	05/21/2014	Yes	75.0%	66.0%	Various	Woodcliff Lake	Bergen	NJ	07677	Various	NAP
Property	30.01	470 Chestnut Ridge Road	0.7%	9,900,000	05/21/2014	Yes			470 Chestnut Ridge Road	Woodcliff Lake	Bergen	NJ	07677	1987	NAP
Property	30.02	530 Chestnut Ridge Road	0.5%	9,100,000	05/21/2014	Yes			530 Chestnut Ridge Road	Woodcliff Lake	Bergen	NJ	07677	1986	NAP
Loan	31	Maple Glen Apartments(26)	1.2%	18,350,000	06/05/2014	Yes	74.9%	65.7%	Various	Baltimore	Baltimore	MD	21206	1950	2013-2014
Loan	32	Hilton Garden Inn Laramie	1.0%	16,600,000	04/01/2014	Yes	68.5%	51.3%	2229 Grand Avenue	Laramie	Albany	WY	82070	2008	NAP
Loan	33	Lorton Station Town Center	0.9%	17,900,000	06/03/2014	Yes	60.3%	55.0%	8994, 8998, 9000 & 9020 Lorton Station Boulevard	Lorton	Fairfax	VA	22079	2006	NAP
Loan	34	Kjellberg MHP	0.9%	14,220,000	06/05/2014	Yes	72.4%	69.1%	9127 State Highway 25 Northeast	Monticello	Wright	MN	55362	1970	NAP
Loan	35	Executive Park at East Gate	0.8%	13,100,000	04/10/2014	Yes	74.9%	61.6%	112 West Park Drive	Mount Laurel	Burlington	NJ	08054	1967	2007
Loan	36	Reserve at Twin Oaks	0.8%	13,100,000	05/23/2014	Yes	74.8%	68.4%	1108 Montreal Road	Clarkston	DeKalb	GA	30021	1985	NAP
Loan	37	Hampton Inn & Suites Trophy Club	0.8%	16,000,000	06/01/2014	Yes	59.3%	44.7%	525 Plaza Drive	Trophy Club	Tarrant	TX	76262	2013	NAP
Loan	38	545 Mission Street	0.8%	16,300,000	05/12/2014	Yes	55.8%	46.3%	545 Mission Street	San Francisco	San Francisco	CA	94105	1906	2005
Loan	39	Gateway Oaks Office	0.8%	12,700,000	05/05/2014	Yes	70.9%	57.8%	2750 Gateway Oaks Drive	Sacramento	Sacramento	CA	95833	1998	2010
Loan	40	Shoppes at Metro Station	0.8%	13,430,000	05/23/2014	Yes	65.9%	53.0%	6211 Belcrest Road	Hyattsville	Prince George’s	MD	20782	1999	NAP
Loan	41	San Francisco Boutique Hotel Portfolio	0.7%	17,800,000	03/11/2014	Yes	47.8%	41.1%	Various	San Francisco	San Francisco	CA	94108	Various	2014
Property	41.01	White Swan Inn	0.4%	10,300,000	03/11/2014	Yes			845 Bush Street	San Francisco	San Francisco	CA	94108	1907	2014
Property	41.02	Petite Auberge	0.3%	7,500,000	03/11/2014	Yes			863 Bush Street	San Francisco	San Francisco	CA	94108	1919	2014
Loan	42	The Falls	0.7%	11,200,000	05/29/2014	Yes	75.0%	71.1%	9797 Bruton Road	Dallas	Dallas	TX	75217	1985, 2005	NAP
Loan	43	Holiday Inn Palm Beach Airport	0.7%	18,000,000	06/01/2015	Yes	44.4%	41.7%	1301 Belvedere Road	West Palm Beach	Palm Beach	FL	33405	1987	2004
Loan	44	Rivanna Plaza	0.6%	9,800,000	03/25/2014	Yes	76.5%	65.8%	305, 315 & 325 Rivanna Plaza Drive	Charlottesville	Albemarle	VA	22901	2012-2013	NAP
Loan	45	Saint Clair Shores Medical Building	0.6%	9,675,000	04/09/2014	Yes	74.4%	60.7%	20952 12 Mile Road	Saint Clair Shores	Macomb	MI	48081	1999	NAP
Loan	46	Madison Apartments	0.6%	10,750,000	05/22/2014	Yes	66.5%	60.8%	817 Saint Paul Street	Baltimore	Baltimore	MD	21202	1930	2014
Loan	47	Magnolia Point Apartments	0.6%	9,360,000	05/23/2014	Yes	74.8%	60.5%	7507 Beach Boulevard	Jacksonville	Duval	FL	32216	1973	2010-2014
Loan	48	Rozzelle Crossing	0.6%	9,100,000	05/27/2014	Yes	74.7%	68.8%	2924 Mt. Holly-Huntersville Road	Charlotte	Mecklenburg	NC	28214	2001	NAP
Loan	49	Cypress Shopping Center	0.6%	8,900,000	04/13/2014	Yes	74.4%	63.9%	3720 Boiling Springs Road	Boiling Springs	Spartanburg	SC	29316	1998	NAP
Loan	50	Riverstone Village	0.5%	8,500,000	06/17/2014	Yes	72.9%	59.7%	147 Reinhart College Parkway	Canton	Cherokee	GA	30114	2006-2007	NAP
Loan	51	Holiday Inn Capitol Square	0.5%	10,000,000	03/27/2014	Yes	58.0%	43.1%	175 East Town Street	Columbus	Franklin	OH	43215	1965	2008
Loan	52	Howard & Caldwell Industrial Building	0.5%	11,500,000	04/28/2014	Yes	49.9%	31.0%	7510-7540 North Caldwell Avenue, 6633-6663 West Howard Avenue and 7525 North Oak Park Avenue	Niles	Cook	IL	60714	1968	2011
Loan	53	Forest Oaks	0.4%	7,050,000	05/23/2014	Yes	74.5%	68.2%	7120 Forest City Road	Orlando	Orange	FL	32810	1973	2011, 2013, 2014
Loan	54	Pheasant Ridge II Apartments	0.4%	9,500,000	06/18/2014	Yes	55.3%	23.5%	1505 Pheasant Ridge	Watford City	McKenzie	ND	58854	2013-2014	NAP
Loan	55	Hampton Inn Lakeland	0.4%	7,700,000	05/14/2014	Yes	64.9%	48.7%	4420 North Socrum Loop Road	Lakeland	Polk	FL	33809	1999	2013
Loan	56	1728 Sunrise Highway	0.4%	7,200,000	05/16/2014	Yes	68.1%	57.3%	1728 Sunrise Highway	Merrick	Nassau	NY	11566	1962	2007
Loan	57	Portland MF Portfolio	0.4%	6,410,000	05/27/2014	Yes	71.8%	60.4%	Various	Portland	Cumberland	ME	04101	Various	Various
Property	57.01	229 Congress Street	0.2%	2,900,000	05/27/2014	Yes			229 Congress Street	Portland	Cumberland	ME	04101	1900	2014
Property	57.02	41 Chestnut Street	0.1%	1,670,000	05/27/2014	Yes			41 Chestnut Street	Portland	Cumberland	ME	04101	1900	NAP
Property	57.03	193 Congress Street	0.1%	1,060,000	05/27/2014	Yes			193 Congress Street	Portland	Cumberland	ME	04101	1900	NAP
Property	57.04	28 High Street	0.0%	780,000	05/27/2014	Yes			28 High Street	Portland	Cumberland	ME	04101	1910	NAP
Loan	58	Jellystone of Birchwood Acres	0.4%	6,600,000	06/19/2014	Yes	63.6%	51.6%	85 Martinfeld Road	Wawarsing	Ulster	NY	12435	1955-2012	2014
Loan	59	Harbor Place	0.4%	6,500,000	05/15/2014	Yes	64.5%	52.6%	1902 Harbor Boulevard	Costa Mesa	Orange	CA	92627	1962	2009
Loan	60	La Quinta Ste Augustine	0.4%	6,400,000	02/25/2014	Yes	65.5%	49.3%	250 Outlet Mall Boulevard	Saint Augustine	St. Johns	FL	32084	2008	NAP
Loan	61	CNS & Schererville Self Storage	0.3%	5,450,000	05/02/2014	Yes	71.5%	59.0%	Various	Various	Various	Various	Various	Various	Various
Property	61.01	Chicago Northside Storage	0.2%	3,300,000	05/02/2014	Yes			5035 West Foster Avenue	Chicago	Cook	IL	60630	1972	2012
Property	61.02	Schererville Storage	0.1%	2,150,000	05/02/2014	Yes			5048 West 81st Street Avenue	Schererville	Lake	IN	46307	1958	1988
Loan	62	Watchtower Self Storage	0.3%	5,225,000	04/28/2014	Yes	73.2%	59.7%	2430 Madison Street	Clarksville	Montgomery	TN	37043	2009-2013	NAP
Loan	63	Autumn Chase Apartments	0.3%	4,880,000	05/20/2014	Yes	72.9%	67.7%	5596 Autumn Chase Drive	Columbus	Franklin	OH	43232	1987	2009
Loan	64	Fresenius Deptford	0.3%	5,025,000	05/20/2014	Yes	59.4%	54.5%	1689 Delsea Drive	Deptford Township	Gloucester	NJ	08096	2014	NAP
Loan	65	Rockingham Square Shopping Center	0.2%	3,600,000	05/13/2014	Yes	75.0%	63.3%	1761 South High Street	Harrisonburg	Harrisonburg	VA	22801	1984	2007
Loan	66	All Stor - Mount Holly	0.2%	3,600,000	05/09/2014	Yes	73.8%	60.9%	520 Highland Street	Mount Holly	Gaston	NC	28120	1997	2007
Loan	67	Hampton Court Apartments	0.2%	3,350,000	04/30/2014	Yes	65.1%	59.7%	307 Dolphin Street	Baltimore	Baltimore	MD	21217	1920	2006-2008, 2012
Loan	68	Cascade Springs	0.2%	3,430,000	05/13/2014	Yes	62.6%	47.5%	2620 North Commerce Center Drive	Cedar City	Iron	UT	84721	1999-2001	NAP
Loan	69	Star Valley Ranch MHP	0.2%	2,830,000	04/28/2014	Yes	70.7%	59.7%	950 South Meridian Road	Apache Junction	Maricopa	AZ	85120	1983	NAP

A-1-3

COMM 2014-CCRE19

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	Second	Third Most	Third	Third	Third
Property			Initial Pool	(SF/Units/Beds/Acres	of	(SF/Units/Beds/Acres	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent
Flag	ID	Property Name	Balance	Rooms/Pads)(13)	Measure	Rooms/Pads) ($)(10)	(# of payments)(14)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)
Loan	1	Bridgepoint Tower	6.6%	273,764	Sq. Ft.	283	L(24), D(90), O(6)	12/31/2013	11,230,745	2,461,386	8,769,359	12/31/2012	9,111,341	2,333,820	6,777,521	12/31/2011	8,371,984	2,362,075	6,009,909
Loan	2	The Shoppes at Webb Gin	5.4%	336,375	Sq. Ft.	189	L(24), D(92), O(4)	12/31/2013	7,224,431	2,586,793	4,637,638	12/31/2011	7,966,115	2,543,879	5,422,236
Loan	3	Cipriani Manhattan Portfolio	5.1%	152,453	Sq. Ft.	393	L(25), D(89), O(6)	12/31/2013	58,311,279	37,266,790	21,044,489	12/31/2012	50,472,548	33,237,123	17,235,425	12/31/2011	44,449,097	28,426,217	16,022,880
Property	3.01	Cipriani 42nd Street	3.3%	71,308	Sq. Ft.	542		12/31/2013	34,861,827	21,751,759	13,110,068	12/31/2012	29,390,441	18,584,913	10,805,528	12/31/2011	25,921,369	16,117,087	9,804,282
Property	3.02	Cipriani Wall Street	1.8%	81,145	Sq. Ft.	262		12/31/2013	23,449,452	15,515,031	7,934,421	12/31/2012	21,082,107	14,652,210	6,429,897	12/31/2011	18,527,728	12,309,130	6,218,598
Loan	4	Park at Siena	5.0%	982	Units	59,572	L(24), D(31), O(5)	T-12 6/30/2014	8,442,490	3,883,620	4,558,870	12/31/2013	7,836,463	3,437,444	4,399,019
Loan	5	Post Ranch Inn	4.3%	39	Rooms	1,282,051	L(24), D(32), O(4)	T-12 5/31/2014	23,585,618	15,943,765	7,641,853	12/31/2013	22,916,884	15,592,857	7,324,027	12/31/2012	20,170,234	14,164,948	6,005,286
Loan	6	Riverfront Towers	4.2%	554	Units	87,996	L(24), D(89), O(7)	T-12 5/31/2014	8,924,356	5,394,180	3,530,176	12/31/2013	8,252,004	5,190,704	3,061,300
Loan	7	866 Third Avenue Retail	3.4%	17,624	Sq. Ft.	2,241	L(24), D(91), O(5)	T-12 4/30/2014	3,617,233	1,150,563	2,466,670	12/31/2013	3,464,253	1,124,361	2,339,891	12/31/2012	3,375,606	1,025,419	2,350,187
Loan	8	Best Western Dry Creek Inn	1.9%	163	Rooms	155,184	L(24), D(93), O(3)	T-12 2/28/2014	5,982,225	3,613,210	2,369,015	12/31/2013	5,920,384	3,511,847	2,408,537	12/31/2012	5,238,960	3,414,710	1,824,250
Loan	9	Best Western Sonoma Valley Inn	1.3%	82	Rooms	155,184	L(24), D(93), O(3)	T-12 2/28/2014	4,184,300	2,600,724	1,583,576	12/31/2013	4,144,573	2,591,859	1,552,714	12/31/2012	3,764,197	2,630,309	1,133,888
Loan	10	Clinton Square	2.7%	305,371	Sq. Ft.	105	L(24), D(92), O(4)	T-12 4/30/2014	7,144,834	3,580,417	3,564,417	12/31/2013	7,261,628	3,555,018	3,706,610	12/31/2012	5,849,645	2,931,966	2,917,679
Loan	11	Harvard Park	2.6%	234,029	Sq. Ft.	130	L(24), YM1(90), O(6)	T-12 4/30/2014	4,180,426	1,788,761	2,391,665	12/31/2013	4,091,895	1,715,422	2,376,472	12/31/2012	3,999,454	1,790,851	2,208,603
Loan	12	Springhill Suites Savannah Downtown	2.6%	160	Rooms	187,500	L(25), D(90), O(5)	T-12 5/31/2014	7,371,219	4,014,425	3,356,795	12/31/2013	7,190,897	4,006,669	3,184,228	12/31/2012	6,614,619	3,730,520	2,884,099
Loan	13	Holiday Inn Resort Lake Buena Vista	2.5%	503	Rooms	57,654	L(25), D(91), O(4)	T-12 4/30/2014	12,373,550	7,454,870	4,918,680	12/31/2013	11,567,817	7,069,939	4,497,878	12/31/2012	10,393,422	6,764,438	3,628,984
Loan	14	MHP Portfolio	2.4%	1,148	Pads	24,900	L(24), D(33), O(3)	T-12 4/30/2014	4,507,692	1,565,654	2,942,038	12/31/2013	4,326,892	1,488,801	2,838,091	12/31/2012	4,268,663	1,545,930	2,722,733
Property	14.01	Rockwood Village MHP	0.7%	265	Pads	29,622		T-12 4/30/2014	1,159,676	323,073	836,603	12/31/2013	1,132,702	314,493	818,209	12/31/2012	1,125,723	292,404	833,319
Property	14.02	Meadow Creek & Oak Creek	0.5%	152	Pads	35,479		T-12 4/30/2014	818,744	259,919	558,825	12/31/2013	816,973	255,407	561,566	12/31/2012	804,407	230,608	573,799
Property	14.03	Robin Hood Park	0.4%	200	Pads	25,512		T-12 4/30/2014	750,514	223,374	527,140	12/31/2013	748,636	233,569	515,067	12/31/2012	763,440	229,055	534,386
Property	14.04	Bonner Springs Estates	0.4%	211	Pads	19,569		T-12 4/30/2014	739,901	271,175	468,726	12/31/2013	735,106	280,209	454,897	12/31/2012	702,679	328,728	373,951
Property	14.05	Creekside MHP	0.2%	145	Pads	18,623		T-12 4/30/2014	545,411	221,555	323,856	12/31/2013	538,207	216,368	321,839	12/31/2012	509,393	236,537	272,857
Property	14.06	Quivira Hills Estates	0.2%	143	Pads	16,249		T-12 4/30/2014	346,395	199,693	146,702	12/31/2013	355,268	188,755	166,513	12/31/2012	363,021	228,599	134,422
Property	14.07	Oakwood MHC	0.1%	32	Pads	33,975		T-12 4/30/2014	147,052	66,866	80,186
Loan	15	Cartus HQ	2.4%	259,500	Sq. Ft.	110	L(24), D(92), O(4)	12/31/2013	3,790,845	217,504	3,573,341	12/31/2012	3,790,845	212,943	3,577,902	12/31/2011	3,790,845	190,437	3,600,408
Loan	16	Corporate Woods	2.3%	549,919	Sq. Ft.	50	L(24), D(92), O(4)	T-12 3/31/2014	5,535,907	3,247,999	2,287,908	12/31/2013	5,105,250	3,250,844	1,854,406	12/31/2012	4,526,854	2,977,942	1,548,913
Loan	17	Auraria Student Lofts	2.3%	438	Beds	62,158	L(24), D(92), O(4)	T-12 3/31/2014	3,500,862	1,572,386	1,928,475	12/31/2013	3,446,899	1,533,006	1,913,894	12/31/2012	2,913,723	1,419,196	1,494,528
Loan	18	1503 North Cedar	2.2%	81,200	Sq. Ft.	320	L(24), D(93), O(3)	12/31/2013	4,172,610	1,117,313	3,055,297	12/31/2012	3,749,332	837,160	2,912,172	12/31/2011	3,221,365	952,069	2,269,296
Loan	19	Lakes Professional Building	2.2%	135,444	Sq. Ft.	192	L(24), D(92), O(4)	T-12 4/30/2014	4,014,829	1,151,718	2,863,111	12/31/2013	3,993,124	1,091,942	2,901,182	12/31/2012	3,954,467	1,120,904	2,833,563
Loan	20	CHS Professional	2.1%	96,385	Sq. Ft.	252	L(24), D(93), O(3)	12/31/2013	4,123,391	1,259,975	2,863,416	12/31/2012	3,060,520	605,531	2,454,989	12/31/2011	2,605,263	667,350	1,937,913
Loan	21	Castaways	1.9%	369	Pads	61,382	L(24), D(91), O(5)	12/31/2013	4,600,495	1,889,052	2,711,443	12/31/2012	4,356,363	1,969,831	2,386,532	12/31/2011	3,569,643	1,750,635	1,819,008
Loan	22	Century Plaza	1.9%	169,267	Sq. Ft.	133	L(25), D(90), O(5)	T-12 4/30/2014	3,312,124	1,382,984	1,929,140	12/31/2013	3,314,394	1,258,178	2,056,216	12/31/2012	3,261,959	1,296,040	1,965,919
Loan	23	140 Second Street	1.7%	33,934	Sq. Ft.	577	L(25), D(91), O(4)	T-12 4/30/2014	1,591,595	496,820	1,094,775	12/31/2013	1,571,299	466,309	1,104,990
Loan	24	Maui Portfolio	1.6%	Various	Various		L(25), YM1(92), O(3)	T-12 3/31/2014	9,464,225	6,374,440	3,089,785	12/31/2013	9,327,109	6,282,701	3,044,408	12/31/2012	8,403,011	6,194,985	2,208,026
Property	24.01	Maui Beach Hotel	1.1%	147	Rooms	84,899		T-12 3/31/2014	6,371,232	4,443,021	1,928,211	12/31/2013	6,353,573	4,376,718	1,976,855	12/31/2012	5,869,396	4,345,572	1,523,824
Property	24.02	Elleair Golf Course	0.6%	178	Acres	36,490		T-12 3/31/2014	3,092,992	1,931,419	1,161,574	12/31/2013	2,973,536	1,905,983	1,067,553	12/31/2012	2,533,615	1,849,414	684,201
Loan	25	Doubletree Emily Morgan	1.5%	177	Rooms	98,870	L(25), D(56), O(3)	T-12 5/31/2014	8,076,386	6,235,520	1,840,866	12/31/2013	7,508,789	6,356,895	1,151,894	12/31/2012	6,437,584	5,542,474	895,110
Loan	26	E Street	1.4%	90,234	Sq. Ft.	183	L(25), D(92), O(3)	T-12 4/30/2014	1,445,251	463,339	981,911	12/31/2013	1,330,108	427,584	902,524
Loan	27	Sun MHC Portfolio	1.4%	1,141	Pads	14,373	L(24), D(93), O(3)	T-12 4/30/2014	3,288,186	1,365,462	1,922,724	12/31/2013	3,476,716	1,336,118	2,140,597	12/31/2012	3,456,454	1,326,254	2,130,200
Property	27.01	Timberbrook	0.6%	567	Pads	12,189		T-12 4/30/2014	1,346,028	526,518	819,510	12/31/2013	1,470,235	528,786	941,449	12/31/2012	1,496,446	541,414	955,032
Property	27.02	Byrne Hills	0.5%	236	Pads	24,871		T-12 4/30/2014	1,084,459	402,188	682,271	12/31/2013	1,105,114	395,659	709,456	12/31/2012	1,103,683	389,655	714,027
Property	27.03	Woodlake-Sommerdale	0.3%	338	Pads	10,707		T-12 4/30/2014	857,699	436,755	420,943	12/31/2013	901,367	411,674	489,693	12/31/2012	856,325	395,185	461,140
Loan	28	Trump Plaza Commercial	1.3%	24,775	Sq. Ft.	605	L(25), D(91), O(4)	T-12 6/30/2014	2,984,183	847,836	2,136,347	12/31/2013	2,648,774	846,391	1,802,383	12/31/2012	2,054,932	858,320	1,196,613
Loan	29	Tower23 Hotel	1.2%	44	Rooms	331,818	L(24), D(91), O(5)	T-12 5/31/2014	4,506,594	2,736,827	1,769,767	12/31/2013	4,336,740	2,664,811	1,671,929	12/31/2012	4,054,730	2,334,052	1,720,678
Loan	30	Chestnut Ridge Road Office Portfolio	1.2%	110,934	Sq. Ft.	128	L(25), D(88), O(7)	T-12 4/30/2014	2,485,239	1,050,505	1,434,734	12/31/2013	2,554,796	1,054,656	1,500,140	12/31/2012	2,487,739	1,104,850	1,382,889
Property	30.01	470 Chestnut Ridge Road	0.7%	53,730	Sq. Ft.	148		T-12 4/30/2014	1,349,883	530,554	819,329	12/31/2013	1,439,122	563,544	875,578	12/31/2012	1,599,859	627,860	971,999
Property	30.02	530 Chestnut Ridge Road	0.5%	57,204	Sq. Ft.	110		T-12 4/30/2014	1,135,356	519,951	615,405	12/31/2013	1,115,674	491,112	624,562	12/31/2012	887,880	476,990	410,890
Loan	31	Maple Glen Apartments(26)	1.2%	330	Units	41,667	L(25), D(91), O(4)
Loan	32	Hilton Garden Inn Laramie	1.0%	135	Rooms	84,171	L(26), D(90), O(4)	T-12 3/31/2014	4,108,674	2,756,114	1,352,560	12/31/2013	4,016,439	2,743,264	1,273,175	12/31/2012	3,908,758	2,564,080	1,344,678
Loan	33	Lorton Station Town Center	0.9%	51,807	Sq. Ft.	208	L(25), D(91), O(4)	T-12 5/31/2014	1,727,358	478,288	1,249,070	12/31/2013	1,692,949	459,158	1,233,791	12/31/2012	1,676,621	461,622	1,214,999
Loan	34	Kjellberg MHP	0.9%	320	Pads	32,188	L(24), D(33), O(3)	T-12 5/31/2014	1,349,051	564,055	784,996	12/31/2013	1,299,477	601,606	697,871	12/31/2012	1,292,571	558,629	733,942
Loan	35	Executive Park at East Gate	0.8%	113,192	Sq. Ft.	87	L(25), D(92), O(3)	T-12 4/30/2014	2,713,966	1,228,112	1,485,854	12/31/2013	2,407,759	1,068,840	1,338,919	12/31/2012	1,686,223	848,251	837,972
Loan	36	Reserve at Twin Oaks	0.8%	296	Units	33,108	L(25), D(91), O(4)	T-4 4/30/2014 Ann.	2,479,161	1,254,675	1,224,486	T-6 6/30/2013 Ann.	2,414,382	1,411,170	1,003,212	12/31/2012	2,396,431	1,337,995	1,058,436
Loan	37	Hampton Inn & Suites Trophy Club	0.8%	94	Rooms	100,913	L(25), D(91), O(4)	T-12 5/31/2014	3,050,738	1,634,424	1,416,313	12/31/2013	2,054,163	1,251,516	802,647
Loan	38	545 Mission Street	0.8%	29,878	Sq. Ft.	305	L(24), D(92), O(4)	12/31/2013	1,219,148	358,235	860,913	12/31/2012	1,122,647	309,154	813,493	12/31/2011	1,031,026	417,843	613,183
Loan	39	Gateway Oaks Office	0.8%	81,391	Sq. Ft.	111	L(24), D(92), O(4)	T-12 4/30/2014	1,792,511	577,559	1,214,952	12/31/2013	1,713,496	571,631	1,141,865	12/31/2012	1,770,885	561,026	1,209,859
Loan	40	Shoppes at Metro Station	0.8%	30,089	Sq. Ft.	294	L(24), D(91), O(5)	T-12 3/31/2014	1,249,057	360,979	888,078	12/31/2013	1,241,548	325,801	915,747
Loan	41	San Francisco Boutique Hotel Portfolio	0.7%	52	Rooms	163,462	L(27), D(92), O(4)	T-12 5/31/2014	3,485,898	2,244,934	1,240,965	12/31/2013	3,227,743	2,177,659	1,050,084	12/31/2012	3,097,361	2,181,055	916,307
Property	41.01	White Swan Inn	0.4%	26	Rooms	192,308		T-12 5/31/2014	1,883,349	1,171,533	711,816	12/31/2013	1,760,899	1,124,404	636,495	12/31/2012	1,672,713	1,133,616	539,096
Property	41.02	Petite Auberge	0.3%	26	Rooms	134,615		T-12 5/31/2014	1,602,549	1,073,400	529,149	12/31/2013	1,466,844	1,053,255	413,589	12/31/2012	1,424,649	1,047,438	377,210
Loan	42	The Falls	0.7%	208	Units	40,385	L(25), D(31), O(4)	T-12 4/30/2014	1,655,524	900,485	755,040	12/31/2013	1,596,750	858,772	737,978	12/31/2012	1,403,531	688,789	714,742
Loan	43	Holiday Inn Palm Beach Airport	0.7%	199	Rooms	40,201	L(25), D(32), O(3)	T-12 5/31/2014	6,590,884	5,325,974	1,264,910	12/31/2013	6,062,762	5,071,670	991,092	12/31/2012	5,244,887	4,753,955	490,932
Loan	44	Rivanna Plaza	0.6%	32,100	Sq. Ft.	234	L(25), D(92), O(3)
Loan	45	Saint Clair Shores Medical Building	0.6%	46,575	Sq. Ft.	155	L(24), D(92), O(4)	T-12 3/31/2014	1,228,292	293,760	934,531	12/31/2013	1,192,883	275,597	917,286	12/31/2012	1,161,384	264,401	896,983
Loan	46	Madison Apartments	0.6%	100	Units	71,500	L(25), D(91), O(4)	T-6 5/31/2014 Ann.	914,924	357,808	557,116
Loan	47	Magnolia Point Apartments	0.6%	225	Units	31,111	L(24), D(93), O(3)	T-12 6/30/2014	1,470,121	942,153	527,968	12/31/2013	1,405,834	973,741	432,093
Loan	48	Rozzelle Crossing	0.6%	63,650	Sq. Ft.	107	L(24), D(32), O(4)	T-12 4/30/2014	927,523	276,824	650,699	12/31/2013	911,781	259,708	652,073	12/31/2012	912,658	283,588	629,069
Loan	49	Cypress Shopping Center	0.6%	80,435	Sq. Ft.	82	L(25), D(91), O(4)	T-12 2/1/2014	891,337	129,533	761,804	12/31/2013	895,294	179,300	715,994	12/31/2012	897,019	203,863	693,155
Loan	50	Riverstone Village	0.5%	61,635	Sq. Ft.	101	L(24), D(93), O(3)	T-12 5/31/2014	895,556	226,317	669,239	12/31/2013	879,083	223,338	655,746	12/31/2012	812,340	229,003	583,337
Loan	51	Holiday Inn Capitol Square	0.5%	240	Rooms	24,167	L(24), D(92), O(4)	T-12 5/31/2014	5,170,683	4,247,092	923,591	12/31/2013	4,913,200	4,065,732	847,468	12/31/2012	5,104,384	4,247,735	856,649
Loan	52	Howard & Caldwell Industrial Building	0.5%	227,490	Sq. Ft.	25	L(25), YM1(91), O(4)	12/31/2013	1,074,747	302,087	772,660	12/31/2012	1,004,359	273,164	731,195	12/31/2011	1,000,980	342,269	658,710
Loan	53	Forest Oaks	0.4%	124	Units	42,339	L(25), D(92), O(3)	T-12 4/30/2014	911,447	532,469	378,978	12/31/2013	753,666	513,296	240,370
Loan	54	Pheasant Ridge II Apartments	0.4%	42	Units	124,970	L(24), D(92), O(4)
Loan	55	Hampton Inn Lakeland	0.4%	73	Rooms	68,493	L(24), D(92), O(4)	T-12 4/30/2014	1,794,245	1,026,807	767,439	12/31/2013	1,693,420	1,021,155	672,264	12/31/2012	1,568,235	902,729	665,505
Loan	56	1728 Sunrise Highway	0.4%	17,714	Sq. Ft.	277	L(25), D(92), O(3)	T-12 5/31/2014	508,627		508,627	12/31/2013	501,220		501,220	12/31/2012	486,621		486,621
Loan	57	Portland MF Portfolio	0.4%	54	Units	85,185	L(25), D(92), O(3)	12/31/2013	353,340	155,229	198,111	12/31/2012	255,289	91,180	164,109	12/31/2011	255,593	89,113	166,480
Property	57.01	229 Congress Street	0.2%	19	Units	109,533
Property	57.02	41 Chestnut Street	0.1%	16	Units	74,902		12/31/2013	176,917	59,561	117,356	12/31/2012	174,349	57,418	116,931	12/31/2011	175,457	59,822	115,635
Property	57.03	193 Congress Street	0.1%	12	Units	63,391		12/31/2013	93,441	60,095	33,346
Property	57.04	28 High Street	0.0%	7	Units	79,964		12/31/2013	82,982	35,573	47,409	12/31/2012	80,940	33,762	47,178	12/31/2011	80,136	29,291	50,845
Loan	58	Jellystone of Birchwood Acres	0.4%	269	Pads	15,613	L(24), D(91), O(5)	12/31/2013	1,574,116	1,041,486	532,630	12/31/2012	1,494,767	1,131,582	363,185	12/31/2011	1,442,417	1,091,529	350,888
Loan	59	Harbor Place	0.4%	7,990	Sq. Ft.	525	L(25), D(91), O(4)	T-12 4/30/2014	250,844	94,243	156,601	12/31/2013	219,748	91,135	128,613	12/31/2012	166,344	86,377	79,967
Loan	60	La Quinta Ste Augustine	0.4%	62	Rooms	67,639	L(25), D(92), O(3)	T-12 4/30/2014	1,363,387	748,219	615,168	12/31/2013	1,309,485	731,333	578,152	12/31/2012	1,161,984	682,281	479,703
Loan	61	CNS & Schererville Self Storage	0.3%	69,582	Sq. Ft.	56	L(25), D(92), O(3)	T-12 3/31/2014	618,934	340,403	278,531	12/31/2013	570,214	323,457	246,757
Property	61.01	Chicago Northside Storage	0.2%	28,892	Sq. Ft.	80		T-12 3/31/2014	313,048	189,379	123,669	12/31/2013	271,880	182,304	89,576
Property	61.02	Schererville Storage	0.1%	40,690	Sq. Ft.	39		T-12 3/31/2014	305,886	151,024	154,862	12/31/2013	298,334	141,153	157,181
Loan	62	Watchtower Self Storage	0.3%	76,785	Sq. Ft.	50	L(25), D(91), O(4)	T-12 4/30/2014	492,787	150,862	341,925	12/31/2013	469,976	103,672	366,305	12/31/2012	399,456	140,853	258,603
Loan	63	Autumn Chase Apartments	0.3%	75	Units	47,454	L(25), D(31), O(4)	T-12 4/30/2014	916,043	490,545	425,498	12/31/2013	910,169	478,785	431,384	12/31/2012	896,633	440,954	455,679
Loan	64	Fresenius Deptford	0.3%	9,586	Sq. Ft.	311	L(24), D(93), O(3)
Loan	65	Rockingham Square Shopping Center	0.2%	55,860	Sq. Ft.	48	L(26), D(90), O(4)	T-12 3/31/2014	450,311	122,853	327,457	12/31/2013	420,535	132,950	287,585	12/31/2012	410,147	125,279	284,867
Loan	66	All Stor - Mount Holly	0.2%	69,140	Sq. Ft.	38	L(26), D(91), O(3)	T-12 3/31/2014	410,506	132,437	278,069	12/31/2013	374,970	123,633	251,337	12/31/2012	370,695	120,959	249,736
Loan	67	Hampton Court Apartments	0.2%	28	Units	77,857	L(26), D(90), O(4)
Loan	68	Cascade Springs	0.2%	80	Units	26,836	L(25), D(92), O(3)	T-12 4/30/2014	564,583	349,068	215,515	12/31/2013	567,587	353,720	213,867	12/31/2012	586,320	334,780	251,540
Loan	69	Star Valley Ranch MHP	0.2%	110	Pads	18,182	L(25), D(92), O(3)	T-12 3/1/2014	331,806	161,286	170,520	12/31/2013	318,790	155,654	163,136	12/31/2012	302,561	146,621	155,940

A-1-4

COMM 2014-CCRE19

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

			% of
Property			Initial Pool	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Ownership	Ground Lease	Ground Lease			Lease
Flag	ID	Property Name	Balance	Debt Yield (10)	Debt Yield (10)	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)	Interest	Expiration(15)	Extension Terms(15)	Largest Tenant (16)(18)(19)	SF	Expiration (17)
Loan	1	Bridgepoint Tower	6.6%	9.0%	8.4%	11,218,716	9,443,369	2,471,223	6,972,146	54,753	410,646	6,506,748	Fee Simple			Bridgepoint Education, Inc.	273,764	02/29/2020
Loan	2	The Shoppes at Webb Gin	5.4%	8.6%	8.2%	7,144,581	8,226,210	2,732,436	5,493,774	53,820	185,342	5,254,612	Fee Simple			Barnes & Noble	26,553	01/31/2019
Loan	3	Cipriani Manhattan Portfolio	5.1%	27.5%	26.1%	58,003,827	58,003,827	41,500,651	16,503,176	870,058		15,633,119	Fee Simple
Property	3.01	Cipriani 42nd Street	3.3%			34,554,375	34,554,375	23,888,829	10,665,546	518,316		10,147,230	Fee Simple			NAP	NAP	NAP
Property	3.02	Cipriani Wall Street	1.8%			23,449,452	23,449,452	17,611,821	5,837,631	351,742		5,485,889	Fee Simple			NAP	NAP	NAP
Loan	4	Park at Siena	5.0%	8.9%	8.5%	8,953,650	9,103,376	3,900,089	5,203,287	251,372		4,951,915	Fee Simple			NAP	NAP	NAP
Loan	5	Post Ranch Inn	4.3%	15.2%	13.3%	16,556,924	23,561,328	15,958,193	7,603,135	942,453		6,660,682	Fee Simple			NAP	NAP	NAP
Loan	6	Riverfront Towers	4.2%	8.2%	7.9%	8,607,600	9,112,536	5,101,621	4,010,915	146,810		3,864,105	Fee Simple			NAP	NAP	NAP
Loan	7	866 Third Avenue Retail	3.4%	6.6%	6.6%	3,729,517	3,861,420	1,237,403	2,624,017	2,644		2,621,373	Fee Simple			Duane Reade	9,594	04/30/2031
Loan	8	Best Western Dry Creek Inn	1.9%	11.1%	10.0%	5,768,731	5,982,225	3,498,146	2,484,079	239,289		2,244,790	Fee Simple			NAP	NAP	NAP
Loan	9	Best Western Sonoma Valley Inn	1.3%	11.1%	10.0%	4,181,922	4,220,968	2,499,855	1,721,113	168,839		1,552,274	Fee Simple			NAP	NAP	NAP
Loan	10	Clinton Square	2.7%	9.5%	8.9%	5,210,432	6,629,337	3,591,357	3,037,980	45,806	152,686	2,839,489	Fee Simple			Nixon Peabody	144,982	07/31/2025
Loan	11	Harvard Park	2.6%	9.3%	8.8%	3,316,620	4,873,684	2,049,799	2,823,885	35,104	112,654	2,676,126	Fee Simple			Value City Furniture	46,978	01/31/2022
Loan	12	Springhill Suites Savannah Downtown	2.6%	11.3%	10.3%	6,583,569	7,371,219	3,972,601	3,398,618	294,849		3,103,769	Fee Simple			NAP	NAP	NAP
Loan	13	Holiday Inn Resort Lake Buena Vista	2.5%	16.4%	14.7%	9,950,647	12,373,550	7,615,688	4,757,862	494,942		4,262,920	Fee Simple			NAP	NAP	NAP
Loan	14	MHP Portfolio	2.4%	9.0%	8.8%	4,838,004	4,531,099	1,967,841	2,563,258	57,400		2,505,858	Fee Simple
Property	14.01	Rockwood Village MHP	0.7%			1,040,004	1,179,031	444,576	734,455	13,250		721,205	Fee Simple			NAP	NAP	NAP
Property	14.02	Meadow Creek & Oak Creek	0.5%			749,280	836,546	344,716	491,830	7,600		484,230	Fee Simple			NAP	NAP	NAP
Property	14.03	Robin Hood Park	0.4%			825,072	778,127	291,304	486,824	10,000		476,824	Fee Simple			NAP	NAP	NAP
Property	14.04	Bonner Springs Estates	0.4%			870,180	728,055	351,509	376,546	10,550		365,996	Fee Simple			NAP	NAP	NAP
Property	14.05	Creekside MHP	0.2%			560,388	507,120	296,792	210,327	7,250		203,077	Fee Simple			NAP	NAP	NAP
Property	14.06	Quivira Hills Estates	0.2%			638,280	354,092	181,412	172,680	7,150		165,530	Fee Simple			NAP	NAP	NAP
Property	14.07	Oakwood MHC	0.1%			154,800	148,128	57,531	90,597	1,600		88,997	Fee Simple			NAP	NAP	NAP
Loan	15	Cartus HQ	2.4%	10.4%	9.9%	3,243,750	3,127,250	152,221	2,975,029	64,875	96,000	2,814,154	Fee Simple			Cartus Corporation	259,500	11/30/2030
Loan	16	Corporate Woods	2.3%	10.4%	8.4%	6,733,930	6,469,320	3,615,726	2,853,594	137,213	411,638	2,304,744	Fee Simple			Avis Budget Car Rental	102,847	05/31/2022
Loan	17	Auraria Student Lofts	2.3%	8.6%	8.4%	3,680,004	3,813,883	1,472,212	2,341,671	65,700		2,275,971	Fee Simple			NAP	NAP	NAP
Loan	18	1503 North Cedar	2.2%	10.2%	10.0%	2,995,468	3,819,570	1,158,817	2,660,753	12,180	40,600	2,607,973	Fee Simple			CH Hospital of Allentown LLC	81,200	05/31/2034
Loan	19	Lakes Professional Building	2.2%	10.1%	9.4%	2,922,040	3,776,928	1,154,859	2,622,069	39,279	135,444	2,447,346	Fee Simple			Shores III, Professional Bldg, LLC	30,962	07/31/2026
Loan	20	CHS Professional	2.1%	11.2%	11.0%	3,091,787	4,157,824	1,430,394	2,727,430	18,313	48,193	2,660,924	Fee Simple			CH Hospital of Allentown LLC	54,385	05/31/2034
Loan	21	Castaways	1.9%	10.8%	10.7%	3,703,864	4,600,495	2,150,155	2,450,340	18,450		2,431,890	Fee Simple			NAP	NAP	NAP
Loan	22	Century Plaza	1.9%	9.0%	8.3%	3,705,117	3,430,219	1,403,947	2,026,272	33,853	135,414	1,857,005	Fee Simple			Dental Care Alliance, LLC	12,857	09/30/2016
Loan	23	140 Second Street	1.7%	8.2%	8.0%	2,338,133	2,221,227	618,610	1,602,617	6,787	37,089	1,558,741	Fee Simple			Apple (Topsy)	11,507	04/10/2017
Loan	24	Maui Portfolio	1.6%	15.7%	13.7%	7,872,155	9,461,450	6,486,093	2,975,356	378,458		2,596,898	Fee Simple
Property	24.01	Maui Beach Hotel	1.1%			5,104,403	6,371,232	4,553,702	1,817,531	254,849		1,562,681	Fee Simple			NAP	NAP	NAP
Property	24.02	Elleair Golf Course	0.6%			2,767,752	3,090,217	1,932,392	1,157,826	123,609		1,034,217	Fee Simple			NAP	NAP	NAP
Loan	25	Doubletree Emily Morgan	1.5%	10.0%	9.1%	6,377,336	8,076,386	6,334,588	1,741,798	151,910		1,589,888	Fee Simple			NAP	NAP	NAP
Loan	26	E Street	1.4%	8.8%	8.6%	1,406,928	1,913,498	457,026	1,456,472	13,535	27,070	1,415,866	Fee Simple			DHL Express, Inc	55,553	03/31/2018
Loan	27	Sun MHC Portfolio	1.4%	10.7%	10.3%	5,174,616	3,288,186	1,529,871	1,758,315	60,973		1,697,342	Fee Simple
Property	27.01	Timberbrook	0.6%			2,604,323	1,346,028	593,820	752,208	25,172		727,036	Fee Simple			NAP	NAP	NAP
Property	27.02	Byrne Hills	0.5%			1,148,468	1,084,459	456,411	628,048	15,237		612,811	Fee Simple			NAP	NAP	NAP
Property	27.03	Woodlake-Sommerdale	0.3%			1,421,825	857,699	479,640	378,059	20,564		357,495	Fee Simple			NAP	NAP	NAP
Loan	28	Trump Plaza Commercial	1.3%	13.5%	13.3%	1,905,425	3,010,738	983,249	2,027,489	10,471	30,036	1,986,982	Leasehold	12/31/2083	None	Enterprise 61st LLC	14,425	03/31/2019
Loan	29	Tower23 Hotel	1.2%	12.1%	9.3%	3,891,710	4,506,594	2,738,641	1,767,953	410,099		1,357,854	Fee Simple			NAP	NAP	NAP
Loan	30	Chestnut Ridge Road Office Portfolio	1.2%	8.9%	8.4%	2,307,502	2,397,669	1,129,570	1,268,099	22,187	55,467	1,190,445	Fee Simple
Property	30.01	470 Chestnut Ridge Road	0.7%			1,277,830	1,319,452	600,551	718,901	10,746	26,865	681,290	Fee Simple			Kiewit Infrastructure Co.	53,730	11/30/2020
Property	30.02	530 Chestnut Ridge Road	0.5%			1,029,672	1,078,217	529,019	549,198	11,441	28,602	509,155	Fee Simple			KPMG LLP,	57,204	07/31/2020
Loan	31	Maple Glen Apartments(26)	1.2%	10.4%	9.8%	2,575,824	2,467,684	1,040,137	1,427,547	82,500		1,345,047	Fee Simple			NAP	NAP	NAP
Loan	32	Hilton Garden Inn Laramie	1.0%	11.5%	10.1%	3,482,630	4,108,674	2,800,804	1,307,870	164,347		1,143,523	Leasehold	12/20/2055	2 options, 25 years each	NAP	NAP	NAP
Loan	33	Lorton Station Town Center	0.9%	12.5%	12.0%	1,409,977	1,819,353	472,546	1,346,806	10,361	41,446	1,294,999	Fee Simple			ReMax 100	10,826	07/31/2016
Loan	34	Kjellberg MHP	0.9%	8.6%	8.5%	1,373,700	1,424,230	537,570	886,661	16,000		870,661	Fee Simple			NAP	NAP	NAP
Loan	35	Executive Park at East Gate	0.8%	11.1%	9.7%	1,366,112	2,300,087	1,208,430	1,091,656	28,298	112,271	951,088	Fee Simple			Comcast	83,551	01/31/2018
Loan	36	Reserve at Twin Oaks	0.8%	10.8%	9.9%	2,583,441	2,498,582	1,438,144	1,060,438	88,800		971,638	Fee Simple			NAP	NAP	NAP
Loan	37	Hampton Inn & Suites Trophy Club	0.8%	14.8%	13.5%	3,000,592	3,057,409	1,654,776	1,402,633	122,296		1,280,336	Fee Simple			NAP	NAP	NAP
Loan	38	545 Mission Street	0.8%	10.4%	10.1%	1,082,246	1,376,507	425,774	950,732	5,976	25,400	919,356	Fee Simple			Salt House, LLC	5,797	04/30/2016
Loan	39	Gateway Oaks Office	0.8%	11.9%	9.9%	1,850,310	1,637,482	570,222	1,067,260	16,278	162,782	888,200	Fee Simple			Sutter Health Sacramento Sierra	46,175	09/30/2017
Loan	40	Shoppes at Metro Station	0.8%	9.5%	9.2%	938,020	1,199,783	360,903	838,880	6,018	15,045	817,818	Fee Simple			CVS/pharmacy	10,125	01/31/2020
Loan	41	San Francisco Boutique Hotel Portfolio	0.7%	14.3%	12.7%	3,360,680	3,466,158	2,251,811	1,214,346	138,646		1,075,700	Fee Simple
Property	41.01	White Swan Inn	0.4%			1,810,397	1,865,275	1,175,344	689,931	74,611		615,320	Fee Simple			NAP	NAP	NAP
Property	41.02	Petite Auberge	0.3%			1,550,283	1,600,883	1,076,467	524,416	64,035		460,381	Fee Simple			NAP	NAP	NAP
Loan	42	The Falls	0.7%	9.2%	8.5%	1,659,360	1,657,163	882,319	774,844	62,400		712,444	Fee Simple			NAP	NAP	NAP
Loan	43	Holiday Inn Palm Beach Airport	0.7%	14.0%	10.7%	5,261,770	6,594,718	5,471,770	1,122,948	263,789		859,159	Fee Simple			NAP	NAP	NAP
Loan	44	Rivanna Plaza	0.6%	9.6%	9.1%	852,035	913,291	191,394	721,897	6,420	32,100	683,377	Fee Simple			Kiddie Academy	11,000	12/31/2027
Loan	45	Saint Clair Shores Medical Building	0.6%	11.1%	10.3%	942,041	1,110,457	309,164	801,293	13,041	46,500	741,752	Fee Simple			Michigan Institute of Urology	31,534	10/31/2029
Loan	46	Madison Apartments	0.6%	9.1%	8.8%	986,293	984,771	335,056	649,715	20,000		629,715	Fee Simple			NAP	NAP	NAP
Loan	47	Magnolia Point Apartments	0.6%	9.4%	8.4%	1,698,288	1,549,294	891,335	657,959	67,500		590,459	Fee Simple			NAP	NAP	NAP
Loan	48	Rozzelle Crossing	0.6%	9.7%	9.1%	746,293	937,016	278,148	658,868	11,457	31,825	615,586	Fee Simple			BI-LO	46,900	02/28/2022
Loan	49	Cypress Shopping Center	0.6%	10.2%	9.4%	835,257	975,325	301,276	674,049	16,087	36,196	621,766	Fee Simple			BI-LO	47,260	03/31/2018
Loan	50	Riverstone Village	0.5%	10.6%	10.0%	855,356	882,737	224,460	658,277	9,245	30,815	618,217	Fee Simple			Sidelines Grill	5,320	06/30/2020
Loan	51	Holiday Inn Capitol Square	0.5%	15.8%	12.3%	4,351,986	5,170,683	4,252,682	918,001	206,827		711,174	Fee Simple			NAP	NAP	NAP
Loan	52	Howard & Caldwell Industrial Building	0.5%	15.2%	12.8%	1,232,005	1,597,583	727,535	870,048	45,456	90,912	733,680	Fee Simple			Abrasic 90, Inc.	108,555	02/28/2017
Loan	53	Forest Oaks	0.4%	9.4%	8.8%	1,148,478	1,038,268	543,931	494,337	31,000		463,337	Fee Simple			NAP	NAP	NAP
Loan	54	Pheasant Ridge II Apartments	0.4%	20.1%	19.9%	1,370,400	1,301,880	249,200	1,052,680	10,500		1,042,180	Fee Simple			NAP	NAP	NAP
Loan	55	Hampton Inn Lakeland	0.4%	15.1%	13.7%	1,790,704	1,794,245	1,036,954	757,292	71,770		685,522	Fee Simple			NAP	NAP	NAP
Loan	56	1728 Sunrise Highway	0.4%	10.1%	9.8%	539,601	512,621	15,379	497,242	3,543	13,286	480,414	Fee Simple			Orlin & Cohen Orthopedic Associates, LLP	17,714	06/30/2029
Loan	57	Portland MF Portfolio	0.4%	8.7%	8.4%	690,300	641,149	240,981	400,168	14,000		386,168	Fee Simple
Property	57.01	229 Congress Street	0.2%			315,876	266,076	89,516	176,560	5,250		171,310	Fee Simple			NAP	NAP	NAP
Property	57.02	41 Chestnut Street	0.1%			178,092	178,741	67,143	111,598	4,000		107,598	Fee Simple			NAP	NAP	NAP
Property	57.03	193 Congress Street	0.1%			111,012	111,012	49,109	61,903	3,000		58,903	Fee Simple			NAP	NAP	NAP
Property	57.04	28 High Street	0.0%			85,320	85,320	35,213	50,107	1,750		48,357	Fee Simple			NAP	NAP	NAP
Loan	58	Jellystone of Birchwood Acres	0.4%	11.4%	11.1%	1,348,739	1,574,116	1,093,225	480,891	13,450		467,441	Fee Simple			NAP	NAP	NAP
Loan	59	Harbor Place	0.4%	8.4%	8.2%	384,700	453,362	99,219	354,143	1,598	7,990	344,555	Fee Simple			San Jorge, Inc.	1,752	07/28/2016
Loan	60	La Quinta Ste Augustine	0.4%	14.6%	13.3%	1,363,386	1,363,386	753,120	610,266	54,535		555,730	Fee Simple			NAP	NAP	NAP
Loan	61	CNS & Schererville Self Storage	0.3%	9.7%	9.4%	800,401	724,048	345,608	378,440	11,824		366,616	Fee Simple
Property	61.01	Chicago Northside Storage	0.2%			469,759	411,591	200,200	211,392	4,679		206,713	Fee Simple			NAP	NAP	NAP
Property	61.02	Schererville Storage	0.1%			330,642	312,457	145,408	167,048	7,145		159,903	Fee Simple			NAP	NAP	NAP
Loan	62	Watchtower Self Storage	0.3%	9.0%	8.8%	676,467	520,880	175,033	345,846	9,274		336,573	Fee Simple			NAP	NAP	NAP
Loan	63	Autumn Chase Apartments	0.3%	10.8%	9.7%	1,022,400	916,043	532,043	384,000	38,000		346,000	Fee Simple			NAP	NAP	NAP
Loan	64	Fresenius Deptford	0.3%	10.6%	10.6%	344,717	327,481	9,824	317,657			317,657	Fee Simple			Fresenius Medical Care Deptford	9,586	04/30/2029
Loan	65	Rockingham Square Shopping Center	0.2%	12.3%	10.9%	392,476	456,614	125,337	331,277	11,172	25,696	294,409	Fee Simple			Food Lion	30,720	11/13/2019
Loan	66	All Stor - Mount Holly	0.2%	9.7%	9.4%	512,600	410,506	152,963	257,544	6,914		250,630	Fee Simple			NAP	NAP	NAP
Loan	67	Hampton Court Apartments	0.2%	10.1%	9.8%	313,608	330,678	111,073	219,604	7,000		212,604	Fee Simple			NAP	NAP	NAP
Loan	68	Cascade Springs	0.2%	10.3%	9.1%	597,036	574,511	354,174	220,337	24,000		196,337	Fee Simple			NAP	NAP	NAP
Loan	69	Star Valley Ranch MHP	0.2%	8.5%	8.2%	351,450	331,806	161,596	170,211	5,500		164,711	Fee Simple			NAP	NAP	NAP

A-1-5

COMM 2014-CCRE19

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

% of

Property

Initial Pool

Lease

Flag

Property Name

Balance

2nd Largest Tenant (16)(18)

Expiration (17)

3rd Largest Tenant (16)(18)(19)(20)

Expiration (17)

4th Largest Tenant (16)(18)(20)

Expiration (17)

5th Largest Tenant (16)(18)

Expiration (17)

Loan

Bridgepoint Tower

6.6%

NAP

Loan

The Shoppes at Webb Gin

5.4%

Sprouts Farmers Market

26,428

09/30/2029

The Gap

17,461

01/31/2016

DSW Shoes

16,000

01/31/2018

Kirkland’s

7,094

01/31/2024

Loan

Cipriani Manhattan Portfolio

5.1%

Property

3.01

Cipriani 42nd Street

3.3%

NAP

Property

3.02

Cipriani Wall Street

1.8%

NAP

Loan

Park at Siena

5.0%

NAP

Loan

Post Ranch Inn

4.3%

NAP

Loan

Riverfront Towers

4.2%

NAP

Loan

866 Third Avenue Retail

3.4%

Wells Fargo

4,269

07/31/2024

Chop’t Creative Salad

2,500

08/31/2016

Subway

1,260

05/31/2019

Omnipoint

10/31/2017

Loan

Best Western Dry Creek Inn

1.9%

NAP

Loan

Best Western Sonoma Valley Inn

1.3%

NAP

Loan

Clinton Square

2.7%

Home Properties

62,213

09/30/2019

Broadstone Real Estate

13,864

06/30/2022

Regus

12,800

03/31/2022

Home Leasing LLC

6,958

01/31/2021

Loan

Harvard Park

2.6%

Bed Bath & Beyond

40,000

01/31/2017

Buy Buy Baby

25,446

01/31/2025

La Z Boy Galleries of Northeast Ohio

20,793

11/30/2017

DSW

20,440

01/31/2022

Loan

Springhill Suites Savannah Downtown

2.6%

NAP

Loan

Holiday Inn Resort Lake Buena Vista

2.5%

NAP

Loan

MHP Portfolio

2.4%

Property

14.01

Rockwood Village MHP

0.7%

NAP

Property

14.02

Meadow Creek & Oak Creek

0.5%

NAP

Property

14.03

Robin Hood Park

0.4%

NAP

Property

14.04

Bonner Springs Estates

0.4%

NAP

Property

14.05

Creekside MHP

0.2%

NAP

Property

14.06

Quivira Hills Estates

0.2%

NAP

Property

14.07

Oakwood MHC

0.1%

NAP

Loan

Cartus HQ

2.4%

NAP

Loan

Corporate Woods

2.3%

Navico, Inc

44,439

02/15/2023

Sutherland Global Services

41,149

06/30/2018

Global Client Solutions, LLC

29,729

03/31/2017

Cavalry Portfolio Services

25,999

04/30/2022

Loan

Auraria Student Lofts

2.3%

NAP

Loan

1503 North Cedar

2.2%

NAP

Loan

Lakes Professional Building

2.2%

ERJ Properties, LLC

15,591

07/31/2026

MKBY, LLC

7,062

07/31/2026

Encompass Holdings, LLC

6,509

07/31/2026

GKF Enterprise, LLC

5,985

07/31/2026

Loan

CHS Professional

2.1%

CHS Orthopedic Hospital LLC

42,000

05/31/2034

NAP

Loan

Castaways

1.9%

NAP

Loan

Century Plaza

1.9%

The Johns Hopkins University

6,851

07/31/2015

Hair Club for Men, LLC

6,788

03/31/2020

Planned Systems International, Inc.

5,573

01/31/2016

Congruent Counseling Services, LLC

5,059

12/31/2017

Loan

140 Second Street

1.7%

111 Minna Gallery

5,145

02/28/2024

Fwix, Inc.

5,724

10/31/2016

Mixpanel, Inc.

5,710

10/31/2017

Gunderson

5,632

01/31/2016

Loan

Maui Portfolio

1.6%

Property

24.01

Maui Beach Hotel

1.1%

NAP

Property

24.02

Elleair Golf Course

0.6%

NAP

Loan

Doubletree Emily Morgan

1.5%

NAP

Loan

E Street

1.4%

A.H. Harris & Sons, Inc

21,675

09/30/2023

Shawmut Woodworking

13,006

03/31/2021

NAP

Loan

Sun MHC Portfolio

1.4%

Property

27.01

Timberbrook

0.6%

NAP

Property

27.02

Byrne Hills

0.5%

NAP

Property

27.03

Woodlake-Sommerdale

0.3%

NAP

Loan

Trump Plaza Commercial

1.3%

Mephisto of Third Ave

3,018

04/30/2026

American Apparel, Inc.

2,450

11/30/2024

Peter Katsihtis (Upscale Bistro)

1,750

12/31/2029

General Nutrition Corporation

1,350

01/31/2018

Loan

Tower23 Hotel

1.2%

NAP

Loan

Chestnut Ridge Road Office Portfolio

1.2%

Property

30.01

470 Chestnut Ridge Road

0.7%

NAP

Property

30.02

530 Chestnut Ridge Road

0.5%

NAP

Loan

Maple Glen Apartments(26)

1.2%

NAP

Loan

Hilton Garden Inn Laramie

1.0%

NAP

Loan

Lorton Station Town Center

0.9%

Pane e Vino

6,288

09/30/2016

Fireside Grill

5,577

07/31/2017

Crossfit Liberation

3,290

03/31/2016

Dr Dao Nguyen DDS

2,807

03/31/2024

Loan

Kjellberg MHP

0.9%

NAP

Loan

Executive Park at East Gate

0.8%

Harleysville Mutual Insurance

29,641

10/31/2016

NAP

Loan

Reserve at Twin Oaks

0.8%

NAP

Loan

Hampton Inn & Suites Trophy Club

0.8%

NAP

Loan

545 Mission Street

0.8%

Pulse

5,547

05/31/2016

MG West

5,368

03/31/2015

Isocket

5,368

09/30/2016

Shutterstock, Inc.

5,297

03/31/2017

Loan

Gateway Oaks Office

0.8%

Sutter Medical Foundation

12,120

04/30/2017

Kitchell CEM, Inc.

11,261

06/30/2016

First Five Sacramento Commission, an agency of the County of Sacramento

6,197

07/31/2016

Sutter Health dba Sutter EAP Resources

3,044

10/31/2016

Loan

Shoppes at Metro Station

0.8%

Neibauer Dental Corp

3,900

12/31/2017

T-Mobile USA, Inc.

3,000

01/31/2020

Chapel Opticians

1,636

09/05/2015

Golden House

1,606

10/31/2016

Loan

San Francisco Boutique Hotel Portfolio

0.7%

Property

41.01

White Swan Inn

0.4%

NAP

Property

41.02

Petite Auberge

0.3%

NAP

Loan

The Falls

0.7%

NAP

Loan

Holiday Inn Palm Beach Airport

0.7%

NAP

Loan

Rivanna Plaza

0.6%

Sleepy’s

6,500

11/30/2019

Anytime Fitness

4,400

11/30/2023

Dunkin’ Donuts

1,800

04/30/2025

Market Street Wineshop

1,800

12/31/2017

Loan

Saint Clair Shores Medical Building

0.6%

St. John Hospital and Medical Center Physical Therapy

7,471

06/30/2015

Physician’s Alliance

3,268

08/31/2016

Geoffrey Osgood, M.D.

2,702

MTM

San Gal, LLC

1,600

10/31/2019

Loan

Madison Apartments

0.6%

NAP

Loan

Magnolia Point Apartments

0.6%

NAP

Loan

Rozzelle Crossing

0.6%

Mr. Geero

2,877

06/30/2017

China Town

2,246

07/31/2017

Ultratan

1,731

06/30/2016

Dry Cleaners Unlimited

1,315

09/30/2017

Loan

Cypress Shopping Center

0.6%

Dollar General

8,000

10/31/2016

El Mexicano

3,850

04/30/2018

Ultratan

2,075

07/31/2019

Cashwell Advance

1,400

05/31/2019

Loan

Riverstone Village

0.5%

Hana Steakhouse

4,152

12/31/2015

Woodstock Mattress

4,027

12/31/2014

Corner Bistro

2,700

09/30/2014

Moe’s Southwest Grill

2,600

09/30/2016

Loan

Holiday Inn Capitol Square

0.5%

NAP

Loan

Howard & Caldwell Industrial Building

0.5%

Heritage Wine Cellars, Ltd

34,182

08/31/2016

7 Mile Solutions, Inc.

21,557

10/31/2018

Riva Technologies, Inc.

21,100

12/31/2014

Royal Kitchen & Bath Cabinets

18,945

07/31/2016

Loan

Forest Oaks

0.4%

NAP

Loan

Pheasant Ridge II Apartments

0.4%

NAP

Loan

Hampton Inn Lakeland

0.4%

NAP

Loan

1728 Sunrise Highway

0.4%

NAP

Loan

Portland MF Portfolio

0.4%

Property

57.01

229 Congress Street

0.2%

NAP

Property

57.02

41 Chestnut Street

0.1%

NAP

Property

57.03

193 Congress Street

0.1%

NAP

Property

57.04

28 High Street

0.0%

NAP

Loan

Jellystone of Birchwood Acres

0.4%

NAP

Loan

Harbor Place

0.4%

Cinderella Cakes

1,371

12/31/2018

Boxfli

1,371

02/28/2019

Tacos Cancun

810

12/14/2015

Wholesale Nutrition

672

03/23/2016

Loan

La Quinta Ste Augustine

0.4%

NAP

Loan

CNS & Schererville Self Storage

0.3%

Property

61.01

Chicago Northside Storage

0.2%

NAP

Property

61.02

Schererville Storage

0.1%

NAP

Loan

Watchtower Self Storage

0.3%

NAP

Loan

Autumn Chase Apartments

0.3%

NAP

Loan

Fresenius Deptford

0.3%

NAP

Loan

Rockingham Square Shopping Center

0.2%

Valor Healthcare

12,215

03/31/2018

Aaron’s Store

6,000

08/31/2015

Mr. J’s NY Style Bagel Deli

2,975

12/31/2017

New China Restaurant

2,000

11/30/2014

Loan

All Stor - Mount Holly

0.2%

NAP

Loan

Hampton Court Apartments

0.2%

NAP

Loan

Cascade Springs

0.2%

NAP

Loan

Star Valley Ranch MHP

0.2%

NAP

A-1-6

COMM 2014-CCRE19

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		Occupancy	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax	Insurance	Insurance	Engineering
Flag	ID	Property Name	Balance	Occupancy (17)(19)	As-of Date	Reserves($)(21)	Reserves ($)(22)(23)	Reserves($)(21)(23)	Reserves ($)(22)	Reserves($)(21)	Reserves ($)(22)	Reserves($)(21)	Reserves ($)(22)	Reserves($)(21)
Loan	1	Bridgepoint Tower	6.6%	100.0%	08/06/2014		4,563		71,429		Springing		Springing
Loan	2	The Shoppes at Webb Gin	5.4%	79.2%	07/16/2014		4,485	1,983,119	16,389	784,508	71,319		Springing
Loan	3	Cipriani Manhattan Portfolio	5.1%	100.0%	08/06/2014		16,897			269,884	269,884	435,896	62,271
Property	3.01	Cipriani 42nd Street	3.3%	100.0%	08/06/2014
Property	3.02	Cipriani Wall Street	1.8%	100.0%	08/06/2014
Loan	4	Park at Siena	5.0%	94.8%	06/30/2014	420,172	20,948			700,702	77,856		Springing	3,125
Loan	5	Post Ranch Inn	4.3%	87.3%	05/31/2014		Springing				Springing		Springing
Loan	6	Riverfront Towers	4.2%	95.5%	06/24/2014	750,000	12,234			776,719	218,576		Springing	17,473
Loan	7	866 Third Avenue Retail	3.4%	100.0%	05/27/2014					161,592	80,796		Springing
Loan	8	Best Western Dry Creek Inn	1.9%	83.7%	02/28/2014		1/12 of 4.0% of Gross Income from Operations for previous calendar year			67,667	9,667	11,094	3,698	1,264,117
Loan	9	Best Western Sonoma Valley Inn	1.3%	87.5%	02/28/2014		1/12 of 4.0% of Gross Income from Operations for previous calendar year			68,833	9,833	7,156	2,385	696,884
Loan	10	Clinton Square	2.7%	88.7%	05/01/2014		3,817		12,724	186,667	93,846	26,565	3,321	1,875
Loan	11	Harvard Park	2.6%	99.0%	05/19/2014						Springing		Springing
Loan	12	Springhill Suites Savannah Downtown	2.6%	84.5%	05/31/2014		4.0% of prior month’s gross revenues			90,145	24,659		Springing
Loan	13	Holiday Inn Resort Lake Buena Vista	2.5%	71.3%	04/30/2014		1/12 of 4.0% of annual gross revenue			203,224	20,322	41,643	20,822
Loan	14	MHP Portfolio	2.4%	82.1%	Various	355,100	4,771			144,833	24,139	23,534	7,845	49,650
Property	14.01	Rockwood Village MHP	0.7%	98.5%	04/25/2014
Property	14.02	Meadow Creek & Oak Creek	0.5%	98.0%	05/31/2014
Property	14.03	Robin Hood Park	0.4%	91.0%	04/10/2014
Property	14.04	Bonner Springs Estates	0.4%	69.7%	04/25/2014
Property	14.05	Creekside MHP	0.2%	77.2%	04/25/2014
Property	14.06	Quivira Hills Estates	0.2%	44.8%	04/25/2014
Property	14.07	Oakwood MHC	0.1%	84.4%	04/02/2014
Loan	15	Cartus HQ	2.4%	100.0%	08/06/2014	229,990	5,406		8,000		Springing	58,403	Springing
Loan	16	Corporate Woods	2.3%	91.8%	06/30/2014		11,434	500,000	11,434	93,000	15,500	103,583	9,417	140,000
Loan	17	Auraria Student Lofts	2.3%	99.5%	05/23/2014	500,000	5,475			32,479	10,826	8,000	2,667
Loan	18	1503 North Cedar	2.2%	100.0%	08/05/2014		1,015		3,383	212,875	31,767	19,109	Springing
Loan	19	Lakes Professional Building	2.2%	96.2%	08/01/2014		2,257		11,287		37,383	5,463	2,732	45,925
Loan	20	CHS Professional	2.1%	100.0%	07/15/2014		1,526		4,016	272,418	40,288	22,683	Springing	1,250
Loan	21	Castaways	1.9%	49.9%	12/31/2013		Springing			34,123	11,374		Springing
Loan	22	Century Plaza	1.9%	91.6%	05/29/2014	101,189	Springing	300,000	11,284	228,163	20,742	15,199	Springing
Loan	23	140 Second Street	1.7%	100.0%	07/01/2014		618	103,563	3,091	85,133	28,378	14,519	4,840
Loan	24	Maui Portfolio	1.6%	Various	Various		4.0% of 1/12 of the projected Gross Income from Operations			75,500	12,583	15,428	15,428
Property	24.01	Maui Beach Hotel	1.1%	86.9%	03/31/2014
Property	24.02	Elleair Golf Course	0.6%	NAP	NAP
Loan	25	Doubletree Emily Morgan	1.5%	70.6%	05/31/2014	250,000	Springing			241,504	34,501		5,011
Loan	26	E Street	1.4%	100.0%	07/23/2014		1,128		2,256	23,750	23,750	3,890	1,297	263,813
Loan	27	Sun MHC Portfolio	1.4%	63.7%	06/09/2014		5,081			60,325	9,883	33,346	5,558
Property	27.01	Timberbrook	0.6%	53.1%	06/09/2014
Property	27.02	Byrne Hills	0.5%	93.2%	06/09/2014
Property	27.03	Woodlake-Sommerdale	0.3%	60.7%	06/09/2014
Loan	28	Trump Plaza Commercial	1.3%	94.4%	07/01/2014		Springing		Springing	17,462	17,462		Springing
Loan	29	Tower23 Hotel	1.2%	81.1%	05/31/2014		4.0% of prior month’s gross revenues			119,229	11,923	39,502	3,292
Loan	30	Chestnut Ridge Road Office Portfolio	1.2%	100.0%	05/19/2014	732,000	Springing	740,525	13,900	107,500	35,833	4,804	1,201
Property	30.01	470 Chestnut Ridge Road	0.7%	100.0%	05/19/2014
Property	30.02	530 Chestnut Ridge Road	0.5%	100.0%	05/19/2014
Loan	31	Maple Glen Apartments(26)	1.2%	96.4%	06/23/2014		Springing			152,028	12,669	25,425	4,238	19,009
Loan	32	Hilton Garden Inn Laramie	1.0%	66.6%	03/31/2014		4.0% of prior month’s gross revenues			91,947	11,493		Springing
Loan	33	Lorton Station Town Center	0.9%	100.0%	06/23/2014		863	100,000	Springing	38,297	19,148	13,211	1,766
Loan	34	Kjellberg MHP	0.9%	100.0%	05/01/2014		1,333				6,921	21,531	1,957
Loan	35	Executive Park at East Gate	0.8%	100.0%	05/27/2014		2,358	1,250,000	9,433	91,000	22,750	5,633	1,878
Loan	36	Reserve at Twin Oaks	0.8%	93.9%	06/10/2014	145,200	7,400			96,780	24,195		Springing	31,200
Loan	37	Hampton Inn & Suites Trophy Club	0.8%	68.4%	05/31/2013		1/12 of 4.0% of annual gross revenue			89,789	9,977	20,675	3,446
Loan	38	545 Mission Street	0.8%	100.0%	04/01/2014						Springing		Springing	7,500
Loan	39	Gateway Oaks Office	0.8%	100.0%	05/05/2014		1,357	300,000	13,565	90,417	12,917	9,284	2,201
Loan	40	Shoppes at Metro Station	0.8%	100.0%	07/01/2014		501	100,000	1,254	9,796	9,796	3,750	625	4,538
Loan	41	San Francisco Boutique Hotel Portfolio	0.7%	83.7%	05/31/2014		1/12 of 4.0% of annual Gross Income from Operations			34,667	8,667		Springing
Property	41.01	White Swan Inn	0.4%	84.7%	05/31/2014
Property	41.02	Petite Auberge	0.3%	82.6%	05/31/2014
Loan	42	The Falls	0.7%	83.2%	06/10/2014	69,938	5,200			76,133	12,689	58,606	Springing	2,500
Loan	43	Holiday Inn Palm Beach Airport	0.7%	78.3%	05/31/2014		Springing			176,319	19,591	50,145	25,072
Loan	44	Rivanna Plaza	0.6%	88.3%	03/31/2014		535		2,675	10,500	5,250	3,300	825
Loan	45	Saint Clair Shores Medical Building	0.6%	100.0%	07/01/2014		1,087		3,875	11,725	10,192	9,238	924
Loan	46	Madison Apartments	0.6%	94.0%	06/10/2014		1,683			31,355	2,613	23,920	2,175
Loan	47	Magnolia Point Apartments	0.6%	95.1%	07/07/2014		5,625			57,070	7,134	47,121	9,424	168,543
Loan	48	Rozzelle Crossing	0.6%	100.0%	07/01/2014		955		2,652	90,083	7,083	4,991	1,248	18,535
Loan	49	Cypress Shopping Center	0.6%	93.5%	04/30/2014		1,449	75,000	3,016	39,258	5,608	10,383	1,293	56,906
Loan	50	Riverstone Village	0.5%	77.3%	05/21/2014		1,027	250,000	Springing	54,839	6,093	14,369	1,306	2,663
Loan	51	Holiday Inn Capitol Square	0.5%	55.7%	05/31/2014	16,731	1/12 of 4.0% of Gross Income from Operations for the next 12 months			141,933	17,742	31,670	5,278	10,875
Loan	52	Howard & Caldwell Industrial Building	0.5%	100.0%	06/17/2014	250,000	3,788	200,000	7,576	291,667	41,667	19,563	Springing	168,662
Loan	53	Forest Oaks	0.4%	94.4%	06/09/2014		2,583			26,952	2,695	27,809	628	31,155
Loan	54	Pheasant Ridge II Apartments	0.4%	100.0%	05/21/2014		875			2,000	5,000	8,008	2,002
Loan	55	Hampton Inn Lakeland	0.4%	62.3%	04/30/2014		1/12 of 4.0% of annual gross revenue			33,049	3,305	21,050	3,007
Loan	56	1728 Sunrise Highway	0.4%	100.0%	08/06/2014		295	140,000	Springing			3,812	1,906
Loan	57	Portland MF Portfolio	0.4%	98.1%	06/30/2014	300,000	1,667				5,454	4,544	1,515	26,875
Property	57.01	229 Congress Street	0.2%	94.7%	06/30/2014
Property	57.02	41 Chestnut Street	0.1%	100.0%	06/30/2014
Property	57.03	193 Congress Street	0.1%	100.0%	06/30/2014
Property	57.04	28 High Street	0.0%	100.0%	06/30/2014
Loan	58	Jellystone of Birchwood Acres	0.4%	46.7%	12/31/2013				1,121	16,482	1,831		Springing
Loan	59	Harbor Place	0.4%	83.2%	05/01/2014		133	6,700	666	19,500	3,250	1,386	198
Loan	60	La Quinta Ste Augustine	0.4%	67.3%	04/30/2014		1/12 of 4% of prior year’s Gross Revenues			23,420	2,602	6,393	2,131
Loan	61	CNS & Schererville Self Storage	0.3%	96.2%	06/09/2014		985			17,204	8,602	3,355	1,678	11,625
Property	61.01	Chicago Northside Storage	0.2%	92.7%	06/09/2014
Property	61.02	Schererville Storage	0.1%	98.7%	06/09/2014
Loan	62	Watchtower Self Storage	0.3%	84.7%	06/19/2014		773			26,632	2,663	2,340	585
Loan	63	Autumn Chase Apartments	0.3%	94.7%	07/09/2014		3,125			18,674	9,337	3,820	1,910	9,372
Loan	64	Fresenius Deptford	0.3%	100.0%	08/06/2014	19,172			Springing	4,375	801		Springing
Loan	65	Rockingham Square Shopping Center	0.2%	96.5%	02/28/2014		931	70,000	2,141	2,000	2,000	1,559	780	10,000
Loan	66	All Stor - Mount Holly	0.2%	80.9%	04/09/2014		576			14,257	2,037	1,392	464
Loan	67	Hampton Court Apartments	0.2%	100.0%	05/22/2014		467			32,174	2,925	1,532	511	14,778
Loan	68	Cascade Springs	0.2%	97.6%	05/31/2014	100,000	2,000			17,645	1,961	8,124	1,161	284,750
Loan	69	Star Valley Ranch MHP	0.2%	100.0%	04/23/2014		458			11,000	1,833	930	465	4,563

A-1-7

COMM 2014-CCRE19

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

% of

Other

Environmental

Property

Initial Pool

Other

Reserves

Report

Engineering

Loan

Flag

Property Name

Balance

Reserves ($)(21)(22)(23)

Description (21)(22)(23)

Date (24)

Report Date

Purpose

Loan

Bridgepoint Tower

6.6%

6,000,000

Parking Lot Holdback; Occupancy Reserve (Springing Monthly: Excess Cash Flow)

07/22/2014

06/10/2014

Refinance

Loan

The Shoppes at Webb Gin

5.4%

2,193,500

Taco Mac Reserve (Upfront: 2,100,000); Free Rent Reserve (Upfront: 93,500)

06/09/2014

Acquisition

Loan

Cipriani Manhattan Portfolio

5.1%

169,292

Condo Charge Reserve (Upfront: 169,292, Monthly: Springing)

Refinance

Property

3.01

Cipriani 42nd Street

3.3%

07/02/2014

04/23/2014

Property

3.02

Cipriani Wall Street

1.8%

07/01/2014

04/23/2014

Loan

Park at Siena

5.0%

07/01/2014

Refinance

Loan

Post Ranch Inn

4.3%

06/25/2014

06/27/2014

Refinance

Loan

Riverfront Towers

4.2%

750,000

Capital Expenditure Holdback (Upfront: 750,000)

06/04/2014

Refinance

Loan

866 Third Avenue Retail

3.4%

Springing

Lease Sweep (Springing Monthly: Excess Cash Flow); Common Charge (Monthly: 1/12 annual common charges)

06/15/2014

06/13/2014

Refinance

Loan

Best Western Dry Creek Inn

1.9%

340,207

Seasonality (Upfront: 180,000, Monthly: Springing); Zoning Insurance (Upfront: 160,207); PIP (Monthly: Springing)

06/26/2014

04/24/2014

Refinance

Loan

Best Western Sonoma Valley Inn

1.3%

150,000

Seasonality (Upfront: 150,000, Monthly: Springing); PIP (Monthly: Springing)

06/26/2014

04/24/2014

Refinance

Loan

Clinton Square

2.7%

194,450

Chubb TI Reserve

06/15/2014

06/12/2014

Refinance

Loan

Harvard Park

2.6%

70,000

Rent Abatement Reserve (Upfront: 70,000); Occupancy Reserve (Springing Monthly: Excess Cash Flow)

06/10/2014

06/09/2014

Refinance

Loan

Springhill Suites Savannah Downtown

2.6%

125,000

PIP Reserve

06/13/2014

06/11/2014

Recapitalization

Loan

Holiday Inn Resort Lake Buena Vista

2.5%

1,168,325

PIP Reserve (Upfront: 1,168,325); Seasonality Reserve (Springing Monthly: Excess Cash Flow)

05/30/2014

05/29/2014

Acquisition

Loan

MHP Portfolio

2.4%

700,000

New Home Reserve

Acquisition

Property

14.01

Rockwood Village MHP

0.7%

05/19/2014

05/15/2014

Property

14.02

Meadow Creek & Oak Creek

0.5%

05/20/2014

05/15/2014

Property

14.03

Robin Hood Park

0.4%

05/22/2014

Property

14.04

Bonner Springs Estates

0.4%

05/19/2014

05/15/2014

Property

14.05

Creekside MHP

0.2%

05/19/2014

05/16/2014

Property

14.06

Quivira Hills Estates

0.2%

05/20/2014

05/16/2014

Property

14.07

Oakwood MHC

0.1%

05/21/2014

05/16/2014

Loan

Cartus HQ

2.4%

03/13/2014

Refinance

Loan

Corporate Woods

2.3%

07/21/2014

04/01/2014

Recapitalization

Loan

Auraria Student Lofts

2.3%

Condominium Fee Reserve (Monthly: 1/12 of Condominium Fees)

05/30/2014

Acquisition

Loan

1503 North Cedar

2.2%

4,237,500

Coordinated Tenant Work

04/11/2014

Refinance

Loan

Lakes Professional Building

2.2%

07/23/2014

05/29/2014

Refinance

Loan

CHS Professional

2.1%

04/11/2014

Refinance

Loan

Castaways

1.9%

Springing

Seasonality Reserve (Monthly: Springing)

07/15/2014

07/22/2014

Acquisition

Loan

Century Plaza

1.9%

07/03/2014

04/09/2014

Refinance

Loan

140 Second Street

1.7%

05/29/2014

Acquisition

Loan

Maui Portfolio

1.6%

1,000,000

PIP Reserve (Upfront: 700,000); Seasonality Reserve Deposit (Upfront: 300,000, Monthly: Springing)

Acquisition

Property

24.01

Maui Beach Hotel

1.1%

02/28/2014

Property

24.02

Elleair Golf Course

0.6%

02/28/2014

Loan

Doubletree Emily Morgan

1.5%

750,000

Performance Holdback

07/02/2014

04/15/2014

Refinance

Loan

E Street

1.4%

Springing

Occupancy Reserve (Monthly Springing: Excess Cash Flow)

06/06/2014

06/04/2014

Acquisition

Loan

Sun MHC Portfolio

1.4%

350,000

Pad Improvement Reserve

Acquisition

Property

27.01

Timberbrook

0.6%

07/07/2014

05/27/2014

Property

27.02

Byrne Hills

0.5%

07/07/2014

05/27/2014

Property

27.03

Woodlake-Sommerdale

0.3%

07/07/2014

05/27/2014

Loan

Trump Plaza Commercial

1.3%

87,783

Master Lease Reserve (Monthly: Springing); Payment Reserve (Upfront: 87,783)

05/29/2014

Refinance

Loan

Tower23 Hotel

1.2%

06/11/2014

Refinance

Loan

Chestnut Ridge Road Office Portfolio

1.2%

Springing

Special Rollover (Monthly Springing: Excess Cash Flow)

Acquisition

Property

30.01

470 Chestnut Ridge Road

0.7%

03/20/2014

Property

30.02

530 Chestnut Ridge Road

0.5%

03/20/2014

Loan

Maple Glen Apartments(26)

1.2%

06/19/2014

05/22/2014

Refinance

Loan

Hilton Garden Inn Laramie

1.0%

3,750

Ground Rent Reserve (Upfront: 3,750; Monthly: 3,750); Seasonality Reserve (Monthly: 28,500)

11/21/2013

11/25/2013

Refinance

Loan

Lorton Station Town Center

0.9%

341,085

Tenant Reserve (Upfront: 327,085); Common Charges (Upfront: 14,000, Monthly: Springing)

06/12/2014

06/05/2014

Acquisition

Loan

Kjellberg MHP

0.9%

1,500

Radon Reserve

06/11/2014

06/09/2014

Refinance

Loan

Executive Park at East Gate

0.8%

01/29/2014

Acquisition

Loan

Reserve at Twin Oaks

0.8%

06/05/2014

Acquisition

Loan

Hampton Inn & Suites Trophy Club

0.8%

Springing

PIP Reserve (Monthly: Springing)

06/17/2014

06/16/2014

Refinance

Loan

545 Mission Street

0.8%

05/14/2014

Refinance

Loan

Gateway Oaks Office

0.8%

Springing

Sutter Health Reserve (Monthly Springing: Excess Cash Flow)

07/22/2014

06/03/2014

Refinance

Loan

Shoppes at Metro Station

0.8%

06/17/2014

06/03/2014

Acquisition

Loan

San Francisco Boutique Hotel Portfolio

0.7%

Refinance

Property

41.01

White Swan Inn

0.4%

04/03/2014

03/21/2014

Property

41.02

Petite Auberge

0.3%

04/03/2014

03/21/2014

Loan

The Falls

0.7%

06/04/2014

Acquisition

Loan

Holiday Inn Palm Beach Airport

0.7%

4,165,000

PIP Reserve (Upfront: 3,915,000); Seasonality Reserve (Upfront: 250,000; Monthly: Springing)

06/12/2014

06/13/2014

Refinance

Loan

Rivanna Plaza

0.6%

29,700

Free Rent Reserve (Upfront: 29,700)

04/17/2014

04/01/2014

Refinance

Loan

Saint Clair Shores Medical Building

0.6%

04/17/2014

04/09/2014

Refinance

Loan

Madison Apartments

0.6%

41,264

Tax Credit Reserve

05/28/2014

05/30/2014

Refinance

Loan

Magnolia Point Apartments

0.6%

06/10/2014

05/30/2014

Refinance

Loan

Rozzelle Crossing

0.6%

06/05/2014

05/30/2014

Refinance

Loan

Cypress Shopping Center

0.6%

325,000

BI-LO Reserve

05/21/2014

04/15/2014

Acquisition

Loan

Riverstone Village

0.5%

06/17/2014

05/21/2014

Refinance

Loan

Holiday Inn Capitol Square

0.5%

2,170,000

PIP (Upfront: 2,000,000); Seasonality (Upfront:170,000; Springing: Excess Cash); Alternate Springing Reserve (Springing)

04/04/2014

03/28/2014

Refinance

Loan

Howard & Caldwell Industrial Building

0.5%

04/09/2014

05/09/2014

Refinance

Loan

Forest Oaks

0.4%

06/05/2014

Refinance

Loan

Pheasant Ridge II Apartments

0.4%

06/05/2014

Acquisition

Loan

Hampton Inn Lakeland

0.4%

725,000

PIP Reserve (Upfront: 675,000); Seasonality Reserve (Upfront: 50,000; Monthly: Springing )

05/27/2014

Refinance

Loan

1728 Sunrise Highway

0.4%

06/05/2014

05/23/2014

Acquisition

Loan

Portland MF Portfolio

0.4%

86,831

Rent Reserve (Upfront: 67,831); Enviornmental Reserve (Upfront: 19,000)

Acquisition

Property

57.01

229 Congress Street

0.2%

06/06/2014

Property

57.02

41 Chestnut Street

0.1%

06/06/2014

Property

57.03

193 Congress Street

0.1%

06/06/2014

Property

57.04

28 High Street

0.0%

06/06/2014

Loan

Jellystone of Birchwood Acres

0.4%

Springing

Seasonality Reserve (Monthly: Springing)

07/14/2014

07/22/2014

Acquisition

Loan

Harbor Place

0.4%

19,593

Free Rent Reserve (Upfront: 19,593); Lease Payment Reserve (Monthly: 3,255 on each of first six payment dates)

06/13/2014

05/22/2014

Refinance

Loan

La Quinta Ste Augustine

0.4%

03/07/2014

Refinance

Loan

CNS & Schererville Self Storage

0.3%

Refinance

Property

61.01

Chicago Northside Storage

0.2%

05/09/2014

Property

61.02

Schererville Storage

0.1%

05/12/2014

Loan

Watchtower Self Storage

0.3%

50,000

Zoning Reserve

05/06/2014

05/07/2014

Refinance

Loan

Autumn Chase Apartments

0.3%

06/13/2014

06/02/2014

Acquisition

Loan

Fresenius Deptford

0.3%

06/05/2014

05/28/2014

Acquisition

Loan

Rockingham Square Shopping Center

0.2%

06/03/2014

05/19/2014

Acquisition

Loan

All Stor - Mount Holly

0.2%

05/19/2014

Acquisition

Loan

Hampton Court Apartments

0.2%

05/09/2014

05/08/2014

Refinance

Loan

Cascade Springs

0.2%

05/19/2014

Refinance

Loan

Star Valley Ranch MHP

0.2%

32,026

Seasonality Reserve

06/10/2014

05/12/2014

Acquisition

A-1-8

COMM 2014-CCRE19

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

% of

Existing

Future Debt

Property

Initial Pool

Additional Debt

Permitted

Flag

Property Name

Balance

Sponsor (25)

Guarantor (25)

Amount (27)

Existing Additional Debt Description (27)

Type

Loan

Bridgepoint Tower

6.6%

Sunroad Holding Corporation

None

Mezzanine

Loan

The Shoppes at Webb Gin

5.4%

Morton L. Olshan

None

Unsecured Subordinate

Loan

Cipriani Manhattan Portfolio

5.1%

Giuseppe Cipriani

28,000,000

Mezzanine

NAP

Property

3.01

Cipriani 42nd Street

3.3%

Property

3.02

Cipriani Wall Street

1.8%

Loan

Park at Siena

5.0%

Randy X. Ferreira

6,500,000

Mezzanine

NAP

Loan

Post Ranch Inn

4.3%

Peter Heinemann; Michael Freed

Unsecured Obligation

NAP

Loan

Riverfront Towers

4.2%

Tomas Rosenthal; The JR 2012 Family Trust

None

NAP

Loan

866 Third Avenue Retail

3.4%

Steven C. Witkoff

None

NAP

Loan

Best Western Dry Creek Inn

1.9%

Aaron Krug

None

NAP

Loan

Best Western Sonoma Valley Inn

1.3%

Aaron Krug

None

NAP

Loan

Clinton Square

2.7%

Norman P. Leenhouts

None

NAP

Loan

Harvard Park

2.6%

Schottenstein Realty LLC

None

NAP

Loan

Springhill Suites Savannah Downtown

2.6%

Chatham Lodging Trust

None

NAP

Loan

Holiday Inn Resort Lake Buena Vista

2.5%

Graham Hershman; Julie Dumon; Julie A. Dumon Trust Dated March 24, 2006

None

NAP

Loan

MHP Portfolio

2.4%

Kenneth Hunt Bruder; Eliot Bruce Barnett; Norman Leslie Winton; Paul Skyler Liechty

3,760,000

Mezzanine

Property

14.01

Rockwood Village MHP

0.7%

Property

14.02

Meadow Creek & Oak Creek

0.5%

Property

14.03

Robin Hood Park

0.4%

Property

14.04

Bonner Springs Estates

0.4%

Property

14.05

Creekside MHP

0.2%

Property

14.06

Quivira Hills Estates

0.2%

Property

14.07

Oakwood MHC

0.1%

Loan

Cartus HQ

2.4%

Melvyn J. Powers

3,500,000

Mezzanine

NAP

Loan

Corporate Woods

2.3%

Robert E. Phillips

None

NAP

Loan

Auraria Student Lofts

2.3%

Patrick Nelson; Brian Nelson

None

NAP

Loan

1503 North Cedar

2.2%

Emil J. DiIorio

None

NAP

Loan

Lakes Professional Building

2.2%

MIU Holdings, L.L.C.; Mitchell B. Hollander

None

NAP

Loan

CHS Professional

2.1%

Emil J. DiIorio

None

NAP

Loan

Castaways

1.9%

Sun Communities Operating Limited Partnership

None

NAP

Loan

Century Plaza

1.9%

BRIT Limited Partnership

None

NAP

Loan

140 Second Street

1.7%

TKG RE Holdings, LLC

None

NAP

Loan

Maui Portfolio

1.6%

Peter B. Savio

5,000,000

Mezzanine

NAP

Property

24.01

Maui Beach Hotel

1.1%

Property

24.02

Elleair Golf Course

0.6%

Loan

Doubletree Emily Morgan

1.5%

R-Roof Assets, LLC

None

NAP

Loan

E Street

1.4%

Tracy P. Goodman

None

NAP

Loan

Sun MHC Portfolio

1.4%

Louis J. Rogers; Capital Square Realty Advisors, LLC

Louis J. Rogers

2,870,000

Mezzanine

NAP

Property

27.01

Timberbrook

0.6%

Property

27.02

Byrne Hills

0.5%

Property

27.03

Woodlake-Sommerdale

0.3%

Loan

Trump Plaza Commercial

1.3%

Donald J. Trump

None

NAP

Loan

Tower23 Hotel

1.2%

Brett A. Miller

None

NAP

Loan

Chestnut Ridge Road Office Portfolio

1.2%

Keystone Tristate Opportunity Fund, LP; Keystone Tristate Opportunity Parallel Fund, LP

None

NAP

Property

30.01

470 Chestnut Ridge Road

0.7%

Property

30.02

530 Chestnut Ridge Road

0.5%

Loan

Maple Glen Apartments(26)

1.2%

Gordon Horwitz

None

Mezzanine

Loan

Hilton Garden Inn Laramie

1.0%

Ronald J. Wilson; William J. Pulte

None

NAP

Loan

Lorton Station Town Center

0.9%

Joseph Reger

None

NAP

Loan

Kjellberg MHP

0.9%

Kent M. Kjellberg

None

NAP

Loan

Executive Park at East Gate

0.8%

Shlomo Y. Rechnitz

None

NAP

Loan

Reserve at Twin Oaks

0.8%

CF Asset Management LLC; Tim Solomon

None

NAP

Loan

Hampton Inn & Suites Trophy Club

0.8%

Hydra Hotels LLC

Raj Chudasama; Nina Chudasama; Paresh Patel; Rita Patel; Nitinkumar Patel; Urmilaben Patel

None

NAP

Loan

545 Mission Street

0.8%

Richard V. Bowling, Jr.

None

NAP

Loan

Gateway Oaks Office

0.8%

David Metcalf

None

Mezzanine

Loan

Shoppes at Metro Station

0.8%

Leo K. Choi; Glenn H. Rosenthal; Harvey B. Maisel

None

NAP

Loan

San Francisco Boutique Hotel Portfolio

0.7%

Jeffrey Eisenberg; Stephen T. Conley, Jr.

None

NAP

Property

41.01

White Swan Inn

0.4%

Property

41.02

Petite Auberge

0.3%

Loan

The Falls

0.7%

Douglas R. Thiessen; Stephen F. Pasquini

None

NAP

Loan

Holiday Inn Palm Beach Airport

0.7%

Stephen B. Phillips

None

NAP

Loan

Rivanna Plaza

0.6%

Mark W. Green; Robert B. Cathcart; Kurt Wassenaar

None

NAP

Loan

Saint Clair Shores Medical Building

0.6%

MIU Holdings, L.L.C.; Brian V. Guz

None

NAP

Loan

Madison Apartments

0.6%

Daniel Kline; Patrick Freeze

None

NAP

Loan

Magnolia Point Apartments

0.6%

Jonathan J. Lichtman

None

NAP

Loan

Rozzelle Crossing

0.6%

Forge Real Estate Partners III, LP; Thomas H. Cluderay

None

NAP

Loan

Cypress Shopping Center

0.6%

Wheeler REIT, L.P.

None

NAP

Loan

Riverstone Village

0.5%

Christopher M. McCurry

None

NAP

Loan

Holiday Inn Capitol Square

0.5%

InterAmerican Hotels Corp.

None

NAP

Loan

Howard & Caldwell Industrial Building

0.5%

James H. Anderson

None

NAP

Loan

Forest Oaks

0.4%

Avesta Real Estate Holdings, LLC

Peter Reynolds

None

NAP

Loan

Pheasant Ridge II Apartments

0.4%

N. Richard Kalikow

None

Mezzanine

Loan

Hampton Inn Lakeland

0.4%

Mahesh D. Patel

Kishor V. Patel; Manilal R. Patel; Sonmuchal L. Patel; Mahesh D. Patel

None

NAP

Loan

1728 Sunrise Highway

0.4%

Louis J. Rogers

None

NAP

Loan

Portland MF Portfolio

0.4%

Brandon Cooper; Ian Alex Jones; Palo A. Peirce IV

None

NAP

Property

57.01

229 Congress Street

0.2%

Property

57.02

41 Chestnut Street

0.1%

Property

57.03

193 Congress Street

0.1%

Property

57.04

28 High Street

0.0%

Loan

Jellystone of Birchwood Acres

0.4%

Sun Communities Operating Limited Partnership

None

NAP

Loan

Harbor Place

0.4%

Mark Murrel; Jayne M. Flinn; Michael A. Saltman

None

NAP

Loan

La Quinta Ste Augustine

0.4%

Sanjay Kumar Patel

None

NAP

Loan

CNS & Schererville Self Storage

0.3%

Alexander Turik; Nikita Turik

None

NAP

Property

61.01

Chicago Northside Storage

0.2%

Property

61.02

Schererville Storage

0.1%

Loan

Watchtower Self Storage

0.3%

Thomas N. Cunningham

None

NAP

Loan

Autumn Chase Apartments

0.3%

Anthony J. Cutaia

None

NAP

Loan

Fresenius Deptford

0.3%

Louis J. Rogers

None

NAP

Loan

Rockingham Square Shopping Center

0.2%

Robert B. Seidel; George W. Stewart, IV

None

NAP

Loan

All Stor - Mount Holly

0.2%

Steven G. Osgood; Tedd D. Towsley; Joseph Fong

None

NAP

Loan

Hampton Court Apartments

0.2%

Daniel Kline; Patrick Freeze

None

NAP

Loan

Cascade Springs

0.2%

John C. Knudson; John W. Timpson

None

NAP

Loan

Star Valley Ranch MHP

0.2%

Kevin Sampson

None

NAP

A-1-9

FOOTNOTES TO ANNEX A-1

(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)	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.

(4)	Loan No. 3 – Cipriani Manhattan Portfolio – Office and retail tenant space at the Cipriani Manhattan Portfolio Properties represent approximately 45.7% of total sq. ft. and 1.5% of Underwritten Revenue.

(5)	The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the master servicing fee, sub-servicing fee, trustee/certificate administrator fee and operating advisor fee with respect to each Mortgage Loan.

(6)

Loan No. 4 – Park at Siena – The Park at Siena Mortgage Loan amortizes on a planned amortization schedule provided in this prospectus supplement. As such, the current balance, maturity balance, monthly debt service, annual debt service, Underwritten NOI DSCR and Underwritten NCF DSCR all reflect this fixed amortization schedule. The amount of monthly debt service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months after the interest only period. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the average monthly debt service previously stated.

(7)

Loan No. 5 – Post Ranch Inn – The Post Ranch Inn Mortgage Loan has an ARD feature with an anticipated repayment date of 8/6/2019, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 8/6/2026 of the sum of 3.00% plus the greater of (i) 3.8000% and (ii) the sum of the 5-year Treasury Rate plus the 5-year swap spread plus 1.900%.

(8)

“Hard” generally means 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. 2 – The Shoppes at Webb Gin – The Shoppes at Webb Gin Mortgage Loan is structured with a hard lockbox and springing cash management. The borrower sent irrevocable tenant direction letters to all tenants instructing them to send all rents and other payments to a payment service company, which in turn deposits all received sums into the lockbox account controlled by the lender.

(9)

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

A-1-10

Loan No. 51 – Holiday Inn Capitol Square – To avoid commencement of a cash management period, the borrower may deposit $40,000 into the DSCR cash collateral reserve account to reduce the cash management DSCR trigger to 1.20x.

(10)

Loan Nos. 8 and 9 – Best Western Dry Creek Inn, Best Western Sonoma Valley Inn – The loans are cross-collateralized and cross-defaulted. As such, Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated on an aggregate basis.

(11)

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.

(12)	Loan No. 2 – The Shoppes at Webb Gin – The Shoppes at Webb Gin Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on a value that excludes the $1,600,000 release parcel.

Loan No. 6 – Riverfront Towers – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of May 27, 2014, of $68,225,000. At closing, the borrower reserved approximately $1.5 million for capital improvements and repairs to the property.

Loan No. 13 – Holiday Inn Resort Lake Buena Vista – The Holiday Inn Resort Lake Buena Vista Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As-Complete” value as of May 1, 2015. At the time of the appraisal, the borrower was in the process of performing a property improvement program at the Holiday Inn Resort Lake Buena Vista Mortgaged Property.

Loan No. 21 – Castaways – The Castaways Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on a value that includes 28 cottage sites and 8 rental trailers. Excluding the personal property, the Cut-Off Date LTV Ratio is 63.6%, the LTV Ratio at Maturity or ARD is 51.6% and the Appraised Value is $35,600,000.

Loan No. 36 – Reserve at Twin Oaks – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of May 23, 2014, of $13,100,000. At closing, the borrower reserved approximately $176,400 million for capital improvements and required repairs to the property.

Loan No. 43 – Holiday Inn Palm Beach Airport – The Holiday Inn Palm Beach Airport Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As-Complete” value as of June 1, 2015. At the time of the appraisal, the borrower was in the process of performing a property improvement program at the Holiday Inn Palm Beach Airport Mortgaged Property.

Loan No. 58 – Jellystone of Birchwood Acres – The Jellystone of Birchwood Acres Mortgaged Property Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on a value which includes 38 lodge rentals and 10 rental trailers. Excluding the personal property, the Cut-Off Date LTV Ratio is 65.1%, the LTV Ratio at Maturity or ARD is 52.8% and the Appraised Value is $6,450,000.

(13)	Loan No. 28 – Trump Plaza Commercial – The Trump Plaza Commercial Mortgaged Property’s Net Rentable Area (SF/Units/Beds/Acres/Rooms/Pads) of 24,775 sq. ft. reflects 10,350 sq. ft. of retail space and 14,425 of garage space only and excludes eight multifamily units.

Loan No. 57 – Portland MF Portfolio – The Portland MF Portfolio Mortgaged Properties’ Net Rentable Area (SF/Units/Beds/Acres/Rooms/Pads) of 54 units reflects residential units only and excludes two retail units.

A-1-11

(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.

“YM2(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 2% of the amount prepaid.

“YM3(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 3% 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. 2 – The Shoppes at Webb Gin – The borrower may obtain the release of an outparcel provided that (i) the borrower has provided to the lender at least 45 days prior notice of the date on which such release and transfer is to occur; (ii) the borrower has paid all actual out-of-pocket costs and expenses incurred by the lender in connection with such release; (iii) the remaining property shall constitute a lawfully subdivided parcel; (iv) any such prepayment shall not require the payment of a yield maintenance premium.

Loans No. 8 and No. 9 – Best Western Dry Creek Inn, Best Western Sonoma Valley Inn – At any time after the lockout period, the borrower may obtain the release of either of the Best Western mortgaged properties from the lien of the related mortgage loan and the related cross collateralization arrangement in connection with a defeasance of the related loan, provided, among other things, (i) the post defeasance debt service coverage ratio for the remaining mortgage loan is not less than the greater of (a) 1.45x and (b) the debt service coverage ratio for such mortgage loan immediately prior to the defeasance, (ii) the post defeasance LTV for the remaining mortgage loan is less than or equal to 65.0%, (iii) the post defeasance debt yield is greater than or equal to 11.0% and (iv) delivery of defeasance collateral in an amount equal to 115.0% of the Allocated Loan Amount. The “Allocated Loan Amount” for the Best Western Dry Creek Inn Loan and Best Western Sonoma Valley Inn Loan is $22,420,000 and $15,600,000, respectively. In addition, each borrower may obtain a release of its respective individual Mortgaged Property from the lien of the related mortgage and the cross collateralization arrangement in connection with a prepayment of its respective individual Mortgage Loan during the open period, provided the LTV ratio for the remaining Mortgaged Property is not more than 125%.

Loan No. 24 – Maui Portfolio – At any time, the borrower may obtain the release of a release parcel, provided, among other things, (i) no event of default is continuing and (ii) payment of (a) $1,320,000, plus (b) if the partial release occurs in connection with a sale of the Release Parcel, the amount (if any) by which 95.0% of the net sale proceeds from such sale exceeds $1,320,000, plus (c) reimbursement or payment of all costs and expenses incurred by lender in connection with the partial release.

Loan No. 27 – Sun MHC Portfolio – The Byrne Hills Mortgaged Property may be released upon a bona fide third party sale thereof provided that (i) at the time of such release, no event of default exists, (ii) after giving effect to such release (a) the DSCR is not less than the greater of (a) 2.00x and (b) the DSCR immediately preceding such release, and (b) the LTV based on the value of the remaining properties is not greater than 60.0%, (iv) the loan is partially defeased in an amount equal to the greater of (a) 100.0% of the net sale proceeds from such sale or (b) $8,685,000, as the same may be reduced pro rata by amortization.

A-1-12

Loan No. 30 – Chestnut Ridge Road Office Portfolio – At any time after the lockout period, the borrower may obtain the release of a Mortgaged Property provided, among other things, the borrower partially defeases the Chestnut Ridge Road Office Portfolio Mortgaged Loan in an amount subject to (i) payment of 115.0% of the allocated loan amount, (ii) the DSCR of the then remaining property is greater than or equal to 1.30x and (iii) the LTV of the then remaining property is less than or equal to 70.0%.

Loan No. 33 – Lorton Station Town Center – After the expiration of the lockout period, the borrower may obtain the release of a release parcel provided, among other things, the borrower partially defeases the Lorton Station Town Center Mortgaged Loan in an amount equal to the greater of (i) 115% of the Allocated Loan Amount with respect to such Release Parcel and an amount that, after giving effect to such release results in (ii) the DSCR of the remaining property is not less than the greater of (x) 2.00x and (y) the DSCR immediately preceding the release and (iii) the LTV is no greater than the lesser of (x) 60.0% and (y) the LTV immediately preceding such release.

Loan No. 41 – San Francisco Boutique Hotel Portfolio – At any time after the expiration of the lockout period, the borrower may release any individual property from the loan by defeasing a portion of the San Francisco Boutique Hotel Portfolio Mortgage Loan in connection with an arm’s length sale of the released property to an independent third party subject to (i) payment equal to the greatest of (a) 90.0% of the net sales proceeds, or (b) 120.0% of the allocated loan amount and (c) the amount necessary to satisfy the LTV debt yield and DSCR requirements as set forth in clauses (ii), (iii) and (iv) hereof, (ii) a debt yield equal to the greater of (a) the debt yield immediately prior to such release and (b) 12.5%, (iii) an LTV ratio equal to the lesser of (a) the loan to value ratio immediately prior to such release and (b) 47.8%, and (iv) a DSCR equal to the greater of (a) the DSCR immediately prior to such release and (b) 1.95x.

Loan No. 61 – CNS & Schererville Self Storage – At any date after the lockout period ends, the borrower may obtain the release of a parcel of the Schererville Storage Mortgaged Property, provided that, among other things, (i) the related borrower delivers evidence wholly satisfactory to the lender that the purchaser of the release parcel is a third party entity or an affiliate of such borrower, (ii) the related borrower reimburses the lender for all reasonable costs and expenses that the lender incurs with respect to the release, (iii) the release parcel is a separate tax lot from the remainder of the related Mortgaged Property and (iv) after the release the remainder of the related Mortgaged Property will have a sufficient number of parking places to satisfy all legal requirements.

(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. 28 – Trump Plaza Commercial – The Trump Plaza Commercial Mortgaged Property is subject to a ground lease with an expiration date of December 31, 2083. The terms of the ground lease require annual payments of $1.3 million through December 31, 2018, increasing to $1.35 million from January 1, 2019 through December 31, 2023 and increasing to 8.0% of the appraised land value of the entire ground leased parcel commencing January 1, 2024.

Loan No. 31 – Hilton Garden Inn Laramie – The Hilton Garden Inn Laramie Mortgaged Property is subject to a ground lease with an expiration date of December 20, 2055 and two, 25-year extension options remaining. The annual ground rent due under the ground lease through December 20, 2019 is $45,000. On December 20, 2019 and every five years thereafter, the ground rent will be increased by the cumulative annual increase in the Wyoming Cost of Living Index which occur during the preceding five lease years, subject to a 20% cap for each increase.

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

Loan No. 10 – Clinton Square – The 2nd Largest Tenant, Home Properties, and the 3rd Largest Tenant, Broadstone Real Estate, which occupy approximately 20.4% and 4.5%, respectively, of the net rentable space at the mortgaged property for general office purposes, are affiliates of the borrower. The sponsor and non-recourse carve-out guarantor of the Clinton Square Loan is the co-founder and Chief Investment Officer of Broadstone Real Estate, the 3rd Largest Tenant. The replacement guarantor of the Clinton Square Loan is the founder, Chairman and Chief Executive Officer of Home Leasing LLC, the 5th Largest Tenant.

A-1-13

Loan No. 11 – Harvard Park – The Largest Tenant, Value City Furniture, occupying approximately 20.1% of the net rentable space at the mortgaged property as a retail furniture store, is an affiliate of the borrower.

Loan No. 18 – 1503 North Cedar – The Largest Tenant, CH Hospital of Allentown LLC, which is an affiliate of the borrower, leases 100.0% of the net rentable area at the 1503 North Cedar Mortgaged Property.

Loan No. 19 – Lakes Professional Building – The Mortgaged Property is 100.0% owner occupied and currently 96.2% leased.

Loan No. 21 – CHS Professional – The Largest Tenant, CH Hospital of Allentown LLC, which is an affiliate of the borrower, leases 56.4% of the net rentable area at the CHS Professional Mortgaged Property. The 2nd Largest Tenant, CHS Orthopedic Hospital LLC, which is an affiliate of the borrower, leases 43.6% of the net rentable area at the CHS Professional Mortgaged Property.

Loan No. 45 – Saint Clair Shores Medical Building – The Largest Tenant, Michigan Institute of Urology, which occupies approximately 67.7% of the net rentable space at the mortgaged property, is an affiliate of the borrower.

(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 landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1:

Loan No. 2 – The Shoppes at Webb Gin – The 2nd Largest Tenant, Sprouts Farmers Market (26,428 sq. ft.), representing 7.9% of the total rentable sq. ft., has the right to terminate its lease if gross sales during the 109th month through 120th month do not exceed $15,000,000. It must give the lender notice within 30 days after end of 120th month. The 5th Largest Tenant, Kirkland’s (7,094 sq. ft.), representing 2.1% of the total rentable sq. ft., may terminate its lease if year five gross sales do not exceed $1,500,000.

Loan No. 7 – 866 Third Avenue Retail – The 2nd Largest Tenant, Wells Fargo, has a one-time right to terminate its lease by giving written notice no later than August 1, 2019, one year prior to the effective termination date with a $1,396,751 termination fee.

Loan No. 10 – Clinton Square – The 2nd Largest Tenant, Home Properties, has a one-time right to terminate its lease effective October 1, 2016 with written notice no later than October 1, 2015. A full excess cash flow sweep will occur upon the earlier of (i) the date upon which Home Properties delivers written notice or otherwise indicates its intention not to renew its lease or (ii) 12 months prior to the then current expiration of its lease, whether the lease is in its initial term or an extension term. The 3rd Largest Tenant, Broadstone Real Estate, has a one-time right to terminate its lease effective June 15, 2017 with written notice no later than January 15, 2017. The 4th Largest Tenant, Regus, may terminate its lease on March 11, 2017 with at least nine months’ written notice, subject to a termination fee, which includes unamortized tenant improvements and leasing commissions. The 5th Largest Tenant, Home Leasing LLC, may terminate its lease effective February 1, 2016 with at least six months’ written notice.

Loan No. 15 – Cartus HQ – The single tenant, Cartus Corporation (259,500 sq. ft.), representing 100.0% of the total rentable sq. ft., has the right to terminate its lease effective November 30, 2025. It must give the lender notice by June 1, 2024. The termination fee is $941,382.

Loan No. 16 – Corporate Woods – The 2nd Largest Tenant, Navico, Inc, may terminate its lease effective February 29, 2020 with 180 days’ prior notice, subject to a termination fee, which includes unamortized tenant improvement and leasing commissions. In the event the North American Division of Navico, Inc is sold or merges with another entity that Navico, Inc does not own, Navico, Inc may terminate its lease

A-1-14

effective February 28, 2018 with 180 days’ prior notice, subject to a termination fee, which includes unamortized tenant improvement and leasing commissions.

Loan No. 30 – Chestnut Ridge Road Office Portfolio – The Largest Tenant at the 530 Chestnut Ridge Road Mortgaged Property, KPMG LLP, may terminate its lease with respect to 45,869 sq. ft. at any time with 12 months’ written notice, subject to a termination fee, which includes unamortized tenant improvements and leasing commissions.

Loan No. 39 – Gateway Oaks Office – The 4th Largest Tenant, First Five Sacramento Commission, an agency of the County of Sacramento, may terminate its lease at any time with 90 days’ written notice if (i) the premises is unsuitable for its operations due to limitations of access and the landlord does not provide equivalent access within 30 days or (ii) Federal or State funding is discontinued or reduced.

Loan No. 40 – Shoppes at Metro Station – The Largest Tenant, CVS/pharmacy, occupying 33.7% of the net rentable space at the Mortgaged Property has a right to “go dark” at any time during the term of its lease. So long as the tenant continues paying its rent, the borrower cannot terminate the lease solely based on the tenant going dark. The 3rd Largest Tenant, T-Mobile USA, Inc., may terminate its lease effective November 30, 2016 with at least 180 days’ written notice, subject to a termination fee, which includes unamortized tenant improvements and leasing commissions.

Loan No. 50 – Riverstone Village – The 3rd Largest Tenant, Woodstock Mattress, may terminate its lease at any time with sixty days’ notice.

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

Loan No. 28 – Trump Plaza Commercial – The Trump Plaza Commercial Mortgaged Property is a sub-leasehold estate. A fee estate has been ground leased to Trump Plaza Owners, Inc. and a portion thereof has been subleased to the borrower.

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

Loan No. 1 – Bridgepoint Tower - The single tenant, Bridgepoint Education, Inc., will receive a credit toward its monthly rent in an amount equal to $83,333.33 during each of October 2014 and October 2015.

Loan No. 11 – Harvard Park – The 3rd Largest Tenant, Buy Buy Baby, has abated rent with respect to 25,446 sq. ft. through January 2014. At closing, the borrower deposited $70,000 into a rent abatement reserve.

Loan No. 26 – E Street – The Largest Tenant, DHL Express Inc, has abated rent with respect to 55,553 sq. ft. from January 1, 2018 through March 31, 2018.

Loan No. 44 – Rivanna Plaza – The 3rd Largest Tenant, Anytime Fitness, has free rent with respect to 4,400 sq. ft. through August 31, 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. 28 – Trump Plaza Commercial – The 3rd Largest Tenant at the Mortgaged Property, American Apparel Inc. (2,450 sq. ft.), representing 9.9% of the net rentable area, has signed its lease and accepted its space but is not yet in occupancy or paying rent. The 4th Largest Tenant at the Mortgaged Property, Peter Katsihtis (Upscale Bistro) (1,750 sq. ft.), representing 7.1% of the net rentable area, has signed its lease and

A-1-15

accepted its space but is not yet in occupancy or paying rent. The Guarantor, Donald J. Trump, provided a guaranty of shortfalls, capped at an amount equal to the total free rent of each tenant. The total free rent for American Apparel Inc. is equal to $276,000 through November 30, 2014 and the total free rent for Peter Katsihtis (Upscale Bistro) is equal to $202,500 through December 31, 2014.

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

Loan No. 1 – Bridgepoint Tower – The Bridgepoint Tower Mortgage Loan was structured with a $6.0 million parking holdback reserve. Funds from the holdback reserve will be disbursed to the borrower upon, among other things, the completion of a ten-story parking structure (non-collateral). The parking structure will be accessible, subject to an REA with an initial expiration date of May 2063.

Loan No. 6 – Riverfront Towers – The Riverfront Towers Mortgage Loan was structured with a $750,000 capital expenditures holdback. Funds from the holdback reserve may be disbursed until July 22, 2019 subject to a debt yield of at least 8.75%.

Loan No. 13 – Holiday Inn Resort Lake Buena Vista – The Holiday Inn Resort Lake Buena Vista Mortgage Loan was structured with a cash flow sweep until a cap of $145,000 is reached in the seasonality reserve.

(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. 1 – Bridgepoint Tower – The TI/LC reserve monthly deposit at closing was $71,429 and follows the following schedule over the loan term:

Monthly through March 6, 2015 - $71,429

Monthly through March 6, 2017 - $69,417

Monthly through March 6, 2018 - $69,500

Monthly through March 6, 2019 - $166,667

After March 6, 2019, the monthly TI/LC deposit will further adjust based on Bridgepoint’s future lease renewals. For further information, see Annex B – Description of the Top 20 Mortgage Loans or Groups of Cross-Collateralized Mortgage Loans—Bridgepoint Tower in the free writing prospectus.

Loan No. 2 – The Shoppes at Webb Gin - On a monthly basis, the borrower is required to deposit reserves of $16,389 into a TI/LC reserve account, capped at $1,000,000. In the event that the borrower extends the leases of both Barnes & Noble and The Gap and/or replacement tenants of Barnes & Noble and The Gap beyond August 2026 on terms acceptable to lender, the TI/LC cap will be reduced to $500,000, and all funds in escrow above $500,000 will be returned to the borrower.

Loan No. 16 – Corporate Woods – The TI/LC reserve monthly deposit at closing was $11,434 and follows the following schedule over the loan term:

Monthly through August 6, 2015 - $11,434

Monthly through August 6, 2017 - $13,721

Monthly through August 6, 2024 - $43,451

If the physical occupancy of the Mortgaged Property falls below 90.0% during the first 36 months of the Corporate Woods loan term (through August 6, 2017), the TI/LC reserve monthly deposit will be increased to $34,303.13 through August 6, 2017.

Loan No. 21 – Castaways – If at any time during the term of the loan (i) Sun Communities Operating Limited Partnership is not the guarantor; (ii) Sun Communities Operating Limited Partnership fails to satisfy the net worth requirement or (iii) Seasonality Reserve letter of credit has not been delivered to Lender; the borrower shall deposit on each monthly payment date, other than during September through April, 1/4 of the amount applicable to the seasonality shortfall, which is initially $1,200,000.

Loan No. 26 – E Street – The TI/LC reserve monthly deposit at closing was $2,256 and will increase to $15,039, 24 months prior to the first and second extension notification date of DHL Express, Inc. However, if

A-1-16

the balance of the TI/LC reserve account is equal to or greater than $400,000, the increase in monthly deposits will not be applicable 24 months prior to the second extension notification date.

Loan No. 28 – Trump Plaza Commercial – If the sponsor’s guaranty is no longer in effect, borrower shall deposit an upfront amount of $44,167 and on each monthly payment date thereafter, an amount equal to the master lease rent that will be payable under the Master Lease for the month immediately following the month in which such Monthly Payment Date occurs.

Loan No. 31 – Maple Glen Apartments – From and after the monthly payment date occurring in July 2015, the borrower will be required to deposit $6,875 into the replacement reserve.

Loan No. 43 – Holiday Inn Palm Beach Airport – Monthly FF&E reserve collections are not required in the first year of the loan term, are equal to 1/12th of 2.0% of annual gross revenue for the second year of the loan term and 1/12th of 4.0% of annual gross revenue thereafter. Additionally, if the seasonality reserve falls below $250,000, on each monthly payment date occurring in January, February, March and April of each year during the term of the loan, an amount equal to one quarter of the aggregate amount of the Seasonality Reserve Fund previously disbursed shall be deposited until such time that the funds on deposit are at least equal to the cap.

Loan No. 55 – Hampton Inn Lakeland – Monthly FF&E reserve collections are equal to 1/12th of 1.0% of annual gross revenue for the first two months of the loan term and 1/12th of 4.0% of annual gross revenue thereafter.

Loan No. 58 – Jellystone of Birchwood Acres – If at any time Sun Communities Operating Limited Partnership fails to satisfy the net worth requirement, the borrower shall deposit on each monthly payment date, other than during September through April, 1/4 of the amount applicable to the seasonality shortfall, which is initially $350,000.

(23)	The following loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements.

Loan No. 11 – Harvard Park – Borrower may prevent a cash flow sweep triggered by the non-renewal of the Value City Furniture or Bed Bath & Beyond lease by posting a “lease deposit” ($470,000 for Value City Furniture and $400,000 for Bed Bath & Beyond). Borrower may deliver a letter of credit in lieu of posting a cash lease deposit.

Loan No. 16 – Corporate Woods – In lieu of the TI/LC reserve deposit for the first 36 payment dates, borrower may deposit a letter of credit in an amount equal to $466,522. If the physical occupancy of the Mortgaged Property falls below 90.0% during the first 36 months of the Corporate Woods loan term (through August 6, 2017) and borrower has elected to provide a letter of credit, the letter of credit amount will increase to $1,234,913.

Loan No. 18 – 1503 North Cedar - The Largest Tenant, CH Hospital of Allentown LLC, is currently in the process of completing an approximately $4.7 million renovation program on a 10,000 sq. ft. section of the 1503 North Cedar Mortgaged Property. The tenant has recently begun its work and has indicated a completion date of December 2014. In lieu of a holdback, the borrower provided a letter of credit in the amount of $4,237,500 to be transferred to the “Coordinated Tenant Work Subaccount”.

Loan No. 21 – Castaways – The guarantor provided a guaranty at closing in lieu of funding the $1,538 ongoing monthly replacement reserves. Ongoing monthly replacement reserves will not be collected so long as the guarantor remains the same and satisfies the net worth covenants set forth in the mortgage loan documents.

(24)	Loan No. 52 – Howard & Caldwell Industrial Building – A Phase II report was completed on 6/27/2014 and recommended no further investigation be taken at this time.

(25)	Loan No. 14 – MHP Portfolio - Two of the eight properties (Oakwood and Quivira Hills) were previously owned by an affiliate of two of the Sponsors of the Borrowing Entity, Kenneth Hunt Bruder and Paul Skyler Liechty.

A-1-17

(26)	Loan No. 31 – Maple Glen Apartments – The Maple Glen Apartments Mortgage Loan is comprised of a property with the following addresses in Baltimore, Maryland: 6052-6056 Moravia Park Drive, 6000-6034 Amberwood Road, 5619-5629 Frankford Avenue and 5602-5606 Albanene Place.

(27)	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
3	Cipriani Manhattan Portfolio	$59,941,702	5.1%	$28,000,000	10.0000%	7/6/2024	Yes	48.5%	2.22x	18.8%
4	Park at Siena	$58,500,000	5.0%	$6,500,000	11.0000%	8/6/2019	Yes	76.3%	1.20x	8.0%
14	MHP Portfolio	$28,585,000	2.4%	$3,760,000(1)	12.0000%	8/6/2019	Yes	88.8%	1.05x	7.9%
15	Cartus HQ	$28,500,000	2.4%	$3,500,000	12.0000%	8/6/2024	Yes	68.5%	1.03x	9.3%
24	Maui Portfolio	$18,975,382	1.6%	$5,000,000	14.0000%	7/6/2024	Yes	58.6%	1.20x	12.4%
27	Sun MHC Portfolo	$16,400,000	1.4%	$2,870,000	14.0000%	8/6/2024	Yes	89.3%	1.18x	9.1%

(1)

The mezzanine loan permits up to $2,555,000 additional funding during the first 36 months of the loan term, provided, among other things, (i) no Cash Sweep Event Period has occurred and is continuing at the time of such request; (ii) the combined DSCR is no less than 1.05x; (iii) no less than 90% of the manufactured homes owned by the borrower have been leased and occupied; and (iv) the new home reserve under the senior loan documents has been fully disbursed. The additional fundings under the mezzanine loan will be deposited into a reserve held by the mezzanine lender and disbursed upon the satisfaction of conditions similar to the conditions for the disbursement of the new home reserve.

A-1-18