FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-193376-12

COMM 2014-CCRE20

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission(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 Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering.  You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission 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 emailing 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.,  UBS Securities LLC, Natixis Securities Americas LLC, CastleOak Securities, L.P. and KeyBanc Capital Markets Inc., or any other underwriter (the “Underwriters”) are soliciting any action based upon it.  This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever.  The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time.  The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the COMM 2014-CCRE20 Mortgage Trust, Commercial Mortgage Pass-Through Certificates (the “Offering Document”).  The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document.  All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document.  The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties.  Such information is described elsewhere in the Offering Document.  The information contained herein will be more fully described elsewhere in the Offering Document.   The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety.   Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

COMM 2014-CCRE20
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
Flag	ID	Property Name	Balance	Properties	Originator(1)	Seller(2)	Balance($)(3)(4)	Balance($)(3)(4)	or ARD Balance($)(5)	Type	Type	Rate	Strip
Loan	1	Gateway Center Phase II(29)(32)	10.1%	1	GACC/WF	GACC	120,000,000	120,000,000	120,000,000	Retail	Anchored	4.2770%	0.0204%
Loan	2	InterContinental Miami	9.7%	1	GACC	GACC	115,000,000	115,000,000	115,000,000	Hospitality	Full Service	3.9900%	0.0163%
Loan	3	Marriott Atlanta Airport Gateway	7.2%	1	UBSRES	UBSRES	84,750,000	84,641,037	68,829,946	Hospitality	Full Service	4.6315%	0.0163%
Loan	4	Harwood Center(29)(32)	5.1%	1	UBSRES	UBSRES	60,000,000	60,000,000	52,765,575	Office	CBD	4.7000%	0.0143%
Loan	5	Culver City Creative Office	4.8%	1	GACC	GACC	56,500,000	56,500,000	45,656,982	Office	CBD	4.4100%	0.0163%
Loan	6	80 and 90 Maiden Lane(29)	4.7%	1	CCRE	CCRE	55,000,000	55,000,000	55,000,000	Office	CBD	4.2645%	0.0318%
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%	1	CGMRC/GACC/JPM	GACC	43,750,000	43,750,000	43,750,000	Retail	Anchored	4.6380%	0.0143%
Loan	8	Dollar General	3.4%	1	UBSRES	UBSRES	39,650,000	39,650,000	32,165,311	Industrial	Warehouse/Distribution	4.5965%	0.0313%
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	1	CCRE	CCRE	33,000,000	33,000,000	27,021,792	Hospitality	Full Service	4.8745%	0.0363%
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	1	CCRE	CCRE	30,000,000	29,926,747	24,375,374	Hospitality	Full Service	4.6425%	0.0318%
Loan	11	U-Haul Pool 3(28)	2.5%	17	GACC	GACC	30,000,000	29,924,365	444,135	Self Storage	Self Storage	4.6900%	0.0163%
Property	11.01	U-Haul Center Normandy	0.3%	1	GACC	GACC	3,418,456	3,409,837		Self Storage	Self Storage
Property	11.02	U-Haul Center Up-Town	0.3%	1	GACC	GACC	3,052,192	3,044,497		Self Storage	Self Storage
Property	11.03	U-Haul Center Springdale	0.2%	1	GACC	GACC	2,777,495	2,770,492		Self Storage	Self Storage
Property	11.04	U-Haul Court Waterbury	0.2%	1	GACC	GACC	2,319,666	2,313,818		Self Storage	Self Storage
Property	11.05	U-Haul Center Longview	0.2%	1	GACC	GACC	2,228,101	2,222,484		Self Storage	Self Storage
Property	11.06	U-Haul Court Horsham	0.2%	1	GACC	GACC	2,197,579	2,192,039		Self Storage	Self Storage
Property	11.07	U-Haul Center South Cobb	0.2%	1	GACC	GACC	2,075,491	2,070,258		Self Storage	Self Storage
Property	11.08	U-Haul Center East Tampa	0.2%	1	GACC	GACC	1,800,794	1,796,254		Self Storage	Self Storage
Property	11.09	U-Haul of York	0.2%	1	GACC	GACC	1,785,533	1,781,031		Self Storage	Self Storage
Property	11.10	U-Haul Spring Valley	0.1%	1	GACC	GACC	1,678,706	1,674,474		Self Storage	Self Storage
Property	11.11	U-Haul Center Riverside	0.1%	1	GACC	GACC	1,129,311	1,126,464		Self Storage	Self Storage
Property	11.12	U-Haul Dixie Highway	0.1%	1	GACC	GACC	1,068,267	1,065,574		Self Storage	Self Storage
Property	11.13	U-Haul Eastbrook	0.1%	1	GACC	GACC	976,702	974,240		Self Storage	Self Storage
Property	11.14	U-Haul Southwest	0.1%	1	GACC	GACC	976,702	974,240		Self Storage	Self Storage
Property	11.15	U-Haul Center Killeen	0.1%	1	GACC	GACC	973,649	971,194		Self Storage	Self Storage
Property	11.16	U-Haul Center Holt Avenue	0.1%	1	GACC	GACC	869,875	867,681		Self Storage	Self Storage
Property	11.17	U-Haul Parsons Avenue	0.1%	1	GACC	GACC	671,482	669,789		Self Storage	Self Storage
Loan	12	DoubleTree Beachwood	2.4%	1	CCRE	CCRE	28,500,000	28,500,000	21,326,725	Hospitality	Full Service	5.0200%	0.0363%
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%	12	CCRE	CCRE	26,500,000	26,500,000	19,505,259	Industrial	Various	5.6665%	0.0363%
Property	13.01	417 & 433 West 164th Street	0.5%	1	CCRE	CCRE	5,325,000	5,325,000		Industrial	Warehouse/Distribution
Property	13.02	7200 Jack Newell Blvd. S.	0.4%	1	CCRE	CCRE	4,212,000	4,212,000		Industrial	Warehouse/Distribution
Property	13.03	120-150 West 154th Street	0.3%	1	CCRE	CCRE	3,381,000	3,381,000		Industrial	Warehouse/Distribution
Property	13.04	2801 N Earl Rudder Freeway	0.3%	1	CCRE	CCRE	3,168,000	3,168,000		Industrial	Flex
Property	13.05	529-531 Aldo Avenue	0.2%	1	CCRE	CCRE	2,475,000	2,475,000		Industrial	Warehouse/Distribution
Property	13.06	7051-7061 Patterson Drive	0.2%	1	CCRE	CCRE	2,242,500	2,242,500		Industrial	Warehouse/Distribution
Property	13.07	11500 Iron Bridge Road	0.2%	1	CCRE	CCRE	2,010,000	2,010,000		Industrial	Warehouse/Distribution
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%	1	CCRE	CCRE	960,000	960,000		Industrial	Warehouse/Distribution
Property	13.09	285 Independence Drive	0.1%	1	CCRE	CCRE	855,000	855,000		Industrial	Warehouse/Distribution
Property	13.10	13341 Kingston Avenue	0.1%	1	CCRE	CCRE	713,375	713,375		Industrial	Warehouse/Distribution
Property	13.11	4235 US Hwy 421	0.1%	1	CCRE	CCRE	681,250	681,250		Industrial	Warehouse/Distribution
Property	13.12	8469 Burton Lane	0.0%	1	CCRE	CCRE	476,875	476,875		Industrial	Warehouse/Distribution
Loan	14	444 Lafayette Road	2.0%	1	UBSRES	UBSRES	24,100,000	24,100,000	19,624,985	Office	CBD	4.7085%	0.0163%
Loan	15	ART Florida MF Portfolio IV	1.8%	8	CCRE	CCRE	21,400,000	21,400,000	18,793,589	Multifamily	Garden	4.6410%	0.0363%
Property	15.01	Indian Ridge	0.3%	1	CCRE	CCRE	4,000,000	4,000,000		Multifamily	Garden
Property	15.02	Oak Ridge	0.3%	1	CCRE	CCRE	3,300,000	3,300,000		Multifamily	Garden
Property	15.03	Whispering Pines	0.3%	1	CCRE	CCRE	3,200,000	3,200,000		Multifamily	Garden
Property	15.04	Sanford Court	0.2%	1	CCRE	CCRE	2,900,000	2,900,000		Multifamily	Garden
Property	15.05	Shadow Ridge	0.2%	1	CCRE	CCRE	2,300,000	2,300,000		Multifamily	Garden
Property	15.06	Jefferson Way	0.2%	1	CCRE	CCRE	2,200,000	2,200,000		Multifamily	Garden
Property	15.07	Driftwood	0.2%	1	CCRE	CCRE	2,000,000	2,000,000		Multifamily	Garden
Property	15.08	Old Archer Court	0.1%	1	CCRE	CCRE	1,500,000	1,500,000		Multifamily	Garden
Loan	16	Main Street Marketplace	1.6%	1	GACC	GACC	19,000,000	19,000,000	16,047,657	Retail	Anchored	4.5700%	0.0163%
Loan	17	Two Park Central(32)	1.6%	1	GACC	GACC	18,450,000	18,450,000	14,912,712	Office	Suburban	4.4900%	0.0163%
Loan	18	1101 Fifth Avenue	1.5%	1	Natixis	Natixis	18,000,000	18,000,000	18,000,000	Office	CBD	4.3610%	0.0163%
Loan	19	Brafferton Shopping Center(32)	1.5%	1	GACC	GACC	17,200,000	17,200,000	15,319,371	Retail	Anchored	4.2150%	0.0363%
Loan	20	Aloft Hotel Brickell	1.4%	1	GACC	GACC	17,000,000	17,000,000	17,000,000	Hospitality	Limited Service	4.8600%	0.0163%
Loan	21	Veterans Outpatient Clinic	1.3%	1	UBSRES	UBSRES	15,075,000	15,075,000	14,604,600	Office	Medical	4.5880%	0.0163%
Loan	22	Metro Plaza(28)	1.2%	1	CCRE	CCRE	14,175,000	14,175,000	11,465,806	Retail	Unanchored	4.5115%	0.0363%
Loan	23	Mathews Crossing Phase I	1.2%	1	CCRE	CCRE	14,000,000	14,000,000	12,080,447	Multifamily	Garden	4.8950%	0.0363%

A-1

COMM 2014-CCRE20
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
Flag	ID	Property Name	Balance	Properties	Originator(1)	Seller(2)	Balance($)(3)(4)	Balance($)(3)(4)	or ARD Balance($)(5)	Type	Type	Rate	Strip
Loan	24	CSRA MOB Portfolio II(31)	1.2%	2	CCRE	CCRE	13,830,000	13,830,000	11,908,047	Office	Various	4.8096%	0.0363%
Property	24.01	API Headquarters	0.8%	1	CCRE	CCRE	9,080,303	9,080,303		Office	Suburban
Property	24.02	Virginia Women’s Center	0.4%	1	CCRE	CCRE	4,749,697	4,749,697		Office	Medical
Loan	25	Charleston Square	1.0%	1	UBSRES	UBSRES	12,075,000	12,075,000	10,631,680	Retail	Anchored	4.7550%	0.0163%
Loan	26	Grand Central Place	0.9%	1	UBSRES	UBSRES	11,000,000	10,984,845	8,816,558	Retail	Anchored	4.2500%	0.0163%
Loan	27	A-1 Self Storage	0.9%	1	CCRE	CCRE	11,000,000	10,971,769	8,862,144	Self Storage	Self Storage	4.3955%	0.0363%
Loan	28	Superstition Springs	0.9%	1	UBSRES	UBSRES	10,500,000	10,500,000	9,640,806	Industrial	Flex	4.7030%	0.0613%
Loan	29	Montgomery Crossing	0.9%	1	UBSRES	UBSRES	10,400,000	10,400,000	9,097,675	Retail	Anchored	4.4720%	0.0163%
Loan	30	520 Lafayette Road	0.9%	1	UBSRES	UBSRES	10,180,000	10,180,000	8,289,724	Office	CBD	4.7085%	0.0163%
Loan	31	10 Clifton	0.8%	1	Natixis	Natixis	10,012,500	10,012,500	9,151,516	Industrial	Flex	4.4200%	0.0163%
Loan	32	674-678 West Maude	0.8%	1	GACC	GACC	10,000,000	10,000,000	8,554,150	Office	CBD	4.5600%	0.0163%
Loan	33	500 Lafayette Road	0.8%	1	UBSRES	UBSRES	9,870,000	9,870,000	8,037,286	Office	CBD	4.7085%	0.0163%
Loan	34	Marquis Vista Apartments	0.7%	1	UBSRES	UBSRES	8,750,000	8,750,000	7,468,914	Multifamily	Garden	4.4800%	0.0163%
Loan	35	Freeway Junction Shopping Center	0.7%	1	CCRE	CCRE	8,150,000	8,150,000	6,979,408	Retail	Anchored	4.6035%	0.0363%
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	1	CCRE	CCRE	8,000,000	8,000,000	7,298,212	Mixed Use	Retail/Parking	4.3110%	0.0363%
Loan	37	YNJ Hospitality Portfolio	0.7%	2	Natixis	Natixis	7,800,000	7,786,264	5,763,609	Hospitality	Limited Service	4.6800%	0.0163%
Property	37.01	Holiday Inn Express London	0.4%	1	Natixis	Natixis	4,317,857	4,310,253		Hospitality	Limited Service
Property	37.02	Comfort Inn Columbus	0.3%	1	Natixis	Natixis	3,482,143	3,476,011		Hospitality	Limited Service
Loan	38	Unique Thrift	0.6%	1	Natixis	Natixis	7,600,000	7,581,659	6,187,114	Retail	Anchored	4.7000%	0.0163%
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	1	GACC	GACC	7,500,000	7,459,425	5,452,934	Hospitality	Limited Service	4.2500%	0.0563%
Loan	40	Pacific Plaza	0.6%	1	CCRE	CCRE	7,010,000	7,010,000	5,867,360	Retail	Unanchored	4.7015%	0.0663%
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	1	CCRE	CCRE	7,000,000	7,000,000	6,526,444	Hospitality	Limited Service	4.3895%	0.0363%
Loan	42	Union Hills Village	0.6%	1	GACC	GACC	6,850,000	6,850,000	6,850,000	Retail	Anchored	3.9600%	0.0463%
Loan	43	Westview Shopping Center	0.6%	1	UBSRES	UBSRES	6,600,000	6,600,000	5,308,790	Retail	Anchored	4.3500%	0.0713%
Loan	44	Hatteras Island Plaza	0.5%	1	CCRE	CCRE	6,300,000	6,300,000	5,103,782	Retail	Anchored	4.5565%	0.0613%
Loan	45	Savoy Retail	0.5%	1	Natixis	Natixis	6,000,000	6,000,000	5,389,294	Retail	Anchored	4.6420%	0.0163%
Loan	46	443 Lafayette Road	0.5%	1	UBSRES	UBSRES	5,950,000	5,950,000	4,845,172	Office	CBD	4.7085%	0.0163%
Loan	47	Bloomingdale Palms	0.5%	1	UBSRES	UBSRES	5,900,000	5,900,000	5,077,561	Retail	Unanchored	4.7920%	0.0163%
Loan	48	Crestmont Apartments	0.5%	1	UBSRES	UBSRES	5,800,000	5,800,000	5,410,157	Multifamily	Garden	4.4280%	0.0163%
Loan	49	2455 Alft	0.5%	1	Natixis	Natixis	5,750,000	5,750,000	5,061,568	Industrial	Flex	4.7450%	0.0163%
Loan	50	6801 Lake Worth Road	0.4%	1	Natixis	Natixis	5,250,000	5,250,000	4,392,993	Office	Suburban	4.6920%	0.0163%
Loan	51	Towne Village	0.4%	1	CCRE	CCRE	5,200,000	5,200,000	3,857,291	Multifamily	Senior Housing	4.7820%	0.0813%
Loan	52	Marquis Pointe	0.4%	1	UBSRES	UBSRES	5,000,000	5,000,000	4,600,862	Multifamily	Garden	4.8525%	0.0713%
Loan	53	Westpoint Pines	0.4%	1	UBSRES	UBSRES	5,000,000	5,000,000	4,482,831	Multifamily	Garden	4.5470%	0.0163%
Loan	54	Jacksonville Medical Centers	0.4%	2	CCRE	CCRE	4,800,000	4,800,000	3,926,955	Office	Medical	4.8500%	0.0363%
Property	54.01	103rd Street	0.2%	1	CCRE	CCRE	2,658,346	2,658,346		Office	Medical
Property	54.02	University Boulevard S	0.2%	1	CCRE	CCRE	2,141,654	2,141,654		Office	Medical
Loan	55	Groves at Fountain Park(32)	0.4%	1	Natixis	Natixis	4,600,000	4,600,000	3,825,467	Multifamily	Garden	4.4900%	0.0163%
Loan	56	Plantation Village	0.3%	1	UBSRES	UBSRES	4,100,000	4,100,000	3,351,628	Retail	Unanchored	4.8240%	0.0613%
Loan	57	Grand Plaza	0.3%	1	CCRE	CCRE	4,060,000	4,060,000	3,284,032	Retail	Unanchored	4.5115%	0.0363%
Loan	58	315 Pacific Avenue	0.3%	1	Natixis	Natixis	4,000,000	4,000,000	4,000,000	Office	CBD	4.2200%	0.0163%
Loan	59	Rite Aid Kerman CA	0.3%	1	GACC	GACC	3,925,000	3,920,016	3,195,092	Retail	Unanchored	4.7000%	0.0163%
Loan	60	Roebuck Center	0.3%	1	CCRE	CCRE	3,500,000	3,500,000	2,598,084	Retail	Anchored	4.8010%	0.0713%
Loan	61	Rite Aid Woodhaven	0.3%	1	CCRE	CCRE	3,430,000	3,430,000	2,549,797	Retail	Single Tenant	4.8400%	0.0363%
Loan	62	Shoppes at Avery Corner	0.3%	1	Natixis	Natixis	3,230,000	3,230,000	2,843,600	Retail	Shadow Anchored	4.7500%	0.0163%
Loan	63	New Highlands Self Storage	0.3%	1	CCRE	CCRE	3,000,000	3,000,000	2,439,270	Self Storage	Self Storage	4.6660%	0.0813%
Loan	64	Meadowbrook Manor Estates	0.3%	1	UBSRES	UBSRES	3,000,000	3,000,000	2,856,080	Manufactured Housing Community	Manufactured Housing Community	6.2040%	0.0163%

A-2

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of			Interest	Original	Remaining	Original	Remaining		First				Monthly
Property			Initial Pool	Additional	Administrative	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity	ARD Loan	Final	Debt
Flag	ID	Property Name	Balance	Strip	Fee Rate(6)	Basis	Maturity or ARD	Maturity or ARD	Term	Term	Date	Date(7)	or ARD Date(5)	(Yes/No)(5)	Maturity Date(5)	Service($)(8)
Loan	1	Gateway Center Phase II(29)(32)	10.1%	0.0000%	0.0204%	Actual/360	120	119	0	0	08/14/2014	10/06/2014	09/06/2024	No	09/06/2024	433,640
Loan	2	InterContinental Miami	9.7%	0.0000%	0.0163%	Actual/360	120	119	0	0	08/29/2014	10/06/2014	09/06/2024	No	09/06/2024	387,686
Loan	3	Marriott Atlanta Airport Gateway	7.2%	0.0000%	0.0163%	Actual/360	120	119	360	359	08/28/2014	10/06/2014	09/06/2024	No	09/06/2024	436,063
Loan	4	Harwood Center(29)(32)	5.1%	0.0000%	0.0143%	Actual/360	120	117	360	360	07/11/2014	08/06/2014	07/06/2024	No	07/06/2024	311,183
Loan	5	Culver City Creative Office	4.8%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/09/2014	11/06/2014	10/04/2024	No	10/04/2024	283,264
Loan	6	80 and 90 Maiden Lane(29)	4.7%	0.0200%	0.0118%	Actual/360	60	59	0	0	08/14/2014	10/06/2014	09/06/2019	No	09/06/2019	198,171
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%	0.0000%	0.0143%	Actual/360	120	118	0	0	07/08/2014	09/06/2014	08/06/2024	No	08/06/2024	171,442
Loan	8	Dollar General	3.4%	0.0000%	0.0313%	Actual/360	120	120	360	360	09/12/2014	11/06/2014	10/06/2024	No	10/06/2024	203,181
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	0.0200%	0.0163%	Actual/360	120	120	360	360	10/01/2014	11/06/2014	10/06/2024	No	10/06/2024	174,629
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	0.0200%	0.0118%	Actual/360	120	118	360	358	07/29/2014	09/06/2014	08/06/2024	No	08/06/2024	154,556
Loan	11	U-Haul Pool 3(28)	2.5%	0.0000%	0.0163%	Actual/360	240	239	240	239	08/27/2014	10/06/2014	09/06/2034	No	09/06/2034	192,885
Property	11.01	U-Haul Center Normandy	0.3%
Property	11.02	U-Haul Center Up-Town	0.3%
Property	11.03	U-Haul Center Springdale	0.2%
Property	11.04	U-Haul Court Waterbury	0.2%
Property	11.05	U-Haul Center Longview	0.2%
Property	11.06	U-Haul Court Horsham	0.2%
Property	11.07	U-Haul Center South Cobb	0.2%
Property	11.08	U-Haul Center East Tampa	0.2%
Property	11.09	U-Haul of York	0.2%
Property	11.10	U-Haul Spring Valley	0.1%
Property	11.11	U-Haul Center Riverside	0.1%
Property	11.12	U-Haul Dixie Highway	0.1%
Property	11.13	U-Haul Eastbrook	0.1%
Property	11.14	U-Haul Southwest	0.1%
Property	11.15	U-Haul Center Killeen	0.1%
Property	11.16	U-Haul Center Holt Avenue	0.1%
Property	11.17	U-Haul Parsons Avenue	0.1%
Loan	12	DoubleTree Beachwood	2.4%	0.0200%	0.0163%	Actual/360	120	120	300	300	09/17/2014	11/06/2014	10/06/2024	No	10/06/2024	166,940
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%	0.0200%	0.0163%	Actual/360	121	121	282	282	10/07/2014	11/06/2014	11/06/2024	No	11/06/2024	170,223
Property	13.01	417 & 433 West 164th Street	0.5%
Property	13.02	7200 Jack Newell Blvd. S.	0.4%
Property	13.03	120-150 West 154th Street	0.3%
Property	13.04	2801 N Earl Rudder Freeway	0.3%
Property	13.05	529-531 Aldo Avenue	0.2%
Property	13.06	7051-7061 Patterson Drive	0.2%
Property	13.07	11500 Iron Bridge Road	0.2%
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%
Property	13.09	285 Independence Drive	0.1%
Property	13.10	13341 Kingston Avenue	0.1%
Property	13.11	4235 US Hwy 421	0.1%
Property	13.12	8469 Burton Lane	0.0%
Loan	14	444 Lafayette Road	2.0%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/19/2014	11/06/2014	10/06/2024	No	10/06/2024	125,115
Loan	15	ART Florida MF Portfolio IV	1.8%	0.0200%	0.0163%	Actual/360	120	120	360	360	10/06/2014	11/06/2014	10/06/2024	No	10/06/2024	110,231
Property	15.01	Indian Ridge	0.3%
Property	15.02	Oak Ridge	0.3%
Property	15.03	Whispering Pines	0.3%
Property	15.04	Sanford Court	0.2%
Property	15.05	Shadow Ridge	0.2%
Property	15.06	Jefferson Way	0.2%
Property	15.07	Driftwood	0.2%
Property	15.08	Old Archer Court	0.1%
Loan	16	Main Street Marketplace	1.6%	0.0000%	0.0163%	Actual/360	120	118	360	360	07/15/2014	09/06/2014	08/06/2024	No	08/06/2024	97,062
Loan	17	Two Park Central(32)	1.6%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/24/2014	11/06/2014	10/06/2024	No	10/06/2024	93,374
Loan	18	1101 Fifth Avenue	1.5%	0.0000%	0.0163%	Actual/360	120	120	0	0	10/01/2014	11/05/2014	10/05/2024	No	10/05/2024	66,324
Loan	19	Brafferton Shopping Center(32)	1.5%	0.0000%	0.0363%	Actual/360	120	119	360	360	08/21/2014	10/06/2014	09/06/2024	No	09/06/2024	84,262
Loan	20	Aloft Hotel Brickell	1.4%	0.0000%	0.0163%	Actual/360	120	118	0	0	07/28/2014	09/06/2014	08/06/2024	No	08/06/2024	69,806
Loan	21	Veterans Outpatient Clinic	1.3%	0.0000%	0.0163%	Actual/360	60	59	360	360	08/28/2014	10/06/2014	09/06/2019	Yes	09/06/2029	77,173
Loan	22	Metro Plaza(28)	1.2%	0.0200%	0.0163%	Actual/360	120	120	360	360	09/17/2014	11/06/2014	10/06/2024	No	10/06/2024	71,920
Loan	23	Mathews Crossing Phase I	1.2%	0.0200%	0.0163%	Actual/360	120	119	360	360	08/11/2014	10/06/2014	09/06/2024	No	09/06/2024	74,259

A-3

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of			Interest	Original	Remaining	Original	Remaining		First				Monthly
Property			Initial Pool	Additional	Administrative	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity	ARD Loan	Final	Debt
Flag	ID	Property Name	Balance	Strip	Fee Rate(6)	Basis	Maturity or ARD	Maturity or ARD	Term	Term	Date	Date(7)	or ARD Date(5)	(Yes/No)(5)	Maturity Date(5)	Service($)(8)
Loan	24	CSRA MOB Portfolio II(31)	1.2%	0.0200%	0.0163%	Actual/360	120	120	360	360	09/25/2014	11/06/2014	10/06/2024	No	10/06/2024	72,641
Property	24.01	API Headquarters	0.8%
Property	24.02	Virginia Women’s Center	0.4%
Loan	25	Charleston Square	1.0%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/25/2014	11/06/2014	10/06/2024	No	10/06/2024	63,025
Loan	26	Grand Central Place	0.9%	0.0000%	0.0163%	Actual/360	120	119	360	359	08/29/2014	10/06/2014	09/06/2024	No	09/06/2024	54,113
Loan	27	A-1 Self Storage	0.9%	0.0200%	0.0163%	Actual/360	120	118	360	358	07/15/2014	09/06/2014	08/06/2024	No	08/06/2024	55,054
Loan	28	Superstition Springs	0.9%	0.0000%	0.0613%	Actual/360	120	120	360	360	09/12/2014	11/06/2014	10/06/2024	No	10/06/2024	54,476
Loan	29	Montgomery Crossing	0.9%	0.0000%	0.0163%	Actual/360	120	119	360	360	09/05/2014	10/06/2014	09/06/2024	No	09/06/2024	52,522
Loan	30	520 Lafayette Road	0.9%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/19/2014	11/06/2014	10/06/2024	No	10/06/2024	52,849
Loan	31	10 Clifton	0.8%	0.0000%	0.0163%	Actual/360	120	119	360	360	09/04/2014	10/05/2014	09/05/2024	No	09/05/2024	50,257
Loan	32	674-678 West Maude	0.8%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/23/2014	11/06/2014	10/06/2024	No	10/06/2024	51,026
Loan	33	500 Lafayette Road	0.8%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/19/2014	11/06/2014	10/06/2024	No	10/06/2024	51,240
Loan	34	Marquis Vista Apartments	0.7%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/24/2014	11/06/2014	10/06/2024	No	10/06/2024	44,231
Loan	35	Freeway Junction Shopping Center	0.7%	0.0200%	0.0163%	Actual/360	120	119	360	360	09/04/2014	10/06/2014	09/06/2024	No	09/06/2024	41,798
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	0.0200%	0.0163%	Actual/360	60	60	360	360	09/19/2014	11/06/2014	10/06/2019	No	10/06/2019	39,641
Loan	37	YNJ Hospitality Portfolio	0.7%	0.0000%	0.0163%	Actual/360	120	119	300	299	08/21/2014	10/05/2014	09/05/2024	No	09/05/2024	44,156
Property	37.01	Holiday Inn Express London	0.4%
Property	37.02	Comfort Inn Columbus	0.3%
Loan	38	Unique Thrift	0.6%	0.0000%	0.0163%	Actual/360	120	118	360	358	07/31/2014	09/05/2014	08/05/2024	No	08/05/2024	39,416
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	0.0000%	0.0563%	Actual/360	120	117	300	297	07/01/2014	08/06/2014	07/06/2024	No	07/06/2024	40,630
Loan	40	Pacific Plaza	0.6%	0.0000%	0.0663%	Actual/360	120	120	360	360	09/17/2014	11/06/2014	10/06/2024	No	10/06/2024	36,363
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	0.0200%	0.0163%	Actual/360	60	59	360	360	08/28/2014	10/06/2014	09/06/2019	No	09/06/2019	35,010
Loan	42	Union Hills Village	0.6%	0.0000%	0.0463%	Actual/360	60	59	0	0	08/28/2014	10/06/2014	09/06/2019	No	09/06/2019	22,919
Loan	43	Westview Shopping Center	0.6%	0.0000%	0.0713%	Actual/360	120	120	360	360	10/03/2014	11/06/2014	10/06/2024	No	10/06/2024	32,856
Loan	44	Hatteras Island Plaza	0.5%	0.0000%	0.0613%	Actual/360	120	120	360	360	10/02/2014	11/06/2014	10/06/2024	No	10/06/2024	32,133
Loan	45	Savoy Retail	0.5%	0.0000%	0.0163%	Actual/360	120	120	360	360	10/01/2014	11/05/2014	10/05/2024	No	10/05/2024	30,909
Loan	46	443 Lafayette Road	0.5%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/19/2014	11/06/2014	10/06/2024	No	10/06/2024	30,889
Loan	47	Bloomingdale Palms	0.5%	0.0000%	0.0163%	Actual/360	120	119	360	360	09/11/2014	10/06/2014	09/06/2024	No	09/06/2024	30,927
Loan	48	Crestmont Apartments	0.5%	0.0000%	0.0163%	Actual/360	120	119	360	360	09/08/2014	10/06/2014	09/06/2024	No	09/06/2024	29,140
Loan	49	2455 Alft	0.5%	0.0000%	0.0163%	Actual/360	120	120	360	360	10/01/2014	11/05/2014	10/05/2024	No	10/05/2024	29,977
Loan	50	6801 Lake Worth Road	0.4%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/12/2014	11/05/2014	10/05/2024	No	10/05/2024	27,203
Loan	51	Towne Village	0.4%	0.0000%	0.0813%	Actual/360	120	120	300	300	09/16/2014	11/06/2014	10/06/2024	No	10/06/2024	29,742
Loan	52	Marquis Pointe	0.4%	0.0000%	0.0713%	Actual/360	60	60	360	360	09/30/2014	11/06/2014	10/06/2019	No	10/06/2019	26,392
Loan	53	Westpoint Pines	0.4%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/12/2014	11/06/2014	10/06/2024	No	10/06/2024	25,474
Loan	54	Jacksonville Medical Centers	0.4%	0.0200%	0.0163%	Actual/360	121	121	360	360	10/08/2014	11/06/2014	11/06/2024	No	11/06/2024	25,329
Property	54.01	103rd Street	0.2%
Property	54.02	University Boulevard S	0.2%
Loan	55	Groves at Fountain Park(32)	0.4%	0.0000%	0.0163%	Actual/360	120	119	360	360	08/28/2014	10/05/2014	09/05/2024	No	09/05/2024	23,280
Loan	56	Plantation Village	0.3%	0.0000%	0.0613%	Actual/360	120	120	360	360	09/12/2014	11/06/2014	10/06/2024	No	10/06/2024	21,571
Loan	57	Grand Plaza	0.3%	0.0200%	0.0163%	Actual/360	120	120	360	360	09/17/2014	11/06/2014	10/06/2024	No	10/06/2024	20,599
Loan	58	315 Pacific Avenue	0.3%	0.0000%	0.0163%	Actual/360	120	120	0	0	10/01/2014	11/05/2014	10/05/2024	No	10/05/2024	14,262
Loan	59	Rite Aid Kerman CA	0.3%	0.0000%	0.0163%	Actual/360	120	119	360	359	08/29/2014	10/06/2014	09/06/2024	No	09/06/2024	20,357
Loan	60	Roebuck Center	0.3%	0.0000%	0.0713%	Actual/360	120	120	300	300	09/29/2014	11/06/2014	10/06/2024	No	10/06/2024	20,057
Loan	61	Rite Aid Woodhaven	0.3%	0.0200%	0.0163%	Actual/360	120	120	300	300	09/26/2014	11/06/2014	10/06/2024	No	10/06/2024	19,733
Loan	62	Shoppes at Avery Corner	0.3%	0.0000%	0.0163%	Actual/360	120	120	360	360	09/17/2014	11/05/2014	10/05/2024	No	10/05/2024	16,849
Loan	63	New Highlands Self Storage	0.3%	0.0000%	0.0813%	Actual/360	121	121	360	360	10/07/2014	11/06/2014	11/06/2024	No	11/06/2024	15,498
Loan	64	Meadowbrook Manor Estates	0.3%	0.0000%	0.0163%	Actual/360	60	60	360	360	09/17/2014	11/06/2014	10/06/2019	No	10/06/2019	18,382

A-4

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
					Pari Passu	Pari Passu
			% of	Annual	Companion Loan	Companion Loan	Remaining			Crossed
Property			Initial Pool	Debt	Monthly Debt	Annual Debt	Interest Only		Cash	With	Related	Underwritten	Underwritten	Grace	Payment	Appraised
Flag	ID	Property Name	Balance	Service($)(8)	Service($)	Service($)	Period	Lockbox(9)	Management(10)	Other Loans	Borrower	NOI DSCR(8)(11)(12)	NCF DSCR(8)(11)(12)	Period(13)	Date	Value ($)(14)
Loan	1	Gateway Center Phase II(29)(32)	10.1%	5,203,683	650,460	7,805,525	119	Hard	In Place	No		1.81x	1.75x	0	6	451,000,000
Loan	2	InterContinental Miami	9.7%	4,652,229			119	Soft Springing Hard	Springing	No		4.10x	3.51x	0	6	214,000,000
Loan	3	Marriott Atlanta Airport Gateway	7.2%	5,232,756				Springing Hard	Springing	No		1.79x	1.56x	0	6	116,600,000
Loan	4	Harwood Center(29)(32)	5.1%	3,734,192	155,591	1,867,096	33	Hard	Springing	No		1.50x	1.36x	0	6	124,000,000
Loan	5	Culver City Creative Office	4.8%	3,399,165				Hard	Springing	No		1.48x	1.40x	0	6	77,000,000
Loan	6	80 and 90 Maiden Lane(29)	4.7%	2,378,051	324,280	3,891,356	59	Springing Hard	Springing	No		1.83x	1.73x	0	6	235,000,000
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%	2,057,307	514,327	6,171,922	118	Hard	In Place	No		1.56x	1.51x	0	6	260,000,000
Loan	8	Dollar General	3.4%	2,438,167				Hard	In Place	No		1.72x	1.48x	0	6	59,100,000
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	2,095,544				Hard	Springing	No		1.57x	1.40x	0	6	48,100,000
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	1,854,675	443,061	5,316,734		Hard	Springing	No		1.82x	1.62x	0	6	166,000,000
Loan	11	U-Haul Pool 3(28)	2.5%	2,314,625				Soft	Springing	No		1.46x	1.41x	0	6	49,070,000
Property	11.01	U-Haul Center Normandy	0.3%													5,700,000
Property	11.02	U-Haul Center Up-Town	0.3%													5,000,000
Property	11.03	U-Haul Center Springdale	0.2%													4,550,000
Property	11.04	U-Haul Court Waterbury	0.2%													3,800,000
Property	11.05	U-Haul Center Longview	0.2%													3,650,000
Property	11.06	U-Haul Court Horsham	0.2%													3,600,000
Property	11.07	U-Haul Center South Cobb	0.2%													3,400,000
Property	11.08	U-Haul Center East Tampa	0.2%													2,825,000
Property	11.09	U-Haul of York	0.2%													2,925,000
Property	11.10	U-Haul Spring Valley	0.1%													2,700,000
Property	11.11	U-Haul Center Riverside	0.1%													1,850,000
Property	11.12	U-Haul Dixie Highway	0.1%													1,750,000
Property	11.13	U-Haul Eastbrook	0.1%													1,600,000
Property	11.14	U-Haul Southwest	0.1%													1,600,000
Property	11.15	U-Haul Center Killeen	0.1%													1,595,000
Property	11.16	U-Haul Center Holt Avenue	0.1%													1,425,000
Property	11.17	U-Haul Parsons Avenue	0.1%													1,100,000
Loan	12	DoubleTree Beachwood	2.4%	2,003,285				Hard	Springing	No		1.53x	1.28x	0	6	40,000,000
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%	2,042,679			1	Soft Springing Hard	Springing	No		1.42x	1.34x	0	6	38,270,000
Property	13.01	417 & 433 West 164th Street	0.5%													7,100,000
Property	13.02	7200 Jack Newell Blvd. S.	0.4%													5,850,000
Property	13.03	120-150 West 154th Street	0.3%													4,830,000
Property	13.04	2801 N Earl Rudder Freeway	0.3%													4,400,000
Property	13.05	529-531 Aldo Avenue	0.2%													3,300,000
Property	13.06	7051-7061 Patterson Drive	0.2%													2,990,000
Property	13.07	11500 Iron Bridge Road	0.2%													3,350,000
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%													1,600,000
Property	13.09	285 Independence Drive	0.1%													1,425,000
Property	13.10	13341 Kingston Avenue	0.1%													1,300,000
Property	13.11	4235 US Hwy 421	0.1%													1,250,000
Property	13.12	8469 Burton Lane	0.0%													875,000
Loan	14	444 Lafayette Road	2.0%	1,501,378				Hard	In Place	No	Yes - A	2.02x	1.87x	0	6	34,100,000
Loan	15	ART Florida MF Portfolio IV	1.8%	1,322,770			36	Soft	Springing	No		1.64x	1.49x	0	6	32,740,000
Property	15.01	Indian Ridge	0.3%													5,600,000
Property	15.02	Oak Ridge	0.3%													4,500,000
Property	15.03	Whispering Pines	0.3%													5,500,000
Property	15.04	Sanford Court	0.2%													5,000,000
Property	15.05	Shadow Ridge	0.2%													3,300,000
Property	15.06	Jefferson Way	0.2%													2,940,000
Property	15.07	Driftwood	0.2%													3,500,000
Property	15.08	Old Archer Court	0.1%													2,400,000
Loan	16	Main Street Marketplace	1.6%	1,164,745			16	Hard	Springing	No		1.59x	1.41x	0	6	30,500,000
Loan	17	Two Park Central(32)	1.6%	1,120,486				Hard	In Place	No		2.01x	1.75x	0	6	24,600,000
Loan	18	1101 Fifth Avenue	1.5%	795,882			120	Hard	Springing	No	Yes - B	2.16x	2.04x	0	5	31,700,000
Loan	19	Brafferton Shopping Center(32)	1.5%	1,011,139			47	Springing Hard	Springing	No		1.95x	1.82x	0	6	23,500,000
Loan	20	Aloft Hotel Brickell	1.4%	837,675			118	Springing Hard	Springing	No		3.65x	3.28x	0	6	34,000,000
Loan	21	Veterans Outpatient Clinic	1.3%	926,077			35	Hard	Springing	No		1.51x	1.49x	0	6	20,100,000
Loan	22	Metro Plaza(28)	1.2%	863,034				Springing Soft	Springing	No	Yes - C	1.47x	1.39x	0	6	20,250,000
Loan	23	Mathews Crossing Phase I	1.2%	891,110			23	Soft Springing Hard	Springing	No		1.44x	1.28x	0	6	19,180,000

A-5

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
					Pari Passu	Pari Passu
			% of	Annual	Companion Loan	Companion Loan	Remaining			Crossed
Property			Initial Pool	Debt	Monthly Debt	Annual Debt	Interest Only		Cash	With	Related	Underwritten	Underwritten	Grace	Payment	Appraised
Flag	ID	Property Name	Balance	Service($)(8)	Service($)	Service($)	Period	Lockbox(9)	Management(10)	Other Loans	Borrower	NOI DSCR(8)(11)(12)	NCF DSCR(8)(11)(12)	Period(13)	Date	Value ($)(14)
Loan	24	CSRA MOB Portfolio II(31)	1.2%	871,693			24	Hard	Springing	No		1.54x	1.41x	0	6	19,800,000
Property	24.01	API Headquarters	0.8%													13,000,000
Property	24.02	Virginia Women’s Center	0.4%													6,800,000
Loan	25	Charleston Square	1.0%	756,304			36	Hard	In Place	No		1.47x	1.32x	0	6	16,100,000
Loan	26	Grand Central Place	0.9%	649,361				Springing Hard	Springing	No		2.05x	1.71x	0	6	18,000,000
Loan	27	A-1 Self Storage	0.9%	660,654				Springing Hard	Springing	No		2.03x	1.98x	0	6	19,900,000
Loan	28	Superstition Springs	0.9%	653,711			60	Springing Hard	Springing	No		1.80x	1.61x	0	6	14,100,000
Loan	29	Montgomery Crossing	0.9%	630,269			35	Springing Hard	Springing	No		1.68x	1.57x	0	6	14,100,000
Loan	30	520 Lafayette Road	0.9%	634,192				Hard	In Place	No	Yes - A	1.94x	1.75x	0	6	14,300,000
Loan	31	10 Clifton	0.8%	603,084			59	Hard	Springing	No		1.54x	1.42x	0	5	13,600,000
Loan	32	674-678 West Maude	0.8%	612,308			24	Springing Hard	Springing	No		1.57x	1.39x	0	6	13,750,000
Loan	33	500 Lafayette Road	0.8%	614,880				Hard	In Place	No	Yes - A	2.47x	2.26x	0	6	14,100,000
Loan	34	Marquis Vista Apartments	0.7%	530,772			24	Springing Soft	Springing	No		1.50x	1.34x	0	6	11,800,000
Loan	35	Freeway Junction Shopping Center	0.7%	501,571			23	Springing Hard	Springing	No		1.98x	1.76x	0	6	10,900,000
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	475,697				Hard	In Place	No		1.38x	1.34x	0	6	11,200,000
Loan	37	YNJ Hospitality Portfolio	0.7%	529,868				Hard	Springing	No		1.74x	1.55x	0	5	11,200,000
Property	37.01	Holiday Inn Express London	0.4%													6,200,000
Property	37.02	Comfort Inn Columbus	0.3%													5,000,000
Loan	38	Unique Thrift	0.6%	472,998				Hard	Springing	No		1.50x	1.48x	0	5	10,600,000
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	487,564				Springing Hard	Springing	No		2.77x	2.42x	0	6	16,500,000
Loan	40	Pacific Plaza	0.6%	436,354			12	Springing Hard	Springing	No		1.30x	1.27x	0	6	10,650,000
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	420,118			11	Hard	Springing	No		2.27x	2.02x	0	6	10,600,000
Loan	42	Union Hills Village	0.6%	275,028			59	Hard	Springing	No		3.37x	3.01x	0	6	11,500,000
Loan	43	Westview Shopping Center	0.6%	394,267				Hard	Springing	No		2.22x	2.02x	0	6	11,300,000
Loan	44	Hatteras Island Plaza	0.5%	385,596				Springing Hard	Springing	No		1.55x	1.40x	0	6	8,425,000
Loan	45	Savoy Retail	0.5%	370,913			48	Hard	Springing	No		1.66x	1.52x	0	5	8,000,000
Loan	46	443 Lafayette Road	0.5%	370,672				Hard	In Place	No	Yes - A	1.90x	1.68x	0	6	8,500,000
Loan	47	Bloomingdale Palms	0.5%	371,121			23	Hard	Springing	No		1.48x	1.42x	0	6	8,650,000
Loan	48	Crestmont Apartments	0.5%	349,682			71	Springing Soft	Springing	No		1.57x	1.43x	0	6	8,030,000
Loan	49	2455 Alft	0.5%	359,729			36	Springing Hard	Springing	No		1.61x	1.47x	0	5	7,900,000
Loan	50	6801 Lake Worth Road	0.4%	326,439			12	Hard	Springing	No		1.79x	1.67x	0	5	7,000,000
Loan	51	Towne Village	0.4%	356,903				Soft	Springing	No		1.73x	1.67x	0	6	8,900,000
Loan	52	Marquis Pointe	0.4%	316,706				Hard	Springing	No		1.57x	1.34x	0	6	7,830,000
Loan	53	Westpoint Pines	0.4%	305,689			48	Springing Soft	Springing	No		1.83x	1.58x	0	6	7,280,000
Loan	54	Jacksonville Medical Centers	0.4%	303,951			1	Soft	Springing	No		1.78x	1.68x	0	6	6,410,000
Property	54.01	103rd Street	0.2%													3,550,000
Property	54.02	University Boulevard S	0.2%													2,860,000
Loan	55	Groves at Fountain Park(32)	0.4%	279,362			11	Soft	Springing	No		1.75x	1.51x	0	5	6,440,000
Loan	56	Plantation Village	0.3%	258,850				Springing Hard	Springing	No		1.65x	1.54x	0	6	5,550,000
Loan	57	Grand Plaza	0.3%	247,190				Springing Soft	Springing	No	Yes - C	1.50x	1.42x	0	6	6,500,000
Loan	58	315 Pacific Avenue	0.3%	171,144			120	Hard	Springing	No	Yes - B	2.90x	2.89x	0	5	7,400,000
Loan	59	Rite Aid Kerman CA	0.3%	244,278				Hard	Springing	No		1.91x	1.83x	0	6	7,800,000
Loan	60	Roebuck Center	0.3%	240,683				Springing Hard	Springing	No		2.22x	1.78x	0	6	5,300,000
Loan	61	Rite Aid Woodhaven	0.3%	236,796				Hard	Springing	No		1.47x	1.41x	0	6	5,000,000
Loan	62	Shoppes at Avery Corner	0.3%	202,191			36	Hard	Springing	No		1.36x	1.32x	0	5	4,325,000
Loan	63	New Highlands Self Storage	0.3%	185,975			1	Springing Hard	Springing	No		1.60x	1.54x	0	6	4,250,000
Loan	64	Meadowbrook Manor Estates	0.3%	220,582			12	Hard	Springing	No		1.71x	1.62x	0	6	4,200,000

A-6

COMM 2014-CCRE20

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

% of

FIRREA

Cut-Off

LTV Ratio at

Property

Initial Pool

Appraisal

Compliant

Date LTV

Maturity or

Year

Flag

ID

Property Name

Balance

As-of Date

(Yes/No)

Ratio(11)(12)(14)

ARD(11)(12)(14)

Address

City

County

State

Zip Code

Built

Loan

1

Gateway Center Phase II(29)(32)

10.1%

10/01/2014

Yes

66.5%

66.5%

550 Gateway Drive

Brooklyn

Kings

NY

11217

2014

Loan

2

InterContinental Miami

9.7%

06/23/2014

Yes

53.7%

53.7%

100 Chopin Plaza

Miami

Miami-Dade

FL

33131

1982

Loan

3

Marriott Atlanta Airport Gateway

7.2%

06/12/2014

Yes

72.6%

59.0%

2020 Convention Center Concourse

College Park

Clayton

GA

30337

2010

Loan

4

Harwood Center(29)(32)

5.1%

06/02/2014

Yes

72.6%

63.8%

1999 Bryan Street

Dallas

Dallas

TX

75201

1982

Loan

5

Culver City Creative Office

4.8%

10/01/2014

Yes

73.4%

59.3%

3520-3528, 3530-3536, 3540A-3542A Hayden Avenue and 8536 National Boulevard

Culver City

Los Angeles

CA

90232

1946

Loan

6

80 and 90 Maiden Lane(29)

4.7%

07/01/2014

Yes

61.7%

61.7%

80 and 90 Maiden Lane

New York

New York

NY

10038

1810, 1912

Loan

7

Beverly Connection(29)(30)(31)(32)

3.7%

06/11/2014

Yes

67.3%

67.3%

100 North La Cienega Boulevard

Los Angeles

Los Angeles

CA

90048

1948

Loan

8

Dollar General

3.4%

07/16/2014

Yes

67.1%

54.4%

1900 Cardinal Drive

Fulton

Callaway

MO

65251

1999

Loan

9

Crowne Plaza Houston Katy Freeway

2.8%

06/24/2014

Yes

68.6%

56.2%

7611 Katy Freeway

Houston

Harris

TX

77024

1981

Loan

10

Myrtle Beach Marriott Resort & Spa(29)

2.5%

06/27/2014

Yes

69.7%

56.8%

8400 Costa Verde Drive

Myrtle Beach

Horry

SC

29572

2003

Loan

11

U-Haul Pool 3(28)

2.5%

Various

Yes

61.0%

0.9%

Various

Various

Various

Various

Various

Various

Property

11.01

U-Haul Center Normandy

0.3%

06/13/2014

Yes

5481 Normandy Boulevard

Jacksonville

Duval

FL

32205

1958-1984

Property

11.02

U-Haul Center Up-Town

0.3%

06/18/2014

Yes

4055 North Broadway Street

Chicago

Cook

IL

60613

1960

Property

11.03

U-Haul Center Springdale

0.2%

06/20/2014

Yes

806 Twin City Avenue

Springdale

Washington

AR

72764

1983

Property

11.04

U-Haul Court Waterbury

0.2%

06/23/2014

Yes

169 Meriden Road

Waterbury

New Haven

CT

06708

1953, 1980

Property

11.05

U-Haul Center Longview

0.2%

06/24/2014

Yes

364 Oregon Way

Longview

Cowlitz

WA

98632

1978

Property

11.06

U-Haul Court Horsham

0.2%

06/23/2014

Yes

1418 Easton Road

Horsham

Montgomery

PA

19044

1950

Property

11.07

U-Haul Center South Cobb

0.2%

06/19/2014

Yes

2416 South Cobb Drive

Smyrna

Cobb

GA

30080

1980

Property

11.08

U-Haul Center East Tampa

0.2%

06/19/2014

Yes

5806 North 56th Street

Tampa

Hillsborough

FL

33610

1959 & 1994

Property

11.09

U-Haul of York

0.2%

06/23/2014

Yes

1104 Roosevelt Avenue

York

York

PA

17404

1959

Property

11.10

U-Haul Spring Valley

0.1%

06/18/2014

Yes

8400 Two Notch Road

Columbia

Richland

SC

29223

1990

Property

11.11

U-Haul Center Riverside

0.1%

06/17/2014

Yes

2400 Riverside Drive

Danville

Danville City

VA

24540

1948

Property

11.12

U-Haul Dixie Highway

0.1%

06/19/2014

Yes

4425 Dixie Highway

Elsmere

Kenton

KY

41018

1978

Property

11.13

U-Haul Eastbrook

0.1%

06/23/2014

Yes

3815 28th Street Southeast

Grand Rapids

Kent

MI

49512

1962

Property

11.14

U-Haul Southwest

0.1%

06/23/2014

Yes

3165 South Westmoreland Road

Dallas

Dallas

TX

75233

1968, 1981

Property

11.15

U-Haul Center Killeen

0.1%

06/19/2014

Yes

102 East Veterans Memorial Boulevard

Killeen

Bell

TX

76541

1969

Property

11.16

U-Haul Center Holt Avenue

0.1%

06/20/2014

Yes

1512 West Holt Avenue

Pomona

Los Angeles

CA

91768

1959

Property

11.17

U-Haul Parsons Avenue

0.1%

06/17/2014

Yes

1211 Parsons Avenue

Columbus

Franklin

OH

43206

1949

Loan

12

DoubleTree Beachwood

2.4%

08/01/2014

Yes

71.3%

53.3%

3663 Park East Drive

Beachwood

Cuyahoga

OH

44122

1977

Loan

13

Weber Industrial Portfolio(28)(32)

2.2%

Various

Yes

69.2%

51.0%

Various

Various

Various

Various

Various

Various

Property

13.01

417 & 433 West 164th Street

0.5%

08/12/2014

Yes

417 & 433 West 164th Street

Carson

Los Angeles

CA

90248

1967

Property

13.02

7200 Jack Newell Blvd. S.

0.4%

08/12/2014

Yes

7200 Jack Newell Boulevard

Fort Worth

Tarrant

TX

76118

2001

Property

13.03

120-150 West 154th Street

0.3%

08/12/2014

Yes

120-150 West 154th Street

Gardena

Los Angeles

CA

90248

1955

Property

13.04

2801 N Earl Rudder Freeway

0.3%

08/15/2014

Yes

2801 North Earl Rudder Freeway

Bryan

Brazos

TX

77803

2007

Property

13.05

529-531 Aldo Avenue

0.2%

08/15/2014

Yes

529-531 Aldo Avenue

Santa Clara

Santa Clara

CA

95054

1973

Property

13.06

7051-7061 Patterson Drive

0.2%

08/15/2014

Yes

7051-7061 Patterson Drive

Garden Grove

Orange

CA

92841

1979

Property

13.07

11500 Iron Bridge Road

0.2%

08/18/2014

Yes

11500 Iron Bridge Road

Chester

Chesterfield

VA

23831

1986

Property

13.08

9750 & 9758 Doctor Perry Rd.

0.1%

08/15/2014

Yes

9750 & 9758 Doctor Perry Road

Ijamsville

Frederick

MD

21754

2009

Property

13.09

285 Independence Drive

0.1%

08/04/2014

Yes

285 Independence Drive

Winchester

Frederick

VA

22602

2007

Property

13.10

13341 Kingston Avenue

0.1%

08/18/2014

Yes

13341 Kingston Avenue

Chester

Chesterfield

VA

23836

1973

Property

13.11

4235 US Hwy 421

0.1%

08/14/2014

Yes

4235 US Highway 421

Currie

Pender

NC

28435

1973

Property

13.12

8469 Burton Lane

0.0%

08/15/2014

Yes

8469 Burton Lane

Upper Marlboro

Prince George’s

MD

20772

2014

Loan

14

444 Lafayette Road

2.0%

07/22/2014

Yes

70.7%

57.6%

444 Lafayette Road

St. Paul

Ramsey

MN

55101

1919

Loan

15

ART Florida MF Portfolio IV

1.8%

Various

Yes

65.4%

57.4%

Various

Various

Various

FL

Various

Various

Property

15.01

Indian Ridge

0.3%

08/02/2014

Yes

2924 Miccosukee Road

Tallahassee

Leon

FL

32308

1981

Property

15.02

Oak Ridge

0.3%

08/28/2014

Yes

1600 South Highway 27

Clermont

Lake

FL

34711

1985

Property

15.03

Whispering Pines

0.3%

08/22/2014

Yes

4591 Whispering Pines Lane

Fort Pierce

St. Lucie

FL

34982

1986

Property

15.04

Sanford Court

0.2%

09/02/2014

Yes

3291 South Sanford Avenue

Sanford

Seminole

FL

32773

1979

Property

15.05

Shadow Ridge

0.2%

09/02/2014

Yes

2424 Southwest Tharpe Street

Tallahassee

Leon

FL

32303

1983

Property

15.06

Jefferson Way

0.2%

09/02/2014

Yes

409 Jefferson Avenue

Orange Park

Clay

FL

32065

1987

Property

15.07

Driftwood

0.2%

08/28/2014

Yes

91 West 11th Street

Atlantic Beach

Duval

FL

32233

1985

Property

15.08

Old Archer Court

0.1%

08/22/2014

Yes

3001 SW Archer Road

Gainesville

Alachua

FL

32608

1977

Loan

16

Main Street Marketplace

1.6%

08/01/2014

Yes

62.3%

52.6%

300 Main Street

Nashua

Hillsborough

NH

03060

1960 - 1968

Loan

17

Two Park Central(32)

1.6%

05/14/2014

Yes

75.0%

60.6%

5301 Central Avenue Northeast and 300 San Mateo Boulevard Northeast

Albuquerque

Bernalillo

NM

87108

1960, 1975

Loan

18

1101 Fifth Avenue

1.5%

07/14/2014

Yes

56.8%

56.8%

1101 Fifth Avenue

San Rafael

Marin

CA

94901

1998

Loan

19

Brafferton Shopping Center(32)

1.5%

07/25/2014

Yes

73.2%

65.2%

305-325 Garrisonville Road

Stafford

Stafford

VA

22554

1979

Loan

20

Aloft Hotel Brickell

1.4%

05/19/2014

Yes

50.0%

50.0%

1001 Southwest 2nd Avenue

Miami

Miami-Dade

FL

33130

2013

Loan

21

Veterans Outpatient Clinic

1.3%

06/02/2014

Yes

75.0%

72.7%

8033 Ray Mears Boulevard

Knoxville

Knoxville

TN

37919

1980

Loan

22

Metro Plaza(28)

1.2%

07/05/2014

Yes

70.0%

56.6%

126-198 South Vermont Avenue

Los Angeles

Los Angeles

CA

90004

1986

Loan

23

Mathews Crossing Phase I

1.2%

06/25/2014

Yes

73.0%

63.0%

8090 Atlantic Boulevard

Jacksonville

Duval

FL

32211

1971

A-7

COMM 2014-CCRE20

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

% of

FIRREA

Cut-Off

LTV Ratio at

Property

Initial Pool

Appraisal

Compliant

Date LTV

Maturity or

Year

Flag

ID

Property Name

Balance

As-of Date

(Yes/No)

Ratio(11)(12)(14)

ARD(11)(12)(14)

Address

City

County

State

Zip Code

Built

Loan

24

CSRA MOB Portfolio II(31)

1.2%

Various

Yes

69.8%

60.1%

Various

Various

Various

Various

Various

Various

Property

24.01

API Headquarters

0.8%

05/23/2014

Yes

1550 Innovation Way

Hartford

Washington

WI

53027

2004

Property

24.02

Virginia Women’s Center

0.4%

07/22/2014

Yes

7515 Right Flank Road

Mechanicsville

Hanover

VA

23116

2013

Loan

25

Charleston Square

1.0%

05/25/2014

Yes

75.0%

66.0%

6600 West Hypoluxo Road

Lake Worth

Palm Beach

FL

33467

1998

Loan

26

Grand Central Place

0.9%

04/22/2014

Yes

61.0%

49.0%

2835 Old US Highway 27

Somerset

Pulaski

KY

42501

1987

Loan

27

A-1 Self Storage

0.9%

06/02/2014

Yes

55.1%

44.5%

345 10th Street

Jersey City

Hudson

NJ

07302

1880

Loan

28

Superstition Springs

0.9%

07/25/2014

Yes

74.5%

68.4%

7307 & 7427 East Hampton Avenue

Mesa

Maricopa

AZ

85209

1999; 2007

Loan

29

Montgomery Crossing

0.9%

08/19/2014

Yes

73.8%

64.5%

4400-4420 Wyoming Boulevard Northeast

Albuquerque

Bernalillo

NM

87111

1969

Loan

30

520 Lafayette Road

0.9%

07/22/2014

Yes

71.2%

58.0%

520 Lafayette Road

St. Paul

Ramsey

MN

55101

1923

Loan

31

10 Clifton

0.8%

07/26/2014

Yes

73.6%

67.3%

10 Clifton Boulevard

Clifton

Passaic

NJ

07011

1961

Loan

32

674-678 West Maude

0.8%

07/25/2014

Yes

72.7%

62.2%

674-678 West Maude Avenue

Sunnyvale

Santa Clara

CA

94085

1975

Loan

33

500 Lafayette Road

0.8%

07/22/2014

Yes

70.0%

57.0%

500 Lafayette Road

St. Paul

Ramsey

MN

55101

1900

Loan

34

Marquis Vista Apartments

0.7%

08/14/2014

Yes

74.2%

63.3%

3324 Valley Brook Place

Decatur

DeKalb

GA

30033

1983

Loan

35

Freeway Junction Shopping Center

0.7%

07/09/2014

Yes

74.8%

64.0%

3797-3879 Georgia Highway 138 Southeast

Stockbridge

Clayton

GA

30281

1988

Loan

36

Van Ness Mixed Use(28)(32)

0.7%

06/27/2014

Yes

71.4%

65.2%

4215 Connecticut Avenue NW

Washington

District of Columbia

DC

20008

1935

Loan

37

YNJ Hospitality Portfolio

0.7%

06/19/2014

Yes

69.5%

51.5%

Various

Various

Various

OH

Various

Various

Property

37.01

Holiday Inn Express London

0.4%

06/19/2014

Yes

100 Holiday Trail Northeast

London

Madison

OH

43140

1998

Property

37.02

Comfort Inn Columbus

0.3%

06/19/2014

Yes

650 South High Street

Columbus

Franklin

OH

43215

1967

Loan

38

Unique Thrift

0.6%

06/16/2014

Yes

71.5%

58.4%

112-122 Broad Street

Elizabeth

Union

NJ

07201

1930

Loan

39

Hampton Inn St. Petersburg(32)

0.6%

06/09/2014

Yes

45.2%

33.0%

80 Beach Drive Northeast

St. Petersburg

Pinellas

FL

33701

2003

Loan

40

Pacific Plaza

0.6%

05/09/2014

Yes

65.8%

55.1%

2382, 2390 and 2396 Crenshaw Boulevard

Torrance

Los Angeles

CA

90501

1992

Loan

41

Springhill Suites Bolingbrook(32)

0.6%

05/01/2014

Yes

66.0%

61.6%

125 Remington Boulevard

Bolingbrook

Will

IL

60440

2000

Loan

42

Union Hills Village

0.6%

07/28/2014

Yes

59.6%

59.6%

18631 North 19th Avenue

Phoenix

Maricopa

AZ

85016

1988

Loan

43

Westview Shopping Center

0.6%

06/13/2014

Yes

58.4%

47.0%

3305-3501 Olton Road

Plainview

Hale

TX

79072

1985

Loan

44

Hatteras Island Plaza

0.5%

07/27/2014

Yes

74.8%

60.6%

41934 NC Highway

Avon

Dare

NC

27915

1988

Loan

45

Savoy Retail

0.5%

07/02/2014

Yes

75.0%

67.4%

8511-8521 Liberty Road

Randallstown

Baltimore

MD

21133

1967

Loan

46

443 Lafayette Road

0.5%

07/22/2014

Yes

70.0%

57.0%

443 Lafayette Road

St. Paul

Ramsey

MN

55101

1919

Loan

47

Bloomingdale Palms

0.5%

08/05/2014

Yes

68.2%

58.7%

11104-11110 Bloomingdale Avenue

Riverview

Hillsborough

FL

33578

2007; 2008; 2012

Loan

48

Crestmont Apartments

0.5%

08/04/2014

Yes

72.2%

67.4%

708 Woodward Way

Arlington

Tarrant

TX

76011

1979

Loan

49

2455 Alft

0.5%

09/03/2014

Yes

72.8%

64.1%

2455 Alft Lane

Elgin

Kane

IL

60124

2000

Loan

50

6801 Lake Worth Road

0.4%

08/02/2014

Yes

75.0%

62.8%

6801 & 6805 Lake Worth Road

Greenacres

Palm Beach

FL

33467

1979

Loan

51

Towne Village

0.4%

08/13/2014

Yes

58.4%

43.3%

200 Community Drive

Avon Lake

Lorain

OH

44012

1999

Loan

52

Marquis Pointe

0.4%

08/11/2014

Yes

63.9%

58.8%

1313 Stone Mill Way

Stone Mountain

DeKalb

GA

30083

1973

Loan

53

Westpoint Pines

0.4%

07/02/2014

Yes

68.7%

61.6%

3000 Las Vegas Trail

Fort Worth

Tarrant

TX

76116

1969

Loan

54

Jacksonville Medical Centers

0.4%

06/04/2014

Yes

74.9%

61.3%

Various

Jacksonville

Duval

FL

Various

Various

Property

54.01

103rd Street

0.2%

06/04/2014

Yes

7685 103rd Street

Jacksonville

Duval

FL

32210

2006

Property

54.02

University Boulevard S

0.2%

06/04/2014

Yes

3604 University Boulevard South

Jacksonville

Duval

FL

32216

1970

Loan

55

Groves at Fountain Park(32)

0.4%

08/08/2014

Yes

71.4%

59.4%

2773 Citizens Place

Columbus

Franklin

OH

43232

1971

Loan

56

Plantation Village

0.3%

07/02/2014

Yes

73.9%

60.4%

1468 Lafayette Parkway

LaGrange

Troup

GA

30241

2006

Loan

57

Grand Plaza

0.3%

07/01/2014

Yes

62.5%

50.5%

130 East Grand Avenue

El Segundo

Los Angeles

CA

90245

1989

Loan

58

315 Pacific Avenue

0.3%

07/28/2014

Yes

54.1%

54.1%

315 Pacific Avenue

San Francisco

San Francisco

CA

94111

1908

Loan

59

Rite Aid Kerman CA

0.3%

07/01/2014

Yes

50.3%

41.0%

478 South Madera Avenue

Kerman

Fresno

CA

93630

2010

Loan

60

Roebuck Center

0.3%

06/09/2014

Yes

66.0%

49.0%

9060-9098 Parkway East

Birmingham

Jefferson

AL

35206

1959

Loan

61

Rite Aid Woodhaven

0.3%

08/07/2014

Yes

68.6%

51.0%

25050 Allen Road

Woodhaven

Wayne

MI

48183

2008

Loan

62

Shoppes at Avery Corner

0.3%

07/31/2014

Yes

74.7%

65.7%

2694-2698 Highway 77

Panama City

Bay

FL

32401

2008

Loan

63

New Highlands Self Storage

0.3%

08/05/2014

Yes

70.6%

57.4%

2385 E.F. Griffin Road

Bartow

Polk

FL

33830

2006

Loan

64

Meadowbrook Manor Estates

0.3%

08/14/2014

Yes

71.4%

68.0%

7280 West Mount Morris Road

Flushing

Genesee

MI

48433

1971

A-8

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
					Net		Loan per Net
			% of		Rentable Area	Units	Rentable Area						Second Most	Second	Second
Property			Initial Pool	Year	(SF/Units/	of	(SF/Units/	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent
Flag	ID	Property Name	Balance	Renovated	Rooms/Pads)	Measure	Rooms/Pads) ($)(11)(12)	(# of payments)(16)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)
Loan	1	Gateway Center Phase II(29)(32)	10.1%	NAP	602,164	Sq. Ft.	498	L(25), D(90), O(5)
Loan	2	InterContinental Miami	9.7%	2008 - 2013	641	Rooms	179,407	YM(25), D or YM(88), O(7)	T-12 7/31/2014	68,189,687	48,777,326	19,412,360	12/31/2013	63,696,570	45,755,272
Loan	3	Marriott Atlanta Airport Gateway	7.2%	NAP	403	Rooms	210,027	L(25), D(91), O(4)	T-12 7/31/2014	30,289,308	20,889,513	9,399,795	12/31/2013	29,403,357	20,396,320
Loan	4	Harwood Center(29)(32)	5.1%	2014	723,963	Sq. Ft.	124	L(27), D(89), O(4)	T-12 6/30/2014	14,709,948	6,484,818	8,225,130	12/31/2013	13,777,255	6,105,011
Loan	5	Culver City Creative Office	4.8%	2014	157,491	Sq. Ft.	359	L(24), D(92), O(4)	T-12 3/31/2014	5,513,585	1,327,308	4,186,277	12/31/2013	5,254,136	1,385,011
Loan	6	80 and 90 Maiden Lane(29)	4.7%	1986, 1988, 2004, 2013	552,064	Sq. Ft.	263	L(25), D(31), O(4)	12/31/2013	15,794,929	8,021,524	7,773,405	12/31/2012	18,051,375	7,083,898
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%	1998, 2008, 2012	334,566	Sq. Ft.	523	L(26), D(90), O(4)	T-12 5/31/2014	17,010,978	6,513,762	10,497,216	12/31/2013	15,316,987	6,044,614
Loan	8	Dollar General	3.4%	NAP	1,125,576	Sq. Ft.	35	L(24), D(91), O(5)	T-12 7/31/2014	4,136,316		4,136,316	12/31/2013	4,136,000
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	2012	207	Rooms	159,420	L(24), D(93), O(3)	T-12 8/31/2014	8,687,788	5,306,891	3,380,898	12/31/2013	7,750,538	4,704,135
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	2011	405	Rooms	285,720	L(26), D(90), O(4)	T-12 6/30/2014	28,458,386	15,356,579	13,101,807	12/31/2013	28,856,635	15,452,172
Loan	11	U-Haul Pool 3(28)	2.5%	Various	368,944	Sq. Ft.	81	L(25), D(211), O(4)	T-12 4/30/2014	5,409,520	1,831,660	3,577,859	12/31/2013	5,150,070	1,813,891
Property	11.01	U-Haul Center Normandy	0.3%	NAP	42,226	Sq. Ft.	81		T-12 4/30/2014	731,477	167,679	563,799	12/31/2013	624,890	158,571
Property	11.02	U-Haul Center Up-Town	0.3%	1975	12,637	Sq. Ft.	241		T-12 4/30/2014	458,476	158,079	300,397	12/31/2013	458,672	158,266
Property	11.03	U-Haul Center Springdale	0.2%	NAP	50,867	Sq. Ft.	54		T-12 4/30/2014	422,799	118,559	304,239	12/31/2013	408,498	121,051
Property	11.04	U-Haul Court Waterbury	0.2%	NAP	15,570	Sq. Ft.	149		T-12 4/30/2014	437,716	121,857	315,859	12/31/2013	400,920	122,934
Property	11.05	U-Haul Center Longview	0.2%	2014	31,980	Sq. Ft.	69		T-12 4/30/2014	385,943	127,927	258,015	12/31/2013	335,406	126,340
Property	11.06	U-Haul Court Horsham	0.2%	1983, 1994, 1997	16,901	Sq. Ft.	130		T-12 4/30/2014	346,774	120,335	226,439	12/31/2013	316,141	124,438
Property	11.07	U-Haul Center South Cobb	0.2%	NAP	22,564	Sq. Ft.	92		T-12 4/30/2014	340,073	92,116	247,956	12/31/2013	332,407	95,265
Property	11.08	U-Haul Center East Tampa	0.2%	NAP	27,637	Sq. Ft.	65		T-12 4/30/2014	371,793	113,042	258,751	12/31/2013	358,261	102,887
Property	11.09	U-Haul of York	0.2%	1990	21,342	Sq. Ft.	83		T-12 4/30/2014	267,477	103,664	163,813	12/31/2013	276,704	98,093
Property	11.10	U-Haul Spring Valley	0.1%	NAP	30,800	Sq. Ft.	54		T-12 4/30/2014	303,579	131,085	172,494	12/31/2013	315,159	129,314
Property	11.11	U-Haul Center Riverside	0.1%	NAP	18,287	Sq. Ft.	62		T-12 4/30/2014	214,229	77,086	137,143	12/31/2013	209,967	66,472
Property	11.12	U-Haul Dixie Highway	0.1%	2002	13,569	Sq. Ft.	79		T-12 4/30/2014	209,529	80,799	128,730	12/31/2013	211,719	87,567
Property	11.13	U-Haul Eastbrook	0.1%	NAP	15,505	Sq. Ft.	63		T-12 4/30/2014	266,179	112,429	153,750	12/31/2013	248,491	108,728
Property	11.14	U-Haul Southwest	0.1%	NAP	13,825	Sq. Ft.	70		T-12 4/30/2014	177,888	82,528	95,361	12/31/2013	186,188	84,027
Property	11.15	U-Haul Center Killeen	0.1%	NAP	14,230	Sq. Ft.	68		T-12 4/30/2014	170,913	86,023	84,890	12/31/2013	187,201	83,714
Property	11.16	U-Haul Center Holt Avenue	0.1%	NAP	10,660	Sq. Ft.	81		T-12 4/30/2014	142,043	64,021	78,022	12/31/2013	118,154	70,930
Property	11.17	U-Haul Parsons Avenue	0.1%	NAP	10,344	Sq. Ft.	65		T-12 4/30/2014	162,631	74,431	88,201	12/31/2013	161,290	75,295
Loan	12	DoubleTree Beachwood	2.4%	2013, 2014	404	Rooms	70,545	L(24), D(93), O(3)	T-12 6/30/2014	12,975,597	9,901,494	3,074,103	12/31/2013	13,462,117	10,225,120
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%	Various	282,536	Sq. Ft.	94	L(24), YM1(94), O(3)
Property	13.01	417 & 433 West 164th Street	0.5%	1994	31,360	Sq. Ft.	170
Property	13.02	7200 Jack Newell Blvd. S.	0.4%	2014	48,300	Sq. Ft.	87
Property	13.03	120-150 West 154th Street	0.3%	1984	27,620	Sq. Ft.	122
Property	13.04	2801 N Earl Rudder Freeway	0.3%	NAP	26,156	Sq. Ft.	121
Property	13.05	529-531 Aldo Avenue	0.2%	2003	15,744	Sq. Ft.	157
Property	13.06	7051-7061 Patterson Drive	0.2%	1989	18,600	Sq. Ft.	121
Property	13.07	11500 Iron Bridge Road	0.2%	2012	44,300	Sq. Ft.	45
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%	NAP	8,340	Sq. Ft.	115
Property	13.09	285 Independence Drive	0.1%	NAP	9,600	Sq. Ft.	89
Property	13.10	13341 Kingston Avenue	0.1%	NAP	11,440	Sq. Ft.	62
Property	13.11	4235 US Hwy 421	0.1%	NAP	35,496	Sq. Ft.	19
Property	13.12	8469 Burton Lane	0.0%	NAP	5,580	Sq. Ft.	85
Loan	14	444 Lafayette Road	2.0%	2006	282,565	Sq. Ft.	85	L(24), D(92), O(4)	T-12 6/30/2014	5,303,094	2,492,429	2,810,665	12/31/2013	5,217,749	2,641,416
Loan	15	ART Florida MF Portfolio IV	1.8%	2011-2014	625	Units	34,240	L(24), D(92), O(4)	T-12 6/30/2014	3,938,612	1,905,470	2,033,142	12/31/2013	3,690,012	1,937,424
Property	15.01	Indian Ridge	0.3%	2011-2014	96	Units	41,667		T-12 6/30/2014	601,298	253,759	347,539	12/31/2013	593,327	268,370
Property	15.02	Oak Ridge	0.3%	2011-2014	63	Units	52,381		T-12 6/30/2014	498,996	183,974	315,022	12/31/2013	480,808	176,261
Property	15.03	Whispering Pines	0.3%	2011-2014	108	Units	29,630		T-12 6/30/2014	615,735	295,110	320,625	12/31/2013	581,636	319,328
Property	15.04	Sanford Court	0.2%	2011-2014	106	Units	27,358		T-12 6/30/2014	643,146	370,785	272,361	12/31/2013	555,657	373,271
Property	15.05	Shadow Ridge	0.2%	2011-2014	62	Units	37,097		T-12 6/30/2014	402,856	179,273	223,583	12/31/2013	391,035	183,309
Property	15.06	Jefferson Way	0.2%	2011-2014	56	Units	39,286		T-12 6/30/2014	372,013	163,734	208,279	12/31/2013	354,222	167,701
Property	15.07	Driftwood	0.2%	2011-2014	62	Units	32,258		T-12 6/30/2014	410,561	224,207	186,354	12/31/2013	380,323	209,665
Property	15.08	Old Archer Court	0.1%	2011-2014	72	Units	20,833		T-12 6/30/2014	394,007	234,628	159,379	12/31/2013	353,004	239,519
Loan	16	Main Street Marketplace	1.6%	2008	269,584	Sq. Ft.	70	L(26), D(90), O(4)	12/31/2013	2,911,609	1,126,625	1,784,984	12/31/2012	2,736,581	1,110,621
Loan	17	Two Park Central(32)	1.6%	1994, 2006	261,284	Sq. Ft.	71	L(24), D(92), O(4)	T-12 6/30/2014	4,220,237	1,840,286	2,379,951	12/31/2013	4,101,620	2,024,219
Loan	18	1101 Fifth Avenue	1.5%	NAP	77,425	Sq. Ft.	232	L(24), D(93), O(3)	T-12 6/30/2014	2,202,930	803,400	1,399,530	12/31/2013	2,384,447	751,631
Loan	19	Brafferton Shopping Center(32)	1.5%	1997, 2009	94,142	Sq. Ft.	183	L(25), D(91), O(4)	12/31/2013	2,291,319	422,928	1,868,391	12/31/2012	2,366,375	402,841
Loan	20	Aloft Hotel Brickell	1.4%	NAP	160	Rooms	106,250	L(36), YM2(80), O(4)	T-12 8/31/2014	6,814,371	4,280,874	2,533,497
Loan	21	Veterans Outpatient Clinic	1.3%	2007; 1009	80,275	Sq. Ft.	188	L(25), D(31), O(4)	T-12 6/30/2014	1,609,440	131,126	1,478,314	12/31/2013	1,609,444	130,805
Loan	22	Metro Plaza(28)	1.2%	NAP	57,991	Sq. Ft.	244	L(24), D(92), O(4)	T-12 4/30/2014	1,734,463	417,771	1,316,692	12/31/2013	1,811,274	418,710
Loan	23	Mathews Crossing Phase I	1.2%	2013	487	Units	28,747	L(25), D(92), O(3)	T-9 5/31/2014 Annualized	2,788,715	1,560,597	1,228,118

A-9

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
					Net		Loan per Net
			% of		Rentable Area	Units	Rentable Area						Second Most	Second	Second
Property			Initial Pool	Year	(SF/Units/	of	(SF/Units/	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent
Flag	ID	Property Name	Balance	Renovated	Rooms/Pads)	Measure	Rooms/Pads) ($)(11)(12)	(# of payments)(16)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)
Loan	24	CSRA MOB Portfolio II(31)	1.2%	NAP	93,822	Sq. Ft.	147	L(24), D(93), O(3)
Property	24.01	API Headquarters	0.8%	NAP	73,756	Sq. Ft.	123		12/31/2013	977,191		977,191	12/31/2012	958,030
Property	24.02	Virginia Women’s Center	0.4%	NAP	20,066	Sq. Ft.	237
Loan	25	Charleston Square	1.0%	NAP	85,219	Sq. Ft.	142	L(24), D(92), O(4)	T-12 6/30/2014	1,601,362	513,282	1,088,080	12/31/2013	1,538,386	534,599
Loan	26	Grand Central Place	0.9%	NAP	290,501	Sq. Ft.	38	L(25), D(91), O(4)	T-12 6/30/2014	1,491,806	267,118	1,224,688	12/31/2013	1,508,461	270,584
Loan	27	A-1 Self Storage	0.9%	1980	105,113	Sq. Ft.	104	L(26), D(91), O(3)	T-12 4/30/2014	2,092,923	549,546	1,543,377	12/31/2013	2,063,940	563,970
Loan	28	Superstition Springs	0.9%	NAP	100,704	Sq. Ft.	104	L(24), D(92), O(4)	T-12 7/31/2014	1,254,185	278,755	975,430	12/31/2013	1,149,593	261,154
Loan	29	Montgomery Crossing	0.9%	NAP	93,242	Sq. Ft.	112	L(25), D(91), O(4)	T-12 6/30/2014	1,296,422	336,279	960,143	12/31/2013	1,353,848	352,292
Loan	30	520 Lafayette Road	0.9%	1986	152,944	Sq. Ft.	67	L(24), D(92), O(4)	T-12 6/30/2014	2,844,416	1,740,861	1,103,555	12/31/2013	2,775,060	1,700,881
Loan	31	10 Clifton	0.8%	2004	144,014	Sq. Ft.	70	L(25), D(92), O(3)					12/31/2013	1,444,200	526,791
Loan	32	674-678 West Maude	0.8%	2013	39,311	Sq. Ft.	254	L(24), D(91), O(5)	12/31/2013	954,629	244,190	710,439
Loan	33	500 Lafayette Road	0.8%	1984	140,440	Sq. Ft.	70	L(24), D(92), O(4)	T-12 6/30/2014	2,949,632	1,503,480	1,446,153	12/31/2013	2,888,090	1,481,555
Loan	34	Marquis Vista Apartments	0.7%	NAP	250	Units	35,000	L(24), D(92), O(4)	T-12 8/31/2014	1,693,427	851,417	842,010	12/31/2013	1,641,610	883,784
Loan	35	Freeway Junction Shopping Center	0.7%	1993, 2005	156,834	Sq. Ft.	52	L(25), D(92), O(3)	T-12 4/30/2014	1,208,321	321,383	886,938	12/31/2013	1,241,410	303,422
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	NAP	20,131	Sq. Ft.	397	L(24), D(30), O(6)	T-12 7/31/2014	834,860	269,558	565,302	12/31/2013	860,934	263,899
Loan	37	YNJ Hospitality Portfolio	0.7%	Various	120	Rooms	64,886	L(25), D(92), O(3)	T-12 5/31/2014	2,524,774	1,596,085	928,689	12/31/2013	2,396,872	1,508,744
Property	37.01	Holiday Inn Express London	0.4%	2007	61	Rooms	70,660		T-12 5/31/2014	1,327,616	831,804	495,812	12/31/2013	1,241,338	804,730
Property	37.02	Comfort Inn Columbus	0.3%	2009	59	Rooms	58,915		T-12 5/31/2014	1,197,158	764,281	432,877	12/31/2013	1,155,534	704,014
Loan	38	Unique Thrift	0.6%	2007-2008	45,452	Sq. Ft.	167	L(26), D(91), O(3)	T-12 5/31/2014	1,103,519	381,091	722,428	12/31/2013	1,109,019	373,145
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	2013	91	Rooms	81,972	L(27), D(89), O(4)	T-12 4/30/2014	3,838,648	2,724,061	1,114,587	12/31/2013	3,727,462	2,710,275
Loan	40	Pacific Plaza	0.6%	NAP	23,438	Sq. Ft.	299	L(24), D(92), O(4)	12/31/2013	746,371	222,627	523,744
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	2012	82	Rooms	85,366	L(25), D(30), O(5)	T-12 6/30/2014	2,620,492	1,664,787	955,705	12/31/2013	2,486,078	1,580,944
Loan	42	Union Hills Village	0.6%	NAP	110,188	Sq. Ft.	62	L(25), D(30), O(5)	T-12 4/30/2014	1,396,465	412,338	984,127	12/31/2013	1,154,345	458,623
Loan	43	Westview Shopping Center	0.6%	NAP	126,473	Sq. Ft.	52	L(24), YM1(92), O(4)	T-12 8/31/2014	1,110,379	182,386	927,993	12/31/2013	1,109,726	181,950
Loan	44	Hatteras Island Plaza	0.5%	1998	76,097	Sq. Ft.	83	L(24), D(92), O(4)	T-12 6/30/2014	751,778	230,655	521,123	12/31/2013	720,183	242,564
Loan	45	Savoy Retail	0.5%	2004	43,508	Sq. Ft.	138	L(24), D(92), O(4)	T-12 5/31/2014	801,172	252,469	548,703	12/31/2013	691,403	246,864
Loan	46	443 Lafayette Road	0.5%	1988	103,958	Sq. Ft.	57	L(24), D(92), O(4)	T-12 6/30/2014	1,659,463	1,093,150	566,313	12/31/2013	1,617,861	1,079,522
Loan	47	Bloomingdale Palms	0.5%	NAP	23,357	Sq. Ft.	253	L(25), D(91), O(4)	T-12 6/30/2014	718,014	168,259	549,756	12/31/2013	702,562	174,282
Loan	48	Crestmont Apartments	0.5%	2012-2014	188	Units	30,851	L(25), D(91), O(4)	T-12 7/31/2014	1,240,684	845,188	395,496	12/31/2013	931,220	692,637
Loan	49	2455 Alft	0.5%	NAP	65,544	Sq. Ft.	88	L(24), D(92), O(4)	T-12 7/31/2014	479,228	239,505	239,723	12/31/2013	463,933	238,257
Loan	50	6801 Lake Worth Road	0.4%	2014	59,137	Sq. Ft.	89	L(24), D(93), O(3)	T-12 6/30/2014	877,117	426,671	450,446	12/31/2013	893,356	443,647
Loan	51	Towne Village	0.4%	2013	80	Units	65,000	L(24), D(93), O(3)	T-12 7/31/2014	1,237,476	617,189	620,287	12/31/2013	1,172,985	593,247
Loan	52	Marquis Pointe	0.4%	NAP	276	Units	18,116	L(24), D(33), O(3)	T-12 8/31/2014	1,501,525	1,211,457	290,068	12/31/2013	1,361,677	1,163,833
Loan	53	Westpoint Pines	0.4%	NAP	263	Units	19,011	L(24), D(89), O(7)	T-12 6/30/2014	1,872,883	1,299,333	573,550	12/31/2013	1,780,852	1,244,458
Loan	54	Jacksonville Medical Centers	0.4%	Various	25,300	Sq. Ft.	190	L(24), D(94), O(3)	T-12 6/30/2014	266,290	97,021	169,269	12/31/2013	186,075	82,853
Property	54.01	103rd Street	0.2%	NAP	15,000	Sq. Ft.	177		T-12 6/30/2014	137,814	42,912	94,902	12/31/2013	89,720	51,850
Property	54.02	University Boulevard S	0.2%	2010	10,300	Sq. Ft.	208		T-12 6/30/2014	128,476	54,109	74,367	12/31/2013	96,355	31,003
Loan	55	Groves at Fountain Park(32)	0.4%	NAP	264	Units	17,424	L(25), D(91), O(4)	T-12 7/31/2014	1,643,202	1,180,058	463,144	12/31/2013	1,580,212	1,065,141
Loan	56	Plantation Village	0.3%	NAP	24,547	Sq. Ft.	167	L(24), D(92), O(4)	T-12 7/31/2014	558,859	115,837	443,023	12/31/2013	566,034	124,724
Loan	57	Grand Plaza	0.3%	NAP	15,790	Sq. Ft.	257	L(24), D(92), O(4)	12/31/2013	549,477	112,530	436,947
Loan	58	315 Pacific Avenue	0.3%	1998	12,213	Sq. Ft.	328	L(24), D(93), O(3)	T-12 7/31/2014	539,845	41,020	498,825	12/31/2013	537,138	30,596
Loan	59	Rite Aid Kerman CA	0.3%	NAP	18,240	Sq. Ft.	215	L(25), D(91), O(4)	T-12 6/30/2014	517,908		517,908	12/31/2013	516,408
Loan	60	Roebuck Center	0.3%	2005	152,243	Sq. Ft.	23	L(24), D(92), O(4)	T-12 4/30/2014	700,278	191,253	509,025	12/31/2013	585,736	181,511
Loan	61	Rite Aid Woodhaven	0.3%	NAP	14,564	Sq. Ft.	236	L(24), D(93), O(3)	12/31/2013	376,666		376,666	12/31/2012	376,666
Loan	62	Shoppes at Avery Corner	0.3%	NAP	8,750	Sq. Ft.	369	L(24), D(92), O(4)	T-12 7/31/2014	335,054	61,145	273,909	12/31/2013	343,659	62,468
Loan	63	New Highlands Self Storage	0.3%	NAP	72,025	Sq. Ft.	42	L(24), D(94), O(3)	T-12 6/30/2014	504,668	202,257	302,411	12/31/2013	462,530	213,739
Loan	64	Meadowbrook Manor Estates	0.3%	NAP	401	Pads	7,481	L(24), D(32), O(4)	T-12 6/30/2014	944,821	645,678	299,143	12/31/2013	1,015,310	639,063

A-10

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Second	Third Most	Third	Third	Third
Property			Initial Pool	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten
Flag	ID	Property Name	Balance	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield(11)(12)	Debt Yield(11)(12)	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)
Loan	1	Gateway Center Phase II(29)(32)	10.1%						7.8%	7.6%	24,786,716	28,394,908	4,856,899	23,538,009	93,461	673,142	22,771,407
Loan	2	InterContinental Miami	9.7%	17,941,298	12/31/2012	54,935,792	40,969,190	13,966,602	16.6%	14.2%	37,852,778	68,189,687	49,128,928	19,060,759	2,727,587		16,333,172
Loan	3	Marriott Atlanta Airport Gateway	7.2%	9,007,037	12/31/2012	27,970,524	20,227,097	7,743,427	11.1%	9.6%	16,243,697	30,289,308	20,919,276	9,370,032	1,211,572		8,158,460
Loan	4	Harwood Center(29)(32)	5.1%	7,672,244	12/31/2012	12,352,966	5,997,166	6,355,799	9.3%	8.5%	12,583,647	15,145,993	6,731,687	8,414,306	144,793	626,736	7,642,778
Loan	5	Culver City Creative Office	4.8%	3,869,125	12/31/2012	5,046,221	1,209,564	3,836,656	8.9%	8.4%	5,386,078	6,587,932	1,544,987	5,042,945	23,624	268,457	4,750,864
Loan	6	80 and 90 Maiden Lane(29)	4.7%	10,967,477	12/31/2011	17,188,266	7,211,150	9,977,116	7.9%	7.5%	18,392,204	19,225,483	7,767,513	11,457,970	82,810	552,064	10,823,096
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%	9,272,373	12/31/2012	10,123,594	6,016,050	4,107,543	7.3%	7.1%	18,482,366	19,964,913	7,133,351	12,831,563	93,802	334,566	12,403,195
Loan	8	Dollar General	3.4%	4,136,000	12/31/2012	4,136,000		4,136,000	10.6%	9.1%	4,136,321	5,351,903	1,159,589	4,192,315	337,673	243,599	3,611,043
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	3,046,403					10.0%	8.9%	6,961,128	8,687,788	5,402,139	3,285,650	347,512		2,938,138
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	13,404,463	12/31/2012	27,199,934	14,830,679	12,369,255	11.3%	10.1%	17,348,916	28,458,386	15,393,259	13,065,127	1,422,919		11,642,207
Loan	11	U-Haul Pool 3(28)	2.5%	3,336,179	12/31/2012	4,870,927	1,834,882	3,036,045	11.3%	10.9%	4,695,155	5,366,790	1,985,839	3,380,950	125,037		3,255,914
Property	11.01	U-Haul Center Normandy	0.3%	466,320	12/31/2012	535,282	163,216	372,066			502,895	716,806	198,635	518,171	14,311		503,861
Property	11.02	U-Haul Center Up-Town	0.3%	300,406	12/31/2012	468,653	162,522	306,131			354,850	458,476	163,680	294,796	4,283		290,513
Property	11.03	U-Haul Center Springdale	0.2%	287,447	12/31/2012	365,492	125,501	239,990			419,646	422,799	120,083	302,716	17,239		285,477
Property	11.04	U-Haul Court Waterbury	0.2%	277,986	12/31/2012	334,239	131,729	202,510			238,656	435,122	125,584	309,538	5,277		304,261
Property	11.05	U-Haul Center Longview	0.2%	209,066	12/31/2012	324,292	119,055	205,237			384,886	385,943	131,716	254,227	10,838		243,389
Property	11.06	U-Haul Court Horsham	0.2%	191,703	12/31/2012	314,022	121,590	192,432			329,068	346,774	127,492	219,282	5,728		213,554
Property	11.07	U-Haul Center South Cobb	0.2%	237,143	12/31/2012	330,985	97,335	233,650			313,024	340,073	95,129	244,943	7,647		237,296
Property	11.08	U-Haul Center East Tampa	0.2%	255,374	12/31/2012	321,511	104,090	217,421			374,033	371,793	136,020	235,774	9,366		226,407
Property	11.09	U-Haul of York	0.2%	178,611	12/31/2012	275,841	113,664	162,177			256,166	267,773	106,873	160,901	7,233		153,668
Property	11.10	U-Haul Spring Valley	0.1%	185,846	12/31/2012	335,031	139,951	195,080			299,718	303,579	148,894	154,686	10,438		144,247
Property	11.11	U-Haul Center Riverside	0.1%	143,495	12/31/2012	194,325	66,372	127,953			196,759	205,100	78,319	126,780	6,198		120,583
Property	11.12	U-Haul Dixie Highway	0.1%	124,152	12/31/2012	190,203	87,853	102,351			180,949	209,529	100,216	109,313	4,599		104,714
Property	11.13	U-Haul Eastbrook	0.1%	139,762	12/31/2012	228,702	108,121	120,581			172,610	258,829	116,520	142,309	5,255		137,055
Property	11.14	U-Haul Southwest	0.1%	102,161	12/31/2012	186,578	81,227	105,351			180,632	177,888	82,666	95,222	4,685		90,537
Property	11.15	U-Haul Center Killeen	0.1%	103,487	12/31/2012	209,594	79,062	130,532			185,615	161,633	83,625	78,007	4,823		73,185
Property	11.16	U-Haul Center Holt Avenue	0.1%	47,224	12/31/2012	112,306	64,767	47,539			163,654	142,043	78,067	63,976	3,613		60,364
Property	11.17	U-Haul Parsons Avenue	0.1%	85,996	12/31/2012	143,871	68,826	75,045			141,995	162,631	92,323	70,308	3,506		66,803
Loan	12	DoubleTree Beachwood	2.4%	3,236,997	12/31/2012	12,205,997	9,414,642	2,791,355	10.8%	9.0%	9,562,102	12,975,597	9,901,494	3,074,103	519,024		2,555,079
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%						10.9%	10.3%	3,432,845	3,692,550	800,564	2,891,986	42,380	113,014	2,736,592
Property	13.01	417 & 433 West 164th Street	0.5%								646,177	774,401	170,457	603,944	4,704	12,544	586,696
Property	13.02	7200 Jack Newell Blvd. S.	0.4%								596,988	490,039	129,430	360,608	7,245	19,320	334,043
Property	13.03	120-150 West 154th Street	0.3%								387,701	497,334	137,189	360,145	4,143	11,048	344,954
Property	13.04	2801 N Earl Rudder Freeway	0.3%								323,288	393,586	91,013	302,573	3,923	10,462	288,187
Property	13.05	529-531 Aldo Avenue	0.2%								337,492	362,607	44,199	318,407	2,362	6,298	309,748
Property	13.06	7051-7061 Patterson Drive	0.2%								229,649	294,734	81,527	213,207	2,790	7,440	202,977
Property	13.07	11500 Iron Bridge Road	0.2%								298,700	297,175	37,585	259,590	6,645	17,720	235,225
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%								149,350	146,349	33,115	113,234	1,251	3,336	108,647
Property	13.09	285 Independence Drive	0.1%								123,600	122,549	16,881	105,667	1,440	3,840	100,387
Property	13.10	13341 Kingston Avenue	0.1%								118,450	91,832	13,478	78,354	1,716	4,576	72,062
Property	13.11	4235 US Hwy 421	0.1%								139,050	138,566	32,656	105,910	5,324	14,198	86,387
Property	13.12	8469 Burton Lane	0.0%								82,400	83,380	13,032	70,348	837	2,232	67,279
Loan	14	444 Lafayette Road	2.0%	2,576,333	12/31/2012	5,066,501	2,112,397	2,954,104	12.6%	11.7%	5,052,577	5,478,990	2,441,147	3,037,844	61,638	166,814	2,809,392
Loan	15	ART Florida MF Portfolio IV	1.8%	1,752,589					10.2%	9.2%	4,203,360	4,084,602	1,909,850	2,174,752	202,525		1,972,227
Property	15.01	Indian Ridge	0.3%	324,957							668,376	644,486	255,055	389,431	26,400		363,031
Property	15.02	Oak Ridge	0.3%	304,547							481,104	509,112	184,277	324,835	19,341		305,494
Property	15.03	Whispering Pines	0.3%	262,308							661,140	632,424	295,611	336,813	41,472		295,341
Property	15.04	Sanford Court	0.2%	182,386							747,636	671,790	371,645	300,145	35,934		264,211
Property	15.05	Shadow Ridge	0.2%	207,726							418,536	413,696	179,598	234,098	18,724		215,374
Property	15.06	Jefferson Way	0.2%	186,521							363,120	386,416	164,166	222,250	17,920		204,330
Property	15.07	Driftwood	0.2%	170,658							441,540	426,520	224,686	201,834	19,406		182,428
Property	15.08	Old Archer Court	0.1%	113,485							421,908	400,158	234,813	165,345	23,328		142,017
Loan	16	Main Street Marketplace	1.6%	1,625,960	12/31/2011	3,132,555	1,081,802	2,050,753	9.7%	8.7%	3,000,437	3,087,435	1,237,644	1,849,791	53,917	151,774	1,644,100
Loan	17	Two Park Central(32)	1.6%	2,077,401	12/31/2012	4,123,893	2,096,080	2,027,813	12.2%	10.6%	4,697,836	4,108,018	1,858,394	2,249,623	65,321	221,795	1,962,508
Loan	18	1101 Fifth Avenue	1.5%	1,632,816	12/31/2012	2,554,148	714,604	1,839,544	9.5%	9.0%	2,887,162	2,481,204	765,555	1,715,649	11,614	77,425	1,626,610
Loan	19	Brafferton Shopping Center(32)	1.5%	1,963,534	12/31/2011	2,087,959	435,623	1,652,336	11.5%	10.7%	2,105,269	2,392,819	422,736	1,970,083	14,121	115,287	1,840,675
Loan	20	Aloft Hotel Brickell	1.4%						18.0%	16.1%	6,845,519	7,809,457	4,753,091	3,056,366	312,378		2,743,988
Loan	21	Veterans Outpatient Clinic	1.3%	1,478,639	12/31/2012	1,609,444	132,592	1,476,852	9.3%	9.2%	1,609,444	1,561,161	162,184	1,398,977	16,055		1,382,922
Loan	22	Metro Plaza(28)	1.2%	1,392,564	12/31/2012	1,671,726	410,268	1,261,458	8.9%	8.5%	1,491,329	1,715,967	450,134	1,265,834	8,699	57,991	1,199,144
Loan	23	Mathews Crossing Phase I	1.2%						9.1%	8.2%	2,860,044	2,913,541	1,633,397	1,280,144	135,386		1,144,758

A-11

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Second	Third Most	Third	Third	Third
Property			Initial Pool	Most Recent	Recent Operating	Most Recent	Most Recent	Most Recent	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten
Flag	ID	Property Name	Balance	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield(11)(12)	Debt Yield(11)(12)	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)
Loan	24	CSRA MOB Portfolio II(31)	1.2%						9.7%	8.9%	1,482,301	1,384,905	41,547	1,343,358	18,764	98,513	1,226,080
Property	24.01	API Headquarters	0.8%	958,030	12/31/2011	939,245		939,245			1,016,670	965,836	28,975	936,861	14,751	77,444	844,666
Property	24.02	Virginia Women’s Center	0.4%								465,632	419,068	12,572	406,496	4,013	21,069	381,414
Loan	25	Charleston Square	1.0%	1,003,787	12/31/2012	1,522,791	648,935	873,856	9.2%	8.3%	1,230,231	1,670,377	556,997	1,113,380	25,566	88,978	998,837
Loan	26	Grand Central Place	0.9%	1,237,877	12/31/2012	1,366,738	262,453	1,104,284	12.1%	10.1%	1,449,524	1,602,180	273,633	1,328,547	75,530	145,076	1,107,940
Loan	27	A-1 Self Storage	0.9%	1,499,970	12/31/2012	1,911,113	641,406	1,269,707	12.2%	11.9%	1,651,670	2,038,294	696,448	1,341,846	36,958		1,304,888
Loan	28	Superstition Springs	0.9%	888,439	12/31/2012	1,175,297	246,282	929,015	11.2%	10.0%	1,198,463	1,487,612	314,020	1,173,593	18,127	100,485	1,054,980
Loan	29	Montgomery Crossing	0.9%	1,001,556	12/31/2012	1,337,413	391,532	945,881	10.2%	9.5%	1,087,647	1,399,413	339,820	1,059,594	13,986	57,664	987,943
Loan	30	520 Lafayette Road	0.9%	1,074,179	12/31/2012	3,336,395	1,359,095	1,977,300	12.1%	10.9%	2,633,226	2,929,029	1,698,094	1,230,935	35,177	86,421	1,109,337
Loan	31	10 Clifton	0.8%	917,409	12/31/2012	1,339,345	454,020	885,325	9.3%	8.5%	1,031,495	1,447,423	516,892	930,531	18,722	57,606	854,203
Loan	32	674-678 West Maude	0.8%						9.6%	8.5%	1,033,104	1,208,499	245,412	963,087	7,862	102,084	853,140
Loan	33	500 Lafayette Road	0.8%	1,406,534	12/31/2012	2,817,395	1,194,569	1,622,825	15.4%	14.0%	2,726,132	3,016,003	1,495,504	1,520,499	35,110	98,750	1,386,639
Loan	34	Marquis Vista Apartments	0.7%	757,827					9.1%	8.1%	1,663,056	1,806,102	1,008,082	798,020	86,273		711,747
Loan	35	Freeway Junction Shopping Center	0.7%	937,988	12/31/2012	1,278,985	322,791	956,194	12.2%	10.8%	1,056,858	1,325,419	332,460	992,958	31,367	78,418	883,173
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	597,035	12/31/2012	817,686	244,122	573,564	8.2%	8.0%	613,355	913,088	255,441	657,646	9,224	10,066	638,357
Loan	37	YNJ Hospitality Portfolio	0.7%	888,128	12/31/2012	2,350,917	1,504,406	846,511	11.9%	10.6%	2,524,667	2,524,667	1,600,592	924,075	100,987		823,088
Property	37.01	Holiday Inn Express London	0.4%	436,608	12/31/2012	1,150,852	775,050	375,802			1,327,528	1,327,528	814,692	512,836	53,101		459,735
Property	37.02	Comfort Inn Columbus	0.3%	451,520	12/31/2012	1,200,065	729,356	470,709			1,197,139	1,197,139	785,900	411,239	47,886		363,353
Loan	38	Unique Thrift	0.6%	735,874	12/31/2012	1,073,458	563,156	510,302	9.4%	9.2%	794,050	1,003,996	293,908	710,088	9,090		700,998
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	1,017,187	12/31/2012	4,067,615	2,773,017	1,294,598	18.1%	15.8%	3,924,776	4,288,199	2,937,889	1,350,309	171,528		1,178,781
Loan	40	Pacific Plaza	0.6%						8.1%	7.9%	633,958	830,087	262,589	567,497	3,516	11,719	552,262
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	905,134	12/31/2012	2,257,218	1,433,856	823,362	13.6%	12.1%	2,581,667	2,620,492	1,667,089	953,403	104,820		848,583
Loan	42	Union Hills Village	0.6%	695,722	12/31/2012	1,090,072	480,376	609,696	13.5%	12.1%	1,291,003	1,388,972	462,367	926,605	16,530	81,936	828,139
Loan	43	Westview Shopping Center	0.6%	927,776	12/31/2012	1,036,918	183,258	853,661	13.3%	12.1%	974,729	1,091,845	214,646	877,199	25,295	53,567	798,338
Loan	44	Hatteras Island Plaza	0.5%	477,618	12/31/2012	786,426	239,120	547,307	9.5%	8.6%	745,474	823,806	227,082	596,725	16,788	41,092	538,845
Loan	45	Savoy Retail	0.5%	444,539	12/31/2012	720,349	239,061	481,288	10.3%	9.4%	872,969	868,860	253,854	615,006	6,526	43,508	564,972
Loan	46	443 Lafayette Road	0.5%	538,339	12/31/2012	1,867,806	808,170	1,059,637	11.9%	10.4%	1,568,168	1,764,734	1,059,198	705,536	35,346	48,457	621,734
Loan	47	Bloomingdale Palms	0.5%	528,280					9.3%	8.9%	546,600	727,984	179,679	548,305	4,671	18,331	525,303
Loan	48	Crestmont Apartments	0.5%	238,583	12/31/2012	251,678	588,171	-336,493	9.5%	8.6%	1,254,312	1,389,828	839,341	550,487	51,888		498,599
Loan	49	2455 Alft	0.5%	225,676	12/31/2012	498,437	223,555	274,882	10.1%	9.2%	750,492	804,185	223,639	580,546	15,731	34,547	530,268
Loan	50	6801 Lake Worth Road	0.4%	449,709	12/31/2012	932,285	451,361	480,924	11.1%	10.4%	868,263	1,003,521	418,941	584,580	8,871	29,569	546,141
Loan	51	Towne Village	0.4%	579,738	12/31/2012	1,029,643	648,383	381,260	11.9%	11.5%	1,318,653	1,237,476	618,735	618,741	21,760		596,981
Loan	52	Marquis Pointe	0.4%	197,845	12/31/2012	1,607,546	1,185,202	422,344	10.0%	8.5%	1,714,404	1,748,595	1,250,857	497,738	73,140		424,598
Loan	53	Westpoint Pines	0.4%	536,394	12/31/2012	1,802,996	1,302,009	500,987	11.2%	9.7%	2,300,020	2,019,648	1,460,071	559,577	76,072		483,505
Loan	54	Jacksonville Medical Centers	0.4%	103,222	12/31/2012	166,669	88,131	78,538	11.3%	10.6%	703,000	664,572	124,222	540,351	5,060	25,300	509,991
Property	54.01	103rd Street	0.2%	37,870	12/31/2012	74,786	59,299	15,487			405,000	384,750	87,513	297,238	3,000	15,000	279,238
Property	54.02	University Boulevard S	0.2%	65,352	12/31/2012	91,883	28,832	63,051			298,000	279,822	36,709	243,113	2,060	10,300	230,753
Loan	55	Groves at Fountain Park(32)	0.4%	515,071	12/31/2012	1,482,954	975,253	507,701	10.6%	9.2%	1,611,588	1,678,652	1,190,540	488,112	66,000		422,112
Loan	56	Plantation Village	0.3%	441,310	12/31/2012	488,529	120,624	367,905	10.4%	9.7%	478,516	546,467	119,384	427,083	5,167	23,298	398,618
Loan	57	Grand Plaza	0.3%						9.1%	8.7%	473,009	520,221	150,452	369,769	2,366	15,770	351,633
Loan	58	315 Pacific Avenue	0.3%	506,542	12/31/2012	443,039	67,357	375,682	12.4%	12.4%	554,470	554,648	57,659	496,989	1,832		495,157
Loan	59	Rite Aid Kerman CA	0.3%	516,408	12/31/2012	515,158		515,158	11.9%	11.4%	518,158	539,198	72,221	466,977	2,736	17,101	447,140
Loan	60	Roebuck Center	0.3%	404,225	12/31/2012	572,127	208,653	363,474	15.3%	12.2%	784,945	742,052	207,343	534,709	30,449	76,122	428,139
Loan	61	Rite Aid Woodhaven	0.3%	376,666	12/31/2011	376,666		376,666	10.1%	9.7%	376,666	357,833	10,735	347,098	2,913	10,195	333,990
Loan	62	Shoppes at Avery Corner	0.3%	281,191	12/31/2012	350,287	55,478	294,809	8.5%	8.3%	302,893	341,738	66,949	274,789	875	6,562	267,352
Loan	63	New Highlands Self Storage	0.3%	248,791	12/31/2012	428,959	176,957	252,002	9.9%	9.5%	509,073	529,469	232,296	297,173	10,804		286,369
Loan	64	Meadowbrook Manor Estates	0.3%	376,247	12/31/2012	968,071	670,436	297,635	12.6%	11.9%	920,760	961,941	585,018	376,923	20,050		356,873

A-12

COMM 2014-CCRE20

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(15)(17)(18)

Expiration(18)

Extension Terms

Largest Tenant(19)(21)(22)(23)

SF

Expiration(20)

2nd Largest Tenant(19)(22)(23)

SF

Expiration(20)

Loan

1

Gateway Center Phase II(29)(32)

10.1%

Fee Simple

JC Penney

124,168

08/17/2034

ShopRite

89,774

08/22/2034

Loan

2

InterContinental Miami

9.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

3

Marriott Atlanta Airport Gateway

7.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

4

Harwood Center(29)(32)

5.1%

Fee Simple/Leasehold

5/1/2077; 9/1/2077; 11/1/2077

None

Omnicom Group Inc.

334,952

12/31/2019

Jacobs Engineering Group

80,373

04/30/2025

Loan

5

Culver City Creative Office

4.8%

Fee Simple

RealD

28,199

07/30/2025

Media Navi (M-GO)

20,480

03/31/2016

Loan

6

80 and 90 Maiden Lane(29)

4.7%

Fee Simple

NY Dept of Investigation

107,668

07/31/2025

Office of Children & Family Services

45,924

12/31/2015

Loan

7

Beverly Connection(29)(30)(31)(32)

3.7%

Fee Simple/Leasehold

12/31/2085

None

CityTarget

99,937

01/31/2029

Marshalls

34,239

09/30/2021

Loan

8

Dollar General

3.4%

Fee Simple

Dollar General Corporation

1,125,576

06/30/2022

NAP

NAP

NAP

Loan

9

Crowne Plaza Houston Katy Freeway

2.8%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

10

Myrtle Beach Marriott Resort & Spa(29)

2.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

11

U-Haul Pool 3(28)

2.5%

Fee Simple

Property

11.01

U-Haul Center Normandy

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.02

U-Haul Center Up-Town

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.03

U-Haul Center Springdale

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.04

U-Haul Court Waterbury

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.05

U-Haul Center Longview

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.06

U-Haul Court Horsham

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.07

U-Haul Center South Cobb

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.08

U-Haul Center East Tampa

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.09

U-Haul of York

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.10

U-Haul Spring Valley

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.11

U-Haul Center Riverside

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.12

U-Haul Dixie Highway

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.13

U-Haul Eastbrook

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.14

U-Haul Southwest

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.15

U-Haul Center Killeen

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.16

U-Haul Center Holt Avenue

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.17

U-Haul Parsons Avenue

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

12

DoubleTree Beachwood

2.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

13

Weber Industrial Portfolio(28)(32)

2.2%

Fee Simple

Property

13.01

417 & 433 West 164th Street

0.5%

Fee Simple

TCFI CP, LLC

31,360

10/07/2029

NAP

NAP

NAP

Property

13.02

7200 Jack Newell Blvd. S.

0.4%

Fee Simple

Utility Fleet Sales, Ltd.

48,300

10/06/2024

NAP

NAP

NAP

Property

13.03

120-150 West 154th Street

0.3%

Fee Simple

TCFI CP, LLC

27,620

10/07/2029

NAP

NAP

NAP

Property

13.04

2801 N Earl Rudder Freeway

0.3%

Fee Simple

Utility Fleet Sales, Ltd.

26,156

10/06/2024

NAP

NAP

NAP

Property

13.05

529-531 Aldo Avenue

0.2%

Fee Simple

TCFI CP, LLC

15,744

10/07/2029

NAP

NAP

NAP

Property

13.06

7051-7061 Patterson Drive

0.2%

Fee Simple

TCFI CP, LLC

18,600

10/07/2029

NAP

NAP

NAP

Property

13.07

11500 Iron Bridge Road

0.2%

Fee Simple

C.W. Wright Construction Company, Inc.

44,300

12/31/2020

NAP

NAP

NAP

Property

13.08

9750 & 9758 Doctor Perry Rd.

0.1%

Fee Simple

C.W. Wright Construction Company, Inc.

8,340

12/31/2020

NAP

NAP

NAP

Property

13.09

285 Independence Drive

0.1%

Fee Simple

C.W. Wright Construction Company, Inc.

9,600

12/31/2020

NAP

NAP

NAP

Property

13.10

13341 Kingston Avenue

0.1%

Fee Simple

C.W. Wright Construction Company, Inc.

11,440

12/31/2020

NAP

NAP

NAP

Property

13.11

4235 US Hwy 421

0.1%

Fee Simple

Coastal Power and Electric, Inc.

35,496

12/31/2020

NAP

NAP

NAP

Property

13.12

8469 Burton Lane

0.0%

Fee Simple

C.W. Wright Construction Company, Inc.

5,580

12/31/2020

NAP

NAP

NAP

Loan

14

444 Lafayette Road

2.0%

Fee Simple

Department of Human Services

280,172

12/31/2021

Signature Dining

2,393

12/31/2050

Loan

15

ART Florida MF Portfolio IV

1.8%

Fee Simple

Property

15.01

Indian Ridge

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

15.02

Oak Ridge

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

15.03

Whispering Pines

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

15.04

Sanford Court

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

15.05

Shadow Ridge

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

15.06

Jefferson Way

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

15.07

Driftwood

0.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

15.08

Old Archer Court

0.1%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

16

Main Street Marketplace

1.6%

Fee Simple

Shaw’s

61,328

02/28/2024

Ocean State

38,462

09/30/2024

Loan

17

Two Park Central(32)

1.6%

Fee Simple

NM Children, Youth & Families

76,942

01/31/2019

NM Taxation & Revenue - A&C

61,182

03/31/2020

Loan

18

1101 Fifth Avenue

1.5%

Fee Simple

Ragghianti Freitas, LLP

8,572

09/30/2018

Ciatti Company, LLC

5,968

11/30/2018

Loan

19

Brafferton Shopping Center(32)

1.5%

Fee Simple

Sport & Health Clubs

43,520

11/30/2023

Nextcare Urgent Care

5,251

11/30/2020

Loan

20

Aloft Hotel Brickell

1.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

21

Veterans Outpatient Clinic

1.3%

Fee Simple

Veterans Administration

51,195

09/16/2029

Design One, Inc.

2,000

07/18/2064

Loan

22

Metro Plaza(28)

1.2%

Fee Simple

Seafood City

9,721

04/30/2017

Auto Zone #5220-01-01

8,006

11/30/2016

Loan

23

Mathews Crossing Phase I

1.2%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

A-13

COMM 2014-CCRE20

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(15)(17)(18)

Expiration(18)

Extension Terms

Largest Tenant(19)(21)(22)(23)

SF

Expiration(20)

2nd Largest Tenant(19)(22)(23)

SF

Expiration(20)

Loan

24

CSRA MOB Portfolio II(31)

1.2%

Fee Simple

Property

24.01

API Headquarters

0.8%

Fee Simple

API Software, Inc.

73,756

10/31/2025

NAP

NAP

NAP

Property

24.02

Virginia Women’s Center

0.4%

Fee Simple

Virginia Women’s Center, Inc.

20,066

01/31/2027

NAP

NAP

NAP

Loan

25

Charleston Square

1.0%

Fee Simple

Winn Dixie

53,803

04/29/2018

S & S Bagels Corp

4,200

08/31/2018

Loan

26

Grand Central Place

0.9%

Fee Simple

Hobby Lobby

55,028

02/28/2022

Kroger

48,000

08/31/2017

Loan

27

A-1 Self Storage

0.9%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

28

Superstition Springs

0.9%

Fee Simple

GC Services, LP

43,870

11/30/2020

Norwegian Cruise Line

27,947

05/20/2024

Loan

29

Montgomery Crossing

0.9%

Fee Simple

Michael’s Crafts

21,380

04/30/2022

Vitamin Cottage Natural Food Markets, Inc.

18,298

12/31/2018

Loan

30

520 Lafayette Road

0.9%

Fee Simple

Pollution Control Agency

152,944

09/30/2022

NAP

NAP

NAP

Loan

31

10 Clifton

0.8%

Fee Simple

Polymer Technologies

85,976

12/31/2023

Stanley Steamer International, Inc.

20,162

03/31/2020

Loan

32

674-678 West Maude

0.8%

Fee Simple

AliphCom

39,311

07/31/2019

NAP

NAP

NAP

Loan

33

500 Lafayette Road

0.8%

Fee Simple

Department of Natural Resources

140,440

06/30/2019

NAP

NAP

NAP

Loan

34

Marquis Vista Apartments

0.7%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

35

Freeway Junction Shopping Center

0.7%

Fee Simple

Goodwill #508

36,015

07/31/2021

Northern Tool & Equipment

29,270

10/31/2015

Loan

36

Van Ness Mixed Use(28)(32)

0.7%

Fee Simple

Domaine DC, LLC

9,124

09/30/2022

7-Eleven, Inc.

3,085

01/31/2021

Loan

37

YNJ Hospitality Portfolio

0.7%

Fee Simple

Property

37.01

Holiday Inn Express London

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Property

37.02

Comfort Inn Columbus

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

38

Unique Thrift

0.6%

Fee Simple

Apogee NY LLC dba Unique Thrift

41,082

12/31/2029

BH Forever Jeans, Inc.

2,570

06/30/2019

Loan

39

Hampton Inn St. Petersburg(32)

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

40

Pacific Plaza

0.6%

Fee Simple

Providence Urgent Care

7,096

01/31/2016

Dollar Loan Center

1,556

06/30/2016

Loan

41

Springhill Suites Bolingbrook(32)

0.6%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

42

Union Hills Village

0.6%

Fee Simple

Epic Stores, Inc.

24,036

09/30/2023

Blast Fitness

23,000

01/31/2023

Loan

43

Westview Shopping Center

0.6%

Fee Simple

United Supermarket

35,545

10/31/2015

Speciality Retailers, Inc. / Bealls for her

30,660

04/30/2019

Loan

44

Hatteras Island Plaza

0.5%

Fee Simple

Food Lion #685

35,560

6/30/2024

Dollar Tree Stores, Inc.

8,184

6/30/2016

Loan

45

Savoy Retail

0.5%

Fee Simple

Family Dollar

10,741

06/30/2022

Identity Lounge

3,320

09/23/2022

Loan

46

443 Lafayette Road

0.5%

Fee Simple

Department of Labor and Industry

103,958

09/30/2022

NAP

NAP

NAP

Loan

47

Bloomingdale Palms

0.5%

Fee Simple

SunTrust Bank

4,895

01/21/2028

Luna’s Mexican Restaurant

4,000

12/31/2015

Loan

48

Crestmont Apartments

0.5%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

49

2455 Alft

0.5%

Fee Simple

T Mobile

47,020

09/30/2024

CAFCU

8,503

12/31/2019

Loan

50

6801 Lake Worth Road

0.4%

Fee Simple

Transcend Media Solutions

7,101

01/31/2015

Maureen Whelihan, MD, PA

3,091

08/31/2019

Loan

51

Towne Village

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

52

Marquis Pointe

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

53

Westpoint Pines

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

54

Jacksonville Medical Centers

0.4%

Fee Simple

Property

54.01

103rd Street

0.2%

Fee Simple

Family Medicine & Rehab

9,000

06/30/2029

Total Lab Care, LLC

3,500

06/30/2029

Property

54.02

University Boulevard S

0.2%

Fee Simple

Creative Marketing Enterprise

2,700

04/30/2029

Sleep Care Centers of America

2,500

09/15/2015

Loan

55

Groves at Fountain Park(32)

0.4%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

56

Plantation Village

0.3%

Fee Simple

Verizon Wireless

4,150

01/31/2017

Moe’s Southwest Grill

2,450

04/30/2017

Loan

57

Grand Plaza

0.3%

Fee Simple

Chase #143067

6,000

06/30/2019

Express Employment Professionals

1,900

11/30/2017

Loan

58

315 Pacific Avenue

0.3%

Fee Simple

Sutherland Gold Group, LLC

12,213

09/30/2019

NAP

NAP

NAP

Loan

59

Rite Aid Kerman CA

0.3%

Fee Simple

Rite Aid

17,340

05/31/2030

H&R Block Enterprises, LLC

900

07/31/2022

Loan

60

Roebuck Center

0.3%

Fee Simple

United Veterans Associates

65,343

08/31/2017

United States Post Office

19,215

08/31/2016

Loan

61

Rite Aid Woodhaven

0.3%

Fee Simple

Rite Aid

14,564

02/28/2029

NAP

NAP

NAP

Loan

62

Shoppes at Avery Corner

0.3%

Fee Simple

AT&T Mobility

3,500

05/31/2018

BB&T Bank

2,750

01/31/2025

Loan

63

New Highlands Self Storage

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

Loan

64

Meadowbrook Manor Estates

0.3%

Fee Simple

NAP

NAP

NAP

NAP

NAP

NAP

A-14

COMM 2014-CCRE20

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

% of

Property

Initial Pool

Lease

Lease

Lease

Flag

ID

Property Name

Balance

3rd Largest Tenant(19)(22)(23)

SF

Expiration(20)

4th Largest Tenant(19)(22)(23)

SF

Expiration(20)

5th Largest Tenant(20)(22)(23)

SF

Expiration(20)

Occupancy

Loan

1

Gateway Center Phase II(29)(32)

10.1%

Burlington Coat Factory

73,864

08/24/2029

Sports Authority

33,593

10/07/2026

TJ Maxx

32,922

08/21/2024

99.5%

Loan

2

InterContinental Miami

9.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

83.6%

Loan

3

Marriott Atlanta Airport Gateway

7.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

74.5%

Loan

4

Harwood Center(29)(32)

5.1%

GSA - Department of Education

61,949

03/31/2015

GSA - Government Accountability Office

49,446

02/28/2018

Cantey & Hanger

25,648

02/28/2021

84.0%

Loan

5

Culver City Creative Office

4.8%

Wild Card Media

18,091

08/31/2018

Omelet

12,730

11/30/2019

Anonymous Content

11,145

12/31/2021

97.9%

Loan

6

80 and 90 Maiden Lane(29)

4.7%

United Cerebral Palsy

30,121

08/31/2023

NYC Dept of Education

26,474

07/31/2020

Catholic Charities of NY

26,438

04/30/2029

94.1%

Loan

7

Beverly Connection(29)(30)(31)(32)

3.7%

Ross Dress for Less

29,973

01/31/2021

Nordstrom Rack

29,491

09/30/2024

Saks & Company

27,024

07/31/2025

98.4%

Loan

8

Dollar General

3.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

9

Crowne Plaza Houston Katy Freeway

2.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

71.2%

Loan

10

Myrtle Beach Marriott Resort & Spa(29)

2.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

68.1%

Loan

11

U-Haul Pool 3(28)

2.5%

89.0%

Property

11.01

U-Haul Center Normandy

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.6%

Property

11.02

U-Haul Center Up-Town

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

87.2%

Property

11.03

U-Haul Center Springdale

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

92.1%

Property

11.04

U-Haul Court Waterbury

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

86.7%

Property

11.05

U-Haul Center Longview

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

93.0%

Property

11.06

U-Haul Court Horsham

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

89.8%

Property

11.07

U-Haul Center South Cobb

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

80.6%

Property

11.08

U-Haul Center East Tampa

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

90.1%

Property

11.09

U-Haul of York

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

88.0%

Property

11.10

U-Haul Spring Valley

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.8%

Property

11.11

U-Haul Center Riverside

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.2%

Property

11.12

U-Haul Dixie Highway

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

84.3%

Property

11.13

U-Haul Eastbrook

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.2%

Property

11.14

U-Haul Southwest

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

83.2%

Property

11.15

U-Haul Center Killeen

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

70.1%

Property

11.16

U-Haul Center Holt Avenue

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

80.3%

Property

11.17

U-Haul Parsons Avenue

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

81.3%

Loan

12

DoubleTree Beachwood

2.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

61.7%

Loan

13

Weber Industrial Portfolio(28)(32)

2.2%

100.0%

Property

13.01

417 & 433 West 164th Street

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.02

7200 Jack Newell Blvd. S.

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.03

120-150 West 154th Street

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.04

2801 N Earl Rudder Freeway

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.05

529-531 Aldo Avenue

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.06

7051-7061 Patterson Drive

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.07

11500 Iron Bridge Road

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.08

9750 & 9758 Doctor Perry Rd.

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.09

285 Independence Drive

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.10

13341 Kingston Avenue

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.11

4235 US Hwy 421

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

13.12

8469 Burton Lane

0.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

14

444 Lafayette Road

2.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

15

ART Florida MF Portfolio IV

1.8%

90.2%

Property

15.01

Indian Ridge

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

91.7%

Property

15.02

Oak Ridge

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

93.7%

Property

15.03

Whispering Pines

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

88.9%

Property

15.04

Sanford Court

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

86.8%

Property

15.05

Shadow Ridge

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

95.2%

Property

15.06

Jefferson Way

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

15.07

Driftwood

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

87.1%

Property

15.08

Old Archer Court

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

83.3%

Loan

16

Main Street Marketplace

1.6%

Work Out World 206

34,138

03/30/2015

Dollar Tree

15,015

04/30/2018

NH Liquor

9,854

MTM

81.8%

Loan

17

Two Park Central(32)

1.6%

NM Department of Health

29,289

01/01/2016

NM Dept. of Health - Long Term Services

16,436

11/30/2015

NM Dept. of Health - Rural Healthcare

10,152

01/01/2016

93.3%

Loan

18

1101 Fifth Avenue

1.5%

Friedlander, Cherwon & Capper, LLP

5,752

06/30/2015

Axis Appraisal

5,565

05/31/2018

Trilogy Integrated Resources, LLC

4,170

01/31/2015

85.0%

Loan

19

Brafferton Shopping Center(32)

1.5%

Escape Salon & Day Spa

4,800

12/31/2015

Mainstreet Grill & Bar

4,500

MTM

Stafford Uniform

3,200

05/31/2017

97.9%

Loan

20

Aloft Hotel Brickell

1.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

67.3%

Loan

21

Veterans Outpatient Clinic

1.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

66.3%

Loan

22

Metro Plaza(28)

1.2%

Viva Bargain Center

6,433

03/31/2019

Frazee Paint #F48

4,853

MTM

Young Billiard’s

3,865

02/28/2017

92.1%

Loan

23

Mathews Crossing Phase I

1.2%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

95.9%

A-15

COMM 2014-CCRE20

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

% of

Property

Initial Pool

Lease

Lease

Lease

Flag

ID

Property Name

Balance

3rd Largest Tenant(19)(22)(23)

SF

Expiration(20)

4th Largest Tenant(19)(22)(23)

SF

Expiration(20)

5th Largest Tenant(20)(22)(23)

SF

Expiration(20)

Occupancy

Loan

24

CSRA MOB Portfolio II(31)

1.2%

100.0%

Property

24.01

API Headquarters

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

24.02

Virginia Women’s Center

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

25

Charleston Square

1.0%

Amtrust Bank, NY Community Bank

4,060

08/31/2023

NW Management Services/Gentle Dental

2,834

11/30/2015

Dominic’s Pizza

2,450

09/30/2020

100.0%

Loan

26

Grand Central Place

0.9%

Dunham’s Sports

44,895

01/31/2017

Goody’s

25,000

06/30/2017

TJ Maxx

24,000

02/28/2022

83.4%

Loan

27

A-1 Self Storage

0.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

90.9%

Loan

28

Superstition Springs

0.9%

Diamondback Gymnastics

10,800

05/31/2016

Children’s Safari Learning Center

10,000

12/31/2020

NAP

NAP

NAP

92.0%

Loan

29

Montgomery Crossing

0.9%

Party City of Albuquerque

13,875

01/31/2018

CEC Entertainment d/b/a Chuck E Cheese

10,000

05/31/2016

El Norteno Restaurant

4,700

12/31/2022

85.9%

Loan

30

520 Lafayette Road

0.9%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

31

10 Clifton

0.8%

Renal Center of Passaic LLC

14,100

01/06/2019

Precise Components & Tool Design

13,695

05/31/2015

EPTA America, Inc.

10,081

01/28/2016

100.0%

Loan

32

674-678 West Maude

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

33

500 Lafayette Road

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

34

Marquis Vista Apartments

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

87.2%

Loan

35

Freeway Junction Shopping Center

0.7%

Ollie’s Bargain Outlet

25,575

08/31/2021

Farmers Home Furniture

20,152

03/31/2016

Grand Furniture

15,730

02/28/2019

97.7%

Loan

36

Van Ness Mixed Use(28)(32)

0.7%

Sushi Para, Co

2,638

07/31/2021

Laliguras Indian Bistro

2,613

08/31/2024

Seung Kwon Wong

1,471

05/31/2021

100.0%

Loan

37

YNJ Hospitality Portfolio

0.7%

64.3%

Property

37.01

Holiday Inn Express London

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

64.6%

Property

37.02

Comfort Inn Columbus

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

64.1%

Loan

38

Unique Thrift

0.6%

M & M Furniture LLC

1,800

07/31/2018

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

39

Hampton Inn St. Petersburg(32)

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

82.8%

Loan

40

Pacific Plaza

0.6%

Cash for Gold

1,550

10/31/2014

H&R Block

1,380

04/30/2015

Dental Group

1,250

07/01/2017

100.0%

Loan

41

Springhill Suites Bolingbrook(32)

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

73.8%

Loan

42

Union Hills Village

0.6%

We Love Kids Child Care

12,640

11/30/2019

Dollar General Store

10,010

04/30/2023

Dunkin Donuts

3,300

08/31/2022

86.9%

Loan

43

Westview Shopping Center

0.6%

Burk’s Outlet

22,596

01/31/2017

Dollar Tree Store

8,490

03/31/2018

Little Dove, Inc.

6,130

04/30/2021

100.0%

Loan

44

Hatteras Island Plaza

0.5%

Beach Pharmacy II, Ltd

3,600

4/30/2017

VantageSouth Bank

3,503

12/31/2019

Surfside Casual

3,350

3/31/2015

93.0%

Loan

45

Savoy Retail

0.5%

Children We Care

2,738

04/30/2018

Charm City Clipper

2,000

03/31/2017

ATI Physical Therapy

1,955

08/31/2023

87.6%

Loan

46

443 Lafayette Road

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

47

Bloomingdale Palms

0.5%

Taco Bell

2,412

08/11/2032

Serenity Spa

2,200

01/31/2017

Lemongrass Thai Kitchen

1,850

02/28/2022

81.8%

Loan

48

Crestmont Apartments

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

96.3%

Loan

49

2455 Alft

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

84.7%

Loan

50

6801 Lake Worth Road

0.4%

Dr. Wolfe

2,185

01/31/2019

Florida Business Development Corporation

2,150

11/30/2015

Carlos F. Vieira, MD

2,124

05/31/2017

87.1%

Loan

51

Towne Village

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

92.5%

Loan

52

Marquis Pointe

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

88.4%

Loan

53

Westpoint Pines

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

89.7%

Loan

54

Jacksonville Medical Centers

0.4%

100.0%

Property

54.01

103rd Street

0.2%

Prime Pharmacy, LLC

2,500

06/30/2029

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Property

54.02

University Boulevard S

0.2%

Family Medicine & Rehab

2,000

12/31/2029

Prime Pharmacy, LLC

2,000

04/30/2029

Rheumatology Assoc of Jacksonville

800

11/30/2017

100.0%

Loan

55

Groves at Fountain Park(32)

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

94.3%

Loan

56

Plantation Village

0.3%

Bedzzz Express

2,276

11/30/2017

Starbucks Corporation

1,825

02/28/2018

Goodwill Industries Inc

1,750

04/30/2018

78.5%

Loan

57

Grand Plaza

0.3%

Siam Bay Restaurant

1,400

01/31/2018

Spring Massage Spa

1,400

05/31/2017

Cold Stone Creamery

1,340

07/31/2016

100.0%

Loan

58

315 Pacific Avenue

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

59

Rite Aid Kerman CA

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

60

Roebuck Center

0.3%

Nu Wear Fine Men’s Clothing

14,986

07/31/2017

CBF Ministries International

13,500

06/30/2015

Dollar General

10,125

01/31/2019

100.0%

Loan

61

Rite Aid Woodhaven

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

62

Shoppes at Avery Corner

0.3%

OneBlood / Florida Blood Services

2,500

10/31/2018

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

Loan

63

New Highlands Self Storage

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

88.0%

Loan

64

Meadowbrook Manor Estates

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

54.6%

A-16

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Upfront	Monthly	Upfront	Monthly	Upfront	Monthly
Property			Initial Pool	Occupancy	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax
Flag	ID	Property Name	Balance	As-of Date	Reserves($)(24)	Reserves ($)(25)	Reserves ($)(24)	Reserves ($)(25)	Reserves ($)(24)	Reserves ($)(25)
Loan	1	Gateway Center Phase II(29)(32)	10.1%	09/09/2014		Springing	10,025,448	Springing		Springing
Loan	2	InterContinental Miami	9.7%	07/31/2014		4% of prior month’s gross revenues				Springing
Loan	3	Marriott Atlanta Airport Gateway	7.2%	07/31/2014		Springing				Springing
Loan	4	Harwood Center(29)(32)	5.1%	06/01/2014		12,066		75,413	1,006,706	117,059
Loan	5	Culver City Creative Office	4.8%	09/04/2014		2,625	134,767	22,371	124,195	17,742
Loan	6	80 and 90 Maiden Lane(29)	4.7%	04/30/2014		6,901		46,005	872,250	290,750
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%	06/30/2014		7,817		Springing	610,000	300,000
Loan	8	Dollar General	3.4%	10/06/2014		Springing		Springing		Springing
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	08/31/2014	28,205	1/12 of 4.0% of Gross Income from Operations			132,500	13,250
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	06/30/2014		1/12 of 5.0% of such year’s gross income from operations			358,000	44,750
Loan	11	U-Haul Pool 3(28)	2.5%	04/30/2014	127,051	Springing			280,940	Springing
Property	11.01	U-Haul Center Normandy	0.3%	04/30/2014
Property	11.02	U-Haul Center Up-Town	0.3%	04/30/2014
Property	11.03	U-Haul Center Springdale	0.2%	04/30/2014
Property	11.04	U-Haul Court Waterbury	0.2%	04/30/2014
Property	11.05	U-Haul Center Longview	0.2%	04/30/2014
Property	11.06	U-Haul Court Horsham	0.2%	04/30/2014
Property	11.07	U-Haul Center South Cobb	0.2%	04/30/2014
Property	11.08	U-Haul Center East Tampa	0.2%	04/30/2014
Property	11.09	U-Haul of York	0.2%	04/30/2014
Property	11.10	U-Haul Spring Valley	0.1%	04/30/2014
Property	11.11	U-Haul Center Riverside	0.1%	04/30/2014
Property	11.12	U-Haul Dixie Highway	0.1%	04/30/2014
Property	11.13	U-Haul Eastbrook	0.1%	04/30/2014
Property	11.14	U-Haul Southwest	0.1%	04/30/2014
Property	11.15	U-Haul Center Killeen	0.1%	04/30/2014
Property	11.16	U-Haul Center Holt Avenue	0.1%	04/30/2014
Property	11.17	U-Haul Parsons Avenue	0.1%	04/30/2014
Loan	12	DoubleTree Beachwood	2.4%	06/30/2014		1/12 of 4.0% of Gross Income from Operations for the next 12 month period			348,317	34,832
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%	10/06/2014		3,531		9,417	252,723	Springing
Property	13.01	417 & 433 West 164th Street	0.5%	10/06/2014
Property	13.02	7200 Jack Newell Blvd. S.	0.4%	10/06/2014
Property	13.03	120-150 West 154th Street	0.3%	10/06/2014
Property	13.04	2801 N Earl Rudder Freeway	0.3%	10/06/2014
Property	13.05	529-531 Aldo Avenue	0.2%	10/06/2014
Property	13.06	7051-7061 Patterson Drive	0.2%	10/06/2014
Property	13.07	11500 Iron Bridge Road	0.2%	10/06/2014
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%	10/06/2014
Property	13.09	285 Independence Drive	0.1%	10/06/2014
Property	13.10	13341 Kingston Avenue	0.1%	10/06/2014
Property	13.11	4235 US Hwy 421	0.1%	10/06/2014
Property	13.12	8469 Burton Lane	0.0%	10/06/2014
Loan	14	444 Lafayette Road	2.0%	06/01/2014		5,136		Springing	106,773	Springing
Loan	15	ART Florida MF Portfolio IV	1.8%	Various		16,927			86,000	10,750
Property	15.01	Indian Ridge	0.3%	08/21/2014
Property	15.02	Oak Ridge	0.3%	08/21/2014
Property	15.03	Whispering Pines	0.3%	08/21/2014
Property	15.04	Sanford Court	0.2%	08/21/2014
Property	15.05	Shadow Ridge	0.2%	08/21/2014
Property	15.06	Jefferson Way	0.2%	08/21/2014
Property	15.07	Driftwood	0.2%	08/01/2014
Property	15.08	Old Archer Court	0.1%	08/21/2014
Loan	16	Main Street Marketplace	1.6%	05/16/2014	525,000	4,493	853,508	Springing	99,768	49,884
Loan	17	Two Park Central(32)	1.6%	07/25/2014		5,443	870,000	18,508	116,323	19,387
Loan	18	1101 Fifth Avenue	1.5%	09/11/2014		968		6,452	52,681	21,072
Loan	19	Brafferton Shopping Center(32)	1.5%	08/19/2014		1,184	55,000	5,887	57,838	14,460
Loan	20	Aloft Hotel Brickell	1.4%	08/31/2014		4.0% of the Rents for the prior month			199,333	39,867
Loan	21	Veterans Outpatient Clinic	1.3%	08/27/2014		1,338		Springing	51,781	6,021
Loan	22	Metro Plaza(28)	1.2%	09/17/2014		725	100,000	4,833	193,500	21,500
Loan	23	Mathews Crossing Phase I	1.2%	07/31/2014		11,282			252,083	22,917

A-17

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Upfront	Monthly	Upfront	Monthly	Upfront	Monthly
Property			Initial Pool	Occupancy	Replacement	Replacement	TI/LC	TI/LC	Tax	Tax
Flag	ID	Property Name	Balance	As-of Date	Reserves($)(24)	Reserves ($)(25)	Reserves ($)(24)	Reserves ($)(25)	Reserves ($)(24)	Reserves ($)(25)
Loan	24	CSRA MOB Portfolio II(31)	1.2%	10/06/2014		1,564	425,000	Springing		Springing
Property	24.01	API Headquarters	0.8%	10/06/2014
Property	24.02	Virginia Women’s Center	0.4%	10/06/2014
Loan	25	Charleston Square	1.0%	06/01/2014		2,131		5,326	210,488	17,541
Loan	26	Grand Central Place	0.9%	08/01/2014					50,981	4,125
Loan	27	A-1 Self Storage	0.9%	04/01/2014		1,927			13,750	4,583
Loan	28	Superstition Springs	0.9%	09/09/2014		1,511		5,417		12,410
Loan	29	Montgomery Crossing	0.9%	09/05/2014	83,918	1,166	50,000	5,051	31,752	6,903
Loan	30	520 Lafayette Road	0.9%	10/06/2014		2,931		Springing	50,702	Springing
Loan	31	10 Clifton	0.8%	09/01/2014		1,200		4,800	86,386	22,017
Loan	32	674-678 West Maude	0.8%	08/31/2014		655		8,507	59,836	8,548
Loan	33	500 Lafayette Road	0.8%	06/30/2014		2,926		Springing	46,261	Springing
Loan	34	Marquis Vista Apartments	0.7%	09/17/2014		7,104			10,690	17,816
Loan	35	Freeway Junction Shopping Center	0.7%	07/07/2014		2,614	200,000	6,535	152,508	13,864
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	07/18/2014		769		839	26,645	13,322
Loan	37	YNJ Hospitality Portfolio	0.7%	05/31/2014		1/12 of 4% of prior year’s Gross Revenues			55,044	11,009
Property	37.01	Holiday Inn Express London	0.4%	05/31/2014
Property	37.02	Comfort Inn Columbus	0.3%	05/31/2014
Loan	38	Unique Thrift	0.6%	07/31/2014		758			74,106	Springing
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	04/30/2014		Springing			113,392	14,174
Loan	40	Pacific Plaza	0.6%	09/30/2014		508	125,000	First 12 months: difference between (i) P&I payment (30 yr Am period) and (b) the monthly debt service amount; $976.58 thereafter	94,500	10,500
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	06/30/2014		1/12 of 4.0% of such year’s gross income from operations			10,500	10,500
Loan	42	Union Hills Village	0.6%	08/28/2014		2,296		6,828	110,114	15,731
Loan	43	Westview Shopping Center	0.6%	09/29/2014	225,000	Springing	300,000	Springing	90,793	10,278
Loan	44	Hatteras Island Plaza	0.5%	07/18/2014		1,395		Springing	5,833	2,917
Loan	45	Savoy Retail	0.5%	06/15/2014		544		3,626	31,706	6,341
Loan	46	443 Lafayette Road	0.5%	06/30/2014		2,079		Springing	33,647	Springing
Loan	47	Bloomingdale Palms	0.5%	09/01/2014		389	70,000	1,528	57,130	5,194
Loan	48	Crestmont Apartments	0.5%	07/18/2014		4,324			103,262	10,757
Loan	49	2455 Alft	0.5%	10/01/2014		1,311		3,004	19,231	9,616
Loan	50	6801 Lake Worth Road	0.4%	08/19/2014		739	75,000	2,464	33,883	9,683
Loan	51	Towne Village	0.4%	08/04/2014		2,000			67,530	13,506
Loan	52	Marquis Pointe	0.4%	09/17/2014		6,095			4,801	8,001
Loan	53	Westpoint Pines	0.4%	07/29/2014	135,000	6,334			107,812	10,171
Loan	54	Jacksonville Medical Centers	0.4%	09/12/2014		422		2,108	34,667	4,333
Property	54.01	103rd Street	0.2%	09/12/2014
Property	54.02	University Boulevard S	0.2%	09/12/2014
Loan	55	Groves at Fountain Park(32)	0.4%	07/31/2014	80,688	5,500			43,277	14,426
Loan	56	Plantation Village	0.3%	08/01/2014		431		1,722	36,383	2,888
Loan	57	Grand Plaza	0.3%	09/17/2014		197		1,316	48,750	5,417
Loan	58	315 Pacific Avenue	0.3%	10/05/2014		189			5,080	2,032
Loan	59	Rite Aid Kerman CA	0.3%	07/31/2014		228		1,425		Springing
Loan	60	Roebuck Center	0.3%	07/03/2014		9,552		6,343	10,167	5,083
Loan	61	Rite Aid Woodhaven	0.3%	10/06/2014		Springing		Springing		Springing
Loan	62	Shoppes at Avery Corner	0.3%	06/01/2014		73		547	7,240	1,034
Loan	63	New Highlands Self Storage	0.3%	07/31/2014		900			31,065	2,589
Loan	64	Meadowbrook Manor Estates	0.3%	08/07/2014		1,671			29,458	Springing

A-18

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Upfront	Monthly	Upfront		Other
Property			Initial Pool	Insurance	Insurance	Engineering	Other	Reserves
Flag	ID	Property Name	Balance	Reserves($)(24)	Reserves ($)(25)	Reserve($)(24)	Reserves ($)(24)(25)(26)	Description(24)(25)(26)
Loan	1	Gateway Center Phase II(29)(32)	10.1%		Springing	18,087,509	2,680,329	Rent Concession Reserve
Loan	2	InterContinental Miami	9.7%		Springing		Springing	Common Charge (Springing Monthly)
Loan	3	Marriott Atlanta Airport Gateway	7.2%		Springing
Loan	4	Harwood Center(29)(32)	5.1%	26,874	10,336		3,436,458	Free Rent (Upfront: 1,249,517; Monthly: 52,083), Omnicom Roll (Upfront: 2,000,000); LL Holdback (Upfront: 96,579); Parking & Ground Rent (Upfront: 118,140; Monthly: 80,285); Major Tenant (Springing: Excess Cash)
Loan	5	Culver City Creative Office	4.8%		Springing		5,153,212	Free Rent Reserve (Upfront: 591,588); RealD Free Rent Reserve (Upfront: 631,658); RealD Reserve  (Upfront: 2,000,000); Omelet Reserve (Upfront: 1,929,966)
Loan	6	80 and 90 Maiden Lane(29)	4.7%	185,141	15,428	312,500	1,805,502	NYC DOI TI Reserve (Upfront: 1,100,000); United Cerebral Palsy TI Reserve (Upfront: 60,049); Free Rent Reserve (Upfront: 645,453)
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%		Springing		7,858,668	Excess Cash & Target Reserves (Springing Excess Cash); Ground Rent (Upfront: 147,744, Monthly: Estimated Ground Rent); GL True-Up (Monthly: 50,000); Unfunded Obligations (Upfront: 7,710,924)
Loan	8	Dollar General	3.4%		Springing
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	54,133	19,227		4,845,000	Debt Yield Reserve
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	178,397	37,080	15,625	1,184,000	Seasonality Reserve (Upfront: 1,184,000; Monthly: Springing); PIP Reserve (Monthly: Springing); Franchise Agreement Reserve (Springing Monthly: Excess Cash Flow)
Loan	11	U-Haul Pool 3(28)	2.5%		Springing	723,491	374,958	Environmental Reserve
Property	11.01	U-Haul Center Normandy	0.3%
Property	11.02	U-Haul Center Up-Town	0.3%
Property	11.03	U-Haul Center Springdale	0.2%
Property	11.04	U-Haul Court Waterbury	0.2%
Property	11.05	U-Haul Center Longview	0.2%
Property	11.06	U-Haul Court Horsham	0.2%
Property	11.07	U-Haul Center South Cobb	0.2%
Property	11.08	U-Haul Center East Tampa	0.2%
Property	11.09	U-Haul of York	0.2%
Property	11.10	U-Haul Spring Valley	0.1%
Property	11.11	U-Haul Center Riverside	0.1%
Property	11.12	U-Haul Dixie Highway	0.1%
Property	11.13	U-Haul Eastbrook	0.1%
Property	11.14	U-Haul Southwest	0.1%
Property	11.15	U-Haul Center Killeen	0.1%
Property	11.16	U-Haul Center Holt Avenue	0.1%
Property	11.17	U-Haul Parsons Avenue	0.1%
Loan	12	DoubleTree Beachwood	2.4%	108,248	8,327	1,250	1,500,000	Earnout Reserve
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%	47,000	Springing	29,388	2,617,500	Carson I Building  (Upfront: 1,900,000); Rent Increase Payment  (Upfront: 700,000, Monthly: 77,778); ADA Compliance  (Upfront: 17,500); Occupancy Reserve (Springing Monthly: Excess Cash Flow)
Property	13.01	417 & 433 West 164th Street	0.5%
Property	13.02	7200 Jack Newell Blvd. S.	0.4%
Property	13.03	120-150 West 154th Street	0.3%
Property	13.04	2801 N Earl Rudder Freeway	0.3%
Property	13.05	529-531 Aldo Avenue	0.2%
Property	13.06	7051-7061 Patterson Drive	0.2%
Property	13.07	11500 Iron Bridge Road	0.2%
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%
Property	13.09	285 Independence Drive	0.1%
Property	13.10	13341 Kingston Avenue	0.1%
Property	13.11	4235 US Hwy 421	0.1%
Property	13.12	8469 Burton Lane	0.0%
Loan	14	444 Lafayette Road	2.0%	7,318	Springing	51,868	510,248	Unfunded Obligations Reserve
Loan	15	ART Florida MF Portfolio IV	1.8%	117,268	10,661	626,380
Property	15.01	Indian Ridge	0.3%
Property	15.02	Oak Ridge	0.3%
Property	15.03	Whispering Pines	0.3%
Property	15.04	Sanford Court	0.2%
Property	15.05	Shadow Ridge	0.2%
Property	15.06	Jefferson Way	0.2%
Property	15.07	Driftwood	0.2%
Property	15.08	Old Archer Court	0.1%
Loan	16	Main Street Marketplace	1.6%	36,057	6,492	26,375	74,106	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow), Ocean State Rent (Upfront: 74,106)
Loan	17	Two Park Central(32)	1.6%		Springing		Springing	Lease Sweep (Springing Monthly: Excess Cash Flow)
Loan	18	1101 Fifth Avenue	1.5%	2,258	1,769	18,542	129,223	Outstanding TI/LC Obligation - HomeStreet Bank
Loan	19	Brafferton Shopping Center(32)	1.5%		Springing		19,837	Lease Sweep Funds (Springing Monthly: Excess Cash Flow); Reduced Rent Reserve (Upfront: 19,837)
Loan	20	Aloft Hotel Brickell	1.4%		Springing		Springing	PIP Reserve (Springing Monthly: Excess Cash Flow)
Loan	21	Veterans Outpatient Clinic	1.3%	11,762	1,548	12,875	Springing	Major Tenant Funds (Springing Monthly: Excess Cash Flow)
Loan	22	Metro Plaza(28)	1.2%	2,646	1,317	102,695
Loan	23	Mathews Crossing Phase I	1.2%	29,032	14,516	137,938

A-19

COMM 2014-CCRE20
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Upfront	Monthly	Upfront		Other
Property			Initial Pool	Insurance	Insurance	Engineering	Other	Reserves
Flag	ID	Property Name	Balance	Reserves($)(24)	Reserves ($)(25)	Reserve($)(24)	Reserves ($)(24)(25)(26)	Description(24)(25)(26)
Loan	24	CSRA MOB Portfolio II(31)	1.2%	5,514	1,838	6,250
Property	24.01	API Headquarters	0.8%
Property	24.02	Virginia Women’s Center	0.4%
Loan	25	Charleston Square	1.0%	10,871	1,132		Springing	Major Tenant Funds (Springing Monthly: Excess Cash Flow)
Loan	26	Grand Central Place	0.9%	60,144	Springing	73,271	7,467	Major Vapor Reserve Funds
Loan	27	A-1 Self Storage	0.9%	18,433	7,782	55,000
Loan	28	Superstition Springs	0.9%	5,101	911		Springing	Major Tenant Funds (Springing Monthly: Excess Cash Flow)
Loan	29	Montgomery Crossing	0.9%	26,681	4,043	43,750	12,800	Bull Chicks Reserve Funds (Upfront: 12,800); Specified Tenant Rollover Funds (Springing Monthly : Excess Cash Flow)
Loan	30	520 Lafayette Road	0.9%	7,318	Springing	57,015	2,092,351	Unfunded Obligations Reserve
Loan	31	10 Clifton	0.8%	17,079	5,693		Springing	Polymer Tech Reserve (Springing Monthly: Excess Cash Flow)
Loan	32	674-678 West Maude	0.8%	1,337	1,337		Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	33	500 Lafayette Road	0.8%	7,318	Springing	30,879	1,366,638	Unfunded Obligations Reserve
Loan	34	Marquis Vista Apartments	0.7%	72,669	8,450	237,419
Loan	35	Freeway Junction Shopping Center	0.7%	17,598	1,757	130,781
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	2,430	347	4,375	492,748	7-11 Tenant Reserve (Upfront: 273,697); Fannie Mae Tenant Reserve (Upfront: 219,051); Tenant Cash Trap Reserve (Springing Monthly: Excess Cash Flow); Lease Buyout Reserve (Monthly: Springing)
Loan	37	YNJ Hospitality Portfolio	0.7%	2,377	2,377		101,776	Seasonality Reserve (Upfront: 71,151, Monthly: 8,939 on February through November); Underground Storage Tank Reserve (Upfront: 30,625)
Property	37.01	Holiday Inn Express London	0.4%
Property	37.02	Comfort Inn Columbus	0.3%
Loan	38	Unique Thrift	0.6%	17,185	Springing	16,000	Springing	Unique Thrift Reserve (Springing Monthly: Excess Cash Flow)
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	63,601	9,086		Springing	PIP Reserve (Springing Monthly: Excess Cash Flow)
Loan	40	Pacific Plaza	0.6%	10,220	1,278		150,000	Environment Reserve (Upfront: 150,000, Monthly Springing: Excess Cash Flow)
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	17,987	2,570		150,000	PIP Reserve
Loan	42	Union Hills Village	0.6%		Springing		16,266	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow); Free Rent Reserve (Upfront: 16,266)
Loan	43	Westview Shopping Center	0.6%	22,135	3,037		Springing	United Supermarket/Bealls Reserve Funds (Springing Monthly: Excess Cash Flow); Major Tenant TI/LC Reserve Funds (Springing Monthly: Excess Cash Flow)
Loan	44	Hatteras Island Plaza	0.5%	61,839	6,529
Loan	45	Savoy Retail	0.5%	10,881	1,814	242,656	335,000	Teenz and More Reserve
Loan	46	443 Lafayette Road	0.5%	7,318	Springing	8,253	1,167,604	Unfunded Obligations Reserve
Loan	47	Bloomingdale Palms	0.5%	19,909	1,580		Springing	Major Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	48	Crestmont Apartments	0.5%	11,498	4,422	10,120
Loan	49	2455 Alft	0.5%	9,505	864		800,504	Outstanding TI/LC Reserve (Upfront: 750,000); T-Mobile Free Rent Reserve (Uprfont: 50,504); T-Mobile Reserve Reserve (Springing: excess cash)
Loan	50	6801 Lake Worth Road	0.4%	34,711	Springing
Loan	51	Towne Village	0.4%	16,033	1,603
Loan	52	Marquis Pointe	0.4%	30,759	8,544	339,063
Loan	53	Westpoint Pines	0.4%	75,817	11,487	107,800
Loan	54	Jacksonville Medical Centers	0.4%	20,999	2,897	39,250	15,500	Prime Pharmacy Reserve
Property	54.01	103rd Street	0.2%
Property	54.02	University Boulevard S	0.2%
Loan	55	Groves at Fountain Park(32)	0.4%	6,831	6,831	19,313
Loan	56	Plantation Village	0.3%	3,867	333		Springing	Specified Tenant Rollover Reserve (Springing Monthly: Excess Cash Flow)
Loan	57	Grand Plaza	0.3%	862	431
Loan	58	315 Pacific Avenue	0.3%	630	584		Springing	Major Tenant Reserve (Springing Monthly: Excess Cash Flow)
Loan	59	Rite Aid Kerman CA	0.3%	552	552		Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	60	Roebuck Center	0.3%	23,088	2,309		521,475	Renovation Reserve
Loan	61	Rite Aid Woodhaven	0.3%		Springing
Loan	62	Shoppes at Avery Corner	0.3%	1,218	1,218		Springing	Retenanting Reserve (Springing Monthly: Excess Cash Flow)
Loan	63	New Highlands Self Storage	0.3%	11,026	1,103	8,888
Loan	64	Meadowbrook Manor Estates	0.3%	3,896	Springing	12,475

A-20

COMM 2014-CCRE20
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(27)	Report Date	Purpose	Sponsor
Loan	1	Gateway Center Phase II(29)(32)	10.1%	06/18/2014	06/18/2014	Refinance	The Related Companies, L.P.
Loan	2	InterContinental Miami	9.7%	06/30/2014	06/30/2014	Refinance	Strategic Hotel Funding, L.L.C.
Loan	3	Marriott Atlanta Airport Gateway	7.2%	06/12/2014	07/02/2014	Acquisition	Allan V. Rose
Loan	4	Harwood Center(29)(32)	5.1%	06/04/2014	06/04/2014	Refinance	Fortis Property Group, LLC
Loan	5	Culver City Creative Office	4.8%	06/27/2014	06/27/2014	Refinance	Frederick N. Smith; Laurie M. Smith
Loan	6	80 and 90 Maiden Lane(29)	4.7%	07/21/2014	06/18/2014	Recapitalization	Robert Wolf; Paul Wasserman; Normandy Real Estate Fund III, LP
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%	03/03/2014	03/03/2014	Acquisition	Ben Ashkenazy; Edward S. Gindi; Raymond Gindi
Loan	8	Dollar General	3.4%	08/20/2014	08/20/2014	Refinance	Dennis W. Townsend
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	07/16/2014	07/16/2014	Refinance	Nizarali H. Manesia; Karim S. Karedia; Mustaqbhai K. Momin
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	07/08/2014	07/07/2014	Refinance	CSC Holdings, LLC; Columbia Sussex Corporation
Loan	11	U-Haul Pool 3(28)	2.5%			Refinance	AMERCO
Property	11.01	U-Haul Center Normandy	0.3%	09/18/2014	09/18/2014
Property	11.02	U-Haul Center Up-Town	0.3%	09/18/2014	09/18/2014
Property	11.03	U-Haul Center Springdale	0.2%	09/18/2014	09/18/2014
Property	11.04	U-Haul Court Waterbury	0.2%	09/18/2014	09/18/2014
Property	11.05	U-Haul Center Longview	0.2%	09/18/2014	09/18/2014
Property	11.06	U-Haul Court Horsham	0.2%	09/18/2014	09/18/2014
Property	11.07	U-Haul Center South Cobb	0.2%	09/18/2014	09/18/2014
Property	11.08	U-Haul Center East Tampa	0.2%	09/18/2014	09/18/2014
Property	11.09	U-Haul of York	0.2%	09/18/2014	06/27/2014
Property	11.10	U-Haul Spring Valley	0.1%	09/18/2014	09/18/2014
Property	11.11	U-Haul Center Riverside	0.1%	09/18/2014	09/18/2014
Property	11.12	U-Haul Dixie Highway	0.1%	09/18/2014	09/18/2014
Property	11.13	U-Haul Eastbrook	0.1%	09/18/2014	09/18/2014
Property	11.14	U-Haul Southwest	0.1%	09/18/2014	09/18/2014
Property	11.15	U-Haul Center Killeen	0.1%	09/18/2014	09/18/2014
Property	11.16	U-Haul Center Holt Avenue	0.1%	09/18/2014	09/18/2014
Property	11.17	U-Haul Parsons Avenue	0.1%	09/18/2014	09/18/2014
Loan	12	DoubleTree Beachwood	2.4%	08/27/2014	08/11/2014	Refinance	Satish K. Duggal
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%			Acquisition/Refinance	Mark Weber
Property	13.01	417 & 433 West 164th Street	0.5%	09/03/2014	08/28/2014
Property	13.02	7200 Jack Newell Blvd. S.	0.4%	09/03/2014	08/28/2014
Property	13.03	120-150 West 154th Street	0.3%	08/29/2014	08/29/2014
Property	13.04	2801 N Earl Rudder Freeway	0.3%	08/25/2014	08/26/2014
Property	13.05	529-531 Aldo Avenue	0.2%	08/28/2014	08/25/2014
Property	13.06	7051-7061 Patterson Drive	0.2%	09/25/2014	08/28/2014
Property	13.07	11500 Iron Bridge Road	0.2%	09/22/2014	08/28/2014
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%	09/19/2014	08/25/2014
Property	13.09	285 Independence Drive	0.1%	08/29/2014	08/25/2014
Property	13.10	13341 Kingston Avenue	0.1%	09/11/2014	08/28/2014
Property	13.11	4235 US Hwy 421	0.1%	09/15/2014	08/26/2014
Property	13.12	8469 Burton Lane	0.0%	09/24/2014	08/25/2014
Loan	14	444 Lafayette Road	2.0%	08/04/2014	08/01/2014	Acquisition	Ladder Capital Finance Holdings LLLP; Sagic Capital LLC
Loan	15	ART Florida MF Portfolio IV	1.8%			Refinance	Arbor Realty SR, Inc.
Property	15.01	Indian Ridge	0.3%	09/16/2014	09/03/2014
Property	15.02	Oak Ridge	0.3%	09/12/2014	09/03/2014
Property	15.03	Whispering Pines	0.3%	09/12/2014	09/03/2014
Property	15.04	Sanford Court	0.2%	09/03/2014	09/03/2014
Property	15.05	Shadow Ridge	0.2%	09/12/2014	09/03/2014
Property	15.06	Jefferson Way	0.2%	09/03/2014	09/03/2014
Property	15.07	Driftwood	0.2%	09/03/2014	09/03/2014
Property	15.08	Old Archer Court	0.1%	09/03/2014	09/03/2014
Loan	16	Main Street Marketplace	1.6%	07/15/2014	06/13/2014	Refinance	John R. Roberts
Loan	17	Two Park Central(32)	1.6%	05/20/2014	05/20/2014	Refinance	ICO Group
Loan	18	1101 Fifth Avenue	1.5%	07/23/2014	07/23/2014	Refinance	Jonathan Parker; Thomas M. Monahan
Loan	19	Brafferton Shopping Center(32)	1.5%	07/31/2014	07/31/2014	Acquisition	Eron Sodie; Isaac Pretter
Loan	20	Aloft Hotel Brickell	1.4%	05/22/2014	05/20/2014	Refinance	Francisco Arocha; Pedro F. Villar
Loan	21	Veterans Outpatient Clinic	1.3%	06/17/2014	06/18/2014	Acquisition	Lee M. Elman
Loan	22	Metro Plaza(28)	1.2%	08/05/2014	07/07/2014	Acquisition	Maurice Refoua
Loan	23	Mathews Crossing Phase I	1.2%	07/15/2014	07/07/2014	Acquisition	Pinchos D. Shemano; Nahum Davidovitch

A-21

COMM 2014-CCRE20
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(27)	Report Date	Purpose	Sponsor
Loan	24	CSRA MOB Portfolio II(31)	1.2%			Acquisition	Louis J. Rogers
Property	24.01	API Headquarters	0.8%	09/24/2014	06/09/2014
Property	24.02	Virginia Women’s Center	0.4%	08/25/2014	07/29/2014
Loan	25	Charleston Square	1.0%	06/23/2014	06/20/2014	Refinance	Steven Held; Patrick O’Keefe
Loan	26	Grand Central Place	0.9%	05/02/2014	05/02/2014	Refinance	Gavriel Jeidel; Vardi Jeidel
Loan	27	A-1 Self Storage	0.9%	07/24/2014	06/12/2014	Refinance	Lorraine Mocco
Loan	28	Superstition Springs	0.9%	07/31/2014	07/31/2014	Acquisition	David Fred Allred
Loan	29	Montgomery Crossing	0.9%	07/15/2014	07/09/2014	Refinance	Mehran Ron Farhadi; Ronco Revocable Trust; Farhadi Revocable Family Trust
Loan	30	520 Lafayette Road	0.9%	08/04/2014	08/01/2014	Acquisition	Ladder Capital Finance Holdings LLLP; Sagic Capital LLC
Loan	31	10 Clifton	0.8%	08/11/2014	08/07/2014	Acquisition	J & L Real Properties LLC
Loan	32	674-678 West Maude	0.8%	08/05/2014	08/05/2014	Refinance	Benjamin London; SC 2012 Trust
Loan	33	500 Lafayette Road	0.8%	08/04/2014	08/01/2014	Acquisition	Ladder Capital Finance Holdings LLLP; Sagic Capital LLC
Loan	34	Marquis Vista Apartments	0.7%	09/02/2014	09/02/2014	Refinance	David Issroff
Loan	35	Freeway Junction Shopping Center	0.7%	07/21/2014	07/09/2014	Acquisition	Wheeler REIT, L.P.
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	07/25/2014	07/03/2014	Refinance	Norman Jemal; Douglas Jemal
Loan	37	YNJ Hospitality Portfolio	0.7%			Refinance	Nishitkumar Patel
Property	37.01	Holiday Inn Express London	0.4%	07/03/2014	07/07/2014
Property	37.02	Comfort Inn Columbus	0.3%	07/03/2014	07/07/2014
Loan	38	Unique Thrift	0.6%	06/24/2014	06/24/2014	Refinance	David N. Kloeber, Jr.
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	06/18/2014	06/19/2014	Refinance	J. Michael Cheezem
Loan	40	Pacific Plaza	0.6%	06/09/2014	05/20/2014	Acquisition	Rodney Freeman; Barry Cayton
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	05/06/2014	05/07/2014	Acquisition	Hallmark Investment Corporation
Loan	42	Union Hills Village	0.6%	08/07/2014	08/07/2014	Refinance	Mark Hamermesh; Gary Grabel; Aric Browne
Loan	43	Westview Shopping Center	0.6%	06/18/2014	06/19/2014	Refinance	Martin Ensbury; Raymond T. Kolby, Jr.; G. Giovanni Giammarco; Nicholas R. Trani; Michael L. Wiley
Loan	44	Hatteras Island Plaza	0.5%	08/14/2014	08/11/2014	Refinance	C. Brantley Tillman, Jr.
Loan	45	Savoy Retail	0.5%	06/26/2014	06/30/2014	Refinance	Jack S. Jacob; Marian R. Jacob
Loan	46	443 Lafayette Road	0.5%	08/04/2014	08/01/2014	Acquisition	Ladder Capital Finance Holdings LLLP; Sagic Capital LLC
Loan	47	Bloomingdale Palms	0.5%	08/07/2014	08/07/2014	Refinance	Matthew J. Cairo; Robert J. Murtagh; David J. Greenberg
Loan	48	Crestmont Apartments	0.5%	08/14/2014	08/14/2014	Acquisition	Edwin Sosa; Rodolfo Martinez; Patrick Holder; Michael Walker
Loan	49	2455 Alft	0.5%	09/02/2014	09/02/2014	Refinance	Chris Charboneau; Brien Wloch
Loan	50	6801 Lake Worth Road	0.4%	08/19/2014	08/19/2014	Refinance	Alfred N. Marulli, Jr.
Loan	51	Towne Village	0.4%	08/26/2014	08/18/2014	Refinance	Nicole R. Sprenger
Loan	52	Marquis Pointe	0.4%	08/19/2014	08/20/2014	Refinance	Blair G. Schlossberg
Loan	53	Westpoint Pines	0.4%	07/11/2014	07/11/2014	Acquisition	Elliott Aronson
Loan	54	Jacksonville Medical Centers	0.4%			Refinance	Syed S. Hussain
Property	54.01	103rd Street	0.2%	08/14/2014	08/09/2014
Property	54.02	University Boulevard S	0.2%	08/14/2014	08/12/2014
Loan	55	Groves at Fountain Park(32)	0.4%	08/15/2014	08/15/2014	Acquisition	Ivan J. Wolpert and Gary E. Schreiber
Loan	56	Plantation Village	0.3%	07/18/2014	07/15/2014	Refinance	John Marshall Martin III; John Walter Wilcox III; George E. Chase Jr.
Loan	57	Grand Plaza	0.3%	07/10/2014	07/09/2014	Acquisition	Maurice Refoua
Loan	58	315 Pacific Avenue	0.3%	08/11/2014	08/19/2014	Refinance	Jonathan Parker
Loan	59	Rite Aid Kerman CA	0.3%	07/07/2014	07/07/2014	Acquisition	Angelo I. Shake
Loan	60	Roebuck Center	0.3%	07/01/2014	06/16/2014	Refinance	Rafat U. Shaikh
Loan	61	Rite Aid Woodhaven	0.3%	08/15/2014	08/18/2014	Refinance	Richard G. Ludwig; Frederick C. Seeley
Loan	62	Shoppes at Avery Corner	0.3%	08/15/2014	08/15/2014	Refinance	M.P. Asset Co., Ltd.
Loan	63	New Highlands Self Storage	0.3%	08/18/2014	08/13/2014	Refinance	J. Lee Saunders; Duane McQuillen; Jeffrey A. Clyne; Richard A. Miller
Loan	64	Meadowbrook Manor Estates	0.3%	08/27/2014	08/26/2014	Acquisition	Jeffrey S. Davidson; Charles C. Hibben; Carl G. De Rozen

A-22

COMM 2014-CCRE20
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	Guarantor	Amount	Existing Additional Debt Description	Type
Loan	1	Gateway Center Phase II(29)(32)	10.1%	The Related Companies, L.P.	180,000,000	Pari Passu Debt	Mezzanine
Loan	2	InterContinental Miami	9.7%	Strategic Hotel Funding, L.L.C.		None	NAP
Loan	3	Marriott Atlanta Airport Gateway	7.2%	Allan V. Rose		None	NAP
Loan	4	Harwood Center(29)(32)	5.1%	Fortis Property Group, LLC	30,000,000	Pari Passu Debt	Mezzanine
Loan	5	Culver City Creative Office	4.8%	Frederick N. Smith; Laurie M. Smith		None	NAP
Loan	6	80 and 90 Maiden Lane(29)	4.7%	Robert Wolf; Paul Wasserman; Normandy Real Estate Fund III, LP	90,000,000	Pari Passu Debt	NAP
Loan	7	Beverly Connection(29)(30)(31)(32)	3.7%	Ben Ashkenazy; Edward S. Gindi; Raymond Gindi	187,250,000	$131.25 Million Pari Passu Debt, $35.0 Million B-Note, $21.0 Million Mezzanine Debt	Mezzanine
Loan	8	Dollar General	3.4%	Dennis W. Townsend		None	NAP
Loan	9	Crowne Plaza Houston Katy Freeway	2.8%	Nizarali H. Manesia; Karim S. Karedia; Mustaqbhai K. Momin		None	NAP
Loan	10	Myrtle Beach Marriott Resort & Spa(29)	2.5%	CSC Holdings, LLC; Columbia Sussex Corporation	85,790,009	Pari Passu Debt	NAP
Loan	11	U-Haul Pool 3(28)	2.5%	AMERCO		None	NAP
Property	11.01	U-Haul Center Normandy	0.3%
Property	11.02	U-Haul Center Up-Town	0.3%
Property	11.03	U-Haul Center Springdale	0.2%
Property	11.04	U-Haul Court Waterbury	0.2%
Property	11.05	U-Haul Center Longview	0.2%
Property	11.06	U-Haul Court Horsham	0.2%
Property	11.07	U-Haul Center South Cobb	0.2%
Property	11.08	U-Haul Center East Tampa	0.2%
Property	11.09	U-Haul of York	0.2%
Property	11.10	U-Haul Spring Valley	0.1%
Property	11.11	U-Haul Center Riverside	0.1%
Property	11.12	U-Haul Dixie Highway	0.1%
Property	11.13	U-Haul Eastbrook	0.1%
Property	11.14	U-Haul Southwest	0.1%
Property	11.15	U-Haul Center Killeen	0.1%
Property	11.16	U-Haul Center Holt Avenue	0.1%
Property	11.17	U-Haul Parsons Avenue	0.1%
Loan	12	DoubleTree Beachwood	2.4%	Satish K. Duggal		None	NAP
Loan	13	Weber Industrial Portfolio(28)(32)	2.2%	Mark Weber		None	Mezzanine
Property	13.01	417 & 433 West 164th Street	0.5%
Property	13.02	7200 Jack Newell Blvd. S.	0.4%
Property	13.03	120-150 West 154th Street	0.3%
Property	13.04	2801 N Earl Rudder Freeway	0.3%
Property	13.05	529-531 Aldo Avenue	0.2%
Property	13.06	7051-7061 Patterson Drive	0.2%
Property	13.07	11500 Iron Bridge Road	0.2%
Property	13.08	9750 & 9758 Doctor Perry Rd.	0.1%
Property	13.09	285 Independence Drive	0.1%
Property	13.10	13341 Kingston Avenue	0.1%
Property	13.11	4235 US Hwy 421	0.1%
Property	13.12	8469 Burton Lane	0.0%
Loan	14	444 Lafayette Road	2.0%	Richard A. Bennett, III		None	NAP
Loan	15	ART Florida MF Portfolio IV	1.8%	Arbor Realty SR, Inc.		None	NAP
Property	15.01	Indian Ridge	0.3%
Property	15.02	Oak Ridge	0.3%
Property	15.03	Whispering Pines	0.3%
Property	15.04	Sanford Court	0.2%
Property	15.05	Shadow Ridge	0.2%
Property	15.06	Jefferson Way	0.2%
Property	15.07	Driftwood	0.2%
Property	15.08	Old Archer Court	0.1%
Loan	16	Main Street Marketplace	1.6%	John R. Roberts		None	NAP
Loan	17	Two Park Central(32)	1.6%	Alexander Moradi; Joseph McNamara		None	Mezzanine
Loan	18	1101 Fifth Avenue	1.5%	Jonathan Parker; Thomas M. Monahan		None	NAP
Loan	19	Brafferton Shopping Center(32)	1.5%	Eron Sodie; Isaac Pretter		None	Mezzanine
Loan	20	Aloft Hotel Brickell	1.4%	Francisco Arocha; Pedro F. Villar		None	NAP
Loan	21	Veterans Outpatient Clinic	1.3%	Lee M. Elman		None	NAP
Loan	22	Metro Plaza(28)	1.2%	Maurice Refoua		None	NAP
Loan	23	Mathews Crossing Phase I	1.2%	Pinchos D. Shemano; Nahum Davidovitch		None	NAP

A-23

COMM 2014-CCRE20
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	Guarantor	Amount	Existing Additional Debt Description	Type
Loan	24	CSRA MOB Portfolio II(31)	1.2%	Louis J. Rogers	1,725,000	Mezzanine	NAP
Property	24.01	API Headquarters	0.8%
Property	24.02	Virginia Women’s Center	0.4%
Loan	25	Charleston Square	1.0%	Steven Held; Patrick O’Keefe		None	NAP
Loan	26	Grand Central Place	0.9%	Gavriel Jeidel; Vardi Jeidel		None	NAP
Loan	27	A-1 Self Storage	0.9%	Lorraine Mocco		None	NAP
Loan	28	Superstition Springs	0.9%	David Fred Allred		None	NAP
Loan	29	Montgomery Crossing	0.9%	Mehran Ron Farhadi; Ronco Revocable Trust; Farhadi Revocable Family Trust		None	NAP
Loan	30	520 Lafayette Road	0.9%	Richard A. Bennett, III		None	NAP
Loan	31	10 Clifton	0.8%	J & L Real Properties LLC		None	NAP
Loan	32	674-678 West Maude	0.8%	Benjamin London; SC 2012 Trust		None	NAP
Loan	33	500 Lafayette Road	0.8%	Richard A. Bennett, III		None	NAP
Loan	34	Marquis Vista Apartments	0.7%	David Issroff		None	NAP
Loan	35	Freeway Junction Shopping Center	0.7%	Wheeler REIT, L.P.		None	NAP
Loan	36	Van Ness Mixed Use(28)(32)	0.7%	Norman Jemal; Douglas Jemal		None	Mezzanine
Loan	37	YNJ Hospitality Portfolio	0.7%	Nishitkumar Patel		None	NAP
Property	37.01	Holiday Inn Express London	0.4%
Property	37.02	Comfort Inn Columbus	0.3%
Loan	38	Unique Thrift	0.6%	David N. Kloeber, Jr.		None	NAP
Loan	39	Hampton Inn St. Petersburg(32)	0.6%	J. Michael Cheezem		None	Mezzanine
Loan	40	Pacific Plaza	0.6%	Rodney Freeman; Barry Cayton		None	NAP
Loan	41	Springhill Suites Bolingbrook(32)	0.6%	Hallmark Investment Corporation		None	Mezzanine
Loan	42	Union Hills Village	0.6%	Mark Hamermesh; Gary Grabel; Aric Browne		None	NAP
Loan	43	Westview Shopping Center	0.6%	Martin Ensbury; Raymond T. Kolby, Jr.; G. Giovanni Giammarco; Nicholas R. Trani; Michael L. Wiley		None	NAP
Loan	44	Hatteras Island Plaza	0.5%	C. Brantley Tillman, Jr.		None	NAP
Loan	45	Savoy Retail	0.5%	Jack S. Jacob; Marian R. Jacob		None	NAP
Loan	46	443 Lafayette Road	0.5%	Richard A. Bennett, III		None	NAP
Loan	47	Bloomingdale Palms	0.5%	Matthew J. Cairo; Robert J. Murtagh; David J. Greenberg		None	NAP
Loan	48	Crestmont Apartments	0.5%	Edwin Sosa; Rodolfo Martinez; Patrick Holder; Michael Walker		None	NAP
Loan	49	2455 Alft	0.5%	Chris Charboneau; Brien Wloch		None	NAP
Loan	50	6801 Lake Worth Road	0.4%	Alfred N. Marulli, Jr.		None	NAP
Loan	51	Towne Village	0.4%	Nicole R. Sprenger		None	NAP
Loan	52	Marquis Pointe	0.4%	Blair G. Schlossberg		None	NAP
Loan	53	Westpoint Pines	0.4%	Elliott Aronson		None	NAP
Loan	54	Jacksonville Medical Centers	0.4%	Syed S. Hussain		None	NAP
Property	54.01	103rd Street	0.2%
Property	54.02	University Boulevard S	0.2%
Loan	55	Groves at Fountain Park(32)	0.4%	Ivan J. Wolpert and Gary E. Schreiber		None	Mezzanine
Loan	56	Plantation Village	0.3%	John Marshall Martin III; John Walter Wilcox III; George E. Chase Jr.		None	NAP
Loan	57	Grand Plaza	0.3%	Maurice Refoua		None	NAP
Loan	58	315 Pacific Avenue	0.3%	Jonathan Parker		None	NAP
Loan	59	Rite Aid Kerman CA	0.3%	Angelo I. Shake		None	NAP
Loan	60	Roebuck Center	0.3%	Rafat U. Shaikh		None	NAP
Loan	61	Rite Aid Woodhaven	0.3%	Richard G. Ludwig; Frederick C. Seeley		None	NAP
Loan	62	Shoppes at Avery Corner	0.3%	M.P. Asset Co., Ltd.		None	NAP
Loan	63	New Highlands Self Storage	0.3%	J. Lee Saunders; Duane McQuillen; Jeffrey A. Clyne; Richard A. Miller		None	NAP
Loan	64	Meadowbrook Manor Estates	0.3%	Jeffrey S. Davidson; Charles C. Hibben; Carl G. De Rozen		None	NAP

A-24

COMM 2014-CCRE20
FOOTNOTES TO ANNEX A-1
(1)	GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates. UBSRES—UBS  Real Estate Securities Inc. or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates; Citi — Citigroup Global Markets Realty Corp or one of its affiliates; JPM — JPMorgan Chase Bank, National Association or one of its affiliates; WF — Wells Fargo Bank, National Association or one of its affiliates.
(2)	GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; UBSRES—UBS  Real Estate Securities Inc. or one of its affiliates; Natixis—Natixis Real Estate Capital LLC or one of its affiliates.
(3)	Loan No. 1 – Gateway Center Phase II – The Original Balance and Cut-off Date Balance of $120.0 million represent the Note A-1 of a $300.0 million whole loan evidenced by three pari passu notes.  The pari passu companion loans are the Note A-2 in the original principal amount of $75.0 million, which will be held by Wells Fargo or an affiliate as of the closing date, and the Note A-3 in the original principal balance of $105.0 million, which will be held by GACC or an affiliate as of the closing date.
	Loan No. 4 – Harwood Center – The Harwood Center Loan Combination is evidenced by two pari passu notes in the aggregate original principal amount of $90.0 million. Note A-2, with an Original Balance and Cut-off Date Balance of $60.0 million, is the controlling note and will be included in the trust. The pari passu companion note is comprised of the non-controlling Note A-1 with an Original Balance and Cut-off Date Balance of $30.0 million, and was contributed to the COMM 2014-UBS5 securitization.
	Loan No. 6 – 80 and 90 Maiden Lane – The Original Balance and Cut-off Date Balance of $55.0 million represent the Note A-2 of a $145.0 million whole loan evidenced by two pari passu notes.  The pari passu companion loan is the controlling Note A-1 in the original principal amount of $90.0 million, which was included in the COMM 2014-LC17 transaction.
	Loan No. 7 – Beverly Connection – The Original Balance and Cut-off Date Balance of $43.75 million represent the Note A-2 of a $175.0 million whole loan evidenced by three pari passu notes.  The pari passu companion loans are the Note A-1 in the original principal amount of $87.5 million, which was contributed to the GSMS 2014-GC24 trust and the Note A-3 in the original principal amount of $43.75 million, which was contributed to the JPMBB 2014-C23 trust as of the closing date.
	Loan No. 10 – Myrtle Beach Marriott Resort & Spa – The Original Balance of $30.0 million and Cut-off Date Balance of approximately $29.9 million represent the Note A1-2 of a $116.0 million whole loan evidenced by three pari passu notes.  The pari passu companion loans are the Note A1-1 in the original principal balance of $31.0 million, which will be held by CCRE or an affiliate as of the closing date, and the Note A-2 in the original principal amount of $55.0 million, which was included in the COMM 2014-LC17 transaction.
(4)	With respect to any Mortgaged Property securing a multi-property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property.
(5)	Loan No. 21 – Veterans Outpatient Clinic - The Veterans Outpatient Clinic Mortgage Loan has an ARD feature with an anticipated repayment date of September 6, 2019, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of September 6, 2029 equal to the greater of (i) 4.5880% plus 4.00% and (ii) the then 10-year swap yield plus 4.00%.
(6)	The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement.  The Pari Passu Loan Primary Servicing Fee Rate for the Gateway Center Phase II Mortgage Loan will be 0.0050% and the Beverly Connection Mortgage Loan will be 0.0050%.
(7)	Loan No. 13 – Weber Industrial Portfolio – The First Payment Date under the Mortgage Loan documents will be in December 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in November 2014 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in November 2014. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.
	Loan No. 54 – Jacksonville Medical Centers – The First Payment Date under the Mortgage Loan documents will be in December 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in November 2014 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in November 2014. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.

A-25

	Loan No. 63 – New Highlands Self Storage – The First Payment Date under the Mortgage Loan documents will be in December 2014. The related Mortgage Loan Seller will remit to the servicer on the closing date a payment in an amount equal to 30 days of interest for the interest accrual period relating to the first distribution date in November 2014 at the related interest rate on the principal balance of such mortgage loan as of the cut-off date. Such amount will be deposited into the distribution account and will be included in the funds available for the first distribution date in November 2014. The First Payment Date, Original Term to Maturity, Remaining Term to Maturity and Remaining Interest Only Period have been adjusted to reflect this additional payment being made by the Mortgage Loan Seller.
(8)	Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest only payments).
(9)	“Hard” generally means each tenant is required to transfer its rent directly to the lender-controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over-the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender-controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox.
(10)	“In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan Documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan Documents).
(11)	Loan No. 1 – Gateway Center Phase II – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
	Loan No. 4 – Harwood Center - The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loan in the aggregate.
	Loan No. 6 – 80 and 90 Maiden Lane – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
	Loan No. 7 – Beverly Connection – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
	Loan No. 10 – Myrtle Beach Marriott Resort & Spa – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
(12)	Loan No. 7 – Beverly Connection – 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 calculations exclude the Beverly Connection Subordinate Companion Loan.
(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 prospectus supplement.
	Loan No. 44 – Hatteras Island Plaza – The late payment fee will be waived if any principal, interest or any other sum due under the loan documents (other than the outstanding principal balance due and payable on the Maturity Date) is paid within fifteen business days following the date on which it is due.
(14)	Loan No. 1 – Gateway Center Phase II – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of October 1, 2014. The “As Complete” appraised value assumes the remaining construction has been

A-26

	completed. The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD based on the “As-is” appraised value of $443,000,000 are both 67.7%.
	Loan No. 5 – Culver City Creative Office – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of October 1, 2014. The “As Complete” appraised value assumes the completion of the Pterodactyl Building, which is anticipated to occur in the fourth quarter of 2014, and assumes RealD has executed a lease to occupy the 28,199 sq. ft. space currently leased to Ogilvy & Mather. The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD based on the “As-is” appraised value of $74,000,000 are 76.4% and 61.7%, respectively.
(15)	Loan No. 3 – Marriott Atlanta Airport Gateway – The fee owner, College Park Business and Industrial Development Authority (“BIDA”), pledged its interest in the mortgaged property to lender.  BIDA (the “Developer Guarantor”) has been granted the right to develop, lease and operate the mortgaged property pursuant to a Parcel Design, Development and Operating Agreement (the “PDDO Agreement”) which expires in August 2057.  The Developer Guarantor pledged its interest in the PDDO Agreement to lender.  No payments are due in connection with the PDDO Agreement, however the borrower is required to make payment in lieu of payment of taxes payments equal to a flat annual amount of $316,318.00 and additional financing fees pursuant to an amendment to the PDDO Agreement.  Developer Guarantor has the option to purchase fee title to the mortgaged property in 2038 at a price equal to the sum of 10% of the land value and an amount sufficient to retire all financing related to the property.
(16)	Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date.
	“L(x)” means lock-out for x payments.
	“D(x)” means may be defeased for x payments.
	“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
	“YM2(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 2% of the amount prepaid.
	“YM3(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 3% of the amount prepaid.
	“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date.
	“D or YM(x)” means may be defeased for x payments or means may be prepaid for x payments.
	Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) under various circumstances, as described in this prospectus supplement. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this prospectus supplement.
	Loan No. 1 – Gateway Center Phase II – The lockout period will be at least 25 payment dates beginning with and including the first payment date of October 6, 2014. Defeasance of the full $300.0 million Gateway Center Phase II Loan Combination is permitted after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) August 14, 2017. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2014-CCRE20 securitization closing date in October 2014. The actual lockout period may be longer.
	Loan No. 2 – InterContinental Miami – Partial prepayment of the InterContinental Miami Mortgage Loan is permitted (i) to cure a DSCR trigger below 1.50x or (ii) to cure a breach by borrower of owner’s debt restrictions as defined in the InterContinental Miami Loan Documents.
	Loan No. 7 – Beverly Connection – The Beverly Connection Loan Combination allows for the release of the leasehold interest in the ground leased portion of the Mortgaged Property provided, among other things, (i) prepayment of the mezzanine loan in an amount which when applied to reduce the outstanding balance of the mezzanine loan will result in (a) an aggregate debt yield of at least 6.50%, (b) an aggregate DSCR of at least 1.25x and (c) an aggregate LTV ratio of not greater than 75.0%, (ii) partial defeasance or prepayment (with applicable yield maintenance if the defeasance lockout period has not expired) or defeasance of the Mortgaged Loan in an amount equal to the greater of (i) net sales proceeds of the ground lease sale option, (ii) 125% of the leasehold allocated loan amount of $31,500,000 and (iii) the amount which if applied to reduce the principal balance of the Mortgaged Loan would result in (a) a debt yield of at least 7.25%, (b) a DSCR of at least 1.40x and (c) a LTV ratio of not greater than 70.0%. In lieu of partial defeasance, lender may elect, with respect to one or more of the notes, to require the Mortgaged Borrower partially prepay a portion of the notes (with the Mortgaged Borrower remaining obligated to partially defease the notes that lender does not elect to require prepayment), and with respect to any note(s) that the lender requires prepayment, such note(s) are required to be prepaid in the amount which such notes would have been required to be defeased together with payment of a yield maintenance premium and interest through the end of the interest accrual period.
	Loan No. 10 – Myrtle Beach Marriott Resort & Spa – The lockout period will be at least 26 payment dates beginning with and including the first payment date of September 6, 2014. Prepayment of the full $116.0 million Myrtle Beach Marriott Resort & Spa Loan Combination is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized, and (ii) September 6, 2018. For the purposes of this free writing prospectus, the

A-27

	assumed lockout period of 26 months is based on the expected COMM 2014-CCRE20 securitization closing date in October 2014. The actual lockout period may be longer.
	Loan No. 13 – Weber Industrial Portfolio -- On any date after April 7, 2015, the borrowers may obtain the release of certain properties 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. 15 – ART Florida MF Portfolio IV – After the lockout period, borrower may defease the loan and obtain the release of a property provided, among other things, the adjusted release amount is equal to the greater of (A) an amount such that the post release DSCR is equal to or greater than 1.30x and the post release LTV is less than or equal to 75.0% and (B) an amount equal to 115% of the allocated loan amount. Notwithstanding anything to the contrary, in no event will any individual Property (other than the Driftwood Property and the Old Archer Court Property) be released from the lien pursuant to a partial defeasance event until after the Driftwood Property and the Old Archer Court Property have been released pursuant to a partial defeasance event.
	Loan No. 24 – CSRA MOB Portfolio II – After the lockout period, borrower may defease the loan and obtain the release of a property provided, among other things, (i) DSCR is equal to or greater than the greater of (a) 1.25x and (b) DSCR prior to release, (ii) LTV is less than or equal to 70.0% and (iii) defeasance of the loan in an amount equal to or greater than the adjusted release price for the applicable property.
	Loan No. 47 –Bloomingdale Palms – The borrower may obtain the release of an unimproved portion of the Mortgaged Property upon satisfaction of certain conditions set forth in the loan documents, including (a) that the borrower provide at least 30 days’ prior written notice of such release, (b) the LTV after the release, excluding the Release Parcel, will be less than or equal to 125.0% and (c) the satisfaction of customary REMIC requirements.
(17)	Loan No. 2 – InterContinental Miami – The collateral for the InterContinental Miami Mortgage Loan consists of both the fee and leasehold interests in the InterContinental Miami Mortgaged Property, which consists of one commercial condominium unit in a two unit condominium.
	Loan No. 3 – Marriott Atlanta Airport Gateway – The collateral for the Marriott Atlanta Airport Gateway Mortgage Loan is part of a “Public‐Private Partnership” with the City of College Park, acting through Business and Industrial Authority (the “BIDA”), which owns the fee simple interest in the Marriott Atlanta Airport Gateway Mortgaged Property.  The Marriott Atlanta Airport Gateway Mortgaged Property is owned in fee simple by the College Park Business and Industrial Development Authority (“BIDA”) and is subject to (i) the Parcel Design, Development and Operating Agreement (the “PDDO”) between BIDA and the Sponsor and (ii) the PILOT Agreement between BIDA and Sponsor.  The term of the PDDO commenced in April 2008 and will expire in August 2057.  Pursuant to the PDDO, the Sponsor has the exclusive right to develop and operate the Marriott Atlanta Airport Gateway Mortgaged Property and has an option to purchase the fee simple interest in the Marriott Atlanta Airport Gateway Mortgaged Property after 2038 at 10% of the then current value of the land (not including the value of the improvements).  In lieu of ad valorem taxes, pursuant to the PILOT Agreement, Sponsor pays BIDA the PILOT payments set forth in the PILOT Agreement and in addition, the Sponsor pays certain fees to BIDA pursuant to the PDDO Agreement, including, without limitation, an annual fee of $316,318.00.  The Marriott Atlanta Airport Gateway Mortgaged Property is managed by Marriott Hotel Services, Inc. pursuant to a management agreement between the Sponsor and Marriott.  The Loan is structured with BIDA being the Borrower (with limited obligations relating to the Marriott Atlanta Airport Gateway Mortgaged Property), and as collateral for the Loan, BIDA has agreed to grant to Lender a first priority lien in its fee simple interest in the Marriott Atlanta Airport Gateway Mortgaged Property. The Sponsor has guaranteed BIDA’s payment and performance under the loan documents, and, as collateral for its guaranty, the Sponsor will grant to Lender a first priority lien in all of its interests in the Marriott Atlanta Airport Gateway Mortgaged Property and assign to Lender all of its interests in the PDDO, the PILOT Agreement and the related bonds.
	Loan No. 4 – Harwood Center – The Harwood Center Mortgaged Property comprises four parcels at the northwest quadrant of Bryan Street and Harwood Street.  One 11,461 sq. ft. (.263 acres) parcel is owned by the Sponsor while the remaining three parcels totaling 38,006 sq. ft. (.872 acres) are ground leased from third party lessors for a 99-year period through May 2077, September 2077, and October 2077.  The total ground lease payments remain flat at $227,129 annually until 2018, at which time the rental payments reset for the next ten year period.  The rental payments reset in June 2018 (for 20,310 sq. ft.) and November 2018 (for 17,696 sq. ft.) to 8% of the appraised value of the site.  A Ground Lease escrow equal to 1/12 of the annual payment is required monthly to ensure adequate funds are available to pay the ground rent.
	Loan No. 7 – Beverly Connection – The collateral for the Beverly Connection Mortgage Loan consists of the fee interest in one parcel and the leasehold interest in a second parcel, which are collectively referred to as the Beverly Connection Mortgaged Property.
	Loan No. 11 – U-Haul Pool 3 – The collateral for the U-Haul Pool 3 Mortgage Loan consists of both the fee and leasehold interests in the U-Haul Pool 3 Mortgaged Properties. The fee owner, an affiliate of the borrower, is obligated to lender under a fee mortgage.
(18)	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. 7 – Beverly Connection – A portion of the Beverly Connection Mortgaged Property is subject to a ground lease with an expiration date of December 31, 2085 and no extension options. The ground rent calculation is based on an annual minimum rent of $800,000 and additional percentage rent, contingent upon the Mortgaged Property’s net operating income above certain thresholds.

A-28

(19)	The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates:
	Loan No. 38 - Unique Thrift - The Largest Tenant, Apogee NY LLC dba Unique Thrift, which is an affiliate of the borrower, leases 90.4% of the net rentable area at the Unique Thrift Mortgaged Property.
	Loan No. 54 – Jacksonville Medical Centers – The Largest Tenant, Family Medicine & Rehab, the 2nd Largest Tenant, Total Lab Care LLC and the 3rd Largest Tenant, Prime Pharmacy, which are affiliates of the borrower, lease 100.0% of the net rentable area at the University Boulevard S Mortgaged Property. The 3rd Largest Tenant, Family Medicine & Rehab, and the 4th Largest Tenant, Prime Pharmacy, which are affiliates of the borrower, lease 26.7% of the net rentable area at the 103rd Street Mortgaged Property. In connection to such leases, the borrower provided a personal guarantee for the entirety of the term.
(20)	The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely.  In addition to the foregoing, the following are early non-contingent termination options for those tenants listed in Annex A-1:
	Loan No. 4 – Harwood Center – The 4th Largest Tenant, GSA – Government Accountability Office has the right to terminate its lease on or after March 6, 2015 upon 180 days’ notice.
	Loan No. 6 – 80 and 90 Maiden Lane – The Largest Tenant, NY Dept of Investigation, has a one-time right to terminate its lease with respect to the 14th floor expansion space effective June 30, 2016 or June 30, 2022 upon six months prior notice. If the tenant elects to terminate its space on June 30, 2016, the tenant will pay a termination fee of $60,996. The 2nd Largest Tenant, Office of Children & Family Services, has an ongoing right to terminate its lease with respect to 3,942 sq. ft. upon six months prior notice. The 4th Largest Tenant, NYC Dept of Education, has an ongoing right to terminate its lease upon 180 days prior notice.
	Loan No. 14 – 444 Lafayette Road – The Largest Tenant, Department of Human Services, has a lease which contains lease termination option language required by State of Minnesota in all its third party leases.  Pursuant to Minnesota Statutes, Section 16B.24, Subdivision 6, the lease is terminable upon 30 days’ written notice for any reason except to lease other non-state-owned land for the same use.  The lease is also terminable upon giving 30 days written notice in the event that the Minnesota State Legislature does not appropriate the Department of Human Services funds necessary for the continuation of this lease, or in the event that Federal Funds necessary for the continuation of the lease Agreement are withheld for any reason, the Lease Agreement may be terminated by lessee.
	Loan No. 16 – Main Street Marketplace – The 5th Largest Tenant, NH Liquor, has the right to terminate its lease upon 30 days’ notice in the event that the State of New Hampshire ceases funding or makes available a State building for the tenant.
	Loan No. 17 – Two Park Central – The Five Largest Tenants, have the right to terminate their leases. All of the State of New Mexico leases are structured with an appropriations-based termination option with 90 days notice, which allows the State to terminate the lease without penalty in the event that the State ceases funding, shuts down for one of these agencies, or builds or acquires a new building which includes space for the tenant.
	Loan No. 18 – 1101 Fifth Avenue – The 5th Largest Tenant, Trilogy Integrated Resources, LLC, may terminate its lease with 6 months prior written notice if the tenant’s request for additional square footage cannot be accommodated by the landlord.
	Loan No. 28 – Superstition Springs – The Largest Tenant, GC Services, LP, has the right to decrease its current occupied space of 43,870 sq. ft. by up to 30% during any time after July 31, 2014, with 6 months prior written notice to the landlord and payment of a cancellation fee equal to two months’ rent calculated based on the amount of square footage reduced.
	Loan No. 32 – 500 Lafayette Road – The Sole Tenant, Department of Natural Resources, has a lease which contains lease termination option language required by State of Minnesota in all its third party leases.  Pursuant to Minnesota Statutes, Section 16B.24, Subdivision 6, the lease is terminable upon 30 days’ written notice for any reason except to lease other non-state-owned land for the same use.  The lease is also terminable upon giving 30 days’ written notice, in the event that the Minnesota State Legislature does not appropriate the Department of Natural Resources funds necessary for the continuation of this Lease, or in the event that Federal Funds necessary for the continuation of the Lease Agreement are withheld for any reason, the Lease Agreement may be terminated by Lessee.
	Loan No. 33 – 520 Lafayette Road – The Sole Tenant, Pollution Control Agency, has a lease which contains lease termination option language required by State of Minnesota in all its third party leases.  Pursuant to Minnesota Statutes, Section 16B.24, Subdivision 6, lessee may cancel its lease upon 30 days written notice by Lessee for any reason except lease of other non-state-owned land or premises for the same use.  Also, in the event that the Minnesota State Legislature does not appropriate the Department of Minnesota Pollution Control Agency funds necessary for the continuation of this Lease, or in the event that Federal Funds necessary for the continuation of the Lease Agreement are withheld for any reason, the Lease Agreement may be terminated by Lessee upon giving 30 days written notice.

A-29

	Loan No. 36 – Van Ness Mixed Use – Fannie Mae, the parking garage tenant, has a one-time right to terminate its lease effective October 31, 2015 so long as written notice is provided on or before April 30, 2015.
	Loan No. 45 - Savoy Retail - The Largest Tenant, Family Dollar, has a one-time right to terminate its lease by providing  notice to the landlord no later than December 31, 2016, effective 120 days following the notice date, if the tenant’s gross sales do not exceed $1,200,000 during the 12 months ending June 30, 2016. The 5th Largest Tenant, ATI Physical Therapy, has a one-time option to terminate its lease after the 7th year (August 31, 2020) by providing 270 day’s prior written notice and payment of the unamortized principal amount of the tenant allowance ($25,000 improvement allowance) and the brokerage commission within 30 days of vacating the premises.
	Loan No. 46 – 443 Lafayette Road – The Sole Tenant, Department of Labor and Industry, has a lease which contains lease termination option language required by State of Minnesota in all its third party leases.  Pursuant to Minnesota Statutes, Section 16B.24, Subdivision 6, Lessee may cancel its lease upon 30 days’ written notice by Lessee for any reason except lease of other non-state-owned land or premises for the same use.  Also, in the event that the Minnesota State Legislature does not appropriate to the Minnesota Pollution Control Agency funds necessary for the continuation of this Lease, or in the event that Federal Funds necessary for the continuation of the Lease Agreement are withheld for any reason, the Lease Agreement may be terminated by Lessee upon giving 30 days’ written notice.
	Loan No. 57 – Grand Plaza – The 5th Largest Tenant, Cold Stone Creamery, has an ongoing right to terminate its lease upon 90 days prior notice. The tenant will pay a termination fee equal to six months of the current base rent and all unamortized costs.
(21)	The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
	Loan No. 58 – 315 Pacific Avenue -The Largest Tenant, Sutherland Gold Group, LLC, subleases 4,163 sq. ft. to RainStor, Inc. until November 2014.
(22)	The following major tenants shown on Annex A-1 have abated or free rent:
	Loan No. 4 – Harwood Center – The Largest Tenant, Omnicom Group Inc., occupying approximately 46.3% of the net rentable area at the mortgaged property, will not pay rent for the month of January in each year from 2015 through 2019; the 2nd Largest Tenant, Jacobs Engineering Group, occupying approximately 11.1% of the net rentable area at the mortgaged property, is entitled to free rent for the months of July in 2019 and 2021 and for the month of January in 2020 and 2022; and the 5th Largest Tenant, Cantey & Hanger, occupying approximately 3.5% of the net rentable area at the mortgaged property, is entitled to free rent from November 1, 2020 until February 28, 2021.  Reserves in the amount of $1,249,517 were established on the closing date of the mortgage loan, which amount covers the base rent due during each free rent period.
	Loan No. 5 – Culver City Creative Office – The Largest Tenant, Ogilvy & Mather, has a lease expiring on October 14, 2016, for which space the borrower has signed a letter of intent with RealD.  The letter of intent provides RealD with seven months of free rent.  At mortgage loan closing, the borrower deposited $631,658 with lender related to this free rent period.  The 3rd Largest Tenant, Wild Card Media, 4th Largest Tenant, Omelet, and 5th Largest Tenant, Anonymous Content, are entitled to free rent or rent reductions for various periods from 2015 through 2018. In connection with such free rent periods, the borrower deposited $26,552, $283,861 and $101,137, respectively, with the lender.
	Loan No. 6 – 80 and 90 Maiden Lane – The Largest Tenant, NY Dept of Investigation, has abated rent on August 2015, February 2016, August 2016 and July 2019. The borrower deposited $645,453 into a free rent reserve account.
	Loan No. 38 - Unique Thrift - The 2nd Largest Tenant, BH Forever Jeans, Inc., is paying reduced rent of $3,000 per month for 6 months beginning July 1, 2014 through December 31, 2014.  The rental rate will increase to $3,300 per month from January 1, 2015 to June 30, 2015.
	Loan No. 49 - 2455 Alft - The Largest Tenant, T Mobile, has 6 months free rent for the expansion space. Natixis reserved $50,504 for the T Mobile free rent.
	Loan No. 54 – Jacksonville Medical Centers – The 3rd Largest Tenant at the University Boulevard S Mortgaged Property, Prime Pharmacy, LLC, has 3 months free rent for its space. The borrower deposited $15,500 into a free rent reserve.
(23)	The tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cutoff date of the securitization.
	Loan No. 5 – Culver City Creative Office – The Largest Tenant, RealD, has signed a letter of intent to occupy approximately 17.9% of the net rentable area at the mortgaged property (which space is currently leased to Ogilvy & Mather pursuant to a lease that expires on October 14, 2016). In addition, the 4th Largest Tenant, Omelet, has signed a lease to occupy 100% of a new building at the mortgaged property upon completion of such building (anticipated to be by during the fourth quarter of 2014), which lease provides the tenant with an option to terminate such lease with notice to the borrower if the borrower does not deliver the premises by December 21, 2014, provided, however, the borrower may void such termination notice, if, within five days of receipt of such notice, the borrower notifies tenant that it will deliver the space within 30 days (and such space is delivered in that time frame).
	Loan No. 6 – 80 and 90 Maiden Lane – The Largest Tenant, NY Dept of Investigation, has signed a lease for approximately 5,079 sq. ft. of expansion space commencing upon the completion of construction.

A-30

	Loan No. 7 – Beverly Connection – The 5th Largest Tenant, Saks & Company, has signed a lease for 27,024 sq. ft. commencing in July 2015.  The borrower deposited $7,710,924 into an unfunded obligations reserve account ($1,723,470 of which is related to the gap collections and other costs to be incurred in connection with Saks & Company taking occupancy on a future date anticipated to be in the third quarter of 2015).
	Loan No. 36 – Van Ness Mixed Use – The 2nd Largest Tenant, 7-Eleven, Inc., leases approximately 3,085 sq. ft. and is currently dark but paying full contractual rent.
	Loan No. 49 – 2455 Alft -The Largest Tenant, T Mobile, has signed a 3rd amendment to its lease for the expansion of  its space by 13,879 sq. ft.  Natixis reserved $750,000 for outstanding TI/LC.
	Loan No. 54 – Jacksonville Medical Centers – The 3rd Largest Tenant at the University Boulevard S Mortgaged Property, Prime Pharmacy, has signed a lease for approximately 2,000 sq. ft. which commenced in May 2014 but the tenant is not yet in occupancy.  The borrower deposited $15,500 into a free rent reserve at closing in connection with the free rent period.
	Loan No. 57 – Grand Plaza – The 2nd Largest Tenant, Express Employment Professionals, has signed a lease for approximately 1,900 sq. ft. commencing in December 2014.
(24)	All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.
	Loan No. 5 – Culver City Creative Office – The Culver City Creative Office Mortgage Loan was structured with a RealD Holdback Reserve of $2,000,000 and an Omelet Holdback Reserve of $1,929,966. Funds from the RealD Holdback Reserve will be disbursed at such time as either the tenant has satisfied certain occupancy conditions or the Culver City Creative Office Mortgaged Property has achieved a debt yield of at least 8.0% for two consecutive quarters, otherwise such balance will be held as cash collateral for the Culver City Creative Office Mortgage Loan. Funds from the Omelet Holdback Reserve will be disbursed at such time that Omelet or the applicable replacement tenant(s) have satisfied certain occupancy conditions, otherwise such balance will be held as cash collateral for the Culver City Creative Office Mortgage Loan. For further information, see Annex B – Description of the Top 20 Mortgage Loans or Groups of Cross-Collateralized Mortgage Loans – Culver City Creative Office in the Free Writing Prospectus.
	Loan No. 9 – Crowne Plaza Houston Katy Freeway – The Crowne Plaza Houston Katy Freeway Mortgage Loan was structured with a $4.845 million earnout reserve. At any time prior to October 1, 2016, the borrower will have the right to request the release of the earnout funds provided that (i) no event of default has occurred and is continuing and (ii) immediately following such disbursement (A) the trailing-12 month net cash flow debt yield is no less than (a) 9.75% in connection with the release of the first $2.0 million, and (b) 10.0% for any incremental dollar of earnout reserve funds thereafter, and (B) the loan to value ratio is less than or equal to 75.0%.  Subject to the foregoing requirements, the initial disbursement of earnout reserve funds will be no less than $1,980,000 and any subsequent disbursements will be no less than $250,000.  On and after October 1, 2016, the borrower will no longer have the right to request the release of any remaining earnout reserve funds and any remaining funds in the Debt Yield Holdback reserve will be held for the remainder of the loan term as additional collateral.
	Loan No. 12 – DoubleTree Beachwood – The DoubleTree Beachwood Mortgage Loan was structured with a $1.5 million earnout reserve. At any time on or after March 17, 2015 and prior to September 17, 2016, the borrower may request the release of the earnout reserve subject to (i) no event of default is continuing, (ii) the debt service coverage ratio is equal to or greater than 1.44x and (iii) the debt yield is equal to or greater than 10.0%. Notwithstanding the foregoing, the borrower may deposit with lender a letter of credit acceptable to lender in the amount of $1.5 million in lieu of the earnout reserve deposit.
	Loan No. 45 – Savoy Retail - The Savoy Retail Mortgage Loan was structured with a $355,000 Teenz and More Holdback. Funds from the Teenz and More Holdback Reserve will be released upon the following conditions being satisfied: the lender has received an estoppel certificate from Teenz and More which states without exception that Teenz and More (i) has accepted possession of the demised premises under the Teenz and More lease, (ii) has no claims or offsets against borrower, and (iii) has acknowledged that all tenant improvements and leasing commissions due under the Teenz and More Lease have been paid in full as of the date of such certificate.
(25)	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. 5 – Culver City Creative Office – The Culver City Creative Office Mortgage Loan was structured with an TI/LC reserve account at closing solely for the reimbursement of unpaid tenant improvement allowances and outstanding leasing commissions with respect to its 5th Largest Tenant, Anonymous Content, which leases 7.1% of the net rentable area at the Culver City Creative Office Mortgaged Property.
	Loan No. 7 – Beverly Connection – Commencing on the payment date in August 2016 and each payment date thereafter, the borrower will be required to make monthly deposits of $16,666.66 into the TI/LC reserve account subject to a reserve cap of $1,000,000.
	Loan No. 35 – Freeway Junction Shopping Center – A “cash trap” into the TI/LC reserve account will commence upon an Anchor Tenant Trigger Event, as defined in the loan documents. However, if the Anchor Tenant Trigger Event is caused by only one of the anchor tenants and more than $500,000 is then held in the TI/LC reserve account, the “cash trap” will be suspended.

A-31

	Loan No. 41 – Springhill Suites Bolingbrook – A “cash trap” into the replacement reserve account will commence upon an FF&E Cash Trap, as defined in the loan documents. The borrower may prevent such “cash trap” by depositing a letter of credit in an amount equal to 110% of the costs of such additional work.
	Loan No. 57 – Grand Plaza – A “cash trap” into the TI/LC reserve account will commence upon a Rollover Reserve Sweep Period, as defined in the loan documents. The borrower may prevent such “cash trap” by depositing a letter a letter of credit in an amount equal to $100,000.
	Loan No. 60 – Roebuck Center – A “cash trap” into the TI/LC reserve account will commence upon a United Veterans Association Lease Trigger Event or United State Post Office Lease Trigger Event, as defined in the loan documents, subject to a cap of $750,000.
	Loan No. 60 – Roebuck Center – The replacement reserve monthly deposit at closing was $9,552.08 and follows the following schedule over the loan term:
	Monthly through October 6, 2015 - $9,552.08
	Monthly through October 6, 2024 - $2,537.38
(26)	The following loans provide the borrower an option to provide a guaranty or post a letter of credit in lieu of reserve requirements.
	Loan No. 12 – DoubleTree Beachwood – To avoid commencement of a Cash Management Period caused by a DSCR trigger, as defined in the loan documents, the borrower may deposit a letter of credit in an amount such that the DSCR is equal to or greater than 1.20x.
	Loan No. 13 – Weber Industrial Portfolio – In lieu of the Carson I Building and Rent Increase reserve deposits, borrower may deposit a letter of credit in an amount equal to the outstanding balance of the Carson I Building and Rent Increase reserve deposit accounts, provided that, in no event may the letter of credit for the Rent Increase reserve deposit account be in an amount greater than $700,000.
	Loan No. 41 – Springhill Suites Bolingbrook – To avoid commencement of a Cash Management Period and Cash Trap Period caused by a DSCR trigger, as defined in the loan documents, the borrower may deposit a letter of credit in an amount such that the DSCR is equal to or greater than 1.25x.
(27)	Loan No. 37 – YNJ Hospitality Portfolio - A Phase II report was completed for the Comfort Inn Columbus Mortgaged Property on August 5, 2014 and recommended that the on-site fuel oil Underground Storage Tank (“UST”) and associated petroleum hydrocarbon impacted soils be removed in accordance with BUSTR regulations. Natixis reserved $30,625 to remove the UST.
	Loan No. 40 – Pacific Plaza – A Phase II report was completed on 6/30/2014. A total of four borings were advanced during the Phase II and soil and gas samples were collected. Concentrations of PCE were detected in soil gas in the subsurface above the applicable soil gas screening levels. Such remediation expenses were estimated to be $150,000. The borrower deposited $150,000 into an environmental reserve account. If the lender determines the environmental reserve account is insufficient to pay outstanding costs and expenses of completing the remediation work, all excess cash will be swept until the environmental reserve account equals 125% of the outstanding costs and expenses of completing the remediation work, as determined by lender.
	Loan No. 56 – Plantation Village – The Phase I Environmental Site Assessment dated July 18, 2014 identified two recognized environmental conditions (“REC”): (i) historic use of the Mortgaged Property as a pump station, and (ii) hydrologic position of the LUST facility and the proximal distance to the Mortgaged Property. The Phase I recommends vapor testing be performed at the Plantation Village Mortgaged Property to determine if any potential vapor impact has occurred due to historic operations. The responsible party of the REC, Kinder Morgan, has provided a full hold harmless and indemnity to the Borrower which flows with direct privity to the Lender for a period of five years following a “No Further Action” declaration by the appropriate regulatory authority.  Should this event fall within the Loan Term, Borrower has covenanted to procure an environmental impairment liability (“EIL”) insurance policy for the remainder of the Loan Term plus an extended reporting period of up to 36 months with limits of liability of no less than $3,000,000 per incident and in the aggregate with a deductible or self-insured retention of no more than $50,000 from an A.M. Best A rated Carrier, with a premium cap of $75,000.
(28)	With respect to the Mortgage Loans 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 prospectus supplement.

		Mortgage Loan	% of Initial
Loan		Cut-off Date	Outstanding	Maximum Policy	Premium Paid in	Expiration
No.	Mortgage Loan	Balance	Pool Balance	Amount	Full	Date
11	U-Haul Pool 3	$30,000,000	2.5%	$10,000,000	Yes	8/27/2024
13	Weber Industrial Portfolio(1)	$26,500,000	2.2%	$9,000,000	Yes	11/6/2026
22	Metro Plaza	$14,175,000	1.2%	$2,000,000	Yes	9/16/2027
36	Van Ness Mixed Use	$8,000,000	0.7%	$2,000,000	Yes	9/19/2022
(1) With respect to the Weber Industrial Portfolio, the following properties are insured under an environmental insurance policy: 417 & 433 West 164th Street, 120-150 West 154th Street, 529-531 Aldo Avenue and 7051-7061 Patterson Drive.

A-32

(29) Summary of Existing Pari Passu Debt

				Loan		Loan	Loan
		Mortgage Loan	Companion Loan	Combination	Loan	Combination	Combination
Loan		Cut-off Date	Cut-off Date	Cut-off Date	Combination	Cut-off Date LTV	Cut-off Date U/W
No.	Mortgage Loan	Balance	Balance	Balance	U/W NCF DSCR	Ratio	NOI Debt Yield
1	Gateway Center Phase II	$120,000,000	$180,000,000	$300,000,000	1.75x	66.5%	7.8%
4	Harwood Center	$60,000,000	$30,000,000	$90,000,000	1.36x	72.6%	9.3%
6	80 and 90 Maiden Lane	$55,000,000	$90,000,000	$145,000,000	1.73x	61.7%	7.9%
7	Beverly Connection	$43,750,000	$131,250,000	$210,000,000(1)	1.17x(1)	80.8%(1)`	6.1%(1)
10	Myrtle Beach Marriott Resort & Spa	$29,926,747	$85,790,009	$115,716,756	1.62x	69.7%	11.3%

(1) Includes the $35.0 million Subordinate Companion Loan.

(30) Split Loan Summary

								Total		Total
						Total		Debt		Debt
		Pooled				Debt	Pooled	Cut-off	Pooled	U/W
		Component Cut-	B-Note	Total Debt	Pooled	U/W	Component	Date	Component	NOI
Loan		off Date	Component Cut-	Cut-off Date	U/W NCF	NCF	Cut-off Date	LTV	U/W NOI	Debt
No.	Mortgage Loan	Balance(1)	off Date Balance	Balance(2)	DSCR	DSCR	LTV	Ratio	Debt Yield	Yield
7	Beverly Connection	$43,750,000	$35,000,000	$231,000,000	1.17x	1.00x	80.8%	88.8%	6.1%	5.6%

(1)	Pooled Component Cut-off Date Balance represents the pari passu portion of a $175,000,000 whole loan.
(2)	Total Debt Cut-off Date Balance includes the $175,000,000 whole loan, a $35,000,000 Subordinate Companion Loan and a $21,000,000 mezzanine loan.

(31) Summary of Existing Mezzanine Debt

					Annual				Total
		Mortgage	% of Initial		Interest	Mezzanine		Total Debt	Debt	Total
		Loan Cut-off	Outstanding	Mezzanine	Rate on	Loan		Cut-off	U/W	Debt U/W
Loan		Date	Pool	Debt Cut-off	Mezzanine	Maturity	Intercreditor	Date LTV	NCF	NOI Debt
No.	Mortgage Loan	Balance(1)	Balance	Date Balance	Loan	Date	Agreement	Ratio	DSCR	Yield
7	Beverly	$43,750,000	3.7%	$21,000,000	8.5000%	8/6/2024	Yes	88.8%	1.00x	5.6%
	Connection
24	CSRA MOB	$13,830,000	1.2%	$1,725,000	14.0000%	10/6/2024	Yes	78.6%	1.10x	8.6%
	Portfolio II

(1) Mortgage Loan Cut-off Date Balance represents the pari passu portion of a $175,000,000 whole loan.

(32) 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	Gateway Center Phase II(1)	$120,000,000	10.1%	Yes	1.27x	66.5%	NAP
4	Harwood Center	$60,000,000	5.1%	Yes	1.10x	85.0%	NAP
7	Beverly Connection(2)	$43,750,000	3.7%	Yes	1.20x	80.0%	6.50%
13	Weber Industrial Portfolio(3)	$26,500,000	2.2%	Yes	1.35x	67.0%	NAP
17	Two Park Central	$18,450,000	1.6%	Yes	1.30x	75.0%	9.00%
19	Brafferton Shopping Center	$17,200,000	1.5%	Yes	1.81x	70.0%	10.62%
36	Van Ness Mixed Use	$8,000,000	0.7%	Yes	1.34x	71.4%	7.90%
39	Hampton Inn St. Petersburg(3)	$7,459,425	0.6%	Yes	1.50x	80.0%	11.00%
41	Springhill Suites Bolingbrook	$7,000,000	0.6%	Yes	1.40x	70.0%	11.00%
55	Groves at Fountain Park	$4,600,000	0.4%	Yes	1.20x	85.0%	NAP

(1)	The principal amount of the mezzanine loan will not exceed $50,000,000 and the Combined Minimum DSCR, Combined Maximum LTV and Combined Debt Yield as set forth above. In addition, a mezzanine loan is not permitted until after the third anniversary of the Mortgage Loan.
(2)	The principal amount of the existing mezzanine loan will not exceed the lesser of (a) the then-outstanding principal balance of the existing mezzanine loan plus 30.0% of the fee purchase price and (b) the amount that would result in (x) a combined debt yield of at least 6.50% (y) a combined LTV of less than or equal to 80.0% and (z) a combined DSCR greater than or equal to 1.20x.
(3)	A mezzanine loan is not permitted until after 60 days following the Closing Date.
(4)	The mezzanine loan will not exceed $1.2 million and the managing member of the borrower’s equity interests may not be pledged as collateral for such mezzanine loan.

A-33