Unassociated Document

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-184376-08



		COMM 2013-CCRE11 The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-184376) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by email to the following address: prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement. STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co., CastleOak Securities, L.P. , RBS Securities Inc. and Guggenheim Securities, LLC, 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 2013-CCRE11 (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. IRS CIRCULAR 230 NOTICE: THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR. IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

COMM 2013-CCRE11

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

			% of		Mortgage	Mortgage		Cut-off		General	Detailed					Interest	Original	Remaining	Original
Property			Initial Pool	# of	Loan	Loan	Original	Date	Maturity or	Property	Property	Interest	Total	Additional	Administrative	Accrual	Term to	Term to	Amortization
Flag	ID	Property Name	Balance	Properties	Originator(1)	Seller(2)	Balance($)(3)(4)	Balance($)(3)(4)	ARD Balance($)	Type	Type	Rate(5)	Strip	Strip	Fee Rate(6)	Basis	Maturity or ARD	Maturity or ARD	Term
Loan	1	Miracle Mile Shops(24)	11.4%	1	CCRE/CGMRC/JPMCB	CCRE	145,000,000	145,000,000	134,220,951	Retail	Super Regional Mall	5.25000%	0.0320%	0.0200%	0.0120%	Actual/360	120	119	360
Loan	2	Equity Industrial Partners Portfolio	8.7%	4	CCRE	CCRE	111,000,000	111,000,000	99,339,436	Industrial	Warehouse/Distribution	5.52150%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	360
Property	2.01	York	4.5%	1	CCRE	CCRE	56,700,000	56,700,000		Industrial	Warehouse/Distribution
Property	2.02	Newark	2.9%	1	CCRE	CCRE	36,600,000	36,600,000		Industrial	Warehouse/Distribution
Property	2.03	Maple Heights	0.7%	1	CCRE	CCRE	9,500,000	9,500,000		Industrial	Warehouse/Distribution
Property	2.04	Indianapolis	0.6%	1	CCRE	CCRE	8,200,000	8,200,000		Industrial	Warehouse/Distribution
Loan	3	One & Only Palmilla(25)	7.1%	1	CCRE/GACC	CCRE/GACC	90,000,000	90,000,000	90,000,000	Hospitality	Full Service	5.74150%	0.0140%	0.0000%	0.0140%	Actual/360	64	63	0
Loan	4	Metro 22 Portfolio	7.1%	22	CCRE	CCRE	90,000,000	90,000,000	90,000,000	Self Storage	Self Storage	5.13750%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	0
Property	4.01	Chicago Grand	1.1%	1	CCRE	CCRE	14,400,000	14,400,000		Self Storage	Self Storage
Property	4.02	Wesley Chapel	0.4%	1	CCRE	CCRE	5,300,000	5,300,000		Self Storage	Self Storage
Property	4.03	New Tampa/Bruce B Downs	0.4%	1	CCRE	CCRE	4,700,000	4,700,000		Self Storage	Self Storage
Property	4.04	Stockbridge	0.4%	1	CCRE	CCRE	4,700,000	4,700,000		Self Storage	Self Storage
Property	4.05	Lithonia	0.4%	1	CCRE	CCRE	4,600,000	4,600,000		Self Storage	Self Storage
Property	4.06	Batavia	0.4%	1	CCRE	CCRE	4,500,000	4,500,000		Self Storage	Self Storage
Property	4.07	Sandy Springs	0.3%	1	CCRE	CCRE	4,400,000	4,400,000		Self Storage	Self Storage
Property	4.08	Belcher	0.3%	1	CCRE	CCRE	4,300,000	4,300,000		Self Storage	Self Storage
Property	4.09	Seffner	0.3%	1	CCRE	CCRE	4,300,000	4,300,000		Self Storage	Self Storage
Property	4.10	Largo	0.3%	1	CCRE	CCRE	4,300,000	4,300,000		Self Storage	Self Storage
Property	4.11	Fletcher	0.3%	1	CCRE	CCRE	4,100,000	4,100,000		Self Storage	Self Storage
Property	4.12	Tampa/W. Fletcher	0.3%	1	CCRE	CCRE	4,000,000	4,000,000		Self Storage	Self Storage
Property	4.13	Carrollwood	0.3%	1	CCRE	CCRE	3,500,000	3,500,000		Self Storage	Self Storage
Property	4.14	Riverview	0.3%	1	CCRE	CCRE	3,300,000	3,300,000		Self Storage	Self Storage
Property	4.15	Lutz	0.3%	1	CCRE	CCRE	3,200,000	3,200,000		Self Storage	Self Storage
Property	4.16	Stone Mountain	0.3%	1	CCRE	CCRE	3,200,000	3,200,000		Self Storage	Self Storage
Property	4.17	Spring Hill	0.2%	1	CCRE	CCRE	2,900,000	2,900,000		Self Storage	Self Storage
Property	4.18	Roswell	0.2%	1	CCRE	CCRE	2,600,000	2,600,000		Self Storage	Self Storage
Property	4.19	Decatur	0.2%	1	CCRE	CCRE	2,400,000	2,400,000		Self Storage	Self Storage
Property	4.20	Lakeland	0.2%	1	CCRE	CCRE	2,200,000	2,200,000		Self Storage	Self Storage
Property	4.21	Norcross	0.1%	1	CCRE	CCRE	1,800,000	1,800,000		Self Storage	Self Storage
Property	4.22	Lithia Springs	0.1%	1	CCRE	CCRE	1,300,000	1,300,000		Self Storage	Self Storage
Loan	5	Oglethorpe Mall(24)	7.1%	1	GACC	GACC	90,000,000	90,000,000	81,540,574	Retail	Super Regional Mall	3.90000%	0.0174%	0.0000%	0.0174%	Actual/360	120	117	360
Loan	6	One Wilshire(24)	6.3%	1	CCRE	CCRE	80,000,000	80,000,000	80,000,000	Office	CBD	4.68500%	0.0570%	0.0200%	0.0370%	Actual/360	120	118	0
Loan	7	Airport Business Center	4.7%	1	CCRE	CCRE	59,600,000	59,600,000	52,881,549	Office	Suburban	5.11400%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	8	Bayside Village	4.4%	1	CCRE	CCRE	56,000,000	56,000,000	56,000,000	Manufactured Housing Community	Manufactured Housing Community	5.33750%	0.0440%	0.0000%	0.0440%	Actual/360	120	119	0
Loan	9	Orangefair Marketplace	3.5%	1	CCRE	CCRE	44,820,000	44,768,470	37,126,850	Retail	Anchored	5.23750%	0.0440%	0.0000%	0.0440%	Actual/360	120	119	360
Loan	10	The Vintage Estate	3.3%	1	CCRE	CCRE	42,000,000	41,954,124	35,090,922	Mixed Use	Hospitality/Retail	5.51100%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	11	200-206 East 87th Street Leased Fee	2.8%	1	GACC	GACC	35,000,000	35,000,000	35,000,000	Other	Leased Fee	4.76000%	0.0140%	0.0000%	0.0140%	30/360	120	118	0
Loan	12	Parkview Tower	2.8%	1	CCRE	CCRE	35,000,000	34,959,331	28,939,677	Office	Suburban	5.18050%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	13	Detroit City Apartments	2.4%	1	CCRE	CCRE	30,000,000	30,000,000	26,569,966	Multifamily	High-Rise	5.03000%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	14	The Landing at Hawks Prairie	2.1%	1	CCRE	CCRE	26,900,000	26,900,000	22,345,795	Retail	Shadow Anchored	5.32450%	0.0640%	0.0000%	0.0640%	Actual/360	120	120	360
Loan	15	Metro 7 Portfolio	2.1%	7	CCRE	CCRE	26,200,000	26,200,000	26,200,000	Self Storage	Self Storage	5.14650%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	0
Property	15.01	Summerlin	0.6%	1	CCRE	CCRE	7,100,000	7,100,000		Self Storage	Self Storage
Property	15.02	Palatine	0.4%	1	CCRE	CCRE	4,800,000	4,800,000		Self Storage	Self Storage
Property	15.03	Lehigh Acres	0.3%	1	CCRE	CCRE	4,000,000	4,000,000		Self Storage	Self Storage
Property	15.04	Port Charlotte	0.2%	1	CCRE	CCRE	3,000,000	3,000,000		Self Storage	Self Storage
Property	15.05	West Chicago	0.2%	1	CCRE	CCRE	2,900,000	2,900,000		Self Storage	Self Storage
Property	15.06	Pinellas Park	0.2%	1	CCRE	CCRE	2,600,000	2,600,000		Self Storage	Self Storage
Property	15.07	Northlake	0.1%	1	CCRE	CCRE	1,800,000	1,800,000		Self Storage	Self Storage
Loan	16	Fresh Express Food Processing Center	1.9%	1	CCRE	CCRE	24,300,000	24,300,000	22,806,264	Industrial	Warehouse/Distribution	4.92000%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	17	iPark Hudson Buildings 4 & 5	1.8%	1	CCRE	CCRE	23,250,000	23,224,396	19,399,137	Office	CBD	5.46750%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	18	Hartford Gardens Portfolio	1.5%	3	CCRE	CCRE	19,275,000	19,219,694	10,457,963	Multifamily	Mid-Rise	5.86300%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	204
Property	18.01	Farmington Imlay	0.8%	1	CCRE	CCRE	10,012,500	9,983,771		Multifamily	Mid-Rise
Property	18.02	210 Farmington Avenue	0.6%	1	CCRE	CCRE	7,125,000	7,104,556		Multifamily	Mid-Rise
Property	18.03	41 Niles Street	0.2%	1	CCRE	CCRE	2,137,500	2,131,367		Multifamily	Mid-Rise
Loan	19	Hampton Inn Columbia	1.4%	1	CCRE	CCRE	17,500,000	17,480,684	14,596,050	Hospitality	Limited Service	5.45550%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	20	Packard Building	1.3%	1	GACC	GACC	16,400,000	16,400,000	13,698,486	Office	CBD	5.50000%	0.0140%	0.0000%	0.0140%	Actual/360	120	120	360
Loan	21	Reserve at Steele Crossing	1.2%	1	CCRE	CCRE	15,450,000	15,450,000	13,195,236	Multifamily	Garden	5.41050%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	22	380 Lafayette Street(26)	1.2%	1	CCRE	CCRE	15,000,000	15,000,000	12,400,937	Retail	Single Tenant	5.17400%	0.0340%	0.0200%	0.0140%	Actual/360	120	120	360
Loan	23	Falls of Point West	1.0%	1	GACC	GACC	12,700,000	12,686,073	10,603,925	Multifamily	Garden	5.49000%	0.0140%	0.0000%	0.0140%	Actual/360	120	119	360
Loan	24	315 North Racine	1.0%	1	GACC	GACC	12,375,000	12,375,000	10,868,790	Office	Suburban	5.61000%	0.0140%	0.0000%	0.0140%	Actual/360	120	119	360
Loan	25	Anchor Self Storage Portfolio	0.9%	2	CCRE	CCRE	11,500,000	11,500,000	10,059,657	Self Storage	Self Storage	5.43850%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	360
Property	25.01	Anchor Self Storage - Mashpee	0.5%	1	CCRE	CCRE	6,713,198	6,713,198		Self Storage	Self Storage
Property	25.02	Anchor Self Storage - Narragansett	0.4%	1	CCRE	CCRE	4,786,802	4,786,802		Self Storage	Self Storage
Loan	26	Fountainview Apartments & Townhouses	0.9%	1	CCRE	CCRE	11,300,000	11,300,000	9,475,300	Multifamily	Garden	5.62600%	0.0340%	0.0200%	0.0140%	Actual/360	120	120	360
Loan	27	College Plaza	0.8%	1	GACC	GACC	10,000,000	10,000,000	10,000,000	Retail	Anchored	5.60000%	0.0140%	0.0000%	0.0140%	Actual/360	120	119	0
Loan	28	Columbiana on Park	0.7%	1	CCRE	CCRE	9,500,000	9,480,570	7,932,690	Retail	Anchored	5.48950%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	360
Loan	29	Palm Garden MHC	0.7%	1	CCRE	CCRE	9,400,000	9,400,000	8,179,695	Manufactured Housing Community	Manufactured Housing Community	5.22400%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	360
Loan	30	Marriott TownePlace Suites Colorado Portfolio	0.7%	2	CCRE	CCRE	9,350,000	9,337,176	7,421,894	Hospitality	Extended Stay	5.18800%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	330
Property	30.01	Marriott TownePlace Suites Denver Southwest	0.4%	1	CCRE	CCRE	4,915,000	4,908,259		Hospitality	Extended Stay
Property	30.02	Marriott TownePlace Suites Colorado Springs	0.3%	1	CCRE	CCRE	4,435,000	4,428,917		Hospitality	Extended Stay
Loan	31	Forrest Gallery	0.7%	1	CCRE	CCRE	9,075,000	9,075,000	7,748,883	Retail	Anchored	5.40250%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	32	Township at Colony Park	0.7%	1	CCRE	CCRE	8,600,000	8,581,603	7,133,988	Mixed Use	Retail/Office	5.27950%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	360
Loan	33	1212 Corporate	0.6%	1	GACC	GACC	8,000,000	8,000,000	6,792,835	Office	Suburban	5.20000%	0.0140%	0.0000%	0.0140%	Actual/360	120	118	360
Loan	34	Lake Plaza East	0.6%	1	CCRE	CCRE	8,000,000	7,985,516	6,792,855	Office	Suburban	6.04400%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	360
Loan	35	Sawmill Heights Apartments	0.5%	1	CCRE	CCRE	6,700,000	6,685,296	5,536,441	Multifamily	Garden	5.15850%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	360
Loan	36	Second Street Studios	0.5%	1	CCRE	CCRE	6,500,000	6,486,419	5,410,800	Mixed Use	Retail/Office	5.39000%	0.0590%	0.0000%	0.0590%	Actual/360	120	118	360
Loan	37	Shoppes at Augusta	0.5%	1	CCRE	CCRE	6,000,000	5,993,449	5,013,376	Retail	Unanchored	5.51350%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	38	Condor Hotel	0.5%	1	CCRE	CCRE	6,000,000	5,991,228	4,632,049	Hospitality	Limited Service	5.91500%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	300
Loan	39	Printer’s Alley Parking Garage	0.5%	1	GACC	GACC	5,800,000	5,784,382	4,501,695	Other	Parking	6.07000%	0.0140%	0.0000%	0.0140%	Actual/360	120	118	300
Loan	40	Equus Hotel	0.4%	1	CCRE	CCRE	5,500,000	5,500,000	4,308,677	Hospitality	Limited Service	6.35100%	0.0340%	0.0200%	0.0140%	Actual/360	120	120	300
Loan	41	Shoppes of Ives Dairy	0.4%	1	CCRE	CCRE	5,400,000	5,394,331	4,540,790	Retail	Unanchored	5.72100%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	42	Staybridge Suites Newport News/Yorktown	0.4%	1	CCRE	CCRE	5,100,000	5,084,376	3,856,126	Hospitality	Extended Stay	5.31250%	0.0340%	0.0200%	0.0140%	Actual/360	120	118	300
Loan	43	Acworth and Tuskawilla Shops	0.4%	2	CCRE	CCRE	5,085,000	5,079,502	4,255,595	Retail	Unanchored	5.56500%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Property	43.01	Acworth Avenue Shops	0.2%	1	CCRE	CCRE	2,696,250	2,693,335		Retail	Unanchored
Property	43.02	Shoppes At Tuskawilla	0.2%	1	CCRE	CCRE	2,388,750	2,386,167		Retail	Unanchored
Loan	44	Mariner Village Center	0.3%	1	CCRE	CCRE	3,500,000	3,496,106	2,915,342	Retail	Anchored	5.41300%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	360
Loan	45	105 Lefferts Place	0.1%	1	CCRE	CCRE	1,350,000	1,347,756	1,011,733	Multifamily	Mid-Rise	5.06850%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	300
Loan	46	Marion & Jefferson	0.1%	2	CCRE	CCRE	800,000	797,986	497,993	Multifamily	Mid-Rise	4.70350%	0.0340%	0.0200%	0.0140%	Actual/360	120	119	240
Property	46.01	937 Jefferson Avenue	0.0%	1	CCRE	CCRE	433,333	432,243		Multifamily	Mid-Rise
Property	46.02	276 Marion Street	0.0%	1	CCRE	CCRE	366,667	365,744		Multifamily	Mid-Rise

COMM 2013-CCRE11

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

			% of	Remaining	First				Annual	Monthly	Remaining			Crossed
Property			Initial Pool	Amortization	Payment	Maturity	ARD Loan	Final	Debt	Debt	Interest Only		Cash	With	Related	Underwritten	Underwritten	Grace	Payment	Appraised
Flag	ID	Property Name	Balance	Term	Date	or ARD Date(5)	(Yes/No)(5)	Maturity Date(5)	Service($)(7)	Service($)(7)	Period	Lockbox(8)	Management(9)	Other Loans	Borrower	NOI DSCR (7)(10)	NCF DSCR (7)(10)	Period(11)	Date	Value ($)(12)
Loan	1	Miracle Mile Shops(24)	11.4%	360	10/06/2013	09/06/2023	No	09/06/2023	9,608,344	800,695	59	Hard	In Place	No	Yes - A	1.26x	1.24x	3	6	925,000,000
Loan	2	Equity Industrial Partners Portfolio	8.7%	360	09/06/2013	08/06/2023	No	08/06/2023	7,580,927	631,744	34	Hard	In Place	No		1.36x	1.25x	0	6	159,400,000
Property	2.01	York	4.5%																	75,400,000
Property	2.02	Newark	2.9%																	60,900,000
Property	2.03	Maple Heights	0.7%																	12,400,000
Property	2.04	Indianapolis	0.6%																	10,700,000
Loan	3	One & Only Palmilla(25)	7.1%	0	10/06/2013	01/06/2019	No	01/06/2019	5,239,119	436,593	63	Hard	In Place	No		3.65x	3.12x	0	6	265,300,000
Loan	4	Metro 22 Portfolio	7.1%	0	09/06/2013	08/06/2023	No	08/06/2023	4,687,969	390,664	118	Springing Soft	Springing	No	Yes - B	1.91x	1.86x	0	6	153,900,000
Property	4.01	Chicago Grand	1.1%																	21,300,000
Property	4.02	Wesley Chapel	0.4%																	8,040,000
Property	4.03	New Tampa/Bruce B Downs	0.4%																	6,990,000
Property	4.04	Stockbridge	0.4%																	7,000,000
Property	4.05	Lithonia	0.4%																	7,500,000
Property	4.06	Batavia	0.4%																	8,100,000
Property	4.07	Sandy Springs	0.3%																	6,200,000
Property	4.08	Belcher	0.3%																	6,600,000
Property	4.09	Seffner	0.3%																	6,400,000
Property	4.10	Largo	0.3%																	6,300,000
Property	4.11	Fletcher	0.3%																	6,330,000
Property	4.12	Tampa/W. Fletcher	0.3%																	5,700,000
Property	4.13	Carrollwood	0.3%																	6,150,000
Property	4.14	Riverview	0.3%																	5,300,000
Property	4.15	Lutz	0.3%																	5,000,000
Property	4.16	Stone Mountain	0.3%																	5,200,000
Property	4.17	Spring Hill	0.2%																	4,700,000
Property	4.18	Roswell	0.2%																	4,000,000
Property	4.19	Decatur	0.2%																	4,200,000
Property	4.20	Lakeland	0.2%																	3,800,000
Property	4.21	Norcross	0.1%																	2,800,000
Property	4.22	Lithia Springs	0.1%																	2,750,000
Loan	5	Oglethorpe Mall(24)	7.1%	360	08/01/2013	07/01/2023	No	07/01/2023	5,094,017	424,501	57	Hard	Springing	No		1.85x	1.75x	0	1	236,500,000
Loan	6	One Wilshire(24)	6.3%	0	09/06/2013	08/06/2023	No	08/06/2023	3,800,056	316,671	118	Soft Springing Hard	Springing	No		3.05x	2.93x	0	6	437,500,000
Loan	7	Airport Business Center	4.7%	360	10/06/2013	09/06/2023	No	09/06/2023	3,889,332	324,111	35	Hard	Springing	No		1.88x	1.76x	0	6	89,120,000
Loan	8	Bayside Village	4.4%	0	10/06/2013	09/06/2023	No	09/06/2023	3,030,514	252,543	119	Springing Soft	Springing	No		1.63x	1.62x	0	6	100,000,000
Loan	9	Orangefair Marketplace	3.5%	359	10/06/2013	09/06/2023	No	09/06/2023	2,965,810	247,151		Soft Springing Hard	Springing	No		1.32x	1.25x	0	6	65,500,000
Loan	10	The Vintage Estate	3.3%	359	10/06/2013	09/06/2023	No	09/06/2023	2,865,136	238,761		Springing Hard	Springing	No		2.04x	1.68x	0	6	100,300,000
Loan	11	200-206 East 87th Street Leased Fee	2.8%	0	09/06/2013	08/06/2023	Yes	08/06/2048	1,666,000	138,833	118	Hard	Springing	No		1.05x	1.05x	0	6	105,000,000
Loan	12	Parkview Tower	2.8%	359	10/06/2013	09/06/2023	No	09/06/2023	2,301,209	191,767		Springing Hard	Springing	No		1.41x	1.32x	0	6	47,000,000
Loan	13	Detroit City Apartments	2.4%	360	10/06/2013	09/06/2023	No	09/06/2023	1,939,164	161,597	35	Soft	Springing	No		1.51x	1.46x	0	6	40,200,000
Loan	14	The Landing at Hawks Prairie	2.1%	360	11/06/2013	10/06/2023	No	10/06/2023	1,797,438	149,786		Springing Hard	Springing	No		1.40x	1.34x	0	6	36,500,000
Loan	15	Metro 7 Portfolio	2.1%	0	09/06/2013	08/06/2023	No	08/06/2023	1,367,111	113,926	118	Springing Soft	Springing	No	Yes - B	1.92x	1.87x	0	6	45,560,000
Property	15.01	Summerlin	0.6%																	11,070,000
Property	15.02	Palatine	0.4%																	8,900,000
Property	15.03	Lehigh Acres	0.3%																	6,610,000
Property	15.04	Port Charlotte	0.2%																	5,370,000
Property	15.05	West Chicago	0.2%																	5,850,000
Property	15.06	Pinellas Park	0.2%																	4,300,000
Property	15.07	Northlake	0.1%																	3,460,000
Loan	16	Fresh Express Food Processing Center	1.9%	360	10/06/2013	09/06/2023	No	09/06/2023	1,551,146	129,262	71	Hard	Springing	No		1.89x	1.75x	0	6	43,000,000
Loan	17	iPark Hudson Buildings 4 & 5	1.8%	359	10/06/2013	09/06/2023	No	09/06/2023	1,578,447	131,537		Hard	Springing	No		1.34x	1.28x	0	6	31,500,000
Loan	18	Hartford Gardens Portfolio	1.5%	203	10/06/2013	09/06/2023	No	09/06/2023	1,793,766	149,481		Soft	Springing	No		1.32x	1.29x	0	6	25,700,000
Property	18.01	Farmington Imlay	0.8%																	13,350,000
Property	18.02	210 Farmington Avenue	0.6%																	9,500,000
Property	18.03	41 Niles Street	0.2%																	2,850,000
Loan	19	Hampton Inn Columbia	1.4%	359	10/06/2013	09/06/2023	No	09/06/2023	1,186,500	98,875		Hard	Springing	No		1.94x	1.76x	0	6	25,500,000
Loan	20	Packard Building	1.3%	360	11/06/2013	10/06/2023	No	10/06/2023	1,117,409	93,117		Hard	In Place	No		1.59x	1.43x	0	6	22,600,000
Loan	21	Reserve at Steele Crossing	1.2%	360	10/06/2013	09/06/2023	No	09/06/2023	1,042,294	86,858	11	Soft	Springing	No		1.44x	1.37x	0	6	20,600,000
Loan	22	380 Lafayette Street(26)	1.2%	360	11/06/2013	10/06/2023	No	10/06/2023	985,511	82,126		Hard	Springing	No	Yes - A	1.26x	1.24x	3	6	23,500,000
Loan	23	Falls of Point West	1.0%	359	10/06/2013	09/06/2023	No	09/06/2023	864,354	72,030		Soft	Springing	No		1.66x	1.53x	0	6	17,200,000
Loan	24	315 North Racine	1.0%	360	10/06/2013	09/06/2023	No	09/06/2023	853,444	71,120	23	Hard	In Place	No		1.47x	1.34x	0	6	16,500,000
Loan	25	Anchor Self Storage Portfolio	0.9%	360	09/06/2013	08/06/2023	No	08/06/2023	778,232	64,853	22	Springing Soft	Springing	No		1.33x	1.32x	0	6	15,760,000
Property	25.01	Anchor Self Storage - Mashpee	0.5%																	9,200,000
Property	25.02	Anchor Self Storage - Narragansett	0.4%																	6,560,000
Loan	26	Fountainview Apartments & Townhouses	0.9%	360	11/06/2013	10/06/2023	No	10/06/2023	780,676	65,056		Soft	Springing	No		1.28x	1.24x	0	6	15,400,000
Loan	27	College Plaza	0.8%	0	10/06/2013	09/06/2023	No	09/06/2023	567,778	47,315	119	Hard	In Place	No		2.15x	1.99x	0	6	19,900,000
Loan	28	Columbiana on Park	0.7%	358	09/06/2013	08/06/2023	No	08/06/2023	646,529	53,877		Springing Hard	Springing	No		1.37x	1.31x	0	6	12,750,000
Loan	29	Palm Garden MHC	0.7%	360	09/06/2013	08/06/2023	No	08/06/2023	621,071	51,756	22	NAP	NAP	No		1.74x	1.72x	0	6	15,300,000
Loan	30	Marriott TownePlace Suites Colorado Portfolio	0.7%	329	10/06/2013	09/06/2023	No	09/06/2023	638,966	53,247		Hard	Springing	No		1.92x	1.62x	0	6	13,700,000
Property	30.01	Marriott TownePlace Suites Denver Southwest	0.4%																	7,200,000
Property	30.02	Marriott TownePlace Suites Colorado Springs	0.3%																	6,500,000
Loan	31	Forrest Gallery	0.7%	360	10/06/2013	09/06/2023	No	09/06/2023	611,677	50,973	11	Hard	Springing	No		1.77x	1.53x	0	6	12,100,000
Loan	32	Township at Colony Park	0.7%	358	09/06/2013	08/06/2023	No	08/06/2023	571,761	47,647		Springing Hard	Springing	No		1.52x	1.43x	0	6	11,700,000
Loan	33	1212 Corporate	0.6%	360	09/06/2013	08/06/2023	No	08/06/2023	527,146	43,929	10	Hard	Springing	No		1.87x	1.49x	0	6	11,250,000
Loan	34	Lake Plaza East	0.6%	358	09/06/2013	08/06/2023	No	08/06/2023	578,287	48,191		Hard	Springing	No		1.45x	1.26x	0	6	10,900,000
Loan	35	Sawmill Heights Apartments	0.5%	358	09/06/2013	08/06/2023	No	08/06/2023	439,426	36,619		Soft	Springing	No		1.68x	1.62x	0	6	9,960,000
Loan	36	Second Street Studios	0.5%	358	09/06/2013	08/06/2023	No	08/06/2023	437,507	36,459		Hard	Springing	No		1.93x	1.76x	0	6	9,800,000
Loan	37	Shoppes at Augusta	0.5%	359	10/06/2013	09/06/2023	No	09/06/2023	409,418	34,118		Hard	Springing	No	Yes - C	1.51x	1.44x	0	6	8,000,000
Loan	38	Condor Hotel	0.5%	299	10/06/2013	09/06/2023	No	09/06/2023	460,163	38,347		Hard	Springing	No		2.02x	1.84x	0	6	10,700,000
Loan	39	Printer’s Alley Parking Garage	0.5%	298	09/06/2013	08/06/2023	No	08/06/2023	451,417	37,618		Springing Hard	Springing	No		1.51x	1.47x	0	6	8,800,000
Loan	40	Equus Hotel	0.4%	300	11/06/2013	10/06/2023	No	10/06/2023	439,511	36,626		Hard	Springing	No		1.62x	1.41x	0	6	11,900,000
Loan	41	Shoppes of Ives Dairy	0.4%	359	10/06/2013	09/06/2023	No	09/06/2023	376,962	31,414		Hard	Springing	No		1.37x	1.29x	0	6	9,400,000
Loan	42	Staybridge Suites Newport News/Yorktown	0.4%	298	09/06/2013	08/06/2023	No	08/06/2023	369,000	30,750		Hard	Springing	No		1.85x	1.58x	0	6	8,000,000
Loan	43	Acworth and Tuskawilla Shops	0.4%	359	10/06/2013	09/06/2023	No	09/06/2023	348,957	29,080		Hard	Springing	No	Yes - C	1.60x	1.48x	0	6	7,000,000
Property	43.01	Acworth Avenue Shops	0.2%																	3,800,000
Property	43.02	Shoppes At Tuskawilla	0.2%																	3,200,000
Loan	44	Mariner Village Center	0.3%	359	10/06/2013	09/06/2023	No	09/06/2023	236,184	19,682		Springing Hard	Springing	No		1.77x	1.58x	0	6	5,275,000
Loan	45	105 Lefferts Place	0.1%	299	10/06/2013	09/06/2023	No	09/06/2023	95,351	7,946		NAP	NAP	No	Yes - D	1.72x	1.63x	0	6	3,000,000
Loan	46	Marion & Jefferson	0.1%	239	10/06/2013	09/06/2023	No	09/06/2023	61,794	5,149		NAP	NAP	No	Yes - D	1.74x	1.68x	0	6	2,400,000
Property	46.01	937 Jefferson Avenue	0.0%																	1,300,000
Property	46.02	276 Marion Street	0.0%																	1,100,000

COMM 2013-CCRE11

ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
															Net		Loan per Net
			% of		FIRREA	Cut-off	LTV Ratio								Rentable Area	Units	Rentable Area
Property			Initial Pool	Appraisal	Compliant	Date LTV	at Maturity						Year	Year	(SF/Units	of	(SF/Units/Rooms/
Flag	ID	Property Name	Balance	As-of Date(12)	(Yes/No)	Ratio(10)(12)	or ARD(10)(12)	Address	City	County	State	Zip Code	Built	Renovated	Rooms/Pads)	Measure	Pads)($)(10)(14)
Loan	1	Miracle Mile Shops(24)	11.4%	07/11/2013	Yes	62.7%	58.0%	3663 Las Vegas Boulevard South	Las Vegas	Clark	NV	89109	2000	2007-2008	448,835	Sq. Ft.	1,292
Loan	2	Equity Industrial Partners Portfolio	8.7%	Various	Yes	69.6%	62.3%	Various	Various	Various	Various	Various	Various	Various	4,595,575	Sq. Ft.	24
Property	2.01	York	4.5%	06/20/2013	Yes			601 Memory Lane	York	York	PA	17402	1952	2003-2007	1,523,941	Sq. Ft.	37
Property	2.02	Newark	2.9%	06/26/2013	Yes			740-768 Doremus Avenue	Newark	Essex	NJ	07114	1920	2013	1,742,400	Sq. Ft.	21
Property	2.03	Maple Heights	0.7%	06/20/2013	Yes			17000 Rockside Road	Maple Heights	Cuyahoga	OH	44137	1953-1967	1990, 1995	708,599	Sq. Ft.	13
Property	2.04	Indianapolis	0.6%	06/19/2013	Yes			7900 West Rockville Road	Indianapolis	Marion	IN	46214	1966	2013	620,635	Sq. Ft.	13
Loan	3	One & Only Palmilla(25)	7.1%	06/24/2013	Yes	33.9%	33.9%	Carretera Transpeninunsular Kilometro 7.5 Punta Palmilla 23400	San José del Cabo		MX	01 624 146 7	1956	2004, 2008	173	Rooms	520,231
Loan	4	Metro 22 Portfolio	7.1%	Various	Yes	58.5%	58.5%	Various	Various	Various	Various	Various	Various	Various	1,512,033	Sq. Ft.	60
Property	4.01	Chicago Grand	1.1%	06/11/2013	Yes			465 North Desplaines Street	Chicago	Cook	IL	60654	2003	NAP	99,160	Sq. Ft.	145
Property	4.02	Wesley Chapel	0.4%	06/01/2013	Yes			28925 Wesley Chapel Boulevard	Wesley Chapel	Pasco	FL	33543	2000	NAP	76,095	Sq. Ft.	70
Property	4.03	New Tampa/Bruce B Downs	0.4%	06/07/2013	Yes			19390 Bruce B. Downs Boulevard	Tampa	Hillsborough	FL	33647	2005	NAP	56,295	Sq. Ft.	83
Property	4.04	Stockbridge	0.4%	06/07/2013	Yes			5334 North Henry Boulevard	Stockbridge	Henry	GA	30281	1998	2004	105,485	Sq. Ft.	45
Property	4.05	Lithonia	0.4%	06/04/2013	Yes			6231 Hillandale Drive	Lithonia	DeKalb	GA	30058	2001	NAP	87,725	Sq. Ft.	52
Property	4.06	Batavia	0.4%	06/08/2013	Yes			500 North Kirk Road	Batavia	Kane	IL	60510	1988	2001	87,050	Sq. Ft.	52
Property	4.07	Sandy Springs	0.3%	06/07/2013	Yes			8711 Dunwoody Place	Sandy Springs	Fulton	GA	30350	1998	NAP	60,295	Sq. Ft.	73
Property	4.08	Belcher	0.3%	06/10/2013	Yes			10501 Belcher Road South	Largo	Pinellas	FL	33777	2001	NAP	70,880	Sq. Ft.	61
Property	4.09	Seffner	0.3%	06/04/2013	Yes			311 West Martin Luther King Boulevard	Seffner	Hillsborough	FL	33584	2000	NAP	59,235	Sq. Ft.	73
Property	4.10	Largo	0.3%	06/07/2013	Yes			1675 Starkey Road	Largo	Pinellas	FL	33771	1978, 1979, 1990	NAP	75,515	Sq. Ft.	57
Property	4.11	Fletcher	0.3%	06/06/2013	Yes			1821 East Fletcher Avenue	Tampa	Hillsborough	FL	33612	2001	NAP	72,238	Sq. Ft.	57
Property	4.12	Tampa/W. Fletcher	0.3%	06/06/2013	Yes			1210 West Fletcher Ave	Tampa	Hillsborough County	FL	33612	2003	NAP	63,348	Sq. Ft.	63
Property	4.13	Carrollwood	0.3%	06/06/2013	Yes			4216 Gunn Highway	Tampa	Hillsborough	FL	33618	2001	NAP	71,800	Sq. Ft.	49
Property	4.14	Riverview	0.3%	06/04/2013	Yes			10813 Boyette Road	Riverview	Hillsborough	FL	33569	2002	NAP	46,275	Sq. Ft.	71
Property	4.15	Lutz	0.3%	06/04/2013	Yes			21731 State Road 54	Lutz	Pasco	FL	33549	2001	NAP	59,350	Sq. Ft.	54
Property	4.16	Stone Mountain	0.3%	06/07/2013	Yes			1491 North Hairston Road	Stone Mountain	DeKalb	GA	30083	2001	NAP	75,760	Sq. Ft.	42
Property	4.17	Spring Hill	0.2%	06/05/2013	Yes			3300 Barclay Avenue	Spring Hill	Hernando	FL	34609	2003	NAP	54,400	Sq. Ft.	53
Property	4.18	Roswell	0.2%	06/07/2013	Yes			105 Mansell Road	Roswell	Fulton	GA	30076	1998	NAP	62,265	Sq. Ft.	42
Property	4.19	Decatur	0.2%	06/04/2013	Yes			5951 Covington Highway	Decatur	DeKalb	GA	30035	2000-2002	NAP	71,157	Sq. Ft.	34
Property	4.20	Lakeland	0.2%	06/04/2013	Yes			624 Robin Road	Lakeland	Polk	FL	33803	2005	NAP	47,515	Sq. Ft.	46
Property	4.21	Norcross	0.1%	06/07/2013	Yes			5094 Singleton Road	Norcross	Gwinnett	GA	30093	1994	NAP	49,495	Sq. Ft.	36
Property	4.22	Lithia Springs	0.1%	06/05/2013	Yes			3129 Veterans Memorial Highway	Lithia Springs	Douglas	GA	30122	1997	2002	60,695	Sq. Ft.	21
Loan	5	Oglethorpe Mall(24)	7.1%	06/09/2013	Yes	63.4%	57.5%	7804 Abercorn Street	Savannah	Chatham	GA	31406	1969	2002	626,966	Sq. Ft.	239
Loan	6	One Wilshire(24)	6.3%	05/22/2013	Yes	41.1%	41.1%	624 South Grand Avenue	Los Angeles	Los Angeles	CA	90017	1967	1992	663,035	Sq. Ft.	271
Loan	7	Airport Business Center	4.7%	06/13/2013	Yes	66.9%	59.3%	100-300 Stevens Drive	Tinicum Township	Delaware	PA	19113	1986, 1987, 1992	NAP	371,160	Sq. Ft.	161
Loan	8	Bayside Village	4.4%	07/22/2013	Yes	56.0%	56.0%	300 East Coast Highway	Newport Beach	Orange	CA	92660	1960	2012	267	Pads	209,738
Loan	9	Orangefair Marketplace	3.5%	05/15/2013	Yes	68.3%	56.7%	1302 South Harbor Boulevard	Fullerton	Orange	CA	92832	1958	2001	324,806	Sq. Ft.	138
Loan	10	The Vintage Estate	3.3%	07/01/2013	Yes	41.8%	35.0%	6525, 6541 and 6581 Washington Street	Yountville	Napa	CA	94599	1870, 1985, 1998	2001, 2008, 2013	192	Rooms	218,511
Loan	11	200-206 East 87th Street Leased Fee	2.8%	06/21/2013	Yes	33.3%	33.3%	200-206 East 87th Street	New York	New York	NY	10128	NAP	NAP	14,817	Sq. Ft.	2,362
Loan	12	Parkview Tower	2.8%	06/17/2014	Yes	74.4%	61.6%	1150 First Avenue	King of Prussia	Montgomery	PA	19406	1974	1998	220,910	Sq. Ft.	158
Loan	13	Detroit City Apartments	2.4%	07/02/2013	Yes	74.6%	66.1%	1431 Washington Boulevard	Detroit	Wayne	MI	48226	1981	2008-2011	351	Units	85,470
Loan	14	The Landing at Hawks Prairie	2.1%	06/06/2013	Yes	73.7%	61.2%	1110-1370 Galaxy Drive Northeast	Lacey	Thurston	WA	98516	2008, 2013	NAP	116,149	Sq. Ft.	232
Loan	15	Metro 7 Portfolio	2.1%	Various	Yes	57.5%	57.5%	Various	Various	Various	Various	Various	Various	NAP	468,622	Sq. Ft.	56
Property	15.01	Summerlin	0.6%	06/11/2013	Yes			17701 Summerlin Road	Fort Myers	Lee	FL	33908	1997-2006	NAP	107,485	Sq. Ft.	66
Property	15.02	Palatine	0.4%	06/08/2013	Yes			520 West Colfax Street	Palatine	Cook	IL	60067	1997	NAP	66,530	Sq. Ft.	72
Property	15.03	Lehigh Acres	0.3%	06/11/2013	Yes			3021 Lee Boulevard	Lehigh Acres	Lee	FL	33971	2004	NAP	71,850	Sq. Ft.	56
Property	15.04	Port Charlotte	0.2%	06/11/2013	Yes			1231 Kings Highway	Port Charlotte	Charlotte	FL	33980	1974-2005	NAP	74,315	Sq. Ft.	40
Property	15.05	West Chicago	0.2%	06/08/2013	Yes			1205 South Neltnor Boulevard	West Chicago	DuPage	IL	60185	2005	NAP	58,047	Sq. Ft.	50
Property	15.06	Pinellas Park	0.2%	06/04/2013	Yes			3501 Gandy Boulevard North	Pinellas Park	Pinellas	FL	33781	1996	NAP	43,395	Sq. Ft.	60
Property	15.07	Northlake	0.1%	06/08/2013	Yes			60 East Lake Street	Northlake	Cook	IL	60164	2006	NAP	47,000	Sq. Ft.	38
Loan	16	Fresh Express Food Processing Center	1.9%	05/10/2013	Yes	56.5%	53.0%	1109 East Lake Street	Streamwood	Cook	IL	60107	1998	2012	330,000	Sq. Ft.	74
Loan	17	iPark Hudson Buildings 4 & 5	1.8%	09/13/2013	Yes	73.7%	61.6%	29 Wells Avenue	Yonkers	Westchester	NY	10701	1970	2013	178,150	Sq. Ft.	130
Loan	18	Hartford Gardens Portfolio	1.5%	04/18/2013	Yes	74.8%	40.7%	Various	Hartford	Hartford	CT	06105	Various	Various	204	Units	94,214
Property	18.01	Farmington Imlay	0.8%	04/18/2013	Yes			8, 12, 16, 20, 21, 24, 36, 42, 45, 50, 52, 56, 57 & 60 Imlay Street & 10 Hawthorne Street	Hartford	Hartford	CT	06105	1880-1928	2007-2008	59	Units	169,216
Property	18.02	210 Farmington Avenue	0.6%	04/18/2013	Yes			206, 216 & 220 Farmington Avenue, 2, 4, 5 & 7 Jewel Court and 11 Niles Street	Hartford	Hartford	CT	06105	1910	2007	99	Units	71,763
Property	18.03	41 Niles Street	0.2%	04/18/2013	Yes			35-41 Niles Street	Hartford	Hartford	CT	06105	1946	2011	46	Units	46,334
Loan	19	Hampton Inn Columbia	1.4%	07/14/2013	Yes	68.6%	57.2%	822 Gervais Street	Columbia	Richland	SC	29201	2001	2012	122	Rooms	143,284
Loan	20	Packard Building	1.3%	04/29/2013	Yes	72.6%	60.6%	111 South 15th Street	Philadelphia	Philadelphia	PA	19102	1924	2003	148,980	Sq. Ft.	110
Loan	21	Reserve at Steele Crossing	1.2%	07/30/2013	Yes	75.0%	64.1%	4240 North Fern Creek Place	Fayetteville	Washington	AR	72703	2003	NAP	210	Units	73,571
Loan	22	380 Lafayette Street(26)	1.2%	09/03/2013	Yes	63.8%	52.8%	380 Lafayette Street	New York	New York	NY	10003	1906	1988, 2013	15,000	Sq. Ft.	1,000
Loan	23	Falls of Point West	1.0%	07/05/2013	Yes	73.8%	61.7%	5850 Parkfront Drive	Houston	Harris	TX	77036	1978	2012	364	Units	34,852
Loan	24	315 North Racine	1.0%	06/11/2013	Yes	75.0%	65.9%	315 North Racine Avenue	Chicago	Cook	IL	60607	1912	2013	92,203	Sq. Ft.	134
Loan	25	Anchor Self Storage Portfolio	0.9%	05/10/2013	Yes	73.0%	63.8%	Various	Various	Various	Various	Various	Various	NAP	107,740	Sq. Ft.	107
Property	25.01	Anchor Self Storage - Mashpee	0.5%	05/10/2013	Yes			600 Main Street	Mashpee	Barnstable	MA	02649	2002, 2004	NAP	63,540	Sq. Ft.	106
Property	25.02	Anchor Self Storage - Narragansett	0.4%	05/10/2013	Yes			11 Sextant Lane	Narragansett	Washington	RI	02882	2002-2003	NAP	44,200	Sq. Ft.	108
Loan	26	Fountainview Apartments & Townhouses	0.9%	08/07/2013	Yes	73.4%	61.5%	18704 and 18705 Mesa Terrace, 14106-14115 Tarheel Court, 18756-18777 Diller Drive	Hagerstown	Washington	MD	21742	2003	NAP	127	Units	88,976
Loan	27	College Plaza	0.8%	07/11/2013	Yes	50.3%	50.3%	2400-2520 East Chapman Avenue	Fullerton	Orange	CA	92831	1962	1998	77,069	Sq. Ft.	130
Loan	28	Columbiana on Park	0.7%	05/16/2013	Yes	74.4%	62.2%	320 Harbison Boulevard	Columbia	Lexington	SC	29212	2013	NAP	66,962	Sq. Ft.	142
Loan	29	Palm Garden MHC	0.7%	05/31/2013	Yes	61.4%	53.5%	28501 Southwest 152nd Avenue	Homestead	Miami-Dade	FL	33033	1966, 1975	1993	314	Pads	29,936
Loan	30	Marriott TownePlace Suites Colorado Portfolio	0.7%	05/23/2013	Yes	68.2%	54.2%	Various	Various	Various	CO	Various	Various	2006	193	Rooms	48,379
Property	30.01	Marriott TownePlace Suites Denver Southwest	0.4%	05/23/2013	Yes			10902 West Toller Drive	Littleton	Jefferson	CO	80127	2000	2006	99	Rooms	49,578
Property	30.02	Marriott TownePlace Suites Colorado Springs	0.3%	05/23/2013	Yes			4760 Centennial Boulevard	Colorado Springs	El Paso	CO	80919	1999	2006	94	Rooms	47,116
Loan	31	Forrest Gallery	0.7%	06/04/2013	Yes	75.0%	64.0%	1905 North Jackson Street	Tullahoma	Coffee	TN	37388	1987	NAP	214,451	Sq. Ft.	42
Loan	32	Township at Colony Park	0.7%	06/12/2013	Yes	73.3%	61.0%	1109-1111 Highland Colony Parkway and 201 Northlake Avenue	Ridgeland	Madison	MS	39157	2005	NAP	44,556	Sq. Ft.	193
Loan	33	1212 Corporate	0.6%	06/24/2013	Yes	71.1%	60.4%	1212 Corporate Drive	Irving	Dallas	TX	75038	1982	2009, 2011	124,126	Sq. Ft.	64
Loan	34	Lake Plaza East	0.6%	06/03/2013	Yes	73.3%	62.3%	900 Ridgefield Drive	Raleigh	Wake	NC	27609	1985	1998	72,393	Sq. Ft.	110
Loan	35	Sawmill Heights Apartments	0.5%	05/22/2013	Yes	67.1%	55.6%	7647 Highlands View Road	Truckee	Placer	CA	96161	2006	NAP	96	Units	69,639
Loan	36	Second Street Studios	0.5%	04/30/2013	Yes	66.2%	55.2%	1807 Second Street	Santa Fe	Santa Fe	NM	87505	1990-2008	NAP	100,197	Sq. Ft.	65
Loan	37	Shoppes at Augusta	0.5%	07/02/2013	Yes	74.9%	62.7%	254 Robert C Daniel Junior Parkway	Augusta	Richmond	GA	30909	2005	NAP	21,000	Sq. Ft.	285
Loan	38	Condor Hotel	0.5%	05/08/2013	Yes	56.0%	43.3%	56 Franklin Avenue	Brooklyn	Kings	NY	11205	2010	NAP	35	Rooms	171,178
Loan	39	Printer’s Alley Parking Garage	0.5%	03/24/2013	Yes	65.7%	51.2%	300 Church Street	Nashville	Davidson	TN	37201	1926	NAP	105,000	Sq. Ft.	55
Loan	40	Equus Hotel	0.4%	03/08/2013	Yes	46.2%	36.2%	1696 Ala Moana Boulevard	Honolulu	Honolulu	HI	96815	1967	2008	67	Rooms	82,090
Loan	41	Shoppes of Ives Dairy	0.4%	07/22/2013	Yes	57.4%	48.3%	19801 Northwest 2nd Avenue	Miami Gardens	Miami-Dade	FL	33169	2006	NAP	24,597	Sq. Ft.	219
Loan	42	Staybridge Suites Newport News/Yorktown	0.4%	06/01/2013	Yes	63.6%	48.2%	401 Commonwealth Drive	Yorktown	York	VA	23693	2008	NAP	83	Rooms	61,258
Loan	43	Acworth and Tuskawilla Shops	0.4%	07/02/2013	Yes	72.6%	60.8%	Various	Various	Various	Various	Various	Various	NAP	28,541	Sq. Ft.	178
Property	43.01	Acworth Avenue Shops	0.2%	07/02/2013	Yes			3345 Cobb Parkway Northwest	Acworth	Cobb	GA	30101	2001	NAP	16,130	Sq. Ft.	167
Property	43.02	Shoppes At Tuskawilla	0.2%	07/02/2013	Yes			1295 Tuskawilla Road	Winter Springs	Seminole	FL	32708	2005	NAP	12,411	Sq. Ft.	192
Loan	44	Mariner Village Center	0.3%	07/08/2013	Yes	66.3%	55.3%	11060 Spring Hill Drive	Spring Hills	Hernando	FL	34608	1986	NAP	69,917	Sq. Ft.	50
Loan	45	105 Lefferts Place	0.1%	05/16/2013	Yes	44.9%	33.7%	105 Lefferts Place	Brooklyn	Kings	NY	11238	1930	NAP	37	Units	36,426
Loan	46	Marion & Jefferson	0.1%	05/16/2013	Yes	33.2%	20.7%	Various	Brooklyn	Kings	NY	Various	Various	NAP	16	Units	49,874
Property	46.01	937 Jefferson Avenue	0.0%	05/16/2013	Yes			937 Jefferson Avenue	Brooklyn	Kings	NY	11221	1905	NAP	8	Units	54,030
Property	46.02	276 Marion Street	0.0%	05/16/2013	Yes			276 Marion Street	Brooklyn	Kings	NY	11233	1910	NAP	8	Units	45,718

COMM 2013-CCRE11

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

			% of
Property			Initial Pool	Prepayment Provisions	Trailing 12 Operating	Trailing 12	Trailing 12	Trailing 12	2012 Operating	2012	2012	2012	2011 Operating	2011	2011	2011	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten
Flag	ID	Property Name	Balance	(# of payments)(13)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield(10)	Debt Yield(10)	Revenue($)	EGI($)
Loan	1	Miracle Mile Shops(24)	11.4%	L(25), D(91), O(4)	T-12 6/30/2013	65,659,282	19,757,604	45,901,678	12/31/2012	63,807,912	20,163,669	43,644,243	12/31/2011	63,024,566	21,155,521	41,869,045	8.4%	8.2%	43,201,930	67,175,766
Loan	2	Equity Industrial Partners Portfolio	8.7%	L(26), D(91), O(3)	T-12 5/31/2013	10,878,193	3,802,452	7,075,741	12/31/2012	10,810,973	3,852,015	6,958,958	12/31/2011	9,653,806	3,881,940	5,771,866	9.3%	8.5%	12,126,742	14,221,408
Property	2.01	York	4.5%		T-12 5/31/2013	6,831,232	2,017,682	4,813,550	12/31/2012	7,127,968	2,128,352	4,999,616	12/31/2011	6,179,392	1,881,558	4,297,834			5,935,829	7,362,684
Property	2.02	Newark	2.9%		T-12 5/31/2013	1,039,736	298,516	741,220	12/31/2012	952,699	227,509	725,190	12/31/2011	1,314,341	364,407	949,934			3,048,505	3,424,051
Property	2.03	Maple Heights	0.7%		T-12 5/31/2013	1,351,474	787,369	564,105	12/31/2012	1,154,698	704,707	449,991	12/31/2011	1,019,380	839,434	179,946			1,353,387	1,623,812
Property	2.04	Indianapolis	0.6%		T-12 5/31/2013	1,655,751	698,885	956,866	12/31/2012	1,575,608	791,447	784,161	12/31/2011	1,140,693	796,541	344,152			1,789,021	1,810,861
Loan	3	One & Only Palmilla(25)	7.1%	L(25), D(35), O(4)	T-12 8/31/2013	69,264,295	49,483,374	19,780,921	12/31/2012	62,768,945	46,640,043	16,128,902	12/31/2011	55,553,650	43,884,344	11,669,306	21.2%	18.2%	39,270,321	68,705,959
Loan	4	Metro 22 Portfolio	7.1%	L(26), D(89), O(5)	T-12 4/30/2013	15,696,761	6,529,009	9,167,752	12/31/2012	15,328,183	6,512,262	8,815,922	12/31/2011	14,553,197	6,197,405	8,355,792	9.9%	9.7%	18,335,876	15,511,927
Property	4.01	Chicago Grand	1.1%		T-12 4/30/2013	1,958,819	818,039	1,140,780	12/31/2012	1,901,989	808,020	1,093,969	12/31/2011	1,752,484	742,513	1,009,972			2,254,788	1,958,819
Property	4.02	Wesley Chapel	0.4%		T-12 4/30/2013	844,568	303,954	540,614	12/31/2012	816,069	307,957	508,112	12/31/2011	720,063	276,772	443,292			1,012,697	844,568
Property	4.03	New Tampa/Bruce B Downs	0.4%		T-12 4/30/2013	739,938	305,261	434,677	12/31/2012	714,456	306,173	408,283	12/31/2011	656,561	287,536	369,024			822,921	739,938
Property	4.04	Stockbridge	0.4%		T-12 4/30/2013	851,467	320,677	530,790	12/31/2012	800,185	307,930	492,255	12/31/2011	736,149	296,989	439,160			988,668	835,348
Property	4.05	Lithonia	0.4%		T-12 4/30/2013	879,266	304,428	574,838	12/31/2012	861,092	309,129	551,963	12/31/2011	822,997	300,355	522,642			965,547	825,536
Property	4.06	Batavia	0.4%		T-12 4/30/2013	795,905	355,339	440,566	12/31/2012	776,558	349,299	427,259	12/31/2011	766,542	313,378	453,164			1,002,072	795,905
Property	4.07	Sandy Springs	0.3%		T-12 4/30/2013	692,084	289,390	402,694	12/31/2012	658,221	286,252	371,969	12/31/2011	647,117	277,988	369,130			784,058	688,437
Property	4.08	Belcher	0.3%		T-12 4/30/2013	761,357	289,084	472,273	12/31/2012	759,828	288,004	471,824	12/31/2011	779,258	289,153	490,105			900,179	761,357
Property	4.09	Seffner	0.3%		T-12 4/30/2013	718,116	277,246	440,870	12/31/2012	716,125	283,627	432,498	12/31/2011	672,602	270,865	401,737			809,009	718,116
Property	4.10	Largo	0.3%		T-12 4/30/2013	816,149	293,423	522,725	12/31/2012	807,608	300,884	506,724	12/31/2011	764,430	285,682	478,748			959,559	785,913
Property	4.11	Fletcher	0.3%		T-12 4/30/2013	733,706	320,644	413,062	12/31/2012	719,200	317,681	401,519	12/31/2011	678,890	302,480	376,410			900,588	733,706
Property	4.12	Tampa/W. Fletcher	0.3%		T-12 4/30/2013	656,495	254,006	402,489	12/31/2012	647,198	252,628	394,570	12/31/2011	597,622	245,460	352,161			714,395	650,322
Property	4.13	Carrollwood	0.3%		T-12 4/30/2013	622,085	263,421	358,664	12/31/2012	604,788	262,859	341,928	12/31/2011	587,557	256,664	330,893			828,346	622,085
Property	4.14	Riverview	0.3%		T-12 4/30/2013	589,624	241,926	347,698	12/31/2012	568,042	242,806	325,235	12/31/2011	519,312	228,282	291,030			627,852	576,986
Property	4.15	Lutz	0.3%		T-12 4/30/2013	587,713	234,789	352,924	12/31/2012	562,698	235,147	327,551	12/31/2011	523,405	218,083	305,322			720,762	573,735
Property	4.16	Stone Mountain	0.3%		T-12 4/30/2013	681,390	324,352	357,038	12/31/2012	674,694	337,958	336,736	12/31/2011	689,587	358,333	331,254			754,968	681,390
Property	4.17	Spring Hill	0.2%		T-12 4/30/2013	491,661	205,972	285,690	12/31/2012	475,697	204,146	271,551	12/31/2011	451,080	194,032	257,048			552,840	491,661
Property	4.18	Roswell	0.2%		T-12 4/30/2013	530,171	246,035	284,135	12/31/2012	515,869	243,708	272,161	12/31/2011	473,918	223,706	250,212			594,648	523,527
Property	4.19	Decatur	0.2%		T-12 4/30/2013	518,746	250,118	268,628	12/31/2012	521,142	240,638	280,504	12/31/2011	508,361	234,865	273,496			700,533	518,746
Property	4.20	Lakeland	0.2%		T-12 4/30/2013	471,520	241,060	230,460	12/31/2012	473,303	235,228	238,075	12/31/2011	413,486	218,196	195,290			528,971	452,661
Property	4.21	Norcross	0.1%		T-12 4/30/2013	402,948	195,749	207,199	12/31/2012	404,216	194,998	209,218	12/31/2011	400,296	188,147	212,149			448,560	380,136
Property	4.22	Lithia Springs	0.1%		T-12 4/30/2013	353,032	194,094	158,937	12/31/2012	349,203	197,187	152,016	12/31/2011	391,478	187,927	203,552			463,917	353,032
Loan	5	Oglethorpe Mall(24)	7.1%	L(27), D(89), O(4)	T-12 6/30/2013	19,887,345	5,047,035	14,840,310	12/31/2012	19,697,090	5,227,456	14,469,634	12/31/2011	19,066,332	5,245,274	13,821,058	10.5%	9.9%	14,274,297	20,878,601
Loan	6	One Wilshire(24)	6.3%	L(26), D(90), O(4)					12/31/2012	36,667,667	11,317,547	25,350,120	12/31/2011	34,882,072	11,099,047	23,783,025	14.5%	13.9%	35,788,814	38,995,295
Loan	7	Airport Business Center	4.7%	L(25), D(90), O(5)	T-12 5/31/2013	12,423,343	3,924,132	8,499,211	12/31/2012	12,306,657	3,982,991	8,323,666	12/31/2011	12,192,944	4,181,901	8,011,043	12.3%	11.5%	10,942,599	11,400,159
Loan	8	Bayside Village	4.4%	L(25), D(91), O(4)	T-12 5/30/2013	6,049,873	1,659,878	4,389,995	12/31/2012	5,916,952	1,622,979	4,293,973	12/31/2011	5,811,344	1,716,642	4,094,702	8.8%	8.8%	6,128,288	6,554,841
Loan	9	Orangefair Marketplace	3.5%	L(25), D(91), O(4)	T-12 7/31/2013	5,153,127	1,318,601	3,834,526	12/31/2012	5,280,145	1,316,145	3,964,000	12/31/2011	5,161,874	1,337,487	3,824,387	8.7%	8.3%	4,382,579	5,205,789
Loan	10	The Vintage Estate	3.3%	L(25), D(88), O(7)	T-12 5/31/2013	26,459,591	19,689,465	6,770,126	12/31/2012	25,505,904	19,031,382	6,474,523	12/31/2011	24,398,853	18,480,813	5,918,041	13.9%	11.5%	17,456,476	26,912,354
Loan	11	200-206 East 87th Street Leased Fee	2.8%	L(26), D(90), O(4)					12/31/2012	1,750,000		1,750,000	12/31/2011	1,750,000		1,750,000	5.0%	5.0%	1,750,000	1,750,000
Loan	12	Parkview Tower	2.8%	L(25), D(91), O(4)	T-12 5/31/2013	4,069,844	1,568,992	2,500,853	12/31/2012	4,155,533	1,623,020	2,532,513	12/31/2011	3,916,782	1,730,511	2,186,272	9.3%	8.7%	4,751,149	4,856,647
Loan	13	Detroit City Apartments	2.4%	L(25), D(92), O(3)	T-12 8/31/2013	4,794,625	1,804,667	2,989,958	12/31/2012	4,334,745	1,725,823	2,608,922	12/31/2011	3,808,240	1,911,103	1,897,137	9.7%	9.4%	4,513,020	4,900,614
Loan	14	The Landing at Hawks Prairie	2.1%	L(24), D(92), O(4)					12/31/2012	2,074,520	387,473	1,687,047	12/31/2011	2,083,053	397,059	1,685,994	9.4%	9.0%	3,000,653	3,208,865
Loan	15	Metro 7 Portfolio	2.1%	L(26), D(89), O(5)	T-12 3/1/2013	4,847,830	2,141,738	2,706,091	12/31/2012	4,777,414	2,124,174	2,653,239	12/31/2011	4,582,576	2,098,417	2,484,160	10.0%	9.8%	5,829,360	4,792,577
Property	15.01	Summerlin	0.6%		T-12 3/1/2013	1,103,617	373,924	729,693	12/31/2012	1,082,436	366,533	715,903	12/31/2011	992,325	346,458	645,867			1,295,323	1,090,703
Property	15.02	Palatine	0.4%		T-12 3/1/2013	921,694	444,733	476,961	12/31/2012	909,759	442,134	467,625	12/31/2011	855,307	426,440	428,867			1,124,398	913,974
Property	15.03	Lehigh Acres	0.3%		T-12 3/1/2013	711,114	280,723	430,391	12/31/2012	707,846	278,483	429,363	12/31/2011	686,649	271,024	415,624			847,967	698,383
Property	15.04	Port Charlotte	0.2%		T-12 3/1/2013	612,803	279,223	333,580	12/31/2012	614,812	278,141	336,670	12/31/2011	637,590	273,859	363,731			749,321	601,213
Property	15.05	West Chicago	0.2%		T-12 3/1/2013	527,805	238,013	289,792	12/31/2012	509,894	234,975	274,919	12/31/2011	455,613	239,186	216,427			674,700	522,369
Property	15.06	Pinellas Park	0.2%		T-12 3/1/2013	466,751	199,093	267,658	12/31/2012	456,348	195,201	261,146	12/31/2011	443,919	204,070	239,849			534,285	466,027
Property	15.07	Northlake	0.1%		T-12 3/1/2013	504,046	326,030	178,016	12/31/2012	496,320	328,707	167,612	12/31/2011	511,173	337,379	173,794			603,366	499,907
Loan	16	Fresh Express Food Processing Center	1.9%	L(25), D(92), O(3)													12.1%	11.2%	3,249,000	3,830,123
Loan	17	iPark Hudson Buildings 4 & 5	1.8%	L(25), D(92), O(3)					12/31/2012	1,939,934	543,246	1,396,688	12/31/2011	1,935,162	525,037	1,410,125	9.1%	8.7%	2,393,126	2,638,271
Loan	18	Hartford Gardens Portfolio	1.5%	L(25), D(92), O(3)	Various				12/31/2012	3,384,581	1,199,720	2,184,861	12/31/2011	2,858,033	1,176,202	1,681,831	12.3%	12.0%	3,286,205	3,488,320
Property	18.01	Farmington Imlay	0.8%		T-12 5/31/2013	1,873,253	473,809	1,399,445	12/31/2012	1,868,157	402,275	1,465,883	12/31/2011	1,012,106	362,328	649,777			1,571,670	1,815,253
Property	18.02	210 Farmington Avenue	0.6%		T-12 5/31/2013	1,242,693	501,030	741,663	12/31/2012	1,190,673	540,869	649,804	12/31/2011	1,056,828	531,380	525,448			1,230,551	1,212,678
Property	18.03	41 Niles Street	0.2%		T-12 6/30/2013	454,851	266,726	188,125	12/31/2012	325,751	256,576	69,175	12/31/2011	789,100	282,493	506,606			483,984	460,389
Loan	19	Hampton Inn Columbia	1.4%	L(25), D(91), O(4)	T-12 5/31/2013	5,062,869	2,826,837	2,236,032	12/31/2012	4,830,236	2,838,811	1,991,425	12/31/2011	4,604,478	2,810,181	1,794,297	13.2%	12.0%	4,858,114	5,153,160
Loan	20	Packard Building	1.3%	L(24), D(93), O(3)	T-12 3/31/2013	3,573,214	1,712,199	1,861,015	12/31/2012	3,788,403	1,703,698	2,084,704	12/31/2011	4,157,726	1,756,118	2,401,607	10.8%	9.7%	3,037,604	3,385,531
Loan	21	Reserve at Steele Crossing	1.2%	L(25), D(91), O(4)	T-12 6/24/2013	2,475,561	1,012,717	1,462,844	12/31/2012	2,422,186	975,908	1,446,277	12/31/2011	2,232,115	1,062,079	1,170,036	9.7%	9.2%	2,360,460	2,552,495
Loan	22	380 Lafayette Street(26)	1.2%	L(24), D(92), O(4)	T-12 9/1/2013	443,747	35,949	407,798	12/31/2012	769,178	46,310	722,868					8.2%	8.1%	1,325,000	1,395,619
Loan	23	Falls of Point West	1.0%	L(25), D(91), O(4)	T-5 5/31/2013 Ann.	2,767,733	1,198,522	1,569,211	12/31/2012	2,424,629	1,176,146	1,248,483	12/31/2011	1,694,370	1,079,494	614,876	11.3%	10.4%	2,643,456	2,686,380
Loan	24	315 North Racine	1.0%	L(25), D(91), O(4)													10.1%	9.2%	1,579,102	1,768,415
Loan	25	Anchor Self Storage Portfolio	0.9%	L(26), D(91), O(3)	T-12 6/30/2013	1,476,182	424,965	1,051,217	12/31/2012	1,436,307	455,171	981,135	12/31/2011	1,382,704	454,966	927,739	9.0%	8.9%	1,717,062	1,485,536
Property	25.01	Anchor Self Storage - Mashpee	0.5%		T-12 6/30/2013	815,399	217,932	597,466	12/31/2012	796,180	226,824	569,356	12/31/2011	755,610	243,305	512,304			991,752	857,295
Property	25.02	Anchor Self Storage - Narragansett	0.4%		T-12 6/30/2013	660,784	207,033	453,751	12/31/2012	640,127	228,347	411,780	12/31/2011	627,095	211,660	415,434			725,310	628,241
Loan	26	Fountainview Apartments & Townhouses	0.9%	L(49), D(68), O(3)	T-12 6/30/2013	1,413,651	425,870	987,780	12/31/2012	1,394,701	453,908	940,793	12/31/2011	1,389,649	396,690	992,959	8.9%	8.6%	1,452,736	1,419,695
Loan	27	College Plaza	0.8%	L(25), D(90), O(5)	T-12 6/30/2013	1,502,156	305,093	1,197,063	12/31/2012	1,479,511	313,608	1,165,903	12/31/2011	1,513,718	315,588	1,198,130	12.2%	11.3%	1,445,644	1,563,138
Loan	28	Columbiana on Park	0.7%	L(26), YM1(91), O(3)													9.3%	9.0%	980,138	1,302,604
Loan	29	Palm Garden MHC	0.7%	L(26), D(90), O(4)	T-12 3/31/2013	1,626,510	587,962	1,038,548	12/31/2012	1,626,091	589,390	1,036,701	12/31/2011	1,537,288	552,413	984,875	11.5%	11.4%	1,710,396	1,693,633
Loan	30	Marriott TownePlace Suites Colorado Portfolio	0.7%	L(25), D(92), O(3)	T-12 4/30/2013	3,840,191	2,609,639	1,230,552	12/31/2012	3,825,775	2,613,825	1,211,950	12/31/2011	3,635,641	2,599,220	1,036,421	13.1%	11.1%	3,767,793	3,821,382
Property	30.01	Marriott TownePlace Suites Denver Southwest	0.4%		T-12 4/30/2013	2,053,335	1,400,388	652,947	12/31/2012	2,058,968	1,428,473	630,495	12/31/2011	1,832,189	1,381,706	450,483			2,020,590	2,053,335
Property	30.02	Marriott TownePlace Suites Colorado Springs	0.3%		T-12 4/30/2013	1,786,856	1,209,251	577,605	12/31/2012	1,766,807	1,185,352	581,455	12/31/2011	1,803,452	1,217,514	585,938			1,747,203	1,768,047
Loan	31	Forrest Gallery	0.7%	L(49), D(66), O(5)					12/31/2012	1,508,949	383,992	1,124,957	12/31/2011	1,378,917	388,124	990,793	11.9%	10.3%	1,335,419	1,532,798
Loan	32	Township at Colony Park	0.7%	L(26), YM3(90), O(4)					12/31/2012	952,651	237,552	715,099	12/31/2011	1,108,462	244,021	864,441	10.1%	9.5%	1,066,612	1,124,058
Loan	33	1212 Corporate	0.6%	L(26), D(90), O(4)	T-6 6/30/2013 Ann.	1,019,370	635,353	384,017									12.3%	9.8%	1,936,513	1,848,358
Loan	34	Lake Plaza East	0.6%	L(26), D(90), O(4)					12/31/2012	1,290,464	533,493	756,970	12/31/2011	1,226,065	545,639	680,426	10.5%	9.2%	1,425,480	1,327,269
Loan	35	Sawmill Heights Apartments	0.5%	L(26), D(90), O(4)	T-12 7/31/2013	1,339,822	676,569	663,253	12/31/2012	1,182,338	631,159	551,179	12/31/2011	897,320	521,600	375,720	11.1%	10.6%	1,313,579	1,413,208
Loan	36	Second Street Studios	0.5%	L(26), D(91), O(3)	T-12 5/31/2013	1,169,645	339,674	829,972	12/31/2012	1,170,796	383,667	787,129	12/31/2011	1,169,558	383,972	785,586	13.0%	11.9%	1,267,854	1,208,081
Loan	37	Shoppes at Augusta	0.5%	L(25), D(92), O(3)	T-12 7/25/2013	767,708	103,536	664,172	12/31/2012	737,776	100,668	637,108	12/31/2011	625,286	96,540	528,746	10.3%	9.8%	682,160	731,393
Loan	38	Condor Hotel	0.5%	L(25), D(92), O(3)	T-12 4/30/2013	1,906,766	840,707	1,066,059	12/31/2012	1,791,546	816,993	974,553	12/31/2011	1,449,482	615,608	833,874	15.5%	14.2%	1,909,327	1,976,837
Loan	39	Printer’s Alley Parking Garage	0.5%	L(26), D(90), O(4)	T-12 5/31/2013	918,328	302,836	615,492	12/31/2012	889,966	302,485	587,481	12/31/2011	892,859	270,433	622,426	11.8%	11.5%	978,537	966,445
Loan	40	Equus Hotel	0.4%	L(24), D(93), O(3)	T-12 6/1/2013	2,297,800	1,452,850	844,950	12/31/2012	2,134,281	1,372,536	761,745	12/31/2011	1,750,492	1,246,171	504,321	12.9%	11.2%	2,154,970	2,297,800
Loan	41	Shoppes of Ives Dairy	0.4%	L(25), D(92), O(3)					12/31/2012	802,365	261,793	540,571	12/31/2011	712,681	281,769	430,912	9.6%	9.0%	734,769	799,494
Loan	42	Staybridge Suites Newport News/Yorktown	0.4%	L(26), D(91), O(3)	T-12 4/30/2013	1,950,273	1,250,846	699,427	12/31/2012	1,814,876	1,206,361	608,515	12/31/2011	1,944,442	1,151,085	793,357	13.4%	11.5%	1,938,062	1,950,273
Loan	43	Acworth and Tuskawilla Shops	0.4%	L(25), D(92), O(3)					12/31/2012	759,723	191,038	568,685	12/31/2011	629,783	160,149	469,634	11.0%	10.2%	624,626	754,016
Property	43.01	Acworth Avenue Shops	0.2%						12/31/2012	435,496	112,619	322,877	12/31/2011	339,825	84,086	255,739			333,210	424,247
Property	43.02	Shoppes At Tuskawilla	0.2%						12/31/2012	324,227	78,419	245,808	12/31/2011	289,958	76,063	213,895			291,417	329,769
Loan	44	Mariner Village Center	0.3%	L(25), D(92), O(3)					12/31/2012	580,338	190,636	389,702	12/31/2011	619,909	209,148	410,761	12.0%	10.7%	527,397	598,940
Loan	45	105 Lefferts Place	0.1%	L(25), D(92), O(3)	T-12 5/31/2013	310,081	152,155	157,926	12/31/2012	266,000	151,008	114,992					12.2%	11.5%	294,849	320,007
Loan	46	Marion & Jefferson	0.1%	L(25), D(92), O(3)													13.5%	13.0%	232,336	220,720
Property	46.01	937 Jefferson Avenue	0.0%																115,137	109,380
Property	46.02	276 Marion Street	0.0%																117,199	111,339

COMM 2013-CCRE11

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

% of

Ground

Property

Initial Pool

Underwritten

Ownership

Ground Lease

Lease Extension

Lease

Flag

Property Name

Balance

Expenses($)

NOI ($)

Reserves($)

TI/LC($)

NCF ($)

Interest(14)

Expiration(15)

Terms(15)

Largest Tenant(14)(18)(19)

Expiration(17)

2nd Largest Tenant(19)

Expiration(17)

3rd Largest Tenant(19)

Expiration(17)

Loan

Miracle Mile Shops(24)

11.4%

18,739,813

48,435,953

89,767

673,253

47,672,934

Fee Simple

V Theater

30,883

12/31/2018

Saxe Theater

22,398

06/30/2020

Gap/Gap Kids/Baby Gap

20,872

08/31/2015

Loan

Equity Industrial Partners Portfolio

8.7%

3,909,208

10,312,200

285,318

542,103

9,484,779

Fee Simple

Property

2.01

York

4.5%

2,112,645

5,250,040

152,394

289,549

4,808,097

Fee Simple

RR Donnelley

686,000

03/31/2018

Harley Davidson

428,400

02/28/2017

Allen Distribution

229,500

MTM

Property

2.02

Newark

2.9%

320,757

3,103,294

Fee Simple

Ironbound Intermodal

1,742,400

07/31/2033

City of Newark

NAP

12/31/2032

Hess Corporation

NAP

12/31/2111

Property

2.03

Maple Heights

0.7%

774,210

849,602

70,860

134,634

644,108

Fee Simple

Fannie May

341,790

01/31/2025

D&S Distribution

103,268

07/31/2016

Amware

80,555

07/31/2015

Property

2.04

Indianapolis

0.6%

701,597

1,109,264

62,064

117,921

929,280

Fee Simple

Solutions 2Go

190,872

09/30/2017

Maingate

177,851

02/28/2017

General Cable

120,506

06/30/2015

Loan

One & Only Palmilla(25)

7.1%

49,586,476

19,119,482

2,748,238

16,371,244

Fee Simple

NAP

Loan

Metro 22 Portfolio

7.1%

6,564,602

8,947,325

226,130

8,721,195

Fee Simple

Property

4.01

Chicago Grand

1.1%

828,895

1,129,924

14,874

1,115,050

Fee Simple

NAP

Property

4.02

Wesley Chapel

0.4%

309,070

535,498

11,414

524,084

Fee Simple

NAP

Property

4.03

New Tampa/Bruce B Downs

0.4%

307,278

432,660

8,444

424,216

Fee Simple

NAP

Property

4.04

Stockbridge

0.4%

325,976

509,372

15,823

493,549

Fee Simple

NAP

Property

4.05

Lithonia

0.4%

305,578

519,959

13,159

506,800

Fee Simple

NAP

Property

4.06

Batavia

0.4%

359,493

436,412

13,058

423,355

Fee Simple

NAP

Property

4.07

Sandy Springs

0.3%

287,610

400,827

9,044

391,783

Fee Simple

NAP

Property

4.08

Belcher

0.3%

296,553

464,804

10,632

454,172

Fee Simple

NAP

Property

4.09

Seffner

0.3%

283,140

434,976

8,885

426,091

Fee Simple

NAP

Property

4.10

Largo

0.3%

299,761

486,152

11,327

474,825

Fee Simple

NAP

Property

4.11

Fletcher

0.3%

327,017

406,689

10,836

395,853

Fee Simple

NAP

Property

4.12

Tampa/W. Fletcher

0.3%

255,192

395,130

9,502

385,628

Fee Simple

NAP

Property

4.13

Carrollwood

0.3%

269,654

352,432

10,770

341,662

Fee Simple

NAP

Property

4.14

Riverview

0.3%

243,810

333,176

6,941

326,235

Fee Simple

NAP

Property

4.15

Lutz

0.3%

232,373

341,362

8,903

332,460

Fee Simple

NAP

Property

4.16

Stone Mountain

0.3%

326,036

355,354

11,364

343,990

Fee Simple

NAP

Property

4.17

Spring Hill

0.2%

201,038

290,623

7,440

283,183

Fee Simple

NAP

Property

4.18

Roswell

0.2%

232,094

291,433

9,340

282,093

Fee Simple

NAP

Property

4.19

Decatur

0.2%

251,915

266,831

10,719

256,113

Fee Simple

NAP

Property

4.20

Lakeland

0.2%

229,003

223,657

7,127

216,530

Fee Simple

NAP

Property

4.21

Norcross

0.1%

197,105

183,031

7,424

175,607

Fee Simple

NAP

Property

4.22

Lithia Springs

0.1%

196,008

157,023

9,104

147,919

Fee Simple

NAP

Loan

Oglethorpe Mall(24)

7.1%

5,157,725

15,720,877

200,629

643,512

14,876,736

Fee Simple

Macy’s

135,000

02/02/2018

JC Penney

85,824

07/31/2017

Stein Mart

37,119

11/30/2015

Loan

One Wilshire(24)

6.3%

12,949,754

26,045,542

198,911

795,642

25,050,989

Fee Simple

CoreSite One Wilshire, LLC

116,935

07/31/2022

Musick, Peeler & Garrett LLP

106,475

10/31/2023

Crowell, Weedon & Company

44,899

12/31/2024

Loan

Airport Business Center

4.7%

4,095,169

7,304,990

74,232

370,692

6,860,066

Fee Simple

Keystone First

329,009

04/30/2020

Sanovia Corporation

5,799

06/30/2014

Air Wisconsin Airlines Corp

5,613

06/30/2018

Loan

Bayside Village

4.4%

1,623,340

4,931,500

20,025

4,911,475

Fee Simple

NAP

Loan

Orangefair Marketplace

3.5%

1,304,873

3,900,917

48,721

143,708

3,708,488

Fee Simple

Burlington Coat Factory

75,000

09/30/2015

Best Buy

38,100

01/31/2021

Marshall’s

31,444

01/31/2019

Loan

The Vintage Estate

3.3%

21,075,309

5,837,045

1,012,625

4,824,420

Fee Simple

NAP

Loan

200-206 East 87th Street Leased Fee

2.8%

1,750,000

Fee Simple

NAP

Loan

Parkview Tower

2.8%

1,601,869

3,254,778

33,237

185,897

3,035,644

Fee Simple

Qualtek USA, LLC

21,127

12/31/2023

Arcadia University

12,375

08/31/2021

EGE Holding, Ltd.

12,327

04/30/2019

Loan

Detroit City Apartments

2.4%

1,980,981

2,919,633

93,141

2,826,492

Leasehold

6/30/2079

None

NAP

Loan

The Landing at Hawks Prairie

2.1%

687,623

2,521,242

17,422

87,112

2,416,708

Fee Simple

LA Fitness

45,000

06/30/2023

Kiddie Academy

10,000

09/30/2028

Super Buffet

9,000

12/31/2018

Loan

Metro 7 Portfolio

2.1%

2,163,038

2,629,538

70,293

2,559,245

Fee Simple

Property

15.01

Summerlin

0.6%

375,237

715,466

16,123

699,343

Fee Simple

NAP

Property

15.02

Palatine

0.4%

452,050

461,923

9,980

451,944

Fee Simple

NAP

Property

15.03

Lehigh Acres

0.3%

280,271

418,112

10,778

407,334

Fee Simple

NAP

Property

15.04

Port Charlotte

0.2%

281,355

319,858

11,147

308,711

Fee Simple

NAP

Property

15.05

West Chicago

0.2%

241,909

280,460

8,707

271,753

Fee Simple

NAP

Property

15.06

Pinellas Park

0.2%

200,621

265,407

6,509

258,897

Fee Simple

NAP

Property

15.07

Northlake

0.1%

331,595

168,313

7,050

161,263

Fee Simple

NAP

Loan

Fresh Express Food Processing Center

1.9%

897,612

2,932,511

52,800

165,000

2,714,711

Fee Simple

Fresh Express, Inc.

330,000

03/31/2033

NAP

Loan

iPark Hudson Buildings 4 & 5

1.8%

515,348

2,122,923

26,723

82,313

2,013,888

Fee Simple

Kawasaki Rail Car

68,400

03/31/2033

Skil Care Corp

55,500

03/31/2018

Mindspark

36,750

08/31/2023

Loan

Hartford Gardens Portfolio

1.5%

1,115,597

2,372,724

57,880

2,314,844

Fee Simple

Property

18.01

Farmington Imlay

0.8%

413,749

1,401,505

17,244

1,384,260

Fee Simple

NAP

Property

18.02

210 Farmington Avenue

0.6%

465,074

747,603

27,926

719,678

Fee Simple

NAP

Property

18.03

41 Niles Street

0.2%

236,773

223,616

12,710

210,906

Fee Simple

NAP

Loan

Hampton Inn Columbia

1.4%

2,853,369

2,299,792

206,126

2,093,665

Fee Simple

NAP

Loan

Packard Building

1.3%

1,610,639

1,774,892

29,796

148,980

1,596,116

Fee Simple

Defender Association of Philadelphia

121,666

12/31/2027

Del Frisco’s Double Eagle Steakhouse

23,614

12/31/2018

Artisan Kitchens

3,700

08/31/2022

Loan

Reserve at Steele Crossing

1.2%

1,049,889

1,502,606

78,750

1,423,856

Fee Simple

NAP

Loan

380 Lafayette Street(26)

1.2%

158,536

1,237,083

3,000

15,000

1,219,083

Fee Simple

Lafeyette Street Partners II, LLC

15,000

03/31/2028

NAP

Loan

Falls of Point West

1.0%

1,253,267

1,433,113

107,744

1,325,369

Fee Simple

NAP

Loan

315 North Racine

1.0%

513,839

1,254,575

18,441

92,203

1,143,932

Fee Simple

CH Robinson

51,800

01/31/2020

Vodori

20,532

07/31/2020

426, Inc.

3,859

02/28/2023

Loan

Anchor Self Storage Portfolio

0.9%

450,069

1,035,467

10,654

1,024,813

Fee Simple

Property

25.01

Anchor Self Storage - Mashpee

0.5%

207,550

649,745

6,294

643,451

Fee Simple

NAP

Property

25.02

Anchor Self Storage - Narragansett

0.4%

242,519

385,722

4,360

381,362

Fee Simple

NAP

Loan

Fountainview Apartments & Townhouses

0.9%

417,988

1,001,707

32,281

969,426

Fee Simple

NAP

Loan

College Plaza

0.8%

344,771

1,218,367

15,414

71,274

1,131,679

Fee Simple

Big Lots

21,120

01/31/2018

Goodwill Industries

10,032

04/30/2018

Jax Bicycle Center

10,000

04/30/2018

Loan

Columbiana on Park

0.7%

418,235

884,369

12,715

22,274

849,380

Fee Simple

HomeGoods

23,400

06/30/2023

DSW Shoe Warehouse

17,990

05/31/2023

Staples

15,491

03/31/2023

Loan

Palm Garden MHC

0.7%

610,537

1,083,096

15,700

1,067,396

Fee Simple

NAP

Loan

Marriott TownePlace Suites Colorado Portfolio

0.7%

2,596,219

1,225,163

191,069

1,034,094

Fee Simple

Property

30.01

Marriott TownePlace Suites Denver Southwest

0.4%

1,389,584

663,751

102,667

561,084

Fee Simple

NAP

Property

30.02

Marriott TownePlace Suites Colorado Springs

0.3%

1,206,635

561,412

88,402

473,010

Fee Simple

NAP

Loan

Forrest Gallery

0.7%

450,298

1,082,499

42,890

106,324

933,285

Fee Simple

Kroger

48,780

01/31/2018

Peebles

32,680

07/29/2016

Tractor Supply Co.

25,709

01/31/2017

Loan

Township at Colony Park

0.7%

255,195

868,863

8,911

42,404

817,548

Fee Simple

Summerhouse

6,634

11/01/2020

Aerotek, Inc.

5,483

12/01/2018

SMEC, LLC

5,424

07/01/2026

Loan

1212 Corporate

0.6%

865,092

983,266

40,962

154,900

787,404

Fee Simple

Ascension

20,141

12/31/2018

Lauren Engineers & Constructors

12,111

11/30/2017

zingenuity, Inc

10,102

07/31/2016

Loan

Lake Plaza East

0.6%

490,833

836,436

14,479

90,491

731,466

Fee Simple

RK&K

18,738

11/30/2017

Expion

8,922

02/28/2018

Chemware

7,452

07/31/2014

Loan

Sawmill Heights Apartments

0.5%

673,649

739,559

28,800

710,759

Fee Simple

NAP

Loan

Second Street Studios

0.5%

364,459

843,623

20,039

53,518

770,065

Fee Simple

Astilli, Inc.

7,885

08/31/2017

Costumes, LTD

4,288

06/30/2014

Thomas Getgood

3,900

10/31/2013

Loan

Shoppes at Augusta

0.5%

111,875

619,519

4,200

26,251

589,067

Fee Simple

Mattress Firm

4,640

11/30/2016

Panera Bread

4,600

04/30/2016

Verizon

4,500

01/31/2016

Loan

Condor Hotel

0.5%

1,049,039

927,798

79,073

848,724

Fee Simple

NAP

Loan

Printer’s Alley Parking Garage

0.5%

285,386

681,059

4,170

11,646

665,243

Fee Simple

NAP

Loan

Equus Hotel

0.4%

1,587,484

710,316

91,912

618,404

Fee Simple

NAP

Loan

Shoppes of Ives Dairy

0.4%

282,851

516,644

6,149

24,597

485,898

Fee Simple

Chili’s

5,074

12/31/2019

Foot Locker

2,450

01/13/2018

Radio Shack

2,450

08/31/2017

Loan

Staybridge Suites Newport News/Yorktown

0.4%

1,269,354

680,919

98,500

582,419

Fee Simple

NAP

Loan

Acworth and Tuskawilla Shops

0.4%

196,523

557,493

5,708

35,678

516,107

Fee Simple

Property

43.01

Acworth Avenue Shops

0.2%

112,072

312,175

3,226

20,164

288,785

Fee Simple

Lulu’s

4,330

01/31/2019

Mattress Firm

4,200

06/30/2016

Game Stop

1,600

08/31/2018

Property

43.02

Shoppes At Tuskawilla

0.2%

84,451

245,318

2,482

15,514

227,322

Fee Simple

JPR Mixed Marshall Arts

2,793

02/29/2016

Championship Marshall Arts

2,200

03/31/2017

Trustco Bank

2,000

02/04/2025

Loan

Mariner Village Center

0.3%

180,185

418,755

10,488

35,903

372,364

Fee Simple

Winn Dixie

45,500

05/21/2020

Dollar Tree

8,640

08/31/2018

Bar Envy

3,750

03/31/2014

Loan

105 Lefferts Place

0.1%

155,963

164,043

9,000

155,043

Fee Simple

NAP

Loan

Marion & Jefferson

0.1%

113,093

107,626

4,120

103,506

Fee Simple

Property

46.01

937 Jefferson Avenue

0.0%

55,932

53,448

2,120

51,328

Fee Simple

NAP

Property

46.02

276 Marion Street

0.0%

57,161

54,178

2,000

52,178

Fee Simple

NAP

COMM 2013-CCRE11

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

% of

Upfront

Monthly

Upfront

Monthly

Upfront

Monthly

Upfront

Property

Initial Pool

Lease

Occupancy

Replacement

TI/LC Reserves

Tax

Insurance

Flag

Property Name

Balance

4th Largest Tenant

Expiration(17)

5th Largest Tenant

Expiration(17)

Occupancy(16)(19)

As-of Date

Reserves($)(20)

Reserves($)(21)

($)(20)(22)

($)(21)(22)

Reserves($)(20)

Reserves($)(21)

Reserves($)(20)

Loan

Miracle Mile Shops(24)

11.4%

Playing Field Race & Sports Book

19,647

07/31/2025

Cheeseburger Las Vegas

15,940

10/31/2016

98.1%

07/03/2013

7,481

1,310,955

56,104

508,750

169,583

Loan

Equity Industrial Partners Portfolio

8.7%

98.3%

07/01/2013

23,776

500,000

45,175

1,051,312

165,812

58,288

Property

2.01

York

4.5%

Morex

75,000

10/31/2014

Bon Ton

53,669

01/31/2016

100.0%

07/01/2013

Property

2.02

Newark

2.9%

NAP

100.0%

07/01/2013

Property

2.03

Maple Heights

0.7%

Peck

55,000

03/31/2018

Amware Flex

43,680

MTM

92.4%

07/01/2013

Property

2.04

Indianapolis

0.6%

Talon Test

57,600

MTM

Superior Packing Systems

51,200

08/31/2014

96.4%

07/01/2013

Loan

One & Only Palmilla(25)

7.1%

NAP

73.2%

08/31/2013

4.0% of prior month’s gross income

183,751

20,417

445,726

Loan

Metro 22 Portfolio

7.1%

89.2%

07/31/2013

18,844

827,333

126,142

115,657

Property

4.01

Chicago Grand

1.1%

NAP

90.7%

07/31/2013

Property

4.02

Wesley Chapel

0.4%

NAP

88.6%

07/31/2013

Property

4.03

New Tampa/Bruce B Downs

0.4%

NAP

94.9%

07/31/2013

Property

4.04

Stockbridge

0.4%

NAP

86.4%

07/31/2013

Property

4.05

Lithonia

0.4%

NAP

82.8%

07/31/2013

Property

4.06

Batavia

0.4%

NAP

93.0%

07/31/2013

Property

4.07

Sandy Springs

0.3%

NAP

93.0%

07/31/2013

Property

4.08

Belcher

0.3%

NAP

88.6%

07/31/2013

Property

4.09

Seffner

0.3%

NAP

91.2%

07/31/2013

Property

4.10

Largo

0.3%

NAP

86.0%

07/31/2013

Property

4.11

Fletcher

0.3%

NAP

95.3%

07/31/2013

Property

4.12

Tampa/W. Fletcher

0.3%

NAP

93.4%

07/31/2013

Property

4.13

Carrollwood

0.3%

NAP

87.0%

07/31/2013

Property

4.14

Riverview

0.3%

NAP

94.4%

07/31/2013

Property

4.15

Lutz

0.3%

NAP

89.0%

07/31/2013

Property

4.16

Stone Mountain

0.3%

NAP

93.2%

07/31/2013

Property

4.17

Spring Hill

0.2%

NAP

88.7%

07/31/2013

Property

4.18

Roswell

0.2%

NAP

92.2%

07/31/2013

Property

4.19

Decatur

0.2%

NAP

75.3%

07/31/2013

Property

4.20

Lakeland

0.2%

NAP

94.8%

07/31/2013

Property

4.21

Norcross

0.1%

NAP

89.5%

07/31/2013

Property

4.22

Lithia Springs

0.1%

NAP

81.0%

07/31/2013

Loan

Oglethorpe Mall(24)

7.1%

Barnes & Noble

27,136

01/31/2016

Old Navy

15,656

01/31/2015

95.2%

07/31/2013

Springing

112,500

Springing

Loan

One Wilshire(24)

6.3%

Coresite One Wilshire, LLC

42,913

07/31/2017

Verizon Business

24,283

07/31/2017

91.7%

06/30/2013

Springing

Loan

Airport Business Center

4.7%

Dole Fresh Fruit Co.

4,926

12/31/2014

Ergon Asphalt & Emulsions Inc.

3,537

09/30/2015

97.6%

08/31/2013

2,051,000

6,186

3,290,518

23,198

308,333

141,667

42,253

Loan

Bayside Village

4.4%

NAP

98.5%

08/01/2013

1,669

183,467

22,933

15,600

Loan

Orangefair Marketplace

3.5%

Century Health Spa, Inc.

22,500

07/31/2018

Michaels

20,821

02/29/2016

97.8%

08/31/2013

77,953

4,060

550,000

20,300

374,133

46,767

48,565

Loan

The Vintage Estate

3.3%

NAP

74.0%

05/31/2013

Springing

Loan

200-206 East 87th Street Leased Fee

2.8%

NAP

Springing

Loan

Parkview Tower

2.8%

GSA

11,582

04/01/2019

Microtek

11,558

04/30/2014

93.2%

09/03/2013

3,693

1,172,137

15,510

47,771

20,833

22,543

Loan

Detroit City Apartments

2.4%

NAP

98.3%

08/01/2013

7,762

40,334

15,500

91,849

Loan

The Landing at Hawks Prairie

2.1%

U.S. Government

5,318

08/31/2018

Red Robin

4,348

06/30/2028

90.9%

09/01/2013

1,452

7,261

16,200

16,119

Loan

Metro 7 Portfolio

2.1%

91.1%

07/31/2013

5,858

207,575

53,633

Property

15.01

Summerlin

0.6%

NAP

93.0%

07/31/2013

Property

15.02

Palatine

0.4%

NAP

88.8%

07/31/2013

Property

15.03

Lehigh Acres

0.3%

NAP

95.7%

07/31/2013

Property

15.04

Port Charlotte

0.2%

NAP

86.2%

07/31/2013

Property

15.05

West Chicago

0.2%

NAP

87.9%

07/31/2013

Property

15.06

Pinellas Park

0.2%

NAP

92.8%

07/31/2013

Property

15.07

Northlake

0.1%

NAP

93.1%

07/31/2013

Loan

Fresh Express Food Processing Center

1.9%

NAP

100.0%

09/06/2013

Springing

Loan

iPark Hudson Buildings 4 & 5

1.8%

I Park Power

10,000

11/30/2020

NAP

95.8%

05/13/2013

2,227

6,859

31,500

19,000

41,315

Loan

Hartford Gardens Portfolio

1.5%

98.5%

07/05/2013

4,823

56,000

28,000

51,306

Property

18.01

Farmington Imlay

0.8%

NAP

100.0%

07/05/2013

Property

18.02

210 Farmington Avenue

0.6%

NAP

98.0%

07/05/2013

Property

18.03

41 Niles Street

0.2%

NAP

97.8%

07/05/2013

Loan

Hampton Inn Columbia

1.4%

NAP

76.7%

05/31/2013

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

153,750

17,083

10,667

Loan

Packard Building

1.3%

NAP

100.0%

09/03/2013

2,483

12,415

240,673

30,084

Loan

Reserve at Steele Crossing

1.2%

NAP

98.1%

08/26/2013

6,563

156,975

12,075

4,500

Loan

380 Lafayette Street(26)

1.2%

NAP

100.0%

10/01/2013

250

1,250

30,000

7,500

2,350

Loan

Falls of Point West

1.0%

NAP

97.8%

07/05/2013

49,900

8,979

49,737

6,217

15,252

Loan

315 North Racine

1.0%

BrainSurf

3,500

01/31/2023

MertzCo

2,500

02/28/2023

89.1%

06/07/2013

1,537

7,684

38,418

19,209

11,705

Loan

Anchor Self Storage Portfolio

0.9%

97.0%

05/31/2013

888

15,833

5,833

16,714

Property

25.01

Anchor Self Storage - Mashpee

0.5%

NAP

97.4%

05/31/2013

Property

25.02

Anchor Self Storage - Narragansett

0.4%

NAP

96.5%

05/31/2013

Loan

Fountainview Apartments & Townhouses

0.9%

NAP

96.9%

07/31/2013

2,646

12,750

8,443

Loan

College Plaza

0.8%

Round Table Pizza

4,050

06/30/2017

Yoshinoya Beef Bowl

2,128

09/30/2023

85.2%

08/29/2013

1,285

5,938

64,150

6,415

24,398

Loan

Columbiana on Park

0.7%

ULTA

10,081

05/31/2023

NAP

100.0%

07/02/2013

1,060

1,695

16,500

5,300

Loan

Palm Garden MHC

0.7%

NAP

93.6%

06/30/2013

1,308

38,333

3,833

Loan

Marriott TownePlace Suites Colorado Portfolio

0.7%

65.2%

04/30/2013

1/12 of 1.0% of prior year’s Gross Income

53,650

9,163

6,500

Property

30.01

Marriott TownePlace Suites Denver Southwest

0.4%

NAP

64.1%

04/30/2013

Property

30.02

Marriott TownePlace Suites Colorado Springs

0.3%

NAP

66.3%

04/30/2013

Loan

Forrest Gallery

0.7%

Hastings Entertainment, LLC

24,945

01/31/2017

Chattanooga Goodwill Ind

15,277

02/28/2017

90.5%

08/01/2013

299,065

3,574

200,000

8,935

119,000

17,000

5,500

Loan

Township at Colony Park

0.7%

University of MS Medical Center

5,382

04/01/2018

Soulshine Pizza

3,000

09/01/2020

91.1%

07/01/2013

743

400,000

3,713

53,083

7,583

1,796

Loan

1212 Corporate

0.6%

Onyx Healthcare, Inc

8,692

12/31/2017

Union Pacific Railroad Co.

6,259

09/30/2018

83.3%

06/30/2013

3,414

291,508

12,930

91,467

13,067

Loan

Lake Plaza East

0.6%

Business to Business

6,715

04/30/2017

Whiting Turner

4,575

03/31/2019

94.5%

05/29/2013

1,207

150,000

7,541

63,000

7,875

10,633

Loan

Sawmill Heights Apartments

0.5%

NAP

97.9%

07/03/2013

2,400

38,500

5,500

8,233

Loan

Second Street Studios

0.5%

Atkin, Olshin, Schad

2,862

05/31/2014

High Desert Guitars

2,750

10/31/2015

94.1%

06/15/2013

1,670

200,000

4,174

17,875

3,575

4,885

Loan

Shoppes at Augusta

0.5%

MovieStop

3,500

12/31/2017

Yotopia Frozen Yogurt

2,260

09/21/2017

100.0%

07/31/2013

350

100,000

2,188

33,970

2,831

5,052

Loan

Condor Hotel

0.5%

NAP

82.5%

04/30/2013

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

1,633

2,058

Loan

Printer’s Alley Parking Garage

0.5%

NAP

632

967

37,229

6,215

Loan

Equus Hotel

0.4%

NAP

81.2%

06/01/2013

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

22,330

7,443

13,984

Loan

Shoppes of Ives Dairy

0.4%

GameStop

2,100

01/31/2015

Amscot Financial

2,100

05/31/2018

86.4%

07/17/2013

512

2,050

43,164

6,166

14,500

Loan

Staybridge Suites Newport News/Yorktown

0.4%

NAP

69.5%

04/30/2013

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

12,300

4,100

11,250

Loan

Acworth and Tuskawilla Shops

0.4%

100.0%

07/31/2013

475

62,500

2,970

72,125

6,167

8,983

Property

43.01

Acworth Avenue Shops

0.2%

Sports Clips

1,600

03/31/2018

Subway

1,600

06/30/2017

100.0%

07/31/2013

Property

43.02

Shoppes At Tuskawilla

0.2%

Pizza Hut

1,650

10/30/2017

Goodwill

1,515

09/07/2018

100.0%

07/31/2013

Loan

Mariner Village Center

0.3%

Treasure Island

3,317

MTM

Thai Cuisine

1,920

08/31/2015

98.7%

09/03/2013

874

2,913

35,000

5,000

20,600

Loan

105 Lefferts Place

0.1%

NAP

100.0%

05/29/2013

750

5,000

Loan

Marion & Jefferson

0.1%

93.8%

08/01/2013

343

3,113

1,038

2,150

Property

46.01

937 Jefferson Avenue

0.0%

NAP

87.5%

08/01/2013

Property

46.02

276 Marion Street

0.0%

NAP

100.0%

08/01/2013

COMM 2013-CCRE11

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

% of

Monthly

Upfront

Other

Environmental

Property

Initial Pool

Insurance

Engineering

Other Reserves

Reserves

Report

Engineering

Loan

Flag

Property Name

Balance

Reserves($)(21)

Reserve($)(20)

($)(20)(21)

Description(20)(21)

Date(23)

Report Date

Purpose

Loan

Miracle Mile Shops(24)

11.4%

Springing

162,000

07/18/2013

07/17/2013

Refinance

Loan

Equity Industrial Partners Portfolio

8.7%

19,429

617,500

5,082,794

TI/LC (Upfront: 5,082,794); Additional Rent (Monthly: 125,000); Occupancy (Springing Monthly: Excess Cash Flow); Rent Concessions (Springing Monthly: Excess Cash Flow)

Refinance

Property

2.01

York

4.5%

07/03/2013

06/26/2013

Property

2.02

Newark

2.9%

07/16/2013

07/01/2013

Property

2.03

Maple Heights

0.7%

07/11/2013

07/01/2013

Property

2.04

Indianapolis

0.6%

07/09/2013

06/30/2013

Loan

One & Only Palmilla(25)

7.1%

109,395

83,031

2,615,000

Seasonality Reserve (Upfront: 2,500,000; Monthly: Springing); Condo Charge Reserve (Upfront: 115,000; Monthly: 57,500)

08/06/2013

06/27/2013

Refinance

Loan

Metro 22 Portfolio

7.1%

19,454

Refinance

Property

4.01

Chicago Grand

1.1%

07/25/2013

06/14/2013

Property

4.02

Wesley Chapel

0.4%

07/24/2013

06/14/2013

Property

4.03

New Tampa/Bruce B Downs

0.4%

07/24/2013

06/14/2013

Property

4.04

Stockbridge

0.4%

07/24/2013

06/14/2013

Property

4.05

Lithonia

0.4%

07/24/2013

06/14/2013

Property

4.06

Batavia

0.4%

07/25/2013

06/14/2013

Property

4.07

Sandy Springs

0.3%

07/24/2013

06/14/2013

Property

4.08

Belcher

0.3%

07/24/2013

06/14/2013

Property

4.09

Seffner

0.3%

07/24/2013

06/14/2013

Property

4.10

Largo

0.3%

07/24/2013

06/14/2013

Property

4.11

Fletcher

0.3%

07/24/2013

06/14/2013

Property

4.12

Tampa/W. Fletcher

0.3%

07/24/2013

06/14/2013

Property

4.13

Carrollwood

0.3%

07/24/2013

06/14/2013

Property

4.14

Riverview

0.3%

07/24/2013

06/14/2013

Property

4.15

Lutz

0.3%

07/24/2013

06/14/2013

Property

4.16

Stone Mountain

0.3%

07/24/2013

06/14/2013

Property

4.17

Spring Hill

0.2%

07/24/2013

06/14/2013

Property

4.18

Roswell

0.2%

07/24/2013

06/14/2013

Property

4.19

Decatur

0.2%

07/24/2013

06/14/2013

Property

4.20

Lakeland

0.2%

07/24/2013

06/14/2013

Property

4.21

Norcross

0.1%

07/24/2013

06/14/2013

Property

4.22

Lithia Springs

0.1%

07/24/2013

06/14/2013

Loan

Oglethorpe Mall(24)

7.1%

Springing

06/21/2013

Refinance

Loan

One Wilshire(24)

6.3%

Springing

938,464

06/06/2013

04/23/2013

Acquisition

Loan

Airport Business Center

4.7%

7,042

Springing

Rent Concession Reserve (Monthly: Springing); Special Rollover Reserve (Springing Monthly: Excess Cash Flow)

07/23/2013

Acquisition

Loan

Bayside Village

4.4%

7,800

102,938

08/02/2013

Refinance

Loan

Orangefair Marketplace

3.5%

4,857

287,531

Century Health Spa (Upfront: 240,000); Environmental (Upfront: 37,500); Dollar Tree (Upfront: 10,031); Occupancy and Burlington Percentage Rent (Springing Monthly: Excess Cash Flow)

05/22/2013

Refinance

Loan

The Vintage Estate

3.3%

Springing

07/03/2013

07/11/2013

Refinance

Loan

200-206 East 87th Street Leased Fee

2.8%

Springing

07/01/2013

Refinance

Loan

Parkview Tower

2.8%

3,757

33,750

336,655

Rent Concession Reserve (Upfront: 336,655); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)

09/04/2013

06/24/2013

Refinance

Loan

Detroit City Apartments

2.4%

8,350

25,000

07/09/2013

07/10/2013

Refinance

Loan

The Landing at Hawks Prairie

2.1%

2,686

582,429

Outstanding TI/LC (Upfront: 512,000); Free Rent (Upfront: 70,429); LA Fitness (Springing Monthly: Excess Cash Flow); Government Tenant (Springing Monthly: Excess Cash Flow)

04/17/2013

Refinance

Loan

Metro 7 Portfolio

2.1%

Springing

Acquisition

Property

15.01

Summerlin

0.6%

07/24/2013

06/14/2013

Property

15.02

Palatine

0.4%

07/25/2013

06/14/2013

Property

15.03

Lehigh Acres

0.3%

07/24/2013

06/14/2013

Property

15.04

Port Charlotte

0.2%

07/24/2013

06/14/2013

Property

15.05

West Chicago

0.2%

07/25/2013

06/14/2013

Property

15.06

Pinellas Park

0.2%

07/24/2013

06/14/2013

Property

15.07

Northlake

0.1%

07/23/2013

06/14/2013

Loan

Fresh Express Food Processing Center

1.9%

Springing

Advance Monthly Payment Reserve (Monthly: Springing)

05/23/2013

05/21/2013

Refinance

Loan

iPark Hudson Buildings 4 & 5

1.8%

5,164

354,061

785,500

Mindspark TI Reserve (Upfront: 418,000); Mindspark Free Rent Reserve (Upfront: 217,500); Mindspark Holdover Reserve (Upfront: 150,000)

03/15/2013

03/14/2013

Refinance

Loan

Hartford Gardens Portfolio

1.5%

4,276

121,750

670,000

Chevron Reserve (Upfront: 670,000); Downtime Reserve (Monthly: 7,200)

Refinance

Property

18.01

Farmington Imlay

0.8%

06/24/2013

06/21/2013

Property

18.02

210 Farmington Avenue

0.6%

06/24/2013

06/21/2013

Property

18.03

41 Niles Street

0.2%

06/24/2013

06/21/2013

Loan

Hampton Inn Columbia

1.4%

2,667

1,300,000

PIP Reserve (Upfront: 1,300,000)

07/19/2013

Refinance

Loan

Packard Building

1.3%

Springing

17,074

Common Charges Account (Upfront: 17,074); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)

05/24/2013

Refinance

Loan

Reserve at Steele Crossing

1.2%

1,500

5,625

08/27/2013

08/06/2013

Refinance

Loan

380 Lafayette Street(26)

1.2%

470

09/04/2013

Refinance

Loan

Falls of Point West

1.0%

6,148

11,315

06/18/2013

Refinance

Loan

315 North Racine

1.0%

1,951

704

601,568

Free Rent (Upfront: 421,568); Soukup Plumbing Funds (Upfront: 105,000); Vodori Rollover (Upfront: 75,000; Monthly: 4,167); Lease Sweep (Springing Monthly: Excess Cash Flow)

08/29/2013

Refinance

Loan

Anchor Self Storage Portfolio

0.9%

2,272

Refinance

Property

25.01

Anchor Self Storage - Mashpee

0.5%

06/12/2013

05/17/2013

Property

25.02

Anchor Self Storage - Narragansett

0.4%

06/12/2013

05/17/2013

Loan

Fountainview Apartments & Townhouses

0.9%

1,817

39,750

Radon Mitigation Reserve (Upfront: 39,750)

09/16/2013

08/06/2013

Refinance

Loan

College Plaza

0.8%

2,218

12,625

Springing

Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)

07/23/2013

Refinance

Loan

Columbiana on Park

0.7%

1,767

37,956

53,970

DSW TI Reserve (Upfront: 53,970); Anchor Tenant Reserve (Springing Monthly: Excess Cash Flow)

07/17/2013

05/28/2013

Refinance

Loan

Palm Garden MHC

0.7%

Springing

05/31/2013

Recapitalization

Loan

Marriott TownePlace Suites Colorado Portfolio

0.7%

3,250

2,500,000

PIP Reserve (Upfront: 2,500,000); Seasonality Reserve (Monthly: Springing)

Acquisition

Property

30.01

Marriott TownePlace Suites Denver Southwest

0.4%

06/03/2013

05/31/2013

Property

30.02

Marriott TownePlace Suites Colorado Springs

0.3%

06/03/2013

05/31/2013

Loan

Forrest Gallery

0.7%

2,750

300,935

05/30/2013

06/04/2013

Acquisition

Loan

Township at Colony Park

0.7%

898

46,987

298,738

Aerotek TI/LC Reserve (Upfront: 230,255); Aerotek Rent Reserve (Upfront: 68,483)

07/18/2013

06/24/2013

Refinance

Loan

1212 Corporate

0.6%

Springing

108,363

200,198

Ascension Rent Reimbursement (Upfront: 182,115); Novast Labs Rent Reimbursement (Upfront: 18,083); 2017 Rollover and Ascension Lease Sweeps (Springing Monthly: Excess Cash Flow)

07/01/2013

Refinance

Loan

Lake Plaza East

0.6%

1,181

87,825

40,127

Rent Concession Reserve (Upfront: 40,127)

06/07/2013

Refinance

Loan

Sawmill Heights Apartments

0.5%

2,058

100,000

Seasonality Reserve (Upfront: 100,000; Monthly: Springing)

05/20/2013

Refinance

Loan

Second Street Studios

0.5%

2,442

05/01/2013

Refinance

Loan

Shoppes at Augusta

0.5%

459

07/12/2013

07/11/2013

Acquisition

Loan

Condor Hotel

0.5%

2,058

14,125

08/07/2013

05/20/2013

Refinance

Loan

Printer’s Alley Parking Garage

0.5%

Springing

12,500

02/18/2013

02/21/2013

Refinance

Loan

Equus Hotel

0.4%

2,852

37,500

Seasonality Reserve (Upfront: 37,500, Springing Monthly: Excess Cash Flow)

04/05/2013

Refinance

Loan

Shoppes of Ives Dairy

0.4%

2,900

1,250

98,250

Environmental Reserve (Upfront: 63,250); Complete Beauty Reserve (Upfront: 35,000); Special Rollover Reserve (Monthly Springing: Excess Cash Flow)

09/05/2013

07/25/2013

Refinance

Loan

Staybridge Suites Newport News/Yorktown

0.4%

1,250

06/28/2013

06/27/2013

Refinance

Loan

Acworth and Tuskawilla Shops

0.4%

817

10,100

Free Rent Reserve (Upfront: 10,100)

Acquisition

Property

43.01

Acworth Avenue Shops

0.2%

07/10/2013

Property

43.02

Shoppes At Tuskawilla

0.2%

07/10/2013

Loan

Mariner Village Center

0.3%

3,433

81,250

3,750

Rent Reserve (Upront: 3,750); Occupancy Reserve (Monthly: Springing Excess Cash Flow)

07/20/2013

07/17/2013

Refinance

Loan

105 Lefferts Place

0.1%

1,667

05/24/2013

05/23/2013

Refinance

Loan

Marion & Jefferson

0.1%

717

37,080

Tenant Reserve (Upfront: 37,080)

Refinance

Property

46.01

937 Jefferson Avenue

0.0%

05/24/2013

05/23/2013

Property

46.02

276 Marion Street

0.0%

05/24/2013

05/23/2013

COMM 2013-CCRE11

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

			% of
Property			Initial Pool
Flag	ID	Property Name	Balance	Sponsor	Guarantor
Loan	1	Miracle Mile Shops(24)	11.4%	Aby Rosen; Michael Fuchs; David Edelstein	Aby Rosen; Michael Fuchs; David Edelstein
Loan	2	Equity Industrial Partners Portfolio	8.7%	Lewis Heafitz; Neal S. Shalom; Donald A. Levine	Lewis Heafitz; Neal S. Shalom; Donald A. Levine
Property	2.01	York	4.5%
Property	2.02	Newark	2.9%
Property	2.03	Maple Heights	0.7%
Property	2.04	Indianapolis	0.6%
Loan	3	One & Only Palmilla(25)	7.1%	Istithmar Building FZE (UAE); Kerzner International Limited (Bahamas)	Istithmar Building FZE (UAE); Kerzner International Limited (Bahamas)
Loan	4	Metro 22 Portfolio	7.1%	Matthew M. Nagel; K. Blair Nagel	Matthew M. Nagel; K. Blair Nagel
Property	4.01	Chicago Grand	1.1%
Property	4.02	Wesley Chapel	0.4%
Property	4.03	New Tampa/Bruce B Downs	0.4%
Property	4.04	Stockbridge	0.4%
Property	4.05	Lithonia	0.4%
Property	4.06	Batavia	0.4%
Property	4.07	Sandy Springs	0.3%
Property	4.08	Belcher	0.3%
Property	4.09	Seffner	0.3%
Property	4.10	Largo	0.3%
Property	4.11	Fletcher	0.3%
Property	4.12	Tampa/W. Fletcher	0.3%
Property	4.13	Carrollwood	0.3%
Property	4.14	Riverview	0.3%
Property	4.15	Lutz	0.3%
Property	4.16	Stone Mountain	0.3%
Property	4.17	Spring Hill	0.2%
Property	4.18	Roswell	0.2%
Property	4.19	Decatur	0.2%
Property	4.20	Lakeland	0.2%
Property	4.21	Norcross	0.1%
Property	4.22	Lithia Springs	0.1%
Loan	5	Oglethorpe Mall(24)	7.1%	GGPLP Real Estate, Inc.	GGPLP Real Estate, Inc.
Loan	6	One Wilshire(24)	6.3%	TechCore, LLC	TechCore, LLC
Loan	7	Airport Business Center	4.7%	Keystone Property Fund III A, L.P.; Keystone Property Fund III, L.P.; Mack-Cali Property Trust (replacement guarantor)	Keystone Property Fund III A, L.P.; Keystone Property Fund III, L.P.; Mack-Cali Property Trust (replacement guarantor)
Loan	8	Bayside Village	4.4%	Herbert M. Gelfand	Herbert M. Gelfand
Loan	9	Orangefair Marketplace	3.5%	Columbus Pacific Properties	Brian Shirken; Richard Margolis
Loan	10	The Vintage Estate	3.3%	Michael P. Egan	Michael P. Egan
Loan	11	200-206 East 87th Street Leased Fee	2.8%	Laurie Kefalidis	Laurie Kefalidis
Loan	12	Parkview Tower	2.8%	Ira M. Lubert; Kenneth K. Kochenour; Marc Rash; William Glazer	Ira M. Lubert; Kenneth K. Kochenour; Marc Rash; William Glazer
Loan	13	Detroit City Apartments	2.4%	James P. Avgeris; J.C.A. Gift Trust	James P. Avgeris; J.C.A. Gift Trust
Loan	14	The Landing at Hawks Prairie	2.1%	Ralph J. Cimmarusti; Lawrence P. Cimmarusti	Ralph J. Cimmarusti; Lawrence P. Cimmarusti
Loan	15	Metro 7 Portfolio	2.1%	Metro Storage HHF Venture LLC	Metro Storage HHF Venture LLC
Property	15.01	Summerlin	0.6%
Property	15.02	Palatine	0.4%
Property	15.03	Lehigh Acres	0.3%
Property	15.04	Port Charlotte	0.2%
Property	15.05	West Chicago	0.2%
Property	15.06	Pinellas Park	0.2%
Property	15.07	Northlake	0.1%
Loan	16	Fresh Express Food Processing Center	1.9%	AG Net Lease II Corp.	AG Net Lease II Corp.
Loan	17	iPark Hudson Buildings 4 & 5	1.8%	Joseph Cotter	Joseph Cotter
Loan	18	Hartford Gardens Portfolio	1.5%	Ronald L. Caplan	Ronald L. Caplan
Property	18.01	Farmington Imlay	0.8%
Property	18.02	210 Farmington Avenue	0.6%
Property	18.03	41 Niles Street	0.2%
Loan	19	Hampton Inn Columbia	1.4%	Paul C. Aughtry, III	Paul C. Aughtry, III
Loan	20	Packard Building	1.3%	David Grasso	David Grasso
Loan	21	Reserve at Steele Crossing	1.2%	Robert Royce Wright; Robert Gregory Wright	Robert Royce Wright; Robert Gregory Wright
Loan	22	380 Lafayette Street(26)	1.2%	Aby Rosen; Michael Fuchs	Aby Rosen; Michael Fuchs
Loan	23	Falls of Point West	1.0%	Rao J. Polavarapu	Rao J. Polavarapu
Loan	24	315 North Racine	1.0%	Joseph Panfil; Michael Mertz	Joseph Panfil; Michael Mertz
Loan	25	Anchor Self Storage Portfolio	0.9%	Donald H. Priestly; James A. Sorensen	Donald H. Priestly; James A. Sorensen
Property	25.01	Anchor Self Storage - Mashpee	0.5%
Property	25.02	Anchor Self Storage - Narragansett	0.4%
Loan	26	Fountainview Apartments & Townhouses	0.9%	Ben Shaool	Ben Shaool
Loan	27	College Plaza	0.8%	Chapman Investment Company	Chapman Investment Company
Loan	28	Columbiana on Park	0.7%	Philip J. Wilson; William Neil Wilson; John C. Jamison	Philip J. Wilson; William Neil Wilson; John C. Jamison
Loan	29	Palm Garden MHC	0.7%	Spencer M. Partrich; Mickey Shapiro	Spencer M. Partrich; Mickey Shapiro
Loan	30	Marriott TownePlace Suites Colorado Portfolio	0.7%	Afzal Hemani; Nadia Hemani	Afzal Hemani; Nadia Hemani
Property	30.01	Marriott TownePlace Suites Denver Southwest	0.4%
Property	30.02	Marriott TownePlace Suites Colorado Springs	0.3%
Loan	31	Forrest Gallery	0.7%	Wheeler REIT, L.P.	Wheeler REIT, L.P.
Loan	32	Township at Colony Park	0.7%	Clinton G. Herring, Jr.	Clinton G. Herring, Jr.
Loan	33	1212 Corporate	0.6%	Libitzky Holdings, L.P.	Libitzky Holdings, L.P.
Loan	34	Lake Plaza East	0.6%	Donald E. Perry	Donald E. Perry
Loan	35	Sawmill Heights Apartments	0.5%	Richard Bradley Koch; Aaron A. Giovara	Richard Bradley Koch; Aaron A. Giovara
Loan	36	Second Street Studios	0.5%	Jonathan Rose; Wayne Nichols; Susan Nichols	Jonathan Rose; Wayne Nichols; Susan Nichols
Loan	37	Shoppes at Augusta	0.5%	Sheldon S. Nasar; Joseph A. Caputo	Sheldon S. Nasar; Joseph A. Caputo
Loan	38	Condor Hotel	0.5%	Fedor Itskovich; Zelig Weiss	Fedor Itskovich; Zelig Weiss
Loan	39	Printer’s Alley Parking Garage	0.5%	Armand Lasky; Esther Lasky	Armand Lasky; Esther Lasky
Loan	40	Equus Hotel	0.4%	Michael K. Dailey	Michael K. Dailey
Loan	41	Shoppes of Ives Dairy	0.4%	Evelyn Langlieb Greer	Evelyn Langlieb Greer
Loan	42	Staybridge Suites Newport News/Yorktown	0.4%	Vaishali Patel; Bharat Patel	Vaishali Patel; Bharat Patel
Loan	43	Acworth and Tuskawilla Shops	0.4%	Joseph A. Caputo; Sheldon S. Nasar	Sheldon S. Nasar; Joseph A. Caputo
Property	43.01	Acworth Avenue Shops	0.2%
Property	43.02	Shoppes At Tuskawilla	0.2%
Loan	44	Mariner Village Center	0.3%	Thomas J. Cannon III	Thomas J. Cannon III
Loan	45	105 Lefferts Place	0.1%	Robert Raphael	Robert Raphael
Loan	46	Marion & Jefferson	0.1%	Robert Raphael	Robert Raphael
Property	46.01	937 Jefferson Avenue	0.0%
Property	46.02	276 Marion Street	0.0%

COMM 2013-CCRE11 FOOTNOTES TO ANNEX A-1

(1)	GACC—German American Capital Corporation or one of its affiliates; CCRE—Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; CGMRC—Citigroup Global Markets Realty Corporation or one of its affiliates; JPMCB—JPMorgan Chase Bank, National Association.

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

(3)	Loan No. 1 – Miracle Mile Shops – The Original Balance and Cut-off Date Balance of $145.0 million represent the Note A-2 of a $580.0 million whole loan evidenced by four pari passu notes. The pari passu companion loans are the Note A-1 in the original principal amount of $145.0 million, which is held by CCRE or an affiliate as of the closing date, Note A-3 in the original principal amount of $145.0 million, which is held by Citigroup Global Markets Realty Corp. or an affiliate as of the closing date and Note A-4 in the original principal of $145.0 million, which is held by JPMorgan Chase Bank, National Association or an affiliate as of the closing date.

	Loan No. 3 – One & Only Palmilla – The Original Balance and Cut-off Date Balance of $90.0 million represent the senior portion of a $130.0 million whole loan (the “One & Only Palmilla Loan Combination”) evidenced by the senior notes (included in the trust) and a subordinate note with an original and cut-off date balance of $40.0 million. The senior notes were co-originated by CCRE and GACC.

	Loan No. 5 – Oglethorpe Mall – The Original Balance and Cut-off Date Balance of $90.0 million represent the Note A-1 of a $150.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the Note A-2 in the original principal amount of $60.0 million, which is held by GACC as of the closing date.

	Loan No. 6 – One Wilshire – The Original Balance and Cut-off Date Balance of $80.0 million represent the Note A-2 of a $180.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the Note A-1 in the original principal amount of $100.0 million, which was included in the COMM2013-CCRE10 transaction.

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

(5)	Loan No. 11 – 200-206 East 87th Street Leased Fee – The 200-206 East 87th Street Leased Fee Mortgage Loan has an ARD feature with an anticipated repayment date of August 6, 2023, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of August 6, 2048 of the sum of 4.0000% plus the greater of (i) 4.7600% and (ii) the aggregate sum of then current 10-year swap yield and 2.0300%. On or after the anticipated repayment date, any interest not paid on a monthly basis shall accrue.

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

(7)	Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest only payments). Loan No. 18 – Hartford Gardens Portfolio – The Hartford Gardens Portfolio Mortgage Loan is structured with monthly payments of $149,480.53 for the first 72 months based on a 204 month amortization schedule and $86,369.16 from month 73 until the maturity date based on a 360 month amortization schedule.

(8)	“Hard” generally means, with respect to the Lockbox, that each tenant is required to transfer its rent directly to the lender controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” generally means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager are required to deposit rents collected from the tenants 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 are required to deposit rents collected from the tenants into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan documents), the borrower is required to deliver tenant direction letters to each tenant instructing the tenants to deposit rents directly into a lender controlled lockbox. “Soft Springing Hard” means the conditions specified above under “soft lockbox” are in place and upon a trigger event (as specified in the related Mortgage Loan documents), the borrower is required to deliver tenant direction letters to each tenant instructing the tenants to deposit rents directly into a lender-controlled lockbox. Loan specific exceptions to general definitions above: Loan No. 4 – Metro 22 Portfolio – Upon the occurrence of the trigger event of a “Soft” lockbox (as specified in the Metro 22 Mortgage Loan documents), the borrower or property manager is required to deposit rent collected from the tenants directly into the cash management account (rather than a clearing account). Loan No. 15 – Metro 7 Portfolio – Upon the occurrence of the trigger event of a “Soft” lockbox (as specified in the Metro 7 Mortgage Loan documents), the borrower or property manager is required to deposit rent collected from the tenants directly into the cash management account (rather than a clearing account).

(9)	“In Place” means, with respect to Cash Management, that related property cash flows in the cash management account will be used to pay debt service, required reserves and any other payment amounts due under the related mortgage loan documents 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).

(10)	Loan No. 1 – Miracle Mile Shops – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate. Loan No. 3 – One & Only Palmilla – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and exclude the subordinate companion loan. Loan No. 5 – Oglethorpe Mall – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loan in the aggregate. Loan No. 6 – One Wilshire – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loan in the aggregate.

(11)	The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A 1 to this Free Writing Prospectus. Loan No.1 – Miracle Mile Shops – The loan provides, on a single occasion in any 12 month period, for a three day grace period following a default in debt service payment. The grace period excludes the payment on the maturity date of the mortgage loan. Loan No. 22 – 380 Lafayette Street – The loan provides, on a single occasion in any 12 month period, for a three day grace period following a default in debt service payment. The grace period excludes the payment on the maturity date of the mortgage loan.

(12)	Loan No. 4 – Metro 22 Portfolio – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As-Is Portfolio Value” appraised value as of July 14, 2013, which is based on a portfolio valuation and incorporates a capitalization rate reduction of 0.60% applied by the appraiser to account for the portfolio nature of the Metro 22 Portfolio Mortgaged Property. The combined appraised value of all of the properties individually is approximately $140.4 million which equates to a cut-off-date and balloon LTV ratio of 64.1%. Loan No. 12 – Parkview Tower – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As-Stabilized” appraised value as of June 17, 2014, which assumes Qualtek USA, LLC taking occupancy of their space and paying full unabated rent. Loan No. 17 – iPark Hudson Buildings 4 & 5 – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Stabilized” appraised value as of September 13, 2013, which assumes Mindspark’s contractual rent obligations would commence on September 1, 2013 as specified in Mindspark’s lease. The Midspark lease commenced and the conditions for stabilization have been satisfied.

(13)	Prepayment Provisions (# of payments) are shown from the respective Mortgage Loan First Payment Date. “L(x)” means lock-out for x payments. “D(x)” means may be defeased for x payments. “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. “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 a portfolio mortgage loan) and certain of the Mortgage Loans permit the substitution of another property or addition of new collateral, in each case under various circumstances, as described in this Free Writing Prospectus. For additional information, see “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this Free Writing Prospectus. Loan No. 1 – Miracle Mile Shops – The lockout period will be at least 25 payment dates beginning with and including the first payment date of October 6, 2013. Prepayment of the full $580.0 million Miracle Mile Loan Combination is permitted on or after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) December 6, 2016. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2013-CCRE11 securitization closing date in October 2013. The actual lockout period may be longer. The release of certain vacant, non-income producing and unimproved collateral is permitted.

	Loan No. 2 – Equity Industrial Partners Portfolio – The release of 55,458 sq. ft. of certain vacant, non-income producing and unimproved collateral located at the Newark property is permitted. Loan No. 3 – One & Only Palmilla – Borrower may obtain the release of all or a portion of a predetermined area of the golf course (not to exceed up to nine holes on the 27 hole golf course) provided the borrower (i) satisfies certain conditions for release as set forth in the related mortgage loan documents and (ii) pays the applicable yield maintenance premium. Loan No. 4 – Metro 22 Portfolio – After the expiration of the lockout period, partial release of an individual Mortgaged Property with partial defeasance or substitution is permitted. Loan No. 5 – Oglethorpe Mall – The lockout period will be at least 27 payment dates beginning with and including the first payment date of August 1, 2013. Prepayment of the full $150.0 million Oglethorpe Mall Loan Combination is permitted on or after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) July 1, 2016. For the purposes of this free writing prospectus, the assumed lockout period of 27 months is based on the expected COMM 2013-CCRE11 securitization closing date in October 2013. The actual lockout period may be longer. The release of certain vacant, non-income producing and unimproved collateral is permitted. Additionally, the borrower has the right, at its own expense, to acquire one or more parcels to become additional collateral for the loan whereupon, after amending the mortgage, such parcel will constitute a portion of the Oglethorpe Mall Mortgaged Property. Such expansion is permitted if, among other requirements and conditions, such expansion does not adversely affect the DSCR with respect to the loan (except in a de minimis manner, as determined by lender).

	Loan No. 7 – Airport Business Center– After the expiration of the lockout period, partial release of an individual Mortgaged Property with partial defeasance is permitted. On any date after September 6, 2014, the release of an identified undeveloped, non-income producing parcel is permitted without defeasance or yield maintenance. Loan No. 8 – Bayside Village – The release of a certain parcel, consisting of three pads that were not included in the underwriting, is permitted at any time. After August 29, 2016, the release of the borrower’s interest in a space lease on a garage storage facility portion of the Mortgaged Property with the payment of yield maintenance. Loan No. 15 – Metro 7 Portfolio – After the expiration of the lockout period, partial release of an individual Mortgaged Property with partial defeasance or substitution is permitted. Loan No. 30 – Marriott TownePlace Suites Colorado Portfolio – After the expiration of the lockout period, partial release of an individual Mortgaged Property with partial defeasance is permitted. Loan No. 43 – Acworth and Tuskawilla Shops – After the expiration of the lockout period, partial release of an individual Mortgaged Property with partial defeasance is permitted.

(14)	Loan No. 2 – Equity Industrial Partners Portfolio - The Equity Industrial Portfolio Mortgaged Properties are comprised of 2,853,175 sq. ft. of industrial space and approximately 40.0 acres (1,742,400 sq. ft.) of land adjacent to Port Newark zoned for industrial use and primarily utilized as an unimproved shipping storage container facility. The Newark Property is 100.0% leased to two tenants and one licensee, the largest of which is Ironbound Intermodal. Loan No. 8 – Bayside Village – The borrower also has an leasehold interest in a garage storage space (an immaterial portion of the Mortgaged Property), which space and related leasehold interest may be released from the lien of the mortgage after August 29, 2016, subject to, among other things, payment of a yield maintenance premium. Loan No. 11 – 200-206 East 87th Street Leased Fee – The collateral for the 200-206 East 87th Street Leased Fee Mortgage Loan consists of the borrower’s fee interest in the 200-206 East 87th Street Leased Fee Mortgaged Property. Neither the tenant’s leasehold interest nor the improvements are part of the collateral. Loan No. 38 – Condor Hotel – The collateral for the Condor Hotel Loan consists of both the fee and leasehold interests in Mortgaged Property. The leasehold interests are subordinate to the fee interest and each borrower holding a leasehold interest joined in the fee mortgage.

(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. 13 – Detroit City Apartments – The borrower has a leasehold interest in the multifamily portion of a high rise building that also includes non-collateral retail and non-collateral parking. The lease has an expiration date of June 30, 2079 and no extension options. The annual rent is $1.00.

(16)	Loan No. 18 - Hartford Gardens – The borrower leases the premises located at 206-210 Farmington Avenue, representing 48.5% of the Hartford Gardens Mortgaged Property, to an entity (the “Master Tenant”) that is owned 99.99% by Chevron USA, Inc., and 0.1% by an entity affiliated with the borrower. The lease was entered into in connection with Chevron’s investment in the Historic Tax Credits that were available to the project and are passed through to Master Tenant. The Master Tenant leases the individual apartments to multifamily tenants. The borrower leases 94.9% of the property identified as the Farmington Imlay property representing 28.9% of the Hartford Gardens property, to Lincoln Culinary Institute for student housing.

(17)	The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the borrower or upon the occurrence of certain contingencies including, without limitation, if the borrower violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants 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 – Equity Industrial Partners Portfolio – The Largest Tenant at the Maple Heights Mortgaged Property, Fannie May, has the right to terminate its lease at any time with six months notice and payment of any remaining unamortized tenant improvements and leasing commissions. The Largest Tenant at the Indianapolis Mortgaged Property, Solutions 2Go, has the right to terminate its lease at any time after July 1, 2016 with at least nine months prior notice and payments of three months base rent and any remaining unamortized tenant improvements or leasing commissions.

	Loan No. 6 – One Wilshire – The 3rd Largest Tenant, Crowell, Weedon & Company, has a one-time option to terminate up to 19,419 sq. ft. (43.3% of Crowell, Weedon & Company’s total sq. ft.) located on either or both of the 25th and 29th floors effective December 31, 2020 with no less than 180 days prior notice and payment of two months of base rent for the terminated space and any remaining unamortized tenant improvements and leasing commissions. Loan No. 12 – Parkview Tower - The 2nd Largest Tenant, Arcadia Unversity, has the one-time right to terminate its lease effective August 31, 2016, provided written notice is received by no later than August 31, 2015 and pay a $62,000 termination fee. The 4th Largest Tenant, GSA, has the one-time right to terminate its lease effective April 2, 2014, provided written notice is received by no later than January 2, 2014 and may terminate its lease at any time if the federal government fails to appropriate sufficient funds to continue its obligations under the lease. Loan No. 14 – The Landing at Hawks Prairie - The 4th Largest Tenant, U.S. Government, has the right to terminate its lease effective September 30, 2014, provided written notice is given within 90 days. Loan No. 17 – iPark Hudson Buildings 4 & 5 – The Largest Tenant, Kawasaki Rail Car, has the right to terminate its lease on February 25 of each year during its lease term with 12 months prior notice and no termination fee. The 3rd Largest Tenant, Mindspark, has the one-time right to terminate its lease effective September 1, 2018, provided notice is given between March 1, 2017 and September 1, 2017 and payment of a termination fee equal to $1.5 million. Loan No. 28 – Columbiana on Park - The 2nd Largest Tenant, DSW Shoe Warehouse, has the one-time right to terminate its lease effective May 31, 2018 with 90 days notice and payment of a termination option fee equal to $270,000, provided gross sales are less than $3.5 million and written notice is provided to the landlord. Loan No. 34 – Lake Plaza East - The 5th Largest Tenant, Whiting Turner, has the one-time right to terminate its lease effective December 31, 2017 with written notice delivered on June 30, 2017 and a payment of a termination option fee equal to $30,000.

(18)	The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space: Loan No. 32 – Township at Colony Park – The Largest Tenant at the Township at Colony Park Mortgaged Property, SMEC, LLC, currently subleases 100.0% of its space on a month-to-month basis to Young Williams, P.C.

(19)	The following tenants shown on Annex A-1 have signed leases but may or may not be open for business as of the Cut-off Date of the securitization. Loan No. 2 – Equity Industrial Partners Portfolio – The 2nd Largest Tenant at the York Property, Harley Davidson, is in occupancy of 151,000 sq. ft. under an initial lease. The tenant signed a lease for and is expected take occupancy of two additional spaces, totaling 277,400 sq. ft., by October 1, 2013. Loan No. 12 – Parkview Tower – The Largest Tenant, Qualtek USA, LLC, has signed a lease for 21,127 sq. ft., but currently occupies 13,291 sq. ft. The additional 7,836 sq. ft. is currently under construction. Qualtek USA, LLC is expected to take occupancy of the additional space by January 1, 2014. Loan No. 17 – iPark Hudson Buildings 4 & 5 – The 3rd Largest Tenant, Mindspark, has signed a lease for 36,750 sq. ft. The tenant is expected to take occupancy by October 2013. Loan No. 32 – Township at Colony Park – The 2nd Largest Tenant, Aerotek, Inc., has signed a lease for 5,483 sq. ft. The tenant is expected to take occupancy by October 1, 2013.

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

(21)	All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan documents. Loan No. 2 – Equity Industrial Partners Portfolio – The borrower will be required to deposit on each payment date into the Additional Rent reserve $125,000 through and including August 6, 2015. Loan No. 7 – Airport Business Center – The borrower is required to deposit monthly TI/LC reserves of (a) $23,198 from October 6, 2013 through September 6, 2016, (b) $34,023 from October 6, 2016 through September 6, 2020 and (c) $37,116 from October 6, 2020 through September 6, 2023, totaling approximately $3.8 million. Loan No. 9 – Orangefair Marketplace – The borrower is required to deposit $125,000 into the Burlington Signage reserve, $1.875 million into the Burlington TI reserve and $76,254 into the Burlington Percentage Rent reserve prior to the written notice of or upon commencement of construction on the adjacent non-collateral development project. Loan No. 30 – Marriott TownePlace Suites Colorado Portfolio – The borrower is required to deposit on each payment date into the FF&E reserve 1/12 of 1.0% of the prior year’s gross income through September 6, 2014, 1/12 of 3.0% of the prior year’s gross income through September 6, 2015, 1/12 of 4.0% of the prior year’s gross income through September 6, 2016 and 1/12 of 5.0% of the prior year’s gross income thereafter.

	Loan No. 31 – Forrest Gallery – Upon Kroger “going dark”, providing notice that it is vacating its space, declaring bankruptcy or not renewing its lease 12 months prior to the earliest stated expiration date, a “cash trap” into the TI/LC reserve will commence until the “cash trap” trigger is cured. Loan No. 34 – Lake Plaza East – Upon the expiration of certain specified significant tenants lease expirations, a “cash trap” into the TI/LC reserve will commence until the “cash trap” trigger is cured or the reserve balance equals or exceeds $271,474. Loan No. 37 – Shoppes at Augusta – The borrower is required to deposit $100,000 into the TI/LC reserve by no later than August 6, 2014 in lieu of monthly reserves. Loan No. 43 – Acworth and Tuskawilla Shops – The borrower is required to deposit $62,500 into the TI/LC reserve by no later than September 6, 2014 in lieu of monthly reserves.

(22)	Certain of the mortgage loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements. Loan No. 34 – Lake Plaza East – To avoid commencement of a cash trap related to certain specified significant tenants lease expirations, the Mortgage Loan permits the borrower to terminate such “cash trap” by posting a letter of credit in an amount equal to six months of base rent and additional rent for tenants occupying less than 15.0% but greater than 10.0% of the property or nine months of base rent and additional rent for tenant occupying 15.0% or more of the property.

(23)	Loan No. 7 – Airport Business Center – The Phase I environmental report dated July 23, 2013 recommended the completion of a Phase II assessment to evaluate potential subsurface impacts resulting from underground storage tank systems located at the Airport Business Center Mortgaged Property. A Phase II environment report dated August 22, 2013 recommended no further investigation be taken and concluded that the underground storage tank system is operating properly. With respect to the Mortgage Loans identified below, the lender is a beneficiary under an environmental insurance policy obtained for one or more of the following reasons: (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this Free Writing Prospectus.

Mortgage Loan

% of Initial

Loan

Cut-off Date

Outstanding

Maximum Policy

Premium Paid in

No.

Mortgage Loan

Balance

Pool Balance

Amount

Full

Equity Industrial Partners Portfolio(1)

$111,000,000

8.7%

$15,000,000

Yes

One & Only Palmilla

$90,000,000

7.1%

$2,000,000

Yes

iPark Hudson Buildings 4 & 5

$23,224,396

1.8%

$1,000,000

Yes

(1) The environmental policy is for the York, Newark and Indianapolis Mortgaged Properties.

(24)	Summary of Existing Pari Passu Debt

Loan

Mortgage Loan

Companion

Loan Combination

Loan

Combination

Loan

Cut-off Date

Loan Cut-off

Cut-off Date

Combination

Cut-off Date LTV

U/W NOI Debt

No.

Mortgage Loan

Balance

Date Balance

Balance

U/W NCF DSCR

Ratio

Yield

Miracle Mile Shops

$145,000,000

$435,000,000

$580,000,000

1.24x

62.7%

8.4%

Oglethorpe Mall

$90,000,000

$60,000,000

$150,000,000

1.75x

63.4%

10.5%

One Wilshire

$80,000,000

$100,000,000

$180,000,000

2.93x

41.1%

14.5%

(25)	Subordinate Companion Loan Summary

Annual

Total

Mortgage

Subordinate

Interest

Debt

Total

Loan Cut-off

% of Initial

Loan Debt

Rate on

Subordinate

Cut-off

Debt U/W

Total Debt

Loan

Date

Outstanding

Cut-off Date

Subordinate

Loan

Intercreditor

Date LTV

NCF

U/W NOI Debt

No.

Mortgage Loan

Balance

Pool Balance

Balance

Loan

Maturity Date

Agreement

Ratio

DSCR

Yield

One & Only Palmilla

$90,000,000

7.1%

$40,000,000

11.5000%

1/6/2019

Yes

49.0%

1.65x

14.7%

(26)	Mezzanine Loan Summary(1)

Annual

Total

Mortgage

Mezzanine

Interest

Mezzanine

Debt

Total

Loan

% of Initial

Debt

Rate on

Loan

Cut-off

Debt U/W

Total Debt

Loan

Cut-off Date

Outstanding

Cut-off Date

Mezzanine

Maturity

Intercreditor

Date LTV

NCF

U/W NOI Debt

No.

Mortgage Loan

Balance

Pool Balance

Balance

Loan

Date

Agreement

Ratio

DSCR

Yield

N/A

(1) The foregoing table does not include the 380 Lafayette Street Loan, with respect to which the parent of borrower’s sole member obtained a loan with a Cut-off Date principal balance of approximately $6.6 million (the “Subordinate Loan”), which is secured by the membership interests in the sole member of borrower. No payments are required under the Subordinate Loan until the maturity date under the Subordinate Loan, which is September 30, 2028 (five years after the maturity date under the 380 Lafayette Street Loan). In addition, the holder of the Subordinate Loan (the “Subordinate Lender”) entered into a Subordination and Standstill agreement which, among other things, prohibits the Subordinate Lender from exercising any rights or remedies while the 380 Lafayette Mortgage Loan is outstanding and a Security Agreement, which pledges as collateral for the 380 Lafayette Street Loan all of Subordinate Lender’s rights in and to the Subordinate Loan. In the event the Subordinate Lender exercises any remedies in violation of the Subordination and Standstill agreement, the Security Agreement permits the holder of the 380 Lafayette Street Loan to cancel and terminate the Subordinate Loan. In addition, any action by the Subordinate Lender that directly causes the mortgaged property or any direct or indirect interest in the mortgaged property or in the borrower to become subject to a bankruptcy or other insolvency proceeding (other than as a result of an action brought by the holder of the 380 Lafayette Street Loan) triggers recourse for the outstanding principal balance of the 380 Lafayette Street Loan under the nonrecourse carve out guaranty provided in connection with the origination of the 380 Lafayette Street Loan.