FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-193376-05

COMM 2014-CCRE17

The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-193376) for the offering to which this communication relates.  Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing 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., Jefferies LLC, CastleOak Securities, L.P., KeyBanc Capital Markets Inc. or any other underwriter (the “Underwriters”) are soliciting any action based upon it.  This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever.  The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time.  The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series COMM 2014-CCRE17 (the “Offering Document”).  The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document.  All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document.  The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties.  Such information is described elsewhere in the Offering Document.  The information contained herein will be more fully described elsewhere in the Offering Document.   The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety.   Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers.  Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein.  As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance.  The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice.  You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.  Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods.  In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials.  The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials.  The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.

This document contains forward-looking statements.  Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein.  While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances.  Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.

IRS CIRCULAR 230 NOTICE:   THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED IN CONNECTION WITH THE PROMOTION OR MARKETING BY THE DEPOSITOR AND THE UNDERWRITERS OF THE TRANSACTION OR MATTERS ADDRESSED HEREIN.   INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded.  Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Mortgage	Mortgage		Cut-off		General	Detailed
Property			Initial Pool	# of	Loan	Loan	Original	Date	Maturity	Property	Property	Interest	Total	Additional	Administrative
Flag	ID	Property Name	Balance	Properties	Originator (1)(2)	Seller (1)(2)	Balance($)(3)(4)(5)	Balance($)(3)(4)(8)	or ARD Balance($)(8)	Type	Type	Rate	Strip	Strip	Fee Rate (7)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	1	GACC/CCRE	GACC/CCRE	140,000,000	140,000,000	140,000,000	Retail	Anchored	4.5280%	0.0415%	0.0000%	0.0415%
Loan	2	25 Broadway (28)	10.9%	1	GACC	GACC	130,000,000	130,000,000	130,000,000	Office	CBD	4.7000%	0.0166%	0.0000%	0.0166%
Loan	3	Cottonwood Mall	8.8%	1	CCRE	CCRE	105,000,000	104,869,473	85,814,035	Retail	Super Regional Mall	4.8155%	0.0347%	0.0200%	0.0147%
Loan	4	Hyatt Place Austin Downtown	4.7%	1	CCRE	CCRE	56,500,000	56,500,000	49,883,527	Hospitality	Limited Service	4.8770%	0.0347%	0.0200%	0.0147%
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%	2	GACC	GACC	45,500,000	45,500,000	45,500,000	Hospitality	Limited Service	4.3000%	0.0147%	0.0000%	0.0147%
Property	5.01	Courtyard by Marriott Baltimore	2.1%	1	GACC	GACC	24,980,392	24,980,392		Hospitality	Limited Service
Property	5.02	Courtyard by Marriott Providence	1.7%	1	GACC	GACC	20,519,608	20,519,608		Hospitality	Limited Service
Loan	6	Silicon Valley Hotel Portfolio	3.1%	2	CCRE	CCRE	37,000,000	37,000,000	31,926,717	Hospitality	Limited Service	4.8900%	0.0347%	0.0200%	0.0147%
Property	6.01	Wild Palms Hotel	1.8%	1	CCRE	CCRE	21,225,000	21,225,000		Hospitality	Limited Service
Property	6.02	Hotel Avante	1.3%	1	CCRE	CCRE	15,775,000	15,775,000		Hospitality	Limited Service
Loan	7	Yonkers Gateway Center	3.1%	1	CCRE	CCRE	37,000,000	36,900,961	22,524,840	Retail	Anchored	4.1635%	0.0347%	0.0200%	0.0147%
Loan	8	DC Mixed Use Portfolio V (30)	2.9%	5	CCRE	CCRE	35,000,000	35,000,000	31,783,050	Various	Various	4.5160%	0.0347%	0.0200%	0.0147%
Property	8.01	6896 Laurel Street NW (26)	1.3%	1	CCRE	CCRE	15,500,000	15,500,000		Other	School
Property	8.02	711 D Street NW	0.5%	1	CCRE	CCRE	5,950,000	5,950,000		Mixed Use	Office/Retail
Property	8.03	4821 Annapolis Road	0.4%	1	CCRE	CCRE	5,050,000	5,050,000		Retail	Unanchored
Property	8.04	910 F Street NW	0.4%	1	CCRE	CCRE	4,500,000	4,500,000		Retail	Unanchored
Property	8.05	425 Brightseat Road	0.3%	1	CCRE	CCRE	4,000,000	4,000,000		Office	Suburban
Loan	9	Indigo on Forest	2.8%	1	CCRE	CCRE	33,500,000	33,500,000	29,480,339	Multifamily	Garden	4.7290%	0.0347%	0.0200%	0.0147%
Loan	10	Casa del Monte MHC	2.6%	1	GECC	GECC	31,000,000	30,923,959	25,171,095	Manufactured Housing Community	Manufactured Housing Community	4.6200%	0.0147%	0.0000%	0.0147%
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%	3	CCRE	CCRE	30,200,000	30,200,000	26,006,106	Multifamily	Mid Rise	4.8110%	0.0347%	0.0200%	0.0147%
Property	11.01	Village at Wyoga Lake	1.1%	1	CCRE	CCRE	12,700,000	12,700,000		Multifamily	Mid Rise
Property	11.02	Towers at Wyoga Lake	1.0%	1	CCRE	CCRE	11,800,000	11,800,000		Multifamily	Mid Rise
Property	11.03	Richmond Hills	0.5%	1	CCRE	CCRE	5,700,000	5,700,000		Multifamily	Mid Rise
Loan	12	Crowne Plaza Houston River Oaks	2.3%	1	JLC	JLC	27,750,000	27,750,000	20,737,962	Hospitality	Full Service	4.9800%	0.0147%	0.0000%	0.0147%
Loan	13	LA Multifamily Portfolio (30)	2.3%	7	CCRE	CCRE	27,350,000	27,350,000	25,257,874	Multifamily	Mid Rise	5.0790%	0.0347%	0.0200%	0.0147%
Property	13.01	1746 North Cherokee Avenue	0.7%	1	CCRE	CCRE	8,455,000	8,455,000		Multifamily	Mid Rise
Property	13.02	2017 Argyle Avenue	0.5%	1	CCRE	CCRE	6,500,000	6,500,000		Multifamily	Mid Rise
Property	13.03	1516 North Hobart Boulevard	0.3%	1	CCRE	CCRE	3,350,000	3,350,000		Multifamily	Mid Rise
Property	13.04	1516 North Normandie Avenue	0.2%	1	CCRE	CCRE	2,700,000	2,700,000		Multifamily	Mid Rise
Property	13.05	3205 Descanso Drive	0.2%	1	CCRE	CCRE	2,575,000	2,575,000		Multifamily	Mid Rise
Property	13.06	746 South Normandie Avenue	0.2%	1	CCRE	CCRE	2,050,000	2,050,000		Multifamily	Mid Rise
Property	13.07	129 North Oxford Avenue	0.1%	1	CCRE	CCRE	1,720,000	1,720,000		Multifamily	Mid Rise
Loan	14	Marble Cliff Commons (26)	2.2%	1	CCRE	CCRE	26,625,000	26,625,000	24,540,602	Multifamily	Garden	4.9490%	0.0347%	0.0200%	0.0147%
Loan	15	The Seekonk Crossing	1.9%	1	GECC	GECC	23,000,000	23,000,000	21,750,741	Retail	Anchored	3.8900%	0.0147%	0.0000%	0.0147%
Loan	16	Westin Virginia Beach (26)	1.7%	1	GACC	GACC	20,700,000	20,700,000	17,094,181	Hospitality	Full Service	5.1300%	0.0147%	0.0000%	0.0147%
Loan	17	ART Florida Multifamily Portfolio 2	1.7%	4	CCRE	CCRE	20,000,000	20,000,000	17,265,346	Multifamily	Garden	4.9090%	0.0347%	0.0200%	0.0147%
Property	17.01	Mosswood	0.5%	1	CCRE	CCRE	6,525,000	6,525,000		Multifamily	Garden
Property	17.02	Bridgeport	0.5%	1	CCRE	CCRE	5,420,000	5,420,000		Multifamily	Garden
Property	17.03	Winter Woods	0.4%	1	CCRE	CCRE	4,875,000	4,875,000		Multifamily	Garden
Property	17.04	Hobe Sound	0.3%	1	CCRE	CCRE	3,180,000	3,180,000		Multifamily	Garden
Loan	18	Park Slope Storage Deluxe	1.4%	1	GACC	GACC	17,000,000	17,000,000	14,596,945	Self Storage	Self Storage	4.7000%	0.0147%	0.0000%	0.0147%
Loan	19	Brookwood on the Green (29)	1.3%	1	GACC	GACC	16,000,000	16,000,000	13,677,104	Multifamily	Garden	5.0000%	0.0147%	0.0000%	0.0147%
Loan	20	Scottsdale Commons (26)(30)	1.3%	1	GACC	GACC	15,125,000	15,125,000	15,125,000	Retail	Anchored	4.5500%	0.0447%	0.0000%	0.0447%
Loan	21	HomeGoods & Jo-Ann Stores	1.2%	2	CCRE	CCRE	14,550,000	14,532,357	11,944,637	Retail	Single Tenant	4.9505%	0.0347%	0.0200%	0.0147%
Property	21.01	Jo-Ann Fabrics	0.9%	1	CCRE	CCRE	10,753,027	10,739,988		Retail	Single Tenant
Property	21.02	HomeGoods	0.3%	1	CCRE	CCRE	3,796,973	3,792,369		Retail	Single Tenant
Loan	22	Woodside Avenue Storage Deluxe	1.2%	1	GACC	GACC	14,500,000	14,500,000	11,805,371	Self Storage	Self Storage	4.7000%	0.0147%	0.0000%	0.0147%
Loan	23	Armonk Square	1.2%	1	JLC	JLC	14,500,000	14,500,000	13,128,634	Retail	Anchored	5.5950%	0.0147%	0.0000%	0.0147%
Loan	24	North Medical Center	1.2%	1	GECC	GECC	14,050,000	14,032,388	12,375,384	Office	Medical	4.7700%	0.0447%	0.0000%	0.0447%
Loan	25	Buschwood I & II	1.1%	1	JLC	JLC	13,500,000	13,500,000	12,688,049	Office	Suburban	5.0420%	0.0597%	0.0000%	0.0597%
Loan	26	330 South Tryon Office	1.0%	1	CCRE	CCRE	12,000,000	12,000,000	10,419,713	Office	CBD	5.1395%	0.0347%	0.0200%	0.0147%
Loan	27	Deerpath Plaza (29)	1.0%	1	JLC	JLC	12,000,000	12,000,000	10,711,256	Mixed Use	Office/Retail	5.9800%	0.0597%	0.0000%	0.0597%
Loan	28	Marketplace at Lake Boone	1.0%	3	GACC	GACC	11,640,000	11,640,000	11,072,266	Various	Various	4.4900%	0.0147%	0.0000%	0.0147%
Property	28.01	2245 Gateway Access Point	0.4%	1	GACC	GACC	4,253,077	4,253,077		Mixed Use	Office/Retail
Property	28.02	4025 Lake Boone Trail	0.3%	1	GACC	GACC	4,029,231	4,029,231		Mixed Use	Office/Retail
Property	28.03	4035 Lake Boone Trail	0.3%	1	GACC	GACC	3,357,692	3,357,692		Retail	Unanchored
Loan	29	Darlington Court Apartments	1.0%	1	JLC	JLC	11,600,000	11,553,548	9,838,209	Multifamily	Garden	6.0100%	0.0147%	0.0000%	0.0147%
Loan	30	University Centre West III	0.9%	1	JLC	JLC	10,750,000	10,733,211	8,178,958	Mixed Use	Office/Retail	5.4820%	0.0147%	0.0000%	0.0147%
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%	2	JLC	JLC	10,802,500	10,681,551	8,396,207	Multifamily	Flexible Apartments	6.1160%	0.0147%	0.0000%	0.0147%
Property	31.01	Siegel Suites Tropicana	0.6%	1	JLC	JLC	6,705,000	6,629,928		Multifamily	Flexible Apartments
Property	31.02	Siegel Suites Boulder II	0.3%	1	JLC	JLC	4,097,500	4,051,623		Multifamily	Flexible Apartments
Loan	32	Kunkel Portfolio (30)	0.9%	4	JLC	JLC	10,350,000	10,350,000	8,862,813	Various	Various	6.32375%	0.0147%	0.0000%	0.0147%
Property	32.01	Kunkel Square	0.4%	1	JLC	JLC	4,800,000	4,800,000		Multifamily	Mid Rise
Property	32.02	Hulman Building	0.2%	1	JLC	JLC	2,550,000	2,550,000		Office	CBD
Property	32.03	Court Building	0.1%	1	JLC	JLC	1,650,000	1,650,000		Office	CBD
Property	32.04	Fendrich Plaza	0.1%	1	JLC	JLC	1,350,000	1,350,000		Office	CBD
Loan	33	Mesquite Town Center	0.9%	1	GACC	GACC	10,280,000	10,266,971	8,371,950	Retail	Anchored	4.7100%	0.0147%	0.0000%	0.0147%
Loan	34	St. John Crossings	0.8%	1	JLC	JLC	9,675,000	9,675,000	8,356,958	Retail	Anchored	4.9300%	0.0147%	0.0000%	0.0147%
Loan	35	Dundalk Village	0.8%	1	GACC	GACC	9,375,000	9,363,547	7,686,025	Mixed Use	Retail/Multifamily/Office	4.9100%	0.0647%	0.0000%	0.0647%
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	1	JLC	JLC	9,200,000	9,143,665	8,461,323	Hospitality	Limited Service	4.8210%	0.0147%	0.0000%	0.0147%
Loan	37	Canterbury Palms Apartments	0.7%	1	GACC	GACC	8,775,000	8,775,000	7,274,415	Multifamily	Garden	5.2500%	0.0147%	0.0000%	0.0147%
Loan	38	USA Self Storage Ft. Lauderdale	0.7%	1	JLC	JLC	8,300,000	8,300,000	7,002,289	Self Storage	Self Storage	5.6030%	0.0147%	0.0000%	0.0147%
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	1	JLC	JLC	8,300,000	8,249,176	7,633,585	Hospitality	Limited Service	4.8210%	0.0147%	0.0000%	0.0147%
Loan	40	The Arbor at Tallwood	0.7%	1	JLC	JLC	8,200,000	8,200,000	7,549,046	Multifamily	Garden	4.8710%	0.0147%	0.0000%	0.0147%
Loan	41	25 Crossroads Drive	0.7%	1	GECC	GECC	8,000,000	8,000,000	7,360,605	Office	Medical	4.8500%	0.0147%	0.0000%	0.0147%
Loan	42	Canterbury Crossing	0.6%	1	GACC	GACC	7,000,000	7,000,000	5,869,434	Multifamily	Garden	4.7600%	0.0147%	0.0000%	0.0147%
Loan	43	Lockaway Storage Encino	0.6%	1	GECC	GECC	7,000,000	6,967,250	5,787,608	Self Storage	Self Storage	5.1800%	0.0147%	0.0000%	0.0147%
Loan	44	Cortez Village Townhomes	0.6%	1	GECC	GECC	6,750,000	6,750,000	5,889,939	Multifamily	Garden	5.3400%	0.0147%	0.0000%	0.0147%
Loan	45	Siegel Suites Swenson (29)	0.6%	1	JLC	JLC	6,793,600	6,719,168	5,303,848	Multifamily	Flexible Apartments	6.2500%	0.0147%	0.0000%	0.0147%
Loan	46	Arrowhead MHC Portfolio	0.5%	4	JLC	JLC	6,592,000	6,557,419	5,525,717	Manufactured Housing Community	Manufactured Housing Community	5.6160%	0.0147%	0.0000%	0.0147%
Property	46.01	Arrowhead Lake	0.3%	1	JLC	JLC	3,610,000	3,591,062		Manufactured Housing Community	Manufactured Housing Community
Property	46.02	Swanton Meadows	0.1%	1	JLC	JLC	1,565,000	1,556,790		Manufactured Housing Community	Manufactured Housing Community
Property	46.03	Sylvania Estates	0.1%	1	JLC	JLC	847,000	842,557		Manufactured Housing Community	Manufactured Housing Community
Property	46.04	Grand Rapids	0.0%	1	JLC	JLC	570,000	567,010		Manufactured Housing Community	Manufactured Housing Community
Loan	47	700 East Dayton	0.5%	1	JLC	JLC	6,250,000	6,214,767	5,179,512	Industrial	Warehouse/Distribution	5.2500%	0.0147%	0.0000%	0.0147%
Loan	48	Home MHC	0.5%	1	GECC	GECC	6,025,000	6,025,000	5,195,986	Manufactured Housing Community	Manufactured Housing Community	4.8700%	0.0147%	0.0000%	0.0147%
Loan	49	Harbourtown MHC	0.5%	1	GECC	GECC	5,500,000	5,500,000	4,641,623	Manufactured Housing Community	Manufactured Housing Community	4.9800%	0.0147%	0.0000%	0.0147%
Loan	50	Big Beaver Center	0.5%	1	GACC	GACC	5,500,000	5,493,093	4,486,690	Retail	Unanchored	4.7600%	0.0147%	0.0000%	0.0147%
Loan	51	Gander Mountain Dothan	0.4%	1	JLC	JLC	5,250,000	5,226,785	4,382,465	Retail	Single Tenant	5.48375%	0.0147%	0.0000%	0.0147%
Loan	52	Water’s Edge Apartments	0.4%	1	JLC	JLC	5,150,000	5,139,709	4,316,079	Multifamily	Garden	5.5970%	0.0147%	0.0000%	0.0147%
Loan	53	Lamplighter MHC	0.4%	1	GECC	GECC	4,425,000	4,407,345	4,058,635	Manufactured Housing Community	Manufactured Housing Community	4.6500%	0.0147%	0.0000%	0.0147%
Loan	54	Lockaway Storage Babcock	0.3%	1	GECC	GECC	3,562,000	3,557,783	2,936,573	Self Storage	Self Storage	5.0800%	0.0147%	0.0000%	0.0147%
Loan	55	Belle Oak Apartments	0.3%	1	GACC	GACC	3,540,000	3,540,000	2,684,844	Multifamily	Garden	5.3900%	0.0147%	0.0000%	0.0147%
Loan	56	CVS - Centerville	0.3%	1	GECC	GECC	3,190,000	3,190,000	2,716,567	Retail	Single Tenant	4.3900%	0.0147%	0.0000%	0.0147%
Loan	57	Eaton Square Apartments	0.2%	1	GACC	GACC	2,430,000	2,430,000	2,103,765	Multifamily	Garden	5.0200%	0.0147%	0.0000%	0.0147%
Loan	58	2675 Patrick & 6145 Harrison	0.2%	1	JLC	JLC	2,100,000	2,090,397	1,621,078	Industrial	Flex	5.9180%	0.0147%	0.0000%	0.0147%
Loan	59	Oakridge MHC	0.1%	1	GECC	GECC	1,700,000	1,696,583	1,423,540	Manufactured Housing Community	Manufactured Housing Community	5.5700%	0.0147%	0.0000%	0.0147%

A-1-1

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
																Pari Passu	Pari Passu
			% of	Interest	Original	Remaining	Original	Remaining		First				Monthly	Annual	Companion Loan	Companion Loan
Property			Initial Pool	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity	ARD Loan	Final	Debt	Debt	Monthly Debt	Annual Debt
Flag	ID	Property Name	Balance	Basis	Maturity or ARD	Maturity or ARD	Term	Term	Date (5)	Date	or ARD Date	(Yes/No)	Maturity Date	Service($)(5)(8)(9)	Service($)(5)(8)(9)	Service($)(9)	Service($)(9)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	Actual/360	120	120	0	0	04/15/2014	06/06/2014	05/06/2024	No	05/06/2024	535,604	6,427,244	918,178	11,018,133
Loan	2	25 Broadway (28)	10.9%	Actual/360	120	119	0	0	03/17/2014	05/06/2014	04/06/2024	No	04/06/2024	516,238	6,194,861	476,528	5,718,333
Loan	3	Cottonwood Mall	8.8%	Actual/360	120	119	360	359	03/25/2014	05/06/2014	04/06/2024	No	04/06/2024	551,883	6,622,593
Loan	4	Hyatt Place Austin Downtown	4.7%	Actual/360	120	119	360	360	04/01/2014	05/06/2014	04/06/2024	No	04/06/2024	299,071	3,588,855
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%	Actual/360	60	59	0	0	03/21/2014	05/06/2014	04/06/2019	No	04/06/2019	165,306	1,983,674
Property	5.01	Courtyard by Marriott Baltimore	2.1%
Property	5.02	Courtyard by Marriott Providence	1.7%
Loan	6	Silicon Valley Hotel Portfolio	3.1%	Actual/360	120	120	360	360	04/17/2014	06/06/2014	05/06/2024	No	05/06/2024	196,144	2,353,729
Property	6.01	Wild Palms Hotel	1.8%
Property	6.02	Hotel Avante	1.3%
Loan	7	Yonkers Gateway Center	3.1%	Actual/360	120	119	240	239	03/31/2014	05/06/2014	04/06/2024	No	04/06/2024	227,413	2,728,958
Loan	8	DC Mixed Use Portfolio V (30)	2.9%	Actual/360	60	60	300	300	04/11/2014	06/06/2014	05/06/2019	No	05/06/2019	194,859	2,338,312
Property	8.01	6896 Laurel Street NW (26)	1.3%
Property	8.02	711 D Street NW	0.5%
Property	8.03	4821 Annapolis Road	0.4%
Property	8.04	910 F Street NW	0.4%
Property	8.05	425 Brightseat Road	0.3%
Loan	9	Indigo on Forest	2.8%	Actual/360	120	120	360	360	04/16/2014	06/06/2014	05/06/2024	No	05/06/2024	174,328	2,091,937
Loan	10	Casa del Monte MHC	2.6%	Actual/360	120	118	360	358	02/28/2014	04/01/2014	03/01/2024	No	03/01/2024	159,291	1,911,486
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%	Actual/360	120	120	360	360	04/10/2014	06/06/2014	05/06/2024	No	05/06/2024	158,650	1,903,798
Property	11.01	Village at Wyoga Lake	1.1%
Property	11.02	Towers at Wyoga Lake	1.0%
Property	11.03	Richmond Hills	0.5%
Loan	12	Crowne Plaza Houston River Oaks	2.3%	Actual/360	120	120	300	300	04/15/2014	06/06/2014	05/06/2024	No	05/06/2024	161,901	1,942,806
Loan	13	LA Multifamily Portfolio (30)	2.3%	Actual/360	120	119	360	360	04/01/2014	05/06/2014	04/06/2024	No	04/06/2024	148,144	1,777,728
Property	13.01	1746 North Cherokee Avenue	0.7%
Property	13.02	2017 Argyle Avenue	0.5%
Property	13.03	1516 North Hobart Boulevard	0.3%
Property	13.04	1516 North Normandie Avenue	0.2%
Property	13.05	3205 Descanso Drive	0.2%
Property	13.06	746 South Normandie Avenue	0.2%
Property	13.07	129 North Oxford Avenue	0.1%
Loan	14	Marble Cliff Commons (26)	2.2%	Actual/360	120	120	360	360	04/17/2014	06/06/2014	05/06/2024	No	05/06/2024	142,100	1,705,200
Loan	15	The Seekonk Crossing	1.9%	Actual/360	60	58	360	360	02/28/2014	04/01/2014	03/01/2019	No	03/01/2019	108,352	1,300,224
Loan	16	Westin Virginia Beach (26)	1.7%	Actual/360	120	120	360	360	04/08/2014	06/06/2014	05/06/2024	No	05/06/2024	112,772	1,353,270
Loan	17	ART Florida Multifamily Portfolio 2	1.7%	Actual/360	120	119	360	360	03/31/2014	05/06/2014	04/06/2024	No	04/06/2024	106,255	1,275,057
Property	17.01	Mosswood	0.5%
Property	17.02	Bridgeport	0.5%
Property	17.03	Winter Woods	0.4%
Property	17.04	Hobe Sound	0.3%
Loan	18	Park Slope Storage Deluxe	1.4%	Actual/360	120	120	360	360	04/11/2014	06/06/2014	05/06/2024	No	05/06/2024	88,168	1,058,021
Loan	19	Brookwood on the Green (29)	1.3%	Actual/360	120	118	360	360	02/28/2014	04/06/2014	03/06/2024	No	03/06/2024	85,891	1,030,698
Loan	20	Scottsdale Commons (26)(30)	1.3%	Actual/360	120	119	0	0	03/27/2014	05/06/2014	04/06/2024	No	04/06/2024	58,145	697,746
Loan	21	HomeGoods & Jo-Ann Stores	1.2%	Actual/360	120	119	360	359	03/21/2014	05/06/2014	04/06/2024	No	04/06/2024	77,668	932,016
Property	21.01	Jo-Ann Fabrics	0.9%
Property	21.02	HomeGoods	0.3%
Loan	22	Woodside Avenue Storage Deluxe	1.2%	Actual/360	120	120	360	360	04/11/2014	06/06/2014	05/06/2024	No	05/06/2024	75,202	902,430
Loan	23	Armonk Square	1.2%	Actual/360	126	116	360	360	07/02/2013	08/06/2013	01/06/2024	No	01/06/2024	83,196	998,349
Loan	24	North Medical Center	1.2%	Actual/360	84	83	360	359	03/31/2014	05/01/2014	04/01/2021	No	04/01/2021	73,461	881,531
Loan	25	Buschwood I & II	1.1%	Actual/360	60	57	360	360	01/16/2014	03/06/2014	02/06/2019	No	02/06/2019	72,818	873,814
Loan	26	330 South Tryon Office	1.0%	Actual/360	120	119	360	360	04/01/2014	05/06/2014	04/06/2024	No	04/06/2024	65,446	785,346
Loan	27	Deerpath Plaza (29)	1.0%	Actual/360	120	116	360	360	12/31/2013	02/06/2014	01/06/2024	No	01/06/2024	70,079	840,952
Loan	28	Marketplace at Lake Boone	1.0%	Actual/360	60	59	360	360	03/24/2014	05/06/2014	04/06/2019	No	04/06/2019	58,909	706,908
Property	28.01	2245 Gateway Access Point	0.4%
Property	28.02	4025 Lake Boone Trail	0.3%
Property	28.03	4035 Lake Boone Trail	0.3%
Loan	29	Darlington Court Apartments	1.0%	Actual/360	120	116	360	356	12/20/2013	02/06/2014	01/06/2024	No	01/06/2024	69,622	835,470
Loan	30	University Centre West III	0.9%	Actual/360	120	119	300	299	04/01/2014	05/06/2014	04/06/2024	No	04/06/2024	65,899	790,787
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%	Actual/360	120	112	300	292	09/05/2013	10/06/2013	09/06/2023	No	09/06/2023	70,369	844,424
Property	31.01	Siegel Suites Tropicana	0.6%
Property	31.02	Siegel Suites Boulder II	0.3%
Loan	32	Kunkel Portfolio (30)	0.9%	Actual/360	120	120	360	360	04/15/2014	06/06/2014	05/06/2024	No	05/06/2024	64,224	770,688
Property	32.01	Kunkel Square	0.4%
Property	32.02	Hulman Building	0.2%
Property	32.03	Court Building	0.1%
Property	32.04	Fendrich Plaza	0.1%
Loan	33	Mesquite Town Center	0.9%	Actual/360	120	119	360	359	03/28/2014	05/06/2014	04/06/2024	No	04/06/2024	53,378	640,533
Loan	34	St. John Crossings	0.8%	Actual/360	120	120	360	360	04/08/2014	06/06/2014	05/06/2024	No	05/06/2024	51,524	618,293
Loan	35	Dundalk Village	0.8%	Actual/360	120	119	360	359	03/31/2014	05/06/2014	04/06/2024	No	04/06/2024	49,813	597,752
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	Actual/360	60	55	360	355	11/25/2013	01/06/2014	12/06/2018	No	12/06/2018	48,386	580,633
Loan	37	Canterbury Palms Apartments	0.7%	Actual/360	120	120	360	360	04/17/2014	06/06/2014	05/06/2024	No	05/06/2024	48,456	581,470
Loan	38	USA Self Storage Ft. Lauderdale	0.7%	Actual/360	123	117	360	360	11/06/2013	12/06/2013	02/06/2024	No	02/06/2024	47,664	571,971
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	Actual/360	60	55	360	355	11/25/2013	01/06/2014	12/06/2018	No	12/06/2018	43,653	523,832
Loan	40	The Arbor at Tallwood	0.7%	Actual/360	120	118	360	360	02/07/2014	04/06/2014	03/06/2024	No	03/06/2024	43,375	520,502
Loan	41	25 Crossroads Drive	0.7%	Actual/360	120	117	360	360	01/31/2014	03/01/2014	02/01/2024	No	02/01/2024	42,215	506,584
Loan	42	Canterbury Crossing	0.6%	Actual/360	120	119	360	360	03/27/2014	05/06/2014	04/06/2024	No	04/06/2024	36,558	438,690
Loan	43	Lockaway Storage Encino	0.6%	Actual/360	120	116	360	356	12/04/2013	02/01/2014	01/01/2024	No	01/01/2024	38,351	460,216
Loan	44	Cortez Village Townhomes	0.6%	Actual/360	120	116	360	360	12/12/2013	02/01/2014	01/01/2024	No	01/01/2024	37,651	451,811
Loan	45	Siegel Suites Swenson (29)	0.6%	Actual/360	120	112	300	292	08/26/2013	10/06/2013	09/06/2023	No	09/06/2023	44,815	537,784
Loan	46	Arrowhead MHC Portfolio	0.5%	Actual/360	120	115	360	355	11/26/2013	01/06/2014	12/06/2023	No	12/06/2023	37,910	454,918
Property	46.01	Arrowhead Lake	0.3%
Property	46.02	Swanton Meadows	0.1%
Property	46.03	Sylvania Estates	0.1%
Property	46.04	Grand Rapids	0.0%
Loan	47	700 East Dayton	0.5%	Actual/360	120	115	360	355	11/26/2013	01/06/2014	12/06/2023	No	12/06/2023	34,513	414,153
Loan	48	Home MHC	0.5%	Actual/360	120	119	360	360	03/26/2014	05/01/2014	04/01/2024	No	04/01/2024	31,867	382,398
Loan	49	Harbourtown MHC	0.5%	Actual/360	120	119	360	360	03/07/2014	05/01/2014	04/01/2024	No	04/01/2024	29,458	353,496
Loan	50	Big Beaver Center	0.5%	Actual/360	120	119	360	359	03/28/2014	05/06/2014	04/06/2024	No	04/06/2024	28,724	344,685
Loan	51	Gander Mountain Dothan	0.4%	Actual/360	120	116	360	356	12/17/2013	02/06/2014	01/06/2024	No	01/06/2024	29,755	357,065
Loan	52	Water’s Edge Apartments	0.4%	Actual/360	120	118	360	358	02/24/2014	04/06/2014	03/06/2024	No	03/06/2024	29,555	354,664
Loan	53	Lamplighter MHC	0.4%	Actual/360	60	57	360	357	01/13/2014	03/01/2014	02/01/2019	No	02/01/2019	22,817	273,803
Loan	54	Lockaway Storage Babcock	0.3%	Actual/360	120	119	360	359	04/01/2014	05/01/2014	04/01/2024	No	04/01/2024	19,296	231,553
Loan	55	Belle Oak Apartments	0.3%	Actual/360	120	120	300	300	04/16/2014	06/06/2014	05/06/2024	No	05/06/2024	21,507	258,081
Loan	56	CVS - Centerville	0.3%	Actual/360	120	118	360	360	02/26/2014	04/01/2014	03/01/2024	No	03/01/2024	15,955	191,465
Loan	57	Eaton Square Apartments	0.2%	Actual/360	120	120	360	360	04/14/2014	06/06/2014	05/06/2024	No	05/06/2024	13,074	156,894
Loan	58	2675 Patrick & 6145 Harrison	0.2%	Actual/360	120	117	300	297	01/22/2014	03/06/2014	02/06/2024	No	02/06/2024	13,425	161,103
Loan	59	Oakridge MHC	0.1%	Actual/360	120	118	360	358	02/03/2014	04/01/2014	03/01/2024	No	03/01/2024	9,727	116,727

A-1-2

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Remaining			Crossed								FIRREA	Cut-Off
Property			Initial Pool	Interest Only		Cash	With	Related	Underwritten	Underwritten	Grace	Payment	Appraised	Appraisal	Compliant	Date LTV
Flag	ID	Property Name	Balance	Period	Lockbox (10)	Management (11)	Other Loans	Borrower	NOI DSCR (8)(9)(12)	NCF DSCR (8)(9)(12)	Period(13)	Date	Value ($)(14)	As-of Date	(Yes/No)	Ratio (12)(14)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	120	Hard	In Place	No		1.75x	1.70x	0	6	600,000,000	01/07/2014	Yes	63.3%
Loan	2	25 Broadway (28)	10.9%	119	Hard	In Place	No		2.02x	1.90x	0	6	369,000,000	01/16/2014	Yes	67.8%
Loan	3	Cottonwood Mall	8.8%		Hard	Springing	No		1.96x	1.89x	0	6	175,000,000	02/25/2014	Yes	59.9%
Loan	4	Hyatt Place Austin Downtown	4.7%	35	Hard	Springing	No		2.00x	1.78x	0	6	90,200,000	03/01/2014	Yes	62.6%
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%	59	Hard	In Place	No	Yes - A	3.07x	2.69x	0	6	76,500,000	03/01/2014	Yes	59.5%
Property	5.01	Courtyard by Marriott Baltimore	2.1%										42,000,000	03/01/2014	Yes
Property	5.02	Courtyard by Marriott Providence	1.7%										34,500,000	03/01/2014	Yes
Loan	6	Silicon Valley Hotel Portfolio	3.1%	24	Hard	Springing	No		1.89x	1.69x	0	6	57,700,000	03/11/2014	Yes	64.1%
Property	6.01	Wild Palms Hotel	1.8%										33,100,000	03/11/2014	Yes
Property	6.02	Hotel Avante	1.3%										24,600,000	03/11/2014	Yes
Loan	7	Yonkers Gateway Center	3.1%		Hard	Springing	No		1.72x	1.60x	0	6	75,000,000	02/27/2014	Yes	49.2%
Loan	8	DC Mixed Use Portfolio V (30)	2.9%	12	Hard	In Place	No		1.37x	1.31x	0	6	53,410,000	Various	Yes	65.5%
Property	8.01	6896 Laurel Street NW (26)	1.3%										22,090,000	01/08/2014	Yes
Property	8.02	711 D Street NW	0.5%										9,190,000	01/08/2014	Yes
Property	8.03	4821 Annapolis Road	0.4%										8,860,000	01/08/2014	Yes
Property	8.04	910 F Street NW	0.4%										6,250,000	01/08/2014	Yes
Property	8.05	425 Brightseat Road	0.3%										7,020,000	01/16/2014	Yes
Loan	9	Indigo on Forest	2.8%	36	Soft	Springing	No		1.73x	1.54x	0	6	47,700,000	03/03/2014	Yes	70.2%
Loan	10	Casa del Monte MHC	2.6%		Springing Soft	Springing	No		1.74x	1.73x	5	1	52,000,000	01/15/2014	Yes	59.5%
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%	24	Springing Soft	Springing	No		1.42x	1.31x	0	6	40,300,000	02/18/2014	Yes	74.9%
Property	11.01	Village at Wyoga Lake	1.1%										16,700,000	02/18/2014	Yes
Property	11.02	Towers at Wyoga Lake	1.0%										16,500,000	02/18/2014	Yes
Property	11.03	Richmond Hills	0.5%										7,100,000	02/18/2014	Yes
Loan	12	Crowne Plaza Houston River Oaks	2.3%		Hard	Springing	No		1.78x	1.52x	0	6	37,000,000	03/14/2014	Yes	75.0%
Loan	13	LA Multifamily Portfolio (30)	2.3%	59	Soft	Springing	No		1.28x	1.24x	0	6	36,600,000	Various	Yes	74.7%
Property	13.01	1746 North Cherokee Avenue	0.7%										11,850,000	03/03/2014	Yes
Property	13.02	2017 Argyle Avenue	0.5%										8,850,000	03/03/2014	Yes
Property	13.03	1516 North Hobart Boulevard	0.3%										4,200,000	03/05/2014	Yes
Property	13.04	1516 North Normandie Avenue	0.2%										3,400,000	03/05/2014	Yes
Property	13.05	3205 Descanso Drive	0.2%										3,400,000	03/05/2014	Yes
Property	13.06	746 South Normandie Avenue	0.2%										2,650,000	03/05/2014	Yes
Property	13.07	129 North Oxford Avenue	0.1%										2,250,000	03/05/2014	Yes
Loan	14	Marble Cliff Commons (26)	2.2%	60	Springing Soft	Springing	No		1.36x	1.32x	0	6	36,120,000	03/06/2014	Yes	73.7%
Loan	15	The Seekonk Crossing	1.9%	22	Hard	Springing	No		1.53x	1.47x	5	1	33,500,000	01/14/2014	Yes	68.7%
Loan	16	Westin Virginia Beach (26)	1.7%		Hard	Springing	No	Yes - A	2.03x	1.68x	0	6	30,500,000	04/01/2014	Yes	67.9%
Loan	17	ART Florida Multifamily Portfolio 2	1.7%	23	Soft Springing Hard	Springing	No		1.47x	1.37x	0	6	27,900,000	Various	Yes	71.7%
Property	17.01	Mosswood	0.5%										8,700,000	03/04/2014	Yes
Property	17.02	Bridgeport	0.5%										7,400,000	03/05/2014	Yes
Property	17.03	Winter Woods	0.4%										6,500,000	03/04/2014	Yes
Property	17.04	Hobe Sound	0.3%										5,300,000	03/04/2014	Yes
Loan	18	Park Slope Storage Deluxe	1.4%	24	Springing Hard	Springing	No	Yes - B	1.39x	1.38x	0	6	27,300,000	03/04/2014	Yes	62.3%
Loan	19	Brookwood on the Green (29)	1.3%	16	Soft	In Place	No		1.58x	1.49x	0	6	25,200,000	01/23/2014	Yes	63.5%
Loan	20	Scottsdale Commons (26)(30)	1.3%	119	Soft	Springing	No		2.49x	2.38x	0	6	25,300,000	02/27/2014	Yes	59.8%
Loan	21	HomeGoods & Jo-Ann Stores	1.2%		Hard	Springing	No		1.32x	1.28x	0	6	23,950,000	03/04/2014	Yes	60.7%
Property	21.01	Jo-Ann Fabrics	0.9%										17,700,000	03/04/2014	Yes
Property	21.02	HomeGoods	0.3%										6,250,000	03/04/2014	Yes
Loan	22	Woodside Avenue Storage Deluxe	1.2%		Springing Hard	Springing	No	Yes - B	1.35x	1.34x	0	6	22,700,000	03/04/2014	Yes	63.9%
Loan	23	Armonk Square	1.2%	38	Hard	Springing	No		1.25x	1.21x	0	6	22,500,000	03/20/2014	Yes	64.4%
Loan	24	North Medical Center	1.2%		Soft Springing Hard	Springing	No		1.53x	1.37x	5	1	19,400,000	03/07/2014	Yes	72.3%
Loan	25	Buschwood I & II	1.1%	9	None	None	No		1.72x	1.56x	0	6	18,900,000	12/05/2013	Yes	71.4%
Loan	26	330 South Tryon Office	1.0%	23	Hard	Springing	No		1.38x	1.29x	0	6	16,150,000	03/11/2014	Yes	74.3%
Loan	27	Deerpath Plaza (29)	1.0%	14	Hard	In Place	No		1.49x	1.40x	0	6	18,050,000	10/28/2013	Yes	66.5%
Loan	28	Marketplace at Lake Boone	1.0%	23	Hard	Springing	No		1.93x	1.73x	0	6	15,600,000	02/25/2014	Yes	74.6%
Property	28.01	2245 Gateway Access Point	0.4%										5,700,000	02/25/2014	Yes
Property	28.02	4025 Lake Boone Trail	0.3%										5,400,000	02/25/2014	Yes
Property	28.03	4035 Lake Boone Trail	0.3%										4,500,000	02/25/2014	Yes
Loan	29	Darlington Court Apartments	1.0%		Soft	In Place	No		1.31x	1.23x	0	6	15,700,000	11/22/2013	Yes	73.6%
Loan	30	University Centre West III	0.9%		Hard	Springing	No		1.48x	1.29x	0	6	15,500,000	01/17/2014	Yes	69.2%
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%		Soft	Springing	No	Yes - C	2.05x	1.88x	0	6	21,570,000	Various	Yes	49.5%
Property	31.01	Siegel Suites Tropicana	0.6%										12,500,000	08/06/2013	Yes
Property	31.02	Siegel Suites Boulder II	0.3%										9,070,000	08/07/2013	Yes
Loan	32	Kunkel Portfolio (30)	0.9%		Hard	Springing	No		1.49x	1.34x	0	6	17,550,000	Various	Yes	59.0%
Property	32.01	Kunkel Square	0.4%										7,200,000	02/01/2015	Yes
Property	32.02	Hulman Building	0.2%										4,400,000	01/13/2014	Yes
Property	32.03	Court Building	0.1%										3,250,000	01/13/2014	Yes
Property	32.04	Fendrich Plaza	0.1%										2,700,000	01/14/2014	Yes
Loan	33	Mesquite Town Center	0.9%		Hard	Springing	No		1.80x	1.57x	0	6	13,840,000	02/17/2014	Yes	74.2%
Loan	34	St. John Crossings	0.8%	24	Hard	Springing	No		1.59x	1.38x	0	6	12,940,000	01/04/2014	Yes	74.8%
Loan	35	Dundalk Village	0.8%		Hard	Springing	No		1.49x	1.38x	0	6	12,500,000	02/06/2014	Yes	74.9%
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%		Hard	Springing	No	Yes - D	2.13x	1.86x	0	6	13,200,000	10/30/2013	Yes	69.3%
Loan	37	Canterbury Palms Apartments	0.7%		Soft	In Place	No		1.33x	1.25x	0	6	12,400,000	12/17/2013	Yes	70.8%
Loan	38	USA Self Storage Ft. Lauderdale	0.7%		Soft	Springing	No		1.37x	1.35x	0	6	11,700,000	10/11/2013	Yes	70.9%
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%		Hard	Springing	No	Yes - D	2.04x	1.79x	0	6	11,800,000	10/29/2013	Yes	69.9%
Loan	40	The Arbor at Tallwood	0.7%	58	Springing Soft	Springing	No		1.39x	1.33x	0	6	11,650,000	12/17/2013	Yes	70.4%
Loan	41	25 Crossroads Drive	0.7%	57	Springing Hard	Springing	No		2.08x	1.77x	5	1	14,200,000	01/08/2014	Yes	56.3%
Loan	42	Canterbury Crossing	0.6%	11	Soft	Springing	No		1.94x	1.74x	0	6	11,560,000	01/21/2014	Yes	60.6%
Loan	43	Lockaway Storage Encino	0.6%		None	None	No	Yes - E	1.41x	1.38x	5	1	9,900,000	10/30/2013	Yes	70.4%
Loan	44	Cortez Village Townhomes	0.6%	20	None	None	No		1.39x	1.34x	5	1	9,000,000	10/10/2013	Yes	75.0%
Loan	45	Siegel Suites Swenson (29)	0.6%		Soft	Springing	No	Yes - C	2.04x	1.82x	0	6	15,600,000	08/05/2013	Yes	43.1%
Loan	46	Arrowhead MHC Portfolio	0.5%		Soft	Springing	No		1.63x	1.57x	0	6	8,560,000	11/01/2013	Yes	76.6%
Property	46.01	Arrowhead Lake	0.3%										4,690,000	11/01/2013	Yes
Property	46.02	Swanton Meadows	0.1%										2,030,000	11/01/2013	Yes
Property	46.03	Sylvania Estates	0.1%										1,100,000	11/01/2013	Yes
Property	46.04	Grand Rapids	0.0%										740,000	11/01/2013	Yes
Loan	47	700 East Dayton	0.5%		Hard	Springing	No		1.78x	1.61x	0	6	10,000,000	09/12/2013	Yes	62.1%
Loan	48	Home MHC	0.5%	23	None	None	No		1.36x	1.34x	5	1	8,500,000	01/29/2014	Yes	70.9%
Loan	49	Harbourtown MHC	0.5%	11	None	None	No		1.64x	1.61x	5	1	7,700,000	01/23/2014	Yes	71.4%
Loan	50	Big Beaver Center	0.5%		Springing Hard	Springing	No		1.93x	1.80x	0	6	8,000,000	02/25/2014	Yes	68.7%
Loan	51	Gander Mountain Dothan	0.4%		Hard	Springing	No		1.55x	1.55x	0	6	7,650,000	12/12/2013	Yes	68.3%
Loan	52	Water’s Edge Apartments	0.4%		Springing Soft	Springing	No		1.76x	1.60x	0	6	7,100,000	12/11/2013	Yes	72.4%
Loan	53	Lamplighter MHC	0.4%		None	None	No		1.59x	1.55x	5	1	5,900,000	11/15/2013	Yes	74.7%
Loan	54	Lockaway Storage Babcock	0.3%		None	None	No	Yes - E	1.44x	1.41x	5	1	4,750,000	02/21/2014	Yes	74.9%
Loan	55	Belle Oak Apartments	0.3%		Soft	Springing	No		1.55x	1.39x	0	6	4,950,000	02/20/2014	Yes	71.5%
Loan	56	CVS - Centerville	0.3%	22	None	None	No		1.76x	1.74x	5	1	5,860,000	02/04/2014	Yes	54.4%
Loan	57	Eaton Square Apartments	0.2%	24	Soft Springing Hard	Springing	No		1.52x	1.42x	0	6	3,500,000	03/06/2014	Yes	69.4%
Loan	58	2675 Patrick & 6145 Harrison	0.2%		Springing Hard	Springing	No		1.39x	1.27x	0	6	3,200,000	11/18/2013	Yes	65.3%
Loan	59	Oakridge MHC	0.1%		None	None	No		1.38x	1.32x	5	1	2,440,000	12/23/2013	Yes	69.5%

A-1-3

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of
Property			Initial Pool	LTV Ratio at						Year	Year
Flag	ID	Property Name	Balance	Maturity or ARD (12)(14)	Address	City	County	State	Zip Code	Built	Renovated
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	63.3%	658 River Avenue	Bronx	Bronx	NY	10451	2009	NAP
Loan	2	25 Broadway (28)	10.9%	67.8%	25 Broadway	New York	New York	NY	10004	1917-1921	2010
Loan	3	Cottonwood Mall	8.8%	49.0%	10000 Coors Bypass Northwest	Albuquerque	Bernalillo	NM	87114	1996	2013
Loan	4	Hyatt Place Austin Downtown	4.7%	55.3%	211 East 3rd Street	Austin	Travis	TX	78701	2013	NAP
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%	59.5%	Various	Various	Various	Various	Various	2000	2012-2013
Property	5.01	Courtyard by Marriott Baltimore	2.1%		1000 Aliceanna Street	Baltimore	Baltimore	MD	21202	2000	2012-2013
Property	5.02	Courtyard by Marriott Providence	1.7%		32 Exchange Terrace	Providence	Providence	RI	02903	2000	2012-2013
Loan	6	Silicon Valley Hotel Portfolio	3.1%	55.3%	Various	Various	Santa Clara	CA	Various	Various	2014
Property	6.01	Wild Palms Hotel	1.8%		910 East Fremont Avenue	Sunnyvale	Santa Clara	CA	94087	1977	2014
Property	6.02	Hotel Avante	1.3%		860 East El Camino Real	Mountain View	Santa Clara	CA	94040	1984	2014
Loan	7	Yonkers Gateway Center	3.1%	30.0%	2500 Central Park Avenue	Yonkers	Westchester	NY	10710	1953, 1968	2005
Loan	8	DC Mixed Use Portfolio V (30)	2.9%	59.5%	Various	Various	Various	Various	Various	Various	Various
Property	8.01	6896 Laurel Street NW (26)	1.3%		6896 Laurel Street NW	Washington	District of Columbia	DC	20012	1939	2013-2014
Property	8.02	711 D Street NW	0.5%		711 D Street NW	Washington	District of Columbia	DC	20004	2012	NAP
Property	8.03	4821 Annapolis Road	0.4%		4821 Annapolis Road	Bladensburg	Prince George’s	MD	20710	1944	2013
Property	8.04	910 F Street NW	0.4%		910 F Street NW	Washington	District of Columbia	DC	20004	2006	NAP
Property	8.05	425 Brightseat Road	0.3%		425 Brightseat Road	Landover	Prince George’s	MD	20785	1987	NAP
Loan	9	Indigo on Forest	2.8%	61.8%	9669 Forest Lane	Dallas	Dallas	TX	75243	1983	2011-2012
Loan	10	Casa del Monte MHC	2.6%	48.4%	6151 Forest Hill Boulevard	West Palm Beach	Palm Beach	FL	33415	1974	NAP
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%	64.5%	Various	Various	Various	OH	Various	Various	Various
Property	11.01	Village at Wyoga Lake	1.1%		4188 Americana Drive	Cuyahoga Falls	Summit	OH	44224	1971	2006, 2010, 2014
Property	11.02	Towers at Wyoga Lake	1.0%		4260 Americana Drive	Cuyahoga Falls	Summit	OH	44224	1975	2006, 2010, 2014
Property	11.03	Richmond Hills	0.5%		25450 Euclid Avenue	Euclid	Cuyahoga	OH	44117	1966	2010, 2014
Loan	12	Crowne Plaza Houston River Oaks	2.3%	56.0%	2712 Southwest Freeway	Houston	Harris	TX	77098	1983-1984	2009
Loan	13	LA Multifamily Portfolio (30)	2.3%	69.0%	Various	Los Angeles	Los Angeles	CA	Various	Various	2011
Property	13.01	1746 North Cherokee Avenue	0.7%		1746 North Cherokee Avenue	Los Angeles	Los Angeles	CA	90028	1929	2011
Property	13.02	2017 Argyle Avenue	0.5%		2017 Argyle Avenue	Los Angeles	Los Angeles	CA	90068	1926	2011
Property	13.03	1516 North Hobart Boulevard	0.3%		1516 North Hobart Boulevard	Los Angeles	Los Angeles	CA	90027	1927	2011
Property	13.04	1516 North Normandie Avenue	0.2%		1516 North Normandie Avenue	Los Angeles	Los Angeles	CA	90027	1931	2011
Property	13.05	3205 Descanso Drive	0.2%		3205 Descanso Drive	Los Angeles	Los Angeles	CA	90026	1928	2011
Property	13.06	746 South Normandie Avenue	0.2%		746 South Normandie Avenue	Los Angeles	Los Angeles	CA	90005	1935	2011
Property	13.07	129 North Oxford Avenue	0.1%		129 North Oxford Avenue	Los Angeles	Los Angeles	CA	90004	1927	2011
Loan	14	Marble Cliff Commons (26)	2.2%	67.9%	2828 Marblevista Boulevard	Columbus	Franklin	OH	43204	2002	NAP
Loan	15	The Seekonk Crossing	1.9%	64.9%	175 Highland Avenue	Seekonk	Bristol	MA	02771	1991-1993	2012
Loan	16	Westin Virginia Beach (26)	1.7%	56.0%	4535 Commerce Street	Virginia Beach	Virginia Beach City	VA	23462	2007	NAP
Loan	17	ART Florida Multifamily Portfolio 2	1.7%	61.9%	Various	Various	Various	FL	Various	Various	2011
Property	17.01	Mosswood	0.5%		101 Mosswood Circle	Winter Springs	Seminole	FL	32708	1981	2011
Property	17.02	Bridgeport	0.5%		3385 Creekridge Road	Brandon	Hillsborough	FL	33511	1977, 1982	2011
Property	17.03	Winter Woods	0.4%		15300 West Colonial Drive	Winter Garden	Orange	FL	34787	1985	2011
Property	17.04	Hobe Sound	0.3%		7967 Southeast Courtney Terrace	Hobe Sound	Martin	FL	33455	1987	2011
Loan	18	Park Slope Storage Deluxe	1.4%	53.5%	338 Third Avenue	Brooklyn	Kings	NY	11215	1966	2012
Loan	19	Brookwood on the Green (29)	1.3%	54.3%	6 Avon Parkway	Liverpool	Onondaga	NY	13090	1965	NAP
Loan	20	Scottsdale Commons (26)(30)	1.3%	59.8%	7119-7125 East Shea Boulevard and 10392 North Scottsdale Road	Scottsdale	Maricopa	AZ	85254	1985, 1989, 1999	2008
Loan	21	HomeGoods & Jo-Ann Stores	1.2%	49.9%	Various	Various	Los Angeles	CA	Various	Various	Various
Property	21.01	Jo-Ann Fabrics	0.9%		1000 South Central Avenue	Glendale	Los Angeles	CA	91204	1966	2013
Property	21.02	HomeGoods	0.3%		1239 South Lone Hill Avenue	Glendora	Los Angeles	CA	91740	2003	NAP
Loan	22	Woodside Avenue Storage Deluxe	1.2%	52.0%	33-24 Woodside Avenue	Long Island City	Queens	NY	11101	2011	NAP
Loan	23	Armonk Square	1.2%	58.3%	402 Main Street and 44 Bedford Road	Armonk	Westchester	NY	10504	2013	NAP
Loan	24	North Medical Center	1.2%	63.8%	7209 Buckley Road and 5102 West Taft Road	Liverpool	Onondaga	NY	13088	1970, 1990	NAP
Loan	25	Buschwood I & II	1.1%	67.1%	3550 and 3450 Buschwood Park Drive	Tampa	Hillsborough	FL	33618	1985, 1987	2009-2013
Loan	26	330 South Tryon Office	1.0%	64.5%	330 South Tryon Street	Charlotte	Mecklenburg	NC	28202	1962	2003
Loan	27	Deerpath Plaza (29)	1.0%	59.3%	225 East Deerpath	Lake Forest	Lake	IL	60045	1988	NAP
Loan	28	Marketplace at Lake Boone	1.0%	71.0%	Various	Raleigh	Wake	NC	27607	2007	NAP
Property	28.01	2245 Gateway Access Point	0.4%		2245 Gateway Access Point	Raleigh	Wake	NC	27607	2007	NAP
Property	28.02	4025 Lake Boone Trail	0.3%		4025 Lake Boone Trail	Raleigh	Wake	NC	27607	2007	NAP
Property	28.03	4035 Lake Boone Trail	0.3%		4035 Lake Boone Trail	Raleigh	Wake	NC	27607	2007	NAP
Loan	29	Darlington Court Apartments	1.0%	62.7%	560 Darlington Lane	Crystal Lake	McHenry	IL	60014	1970	2011
Loan	30	University Centre West III	0.9%	52.8%	2700-2788 North University Drive	Coral Springs	Broward	FL	33065	2000-2001	NAP
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%	38.9%	Various	Las Vegas	Clark	NV	Various	Various	2007
Property	31.01	Siegel Suites Tropicana	0.6%		3890 Graphic Center Drive	Las Vegas	Clark	NV	89118	2002, 2003	2007
Property	31.02	Siegel Suites Boulder II	0.3%		3625 Boulder Highway	Las Vegas	Clark	NV	89121	1996	2007
Loan	32	Kunkel Portfolio (30)	0.9%	50.5%	Various	Evansville	Vanderburgh	IN	Various	Various	Various
Property	32.01	Kunkel Square	0.4%		329 Main Street and 15 Southeast 4th Street	Evansville	Vanderburgh	IN	47708	1916	2012
Property	32.02	Hulman Building	0.2%		20 Northwest 4th Street and 109 Northwest 3rd Street	Evansville	Vanderburgh	IN	47708	1929	1999
Property	32.03	Court Building	0.1%		123 Northwest 4th Street	Evansville	Vanderburgh	IN	47708	1908	2013
Property	32.04	Fendrich Plaza	0.1%		100 East Sycamore Street	Evansville	Vanderburgh	IN	47713	1987	2013
Loan	33	Mesquite Town Center	0.9%	60.5%	1303 North Town East Boulevard	Mesquite	Dallas	TX	75150	1983-1986	NAP
Loan	34	St. John Crossings	0.8%	64.6%	8970-9090 Saint Charles Rock Road	Saint Louis	Saint Louis	MO	63114	2001	NAP
Loan	35	Dundalk Village	0.8%	61.5%	19-63 Shipping Place	Dundalk	Baltimore	MD	21222	1918, 1951	2008
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	64.1%	8270 North Tamiami Trail	Sarasota	Manatee	FL	34243	2001	NAP
Loan	37	Canterbury Palms Apartments	0.7%	58.7%	3400 Northwest 29th Street	Lauderdale Lakes	Broward	FL	33311	1972	NAP
Loan	38	USA Self Storage Ft. Lauderdale	0.7%	59.8%	1217 Southwest 1st Avenue	Fort Lauderdale	Broward	FL	33315	2008	NAP
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	64.7%	5995 Cattleridge Boulevard	Sarasota	Sarasota	FL	34232	1997	2011
Loan	40	The Arbor at Tallwood	0.7%	64.8%	8810 Tallwood Drive	Austin	Travis	TX	78759	1972	2012
Loan	41	25 Crossroads Drive	0.7%	51.8%	25 Crossroads Drive	Owings Mills	Baltimore	MD	21117	1987	NAP
Loan	42	Canterbury Crossing	0.6%	50.8%	1250 Yeomans Road	Abilene	Taylor	TX	79602	1996	NAP
Loan	43	Lockaway Storage Encino	0.6%	58.5%	21703 Encino Commons	San Antonio	Bexar	TX	78259	2006	NAP
Loan	44	Cortez Village Townhomes	0.6%	65.4%	2101 Linda Sue Circle	Fort Pierce	Saint Lucie	FL	34982	2009, 2012	NAP
Loan	45	Siegel Suites Swenson (29)	0.6%	34.0%	4055 Swenson Street	Las Vegas	Clark	NV	89119	1979	2008-2009
Loan	46	Arrowhead MHC Portfolio	0.5%	64.6%	Various	Various	Various	OH	Various	Various	NAP
Property	46.01	Arrowhead Lake	0.3%		2170 South Berkey Southern Road	Swanton	Lucas	OH	43558	1988	NAP
Property	46.02	Swanton Meadows	0.1%		10487 County Road 4	Swanton	Fulton	OH	43558	1985	NAP
Property	46.03	Sylvania Estates	0.1%		7924 West Central Avenue	Toledo	Lucas	OH	43617	1967	NAP
Property	46.04	Grand Rapids	0.0%		17468 Wapakoneta Road	Grand Rapids	Wood	OH	43522	1976	NAP
Loan	47	700 East Dayton	0.5%	51.8%	700 East Dayton Road	Ottawa	LaSalle	IL	61350	2008	NAP
Loan	48	Home MHC	0.5%	61.1%	480 Southwest 8th Avenue	Hallandale Beach	Broward	FL	33009	1977	NAP
Loan	49	Harbourtown MHC	0.5%	60.3%	6320 Poorman Road North	Vermilion	Erie	OH	44089	1973	NAP
Loan	50	Big Beaver Center	0.5%	56.1%	2016 West Big Beaver Road	Troy	Oakland	MI	48084	2013	NAP
Loan	51	Gander Mountain Dothan	0.4%	57.3%	5105 Montgomery Highway	Dothan	Houston	AL	36303	2013	NAP
Loan	52	Water’s Edge Apartments	0.4%	60.8%	549 Lakewood Drive	South Lyon	Oakland	MI	48178	1975	2011-2013
Loan	53	Lamplighter MHC	0.4%	68.8%	4801 Goldfield	San Antonio	Bexar	TX	78218	1980	NAP
Loan	54	Lockaway Storage Babcock	0.3%	61.8%	5842 Babcock Road	San Antonio	Bexar	TX	78240	1996	NAP
Loan	55	Belle Oak Apartments	0.3%	54.2%	2221 Houma Boulevard	Metairie	Jefferson	LA	70001	1974	2006
Loan	56	CVS - Centerville	0.3%	46.4%	1080 Falmouth Road	Barnstable	Barnstable	MA	02601	2004	NAP
Loan	57	Eaton Square Apartments	0.2%	60.1%	7800 Sheriff Road	Landover	Prince George’s	MD	20785	1960	NAP
Loan	58	2675 Patrick & 6145 Harrison	0.2%	50.7%	2675 East Patrick Lane and 6145 Harrison Drive	Las Vegas	Clark	NV	89120	1996	NAP
Loan	59	Oakridge MHC	0.1%	58.3%	400 Hiram Page Road	Yreka	Siskiyou	CA	96097	1968, 1974	NAP

A-1-4

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
				Net		Loan per Net
			% of	Rentable Area	Units	Rentable Area						Second Most	Second	Second	Second
Property			Initial Pool	(SF/Units/Beds	of	(SF/Units/Beds	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent
Flag	ID	Property Name	Balance	Rooms/Pads)(6)	Measure	Rooms/Pads) ($)(12)	(# of payments)(15)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	912,333	Sq. Ft.	417	L(24), D(91), O(5)	12/31/2013	40,917,796	12,689,002	28,228,794	12/31/2012	40,127,406	12,525,866	27,601,540
Loan	2	25 Broadway (28)	10.9%	956,554	Sq. Ft.	261	L(25), D(91), O(4)	12/31/2013	34,951,296	15,447,068	19,504,228	12/31/2012	34,781,774	14,122,060	20,659,714
Loan	3	Cottonwood Mall	8.8%	410,452	Sq. Ft.	255	L(25), D(88), O(7)	T-12 1/31/2014	18,832,034	5,248,090	13,583,944	12/31/2013	18,614,790	5,191,875	13,422,915
Loan	4	Hyatt Place Austin Downtown	4.7%	296	Rooms	190,878	L(25), D(91), O(4)	T-12 3/31/2014	16,204,063	8,617,119	7,586,944
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%	421	Rooms	108,076	L(25), D(31), O(4)	T-12 1/31/2014	18,807,029	12,828,332	5,978,697	12/31/2013	18,616,861	12,768,136	5,848,725
Property	5.01	Courtyard by Marriott Baltimore	2.1%	205	Rooms	121,856		T-12 1/31/2014	9,470,400	6,366,544	3,103,856	12/31/2013	9,341,105	6,356,856	2,984,249
Property	5.02	Courtyard by Marriott Providence	1.7%	216	Rooms	94,998		T-12 1/31/2014	9,336,629	6,461,788	2,874,841	12/31/2013	9,275,756	6,411,280	2,864,476
Loan	6	Silicon Valley Hotel Portfolio	3.1%	299	Rooms	123,746	L(24), D(92), O(4)	T-12 3/31/2014	11,833,018	7,293,273	4,539,746	12/31/2013	11,287,381	7,130,216	4,157,165
Property	6.01	Wild Palms Hotel	1.8%	208	Rooms	102,043		T-12 3/31/2014	6,849,413	4,313,458	2,535,955	12/31/2013	6,480,451	4,186,931	2,293,520
Property	6.02	Hotel Avante	1.3%	91	Rooms	173,352		T-12 3/31/2014	4,983,605	2,979,815	2,003,790	12/31/2013	4,806,930	2,943,285	1,863,645
Loan	7	Yonkers Gateway Center	3.1%	436,906	Sq. Ft.	84	L(25), D(91), O(4)	T-12 1/31/2014	10,211,718	4,610,849	5,600,869	12/31/2013	10,053,315	4,043,501	6,009,814
Loan	8	DC Mixed Use Portfolio V (30)	2.9%	183,557	Sq. Ft.	191	L(24), D(31), O(5)
Property	8.01	6896 Laurel Street NW (26)	1.3%	69,735	Sq. Ft.	222
Property	8.02	711 D Street NW	0.5%	14,007	Sq. Ft.	425		12/31/2013	310,496	200,823	109,673
Property	8.03	4821 Annapolis Road	0.4%	34,179	Sq. Ft.	148		12/31/2013	510,377	152,136	358,241	12/31/2012	564,661	155,713	408,948
Property	8.04	910 F Street NW	0.4%	7,410	Sq. Ft.	607		12/31/2013	498,143	138,807	359,336	12/31/2012	428,343	136,071	292,272
Property	8.05	425 Brightseat Road	0.3%	58,226	Sq. Ft.	69		12/31/2013	922,084	503,450	418,634	12/31/2012	917,153	526,861	390,292
Loan	9	Indigo on Forest	2.8%	1,217	Units	27,527	L(24), D(93), O(3)	T-3 2/28/2014 Ann.	8,584,152	4,960,660	3,623,492	12/31/2013	8,184,694	4,960,660	3,224,034
Loan	10	Casa del Monte MHC	2.6%	657	Pads	47,068	L(26), D(91), O(3)	12/31/2013	5,155,948	1,841,298	3,314,650	12/31/2012	5,109,739	1,719,964	3,389,775
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%	702	Units	43,020	L(24), D(92), O(4)	T-12 1/31/2014	5,232,462	2,546,629	2,685,833	12/31/2013	5,239,272	2,516,400	2,722,872
Property	11.01	Village at Wyoga Lake	1.1%	240	Units	52,917		T-12 1/31/2014	1,920,347	812,647	1,107,700	12/31/2013	1,919,628	802,282	1,117,346
Property	11.02	Towers at Wyoga Lake	1.0%	264	Units	44,697		T-12 1/31/2014	1,982,452	917,272	1,065,180	12/31/2013	1,986,118	898,741	1,087,377
Property	11.03	Richmond Hills	0.5%	198	Units	28,788		T-12 1/31/2014	1,329,663	816,710	512,953	12/31/2013	1,333,526	815,377	518,149
Loan	12	Crowne Plaza Houston River Oaks	2.3%	354	Rooms	78,390	L(24), D(92), O(4)	12/31/2013	12,587,221	9,091,507	3,495,714	12/31/2012	11,421,467	8,657,130	2,764,337
Loan	13	LA Multifamily Portfolio (30)	2.3%	325	Units	84,154	L(25), D(91), O(4)	T-12 2/28/2014	3,584,676	892,157	2,692,519	12/31/2013	3,566,539	926,696	2,639,843
Property	13.01	1746 North Cherokee Avenue	0.7%	89	Units	95,000		T-12 2/28/2014	1,071,274	275,065	796,209	12/31/2013	1,075,414	296,002	779,412
Property	13.02	2017 Argyle Avenue	0.5%	71	Units	91,549		T-12 2/28/2014	843,919	201,910	642,009	12/31/2013	840,537	204,959	635,578
Property	13.03	1516 North Hobart Boulevard	0.3%	40	Units	83,750		T-12 2/28/2014	426,900	86,658	340,242	12/31/2013	422,860	94,542	328,318
Property	13.04	1516 North Normandie Avenue	0.2%	40	Units	67,500		T-12 2/28/2014	395,296	102,363	292,933	12/31/2013	391,345	108,928	282,417
Property	13.05	3205 Descanso Drive	0.2%	26	Units	99,038		T-12 2/28/2014	310,739	63,500	247,239	12/31/2013	302,096	61,609	240,487
Property	13.06	746 South Normandie Avenue	0.2%	35	Units	58,571		T-12 2/28/2014	303,532	97,418	206,114	12/31/2013	302,862	93,459	209,403
Property	13.07	129 North Oxford Avenue	0.1%	24	Units	71,667		T-12 2/28/2014	233,016	65,242	167,774	12/31/2013	231,425	67,198	164,227
Loan	14	Marble Cliff Commons (26)	2.2%	276	Units	96,467	L(24), D(92), O(4)	T-12 1/31/2014	4,488,330	1,863,745	2,624,585	12/31/2013	4,499,277	1,878,045	2,621,232
Loan	15	The Seekonk Crossing	1.9%	224,078	Sq. Ft.	103	L(26), D(31), O(3)	T-12 1/31/2014	2,601,267	840,952	1,760,315	12/31/2013	2,663,812	856,565	1,807,247
Loan	16	Westin Virginia Beach (26)	1.7%	236	Rooms	87,712	L(24), D(91), O(5)	T-12 2/28/2014	11,151,387	8,641,600	2,509,787	12/31/2013	11,231,616	8,700,551	2,531,065
Loan	17	ART Florida Multifamily Portfolio 2	1.7%	419	Units	47,733	L(25), D(91), O(4)	12/31/2013	3,002,034	1,234,145	1,767,889	12/31/2012	2,791,684	1,117,424	1,674,260
Property	17.01	Mosswood	0.5%	147	Units	44,388		12/31/2013	962,397	453,674	508,723	12/31/2012	868,993	390,315	478,678
Property	17.02	Bridgeport	0.5%	99	Units	54,747		12/31/2013	740,771	280,889	459,882	12/31/2012	715,192	236,666	478,527
Property	17.03	Winter Woods	0.4%	101	Units	48,267		12/31/2013	761,408	290,414	470,994	12/31/2012	726,543	270,577	455,966
Property	17.04	Hobe Sound	0.3%	72	Units	44,167		12/31/2013	537,458	209,168	328,290	12/31/2012	480,956	219,866	261,090
Loan	18	Park Slope Storage Deluxe	1.4%	70,225	Sq. Ft.	242	L(24), D(92), O(4)	T-12 2/28/2014	2,115,448	776,405	1,339,043	12/31/2013	1,971,152	725,931	1,245,221
Loan	19	Brookwood on the Green (29)	1.3%	340	Units	47,059	L(26), D(90), O(4)	T-7 12/31/2013 Ann.	3,115,977	1,401,200	1,714,777	12/31/2012	2,926,095	1,571,387	1,354,708
Loan	20	Scottsdale Commons (26)(30)	1.3%	69,482	Sq. Ft.	218	L(25), D(91), O(4)	12/31/2013	2,012,875	380,967	1,631,908	12/31/2012	2,074,866	372,046	1,702,820
Loan	21	HomeGoods & Jo-Ann Stores	1.2%	58,699	Sq. Ft.	248	L(25), D(91), O(4)	12/31/2013	1,816,193	464,723	1,351,470
Property	21.01	Jo-Ann Fabrics	0.9%	33,699	Sq. Ft.	319		12/31/2013	1,367,106	356,136	1,010,970
Property	21.02	HomeGoods	0.3%	25,000	Sq. Ft.	152		12/31/2013	449,087	108,587	340,500
Loan	22	Woodside Avenue Storage Deluxe	1.2%	68,055	Sq. Ft.	213	L(24), D(92), O(4)	T-12 3/31/2014	1,656,376	633,283	1,023,093	12/31/2013	1,492,948	627,397	865,551
Loan	23	Armonk Square	1.2%	44,821	Sq. Ft.	324	L(34), D(88), O(4)
Loan	24	North Medical Center	1.2%	85,597	Sq. Ft.	164	L(25), D(56), O(3)	T-12 2/28/2014	2,047,938	864,724	1,183,214	12/31/2013	2,043,587	841,873	1,201,714
Loan	25	Buschwood I & II	1.1%	171,166	Sq. Ft.	79	L(27), D(29), O(4)	T-12 11/30/2013	2,379,967	1,216,184	1,163,782	12/31/2012	2,288,024	1,460,400	827,624
Loan	26	330 South Tryon Office	1.0%	65,570	Sq. Ft.	183	L(25), D(92), O(3)	T-12 2/28/2014	1,856,597	809,435	1,047,162	12/31/2013	1,897,938	816,480	1,081,458
Loan	27	Deerpath Plaza (29)	1.0%	47,192	Sq. Ft.	254	L(28), D(88), O(4)	12/31/2013	1,680,281	438,323	1,241,958	12/31/2012	1,431,413	440,022	991,391
Loan	28	Marketplace at Lake Boone	1.0%	78,216	Sq. Ft.	149	L(25), D(22), O(13)	12/31/2013	1,623,824	561,117	1,062,707	12/31/2012	885,247	423,088	462,159
Property	28.01	2245 Gateway Access Point	0.4%	33,626	Sq. Ft.	126
Property	28.02	4025 Lake Boone Trail	0.3%	27,059	Sq. Ft.	149
Property	28.03	4035 Lake Boone Trail	0.3%	17,531	Sq. Ft.	192
Loan	29	Darlington Court Apartments	1.0%	209	Units	55,280	L(28), D(88), O(4)	T-12 1/31/2014	1,996,920	910,701	1,086,219	12/31/2013	1,979,939	923,505	1,056,434
Loan	30	University Centre West III	0.9%	83,936	Sq. Ft.	128	L(25), D(91), O(4)	12/31/2013	1,791,628	814,525	977,103	12/31/2012	1,987,465	852,806	1,134,659
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%	410	Units	26,053	L(32), D(84), O(4)	12/31/2013	3,775,131	2,245,335	1,529,796	12/31/2012	3,740,589	2,067,074	1,673,515
Property	31.01	Siegel Suites Tropicana	0.6%	224	Units	29,598		12/31/2013	2,273,818	1,279,570	994,248	12/31/2012	2,290,511	1,193,786	1,096,725
Property	31.02	Siegel Suites Boulder II	0.3%	186	Units	21,783		12/31/2013	1,501,313	965,765	535,548	12/31/2012	1,450,078	873,288	576,790
Loan	32	Kunkel Portfolio (30)	0.9%	184,285	Sq. Ft.	56	L(24), D(92), O(4)	12/31/2013	2,098,921	1,070,150	1,028,771	12/31/2012	1,769,342	1,451,265	318,077
Property	32.01	Kunkel Square	0.4%	37,381	Sq. Ft.	128		12/31/2013	531,419	224,300	307,119	12/31/2012	207,805	196,767	11,038
Property	32.02	Hulman Building	0.2%	70,757	Sq. Ft.	36		12/31/2013	749,090	386,566	362,524	12/31/2012	752,509	395,682	356,827
Property	32.03	Court Building	0.1%	43,065	Sq. Ft.	38		12/31/2013	489,382	284,600	204,782	12/31/2012	480,000	677,136	-197,136
Property	32.04	Fendrich Plaza	0.1%	33,082	Sq. Ft.	41		12/31/2013	329,029	174,684	154,345	12/31/2012	329,028	181,680	147,348
Loan	33	Mesquite Town Center	0.9%	209,766	Sq. Ft.	49	L(25), D(91), O(4)	12/31/2013	1,611,059	545,829	1,065,230	12/31/2012	1,644,184	500,517	1,143,667
Loan	34	St. John Crossings	0.8%	94,167	Sq. Ft.	103	L(24), D(92), O(4)	12/31/2013	1,640,108	571,903	1,068,205	12/31/2012	1,648,599	581,203	1,067,396
Loan	35	Dundalk Village	0.8%	116,773	Sq. Ft.	80	L(25), D(91), O(4)	12/31/2013	1,358,964	593,869	765,095
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	115	Rooms	79,510	L(29), D(27), O(4)	T-12 9/30/2013	3,963,320	2,666,705	1,296,615	12/31/2012	3,697,714	2,581,348	1,116,366
Loan	37	Canterbury Palms Apartments	0.7%	120	Units	73,125	L(24), D(92), O(4)	12/31/2013	1,383,342	582,956	800,386	12/31/2012	1,344,928	574,142	770,786
Loan	38	USA Self Storage Ft. Lauderdale	0.7%	79,571	Sq. Ft.	104	L(30), D(89), O(4)	T-12 1/31/2014	1,086,166	406,222	679,944	12/31/2012	877,371	445,399	431,972
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	121	Rooms	68,175	L(29), D(27), O(4)	T-12 9/30/2013	3,337,855	2,231,863	1,105,992	12/31/2012	3,218,891	2,209,080	1,009,811
Loan	40	The Arbor at Tallwood	0.7%	120	Units	68,333	L(26), D(91), O(3)	12/31/2013	1,400,743	725,756	674,987	12/31/2012	1,288,677	622,205	666,471
Loan	41	25 Crossroads Drive	0.7%	81,791	Sq. Ft.	98	L(27), D(90), O(3)	T-12 11/30/2013	2,213,305	1,007,941	1,205,364	12/31/2012	2,260,489	956,573	1,303,917
Loan	42	Canterbury Crossing	0.6%	304	Units	23,026	L(25), D(90), O(5)	12/31/2013	1,615,657	805,724	809,933	12/31/2012	1,555,996	780,481	775,516
Loan	43	Lockaway Storage Encino	0.6%	108,845	Sq. Ft.	64	L(24), YM1(93), O(3)	12/31/2013	1,079,773	442,807	636,966	12/31/2012	1,020,423	434,732	585,691
Loan	44	Cortez Village Townhomes	0.6%	93	Units	72,581	L(28), D(89), O(3)	12/31/2013	1,068,061	99,673	968,388	12/31/2012	892,786	165,843	726,943
Loan	45	Siegel Suites Swenson (29)	0.6%	330	Units	20,361	L(32), D(84), O(4)	12/31/2013	2,629,751	1,486,362	1,143,389	12/31/2012	2,406,017	1,333,399	1,072,618
Loan	46	Arrowhead MHC Portfolio	0.5%	541	Pads	12,121	L(29), D(87), O(4)	12/31/2013	1,540,901	794,069	746,832	12/31/2012	1,484,092	783,752	700,340
Property	46.01	Arrowhead Lake	0.3%	247	Pads	14,539		12/31/2013	770,532	336,890	433,642	12/31/2012	724,834	339,509	385,325
Property	46.02	Swanton Meadows	0.1%	136	Pads	11,447		12/31/2013	399,641	238,109	161,532	12/31/2012	387,026	233,391	153,635
Property	46.03	Sylvania Estates	0.1%	92	Pads	9,158		12/31/2013	210,747	130,826	79,921	12/31/2012	213,025	116,350	96,675
Property	46.04	Grand Rapids	0.0%	66	Pads	8,591		12/31/2013	159,981	88,244	71,737	12/31/2012	159,206	94,502	64,704
Loan	47	700 East Dayton	0.5%	206,745	Sq. Ft.	30	L(29), D(87), O(4)	T-12 9/30/2013	954,062	143,532	810,530	12/31/2012	1,001,207	126,482	874,725
Loan	48	Home MHC	0.5%	136	Pads	44,301	L(25), D(92), O(3)	12/31/2013	822,985	297,261	525,724	12/31/2012	793,758	306,967	486,791
Loan	49	Harbourtown MHC	0.5%	228	Pads	24,123	L(25), D(92), O(3)	T-12 1/31/2014	863,293	323,243	540,049	12/31/2013	862,487	326,740	535,747
Loan	50	Big Beaver Center	0.5%	23,850	Sq. Ft.	230	L(25), D(90), O(5)
Loan	51	Gander Mountain Dothan	0.4%	45,600	Sq. Ft.	115	L(28), D(88), O(4)
Loan	52	Water’s Edge Apartments	0.4%	192	Units	26,769	L(26), D(90), O(4)	12/31/2013	1,408,126	818,515	589,611	12/31/2012	959,791	831,414	128,377
Loan	53	Lamplighter MHC	0.4%	229	Pads	19,246	L(27), D(30), O(3)	T-12 11/30/2013	1,083,686	594,810	488,876	12/31/2012	970,232	620,709	349,523
Loan	54	Lockaway Storage Babcock	0.3%	49,800	Sq. Ft.	71	L(25), D(92), O(3)	T-12 1/31/2014	560,933	227,181	333,752	12/31/2013	557,645	230,215	327,430
Loan	55	Belle Oak Apartments	0.3%	120	Units	29,500	L(24), D(92), O(4)	12/31/2013	972,523	611,884	360,639	12/31/2012	937,076	590,472	346,604
Loan	56	CVS - Centerville	0.3%	9,750	Sq. Ft.	327	L(26), D(91), O(3)	12/31/2013	399,795	71,324	328,471	12/31/2012	400,775	59,703	341,072
Loan	57	Eaton Square Apartments	0.2%	48	Units	50,625	L(24), D(92), O(4)	T-9 2/28/2014 Ann.	472,744	274,418	198,326	12/31/2012	507,753	223,926	283,827
Loan	58	2675 Patrick & 6145 Harrison	0.2%	47,421	Sq. Ft.	44	L(27), D(89), O(4)	12/31/2013	350,411	100,937	249,474	12/31/2012	382,412	112,652	269,761
Loan	59	Oakridge MHC	0.1%	108	Pads	15,709	L(26), D(91), O(3)	12/31/2013	392,500	251,820	140,680	12/31/2012	391,700	224,600	167,100

A-1-5

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Third Most	Third	Third	Third
Property			Initial Pool	Recent Operating	Most Recent	Most Recent	Most Recent	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten
Flag	ID	Property Name	Balance	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield (12)	Debt Yield (12)	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	12/31/2011	37,875,112	11,786,374	26,088,738	8.0%	7.8%	31,870,450	43,622,355	13,068,486	30,553,869	273,700	707,901	29,572,268
Loan	2	25 Broadway (28)	10.9%	12/31/2011	38,419,047	15,396,026	23,023,021	9.6%	9.0%	34,738,525	40,179,347	16,170,960	24,008,387	191,311	1,238,086	22,578,990
Loan	3	Cottonwood Mall	8.8%	12/31/2012	18,308,917	5,353,245	12,955,672	12.4%	11.9%	11,462,718	18,678,090	5,675,801	13,002,290	102,613	410,452	12,489,225
Loan	4	Hyatt Place Austin Downtown	4.7%					12.7%	11.3%	14,701,407	16,204,063	9,009,635	7,194,428	810,203		6,384,225
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%	12/31/2012	17,736,170	11,768,607	5,967,563	13.4%	11.7%	17,405,956	18,915,236	12,822,551	6,092,685	756,609		5,336,075
Property	5.01	Courtyard by Marriott Baltimore	2.1%	12/31/2012	9,190,925	6,014,568	3,176,357			8,937,807	9,578,607	6,360,330	3,218,277	383,144		2,835,132
Property	5.02	Courtyard by Marriott Providence	1.7%	12/31/2012	8,545,245	5,754,039	2,791,206			8,468,149	9,336,629	6,462,221	2,874,408	373,465		2,500,943
Loan	6	Silicon Valley Hotel Portfolio	3.1%	12/31/2012	10,208,172	6,524,421	3,683,750	12.0%	10.8%	11,573,623	11,790,969	7,334,096	4,456,873	471,639		3,985,234
Property	6.01	Wild Palms Hotel	1.8%	12/31/2012	5,675,035	3,811,685	1,863,350			6,682,038	6,810,865	4,322,358	2,488,507	272,435		2,216,072
Property	6.02	Hotel Avante	1.3%	12/31/2012	4,533,137	2,712,736	1,820,400			4,891,585	4,980,104	3,011,738	1,968,366	199,204		1,769,162
Loan	7	Yonkers Gateway Center	3.1%	12/31/2012	9,234,612	3,962,044	5,272,568	12.7%	11.8%	7,062,129	9,829,540	5,145,177	4,684,364	88,458	230,891	4,365,015
Loan	8	DC Mixed Use Portfolio V (30)	2.9%					9.2%	8.8%	4,479,172	4,838,667	1,629,530	3,209,136	45,056	91,779	3,072,302
Property	8.01	6896 Laurel Street NW (26)	1.3%							1,711,297	2,000,667	499,978	1,500,689	13,947	34,868	1,451,875
Property	8.02	711 D Street NW	0.5%							725,827	739,828	247,086	492,741	2,941	7,004	482,796
Property	8.03	4821 Annapolis Road	0.4%	12/31/2011	555,809	162,721	393,088			606,176	633,468	174,959	458,509	11,621	17,090	429,798
Property	8.04	910 F Street NW	0.4%	12/31/2011	113,916	90,827	23,089			417,640	585,908	212,368	373,540	1,408	3,705	368,427
Property	8.05	425 Brightseat Road	0.3%	12/31/2011	943,137	543,358	399,779			1,018,232	878,797	495,139	383,658	15,139	29,113	339,406
Loan	9	Indigo on Forest	2.8%	12/31/2012	7,253,260	4,525,958	2,727,302	10.8%	9.6%	9,386,328	8,599,881	4,971,648	3,628,233	415,946		3,212,287
Loan	10	Casa del Monte MHC	2.6%	12/31/2011	4,972,692	1,811,557	3,161,135	10.8%	10.7%	4,848,660	5,099,081	1,768,346	3,330,735	32,850		3,297,885
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%	12/31/2012	5,294,664	2,404,839	2,889,825	8.9%	8.2%	5,637,204	5,221,577	2,523,881	2,697,696	210,600		2,487,096
Property	11.01	Village at Wyoga Lake	1.1%	12/31/2012	2,005,761	729,381	1,276,380			2,058,300	1,916,977	794,636	1,122,341	72,000		1,050,341
Property	11.02	Towers at Wyoga Lake	1.0%	12/31/2012	2,003,688	880,572	1,123,116			2,121,780	1,974,671	926,676	1,047,995	79,200		968,795
Property	11.03	Richmond Hills	0.5%	12/31/2012	1,285,215	794,886	490,329			1,457,124	1,329,929	802,569	527,360	59,400		467,960
Loan	12	Crowne Plaza Houston River Oaks	2.3%	12/31/2011	9,893,385	7,787,521	2,105,864	12.4%	10.6%	10,078,380	12,466,261	9,014,660	3,451,601	498,650		2,952,950
Loan	13	LA Multifamily Portfolio (30)	2.3%	12/31/2012	3,516,521	1,005,803	2,510,718	8.3%	8.0%	3,634,516	3,483,109	1,200,607	2,282,502	81,250		2,201,252
Property	13.01	1746 North Cherokee Avenue	0.7%	12/31/2012	1,082,350	339,911	742,439			1,091,110	1,047,882	366,887	680,995	22,250		658,745
Property	13.02	2017 Argyle Avenue	0.5%	12/31/2012	835,516	193,453	642,063			841,041	805,662	269,435	536,227	17,750		518,477
Property	13.03	1516 North Hobart Boulevard	0.3%	12/31/2012	411,122	99,227	311,895			436,710	418,298	126,060	292,238	10,000		282,238
Property	13.04	1516 North Normandie Avenue	0.2%	12/31/2012	374,550	106,460	268,091			402,796	384,980	141,527	243,453	10,000		233,453
Property	13.05	3205 Descanso Drive	0.2%	12/31/2012	296,328	63,072	233,256			319,362	305,647	98,165	207,482	6,500		200,982
Property	13.06	746 South Normandie Avenue	0.2%	12/31/2012	289,229	142,670	146,559			306,600	294,634	124,134	170,500	8,750		161,750
Property	13.07	129 North Oxford Avenue	0.1%	12/31/2012	227,426	61,011	166,415			236,897	226,006	74,399	151,607	6,000		145,607
Loan	14	Marble Cliff Commons (26)	2.2%	12/31/2012	4,378,388	1,770,905	2,607,484	8.7%	8.5%	4,605,408	4,482,230	2,162,481	2,319,749	69,000		2,250,749
Loan	15	The Seekonk Crossing	1.9%	12/31/2012	2,291,857	826,555	1,465,302	8.7%	8.3%	2,472,583	3,035,418	1,042,989	1,992,429	34,876	48,374	1,909,179
Loan	16	Westin Virginia Beach (26)	1.7%	12/31/2012	11,249,699	8,862,776	2,386,923	13.3%	11.0%	8,191,473	11,677,475	8,934,216	2,743,259	467,099		2,276,160
Loan	17	ART Florida Multifamily Portfolio 2	1.7%					9.4%	8.7%	3,130,878	3,110,578	1,237,802	1,872,776	125,700		1,747,076
Property	17.01	Mosswood	0.5%							1,037,064	1,016,601	455,355	561,246	44,100		517,146
Property	17.02	Bridgeport	0.5%							785,454	773,929	282,083	491,846	29,700		462,146
Property	17.03	Winter Woods	0.4%							767,208	776,384	290,895	485,489	30,300		455,189
Property	17.04	Hobe Sound	0.3%							541,152	543,664	209,470	334,194	21,600		312,594
Loan	18	Park Slope Storage Deluxe	1.4%					8.6%	8.6%	2,508,385	2,230,222	761,107	1,469,115	10,538		1,458,577
Loan	19	Brookwood on the Green (29)	1.3%	12/31/2011	2,858,206	1,566,230	1,291,976	10.2%	9.6%	2,991,032	3,115,977	1,491,404	1,624,573	85,000		1,539,573
Loan	20	Scottsdale Commons (26)(30)	1.3%	12/31/2011	1,976,894	412,337	1,564,557	11.5%	11.0%	1,942,777	2,210,303	471,958	1,738,345	13,896	62,534	1,661,915
Loan	21	HomeGoods & Jo-Ann Stores	1.2%					8.4%	8.2%	1,360,970	1,725,384	499,231	1,226,153	10,055	23,313	1,192,785
Property	21.01	Jo-Ann Fabrics	0.9%							1,010,970	1,298,751	382,111	916,640	5,055		911,585
Property	21.02	HomeGoods	0.3%							350,000	426,633	117,120	309,513	5,000	23,313	281,201
Loan	22	Woodside Avenue Storage Deluxe	1.2%					8.4%	8.3%	1,948,100	1,860,326	640,619	1,219,707	10,208		1,209,499
Loan	23	Armonk Square	1.2%					8.6%	8.3%	1,170,037	1,863,699	617,460	1,246,239	7,689	34,591	1,203,959
Loan	24	North Medical Center	1.2%	12/31/2012	2,103,013	792,466	1,310,547	9.6%	8.6%	1,585,244	2,197,797	853,280	1,344,517	42,280	94,484	1,207,753
Loan	25	Buschwood I & II	1.1%	12/31/2011	2,109,598	1,367,075	742,523	11.2%	10.1%	3,239,450	2,940,608	1,433,592	1,507,016	42,792	105,401	1,358,823
Loan	26	330 South Tryon Office	1.0%	12/31/2012	1,688,190	812,929	875,261	9.0%	8.5%	1,279,894	1,826,806	743,031	1,083,774	15,081	52,456	1,016,237
Loan	27	Deerpath Plaza (29)	1.0%	12/31/2011	1,386,622	428,123	958,499	10.4%	9.8%	1,448,218	1,693,700	440,187	1,253,513	9,438	70,800	1,173,274
Loan	28	Marketplace at Lake Boone	1.0%					11.7%	10.5%	1,774,113	1,881,355	519,338	1,362,018	15,643	123,190	1,223,185
Property	28.01	2245 Gateway Access Point	0.4%
Property	28.02	4025 Lake Boone Trail	0.3%
Property	28.03	4035 Lake Boone Trail	0.3%
Loan	29	Darlington Court Apartments	1.0%	12/31/2012	1,932,611	894,567	1,038,044	9.5%	8.9%	2,117,022	2,036,327	943,912	1,092,415	63,118		1,029,297
Loan	30	University Centre West III	0.9%	12/31/2011	1,935,879	885,106	1,050,773	10.9%	9.5%	1,670,068	2,039,280	869,010	1,170,270	21,823	125,904	1,022,543
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%	12/31/2011	3,481,852	1,908,141	1,573,711	16.2%	14.9%	4,138,713	4,011,241	2,280,710	1,730,531	141,712		1,588,819
Property	31.01	Siegel Suites Tropicana	0.6%	12/31/2011	2,144,864	1,084,134	1,060,729			2,486,620	2,413,649	1,298,114	1,115,536	77,728		1,037,808
Property	31.02	Siegel Suites Boulder II	0.3%	12/31/2011	1,336,988	824,007	512,982			1,652,093	1,597,592	982,596	614,996	63,984		551,012
Loan	32	Kunkel Portfolio (30)	0.9%	12/31/2011	1,647,028	1,353,657	293,371	11.1%	9.9%	2,244,873	2,185,219	1,040,557	1,144,662	47,557	67,965	1,029,140
Property	32.01	Kunkel Square	0.4%	12/31/2011	33,984	86,159	-52,175			607,494	597,425	244,485	352,939	10,500		342,439
Property	32.02	Hulman Building	0.2%	12/31/2011	684,258	368,955	315,303			754,962	700,306	371,912	328,393	17,689	33,895	276,809
Property	32.03	Court Building	0.1%	12/31/2011	516,827	720,932	-204,105			444,448	500,822	289,256	211,566	10,766	17,968	182,832
Property	32.04	Fendrich Plaza	0.1%	12/31/2011	411,959	177,611	234,348			437,970	386,667	134,904	251,763	8,601	16,103	227,060
Loan	33	Mesquite Town Center	0.9%	12/31/2011	1,680,934	563,812	1,117,122	11.3%	9.8%	1,425,216	1,718,841	563,254	1,155,587	41,953	104,883	1,008,751
Loan	34	St. John Crossings	0.8%	12/31/2011	1,664,384	553,883	1,110,501	10.2%	8.8%	1,142,153	1,576,675	594,471	982,204	42,375	83,996	855,833
Loan	35	Dundalk Village	0.8%					9.5%	8.8%	1,456,173	1,487,893	599,942	887,951	32,017	33,809	822,125
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	12/31/2011	3,367,348	2,479,340	888,008	13.5%	11.8%	3,459,209	3,843,006	2,607,351	1,235,655	153,720		1,081,935
Loan	37	Canterbury Palms Apartments	0.7%	12/31/2011	1,302,282	590,341	711,941	8.8%	8.3%	1,419,564	1,362,660	589,689	772,971	43,680		729,291
Loan	38	USA Self Storage Ft. Lauderdale	0.7%	12/31/2011	706,246	408,296	297,950	9.4%	9.3%	1,334,880	1,183,868	401,887	781,982	10,836		771,146
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	12/31/2011	2,799,676	2,011,589	788,087	13.0%	11.4%	3,257,597	3,337,855	2,266,783	1,071,072	133,514		937,557
Loan	40	The Arbor at Tallwood	0.7%	12/31/2011	1,273,816	704,265	569,551	8.8%	8.4%	1,428,708	1,477,070	752,433	724,637	33,000		691,637
Loan	41	25 Crossroads Drive	0.7%	12/31/2011	2,303,357	1,022,799	1,280,558	13.1%	11.2%	2,145,677	2,056,360	1,004,722	1,051,638	16,358	140,709	894,571
Loan	42	Canterbury Crossing	0.6%	12/31/2011	1,390,044	767,190	622,854	12.2%	10.9%	1,856,268	1,677,227	826,629	850,598	86,944		763,654
Loan	43	Lockaway Storage Encino	0.6%	12/31/2011	846,716	361,156	485,560	9.3%	9.1%	1,313,220	1,092,862	442,117	650,745	16,327		634,419
Loan	44	Cortez Village Townhomes	0.6%					9.3%	9.0%	1,030,834	990,917	360,894	630,023	23,250		606,773
Loan	45	Siegel Suites Swenson (29)	0.6%	12/31/2011	2,255,823	1,246,439	1,009,384	16.3%	14.5%	2,823,974	2,626,544	1,529,859	1,096,685	119,460		977,225
Loan	46	Arrowhead MHC Portfolio	0.5%	12/31/2011	1,482,648	812,917	669,731	11.3%	10.9%	1,771,354	1,552,052	808,500	743,552	30,721		712,831
Property	46.01	Arrowhead Lake	0.3%	12/31/2011	733,110	357,170	375,940			890,324	777,559	347,034	430,525	12,427		418,098
Property	46.02	Swanton Meadows	0.1%	12/31/2011	382,109	260,978	121,131			386,784	398,825	233,212	165,613	10,915		154,698
Property	46.03	Sylvania Estates	0.1%	12/31/2011	214,855	110,321	104,534			320,160	215,799	135,663	80,136	4,404		75,732
Property	46.04	Grand Rapids	0.0%	12/31/2011	152,574	84,448	68,126			174,086	159,870	92,591	67,278	2,975		64,303
Loan	47	700 East Dayton	0.5%					11.8%	10.7%	816,323	884,666	148,385	736,281	31,012	38,369	666,901
Loan	48	Home MHC	0.5%	12/31/2011	765,585	304,022	461,563	8.6%	8.5%	837,480	816,419	298,166	518,253	6,800		511,453
Loan	49	Harbourtown MHC	0.5%	12/31/2012	829,416	321,853	507,563	10.5%	10.3%	979,368	885,539	305,668	579,871	11,400		568,471
Loan	50	Big Beaver Center	0.5%					12.1%	11.3%	729,875	818,069	153,469	664,600	3,578	40,490	620,532
Loan	51	Gander Mountain Dothan	0.4%					10.6%	10.6%	605,662	569,322	17,080	552,243			552,243
Loan	52	Water’s Edge Apartments	0.4%					12.1%	11.0%	1,502,724	1,499,178	875,771	623,408	57,600		565,808
Loan	53	Lamplighter MHC	0.4%					9.9%	9.6%	879,500	1,089,251	653,427	435,824	11,450		424,374
Loan	54	Lockaway Storage Babcock	0.3%	12/31/2012	559,478	230,309	329,169	9.4%	9.2%	633,480	560,933	227,194	333,739	7,470		326,269
Loan	55	Belle Oak Apartments	0.3%	12/31/2011	875,290	572,033	303,257	11.3%	10.1%	1,047,840	991,745	591,029	400,716	42,120		358,596
Loan	56	CVS - Centerville	0.3%	12/31/2011	396,102	60,793	335,309	10.6%	10.4%	345,059	418,186	80,485	337,701	5,377		332,324
Loan	57	Eaton Square Apartments	0.2%					9.8%	9.2%	539,907	491,658	253,497	238,161	14,996		223,165
Loan	58	2675 Patrick & 6145 Harrison	0.2%	12/31/2011	334,651	112,561	222,090	10.7%	9.8%	374,268	330,946	106,915	224,031	7,587	11,855	204,588
Loan	59	Oakridge MHC	0.1%	12/31/2011	407,300	230,534	176,766	9.5%	9.1%	429,888	392,730	231,691	161,039	7,221		153,818

A-1-6

COMM 2014-CCRE17

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

% of

Property

Initial Pool

Ownership

Ground Lease

Ground Lease

Lease

Lease

Flag

ID

Property Name

Balance

Interest(16)

Expiration(16)

Extension Terms(16)

Largest Tenant (19)(20)(21)(22)

SF

Expiration (18)

2nd Largest Tenant (20)(21)

SF

Expiration (18)

Loan

1

Bronx Terminal Market (28)(30)(31)

11.7%

Leasehold

09/13/2055

5 options, 10 years each

Target

188,446

10/01/2033

BJ’s Wholesale Club

130,099

08/01/2029

Loan

2

25 Broadway (28)

10.9%

Fee Simple

Léman Manhattan Preparatory School

179,885

09/30/2030

Teach for America

129,827

01/31/2032

Loan

3

Cottonwood Mall

8.8%

Fee Simple

Regal Cinema

80,360

12/31/2016

Old Navy

14,915

04/30/2023

Loan

4

Hyatt Place Austin Downtown

4.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

5

ARC Marriott Hotel Portfolio(31)

3.8%

Fee Simple

Property

5.01

Courtyard by Marriott Baltimore

2.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

5.02

Courtyard by Marriott Providence

1.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

6

Silicon Valley Hotel Portfolio

3.1%

Fee Simple

Property

6.01

Wild Palms Hotel

1.8%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

6.02

Hotel Avante

1.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

7

Yonkers Gateway Center

3.1%

Leasehold

05/31/2060

None

Burlington Coat Factory

196,000

06/29/2034

Pathmark

50,085

03/31/2015

Loan

8

DC Mixed Use Portfolio V (30)

2.9%

Fee Simple

Property

8.01

6896 Laurel Street NW (26)

1.3%

Fee Simple

EF International Language Schools, Inc.

69,735

04/30/2024

NAP

NAP

NAP

Property

8.02

711 D Street NW

0.5%

Fee Simple

The Public Policy Fund, Inc.

5,860

02/28/2023

Fastcase, Inc.

4,517

04/30/2019

Property

8.03

4821 Annapolis Road

0.4%

Fee Simple

Gussini Fashion & Shoes

10,500

08/31/2017

Value Furniture

6,994

06/30/2021

Property

8.04

910 F Street NW

0.4%

Fee Simple

District of Pi Restaurant

5,960

12/31/2021

Amorini Panini

1,450

09/30/2020

Property

8.05

425 Brightseat Road

0.3%

Fee Simple

State of Maryland

45,000

02/28/2020

Prince George’s County Maryland

13,226

06/30/2014

Loan

9

Indigo on Forest

2.8%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

10

Casa del Monte MHC

2.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

11

Northeast Ohio Multifamily Portfolio

2.5%

Fee Simple

Property

11.01

Village at Wyoga Lake

1.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.02

Towers at Wyoga Lake

1.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.03

Richmond Hills

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

12

Crowne Plaza Houston River Oaks

2.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

13

LA Multifamily Portfolio (30)

2.3%

Fee Simple

Property

13.01

1746 North Cherokee Avenue

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

13.02

2017 Argyle Avenue

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

13.03

1516 North Hobart Boulevard

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

13.04

1516 North Normandie Avenue

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

13.05

3205 Descanso Drive

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

13.06

746 South Normandie Avenue

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

13.07

129 North Oxford Avenue

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

14

Marble Cliff Commons (26)

2.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

15

The Seekonk Crossing

1.9%

Fee Simple

BJ’s Wholesale Club

109,339

08/31/2032

Hobby Lobby

42,549

03/31/2024

Loan

16

Westin Virginia Beach (26)

1.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

17

ART Florida Multifamily Portfolio 2

1.7%

Fee Simple

Property

17.01

Mosswood

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

17.02

Bridgeport

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

17.03

Winter Woods

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

17.04

Hobe Sound

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

18

Park Slope Storage Deluxe

1.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

19

Brookwood on the Green (29)

1.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

20

Scottsdale Commons (26)(30)

1.3%

Fee Simple

Fresh & Easy

14,412

06/30/2023

BevMo!

14,202

11/30/2022

Loan

21

HomeGoods & Jo-Ann Stores

1.2%

Fee Simple

Property

21.01

Jo-Ann Fabrics

0.9%

Fee Simple

Jo-Ann Stores, Inc.

33,699

01/31/2029

NAP

NAP

NAP

Property

21.02

HomeGoods

0.3%

Fee Simple

Home Goods, Inc

25,000

08/31/2018

NAP

NAP

NAP

Loan

22

Woodside Avenue Storage Deluxe

1.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

23

Armonk Square

1.2%

Fee Simple

DeCicco’s

18,000

05/31/2023

Fortina

3,300

05/31/2018

Loan

24

North Medical Center

1.2%

Fee Simple

St. Joseph’s Medical, PC

24,882

12/31/2025

Digestive Disease Center

9,843

02/28/2018

Loan

25

Buschwood I & II

1.1%

Fee Simple

Liberty Mutual Insurance Co.

25,600

06/30/2017

GN Enterprises, LLC

18,540

11/30/2014

Loan

26

330 South Tryon Office

1.0%

Fee Simple

Charlotte Chamber of Commerce

29,975

03/31/2015

BBVA

11,865

07/31/2021

Loan

27

Deerpath Plaza (29)

1.0%

Fee Simple

Patient Wolf Trading Company

7,879

09/30/2019

LaSalle Bank NA

6,675

11/30/2016

Loan

28

Marketplace at Lake Boone

1.0%

Fee Simple

Property

28.01

2245 Gateway Access Point

0.4%

Fee Simple

AT Allen & Company

8,619

09/30/2018

Varrow

7,889

08/31/2019

Property

28.02

4025 Lake Boone Trail

0.3%

Fee Simple

Ashton Woods

8,982

07/31/2020

Buffalo Brothers

5,645

11/30/2020

Property

28.03

4035 Lake Boone Trail

0.3%

Fee Simple

Doctor’s Vision Center

4,187

05/31/2019

Salonspace

3,300

02/28/2018

Loan

29

Darlington Court Apartments

1.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

30

University Centre West III

0.9%

Fee Simple

Wells Fargo Advisors, LLC

13,000

10/31/2016

City of Coral Springs

12,094

02/14/2017

Loan

31

Siegel Suites Tropicana/Boulder II (29)

0.9%

Fee Simple

Property

31.01

Siegel Suites Tropicana

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

31.02

Siegel Suites Boulder II

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

32

Kunkel Portfolio (30)

0.9%

Fee Simple

Property

32.01

Kunkel Square

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

32.02

Hulman Building

0.2%

Fee Simple

BFOH

28,500

07/31/2017

Evansville Commerce Bank

12,595

01/31/2018

Property

32.03

Court Building

0.1%

Fee Simple

Catholic Charities

3,564

03/31/2015

Kinkade & Associates

2,761

01/31/2015

Property

32.04

Fendrich Plaza

0.1%

Fee Simple

Division of Family & Child

25,613

04/01/2018

NAP

NAP

NAP

Loan

33

Mesquite Town Center

0.9%

Fee Simple

Burlington Coat Factory

75,953

01/31/2019

Ashley Furniture HomeStore

52,984

12/31/2017

Loan

34

St. John Crossings

0.8%

Fee Simple

Shop ’N Save

66,244

08/31/2022

Applebee’s

5,063

11/30/2018

Loan

35

Dundalk Village

0.8%

Fee Simple

Caring Hands

14,121

11/30/2023

Rite Aid

9,061

04/30/2021

Loan

36

Hilton Garden Inn Sarasota (29)(30)

0.8%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

37

Canterbury Palms Apartments

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

38

USA Self Storage Ft. Lauderdale

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

39

Hampton Inn Sarasota (29)(30)

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

40

The Arbor at Tallwood

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

41

25 Crossroads Drive

0.7%

Fee Simple

Chesapeake Urology Associates, P.A.

19,222

11/30/2018

FISERV Solutions, Inc.

11,231

08/31/2019

Loan

42

Canterbury Crossing

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

43

Lockaway Storage Encino

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

44

Cortez Village Townhomes

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

45

Siegel Suites Swenson (29)

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

46

Arrowhead MHC Portfolio

0.5%

Fee Simple

Property

46.01

Arrowhead Lake

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

46.02

Swanton Meadows

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

46.03

Sylvania Estates

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

46.04

Grand Rapids

0.0%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

47

700 East Dayton

0.5%

Fee Simple

Clover Holdings

206,745

12/31/2019

NAP

NAP

NAP

Loan

48

Home MHC

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

49

Harbourtown MHC

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

50

Big Beaver Center

0.5%

Fee Simple

Casual Male Retail Group

9,000

07/18/2018

AT&T Wireless

5,000

07/31/2023

Loan

51

Gander Mountain Dothan

0.4%

Fee Simple

Gander Mountain Company

45,600

11/29/2028

NAP

NAP

NAP

Loan

52

Water’s Edge Apartments

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

53

Lamplighter MHC

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

54

Lockaway Storage Babcock

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

55

Belle Oak Apartments

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

56

CVS - Centerville

0.3%

Fee Simple

CVS

9,750

01/31/2030

NAP

NAP

NAP

Loan

57

Eaton Square Apartments

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

58

2675 Patrick & 6145 Harrison

0.2%

Fee Simple

Mallorca Magnetics, Inc

11,811

04/30/2016

Valley Press Of Las Vegas

4,177

03/31/2016

Loan

59

Oakridge MHC

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

A-1-7

COMM 2014-CCRE17

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

% of

Property

Initial Pool

Lease

Lease

Lease

Occupancy

Flag

ID

Property Name

Balance

3rd Largest Tenant (20)(21)(22)

SF

Expiration (18)

4th Largest Tenant (19)(20)(21)

SF

Expiration (18)

5th Largest Tenant (20)

SF

Expiration (18)

Occupancy (17)(21)

As-of Date

Loan

1

Bronx Terminal Market (28)(30)(31)

11.7%

Home Depot

124,955

02/01/2034

Toys ’R’ Us / Babies ‘R’ Us

76,921

01/31/2020

Burlington Coat Factory

74,329

01/01/2028

99.3%

04/01/2014

Loan

2

25 Broadway (28)

10.9%

Deloitte LLP

121,368

12/31/2016

WeWork

86,322

12/31/2034

City University of New York

43,785

01/31/2022

95.8%

03/13/2014

Loan

3

Cottonwood Mall

8.8%

Ulta Beauty

10,163

10/31/2020

Shoe Dept. Encore

9,549

01/31/2022

Express Women

9,286

01/31/2017

96.0%

03/31/2014

Loan

4

Hyatt Place Austin Downtown

4.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

66.4%

03/31/2014

Loan

5

ARC Marriott Hotel Portfolio(31)

3.8%

74.8%

01/31/2014

Property

5.01

Courtyard by Marriott Baltimore

2.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

69.5%

01/31/2014

Property

5.02

Courtyard by Marriott Providence

1.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

79.9%

01/31/2014

Loan

6

Silicon Valley Hotel Portfolio

3.1%

76.7%

03/31/2014

Property

6.01

Wild Palms Hotel

1.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

73.9%

03/31/2014

Property

6.02

Hotel Avante

1.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

83.2%

03/31/2014

Loan

7

Yonkers Gateway Center

3.1%

Best Buy

42,226

01/31/2017

Alamo Drafthouse Cinema

25,596

06/30/2023

DSW

22,000

11/30/2018

99.5%

03/05/2014

Loan

8

DC Mixed Use Portfolio V (30)

2.9%

98.2%

03/31/2014

Property

8.01

6896 Laurel Street NW (26)

1.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/31/2014

Property

8.02

711 D Street NW

0.5%

Neighborhood Restaurant Group XV, LLC

3,630

01/31/2024

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/31/2014

Property

8.03

4821 Annapolis Road

0.4%

7-Eleven, Inc.

3,863

07/31/2023

Tri-Star Medical Supply LLC

2,021

01/31/2019

Tina’s Deli & Liquors

1,843

03/31/2015

90.2%

03/31/2014

Property

8.04

910 F Street NW

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/31/2014

Property

8.05

425 Brightseat Road

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/31/2014

Loan

9

Indigo on Forest

2.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

86.9%

03/01/2014

Loan

10

Casa del Monte MHC

2.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

99.5%

02/10/2014

Loan

11

Northeast Ohio Multifamily Portfolio

2.5%

91.0%

03/03/2014

Property

11.01

Village at Wyoga Lake

1.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

87.9%

03/03/2014

Property

11.02

Towers at Wyoga Lake

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.7%

03/03/2014

Property

11.03

Richmond Hills

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

93.9%

03/03/2014

Loan

12

Crowne Plaza Houston River Oaks

2.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

80.2%

12/31/2013

Loan

13

LA Multifamily Portfolio (30)

2.3%

97.8%

03/10/2014

Property

13.01

1746 North Cherokee Avenue

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/10/2014

Property

13.02

2017 Argyle Avenue

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

98.6%

03/10/2014

Property

13.03

1516 North Hobart Boulevard

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

97.5%

03/10/2014

Property

13.04

1516 North Normandie Avenue

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

95.0%

03/10/2014

Property

13.05

3205 Descanso Drive

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/10/2014

Property

13.06

746 South Normandie Avenue

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.4%

03/10/2014

Property

13.07

129 North Oxford Avenue

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/10/2014

Loan

14

Marble Cliff Commons (26)

2.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.3%

04/03/2014

Loan

15

The Seekonk Crossing

1.9%

Big Lots

27,620

01/31/2017

Staples

18,000

02/28/2022

Pier One Imports

8,658

02/28/2019

96.7%

03/01/2014

Loan

16

Westin Virginia Beach (26)

1.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

70.0%

02/28/2014

Loan

17

ART Florida Multifamily Portfolio 2

1.7%

94.5%

Various

Property

17.01

Mosswood

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

90.5%

02/01/2014

Property

17.02

Bridgeport

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

98.0%

02/01/2014

Property

17.03

Winter Woods

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.0%

02/06/2014

Property

17.04

Hobe Sound

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

95.8%

02/01/2014

Loan

18

Park Slope Storage Deluxe

1.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

75.1%

03/31/2014

Loan

19

Brookwood on the Green (29)

1.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

95.0%

01/22/2014

Loan

20

Scottsdale Commons (26)(30)

1.3%

Choice Pet Supply

5,190

12/31/2019

Sleep America, LLC

5,000

11/30/2023

Mutual of Omaha

4,200

12/31/2015

94.5%

02/12/2014

Loan

21

HomeGoods & Jo-Ann Stores

1.2%

100.0%

05/06/2014

Property

21.01

Jo-Ann Fabrics

0.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/06/2014

Property

21.02

HomeGoods

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/06/2014

Loan

22

Woodside Avenue Storage Deluxe

1.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

78.5%

03/31/2014

Loan

23

Armonk Square

1.2%

JPMorgan Chase

3,191

01/01/2024

Holmes

3,000

10/31/2023

Peachwave Yogurt

1,950

10/31/2023

100.0%

12/31/2013

Loan

24

North Medical Center

1.2%

ChildTime Corp

5,888

06/30/2016

Premiere Catering

4,878

MTM

Syracuse Hematology Onco

4,392

05/31/2017

94.5%

03/31/2014

Loan

25

Buschwood I & II

1.1%

Molina Healthcare Phase I

17,170

07/31/2019

GSA - FDA

12,447

05/31/2020

Molina Healthcare Phase III

9,374

07/31/2019

89.3%

02/28/2014

Loan

26

330 South Tryon Office

1.0%

AI Design

9,300

02/28/2025

Perkins & Will

9,093

05/31/2020

NAP

NAP

NAP

91.9%

03/07/2014

Loan

27

Deerpath Plaza (29)

1.0%

Schiller, DuCanto & Fleck

5,570

08/31/2016

Deerpath Executive Suites

3,229

09/30/2017

Sussex Enterprises Inc.

2,841

10/31/2019

96.1%

01/01/2014

Loan

28

Marketplace at Lake Boone

1.0%

95.7%

03/07/2014

Property

28.01

2245 Gateway Access Point

0.4%

JKR Eldercare

5,393

02/28/2019

Park Sterling Bank

4,806

09/30/2019

Vein Clinics of America

3,931

10/31/2022

94.1%

03/07/2014

Property

28.02

4025 Lake Boone Trail

0.3%

Greystone

4,016

03/31/2020

Real Food Cary

2,400

01/31/2023

HealthSource

1,785

05/31/2022

94.9%

03/07/2014

Property

28.03

4035 Lake Boone Trail

0.3%

JLRA Investments

2,703

12/31/2017

618 Bistro

2,500

05/31/2020

Tumble Gym

2,237

06/30/2019

100.0%

03/07/2014

Loan

29

Darlington Court Apartments

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.2%

12/25/2013

Loan

30

University Centre West III

0.9%

Berkshire Hathaway Home Services Florida Realty

10,122

05/31/2016

Beech Street Café

5,956

02/16/2019

Program Underwriters, LLC

4,153

03/31/2015

83.4%

02/16/2014

Loan

31

Siegel Suites Tropicana/Boulder II (29)

0.9%

94.1%

03/06/2014

Property

31.01

Siegel Suites Tropicana

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.2%

03/06/2014

Property

31.02

Siegel Suites Boulder II

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.1%

03/06/2014

Loan

32

Kunkel Portfolio (30)

0.9%

84.8%

Various

Property

32.01

Kunkel Square

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

02/17/2014

Property

32.02

Hulman Building

0.2%

The AME Group

5,026

11/10/2015

Best Listing LLC

2,540

04/30/2015

The Accounting Group LLC

1,450

06/30/2014

82.5%

02/13/2014

Property

32.03

Court Building

0.1%

Barber & Bauer, LLP

2,432

07/31/2015

Diehl Evaluation & Consulting

1,277

05/31/2018

CHA Consulting, Inc. 2

1,191

04/01/2016

81.3%

02/21/2014

Property

32.04

Fendrich Plaza

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

77.4%

02/28/2014

Loan

33

Mesquite Town Center

0.9%

Home Zone Furniture

27,760

12/31/2018

Hancock Fabrics

15,000

11/30/2019

Salons Elite

12,281

10/31/2017

95.5%

02/06/2014

Loan

34

St. John Crossings

0.8%

Rainbow Apparel

4,200

01/31/2016

Mimi Beauty Supply

3,168

05/31/2018

Total Rental Care, Inc

2,800

03/31/2020

98.5%

01/14/2014

Loan

35

Dundalk Village

0.8%

DaVita Dialysis

6,102

02/28/2021

M&T Bank

3,039

12/31/2017

PRP Learning

2,772

11/30/2023

90.9%

02/04/2014

Loan

36

Hilton Garden Inn Sarasota (29)(30)

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

78.9%

09/30/2013

Loan

37

Canterbury Palms Apartments

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/20/2014

Loan

38

USA Self Storage Ft. Lauderdale

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.0%

01/31/2014

Loan

39

Hampton Inn Sarasota (29)(30)

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

69.6%

09/30/2013

Loan

40

The Arbor at Tallwood

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.2%

01/07/2014

Loan

41

25 Crossroads Drive

0.7%

The Dame Company Linwood’s

9,921

07/31/2018

Mid-Atlantic Nephrology Associates, P.A.

7,959

01/31/2022

VSMR Enterprises, Inc.

3,875

06/30/2019

89.2%

01/01/2014

Loan

42

Canterbury Crossing

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

93.1%

03/24/2014

Loan

43

Lockaway Storage Encino

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

80.3%

12/31/2013

Loan

44

Cortez Village Townhomes

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

98.9%

11/10/2013

Loan

45

Siegel Suites Swenson (29)

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.4%

03/06/2014

Loan

46

Arrowhead MHC Portfolio

0.5%

69.7%

02/12/2014

Property

46.01

Arrowhead Lake

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

74.9%

02/12/2014

Property

46.02

Swanton Meadows

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

66.2%

02/12/2014

Property

46.03

Sylvania Estates

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

59.8%

02/12/2014

Property

46.04

Grand Rapids

0.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

71.2%

02/12/2014

Loan

47

700 East Dayton

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/06/2014

Loan

48

Home MHC

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

03/26/2014

Loan

49

Harbourtown MHC

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

89.0%

03/01/2014

Loan

50

Big Beaver Center

0.5%

Piada Streetside

3,000

09/30/2018

Halo Burger

2,500

07/15/2018

Nail Salon

2,350

09/30/2018

100.0%

02/24/2014

Loan

51

Gander Mountain Dothan

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/06/2014

Loan

52

Water’s Edge Apartments

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

89.6%

03/07/2014

Loan

53

Lamplighter MHC

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

82.1%

01/08/2014

Loan

54

Lockaway Storage Babcock

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

87.3%

02/12/2014

Loan

55

Belle Oak Apartments

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.7%

03/07/2014

Loan

56

CVS - Centerville

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/01/2014

Loan

57

Eaton Square Apartments

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

87.5%

02/28/2014

Loan

58

2675 Patrick & 6145 Harrison

0.2%

J. Hamilton Productions

3,519

01/31/2015

Mr. Haney Sports, INC

3,200

02/29/2016

J. D. & Associates

2,932

09/30/2015

100.0%

03/06/2014

Loan

59

Oakridge MHC

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.3%

02/01/2014

A-1-8

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
Property			Initial Pool	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax	Insurance	Insurance	Engineering
Flag	ID	Property Name	Balance	Reserves($)(23)	Reserves ($)(24)	Reserves($)(23)	Reserves ($)(24)	Reserves($)(23)	Reserves ($)(24)	Reserves($)(23)	Reserves ($)(24)	Reserves($)(23)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%		Springing		Springing		Springing		Springing
Loan	2	25 Broadway (28)	10.9%		15,943	20,420,098	79,713	1,693,530	423,383	422,627	46,959	165,000
Loan	3	Cottonwood Mall	8.8%		8,551		34,204	66,667	66,667		Springing
Loan	4	Hyatt Place Austin Downtown	4.7%	30,460	2.0% of prior month’s gross revenues			397,850	99,462		Springing
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%		4.0% of prior month’s gross revenues			619,028	167,606		Springing
Property	5.01	Courtyard by Marriott Baltimore	2.1%
Property	5.02	Courtyard by Marriott Providence	1.7%
Loan	6	Silicon Valley Hotel Portfolio	3.1%		1/12 of 4.0% of annual gross income			97,333	24,333		Springing	50,396
Property	6.01	Wild Palms Hotel	1.8%
Property	6.02	Hotel Avante	1.3%
Loan	7	Yonkers Gateway Center	3.1%		7,282				Springing		Springing	104,664
Loan	8	DC Mixed Use Portfolio V (30)	2.9%		3,977		7,648	249,728	62,432	17,963	1,283	18,938
Property	8.01	6896 Laurel Street NW (26)	1.3%
Property	8.02	711 D Street NW	0.5%
Property	8.03	4821 Annapolis Road	0.4%
Property	8.04	910 F Street NW	0.4%
Property	8.05	425 Brightseat Road	0.3%
Loan	9	Indigo on Forest	2.8%		34,662			370,833	74,167	176,341	14,695	2,000,000
Loan	10	Casa del Monte MHC	2.6%		2,738			263,800	52,760	16,564	4,141	122,813
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%		Springing			225,500	37,583	26,667	13,333
Property	11.01	Village at Wyoga Lake	1.1%
Property	11.02	Towers at Wyoga Lake	1.0%
Property	11.03	Richmond Hills	0.5%
Loan	12	Crowne Plaza Houston River Oaks	2.3%		1/12 of 4.0% of prior year’s gross revenues			199,000	49,717	93,722	8,600
Loan	13	LA Multifamily Portfolio (30)	2.3%		6,771			29,167	29,167		8,013	62,500
Property	13.01	1746 North Cherokee Avenue	0.7%
Property	13.02	2017 Argyle Avenue	0.5%
Property	13.03	1516 North Hobart Boulevard	0.3%
Property	13.04	1516 North Normandie Avenue	0.2%
Property	13.05	3205 Descanso Drive	0.2%
Property	13.06	746 South Normandie Avenue	0.2%
Property	13.07	129 North Oxford Avenue	0.1%
Loan	14	Marble Cliff Commons (26)	2.2%		6,417			344,000	57,333	49,970	3,844	38,832
Loan	15	The Seekonk Crossing	1.9%		2,906		4,031		49,210	6,038	3,034
Loan	16	Westin Virginia Beach (26)	1.7%		4.0% of prior month’s gross revenues			253,530	31,422		Springing
Loan	17	ART Florida Multifamily Portfolio 2	1.7%		10,475			35,000	17,500	21,325	10,663	18,344
Property	17.01	Mosswood	0.5%
Property	17.02	Bridgeport	0.5%
Property	17.03	Winter Woods	0.4%
Property	17.04	Hobe Sound	0.3%
Loan	18	Park Slope Storage Deluxe	1.4%		878			36,619	7,324	34,203	Springing
Loan	19	Brookwood on the Green (29)	1.3%		7,083			104,657	34,886		Springing	140,063
Loan	20	Scottsdale Commons (26)(30)	1.3%		1,992		5,211		13,480	14,956	1,917	36,876
Loan	21	HomeGoods & Jo-Ann Stores	1.2%		734		2,935	76,000	7,000	10,602	5,301
Property	21.01	Jo-Ann Fabrics	0.9%
Property	21.02	HomeGoods	0.3%
Loan	22	Woodside Avenue Storage Deluxe	1.2%		851			17,693	4,423	21,932	Springing
Loan	23	Armonk Square	1.2%		634		2,835	43,333	21,667	5,675	Springing
Loan	24	North Medical Center	1.2%	63,000	1,426	67,000	8,671	111,630	27,907	26,196	3,274
Loan	25	Buschwood I & II	1.1%	250,000	Springing	478,707	14,264	51,749	17,250	128,589	11,690	29,612
Loan	26	330 South Tryon Office	1.0%		1,257		4,371	56,667	11,333	6,427	1,285
Loan	27	Deerpath Plaza (29)	1.0%		985		5,900	65,000	12,600	11,500	2,300	99,625
Loan	28	Marketplace at Lake Boone	1.0%		1,304	75,694	10,781	44,991	11,248	10,634	9,822
Property	28.01	2245 Gateway Access Point	0.4%
Property	28.02	4025 Lake Boone Trail	0.3%
Property	28.03	4035 Lake Boone Trail	0.3%
Loan	29	Darlington Court Apartments	1.0%		5,260			45,000	30,000	8,000	7,100	30,813
Loan	30	University Centre West III	0.9%		1,850		10,500	136,500	22,800	48,500	9,700
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%		13,700			57,000	13,379	6,750	5,100	2,250
Property	31.01	Siegel Suites Tropicana	0.6%
Property	31.02	Siegel Suites Boulder II	0.3%
Loan	32	Kunkel Portfolio (30)	0.9%		4,102	200,000	8,304	25,000	15,600	13,000	4,900	48,788
Property	32.01	Kunkel Square	0.4%
Property	32.02	Hulman Building	0.2%
Property	32.03	Court Building	0.1%
Property	32.04	Fendrich Plaza	0.1%
Loan	33	Mesquite Town Center	0.9%		4,720		8,740	69,623	23,208		Springing	157,109
Loan	34	St. John Crossings	0.8%		3,531		3,924	183,894	30,800	6,555	1,200	54,690
Loan	35	Dundalk Village	0.8%		2,631	30,500	2,548	103,931	10,393	17,827	2,640	52,500
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%		1/12 of 1.0% of prior year’s gross revenues				12,500	500	7,534
Loan	37	Canterbury Palms Apartments	0.7%	65,700	3,640			101,198	16,866		4,129	222,625
Loan	38	USA Self Storage Ft. Lauderdale	0.7%		1,667			11,366	11,366	28,879	4,729
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%		1/12 of 1.0% of prior year’s gross revenues				8,800	500	5,792
Loan	40	The Arbor at Tallwood	0.7%	300,000	3,000			54,000	18,000	29,000	2,500	69,980
Loan	41	25 Crossroads Drive	0.7%		1,363	300,000	Springing	71,840	14,368	11,024	1,225	29,375
Loan	42	Canterbury Crossing	0.6%		7,245			47,799	9,560		Springing	250,000
Loan	43	Lockaway Storage Encino	0.6%		1,361				16,126		Springing
Loan	44	Cortez Village Townhomes	0.6%		1,938			15,040	7,520	4,648	4,648
Loan	45	Siegel Suites Swenson (29)	0.6%		12,375			28,000	6,239	4,134	3,300	27,300
Loan	46	Arrowhead MHC Portfolio	0.5%		2,558			9,300	9,300	17,000	2,100	107,375
Property	46.01	Arrowhead Lake	0.3%
Property	46.02	Swanton Meadows	0.1%
Property	46.03	Sylvania Estates	0.1%
Property	46.04	Grand Rapids	0.0%
Loan	47	700 East Dayton	0.5%		2,584			75,365	18,841	12,500	2,000
Loan	48	Home MHC	0.5%		567			33,676	5,613	1,708	1,708	52,969
Loan	49	Harbourtown MHC	0.5%	22,800	Springing			12,626	3,156	11,036	Springing	19,575
Loan	50	Big Beaver Center	0.5%		400		4,124	13,487	2,350		Springing
Loan	51	Gander Mountain Dothan	0.4%	68,400		286,800			Springing	1,450	Springing
Loan	52	Water’s Edge Apartments	0.4%	270,600	4,800			60,000	8,600	28,000	3,500	80,625
Loan	53	Lamplighter MHC	0.4%	22,900	Springing			9,470	4,737	1,341	671	218,750
Loan	54	Lockaway Storage Babcock	0.3%		623			20,982	5,245	3,486	Springing
Loan	55	Belle Oak Apartments	0.3%		3,510			19,126	3,825	15,609	7,805	33,500
Loan	56	CVS - Centerville	0.3%					2,435	1,218	3,444	1,722
Loan	57	Eaton Square Apartments	0.2%		1,250			24,175	2,686		Springing	26,313
Loan	58	2675 Patrick & 6145 Harrison	0.2%		625		1,000		2,000	5,600	Springing
Loan	59	Oakridge MHC	0.1%		602			1,898	1,898	4,750	475

A-1-9

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Other
Property			Initial Pool	Other	Reserves
Flag	ID	Property Name	Balance	Reserves ($)(20)(23)(24)(25)	Description (20)(25)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	Springing	Ground Rent Reserve (Monthly: Springing)
Loan	2	25 Broadway (28)	10.9%	10,622,058	Rent Concession Reserve (Upfront: 10,622,058); Additional Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	3	Cottonwood Mall	8.8%
Loan	4	Hyatt Place Austin Downtown	4.7%
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%	1,775,000	PIP Reserve (Upfront: 1,775,000)
Property	5.01	Courtyard by Marriott Baltimore	2.1%
Property	5.02	Courtyard by Marriott Providence	1.7%
Loan	6	Silicon Valley Hotel Portfolio	3.1%	80,000	Zoning Protection Insurance Reserve (Upfront: 80,000)
Property	6.01	Wild Palms Hotel	1.8%
Property	6.02	Hotel Avante	1.3%
Loan	7	Yonkers Gateway Center	3.1%	442,500	Alamo TI (Upfront: 300,000); Condemnation Insurance (Upfront: 82,500); Free Rent Holdback (Upfront: 60,000); Environmental Monitoring (Monthly: 834); Ground Rent (Monthly: Springing)
Loan	8	DC Mixed Use Portfolio V (30)	2.9%	1,652,378	EF International & PG County Reserves (Upfront: 1,465,562, Monthly: Springing); Tenant Obligations (Upfront: 160,494); Common Charge (Upfront: 26,322, Monthly: 1/12 of budget); Tenant Cash Trap (Monthly: Springing)
Property	8.01	6896 Laurel Street NW (26)	1.3%
Property	8.02	711 D Street NW	0.5%
Property	8.03	4821 Annapolis Road	0.4%
Property	8.04	910 F Street NW	0.4%
Property	8.05	425 Brightseat Road	0.3%
Loan	9	Indigo on Forest	2.8%
Loan	10	Casa del Monte MHC	2.6%
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%	1,350,000	Renovation Reserve (Upfront: 1,350,000)
Property	11.01	Village at Wyoga Lake	1.1%
Property	11.02	Towers at Wyoga Lake	1.0%
Property	11.03	Richmond Hills	0.5%
Loan	12	Crowne Plaza Houston River Oaks	2.3%	Springing	Franchise Agreement Termination Reserve (One-time Springing: 1,000,000); PIP Reserve (One-time Springing)
Loan	13	LA Multifamily Portfolio (30)	2.3%
Property	13.01	1746 North Cherokee Avenue	0.7%
Property	13.02	2017 Argyle Avenue	0.5%
Property	13.03	1516 North Hobart Boulevard	0.3%
Property	13.04	1516 North Normandie Avenue	0.2%
Property	13.05	3205 Descanso Drive	0.2%
Property	13.06	746 South Normandie Avenue	0.2%
Property	13.07	129 North Oxford Avenue	0.1%
Loan	14	Marble Cliff Commons (26)	2.2%	40,000	O&M Reserve (Upfront: 40,000)
Loan	15	The Seekonk Crossing	1.9%	60,278	Hobby Lobby Rent Reserve (Upfront: 60,278); Big Lots Reserve (Monthly: Springing)
Loan	16	Westin Virginia Beach (26)	1.7%	Ongoing	Common Charges Reserve (Monthly: Ongoing)
Loan	17	ART Florida Multifamily Portfolio 2	1.7%
Property	17.01	Mosswood	0.5%
Property	17.02	Bridgeport	0.5%
Property	17.03	Winter Woods	0.4%
Property	17.04	Hobe Sound	0.3%
Loan	18	Park Slope Storage Deluxe	1.4%
Loan	19	Brookwood on the Green (29)	1.3%
Loan	20	Scottsdale Commons (26)(30)	1.3%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	21	HomeGoods & Jo-Ann Stores	1.2%	Springing	HomeGoods Reserve (Springing Monthly: Excess Cash Flow); Jo-Ann Reserve (Springing Monthly: Excess Cash Flow)
Property	21.01	Jo-Ann Fabrics	0.9%
Property	21.02	HomeGoods	0.3%
Loan	22	Woodside Avenue Storage Deluxe	1.2%
Loan	23	Armonk Square	1.2%	500,000	Debt Service Reserve (Upfront: 500,000); Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	24	North Medical Center	1.2%
Loan	25	Buschwood I & II	1.1%	343,059	Free Rent Reserve (Upfront: 343,059); Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	26	330 South Tryon Office	1.0%	2,900,000	Upfront Major Tenant TILC Reserve (Upfront: 1,849,532); BBVA Holdback Reserve (Upfront: 571,218); AI Design Holdback Reserve (Upfront: 479,250)
Loan	27	Deerpath Plaza (29)	1.0%	205,574	Rent Abatement Reserve (Upfront: 205,574); Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	28	Marketplace at Lake Boone	1.0%	12,376	Free Rent Reserve (Upfront: 7,878); Condominium Assessment Reserve (Upfront: 4,498, Monthly: 4,498)
Property	28.01	2245 Gateway Access Point	0.4%
Property	28.02	4025 Lake Boone Trail	0.3%
Property	28.03	4035 Lake Boone Trail	0.3%
Loan	29	Darlington Court Apartments	1.0%
Loan	30	University Centre West III	0.9%	38,962	Rent Abatement Reserve (Upfront: 38,962)
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%
Property	31.01	Siegel Suites Tropicana	0.6%
Property	31.02	Siegel Suites Boulder II	0.3%
Loan	32	Kunkel Portfolio (30)	0.9%	400,000	Kunkel Square Reserve (Upfront: 400,000); Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Property	32.01	Kunkel Square	0.4%
Property	32.02	Hulman Building	0.2%
Property	32.03	Court Building	0.1%
Property	32.04	Fendrich Plaza	0.1%
Loan	33	Mesquite Town Center	0.9%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	34	St. John Crossings	0.8%	Springing	Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	35	Dundalk Village	0.8%	1,800	Ground Rent Reserve (Upfront: 1,800; Monthly: Springing); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	1,500,000	PIP Reserve (Upfront: 1,500,000)
Loan	37	Canterbury Palms Apartments	0.7%
Loan	38	USA Self Storage Ft. Lauderdale	0.7%
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	1,800,000	PIP Reserve (Upfront: 1,800,000); Common Charges Reserve (Monthly: Springing)
Loan	40	The Arbor at Tallwood	0.7%
Loan	41	25 Crossroads Drive	0.7%	300,000	Major Tenant Reserve Fund (Upfront: 300,000)
Loan	42	Canterbury Crossing	0.6%
Loan	43	Lockaway Storage Encino	0.6%
Loan	44	Cortez Village Townhomes	0.6%
Loan	45	Siegel Suites Swenson (29)	0.6%
Loan	46	Arrowhead MHC Portfolio	0.5%	100,000	Mobile Home Reserve (Upfront: 100,000; Monthly: Springing)
Property	46.01	Arrowhead Lake	0.3%
Property	46.02	Swanton Meadows	0.1%
Property	46.03	Sylvania Estates	0.1%
Property	46.04	Grand Rapids	0.0%
Loan	47	700 East Dayton	0.5%	Springing	Special Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	48	Home MHC	0.5%
Loan	49	Harbourtown MHC	0.5%	100,000	Sewer Line Replacement Escrow Fund (Upfront: 100,000)
Loan	50	Big Beaver Center	0.5%
Loan	51	Gander Mountain Dothan	0.4%
Loan	52	Water’s Edge Apartments	0.4%	500,000	Stabilization Reserve (Upfront: 500,000)
Loan	53	Lamplighter MHC	0.4%
Loan	54	Lockaway Storage Babcock	0.3%
Loan	55	Belle Oak Apartments	0.3%
Loan	56	CVS - Centerville	0.3%
Loan	57	Eaton Square Apartments	0.2%
Loan	58	2675 Patrick & 6145 Harrison	0.2%
Loan	59	Oakridge MHC	0.1%

A-1-10

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Environmental
Property			Initial Pool	Report	Engineering	Loan
Flag	ID	Property Name	Balance	Date	Report Date	Purpose	Sponsor
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	01/08/2014	01/07/2014	Refinance	The Related Companies, L.P.
Loan	2	25 Broadway (28)	10.9%	01/24/2014	01/27/2014	Refinance	BF&W Realty Company
Loan	3	Cottonwood Mall	8.8%	03/20/2014	03/10/2014	Recapitalization	Simon Property Group, L.P.
Loan	4	Hyatt Place Austin Downtown	4.7%	03/01/2014	03/26/2014	Acquisition	Carey Watermark Investors, Incorporated
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%			Acquisition	American Realty Capital Hospitality Operating Partnership, L.P.
Property	5.01	Courtyard by Marriott Baltimore	2.1%	02/17/2014	02/17/2014
Property	5.02	Courtyard by Marriott Providence	1.7%	02/18/2014	02/18/2014
Loan	6	Silicon Valley Hotel Portfolio	3.1%			Refinance	Jeffrey Eisenberg; Stephen T. Conley, Jr.
Property	6.01	Wild Palms Hotel	1.8%	03/21/2014	03/21/2014
Property	6.02	Hotel Avante	1.3%	03/21/2014	03/21/2014
Loan	7	Yonkers Gateway Center	3.1%	03/10/2014	03/10/2014	Refinance	Irwin Ackerman
Loan	8	DC Mixed Use Portfolio V (30)	2.9%			Refinance	Norman Jemal; Douglas Jemal
Property	8.01	6896 Laurel Street NW (26)	1.3%	01/16/2014	01/13/2014
Property	8.02	711 D Street NW	0.5%	01/10/2014	01/20/2014
Property	8.03	4821 Annapolis Road	0.4%	01/08/2014	01/15/2014
Property	8.04	910 F Street NW	0.4%	01/10/2014	01/16/2014
Property	8.05	425 Brightseat Road	0.3%	01/23/2014	01/22/2014
Loan	9	Indigo on Forest	2.8%	03/12/2014	03/07/2014	Refinance	Donald Hartman; Danuel R. Stanger; Jonathan Slager
Loan	10	Casa del Monte MHC	2.6%	01/14/2014	01/13/2014	Refinance	James L. Bellinson
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%			Acquisition	The Suffolk Family Trust; RedRock Real Estate, LLC
Property	11.01	Village at Wyoga Lake	1.1%	04/10/2014	04/10/2014
Property	11.02	Towers at Wyoga Lake	1.0%	04/10/2014	04/10/2014
Property	11.03	Richmond Hills	0.5%	04/10/2014	04/10/2014
Loan	12	Crowne Plaza Houston River Oaks	2.3%	03/06/2014	03/07/2014	Refinance	Pacifica Hosts, Inc.
Loan	13	LA Multifamily Portfolio (30)	2.3%			Refinance	Zachary D. Robbins
Property	13.01	1746 North Cherokee Avenue	0.7%	03/18/2014	03/18/2014
Property	13.02	2017 Argyle Avenue	0.5%	03/18/2014	03/18/2014
Property	13.03	1516 North Hobart Boulevard	0.3%	03/18/2014	03/18/2014
Property	13.04	1516 North Normandie Avenue	0.2%	03/18/2014	03/18/2014
Property	13.05	3205 Descanso Drive	0.2%	03/14/2014	03/18/2014
Property	13.06	746 South Normandie Avenue	0.2%	03/18/2014	03/18/2014
Property	13.07	129 North Oxford Avenue	0.1%	03/14/2014	03/18/2014
Loan	14	Marble Cliff Commons (26)	2.2%	03/14/2014	03/14/2014	Acquisition	Matthew Skvarla; David Spies; Keith Rubenstein; Philip M. Welch
Loan	15	The Seekonk Crossing	1.9%	01/16/2014	02/21/2014	Refinance	Francis Greenburger
Loan	16	Westin Virginia Beach (26)	1.7%	06/21/2013	06/21/2013	Refinance	Daniel A. Hoffler; Louis S. Haddad; American Realty Capital Hospitality Trust, Inc.
Loan	17	ART Florida Multifamily Portfolio 2	1.7%			Refinance	Arbor Realty SR, Inc.
Property	17.01	Mosswood	0.5%	03/12/2014	03/10/2014
Property	17.02	Bridgeport	0.5%	03/12/2014	03/12/2014
Property	17.03	Winter Woods	0.4%	03/08/2014	03/12/2014
Property	17.04	Hobe Sound	0.3%	03/12/2014	03/12/2014
Loan	18	Park Slope Storage Deluxe	1.4%	03/05/2014	03/04/2014	Refinance	Steven J. Guttman
Loan	19	Brookwood on the Green (29)	1.3%	01/22/2014	01/21/2014	Refinance	Robert C. Morgan
Loan	20	Scottsdale Commons (26)(30)	1.3%	03/11/2014	03/05/2014	Refinance	Basil Christopoulos
Loan	21	HomeGoods & Jo-Ann Stores	1.2%			Acquisition	Mojtaba Sajjadieh
Property	21.01	Jo-Ann Fabrics	0.9%	03/13/2014	03/12/2014
Property	21.02	HomeGoods	0.3%	03/12/2014	03/12/2014
Loan	22	Woodside Avenue Storage Deluxe	1.2%	03/05/2014	03/04/2014	Refinance	Steven J. Guttman
Loan	23	Armonk Square	1.2%	06/24/2013	03/24/2014	Refinance	Alan Zaretsky
Loan	24	North Medical Center	1.2%	03/20/2014	04/03/2014	Refinance	A. John Merola
Loan	25	Buschwood I & II	1.1%	12/10/2013	12/10/2013	Refinance	James R. Heistand
Loan	26	330 South Tryon Office	1.0%	03/21/2014	03/21/2014	Acquisition	Grubb Real Estate Investment Company, LLC; W. Clay Grubb
Loan	27	Deerpath Plaza (29)	1.0%	11/01/2013	11/04/2013	Refinance	Michelle M. Klarchek; Phoenix Trust Dated August 2, 2011
Loan	28	Marketplace at Lake Boone	1.0%			Acquisition	Singerman Real Estate Opportunity Fund I, L.P.; Singerman Real Estate Opportunity Fund I-A, L.P.
Property	28.01	2245 Gateway Access Point	0.4%	01/20/2014	03/05/2014
Property	28.02	4025 Lake Boone Trail	0.3%	01/20/2014	03/05/2014
Property	28.03	4035 Lake Boone Trail	0.3%	01/20/2014	03/05/2014
Loan	29	Darlington Court Apartments	1.0%	12/03/2013	12/02/2013	Refinance	Brian E. Basic
Loan	30	University Centre West III	0.9%	01/23/2014	01/22/2014	Refinance	Gisele Rahael
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%			Refinance	Stephen Siegel
Property	31.01	Siegel Suites Tropicana	0.6%	07/26/2013	08/09/2013
Property	31.02	Siegel Suites Boulder II	0.3%	07/26/2013	08/09/2013
Loan	32	Kunkel Portfolio (30)	0.9%			Refinance	Benjamin J. Kunkel
Property	32.01	Kunkel Square	0.4%	01/22/2014	01/22/2014
Property	32.02	Hulman Building	0.2%	01/23/2014	01/23/2014
Property	32.03	Court Building	0.1%	01/22/2014	01/22/2014
Property	32.04	Fendrich Plaza	0.1%	01/22/2014	01/22/2014
Loan	33	Mesquite Town Center	0.9%	02/26/2014	02/26/2014	Acquisition	Jimmy Yee
Loan	34	St. John Crossings	0.8%	12/27/2013	12/26/2013	Acquisition	Levy Family Trust; Kenneth Levy
Loan	35	Dundalk Village	0.8%	02/21/2014	02/21/2014	Refinance	Jonathan Ehrenfeld
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	11/06/2013	11/05/2013	Acquisition	Kiran Patel
Loan	37	Canterbury Palms Apartments	0.7%	02/06/2014	03/06/2014	Refinance	Sumentra Persaud
Loan	38	USA Self Storage Ft. Lauderdale	0.7%	10/22/2013	10/15/2013	Refinance	Thomas Wallace Moody; John Thomas Speros
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	11/06/2013	11/04/2013	Acquisition	Kiran Patel
Loan	40	The Arbor at Tallwood	0.7%	12/26/2013	12/20/2013	Acquisition	Susan D. Ralston; Harry Bookey
Loan	41	25 Crossroads Drive	0.7%	01/13/2014	01/13/2014	Refinance	MacKenzie Properties, Inc.
Loan	42	Canterbury Crossing	0.6%	11/04/2013	02/04/2014	Refinance	Robert H. Turner
Loan	43	Lockaway Storage Encino	0.6%	11/04/2013	11/04/2013	Refinance	Donald R. Clauson; Stanley Jorgensen
Loan	44	Cortez Village Townhomes	0.6%	10/11/2013	10/11/2013	Refinance	Gregg R. Wexler; Linda S. Wexler
Loan	45	Siegel Suites Swenson (29)	0.6%	06/05/2013	08/08/2013	Refinance	Stephen Siegel
Loan	46	Arrowhead MHC Portfolio	0.5%			Refinance	Mark Coleman
Property	46.01	Arrowhead Lake	0.3%	10/31/2013	11/04/2013
Property	46.02	Swanton Meadows	0.1%	10/31/2013	11/04/2013
Property	46.03	Sylvania Estates	0.1%	11/04/2013	11/04/2013
Property	46.04	Grand Rapids	0.0%	10/31/2013	11/04/2013
Loan	47	700 East Dayton	0.5%	09/19/2013	09/19/2013	Acquisition	David Binswanger; Frank G. Binswanger III
Loan	48	Home MHC	0.5%	02/05/2014	02/05/2014	Refinance	Joseph I. Wolf
Loan	49	Harbourtown MHC	0.5%	01/24/2014	03/06/2014	Refinance	Sheldon Fromson
Loan	50	Big Beaver Center	0.5%	03/04/2014	03/04/2014	Refinance	Scott Jonna; Jordan Jonna
Loan	51	Gander Mountain Dothan	0.4%	10/25/2013	10/25/2013	Acquisition	Louis J. Rogers
Loan	52	Water’s Edge Apartments	0.4%	12/18/2013	12/18/2013	Refinance	Darren C. Schamuhn; Terence W. Scott; Valerie M. Scott
Loan	53	Lamplighter MHC	0.4%	12/11/2013	01/06/2014	Acquisition	Daniel A. Myers
Loan	54	Lockaway Storage Babcock	0.3%	02/26/2014	03/28/2014	Refinance	Donald R. Clauson
Loan	55	Belle Oak Apartments	0.3%	03/14/2014	03/12/2014	Acquisition	Manuel Rodriguez; Louis Rodriguez
Loan	56	CVS - Centerville	0.3%	02/12/2014	02/12/2014	Acquisition	Richard Kassis
Loan	57	Eaton Square Apartments	0.2%	03/12/2014	03/12/2014	Refinance	Aaron Kurlansky
Loan	58	2675 Patrick & 6145 Harrison	0.2%	11/27/2013	11/29/2013	Refinance	Johnny A. Ribeiro, Jr.; LoraLee Ribeiro
Loan	59	Oakridge MHC	0.1%	01/14/2014	01/31/2014	Acquisition	Kenneth G. Waterhouse; Duane H. Berndt; Wendy M. Berndt; Duane H. Berndt and Wendy M. Berndt Community Property Trust

A-1-11

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of
Property			Initial Pool
Flag	ID	Property Name	Balance	Guarantor (27)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	The Related Companies, L.P.
Loan	2	25 Broadway (28)	10.9%	BF&W Realty Company
Loan	3	Cottonwood Mall	8.8%	Simon Property Group, L.P.
Loan	4	Hyatt Place Austin Downtown	4.7%	Carey Watermark Investors, Incorporated
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%	American Realty Capital Hospitality Operating Partnership, L.P.; AR Capital, LLC; Nicholas S. Schorsch; William M. Kahane; Edward M. Weil, Jr.; Brian S. Block; Peter M. Budko
Property	5.01	Courtyard by Marriott Baltimore	2.1%
Property	5.02	Courtyard by Marriott Providence	1.7%
Loan	6	Silicon Valley Hotel Portfolio	3.1%	Jeffrey Eisenberg; Stephen T. Conley, Jr.
Property	6.01	Wild Palms Hotel	1.8%
Property	6.02	Hotel Avante	1.3%
Loan	7	Yonkers Gateway Center	3.1%	Irwin Ackerman
Loan	8	DC Mixed Use Portfolio V (30)	2.9%	Norman Jemal; Douglas Jemal
Property	8.01	6896 Laurel Street NW (26)	1.3%
Property	8.02	711 D Street NW	0.5%
Property	8.03	4821 Annapolis Road	0.4%
Property	8.04	910 F Street NW	0.4%
Property	8.05	425 Brightseat Road	0.3%
Loan	9	Indigo on Forest	2.8%	Donald Hartman; Danuel R. Stanger; Jonathan Slager
Loan	10	Casa del Monte MHC	2.6%	James L. Bellinson
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%	The Suffolk Family Trust; RedRock Real Estate, LLC
Property	11.01	Village at Wyoga Lake	1.1%
Property	11.02	Towers at Wyoga Lake	1.0%
Property	11.03	Richmond Hills	0.5%
Loan	12	Crowne Plaza Houston River Oaks	2.3%	Pacifica Hosts, Inc.
Loan	13	LA Multifamily Portfolio (30)	2.3%	Zachary D. Robbins
Property	13.01	1746 North Cherokee Avenue	0.7%
Property	13.02	2017 Argyle Avenue	0.5%
Property	13.03	1516 North Hobart Boulevard	0.3%
Property	13.04	1516 North Normandie Avenue	0.2%
Property	13.05	3205 Descanso Drive	0.2%
Property	13.06	746 South Normandie Avenue	0.2%
Property	13.07	129 North Oxford Avenue	0.1%
Loan	14	Marble Cliff Commons (26)	2.2%	Matthew Skvarla; David Spies; Keith Rubenstein; Philip M. Welch
Loan	15	The Seekonk Crossing	1.9%	Francis Greenburger
Loan	16	Westin Virginia Beach (26)	1.7%	Daniel A. Hoffler; Louis S. Haddad; American Realty Capital Hospitality Trust, Inc.
Loan	17	ART Florida Multifamily Portfolio 2	1.7%	Arbor Realty SR, Inc.
Property	17.01	Mosswood	0.5%
Property	17.02	Bridgeport	0.5%
Property	17.03	Winter Woods	0.4%
Property	17.04	Hobe Sound	0.3%
Loan	18	Park Slope Storage Deluxe	1.4%	Steven J. Guttman
Loan	19	Brookwood on the Green (29)	1.3%	Robert C. Morgan
Loan	20	Scottsdale Commons (26)(30)	1.3%	Basil Christopoulos
Loan	21	HomeGoods & Jo-Ann Stores	1.2%	Mojtaba Sajjadieh
Property	21.01	Jo-Ann Fabrics	0.9%
Property	21.02	HomeGoods	0.3%
Loan	22	Woodside Avenue Storage Deluxe	1.2%	Steven J. Guttman
Loan	23	Armonk Square	1.2%	Alan Zaretsky
Loan	24	North Medical Center	1.2%	A. John Merola
Loan	25	Buschwood I & II	1.1%	James R. Heistand
Loan	26	330 South Tryon Office	1.0%	Grubb Real Estate Investment Company, LLC; W. Clay Grubb
Loan	27	Deerpath Plaza (29)	1.0%	Michelle M. Klarchek; Phoenix Trust Dated August 2, 2011
Loan	28	Marketplace at Lake Boone	1.0%	Singerman Real Estate Opportunity Fund I, L.P.; Singerman Real Estate Opportunity Fund I-A, L.P.
Property	28.01	2245 Gateway Access Point	0.4%
Property	28.02	4025 Lake Boone Trail	0.3%
Property	28.03	4035 Lake Boone Trail	0.3%
Loan	29	Darlington Court Apartments	1.0%	Brian E. Basic
Loan	30	University Centre West III	0.9%	Gisele Rahael
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%	Stephen Siegel
Property	31.01	Siegel Suites Tropicana	0.6%
Property	31.02	Siegel Suites Boulder II	0.3%
Loan	32	Kunkel Portfolio (30)	0.9%	Benjamin J. Kunkel
Property	32.01	Kunkel Square	0.4%
Property	32.02	Hulman Building	0.2%
Property	32.03	Court Building	0.1%
Property	32.04	Fendrich Plaza	0.1%
Loan	33	Mesquite Town Center	0.9%	Jimmy Yee
Loan	34	St. John Crossings	0.8%	Levy Family Trust; Kenneth Levy
Loan	35	Dundalk Village	0.8%	Jonathan Ehrenfeld
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	Kiran Patel
Loan	37	Canterbury Palms Apartments	0.7%	Sumentra Persaud
Loan	38	USA Self Storage Ft. Lauderdale	0.7%	Thomas Wallace Moody; John Thomas Speros
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	Kiran Patel
Loan	40	The Arbor at Tallwood	0.7%	Susan D. Ralston; Harry Bookey
Loan	41	25 Crossroads Drive	0.7%	MacKenzie Properties, Inc.
Loan	42	Canterbury Crossing	0.6%	Robert H. Turner
Loan	43	Lockaway Storage Encino	0.6%	Donald R. Clauson; Stanley Jorgensen
Loan	44	Cortez Village Townhomes	0.6%	Gregg R. Wexler; Linda S. Wexler
Loan	45	Siegel Suites Swenson (29)	0.6%	Stephen Siegel
Loan	46	Arrowhead MHC Portfolio	0.5%	Mark Coleman
Property	46.01	Arrowhead Lake	0.3%
Property	46.02	Swanton Meadows	0.1%
Property	46.03	Sylvania Estates	0.1%
Property	46.04	Grand Rapids	0.0%
Loan	47	700 East Dayton	0.5%	David Binswanger; Frank G. Binswanger III
Loan	48	Home MHC	0.5%	Joseph I. Wolf
Loan	49	Harbourtown MHC	0.5%	Sheldon Fromson
Loan	50	Big Beaver Center	0.5%	Scott Jonna; Jordan Jonna
Loan	51	Gander Mountain Dothan	0.4%	Louis J. Rogers
Loan	52	Water’s Edge Apartments	0.4%	Darren C. Schamuhn; Terence W. Scott; Valerie M. Scott
Loan	53	Lamplighter MHC	0.4%	Daniel A. Myers
Loan	54	Lockaway Storage Babcock	0.3%	Donald R. Clauson
Loan	55	Belle Oak Apartments	0.3%	Manuel Rodriguez; Louis Rodriguez
Loan	56	CVS - Centerville	0.3%	Richard Kassis
Loan	57	Eaton Square Apartments	0.2%	Aaron Kurlansky
Loan	58	2675 Patrick & 6145 Harrison	0.2%	Johnny A. Ribeiro, Jr.; LoraLee Ribeiro
Loan	59	Oakridge MHC	0.1%	Kenneth G. Waterhouse; Duane H. Berndt; Wendy M. Berndt; Duane H. Berndt and Wendy M. Berndt Community Property Trust

A-1-12

COMM 2014-CCRE17
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Existing		Future Debt
Property			Initial Pool	Additional Debt		Permitted
Flag	ID	Property Name	Balance	Amount (28)(29)	Existing Additional Debt Description (28)(29)	Type (30)
Loan	1	Bronx Terminal Market (28)(30)(31)	11.7%	240,000,000	Pari Passu Debt	Mezzanine
Loan	2	25 Broadway (28)	10.9%	120,000,000	Pari Passu Debt	NAP
Loan	3	Cottonwood Mall	8.8%		None	NAP
Loan	4	Hyatt Place Austin Downtown	4.7%		None	NAP
Loan	5	ARC Marriott Hotel Portfolio(31)	3.8%		None	NAP
Property	5.01	Courtyard by Marriott Baltimore	2.1%
Property	5.02	Courtyard by Marriott Providence	1.7%
Loan	6	Silicon Valley Hotel Portfolio	3.1%		None	NAP
Property	6.01	Wild Palms Hotel	1.8%
Property	6.02	Hotel Avante	1.3%
Loan	7	Yonkers Gateway Center	3.1%		None	NAP
Loan	8	DC Mixed Use Portfolio V (30)	2.9%		None	Mezzanine
Property	8.01	6896 Laurel Street NW (26)	1.3%
Property	8.02	711 D Street NW	0.5%
Property	8.03	4821 Annapolis Road	0.4%
Property	8.04	910 F Street NW	0.4%
Property	8.05	425 Brightseat Road	0.3%
Loan	9	Indigo on Forest	2.8%		None	NAP
Loan	10	Casa del Monte MHC	2.6%		None	NAP
Loan	11	Northeast Ohio Multifamily Portfolio	2.5%		None	NAP
Property	11.01	Village at Wyoga Lake	1.1%
Property	11.02	Towers at Wyoga Lake	1.0%
Property	11.03	Richmond Hills	0.5%
Loan	12	Crowne Plaza Houston River Oaks	2.3%		None	NAP
Loan	13	LA Multifamily Portfolio (30)	2.3%		None	Mezzanine
Property	13.01	1746 North Cherokee Avenue	0.7%
Property	13.02	2017 Argyle Avenue	0.5%
Property	13.03	1516 North Hobart Boulevard	0.3%
Property	13.04	1516 North Normandie Avenue	0.2%
Property	13.05	3205 Descanso Drive	0.2%
Property	13.06	746 South Normandie Avenue	0.2%
Property	13.07	129 North Oxford Avenue	0.1%
Loan	14	Marble Cliff Commons (26)	2.2%		None	NAP
Loan	15	The Seekonk Crossing	1.9%		None	NAP
Loan	16	Westin Virginia Beach (26)	1.7%		None	NAP
Loan	17	ART Florida Multifamily Portfolio 2	1.7%		None	NAP
Property	17.01	Mosswood	0.5%
Property	17.02	Bridgeport	0.5%
Property	17.03	Winter Woods	0.4%
Property	17.04	Hobe Sound	0.3%
Loan	18	Park Slope Storage Deluxe	1.4%		None	NAP
Loan	19	Brookwood on the Green (29)	1.3%	2,000,000	Mezzanine Debt	NAP
Loan	20	Scottsdale Commons (26)(30)	1.3%		None	Mezzanine
Loan	21	HomeGoods & Jo-Ann Stores	1.2%		None	NAP
Property	21.01	Jo-Ann Fabrics	0.9%
Property	21.02	HomeGoods	0.3%
Loan	22	Woodside Avenue Storage Deluxe	1.2%		None	NAP
Loan	23	Armonk Square	1.2%		None	NAP
Loan	24	North Medical Center	1.2%		None	NAP
Loan	25	Buschwood I & II	1.1%		None	NAP
Loan	26	330 South Tryon Office	1.0%		None	NAP
Loan	27	Deerpath Plaza (29)	1.0%	2,250,000	Mezzanine Debt	NAP
Loan	28	Marketplace at Lake Boone	1.0%		None	NAP
Property	28.01	2245 Gateway Access Point	0.4%
Property	28.02	4025 Lake Boone Trail	0.3%
Property	28.03	4035 Lake Boone Trail	0.3%
Loan	29	Darlington Court Apartments	1.0%		None	NAP
Loan	30	University Centre West III	0.9%		None	NAP
Loan	31	Siegel Suites Tropicana/Boulder II (29)	0.9%	3,656,101	Mezzanine Debt	NAP
Property	31.01	Siegel Suites Tropicana	0.6%
Property	31.02	Siegel Suites Boulder II	0.3%
Loan	32	Kunkel Portfolio (30)	0.9%		None	Mezzanine
Property	32.01	Kunkel Square	0.4%
Property	32.02	Hulman Building	0.2%
Property	32.03	Court Building	0.1%
Property	32.04	Fendrich Plaza	0.1%
Loan	33	Mesquite Town Center	0.9%		None	NAP
Loan	34	St. John Crossings	0.8%		None	NAP
Loan	35	Dundalk Village	0.8%		None	NAP
Loan	36	Hilton Garden Inn Sarasota (29)(30)	0.8%	1,096,000	Mezzanine Debt	Mezzanine
Loan	37	Canterbury Palms Apartments	0.7%		None	NAP
Loan	38	USA Self Storage Ft. Lauderdale	0.7%		None	NAP
Loan	39	Hampton Inn Sarasota (29)(30)	0.7%	904,000	Mezzanine Debt	Mezzanine
Loan	40	The Arbor at Tallwood	0.7%		None	NAP
Loan	41	25 Crossroads Drive	0.7%		None	NAP
Loan	42	Canterbury Crossing	0.6%		None	NAP
Loan	43	Lockaway Storage Encino	0.6%		None	NAP
Loan	44	Cortez Village Townhomes	0.6%		None	NAP
Loan	45	Siegel Suites Swenson (29)	0.6%	1,984,418	Mezzanine Debt	NAP
Loan	46	Arrowhead MHC Portfolio	0.5%		None	NAP
Property	46.01	Arrowhead Lake	0.3%
Property	46.02	Swanton Meadows	0.1%
Property	46.03	Sylvania Estates	0.1%
Property	46.04	Grand Rapids	0.0%
Loan	47	700 East Dayton	0.5%		None	NAP
Loan	48	Home MHC	0.5%		None	NAP
Loan	49	Harbourtown MHC	0.5%		None	NAP
Loan	50	Big Beaver Center	0.5%		None	NAP
Loan	51	Gander Mountain Dothan	0.4%		None	NAP
Loan	52	Water’s Edge Apartments	0.4%		None	NAP
Loan	53	Lamplighter MHC	0.4%		None	NAP
Loan	54	Lockaway Storage Babcock	0.3%		None	NAP
Loan	55	Belle Oak Apartments	0.3%		None	NAP
Loan	56	CVS - Centerville	0.3%		None	NAP
Loan	57	Eaton Square Apartments	0.2%		None	NAP
Loan	58	2675 Patrick & 6145 Harrison	0.2%		None	NAP
Loan	59	Oakridge MHC	0.1%		None	NAP

A-1-13

FOOTNOTES TO ANNEX A-1

(1)	CCRE — Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; GACC — German American Capital Corporation or one of its affiliates; JLC — Jefferies LoanCore LLC or one of its affiliates, GECC — General Electric Capital Corporation.
(2)	CCRE — Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; GACC — German American Capital Corporation or one of its affiliates; JLC — Jefferies LoanCore LLC or one of its affiliates, GECC — General Electric Capital Corporation.
(3)	Loan No. 1 - Bronx Terminal Market - The Original and Cut-off Date Balance of $140.0 million represents the controlling Note A-1 ($93,333,333) and Note A-2 ($46,666,667) of a $380.0 million whole loan evidenced by six pari passu notes. The pari passu companion loans are the non-controlling Note A-3 in the original principal balance of $80.0 million, the non-controlling Note A-4 in the original principal balance of $40.0 million, the non-controlling Note A-5 in the original principal balance of $80.0 million and the non-controlling Note A-6 in the original principal balance of $40.0 million. Each of the Notes A-3 and A-5 may be further divided and are expected to be held by GACC or an affiliate on the closing date. Each of the Notes A-4 and A-6 may be further divided and are expected to be held by CCRE or an affiliate on the closing date.
	Loan No. 2 - 25 Broadway - The Original Balance and Cut-off Date Balance of $130.0 million represents the controlling Note A-1 of a $250.0 million whole loan evidenced by two pari passu notes. The pari passu companion loan is the non-controlling Note A-2 in the original principal balance of $120.0 million, which was included in the COMM 2014-CCRE16 mortgage trust.
(4)	With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property.
(5)	Loan No. 31 - Siegel Suites Tropicana/Boulder II - The Siegel Suites Tropicana/Boulder II Mortgage Loan was originated on September 5, 2013 and is expected to be modified on April 25, 2014.  Loan terms such as Original Balance, Monthly Debt Service and Annual Debt Service reflect the terms as modified.
	Loan No. 45 - Siegel Suites Swenson - The Siegel Suites Swenson Mortgage Loan was originated on August 26, 2013 and is expected to be modified on April 25, 2014.  Loan terms such as Original Balance, Monthly Debt Service and Annual Debt Service reflect the terms as modified.
(6)	Loan No. 23 - Armonk Square - The Net Rentable Area for the Armonk Square Mortgaged Property includes 10 one-bedroom multifamily units each with a den and one and a half bathrooms.
	Loan No. 31.01 and 31.02 - The Siegel Suites Tropicana Mortgaged Property and the Siegel Suites Boulder II Mortgaged Property are used primarily as extended stay multifamily residences. Tenants have the option to lease units on a weekly, bi-weekly or monthly basis and utilities are included in the rent. The average length of stay per tenant at the Siegel Suites Tropicana Mortgaged Property and the Siegel Suites Boulder II Mortgaged Property is 8.4 months and 8.8 months, respectively.
	Loan No. 32 - Kunkel Portfolio - The Net Rentable Area for the Kunkel Square Mortgaged Property includes 6,401 sq. ft. of retail space on the ground floor.
	Loan No. 35 - Dundalk Village - The Dundalk Village Mortgaged Property’s Net Rentable Area of 116,773 sq. ft. includes 67 multifamily units.
	Loan No. 45 - Siegel Suites Swenson - The Siegel Suites Swenson Mortgaged Property is used primarily as an extended stay multifamily residence. Tenants have the option to lease units on a weekly, bi-weekly or monthly basis and utilities are included in the rent. The average length of stay per tenant at the Mortgaged Property is 12.0 months.

A-1-14

(7)	The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it related to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement.  The Pari Passu Loan Primary Servicing Fee Rate for (A) the Bronx Terminal Market Mortgage Loan will be 0.0300% and (B) the 25 Broadway Mortgage Loan will be such amount as will be set forth in the related pooling and servicing agreement on and after the 25 Broadway Note A-1 Securitization Date.
(8)	Loan No. 27 - Deerpath Plaza - The Deerpath Plaza Mortgage Loan, following the initial 18-month interest only period, amortizes on a planned amortization schedule provided in Annex H of this Free Writing Prospectus. As such, the Cut-off Date Balance, Maturity or ARD Balance, Monthly Debt Service, Annual Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR are based upon the planned amortization schedule. The Monthly Debt Service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months after the expiration of the interest only period. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the average monthly debt service previously stated.
(9)	Monthly Debt Service, Annual Debt Service, Pari Passu Companion Loan Monthly Debt Service, Pari Passu Companion Loan Annual Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans or Companion Loans with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period.
(10)	“Hard” generally means, with respect to the Lockbox, that each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox.
(11)	In Place” means, with respect to Cash Management, that related property cash flows go through a waterfall of required reserves or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents).
(12)	Loan No. 1 - Bronx Terminal Market - The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the Issuing Entity and the related pari passu companion loans in aggregate.
	Loan No. 2 - 25 Broadway - 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 aggregate.

A-1-15

(13)	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.
(14)	Loan No. 26 - 330 South Tryon Office - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “Hypothetical As Is Value As Complete” appraised value as of March 11, 2014, which assumes tenant improvements and leasing commissions totaling $870,369 for BBVA and AI Design have been fully funded and no additional planned costs remain. At closing, the borrower deposited $1,050,468 in connection to such planned costs. The appraiser determined the “As-Is” Appraised Value to be $15,100,000 as of March 11, 2014.
	Loan No. 32 - Kunkel Portfolio - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based in part on the Kunkel Square Mortgaged Property’s “As-Stabilized” appraised value as of February 1, 2015 of $7,200,000 which reflects completion of eight additional multifamily units.  At closing, the borrower reserved $400,000 for the build-out of such units.
	Loan No. 36 - Hilton Garden Inn Sarasota - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As-Renovated” appraised value as of October 30, 2013 of $13,200,000, which includes $1,500,000 related to capital improvements at the related Mortgaged Property for which $1,500,000 was reserved in connection with the origination of the Hilton Garden Inn Sarasota Mortgage Loan.  The “As-Is” Appraised Value is $11,700,000.
	Loan No. 39 - Hampton Inn Sarasota - Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As-Renovated” appraised value as of October 29, 2013 of $11,800,000, which includes $1,800,000 related to capital improvements at the related Mortgaged Property for which $1,800,000 was reserved in connection with the origination of the Hampton Inn Sarasota Mortgage Loan. The “As-Is” Appraised Value is $10,000,000.
(15)	Prepayment Provisions (# of payments) are shown from the respective Mortgage Loan First Payment Date.
	“L(x)” means lock-out for x payments.
	“D(x)” means may be defeased for x payments.
	“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
	“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date.
	Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with the Mortgage Loan secured by a portfolio of Mortgaged Properties) and certain of the Mortgage Loans permit the substitution of another property or addition of new collateral, in each case under various circumstances. In some cases, this will result in a partial prepayment during what would otherwise be a lockout period. For additional information, see “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this Free Writing Prospectus.
	Loan No. 1 - Bronx Terminal Market - The lockout period will be at least 24 payment dates beginning with and including the first payment date of June 6, 2014. Defeasance of the full $380.0 million Bronx Terminal Market Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu companion loan to be securitized and (ii) April 15, 2017. For the purposes of this free writing prospectus, the assumed lockout period of 24 months is based on the expected COMM 2014-CCRE17 securitization closing date in May 2014. The actual lockout period may be longer.
	Loan No. 1 - Bronx Terminal Market - On any date after April 15, 2016, so long as no trigger period is then continuing, the borrower may obtain the release of the release parcel, provided certain conditions in the loan documents are met.
	Loan No. 3 - Cottonwood Mall - The borrower may, without lender consent, transfer any non-income producing portion of the Cottonwood Mall Mortgaged Property (including portions of the Cottonwood Mall

A-1-16

Mortgaged Property “ring road”) to a third party or affiliate of the borrower subject to the satisfaction of conditions in the Cottonwood Mall Mortgage Loan documents.

Loan No. 5 - ARC Marriott Hotel Portfolio - After the expiration of the lockout period, the borrowers may obtain the release of either of the properties from the lien of the related mortgage upon a sale of such property, provided, among other things per the loan documents, (i) there is no event of default, (ii) the DSCR after such sale is no less than the greater of the DSCR immediately preceding the sale and 2.69x, (iii) the LTV ratio after such sale is no more than the lesser of the LTV ratio immediately preceding the sale and 59.5% and (iv) the borrower provides defeasance collateral in an amount equal to the greater of 100% of the net sales proceeds with respect to such released property and 115% of the allocated loan amount for such property.

Loan No. 6 - Silicon Valley Hotel Portfolio - After the expiration of the lockout period, the borrower may obtain the release of either the Hotel Avante Mortgaged Property or the Wild Palms Hotel Mortgaged Property in connection with an arm’s length sale to an independent third party provided that, among other things, Silicon Valley Hotel Portfolio Mortgage Loan is partially defeased in an aggregate amount equal to the greatest of (i) 90.0% of the net sales proceeds of the released property, (ii) $21,050,000 for the Hotel Avante Mortgaged Property, (iii) $23,350,000 for the Wild Palms Hotel Mortgaged Property and (iv) the amount necessary to satisfy (a) a debt yield, after giving effect to such release, equal to or exceeding the greater of 11.0% and the debt yield immediately prior to such release, (b) an LTV ratio, after giving effect to such release, less than or equal to the lesser of 64.1% and the LTV ratio immediately prior to such release and (c) a DSCR, after giving effect to such release, equal to or exceeding the greater of 1.74x and the DSCR immediately prior to such release. However, the Wild Palms Hotel Mortgaged Property may not be released if a casualty of the Hotel Avante Mortgaged Property has occurred (i) before the deadline to obtain a conditional use permit for the Hotel Avante Mortgaged Property or (ii) prior to the borrower obtaining a conditional use permit or the lender obtaining zoning protection insurance for the Hotel Avante Mortgaged Property.

Loan No. 8 - DC Mixed Use Portfolio V - On any date after November 13, 2014 and prior to January 6, 2019, the borrowers may obtain the release of no more than two properties in conjunction with a bona fide third-party sale of such property, provided that the borrower satisfies certain conditions for release described in this Free Writing Prospectus under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases”.

Loan No. 11 - Northeast Ohio Multifamily Portfolio - At any time during the term of the loan, the borrower may obtain the release of any property provided, among other things, the payment of the applicable yield maintenance premium in addition to satisfying certain conditions for release described in this Free Writing Prospectus under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases”.

Loan No. 13 - LA Multifamily Portfolio - After the expiration of the lockout period, the borrower may obtain the release of up to two individual properties (other than the 2017 Argyle Avenue Mortgaged Property or the 1746 North Cherokee Avenue Mortgaged Property) provided, among other things, the borrower (A) partially defeases in an amount equal to the greater of (i) 100% of the net sales proceeds or 115% of the amortized Allocated Loan Amount (as defined below) and (ii) an amount that, after giving effect to such release results in (a) the DSCR of the remaining properties is not less than the greater of 1.50x and the DSCR immediately preceding the release and (b) the LTV ratio of the remaining properties shall not exceed the lesser of 65.0% and the LTV ratio immediately preceding the release and (B) the debt yield for the first release is no less than 8.5% and for the second release is no less than 9.0%. The “Allocated Loan Amounts” are as follows: 1516 North Hobart Boulevard Mortgaged Property - $3,350,000; 1516 North Normandie Avenue Mortgaged Property - $2,700,000; 3205 Descanso Drive Mortgaged Property - $2,575,000; 746 South Normandie Avenue Mortgaged Property - $2,050,000; 129 North Oxford Avenue Mortgaged Property - $1,720,000.

Loan No. 17 - ART Florida Multifamily Portfolio 2 - On any date after the lockout period ends, the borrowers may obtain the release of an individual property with partial defeasance in an amount equal to the greater of (i) 120.0% of the Allocated Loan Amount (as defined below) and (ii) an amount that after giving effect to such release results in (1) the LTV ratio of the remaining properties is no greater than 70.0% and (2) the DSCR of the remaining properties is at least 1.30x. The “Allocated Loan Amounts” are as follows: Mosswood Mortgaged Property - $6,525,000; Bridgeport Mortgaged Property - $5,420,000; Winter Woods Mortgaged Property - $4,875,000; Hobe Sound Mortgaged Property - $3,180,000.

A-1-17

	Loan No. 28 - Marketplace at Lake Boone - After the expiration of the lockout period, the borrower may obtain the release of any of the properties from the lien of the related mortgage upon a sale of such property, provided each of the following conditions are satisfied, among other things; (i) the DSCR after such sale is no less than the greater of the DSCR immediately preceding the sale and 1.49x, (ii) the LTV ratio after such sale is no more than the lesser of the LTV ratio immediately preceding the sale and 74.6%, and (iii) the borrower provides defeasance collateral in an amount equal to the greater of 100% of the net sales proceeds with respect to such property and 125% of the allocated loan amount for such property.
	Loan No. 31 - Siegel Suites Tropicana/Boulder II - On any payment date after the lockout period ends, the borrowers may obtain the release of any individual mortgaged property upon a bona fide third-party sale of such property, provided, among other things, (i) the borrowers partially defease an amount of principal equal to the greater of 95% of the net sales proceeds with respect to such property and 125% of the allocated loan amount for such property and (ii) based on the combined balances of the Mortgage Loan and any mezzanine loans, after giving effect to such release, (A) the debt yield is no less than the greater of (a) the debt yield immediately preceding such release and (b) 11.0% and (B) the LTV ratio is no more than 125%. In addition, on any payment date after the lockout period ends, the borrowers may obtain the release of an undeveloped parcel at the Siegel Suites Boulder II Mortgaged Property, provided, among other things, (i) the borrowers partially defease an amount equal to the greater of 90% of the net sales proceeds with respect to the release parcel and $1,250,000 and (ii) based on the combined balance of the Mortgage Loan and any mezzanine loans, after giving effect to such release and defeasance, (A) the LTV ratio is no more than 125% and (B) the debt yield is no less than (1) if the release parcel is transferred to a third party not affiliated with borrowers or guarantor, the greater of (x) the debt yield immediately before such release and (y) 11.0% and (2) if the release parcel is transferred to a party affiliated with borrowers or guarantor, 11.0%.
	Loan No. 36 - Hilton Garden Inn Sarasota - At any time during the term of the loan, the borrower may obtain the release of the outparcels in connection with the conveyance to a third party provided that the borrower satisfies certain conditions for release described in this Free Writing Prospectus under “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases”.
(16)	The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests:
	Loan No. 1 - Bronx Terminal Market - The Bronx Terminal Market Mortgaged Property is subject to a ground lease with an expiration date of September 13, 2055 with five consecutive 10-year extension options. Ground rent due under the lease is calculated as the greater of (a) $341,183 per year, with 5.0% increases every five years beginning in August 2014, and (b) 2.0% of gross revenue from the Bronx Terminal Market Mortgaged Property, which increases to 3.0% in August 2014, 4.0% in August 2019 and 5.0% in August 2024. In addition, pursuant to the terms of the ground lease, in the event of certain sales or financings of the Bronx Terminal Market Mortgaged Property, the ground lessor is entitled to share in a portion of the net proceeds of such sale or financing in an amount equal to 7.5% of such net proceeds (if on or prior to the expiration of the initial term of the ground lease) or 15.0% of such net proceeds (if after the expiration of the initial term of the ground lease).
	Loan No. 7 - Yonkers Gateway Center - The Yonkers Gateway Center Mortgaged Property is subject to a long term ground lease expiring May 31, 2060.  There are two parcels of land that comprise the Yonkers Gateway Center Mortgaged Property - Parcel A and Parcel B.  Parcel A is only subject to the ground lease.  Parcel B is subject to the ground lease, but is also subject to an over lease between G & C Yonkers Realty, LLC, as lessee, and an affiliate of the borrower, as lessor.  Lender has a fee and leasehold mortgage on the property, which mortgage is executed by both borrower and borrower-affiliate.  The ground lease commenced August 1, 1959 and was amended March 1, 2014 for an additional 26 year term with no extension options.  The annual ground rent is currently $1.8 million through December 31, 2023.  Annual ground rent will increase to approximately $2.4 million through December 31, 2033 and reset every ten years thereafter to the greater of fair market value or the minimum guaranteed rent from the previous period.
(17)	The following tenants that occupy 5% or greater of the net rentable area at the related Mortgaged Property are borrower affiliates:
	Loan No. 24 - North Medical Center - AJM Management and Summit Realty Management, LLC are affiliated with the borrower and comprise 8.1% of the net rentable area at the Mortgaged Property.
(18)	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-1-18

	a specified period of time and/or upon notice to the borrower or upon the occurrence of certain contingencies including, without limitation, if the borrower violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants or tenants representing a certain percentage of net rentable area go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely.  In addition to the foregoing, the following are early non-contingent termination options for certain of those tenants listed in Annex A-1:
	Loan No. 1 - Bronx Terminal Market - The 4th Largest Tenant, Toys ‘R’ Us / Babies ‘R’ Us, has the option to terminate its lease effective May 1, 2016 and on each year thereafter through May 1, 2019 if its gross sales do not exceed $14.0 million for the preceding 12 month period, provided such termination notice may not be given later than 120 days after the expiration of the 12 month period.
	Loan No. 8 - DC Mixed Use Portfolio V - The Largest Tenant at the 425 Brightseat Road Mortgaged Property, State of Maryland, has the option to terminate its lease at any time. A full excess cash flow sweep will occur if State of Maryland exercises its termination option.
	Loan No. 23 - Armonk Square - The Largest Tenant, DeCicco’s, has the option to terminate its lease at any time after May 2021 with 180 days prior written notice and a termination fee equal to all rent due under the lease for the following 12 months.
	Loan No. 25 - Buschwood I & II - The 3rd Largest Tenant and the 5th Largest Tenant, Molina Healthcare Phase I and Phase III, each have the option to terminate its lease with 270 days prior written notice and a termination fee equal to three months of base rent plus unamortized TI/LC and rent abatement costs.  The 4th Largest Tenant, GSA - FDA, has the option to terminate its lease at any time on or after May 31, 2015 with 60 days prior written notice.
	Loan No. 26 - 330 South Tryon Office - The 3rd Largest Tenant, AI Design, has the option to terminate its lease in November 2021 with at least 365 days’ written notice and subject to a termination fee of three months of base rent and unamortized TI/LC costs.
	Loan No. 28 - Marketplace at Lake Boone - The 5th Largest Tenant at the 2245 Gateway Access Point Mortgaged Property, Vein Clinics of America, has a one-time right to terminate its lease as of February 28, 2019, provided such termination notice must be given no later than 270 days prior to February 28, 2019 and payment of a termination fee equal to unamortized costs amortized monthly over the term of the lease at an interest rate of 6.0% per annum.
	Loan No. 30 - University Centre West III - The 2nd Largest Tenant, City of Coral Springs, has the option to terminate its lease at any time during the renewal term of such lease with 90 days prior written notice.
	Loan No. 32 - Kunkel Portfolio - The 3rd Largest Tenant at the Court Building Mortgaged Property, Barber & Bauer, LLP, has the option to terminate its lease with 30 days prior written notice provided a new lease is executed for comparable space in the Court Building Mortgaged Property or another comparable property.  The Largest Tenant at the Fendrich Plaza Mortgaged Property, Division of Family & Child, has the option to terminate its lease at any time with 60 days prior notice and a termination fee equal to unamortized TI/LC costs.
	Loan No. 41 - 25 Crossroads Drive - The 2nd Largest Tenant, FISERV Solutions, Inc., has a one-time right to terminate its lease effective September 1, 2017 subject to 270 days prior notice and payment of all unamortized tenant improvement and leasing costs and three months base rent.
(19)	The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
	Loan No. 7 - Yonkers Gateway Center - The Largest Tenant, Burlington Coat Factory, is currently subleasing 62,930 sq. ft. located on the second level of the Burlington Coat Factory space to Bob’s Discount

A-1-19

	Furniture of NY, LLC. In addition, Burlington Coat Factory subleases 1,500 sq. ft. to Starbucks Corporation located on the northwest corner of the ground floor level of the Burlington Coat Factory space.
	Loan No. 23 - Armonk Square - The 4th Largest Tenant, Holmes, occupies 3,000 sq. ft. of space at the Armonk Square Mortgaged Property but pays only CAM reimbursement on a portion of the improvements, not base rent, to the borrower.  The Holmes tenant has subleased its space to three sub-tenants.
	Loan No. 26 - 330 South Tryon Office - The Largest Tenant, Charlotte Chamber of Commerce, is currently subleasing approximately 2,233 sq. ft. to multiple subtenants, including IST Inc., Nomadic Communications, British Consulate / Whitehall Advisors, Blue Moon Delivery, Black Chamber, Marketing Alliance, Amelie’s and Visit Charlotte.
(20)	The following major tenants shown on Annex A-1 are currently in a rent abatement or free rent period (or have a scheduled rent abatement or free rent period in the future):
	Loan No. 2 - 25 Broadway - The 2nd Largest Tenant, Teach for America, is in a free rent period under its lease through June 2015. At closing, the borrower reserved $4,704,635 related to this free rent. The 4th Largest Tenant, WeWork, is in a free rent period under its lease through September 23, 2015 for its space on the 5th floor at the 25 Broadway Mortgaged Property and through December 2014 for its space on the 9th and 10th floors at the 25 Broadway Mortgaged Property. At closing, the borrower reserved $3,364,291 related to this free rent.
	Loan No. 7 - Yonkers Gateway Center - The 4th Largest Tenant, Alamo Drafthouse Cinema, has partial rent abatement with respect to 25,596 sq. ft. The tenant has a construction allowance credit of $600,000, of which $300,000 was paid directly to the tenant and the additional credit was applied as a monthly rent credit for 60 equal installments of $5,000. At closing, the borrower deposited $60,000, which represents one year of rent abatement, into a free rent reserve for the tenant.
	Loan No. 8 - DC Mixed Use Portfolio V - The Largest Tenant at the 6896 Laurel Street NW Mortgaged Property, EF International Language Schools, Inc., is currently paying partial rent through August 2014 per the terms of its lease. At closing, the borrower deposited $278,940 into an EF International free rent reserve account, which represents the remaining four months of EF International’s partial rent abatement.
	Loan No. 25 - Buschwood I & II - The 3rd Largest Tenant and the 5th Largest Tenant, Molina Healthcare Phase I and Phase III, each have a five month rent abatement with respect to their leased spaces. At closing, the borrower deposited $343,059 related to this rent abatement.
	Loan No. 26 - 330 South Tryon Office - The 3rd Largest Tenant, AI Design, has a lease commencement date of May 1, 2014. With respect to 9,300 sq. ft., the tenant has free rent through September 2014 followed by 50.0% rent abatement through July 2015. The 2nd Largest Tenant, BBVA, has a lease commencement date of the earlier of July 19, 2014 or 14 days after the completion of the tenant improvements. The tenant has free rent for the first six months of the lease term. At closing, the borrower deposited $479,250 and $571,218 into an Al Design Holdback Reserve account and BBVA Holdback Reserve account, respectively.
	Loan No. 27 - Deerpath Plaza - The Largest Tenant, Patient Wolf Trading Company, has a rent abatement period through September 2014. At closing, the borrower deposited $205,574 related to this rent abatement periods.
(21)	Loan No. 1 - Bronx Terminal Market - Occupancy includes Michaels, which leases 23,204 sq. ft. (2.5% of the net rentable area) and is currently dark but paying full contractual rent, and CUNY Hostos, which recently executed leases for 18,276 sq. ft. (2.0% of the net rentable area) of expansion space but is not yet paying rent or in occupancy of the expansion space.
	Loan No. 2 - 25 Broadway - The 2nd Largest Tenant, Teach for America, is not yet in occupancy but its lease term has commenced. The 4th Largest Tenant, WeWork, is not yet in occupancy but its lease term has commenced.
	Loan No. 8 - DC Mixed Use Portfolio V - The Largest Tenant at the 6896 Laurel Street NW Mortgaged Property, EF International Language Schools, Inc., signed a lease for 69,735 sq. ft. in December 2013 and is expected to open for business in May 2014.

A-1-20

	Loan No. 26 - 330 South Tryon Office - The 3rd Largest Tenant, AI Design, has signed a lease for 9,300 sq. ft. commencing in May 2014. The 2nd Largest Tenant, BBVA, has a lease commencement date of the earlier of July 19, 2014 or 14 days after the completion of the tenant improvements.
	Loan No. 32 - Kunkel Portfolio - The 4th Largest Tenant at the Hulman Building Mortgaged Property, Best Listing LLC, signed a lease for 2,540 square feet in April 2014 and is expected to take occupancy on May 1, 2014.  The Largest Tenant at the Fendrich Plaza Mortgaged Property, Division of Family & Child, is expected to take occupancy of its 4,113 square foot expansion space on May 1, 2014.
(22)	Loan No. 27 - Deerpath Plaza - The Largest Tenant, Patient Wolf Trading Company, occupies multiple spaces with various expiration dates. The expiration dates are as follows: 6,499 sq. ft. expires September 30, 2019 and 1,380 sq. ft. expires September 30, 2016.
	Loan No. 41 - 25 Crossroads Drive - The Largest Tenant, Chesapeake Urology Associates, P.A., occupies a total of 19,222 sq. ft. (23.5% of net rentable area), of which 16,761 sq. ft. is occupied under a lease with an expiration date of November 30, 2018 and 2,461 sq. ft. is occupied under a lease with an expiration date of June 1, 2015.
	Loan No. 58 - 2675 Patrick & 6145 Harrison - The 3rd Largest Tenant, J. Hamilton Productions, occupies multiple spaces with various expiration dates. The expiration dates are as follows: 1,791 sq. ft. expires January 31, 2015 and 1,728 sq. ft expires September 30, 2014.
(23)	All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.
(24)	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 - 25 Broadway - Monthly deposits into the TI/LC reserve account are currently $79,713 and is initially subject to a cap of $3.0 million. Once this initial $3.0 million cap is reached, monthly TI/LC deposits will be suspended until such time the amount on deposit in the TI/LC reserve account drops below $1.0 million, at which point monthly TI/LC reserve deposits of $39,856 will be required, subject to a cap of $2.0 million.
	Loan No. 4 - Hyatt Place Austin Downtown - The replacement reserve monthly deposit at closing is 2.0% of the prior month’s gross revenues and follows the following schedule over the loan term: Monthly through and including December 6, 2015 - 2.0% of the prior month’s gross revenues, January 6, 2016 through and including December 6, 2016 - 3.0% of the prior month’s gross revenues, January 6, 2017 through and including December 6, 2017 - 4.0% of the prior month’s gross revenues, January 6, 2018 and thereafter - 5.0% of the prior month’s gross revenues.
	Loan No. 8 - DC Mixed Use Portfolio V - In the event that a partial release of the 6896 Laurel Street NW Mortgaged Property occurs, the monthly deposit into the TI/LC reserve account will be adjusted to an amount equal to the aggregate sq. ft. of the remaining properties, multiplied by $1.00, divided by 12. In the event that a release occurs, the monthly deposit into the replacement reserve account will be reduced by an amount equal to 1/12 of the product of (i) the sq. ft. of the properties being released and (ii) with respect to (1) 6896 Laurel Street NW Mortgaged Property - $0.20, (2) 711 D Street NW Mortgaged Property - $0.27, (3) 4821 Annapolis Road Mortgaged Property - $0.39, (4) 910 F Street NW Mortgaged Property -  $0.26 and (5) 425 Brightseat Road Mortgaged Property - $0.27.
	Loan No. 16 - Westin Virginia Beach - On each monthly payment date, the borrower is required to deposit into a common charges reserve account an amount equal to the monthly amount set forth in the approved annual budget for common charges.
	Loan No. 24 - North Medical Center - Commencing on July 1, 2014, the borrower is required to deposit monthly $8,671 into the Monthly TI/LC Reserve and $1,426 into the Monthly Replacement Reserve.
	Loan No. 31 - Siegel Suites Tropicana/Boulder II - The required monthly replacement deposit will be equal to the sum of (a) with respect to the Siegel Suites Tropicana Mortgaged Property, the greater of (i) $7,500 and (ii) 4.0% of monthly gross revenue (based upon 1/12 of the estimated annual gross revenue set forth in the

A-1-21

	approved operating budget for the year in which the payment date falls) and (b) with respect to the Siegel Suites Boulder II Mortgaged Property, the greater of (i) $6,200 and (ii) 4.0% of monthly gross revenue (based upon 1/12 of the estimated annual gross revenue set forth in the approved operating budget for the year in which the payment date falls).
	Loan No. 36 - Hilton Garden Inn Sarasota - The required monthly replacement deposit follows the following schedule over the loan term: Monthly through and including December 6, 2015 - 1/12 of 1.0% of prior year’s gross revenues, January 6, 2016 through and including December 6, 2016 - 1/12 of 2.0% of prior year’s gross revenues, January 6, 2017 through remainder of the loan term - 1/12 of 4.0% of prior year’s gross revenues.
	Loan No. 39 - Hampton Inn Sarasota - The required monthly replacement deposit follows the following schedule over the loan term: Monthly through and including December 6, 2015 - 1/12 of 1.0% of prior year’s gross revenues, January 6, 2016 through and including December 6, 2016 - 1/12 of 2.0% of prior year’s gross revenues, January 6, 2017 through remainder of the loan term - 1/12 of 4.0% of prior year’s gross revenues.
	Loan No. 45 - Siegel Suites Swenson - The required monthly replacement deposit will be equal to the greater of (i) $12,375 and (ii) 5.0% of monthly gross revenue (based upon 1/12 of the estimated annual gross revenue set forth in the approved operating budget for the year in which the payment date falls).
(25)	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. 8 - DC Mixed Use Portfolio V - At closing, the borrower assigned a $956,000 EF International letter of credit to lender as additional collateral for the DC Mixed Use Portfolio V Mortgage Loan. The letter of credit will be reduced as follows: $756,000 as of May 1, 2014, $556,000 as of June 1, 2014, $500,000 as of July 1, 2014, $300,000 as of July 1, 2017 and $0 as of December 1, 2023.
(26)	With respect to the Mortgaged Properties identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this Free Writing Prospectus.

			% of Initial			Policy
		Mortgaged Property Cut-off	Outstanding	Maximum Policy	Premium Paid	Expiration
Loan No.	Mortgaged Property	Date Balance	Pool Balance	Amount	in Full	Date
8.01	6896 Laurel Street NW	$15,500,000	1.3%	$3,000,000	Yes	4/1/2022
14	Marble Cliff Commons	$26,625,000	2.2%	$27,000,000	Yes	4/17/2024
16	Westin Virginia Beach	$20,700,000	1.7%	$5,000,000	Yes	4/8/2024
20	Scottsdale Commons	$15,125,000	1.3%	$3,000,000	Yes	3/27/2024

A-1-22

(27)

Loan No. 5 - ARC Marriott Hotel Portfolio - The aggregate liability of the individual guarantors is capped at $8,780,000. Once (i) American Realty Capital Hospitality Operating Partnership, L.P. has a net worth at least equal to $44,000,000 and liquidity at least equal to $2,000,000 and (ii) the subordinate debt has been repaid in full, then AR Capital, LLC will be released as a guarantor. Additionally, once American Realty Capital Hospitality Operating Partnership, L.P. and/or AR Capital, LLC (so long as AR Capital, LLC has not yet been released as a guarantor) have an aggregate combined net worth at least equal to $44,000,000 and combined liquidity equal to at least $2,000,000, then each individual guarantor will be released as a guarantor. The guarantors will be required to maintain a combined net worth at least equal to $44,000,000 and combined liquidity at least equal to $2,000,000 for the loan term.

(28)

Summary of Existing Pari Passu Debt

						Loan
		Mortgage Loan	Companion	Loan	Loan	Combination	Loan
Loan		Cut-off Date	Loan Cut-off	Combination Cut-	Combination	Cut-off Date LTV	Combination U/W
No.	Mortgage Loan	Balance	Date Balance	off Date Balance	U/W NCF DSCR	Ratio	NOI Debt Yield
1	Bronx Terminal Market	$140,000,000	$240,000,000	$380,000,000	1.70x	63.3%	8.0%
2	25 Broadway	$130,000,000	$120,000,000	$250,000,000	1.90x	67.8%	9.6%

(29) Mezzanine Loan Summary

								Total
								Debt	Total
					Annual	Mezzanine		Cut-off	Debt	Total
		Mortgage Loan	% of Initial	Mezzanine	Interest Rate	Loan		Date	U/W	Debt U/W
Loan		Cut-off Date	Outstanding	Debt Cut-off	on Mezzanine	Maturity	Intercreditor	LTV	NCF	NOI Debt
No.	Mortgage Loan	Balance	Pool Balance	Date Balance	Loan	Date	Agreement	Ratio	DSCR	Yield
19	Brookwood on the Green	$16,000,000	1.3%	$2,000,000	13.0000%	3/6/2024	Yes	71.4%	1.19x	9.0%
27	Deerpath Plaza	$12,000,000	1.0%	$2,250,000	10.7300%	1/6/2024	Yes	78.9%	1.06x	8.8%
31	Siegel Suites Tropicana	$10,681,551	0.9%	$3,656,101	6.1160%	9/6/2023	Yes	66.5%	1.40x	12.1%
	/Boulder II(1)
36	Hilton Garden Inn	$9,143,665	0.8%	(2)	L+11.75%	12/6/2015	Yes	77.6%	1.50x	11.9%
	Sarasota(2)
39	Hampton Inn Sarasota(2)	$8,249,176	0.7%	(2)	L+11.75%	12/6/2015	Yes	77.6%	1.50x	11.9%
45	Siegel Suites Swenson(1)	$6,719,168	0.6%	$1,984,418	6.2500%	9/6/2023	Yes	55.8%	1.40x	12.6%

(1)

The Siegel Suites Swenson mezzanine loan is secured by the ownership interests in the borrower under the Siegel Suites Swenson Mortgage Loan and the Siegel Suites Tropicana/Boulder II mezzanine loan is secured by the ownership interests in the borrowers under the Siegel Suites Tropicana/Boulder II Mortgage Loan.  As additional collateral for such mezzanine loans, Amazing Sub Holdings, LLC, which is wholly owned and controlled by the sponsor of the Siegel Suites Swenson Mortgage Loan and the Tropicana/Boulder II Mortgage Loan, and which owns an indirect interest in the borrowers under the Siegel Suites Swenson Mortgage Loan and the Tropicana/Boulder II Mortgage Loan, guaranteed the repayment in full of the mezzanine loans.  Such guaranty is secured by Amazing Sub Holdings, LLC’s indirect interest.

(2)

There is a $2,000,000 mezzanine loan secured by a pledge of 100% of the equity interests in the Hilton Garden Inn Sarasota Mortgage Loan borrower and a pledge of 100% of the equity interests in the Hampton Inn Sarasota Mortgage Loan borrower.  The interest rate is equal to LIBOR plus the Spread.  The “Spread” is equal to 11.75%, provided that (i) (a) with respect to each interest period between December 6, 2015 and including December 6, 2017 (the “Extension Term”), if the combined debt yield is less than 11% on  December 6, 2015, December 6, 2016 or December 6, 2017, and the Spread will increase to be 12.75% and (ii) with respect to each interest period between December 6, 2017 and including December 6, 2018, if the combined debt yield is less than 11% on December 6, 2017, the Spread will equal the spread in effect during the Extension Term plus 100 basis points. The total debt calculations are based on the Hilton Garden Inn Sarasota Mortgage Loan, the Hampton Inn Sarasota Mortgage Loan and the mezzanine loan in the aggregate.  The Total Debt U/W NCF DSCR of 1.50x is calculated based on an assumed LIBOR rate of 0.1875%. The mezzanine loan will be automatically extended to December 6, 2018, subject to the satisfaction of certain conditions as provided in the mezzanine loan documents.

A-1-23

(30) Future Mezzanine Indebtedness Summary

		Mortgage Loan	% of Initial	Intercreditor
Loan		Cut-off Date	Outstanding	Agreement	Combined	Combined
No.	Mortgage Loan	Balance	Pool Balance	Required	Minimum DSCR	Maximum LTV	Combined Debt Yield
1	Bronx Terminal Market(1)	$140,000,000	11.7%	Yes	1.30x	65.0%	NAP
8	DC Mixed Use Portfolio V(2)	$35,000,000	2.9%	Yes	1.316x	65.3%	8.8%
13	LA Multifamily Portfolio	$27,350,000	2.3%	Yes	1.25x	75.0%	8.5%
20	Scottsdale Commons	$15,125,000	1.3%	Yes	2.30x	59.8%	10.8%
32	Kunkel Portfolio(3)	$10,350,000	0.9%	Yes	1.15x	85.0%	NAP
36	Hilton Garden Inn Sarasota(4)	$9,143,665	0.8%	Yes	1.40x	80.0%	NAP
39	Hampton Inn Sarasota(5)	$8,249,176	0.7%	Yes	1.40x	80.0%	NAP

(1)	Mezzanine debt is permitted after April 15, 2017 provided (i) no more than one tranche of approved mezzanine loan is permitted at any time and (ii) the principal amount of the mezzanine loan cannot exceed $50,000,000.
(2)	Mezzanine debt is permitted, subject to a maximum principal amount of $5,000,000.
(3)	The mezzanine loan may not be in a principal amount that is greater than the lesser of (y) $3,150,000 and (z) such principal amount that will result in a “as is” combined maximum LTV of 85%.
(4)	Mezzanine debt is permitted, provided that such mezzanine debt repays, in full, the existing mezzanine loan. The Combined Minimum DSCR and Combined Maximum LTV are inclusive of the Hampton Inn Sarasota Mortgage Loan.
(5)	Mezzanine debt is permitted, provided that such mezzanine debt repays, in full, the existing mezzanine loan. The Combined Minimum DSCR and Combined Maximum LTV are inclusive of the Hilton Garden Inn Sarasota Mortgage Loan.

(31)

Loan No. 1 - Bronx Terminal Market - Bronx Terminal Market Fund, LLC (the “Fund”), the owner of a 99.99% non-managing membership interest in RCDG Sub-CDE I, LLC (“RCDG Sub”), itself the owner of a .01% non-managing membership interest in the borrower, has pledged its interest in RCDG Sub as security for a $99.5 million loan (the “Fund Loan”) made by U.S. Bancorp Community Development Corporation for the purpose of preserving certain historic tax credits allocated in connection with the development of the Bronx Terminal Market Mortgaged Property.  The documents evidencing the Fund Loan required RCDG Sub to deposit $99.5 million into a blocked account with an affiliate of the Fund Loan lender and provided that, on December 18, 2014, such amount will be released to RCDG Sub, used by RCDG Sub to make $99.5 million distribution to the Fund, and used by the Fund to repay the Fund Loan.

Loan No. 5 - ARC Marriott Hotel Portfolio - In connection with its acquisition of the ARC Marriott Hotel Portfolio Mortgaged Properties, and certain other interests in other properties, the sponsor has outstanding unsecured promissory notes in the aggregate original principal amount of $63,074,057 payable to the seller of the ARC Marriott Hotel Portfolio Mortgaged Properties (the “Subordinate Debt”), which are subject to a subordination and standstill agreement providing no enforcement rights for the benefit of the seller prior to the Trigger Date (hereinafter defined). The unsecured promissory notes are required to be repaid by the sponsor within 10 business days after the sponsor raises common equity in an aggregate amount equal to at least $150,000,000 (such date, the “Trigger Date”)

A-1-24