FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-193376-17

COMM 2015-CCRE22

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., Natixis Securities Americas LLC, CastleOak Securities, L.P., Guggenheim Securities, LLC, 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 2015-CCRE22 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 depositor 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 depositor'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 2015-CCRE22

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

			% of		Mortgage		Cut-off		General	Detailed
Property			Initial Pool	# of	Loan	Original	Date	Maturity	Property	Property
Flag	ID	Property Name	Balance	Properties	Seller (1)	Balance($)(2)(3)	Balance($)(2)(3)(6)	or ARD Balance($)(4)(6)	Type	Type
Loan	1	26 Broadway	7.7%	1	GACC	100,000,000	100,000,000	100,000,000	Office	CBD
Loan	2	Wells Fargo Roanoke	1.8%	1	GACC	23,200,000	23,163,306	18,704,040	Office	Suburban
Loan	3	Wells Fargo Atlanta	1.6%	1	GACC	20,400,000	20,367,734	16,446,656	Office	Suburban
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	1	GACC	20,000,000	19,968,367	16,124,173	Office	Suburban/Data Center
Loan	5	Wells Fargo Columbia	1.1%	1	GACC	14,400,000	14,377,224	11,609,405	Office	Suburban
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	1	GACC	11,250,000	11,232,206	9,069,847	Office	CBD
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	1	GACC	5,750,000	5,740,906	4,635,700	Office	Suburban
Loan	8	3 Columbus Circle	6.6%	1	GACC	85,000,000	85,000,000	85,000,000	Office	CBD
Loan	9	One Riverway	6.2%	1	GACC	80,000,000	80,000,000	68,623,306	Office	Suburban
Loan	10	Marriott Burbank	5.4%	1	GACC	70,000,000	70,000,000	68,214,782	Hospitality	Full Service
Loan	11	100 West 57th Street	4.6%	1	Natixis	60,000,000	60,000,000	60,000,000	Other	Leased Fee
Loan	12	UnitedHealth Group HQ	4.0%	1	GACC	51,675,000	51,675,000	46,898,566	Office	Suburban
Loan	13	Soho House NYC	3.5%	1	CCRE	45,000,000	45,000,000	45,000,000	Other	Mixed Use
Loan	14	The Victor Waterfront Lofts	3.3%	1	CCRE	42,750,000	42,750,000	36,352,206	Multifamily	Mid Rise
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	1	CCRE	40,500,000	40,500,000	40,500,000	Other	Leased Fee
Loan	16	Hotel Giraffe	3.0%	1	CCRE	39,000,000	38,856,957	28,795,451	Hospitality	Full Service
Loan	17	Fifield Portfolio	2.5%	2	GACC	33,000,000	33,000,000	28,603,656	Multifamily	Garden
Property	17.01	McKamy Lake Apartments	1.4%	1	GACC	17,600,000	17,600,000		Multifamily	Garden
Property	17.02	Creekside at Northlake	1.2%	1	GACC	15,400,000	15,400,000		Multifamily	Garden
Loan	18	Wonder Bread	2.4%	1	Natixis	30,700,000	30,700,000	27,924,326	Office	CBD
Loan	19	TPI Hospitality Pool A	2.3%	2	GACC	30,100,000	30,052,838	24,333,928	Hospitality	Extended Stay
Property	19.01	Homewood Suites St. Louis Park	1.3%	1	GACC	16,450,000	16,424,225		Hospitality	Extended Stay
Property	19.02	Homewood Suites New Brighton	1.1%	1	GACC	13,650,000	13,628,612		Hospitality	Extended Stay
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	1	CCRE	29,193,000	29,193,000	29,193,000	Other	Leased Fee
Loan	21	Patriots Park	2.0%	1	Natixis	26,000,000	26,000,000	26,000,000	Office	Suburban
Loan	22	Shoppes at Paradise Isle	1.9%	1	Natixis	25,000,000	25,000,000	22,863,671	Retail	Anchored
Loan	23	One Shoreline Plaza	1.9%	1	GACC	24,000,000	24,000,000	19,239,542	Office	CBD
Loan	24	1424 K Street Northwest	1.0%	1	BNYM	13,325,000	13,325,000	12,093,878	Office	CBD
Loan	25	3300-3340 New York Ave	0.8%	1	BNYM	10,250,000	10,219,776	6,194,998	Industrial	Warehouse
Loan	26	Springfield Hotels	1.6%	2	BNYM	21,000,000	20,931,891	16,228,049	Hospitality	Various
Property	26.01	Springfield Crowne Plaza	1.1%	1	BNYM				Hospitality	Full Service
Property	26.02	Springfield Holiday Inn Express	0.5%	1	BNYM				Hospitality	Limited Service
Loan	27	Boulder Marketplace	1.5%	1	CCRE	19,000,000	19,000,000	15,391,161	Retail	Unanchored
Loan	28	2 North Shore	1.5%	1	Natixis	18,935,000	18,935,000	17,298,233	Retail	Anchored
Loan	29	205 West Randolph	1.4%	1	GACC	18,700,000	18,700,000	16,693,648	Office	CBD
Loan	30	Edgewood Plaza	1.2%	1	Natixis	16,000,000	16,000,000	14,636,705	Retail	Unanchored
Loan	31	Liberty View	1.1%	1	BNYM	14,800,000	14,800,000	12,587,577	Office	Suburban
Loan	32	Town Square Plaza	1.1%	1	GACC	13,987,500	13,987,500	11,581,610	Retail	Shadow Anchored
Loan	33	University Village FSU	1.0%	1	CCRE	13,500,000	13,500,000	11,556,656	Retail	Unanchored
Loan	34	Sand Lake Corners	0.9%	1	BNYM	11,850,000	11,850,000	10,000,034	Retail	Anchored
Loan	35	New Mexico Portfolio	0.9%	5	CCRE	11,468,400	11,468,400	9,321,846	Retail	Various
Property	35.01	Santa Fe Trail Plaza	0.3%	1	CCRE	3,600,000	3,600,000		Retail	Unanchored
Property	35.02	Maria’s Restaurant	0.2%	1	CCRE	2,800,000	2,800,000		Retail	Single Tenant
Property	35.03	Quinn Building	0.1%	1	CCRE	1,900,000	1,900,000		Retail	Unanchored
Property	35.04	Chama River Brewery	0.1%	1	CCRE	1,868,400	1,868,400		Retail	Single Tenant

COMM 2015-CCRE22

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

			% of		Mortgage		Cut-off		General	Detailed
Property			Initial Pool	# of	Loan	Original	Date	Maturity	Property	Property
Flag	ID	Property Name	Balance	Properties	Seller (1)	Balance($)(2)(3)	Balance($)(2)(3)(6)	or ARD Balance($)(4)(6)	Type	Type
Property	35.05	Santa Fe Art Auction	0.1%	1	CCRE	1,300,000	1,300,000		Retail	Unanchored
Loan	36	Northwoods Townhomes	0.9%	1	BNYM	11,150,000	11,150,000	9,355,579	Multifamily	Garden
Loan	37	Geneva Square	0.8%	1	CCRE	11,000,000	10,975,885	8,950,606	Retail	Anchored
Loan	38	Commons At Fort Mill	0.8%	1	CCRE	11,000,000	10,970,100	8,923,859	Multifamily	Garden
Loan	39	200 Clifton	0.8%	1	Natixis	9,922,000	9,922,000	9,049,431	Industrial	Flex
Loan	40	Mayfair Plaza	0.7%	1	CCRE	9,700,000	9,700,000	8,216,156	Retail	Shadow Anchored
Loan	41	Residence Inn Frederick	0.7%	1	Natixis	9,500,000	9,447,665	7,622,247	Hospitality	Extended Stay
Loan	42	Pacific View Plaza	0.7%	1	GACC	9,100,000	9,100,000	8,308,114	Office	Suburban
Loan	43	AA Universal Self Storage	0.7%	1	CCRE	9,100,000	9,100,000	7,230,048	Self Storage	Self Storage
Loan	44	Atrium I	0.7%	1	BNYM	9,050,000	9,050,000	7,697,133	Office	Suburban
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	2	CCRE	9,000,000	9,000,000	8,291,144	Retail	Various
Property	45.01	Whitfield Shopping Center	0.4%	1	CCRE	5,600,000	5,600,000		Retail	Anchored
Property	45.02	Mooreland Shopping Center	0.3%	1	CCRE	3,400,000	3,400,000		Retail	Unanchored
Loan	46	Prescott Valley Hampton Inn	0.7%	1	BNYM	8,600,000	8,582,478	6,334,966	Hospitality	Limited Service
Loan	47	TPI SpringHill Suites Rochester	0.6%	1	GACC	8,050,000	8,027,759	6,508,345	Hospitality	Extended Stay
Loan	48	Hotel Casablanca	0.6%	1	CCRE	8,000,000	7,937,716	5,962,004	Hospitality	Limited Service
Loan	49	Barrett Creek	0.5%	1	CCRE	6,700,000	6,700,000	5,568,140	Retail	Unanchored
Loan	50	Edelweiss Village Shopping Center	0.5%	1	GACC	6,500,000	6,481,894	5,246,138	Retail	Shadow Anchored
Loan	51	Standard Bank & Trust HQ	0.5%	1	GACC	6,100,000	6,100,000	4,437,073	Office	Suburban
Loan	52	TPI Staybridge Suites Eagan	0.4%	1	GACC	5,830,000	5,798,266	4,279,045	Hospitality	Extended Stay
Loan	53	Holiday Inn Express Clemson	0.4%	1	CCRE	5,800,000	5,788,062	4,256,340	Hospitality	Limited Service
Loan	54	Cobbs Ford Village	0.4%	1	Natixis	5,750,000	5,750,000	4,975,975	Retail	Unanchored
Loan	55	Lions Run Apartments	0.4%	1	CCRE	5,400,000	5,400,000	3,994,176	Multifamily	Garden
Loan	56	6 Paragon	0.4%	1	CCRE	5,334,000	5,334,000	4,552,561	Industrial	Flex
Loan	57	Port of Sale	0.4%	1	CCRE	5,000,000	5,000,000	2,757,793	Retail	Unanchored
Loan	58	Plantation Royal Apartments	0.4%	1	GACC	4,882,500	4,874,805	3,940,399	Multifamily	Garden
Loan	59	Great American Self Storage	0.4%	1	CCRE	4,750,000	4,750,000	3,817,786	Self Storage	Self Storage
Loan	60	Northup Commerce Center	0.4%	1	CCRE	4,550,000	4,550,000	4,550,000	Retail	Unanchored
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	2	GACC	4,500,000	4,500,000	3,639,016	Office	CBD
Property	61.01	1145 Main Street	0.2%	1	GACC	2,600,000	2,600,000		Office	CBD
Property	61.02	115 State Street	0.1%	1	GACC	1,900,000	1,900,000		Office	CBD
Loan	62	Arbors Apartments	0.3%	1	GACC	3,900,000	3,889,225	3,153,111	Multifamily	Garden
Loan	63	Fairfield Inn & Suites	0.3%	1	Natixis	3,875,000	3,875,000	3,695,069	Hospitality	Limited Service
Loan	64	Alexandria Landing	0.3%	1	CCRE	3,500,000	3,500,000	2,842,002	Multifamily	Garden
Loan	65	Burleson Shopping Center	0.1%	1	CCRE	1,940,000	1,940,000	1,605,775	Retail	Shadow Anchored

COMM 2015-CCRE22

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

			% of			Interest	Original	Remaining	Original	Remaining		First
Property			Initial Pool	Interest	Administrative	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity
Flag	ID	Property Name	Balance	Rate(4)	Fee Rate(5)	Basis	Maturity or ARD	Maturity or ARD	Term	Term	Date	Date	or ARD Date(4)
Loan	1	26 Broadway	7.7%	4.3841%	0.0070%	Actual/360	84	82	0	0	12/09/2014	02/06/2015	01/06/2022
Loan	2	Wells Fargo Roanoke	1.8%	4.4200%	0.0091%	Actual/360	120	119	360	359	01/30/2015	03/06/2015	02/06/2025
Loan	3	Wells Fargo Atlanta	1.6%	4.4200%	0.0091%	Actual/360	120	119	360	359	01/30/2015	03/06/2015	02/06/2025
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	4.4200%	0.0091%	Actual/360	120	119	360	359	01/30/2015	03/06/2015	02/06/2025
Loan	5	Wells Fargo Columbia	1.1%	4.4200%	0.0091%	Actual/360	120	119	360	359	01/30/2015	03/06/2015	02/06/2025
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	4.4200%	0.0091%	Actual/360	120	119	360	359	01/30/2015	03/06/2015	02/06/2025
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	4.4200%	0.0091%	Actual/360	120	119	360	359	01/30/2015	03/06/2015	02/06/2025
Loan	8	3 Columbus Circle	6.6%	3.6100%	0.0345%	Actual/360	120	120	0	0	03/06/2015	04/06/2015	03/06/2025
Loan	9	One Riverway	6.2%	3.6600%	0.0091%	Actual/360	120	120	360	360	02/20/2015	04/06/2015	03/06/2025
Loan	10	Marriott Burbank	5.4%	4.2543%	0.0091%	Actual/360	60	58	360	360	12/11/2014	02/06/2015	01/06/2020
Loan	11	100 West 57th Street	4.6%	2.3069%	0.0070%	Actual/360	60	56	0	0	11/05/2014	12/05/2014	11/05/2019
Loan	12	UnitedHealth Group HQ	4.0%	4.1000%	0.0291%	Actual/360	120	118	360	360	12/30/2014	02/06/2015	01/06/2025
Loan	13	Soho House NYC	3.5%	4.5500%	0.0291%	Actual/360	120	119	0	0	01/09/2015	03/06/2015	02/06/2025
Loan	14	The Victor Waterfront Lofts	3.3%	4.3355%	0.0291%	Actual/360	120	120	360	360	02/26/2015	04/06/2015	03/06/2025
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	4.1500%	0.0291%	Actual/360	120	117	0	0	11/24/2014	01/06/2015	12/06/2024
Loan	16	Hotel Giraffe	3.0%	4.6600%	0.0291%	Actual/360	120	118	300	298	12/10/2014	02/06/2015	01/06/2025
Loan	17	Fifield Portfolio	2.5%	4.0800%	0.0091%	Actual/360	120	120	360	360	02/24/2015	04/06/2015	03/06/2025
Property	17.01	McKamy Lake Apartments	1.4%
Property	17.02	Creekside at Northlake	1.2%
Loan	18	Wonder Bread	2.4%	4.1270%	0.0091%	Actual/360	120	116	360	360	10/14/2014	12/05/2014	11/05/2024
Loan	19	TPI Hospitality Pool A	2.3%	4.5000%	0.0091%	Actual/360	120	119	360	359	01/07/2015	03/06/2015	02/06/2025
Property	19.01	Homewood Suites St. Louis Park	1.3%
Property	19.02	Homewood Suites New Brighton	1.1%
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	4.1000%	0.0291%	Actual/360	120	118	0	0	01/05/2015	02/06/2015	01/06/2025
Loan	21	Patriots Park	2.0%	3.6580%	0.0070%	Actual/360	60	55	0	0	10/02/2014	11/05/2014	10/05/2019
Loan	22	Shoppes at Paradise Isle	1.9%	4.4550%	0.0091%	Actual/360	120	115	360	360	10/02/2014	11/05/2014	10/05/2024
Loan	23	One Shoreline Plaza	1.9%	4.2500%	0.0391%	Actual/360	120	120	360	360	02/27/2015	04/06/2015	03/06/2025
Loan	24	1424 K Street Northwest	1.0%	4.0000%	0.0091%	Actual/360	120	119	360	360	02/05/2015	03/06/2015	02/06/2025
Loan	25	3300-3340 New York Ave	0.8%	4.0000%	0.0091%	Actual/360	120	119	240	239	02/05/2015	03/06/2015	02/06/2025
Loan	26	Springfield Hotels	1.6%	4.4200%	0.0091%	Actual/360	120	118	330	328	12/17/2014	02/06/2015	01/06/2025
Property	26.01	Springfield Crowne Plaza	1.1%
Property	26.02	Springfield Holiday Inn Express	0.5%
Loan	27	Boulder Marketplace	1.5%	4.5500%	0.0291%	Actual/360	120	120	360	360	02/27/2015	04/06/2015	03/06/2025
Loan	28	2 North Shore	1.5%	4.3900%	0.0091%	Actual/360	120	116	360	360	10/22/2014	12/05/2014	11/05/2024
Loan	29	205 West Randolph	1.4%	4.3300%	0.0566%	Actual/360	120	118	360	360	12/31/2014	02/06/2015	01/06/2025
Loan	30	Edgewood Plaza	1.2%	4.4720%	0.0091%	Actual/360	120	117	360	360	11/06/2014	01/05/2015	12/05/2024
Loan	31	Liberty View	1.1%	4.3500%	0.0091%	Actual/360	120	119	360	360	01/08/2015	03/06/2015	02/06/2025
Loan	32	Town Square Plaza	1.1%	4.3500%	0.0091%	Actual/360	120	120	360	360	02/18/2015	04/06/2015	03/06/2025
Loan	33	University Village FSU	1.0%	4.5840%	0.0566%	Actual/360	120	120	360	360	02/12/2015	04/06/2015	03/06/2025
Loan	34	Sand Lake Corners	0.9%	4.0600%	0.0091%	Actual/360	120	120	360	360	02/27/2015	04/06/2015	03/06/2025
Loan	35	New Mexico Portfolio	0.9%	4.6500%	0.0291%	Actual/360	120	120	360	360	02/11/2015	04/06/2015	03/06/2025
Property	35.01	Santa Fe Trail Plaza	0.3%
Property	35.02	Maria’s Restaurant	0.2%
Property	35.03	Quinn Building	0.1%
Property	35.04	Chama River Brewery	0.1%

COMM 2015-CCRE22

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

			% of			Interest	Original	Remaining	Original	Remaining		First
Property			Initial Pool	Interest	Administrative	Accrual	Term to	Term to	Amortization	Amortization	Origination	Payment	Maturity
Flag	ID	Property Name	Balance	Rate(4)	Fee Rate(5)	Basis	Maturity or ARD	Maturity or ARD	Term	Term	Date	Date	or ARD Date(4)
Property	35.05	Santa Fe Art Auction	0.1%
Loan	36	Northwoods Townhomes	0.9%	3.8640%	0.0091%	Actual/360	120	119	360	360	02/04/2015	03/06/2015	02/06/2025
Loan	37	Geneva Square	0.8%	3.8900%	0.0291%	Actual/360	84	83	300	299	02/02/2015	03/06/2015	02/06/2022
Loan	38	Commons At Fort Mill	0.8%	4.6000%	0.0291%	Actual/360	120	118	360	358	12/09/2014	02/06/2015	01/06/2025
Loan	39	200 Clifton	0.8%	4.2900%	0.0091%	Actual/360	120	118	360	360	01/05/2015	02/05/2015	01/05/2025
Loan	40	Mayfair Plaza	0.7%	4.2000%	0.0291%	Actual/360	120	119	360	360	01/23/2015	03/06/2015	02/06/2025
Loan	41	Residence Inn Frederick	0.7%	4.2800%	0.0091%	Actual/360	120	116	360	356	11/03/2014	12/05/2014	11/05/2024
Loan	42	Pacific View Plaza	0.7%	4.3500%	0.0091%	Actual/360	120	117	360	360	12/03/2014	01/06/2015	12/06/2024
Loan	43	AA Universal Self Storage	0.7%	4.0000%	0.0291%	Actual/360	120	120	360	360	02/11/2015	04/06/2015	03/06/2025
Loan	44	Atrium I	0.7%	4.3500%	0.0091%	Actual/360	120	119	360	360	01/08/2015	03/06/2015	02/06/2025
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	4.9150%	0.0291%	Actual/360	60	60	360	360	02/27/2015	04/06/2015	03/06/2020
Property	45.01	Whitfield Shopping Center	0.4%
Property	45.02	Mooreland Shopping Center	0.3%
Loan	46	Prescott Valley Hampton Inn	0.7%	4.6000%	0.0091%	Actual/360	120	119	300	299	01/09/2015	03/06/2015	02/06/2025
Loan	47	TPI SpringHill Suites Rochester	0.6%	4.5000%	0.0091%	Actual/360	120	118	360	358	12/18/2014	02/06/2015	01/06/2025
Loan	48	Hotel Casablanca	0.6%	4.7500%	0.0291%	Actual/360	60	58	180	178	12/10/2014	02/06/2015	01/06/2020
Loan	49	Barrett Creek	0.5%	4.4700%	0.0291%	Actual/360	120	120	360	360	02/18/2015	04/06/2015	03/06/2025
Loan	50	Edelweiss Village Shopping Center	0.5%	4.4500%	0.0091%	Actual/360	120	118	360	358	01/05/2015	02/06/2015	01/06/2025
Loan	51	Standard Bank & Trust HQ	0.5%	4.2600%	0.0091%	Actual/360	120	120	300	300	02/13/2015	04/06/2015	03/06/2025
Loan	52	TPI Staybridge Suites Eagan	0.4%	4.5000%	0.0091%	Actual/360	120	117	300	297	11/26/2014	01/06/2015	12/06/2024
Loan	53	Holiday Inn Express Clemson	0.4%	4.5000%	0.0291%	Actual/360	120	119	300	299	01/12/2015	03/06/2015	02/06/2025
Loan	54	Cobbs Ford Village	0.4%	4.0200%	0.0091%	Actual/360	120	119	360	360	01/13/2015	03/05/2015	02/05/2025
Loan	55	Lions Run Apartments	0.4%	4.7000%	0.0291%	Actual/360	120	120	300	300	02/18/2015	04/06/2015	03/06/2025
Loan	56	6 Paragon	0.4%	4.4800%	0.0291%	Actual/360	120	119	360	360	02/03/2015	03/06/2015	02/06/2025
Loan	57	Port of Sale	0.4%	4.3000%	0.0291%	Actual/360	120	120	180	180	02/10/2015	04/06/2015	03/06/2025
Loan	58	Plantation Royal Apartments	0.4%	4.4500%	0.0491%	Actual/360	120	119	360	359	01/09/2015	03/06/2015	02/06/2025
Loan	59	Great American Self Storage	0.4%	4.7800%	0.0291%	Actual/360	120	117	300	300	11/19/2014	01/06/2015	12/06/2024
Loan	60	Northup Commerce Center	0.4%	4.2200%	0.0291%	Actual/360	120	119	0	0	01/30/2015	03/06/2015	02/06/2025
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	4.5000%	0.0091%	Actual/360	120	120	360	360	02/20/2015	04/06/2015	03/06/2025
Property	61.01	1145 Main Street	0.2%
Property	61.02	115 State Street	0.1%
Loan	62	Arbors Apartments	0.3%	4.5000%	0.0491%	Actual/360	120	118	360	358	12/30/2014	02/06/2015	01/06/2025
Loan	63	Fairfield Inn & Suites	0.3%	4.7600%	0.0091%	Actual/360	60	58	360	360	12/11/2014	02/05/2015	01/05/2020
Loan	64	Alexandria Landing	0.3%	4.6200%	0.0291%	Actual/360	120	120	360	360	02/12/2015	04/06/2015	03/06/2025
Loan	65	Burleson Shopping Center	0.1%	5.2000%	0.0291%	Actual/360	120	120	360	360	02/27/2015	04/06/2015	03/06/2025

COMM 2015-CCRE22

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

								Pari Passu	Pari Passu
			% of			Monthly	Annual	Companion Loan	Companion Loan	Remaining
Property			Initial Pool	ARD Loan	Final	Debt	Debt	Monthly Debt	Annual Debt	Interest Only		Cash
Flag	ID	Property Name	Balance	(Yes/No)(4)	Maturity Date	Service($)(6)(7)	Service($)(7)	Service($)	Service($)	Period	Lockbox (8)	Management (9)
Loan	1	26 Broadway	7.7%	No	01/06/2022	370,415	4,444,981	444,498	5,333,977	82	Hard	In Place
Loan	2	Wells Fargo Roanoke	1.8%	No	02/06/2025	116,451	1,397,409				Hard	In Place
Loan	3	Wells Fargo Atlanta	1.6%	No	02/06/2025	102,396	1,228,756				Hard	In Place
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	No	02/06/2025	100,389	1,204,663				Hard	In Place
Loan	5	Wells Fargo Columbia	1.1%	No	02/06/2025	72,280	867,357				Hard	In Place
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	No	02/06/2025	56,469	677,623				Hard	In Place
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	No	02/06/2025	28,862	346,341				Hard	In Place
Loan	8	3 Columbus Circle	6.6%	No	03/06/2025	259,260	3,111,118	808,281	9,699,368	120	Hard	Springing
Loan	9	One Riverway	6.2%	No	03/06/2025	366,419	4,397,026			36	Hard	Springing
Loan	10	Marriott Burbank	5.4%	No	01/06/2020	322,431	3,869,175			34	Hard	In Place
Loan	11	100 West 57th Street	4.6%	Yes	04/05/2035	116,947	1,403,364	233,894	2,806,728	56	Hard	In Place
Loan	12	UnitedHealth Group HQ	4.0%	No	01/06/2025	249,693	2,996,313			57	Hard	In Place
Loan	13	Soho House NYC	3.5%	No	02/06/2025	172,995	2,075,937			119	Hard	In Place
Loan	14	The Victor Waterfront Lofts	3.3%	No	03/06/2025	212,450	2,549,395			24	Soft	In Place
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	Yes	12/06/2029	142,008	1,704,094			117	Springing Hard	Springing
Loan	16	Hotel Giraffe	3.0%	No	01/06/2025	220,332	2,643,980				Hard	Springing
Loan	17	Fifield Portfolio	2.5%	No	03/06/2025	159,073	1,908,874			36	Hard	Springing
Property	17.01	McKamy Lake Apartments	1.4%
Property	17.02	Creekside at Northlake	1.2%
Loan	18	Wonder Bread	2.4%	No	11/05/2024	148,823	1,785,878			56	Hard	Springing
Loan	19	TPI Hospitality Pool A	2.3%	No	02/06/2025	152,512	1,830,147				Hard	Springing
Property	19.01	Homewood Suites St. Louis Park	1.3%
Property	19.02	Homewood Suites New Brighton	1.1%
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	Yes	01/06/2030	101,128	1,213,537			118	Hard	Springing
Loan	21	Patriots Park	2.0%	Yes	03/05/2033	80,357	964,289	584,353	7,012,239	55	Hard	Springing
Loan	22	Shoppes at Paradise Isle	1.9%	No	10/05/2024	126,004	1,512,045			55	Hard	Springing
Loan	23	One Shoreline Plaza	1.9%	No	03/06/2025	118,066	1,416,787				Hard	Springing
Loan	24	1424 K Street Northwest	1.0%	No	02/06/2025	63,616	763,387			59	Hard	Springing
Loan	25	3300-3340 New York Ave	0.8%	No	02/06/2025	62,113	745,356				Hard	Springing
Loan	26	Springfield Hotels	1.6%	No	01/06/2025	110,064	1,320,764				Springing Hard	Springing
Property	26.01	Springfield Crowne Plaza	1.1%
Property	26.02	Springfield Holiday Inn Express	0.5%
Loan	27	Boulder Marketplace	1.5%	No	03/06/2025	96,836	1,162,026				Springing Hard	Springing
Loan	28	2 North Shore	1.5%	No	11/05/2024	94,707	1,136,487			56	Hard	Springing
Loan	29	205 West Randolph	1.4%	No	01/06/2025	92,871	1,114,448			46	Springing Hard	Springing
Loan	30	Edgewood Plaza	1.2%	No	12/05/2024	80,804	969,644			57	Hard	Springing
Loan	31	Liberty View	1.1%	No	02/06/2025	73,676	884,114			23	Springing Hard	Springing
Loan	32	Town Square Plaza	1.1%	No	03/06/2025	69,631	835,577			12	Hard	Springing
Loan	33	University Village FSU	1.0%	No	03/06/2025	69,078	828,936			24	Springing Hard	Springing
Loan	34	Sand Lake Corners	0.9%	No	03/06/2025	56,984	683,813			24	Springing Hard	Springing
Loan	35	New Mexico Portfolio	0.9%	No	03/06/2025	59,135	709,623				Springing Soft	Springing
Property	35.01	Santa Fe Trail Plaza	0.3%
Property	35.02	Maria’s Restaurant	0.2%
Property	35.03	Quinn Building	0.1%
Property	35.04	Chama River Brewery	0.1%

COMM 2015-CCRE22

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

Pari Passu

Pari Passu

% of

Monthly

Annual

Companion Loan

Companion Loan

Remaining

Property

Initial Pool

ARD Loan

Final

Debt

Debt

Monthly Debt

Annual Debt

Interest Only

Cash

Flag

ID

Property Name

Balance

(Yes/No)(4)

Maturity Date

Service($)(6)(7)

Service($)(7)

Service($)

Service($)

Period

Lockbox (8)

Management (9)

Property

35.05

Santa Fe Art Auction

0.1%

Loan

36

Northwoods Townhomes

0.9%

No

02/06/2025

52,361

628,336

23

Springing Soft

Springing

Loan

37

Geneva Square

0.8%

No

02/06/2022

57,396

688,752

Springing Hard

Springing

Loan

38

Commons At Fort Mill

0.8%

No

01/06/2025

56,391

676,691

Soft

Springing

Loan

39

200 Clifton

0.8%

No

01/05/2025

49,043

588,515

58

Hard

Springing

Loan

40

Mayfair Plaza

0.7%

No

02/06/2025

47,435

569,216

23

Hard

Springing

Loan

41

Residence Inn Frederick

0.7%

No

11/05/2024

46,901

562,815

Hard

Springing

Loan

42

Pacific View Plaza

0.7%

No

12/06/2024

45,301

543,610

57

Springing Hard

Springing

Loan

43

AA Universal Self Storage

0.7%

No

03/06/2025

43,445

521,337

Springing Hard

Springing

Loan

44

Atrium I

0.7%

No

02/06/2025

45,052

540,624

23

Springing Hard

Springing

Loan

45

Mooreland & Whitfield Shopping Centers

0.7%

No

03/06/2020

47,847

574,170

Hard

Springing

Property

45.01

Whitfield Shopping Center

0.4%

Property

45.02

Mooreland Shopping Center

0.3%

Loan

46

Prescott Valley Hampton Inn

0.7%

No

02/06/2025

48,291

579,492

Springing Hard

Springing

Loan

47

TPI SpringHill Suites Rochester

0.6%

No

01/06/2025

40,788

489,458

Hard

Springing

Loan

48

Hotel Casablanca

0.6%

No

01/06/2020

62,227

746,719

Hard

Springing

Loan

49

Barrett Creek

0.5%

No

03/06/2025

33,829

405,943

12

Hard

Springing

Loan

50

Edelweiss Village Shopping Center

0.5%

No

01/06/2025

32,742

392,901

Soft Springing Hard

Springing

Loan

51

Standard Bank & Trust HQ

0.5%

No

03/06/2025

33,080

396,962

Hard

In Place

Loan

52

TPI Staybridge Suites Eagan

0.4%

No

12/06/2024

32,405

388,860

Hard

Springing

Loan

53

Holiday Inn Express Clemson

0.4%

No

02/06/2025

32,238

386,859

Springing Hard

Springing

Loan

54

Cobbs Ford Village

0.4%

No

02/05/2025

27,518

330,213

35

Springing Hard

Springing

Loan

55

Lions Run Apartments

0.4%

No

03/06/2025

30,631

367,575

Soft

Springing

Loan

56

6 Paragon

0.4%

No

02/06/2025

26,963

323,559

23

Springing Hard

Springing

Loan

57

Port of Sale

0.4%

No

03/06/2025

37,741

452,887

24

Springing Hard

Springing

Loan

58

Plantation Royal Apartments

0.4%

No

02/06/2025

24,594

295,129

Soft

Springing

Loan

59

Great American Self Storage

0.4%

No

12/06/2024

27,163

325,951

21

Soft

Springing

Loan

60

Northup Commerce Center

0.4%

No

02/06/2025

16,223

194,677

119

Soft Springing Hard

Springing

Loan

61

1145 Main and 115 State Office Portfolio

0.3%

No

03/06/2025

22,801

273,610

Hard

In Place

Property

61.01

1145 Main Street

0.2%

Property

61.02

115 State Street

0.1%

Loan

62

Arbors Apartments

0.3%

No

01/06/2025

19,761

237,129

Soft

Springing

Loan

63

Fairfield Inn & Suites

0.3%

No

01/05/2020

20,237

242,846

22

Hard

Springing

Loan

64

Alexandria Landing

0.3%

No

03/06/2025

17,984

215,813

Springing Soft

Springing

Loan

65

Burleson Shopping Center

0.1%

No

03/06/2025

10,653

127,833

Springing Hard

Springing

COMM 2015-CCRE22

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

			% of	Crossed
Property			Initial Pool	With	Related	Underwritten	Underwritten	Grace	Payment	Appraised
Flag	ID	Property Name	Balance	Other Loans	Borrower	NOI DSCR (6)(7)(10)	NCF DSCR (6)(7)(10)	Period (11)	Date	Value ($)(12)
Loan	1	26 Broadway	7.7%	No		1.66x	1.59x	0	6	370,000,000
Loan	2	Wells Fargo Roanoke	1.8%	Yes-A	Yes - A	1.79x	1.50x	0	6	37,800,000
Loan	3	Wells Fargo Atlanta	1.6%	Yes-A	Yes - A	1.79x	1.50x	0	6	33,900,000
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	Yes-A	Yes - A	1.79x	1.50x	0	6	31,700,000
Loan	5	Wells Fargo Columbia	1.1%	Yes-A	Yes - A	1.79x	1.50x	0	6	21,700,000
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	Yes-A	Yes - A	1.79x	1.50x	0	6	17,400,000
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	Yes-A	Yes - A	1.79x	1.50x	0	6	8,800,000
Loan	8	3 Columbus Circle	6.6%	No		2.39x	2.30x	0	6	700,000,000
Loan	9	One Riverway	6.2%	No		1.84x	1.67x	0	6	124,000,000
Loan	10	Marriott Burbank	5.4%	No		2.36x	1.98x	0	6	116,100,000
Loan	11	100 West 57th Street	4.6%	No		1.00x	1.00x	0	5	300,000,000
Loan	12	UnitedHealth Group HQ	4.0%	No		1.67x	1.58x	0	6	80,000,000
Loan	13	Soho House NYC	3.5%	No		1.79x	1.79x	0	6	70,000,000
Loan	14	The Victor Waterfront Lofts	3.3%	No		1.42x	1.37x	0	6	57,300,000
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	No		1.45x	1.45x	0	6	45,000,000
Loan	16	Hotel Giraffe	3.0%	No	Yes - B	1.55x	1.40x	0	6	62,000,000
Loan	17	Fifield Portfolio	2.5%	No		1.33x	1.27x	0	6	44,450,000
Property	17.01	McKamy Lake Apartments	1.4%							23,750,000
Property	17.02	Creekside at Northlake	1.2%							20,700,000
Loan	18	Wonder Bread	2.4%	No	Yes - C	1.42x	1.34x	0	5	45,600,000
Loan	19	TPI Hospitality Pool A	2.3%	No	Yes - D	2.04x	1.82x	0	6	43,000,000
Property	19.01	Homewood Suites St. Louis Park	1.3%							23,500,000
Property	19.02	Homewood Suites New Brighton	1.1%							19,500,000
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	No		1.35x	1.35x	0	6	30,800,000
Loan	21	Patriots Park	2.0%	No		2.20x	2.19x	0	5	322,000,000
Loan	22	Shoppes at Paradise Isle	1.9%	No	Yes - E	1.51x	1.38x	0	5	34,370,000
Loan	23	One Shoreline Plaza	1.9%	No		1.64x	1.42x	0	6	35,000,000
Loan	24	1424 K Street Northwest	1.0%	Yes-B	Yes - C	1.46x	1.39x	0	6	18,400,000
Loan	25	3300-3340 New York Ave	0.8%	Yes-B	Yes - C	1.46x	1.39x	0	6	16,440,000
Loan	26	Springfield Hotels	1.6%	No		2.19x	1.78x	0	6	45,000,000
Property	26.01	Springfield Crowne Plaza	1.1%							33,900,000
Property	26.02	Springfield Holiday Inn Express	0.5%							11,100,000
Loan	27	Boulder Marketplace	1.5%	No		1.45x	1.39x	0	6	26,300,000
Loan	28	2 North Shore	1.5%	No	Yes - E	1.37x	1.28x	0	5	25,250,000
Loan	29	205 West Randolph	1.4%	No		1.65x	1.42x	0	6	26,000,000
Loan	30	Edgewood Plaza	1.2%	No		1.23x	1.21x	0	5	25,200,000
Loan	31	Liberty View	1.1%	No	Yes - F	1.84x	1.74x	0	6	20,010,000
Loan	32	Town Square Plaza	1.1%	No		1.50x	1.38x	0	6	18,650,000
Loan	33	University Village FSU	1.0%	No		1.69x	1.51x	0	6	18,000,000
Loan	34	Sand Lake Corners	0.9%	No		1.77x	1.58x	0	6	17,200,000
Loan	35	New Mexico Portfolio	0.9%	No		1.52x	1.48x	0	6	15,090,000
Property	35.01	Santa Fe Trail Plaza	0.3%							4,490,000
Property	35.02	Maria’s Restaurant	0.2%							3,490,000
Property	35.03	Quinn Building	0.1%							2,400,000
Property	35.04	Chama River Brewery	0.1%							2,400,000

COMM 2015-CCRE22

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

			% of	Crossed
Property			Initial Pool	With	Related	Underwritten	Underwritten	Grace	Payment	Appraised
Flag	ID	Property Name	Balance	Other Loans	Borrower	NOI DSCR (6)(7)(10)	NCF DSCR (6)(7)(10)	Period (11)	Date	Value ($)(12)
Property	35.05	Santa Fe Art Auction	0.1%							2,310,000
Loan	36	Northwoods Townhomes	0.9%	No		1.45x	1.40x	0	6	13,975,000
Loan	37	Geneva Square	0.8%	No		2.02x	1.84x	0	6	18,500,000
Loan	38	Commons At Fort Mill	0.8%	No		1.36x	1.30x	0	6	16,300,000
Loan	39	200 Clifton	0.8%	No		1.59x	1.46x	0	5	14,100,000
Loan	40	Mayfair Plaza	0.7%	No		1.50x	1.45x	0	6	15,450,000
Loan	41	Residence Inn Frederick	0.7%	No		2.21x	1.97x	0	5	15,000,000
Loan	42	Pacific View Plaza	0.7%	No		1.97x	1.83x	0	6	13,030,000
Loan	43	AA Universal Self Storage	0.7%	No		1.42x	1.40x	0	6	14,450,000
Loan	44	Atrium I	0.7%	No	Yes - F	1.93x	1.78x	0	6	11,925,000
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	No		1.80x	1.57x	0	6	15,100,000
Property	45.01	Whitfield Shopping Center	0.4%							8,850,000
Property	45.02	Mooreland Shopping Center	0.3%							6,250,000
Loan	46	Prescott Valley Hampton Inn	0.7%	No		1.78x	1.58x	0	6	12,500,000
Loan	47	TPI SpringHill Suites Rochester	0.6%	No	Yes - D	2.02x	1.80x	0	6	11,500,000
Loan	48	Hotel Casablanca	0.6%	No	Yes - B	1.72x	1.42x	0	6	14,000,000
Loan	49	Barrett Creek	0.5%	No		1.47x	1.42x	0	6	9,230,000
Loan	50	Edelweiss Village Shopping Center	0.5%	No		1.71x	1.53x	0	6	8,800,000
Loan	51	Standard Bank & Trust HQ	0.5%	No		1.36x	1.34x	0	6	8,750,000
Loan	52	TPI Staybridge Suites Eagan	0.4%	No	Yes - D	2.21x	1.94x	0	6	10,000,000
Loan	53	Holiday Inn Express Clemson	0.4%	No		1.94x	1.74x	0	6	8,500,000
Loan	54	Cobbs Ford Village	0.4%	No		1.60x	1.53x	0	5	7,650,000
Loan	55	Lions Run Apartments	0.4%	No		1.53x	1.39x	0	6	7,200,000
Loan	56	6 Paragon	0.4%	No		1.72x	1.57x	0	6	8,800,000
Loan	57	Port of Sale	0.4%	No		2.06x	2.00x	0	6	14,700,000
Loan	58	Plantation Royal Apartments	0.4%	No	Yes - G	2.16x	2.00x	0	6	6,510,000
Loan	59	Great American Self Storage	0.4%	No		1.37x	1.34x	0	6	7,300,000
Loan	60	Northup Commerce Center	0.4%	No		2.92x	2.67x	0	6	9,150,000
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	No		2.61x	2.30x	0	6	7,000,000
Property	61.01	1145 Main Street	0.2%							4,100,000
Property	61.02	115 State Street	0.1%							2,900,000
Loan	62	Arbors Apartments	0.3%	No	Yes - G	1.70x	1.54x	0	6	5,200,000
Loan	63	Fairfield Inn & Suites	0.3%	No		1.85x	1.58x	0	5	5,700,000
Loan	64	Alexandria Landing	0.3%	No		1.57x	1.47x	0	6	4,700,000
Loan	65	Burleson Shopping Center	0.1%	No		1.62x	1.45x	0	6	2,750,000

COMM 2015-CCRE22

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

			% of		FIRREA	Cut-Off
Property			Initial Pool	Appraisal	Compliant	Date LTV	LTV Ratio at
Flag	ID	Property Name	Balance	As-of Date	(Yes/No)	Ratio (10)(12)	Maturity or ARD (10)(12)	Address	City
Loan	1	26 Broadway	7.7%	09/01/2014	Yes	59.5%	59.5%	26 Broadway	New York
Loan	2	Wells Fargo Roanoke	1.8%	12/16/2014	Yes	62.7%	50.6%	7711 Plantation Road	Roanoke
Loan	3	Wells Fargo Atlanta	1.6%	12/17/2014	Yes	62.7%	50.6%	3585 Atlanta Avenue	Hapeville
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	12/18/2014	Yes	62.7%	50.6%	809 West 4th Street	Winston Salem
Loan	5	Wells Fargo Columbia	1.1%	12/19/2014	Yes	62.7%	50.6%	101 Greystone Boulevard	Columbia
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	12/18/2014	Yes	62.7%	50.6%	401 Linden Street	Winston Salem
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	12/18/2014	Yes	62.7%	50.6%	801 West 4th Street	Winston Salem
Loan	8	3 Columbus Circle	6.6%	02/01/2015	Yes	50.0%	50.0%	3 Columbus Circle	New York
Loan	9	One Riverway	6.2%	01/13/2015	Yes	64.5%	55.3%	777 Post Oak Boulevard	Houston
Loan	10	Marriott Burbank	5.4%	11/06/2014	Yes	60.3%	58.8%	2500 North Hollywood Way	Burbank
Loan	11	100 West 57th Street	4.6%	08/01/2014	Yes	60.0%	60.0%	100 West 57th Street	New York
Loan	12	UnitedHealth Group HQ	4.0%	12/11/2014	Yes	64.6%	58.6%	9900 Bren Road East	Minnetonka
Loan	13	Soho House NYC	3.5%	01/01/2015	Yes	64.3%	64.3%	29-35 9th Avenue	New York
Loan	14	The Victor Waterfront Lofts	3.3%	12/05/2014	Yes	74.6%	63.4%	1 Market Street	Camden
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	12/01/2014	Yes	90.0%	90.0%	1000 Northeast Multnomah Street	Portland
Loan	16	Hotel Giraffe	3.0%	10/01/2014	Yes	62.7%	46.4%	365 Park Avenue South	New York
Loan	17	Fifield Portfolio	2.5%	11/01/2015	Yes	74.2%	64.4%	Various	Various
Property	17.01	McKamy Lake Apartments	1.4%	11/01/2015	Yes			290 West Lake Park Road	Lewisville
Property	17.02	Creekside at Northlake	1.2%	11/01/2015	Yes			8299 Small Block Road	Northlake
Loan	18	Wonder Bread	2.4%	02/13/2015	Yes	67.3%	61.2%	641 South Street Northwest	Washington
Loan	19	TPI Hospitality Pool A	2.3%	10/01/2014	Yes	69.9%	56.6%	Various	Various
Property	19.01	Homewood Suites St. Louis Park	1.3%	10/01/2014	Yes			5305 Wayzata Boulevard	St. Louis Park
Property	19.02	Homewood Suites New Brighton	1.1%	10/01/2014	Yes			1815 Old Highway 8 Northwest	New Brighton
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	12/01/2014	Yes	94.8%	94.8%	15 West 45th Street	New York
Loan	21	Patriots Park	2.0%	07/14/2014	Yes	66.8%	66.8%	12290, 12300 and 12310 Sunrise Valley Drive	Reston
Loan	22	Shoppes at Paradise Isle	1.9%	09/06/2014	Yes	72.7%	66.5%	34940 Emerald Coast Parkway	Destin
Loan	23	One Shoreline Plaza	1.9%	11/10/2014	Yes	68.6%	55.0%	800 North Shoreline Boulevard	Corpus Christi
Loan	24	1424 K Street Northwest	1.0%	12/03/2014	Yes	67.6%	52.5%	1424 K Street Northwest	Washington
Loan	25	3300-3340 New York Ave	0.8%	12/03/2014	Yes	67.6%	52.5%	3300-3340 New York Avenue Northeast	Washington
Loan	26	Springfield Hotels	1.6%	01/01/2016	Yes	46.5%	36.1%	Various	Springfield
Property	26.01	Springfield Crowne Plaza	1.1%	01/01/2016	Yes			3000 South Dirksen Parkway	Springfield
Property	26.02	Springfield Holiday Inn Express	0.5%	01/01/2016	Yes			3050 South Dirksen Parkway	Springfield
Loan	27	Boulder Marketplace	1.5%	12/19/2014	Yes	72.2%	58.5%	6315-6395 East Russell Road and 6490-6542 Boulder Highway	Las Vegas
Loan	28	2 North Shore	1.5%	10/06/2014	Yes	75.0%	68.5%	301 Manufacturers Road	Chattanooga
Loan	29	205 West Randolph	1.4%	10/28/2014	Yes	71.9%	64.2%	205 West Randolph Street	Chicago
Loan	30	Edgewood Plaza	1.2%	09/19/2014	Yes	63.5%	58.1%	2170-2194 West Bayshore Road	East Palo Alto
Loan	31	Liberty View	1.1%	01/15/2015	Yes	74.0%	62.9%	457 Haddonfield Road	Cherry Hill
Loan	32	Town Square Plaza	1.1%	10/06/2014	Yes	75.0%	62.1%	455-483 Berlin Cross Keys Road	Sicklerville
Loan	33	University Village FSU	1.0%	11/07/2014	Yes	75.0%	64.2%	2020 West Pensacola Street	Tallahassee
Loan	34	Sand Lake Corners	0.9%	01/01/2015	Yes	68.9%	58.1%	8111-8379 South John Young Parkway	Orlando
Loan	35	New Mexico Portfolio	0.9%	Various	Yes	76.0%	61.8%	Various	Various
Property	35.01	Santa Fe Trail Plaza	0.3%	12/08/2014	Yes			414 Old Santa Fe Trail	Santa Fe
Property	35.02	Maria’s Restaurant	0.2%	02/08/2015	Yes			555-557 West Cordova Road	Santa Fe
Property	35.03	Quinn Building	0.1%	12/09/2014	Yes			114-116 East Palace Avenue	Santa Fe
Property	35.04	Chama River Brewery	0.1%	12/03/2014	Yes			4939 Pan American West Freeway Northeast	Albuquerque

COMM 2015-CCRE22

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

			% of		FIRREA	Cut-Off
Property			Initial Pool	Appraisal	Compliant	Date LTV	LTV Ratio at
Flag	ID	Property Name	Balance	As-of Date	(Yes/No)	Ratio (10)(12)	Maturity or ARD (10)(12)	Address	City
Property	35.05	Santa Fe Art Auction	0.1%	12/08/2014	Yes			925-927 Paseo De Peralta	Santa Fe
Loan	36	Northwoods Townhomes	0.9%	12/21/2014	Yes	79.8%	66.9%	8150 Prestwick Court	North Charleston
Loan	37	Geneva Square	0.8%	12/08/2014	Yes	59.3%	48.4%	100 East Geneva Square	Lake Geneva
Loan	38	Commons At Fort Mill	0.8%	10/17/2014	Yes	67.3%	54.7%	221 Embassy Drive	Fort Mill
Loan	39	200 Clifton	0.8%	11/14/2014	Yes	70.4%	64.2%	200 Clifton Boulevard	Clifton
Loan	40	Mayfair Plaza	0.7%	01/05/2015	Yes	62.8%	53.2%	4818 North Pulaski Road	Chicago
Loan	41	Residence Inn Frederick	0.7%	10/07/2014	Yes	63.0%	50.8%	5230 Westview Drive	Frederick
Loan	42	Pacific View Plaza	0.7%	10/16/2014	Yes	69.8%	63.8%	5973 Avenida Encinas	Carlsbad
Loan	43	AA Universal Self Storage	0.7%	12/16/2014	Yes	63.0%	50.0%	6121 Lankershim Boulevard	North Hollywood
Loan	44	Atrium I	0.7%	01/15/2015	Yes	75.9%	64.5%	1000 Atrium Way	Mount Laurel
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	Various	Yes	59.6%	54.9%	Various	Various
Property	45.01	Whitfield Shopping Center	0.4%	11/04/2014	Yes			1203 Cleveland Highway	Dalton
Property	45.02	Mooreland Shopping Center	0.3%	11/10/2014	Yes			2007-2019 Memorial Boulevard	Springfield
Loan	46	Prescott Valley Hampton Inn	0.7%	10/17/2014	Yes	68.7%	50.7%	2901 North Glassford Hill Road	Prescott Valley
Loan	47	TPI SpringHill Suites Rochester	0.6%	10/01/2014	Yes	69.8%	56.6%	1125 2nd Street Southwest	Rochester
Loan	48	Hotel Casablanca	0.6%	10/01/2014	Yes	56.7%	42.6%	147 West 43rd Street	New York
Loan	49	Barrett Creek	0.5%	12/18/2014	Yes	72.6%	60.3%	125 Barrett Parkway	Marietta
Loan	50	Edelweiss Village Shopping Center	0.5%	12/09/2014	Yes	73.7%	59.6%	638-848 Edelweiss Village Parkway and 1275 West Main Street	Gaylord
Loan	51	Standard Bank & Trust HQ	0.5%	01/12/2015	Yes	69.7%	50.7%	7800 West 95th Street	Hickory Hills
Loan	52	TPI Staybridge Suites Eagan	0.4%	10/01/2014	Yes	58.0%	42.8%	4675 Rahncliff Road	Eagan
Loan	53	Holiday Inn Express Clemson	0.4%	09/01/2014	Yes	68.1%	50.1%	107 Interstate Boulevard	Anderson
Loan	54	Cobbs Ford Village	0.4%	12/14/2014	Yes	75.2%	65.0%	2556 Cobbs Ford Road	Prattville
Loan	55	Lions Run Apartments	0.4%	01/16/2015	Yes	75.0%	55.5%	701 East Central Texas Expressway	Harker Heights
Loan	56	6 Paragon	0.4%	10/24/2014	Yes	60.6%	51.7%	6 Paragon Way	Freehold
Loan	57	Port of Sale	0.4%	11/09/2014	Yes	34.0%	18.8%	9100 Havensight	Charlotte Amalie
Loan	58	Plantation Royal Apartments	0.4%	10/14/2014	Yes	74.9%	60.5%	2825 Royal Lane	Dallas
Loan	59	Great American Self Storage	0.4%	07/25/2014	Yes	65.1%	52.3%	74-5499 Loloku Street	Kailua Kona
Loan	60	Northup Commerce Center	0.4%	12/15/2014	Yes	49.7%	49.7%	2021 130th Avenue Northeast	Bellevue
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	02/10/2015	Yes	64.3%	52.0%	Various	Springfield
Property	61.01	1145 Main Street	0.2%	02/10/2015	Yes			1145 Main Street	Springfield
Property	61.02	115 State Street	0.1%	02/10/2015	Yes			115 State Street	Springfield
Loan	62	Arbors Apartments	0.3%	10/27/2014	Yes	74.8%	60.6%	3901 Northside Drive	Macon
Loan	63	Fairfield Inn & Suites	0.3%	11/05/2014	Yes	68.0%	64.8%	3060 US Highway 19	Holiday
Loan	64	Alexandria Landing	0.3%	11/19/2014	Yes	74.5%	60.5%	370 Old Mill Road	Cartersville
Loan	65	Burleson Shopping Center	0.1%	01/02/2015	Yes	70.5%	58.4%	1055 Southwest Wilshire Boulevard	Burleson

COMM 2015-CCRE22

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

									Net		Loan per Net
			% of						Rentable Area	Units	Rentable Area
Property			Initial Pool				Year	Year	(SF/Units	of	(SF/Units/
Flag	ID	Property Name	Balance	County	State	Zip Code	Built	Renovated	Rooms)	Measure	Rooms ($)(10)
Loan	1	26 Broadway	7.7%	New York	NY	10004	1923, 1925	1999	839,316	Sq. Ft.	262
Loan	2	Wells Fargo Roanoke	1.8%	Roanoke	VA	24019	1968	1974, 1984, 1989	443,181	Sq. Ft.	52
Loan	3	Wells Fargo Atlanta	1.6%	Fulton	GA	30354	1987, 2000	NAP	335,608	Sq. Ft.	61
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	Forsyth	NC	27101	1984	1993	343,336	Sq. Ft.	58
Loan	5	Wells Fargo Columbia	1.1%	Richland	SC	29210	1976	1982, 2008, 2012, 2014	240,976	Sq. Ft.	60
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	Forsyth	NC	27101	1983	1997	187,743	Sq. Ft.	60
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	Forsyth	NC	27101	1948	1997	85,455	Sq. Ft.	67
Loan	8	3 Columbus Circle	6.6%	New York	NY	10019	1927	2011-2013	525,807	Sq. Ft.	666
Loan	9	One Riverway	6.2%	Harris	TX	77056	1978	2009	483,410	Sq. Ft.	165
Loan	10	Marriott Burbank	5.4%	Los Angeles	CA	91505	1982	2007, 2013-2015	488	Rooms	143,443
Loan	11	100 West 57th Street	4.6%	New York	NY	10019	NAP	NAP	25,125	Sq. Ft.	NAP
Loan	12	UnitedHealth Group HQ	4.0%	Hennepin	MN	55343	1982	2015	343,602	Sq. Ft.	150
Loan	13	Soho House NYC	3.5%	New York	NY	10011	1910	2001	59,634	Sq. Ft.	755
Loan	14	The Victor Waterfront Lofts	3.3%	Camden	NJ	08102	1918	2004	341	Units	125,367
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	Multnomah	OR	97232	NAP	NAP	197,999	Sq. Ft.	NAP
Loan	16	Hotel Giraffe	3.0%	New York	NY	10016	1999	2014	72	Rooms	539,680
Loan	17	Fifield Portfolio	2.5%	Denton	TX	Various	Various	2015	442	Units	74,661
Property	17.01	McKamy Lake Apartments	1.4%	Denton	TX	75057	2000	2015	214	Units	82,243
Property	17.02	Creekside at Northlake	1.2%	Denton	TX	76262	2001	2015	228	Units	67,544
Loan	18	Wonder Bread	2.4%	District of Columbia	DC	20001	1919	2012-2014	82,132	Sq. Ft.	374
Loan	19	TPI Hospitality Pool A	2.3%	Various	MN	Various	Various	NAP	249	Rooms	120,694
Property	19.01	Homewood Suites St. Louis Park	1.3%	Hennepin	MN	55416	2010	NAP	125	Rooms	131,394
Property	19.02	Homewood Suites New Brighton	1.1%	Ramsey	MN	55112	2008-2010	NAP	124	Rooms	109,908
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	New York	NY	10036	NAP	NAP	3,377	Sq. Ft.	NAP
Loan	21	Patriots Park	2.0%	Fairfax	VA	20191	1986, 1987, 2006	2012-2013	723,667	Sq. Ft.	297
Loan	22	Shoppes at Paradise Isle	1.9%	Okaloosa	FL	32541	2004	NAP	171,669	Sq. Ft.	146
Loan	23	One Shoreline Plaza	1.9%	Nueces	TX	78401	1985	2013	363,222	Sq. Ft.	66
Loan	24	1424 K Street Northwest	1.0%	District of Columbia	DC	20005	1905	2008	43,522	Sq. Ft.	306
Loan	25	3300-3340 New York Ave	0.8%	District of Columbia	DC	20002	1959	NAP	97,790	Sq. Ft.	105
Loan	26	Springfield Hotels	1.6%	Sangamon	IL	62703	Various	NAP	428	Rooms	48,906
Property	26.01	Springfield Crowne Plaza	1.1%	Sangamon	IL	62703	1997	NAP	288	Rooms	48,453
Property	26.02	Springfield Holiday Inn Express	0.5%	Sangamon	IL	62703	1998	NAP	140	Rooms	49,838
Loan	27	Boulder Marketplace	1.5%	Clark	NV	89122	2007	NAP	60,184	Sq. Ft.	316
Loan	28	2 North Shore	1.5%	Hamilton	TN	37405	2007-2008	NAP	91,966	Sq. Ft.	206
Loan	29	205 West Randolph	1.4%	Cook	IL	60606	1914	1980	198,698	Sq. Ft.	94
Loan	30	Edgewood Plaza	1.2%	San Mateo	CA	94303	2014	NAP	35,054	Sq. Ft.	456
Loan	31	Liberty View	1.1%	Camden	NJ	08002	1990	NAP	121,737	Sq. Ft.	122
Loan	32	Town Square Plaza	1.1%	Camden	NJ	08081	2007	NAP	99,586	Sq. Ft.	140
Loan	33	University Village FSU	1.0%	Leon	FL	32304	1978, 1981	2004	149,444	Sq. Ft.	90
Loan	34	Sand Lake Corners	0.9%	Orange	FL	32819	1999-2000	NAP	151,487	Sq. Ft.	78
Loan	35	New Mexico Portfolio	0.9%	Various	NM	Various	Various	Various	50,403	Sq. Ft.	228
Property	35.01	Santa Fe Trail Plaza	0.3%	Santa Fe	NM	87501	1942	1994, 1996	22,214	Sq. Ft.	162
Property	35.02	Maria’s Restaurant	0.2%	Santa Fe	NM	87505	1942, 1967	2002	9,632	Sq. Ft.	291
Property	35.03	Quinn Building	0.1%	Santa Fe	NM	87501	1910	NAP	5,422	Sq. Ft.	350
Property	35.04	Chama River Brewery	0.1%	Bernalillo	NM	87109	2000	2004	8,310	Sq. Ft.	225

COMM 2015-CCRE22

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

									Net		Loan per Net
			% of						Rentable Area	Units	Rentable Area
Property			Initial Pool				Year	Year	(SF/Units	of	(SF/Units/
Flag	ID	Property Name	Balance	County	State	Zip Code	Built	Renovated	Rooms)	Measure	Rooms ($)(10)
Property	35.05	Santa Fe Art Auction	0.1%	Santa Fe	NM	87501	1942	2002	4,825	Sq. Ft.	269
Loan	36	Northwoods Townhomes	0.9%	Charleston	SC	29406	1984	2007	150	Units	74,333
Loan	37	Geneva Square	0.8%	Walworth	WI	53147	1980	2003	169,692	Sq. Ft.	65
Loan	38	Commons At Fort Mill	0.8%	York	SC	29715	2011	NAP	144	Units	76,181
Loan	39	200 Clifton	0.8%	Passaic	NJ	07011	1925	2005	144,464	Sq. Ft.	69
Loan	40	Mayfair Plaza	0.7%	Cook	IL	60630	2007	NAP	32,962	Sq. Ft.	294
Loan	41	Residence Inn Frederick	0.7%	Frederick	MD	21703	2002	2010	90	Rooms	104,974
Loan	42	Pacific View Plaza	0.7%	San Diego	CA	92008	1987	2013	51,176	Sq. Ft.	178
Loan	43	AA Universal Self Storage	0.7%	Los Angeles	CA	91606	2001	NAP	61,230	Sq. Ft.	149
Loan	44	Atrium I	0.7%	Burlington	NJ	08054	1985	2008	99,628	Sq. Ft.	91
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	Various	Various	Various	Various	NAP	236,766	Sq. Ft.	38
Property	45.01	Whitfield Shopping Center	0.4%	Whitfield	GA	30721	1980	NAP	151,816	Sq. Ft.	37
Property	45.02	Mooreland Shopping Center	0.3%	Robertson	TN	37172	1977	NAP	84,950	Sq. Ft.	40
Loan	46	Prescott Valley Hampton Inn	0.7%	Yavapai	AZ	86314	2007-2008	NAP	118	Rooms	72,733
Loan	47	TPI SpringHill Suites Rochester	0.6%	Olmsted	MN	55902	1998	2011	86	Rooms	93,346
Loan	48	Hotel Casablanca	0.6%	New York	NY	10036	1910	1995	45	Rooms	176,394
Loan	49	Barrett Creek	0.5%	Cobb	GA	30066	2003	NAP	28,481	Sq. Ft.	235
Loan	50	Edelweiss Village Shopping Center	0.5%	Otsego	MI	49735	2004	NAP	57,858	Sq. Ft.	112
Loan	51	Standard Bank & Trust HQ	0.5%	Cook	IL	60457	1970, 1973, 1977	2000	48,246	Sq. Ft.	126
Loan	52	TPI Staybridge Suites Eagan	0.4%	Dakota	MN	55122	1999	2013	89	Rooms	65,149
Loan	53	Holiday Inn Express Clemson	0.4%	Anderson	SC	29621	2001	2009	75	Rooms	77,174
Loan	54	Cobbs Ford Village	0.4%	Autauga	AL	36066	2013	NAP	20,000	Sq. Ft.	288
Loan	55	Lions Run Apartments	0.4%	Bell	TX	76548	1984	NAP	208	Units	25,962
Loan	56	6 Paragon	0.4%	Monmouth	NJ	07728	2009	NAP	70,800	Sq. Ft.	75
Loan	57	Port of Sale	0.4%	St. Thomas	USVI	00802	1998	NAP	41,257	Sq. Ft.	121
Loan	58	Plantation Royal Apartments	0.4%	Dallas	TX	75229	1966	2012-2014	172	Units	28,342
Loan	59	Great American Self Storage	0.4%	Hawaii	HI	96740	2007	NAP	65,100	Sq. Ft.	73
Loan	60	Northup Commerce Center	0.4%	King	WA	98005	1979	NAP	57,122	Sq. Ft.	80
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	Hampden	MA	01103	Various	1980	93,447	Sq. Ft.	48
Property	61.01	1145 Main Street	0.2%	Hampden	MA	01103	1903	1980	58,447	Sq. Ft.	44
Property	61.02	115 State Street	0.1%	Hampden	MA	01103	1925	1980	35,000	Sq. Ft.	54
Loan	62	Arbors Apartments	0.3%	Bibb	GA	31210	1973	2011-2014	128	Units	30,385
Loan	63	Fairfield Inn & Suites	0.3%	Pasco	FL	34691	2011	NAP	78	Rooms	49,679
Loan	64	Alexandria Landing	0.3%	Bartow	GA	30120	1999	NAP	76	Units	46,053
Loan	65	Burleson Shopping Center	0.1%	Johnson	TX	76028	2008	NAP	17,860	Sq. Ft.	109

COMM 2015-CCRE22

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

			% of						Second Most	Second	Second
Property			Initial Pool	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent
Flag	ID	Property Name	Balance	(# of payments)(13)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)
Loan	1	26 Broadway	7.7%	L(26), D(54), O(4)	T-12 6/30/2014	20,300,837	10,008,703	10,292,134	12/31/2013	20,169,751	9,620,414
Loan	2	Wells Fargo Roanoke	1.8%	L(25), D(92), O(3)	12/31/2014	3,007,181	285,425	2,721,757	12/31/2013	3,016,642	348,674
Loan	3	Wells Fargo Atlanta	1.6%	L(25), D(92), O(3)	12/31/2014	2,745,683	597,772	2,147,911	12/31/2013	2,910,422	808,309
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	L(25), D(92), O(3)	12/31/2014	2,546,680	409,326	2,137,354	12/31/2013	2,565,603	513,258
Loan	5	Wells Fargo Columbia	1.1%	L(25), D(92), O(3)	12/31/2014	1,992,596	465,885	1,526,710	12/31/2013	1,990,894	501,324
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	L(25), D(92), O(3)	12/31/2014	1,431,864	241,572	1,190,291	12/31/2013	1,427,772	274,156
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	L(25), D(92), O(3)	12/31/2014	628,746	103,735	525,012	12/31/2013	630,249	122,778
Loan	8	3 Columbus Circle	6.6%	L(24), D(89), O(7)	T-12 9/30/2014	40,984,976	15,222,578	25,762,399	12/31/2013	33,159,185	13,439,257
Loan	9	One Riverway	6.2%	L(24), D(92), O(4)	T-12 11/30/2014	13,283,579	6,257,837	7,025,742	12/31/2013	10,587,915	5,925,666
Loan	10	Marriott Burbank	5.4%	L(26), D(31), O(3)	T-12 1/31/2015	32,716,837	25,398,017	7,318,820	12/31/2014	33,136,891	25,508,777
Loan	11	100 West 57th Street	4.6%	L(28), D(28), O(4)
Loan	12	UnitedHealth Group HQ	4.0%	L(26), D(90), O(4)
Loan	13	Soho House NYC	3.5%	L(25), D(91), O(4)	12/31/2014	1,621,716		1,621,716	12/31/2013	1,582,164
Loan	14	The Victor Waterfront Lofts	3.3%	L(24), D(92), O(4)	T-12 11/30/2014	5,738,574	2,328,249	3,410,325	12/31/2013	5,620,578	2,346,336
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	L(27), D(87), O(6)
Loan	16	Hotel Giraffe	3.0%	L(26), D(91), O(3)	T-12 9/30/2014	9,680,852	5,350,318	4,330,534	12/31/2013	9,575,096	5,274,601
Loan	17	Fifield Portfolio	2.5%	L(24), D(92), O(4)	12/31/2014	4,735,318	2,302,438	2,432,880	12/31/2013	4,636,245	2,089,215
Property	17.01	McKamy Lake Apartments	1.4%		12/31/2014	2,328,663	1,098,279	1,230,384	12/31/2013	2,275,315	981,636
Property	17.02	Creekside at Northlake	1.2%		12/31/2014	2,406,655	1,204,159	1,202,496	12/31/2013	2,360,930	1,107,579
Loan	18	Wonder Bread	2.4%	L(28), D(88), O(4)
Loan	19	TPI Hospitality Pool A	2.3%	L(25), D(91), O(4)	T-12 9/30/2014	9,702,143	6,105,852	3,596,291	12/31/2013	9,068,950	5,894,564
Property	19.01	Homewood Suites St. Louis Park	1.3%		T-12 9/30/2014	5,288,129	3,280,617	2,007,512	12/31/2013	5,022,188	3,210,921
Property	19.02	Homewood Suites New Brighton	1.1%		T-12 9/30/2014	4,414,014	2,825,235	1,588,779	12/31/2013	4,046,762	2,683,643
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	L(26), D(90), O(4)
Loan	21	Patriots Park	2.0%	YM1(29), DorYM1(27), O(4)	T-12 6/30/2014	24,063,409	7,236,848	16,826,561
Loan	22	Shoppes at Paradise Isle	1.9%	L(29), D(88), O(3)	T-12 7/31/2014	2,978,994	628,044	2,350,950	12/31/2013	3,045,963	586,319
Loan	23	One Shoreline Plaza	1.9%	L(24), D(92), O(4)	T-12 1/31/2015	5,695,538	3,389,615	2,305,922	12/31/2014	5,685,284	3,401,206
Loan	24	1424 K Street Northwest	1.0%	L(25), D(91), O(4)	12/31/2014	1,360,685	680,551	680,134	12/31/2013	1,062,925	579,286
Loan	25	3300-3340 New York Ave	0.8%	L(25), D(91), O(4)	12/31/2014	996,898	359,617	637,281	12/31/2013	1,099,922	264,276
Loan	26	Springfield Hotels	1.6%	L(26), D(89), O(5)	T-12 11/30/2014	13,652,317	11,165,270	2,487,047	12/31/2013	14,430,644	11,227,829
Property	26.01	Springfield Crowne Plaza	1.1%		T-12 11/30/2014	10,630,481	8,920,095	1,710,386	12/31/2013	11,302,002	8,948,740
Property	26.02	Springfield Holiday Inn Express	0.5%		T-12 11/30/2014	3,021,836	2,245,175	776,661	12/31/2013	3,128,642	2,279,089
Loan	27	Boulder Marketplace	1.5%	L(24), D(92), O(4)	12/31/2014	2,154,629	335,062	1,819,566	12/31/2013	2,079,348	300,344
Loan	28	2 North Shore	1.5%	L(28), D(89), O(3)	T-12 7/31/2014	1,903,068	532,170	1,370,898	12/31/2013	1,829,286	495,338
Loan	29	205 West Randolph	1.4%	L(26), D(90), O(4)	T-12 9/30/2014	3,917,717	2,110,948	1,806,770	12/31/2013	3,756,027	2,061,547
Loan	30	Edgewood Plaza	1.2%	L(27), DorYM1(90), O(3)	T-12 7/31/2014	665,450	206,245	459,205
Loan	31	Liberty View	1.1%	L(25), D(91), O(4)	12/31/2014	2,832,585	1,384,546	1,448,039	12/31/2013	2,873,112	1,325,570
Loan	32	Town Square Plaza	1.1%	L(24), D(92), O(4)	T-12 10/31/2014	2,127,754	773,585	1,354,168	12/31/2013	2,029,596	807,614
Loan	33	University Village FSU	1.0%	L(24), D(91), O(5)	T-12 10/31/2014	1,760,974	540,965	1,220,009	12/31/2013	1,703,295	545,575
Loan	34	Sand Lake Corners	0.9%	L(24), D(92), O(4)	T-10 10/31/2014 Ann.	1,698,554	651,952	1,046,602	12/31/2013	1,698,554	624,031
Loan	35	New Mexico Portfolio	0.9%	L(24), D(92), O(4)
Property	35.01	Santa Fe Trail Plaza	0.3%		T-12 11/30/2014	738,598	250,412	488,187	12/31/2013	741,242	211,736
Property	35.02	Maria’s Restaurant	0.2%		T-12 11/30/2014	210,000	6,096	203,904
Property	35.03	Quinn Building	0.1%		T-12 11/30/2014	203,625	26,567	177,058	12/31/2013	203,731	32,094
Property	35.04	Chama River Brewery	0.1%		T-12 11/30/2014	242,857	7,124	235,733	12/31/2013	290,036	2,275

COMM 2015-CCRE22

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

			% of						Second Most	Second	Second
Property			Initial Pool	Prepayment Provisions	Most Recent Operating	Most Recent	Most Recent	Most Recent	Recent Operating	Most Recent	Most Recent
Flag	ID	Property Name	Balance	(# of payments)(13)	Statements Date	EGI ($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)
Property	35.05	Santa Fe Art Auction	0.1%
Loan	36	Northwoods Townhomes	0.9%	L(25), D(91), O(4)	12/31/2014	1,494,359	656,618	837,741	12/31/2013	1,458,318	697,474
Loan	37	Geneva Square	0.8%	L(25), YM1(56), O(3)	T-11 11/30/2014 Ann.	2,165,399	691,391	1,474,008	12/31/2013	2,120,145	695,853
Loan	38	Commons At Fort Mill	0.8%	L(26), D(91), O(3)	T-12 9/30/2014	1,478,792	535,991	942,802	12/31/2013	1,209,152	439,801
Loan	39	200 Clifton	0.8%	L(26), D(91), O(3)	T-10 10/31/2014 Ann.	1,389,576	590,161	799,415	12/31/2013	1,463,013	541,724
Loan	40	Mayfair Plaza	0.7%	L(25), D(92), O(3)	12/31/2014	1,030,888	329,625	701,263	12/31/2013	989,155	387,963
Loan	41	Residence Inn Frederick	0.7%	L(28), D(88), O(4)	T-12 8/31/2014	3,377,960	2,185,110	1,192,850	12/31/2013	3,155,774	2,111,252
Loan	42	Pacific View Plaza	0.7%	L(27), D(89), O(4)	T-12 10/31/2014	1,253,695	375,628	878,067	12/31/2013	1,298,310	376,185
Loan	43	AA Universal Self Storage	0.7%	L(24), D(92), O(4)	T-12 11/30/2014	1,087,176	273,680	813,497	12/31/2013	1,044,707	264,174
Loan	44	Atrium I	0.7%	L(25), D(91), O(4)	12/31/2014	2,071,597	984,360	1,087,237	12/31/2013	1,883,751	964,925
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	L(24), YM1(32), O(4)	12/31/2014	1,205,111	353,824	851,287	12/31/2013	1,129,435	389,150
Property	45.01	Whitfield Shopping Center	0.4%		12/31/2014	683,144	175,237	507,907	12/31/2013	675,349	205,351
Property	45.02	Mooreland Shopping Center	0.3%		12/31/2014	521,967	178,587	343,380	12/31/2013	454,086	183,799
Loan	46	Prescott Valley Hampton Inn	0.7%	L(25), D(91), O(4)	12/31/2014	2,971,579	1,938,016	1,033,563	12/31/2013	2,681,382	1,745,405
Loan	47	TPI SpringHill Suites Rochester	0.6%	L(26), D(90), O(4)	T-12 9/30/2014	2,624,141	1,636,036	988,105	12/31/2013	2,569,011	1,596,735
Loan	48	Hotel Casablanca	0.6%	L(26), D(31), O(3)	T-12 9/30/2014	5,602,925	3,948,281	1,654,644	12/31/2013	5,535,598	3,807,202
Loan	49	Barrett Creek	0.5%	L(24), D(91), O(5)	12/31/2014	801,795	222,286	579,509
Loan	50	Edelweiss Village Shopping Center	0.5%	L(26), D(90), O(4)	T-12 11/30/2014	859,446	338,364	521,083	12/31/2013	791,244	350,645
Loan	51	Standard Bank & Trust HQ	0.5%	L(24), YM2(92), O(4)
Loan	52	TPI Staybridge Suites Eagan	0.4%	L(27), D(89), O(4)	T-12 9/30/2014	2,621,793	1,755,530	866,263	12/31/2013	2,251,966	1,590,525
Loan	53	Holiday Inn Express Clemson	0.4%	L(25), D(92), O(3)	T-12 10/31/2014	1,882,985	1,130,884	752,101	12/31/2013	1,786,542	1,071,127
Loan	54	Cobbs Ford Village	0.4%	L(25), D(91), O(4)	T-11 11/30/2014 Ann.	458,968	106,112	352,857
Loan	55	Lions Run Apartments	0.4%	L(24), D(93), O(3)	12/31/2014	1,252,495	611,461	641,035	12/31/2013	1,212,051	670,457
Loan	56	6 Paragon	0.4%	L(25), YM1(92), O(3)	T-12 8/31/2014	770,076	255,234	514,843	12/31/2013	870,181	312,511
Loan	57	Port of Sale	0.4%	L(24), D(93), O(3)	12/31/2014	2,338,641	1,120,181	1,218,460	12/31/2013	2,216,807	1,162,334
Loan	58	Plantation Royal Apartments	0.4%	L(25), D(90), O(5)	T-12 11/30/2014	1,519,925	868,700	651,226	12/31/2013	1,473,408	928,979
Loan	59	Great American Self Storage	0.4%	L(27), YM1(90), O(3)	T-12 10/31/2014	963,731	489,555	474,176	12/31/2013	800,097	508,799
Loan	60	Northup Commerce Center	0.4%	L(25), D(92), O(3)	12/31/2014	758,805	177,697	581,108	12/31/2013	722,152	181,302
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	L(12), YM2(104), O(4)	12/31/2014	1,044,792	265,599	779,193	12/31/2013	1,044,792	285,874
Property	61.01	1145 Main Street	0.2%		12/31/2014	583,800	142,536	441,264	12/31/2013	583,800	152,749
Property	61.02	115 State Street	0.1%		12/31/2014	460,992	123,063	337,929	12/31/2013	460,992	133,125
Loan	62	Arbors Apartments	0.3%	L(26), D(89), O(5)	T-12 11/30/2014	778,342	381,863	396,479	12/31/2013	779,997	375,312
Loan	63	Fairfield Inn & Suites	0.3%	L(26), D(31), O(3)	T-12 9/30/2014	1,657,323	1,212,833	444,490	12/31/2013	1,517,682	1,089,854
Loan	64	Alexandria Landing	0.3%	L(24), D(93), O(3)	12/31/2014	629,130	248,951	380,179	12/31/2013	609,170	253,198
Loan	65	Burleson Shopping Center	0.1%	L(24), YM1(92), O(4)	12/31/2014	289,453	85,415	204,038	12/31/2013	237,545	100,946

COMM 2015-CCRE22

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
Flag	ID	Property Name	Balance	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield (10)	Debt Yield (10)	Revenue($)
Loan	1	26 Broadway	7.7%	10,549,338	12/31/2012	22,051,134	9,124,921	12,926,213	7.4%	7.1%	32,528,109
Loan	2	Wells Fargo Roanoke	1.8%	2,667,968	12/31/2012	3,043,803	344,422	2,699,381	10.8%	9.1%	2,738,859
Loan	3	Wells Fargo Atlanta	1.6%	2,102,113	12/31/2012	2,771,944	664,048	2,107,896	10.8%	9.1%	2,074,057
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	2,052,345	12/31/2012	2,607,602	513,999	2,093,603	10.8%	9.1%	2,121,816
Loan	5	Wells Fargo Columbia	1.1%	1,489,570	12/31/2012	1,976,416	475,852	1,500,564	10.8%	9.1%	1,489,232
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	1,153,616	12/31/2012	1,415,765	261,487	1,154,278	10.8%	9.1%	1,160,252
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	507,471	12/31/2012	638,565	122,481	516,084	10.8%	9.1%	528,112
Loan	8	3 Columbus Circle	6.6%	19,719,928	12/31/2012	18,447,324	11,173,564	7,273,760	8.8%	8.4%	45,655,928
Loan	9	One Riverway	6.2%	4,662,250	12/31/2012	10,902,117	5,440,629	5,461,489	10.1%	9.2%	9,861,330
Loan	10	Marriott Burbank	5.4%	7,628,114	12/31/2013	32,351,780	24,703,493	7,648,287	13.0%	10.9%	23,419,046
Loan	11	100 West 57th Street	4.6%						2.3%	2.3%	4,213,128
Loan	12	UnitedHealth Group HQ	4.0%						9.7%	9.1%	5,173,738
Loan	13	Soho House NYC	3.5%	1,582,164					8.3%	8.2%	3,721,893
Loan	14	The Victor Waterfront Lofts	3.3%	3,274,242	12/31/2012	5,564,478	2,437,401	3,127,078	8.5%	8.2%	5,481,680
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%						6.1%	6.1%	2,472,329
Loan	16	Hotel Giraffe	3.0%	4,300,495	12/31/2012	9,078,469	4,953,989	4,124,480	10.5%	9.5%	8,917,742
Loan	17	Fifield Portfolio	2.5%	2,547,030	12/31/2012	4,331,409	2,091,328	2,240,081	7.7%	7.3%	4,675,572
Property	17.01	McKamy Lake Apartments	1.4%	1,293,679	12/31/2012	2,102,739	988,922	1,113,817			2,243,508
Property	17.02	Creekside at Northlake	1.2%	1,253,351	12/31/2012	2,228,670	1,102,406	1,126,264			2,432,064
Loan	18	Wonder Bread	2.4%						8.2%	7.8%	3,740,670
Loan	19	TPI Hospitality Pool A	2.3%	3,174,386	12/31/2012	7,972,737	5,525,726	2,447,011	12.4%	11.1%	9,521,177
Property	19.01	Homewood Suites St. Louis Park	1.3%	1,811,267	12/31/2012	4,385,164	2,934,711	1,450,453			5,168,882
Property	19.02	Homewood Suites New Brighton	1.1%	1,363,119	12/31/2012	3,587,573	2,591,015	996,558			4,352,295
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%						5.6%	5.6%	1,642,458
Loan	21	Patriots Park	2.0%						8.2%	8.1%	25,836,125
Loan	22	Shoppes at Paradise Isle	1.9%	2,459,644	12/31/2012	3,121,642	565,687	2,555,955	9.2%	8.4%	3,259,033
Loan	23	One Shoreline Plaza	1.9%	2,284,078	12/31/2013	6,228,012	3,478,215	2,749,797	9.7%	8.4%	5,481,001
Loan	24	1424 K Street Northwest	1.0%	483,639	12/31/2012	1,074,585	482,860	591,725	9.3%	8.9%	1,711,510
Loan	25	3300-3340 New York Ave	0.8%	835,646	12/31/2012	1,276,784	280,573	996,211	9.3%	8.9%	1,150,331
Loan	26	Springfield Hotels	1.6%	3,202,815	12/31/2012	13,653,412	10,417,730	3,235,682	13.8%	11.2%	8,804,248
Property	26.01	Springfield Crowne Plaza	1.1%	2,353,262	12/31/2012	10,658,628	8,346,097	2,312,531			5,611,028
Property	26.02	Springfield Holiday Inn Express	0.5%	849,553	12/31/2012	2,994,784	2,071,633	923,151			3,193,220
Loan	27	Boulder Marketplace	1.5%	1,779,004	12/31/2012	1,902,488	294,907	1,607,581	8.9%	8.5%	1,782,082
Loan	28	2 North Shore	1.5%	1,333,948	12/31/2012	1,697,754	456,473	1,241,281	8.2%	7.7%	2,198,510
Loan	29	205 West Randolph	1.4%	1,694,480	12/31/2012	3,391,640	2,110,108	1,281,531	9.8%	8.5%	4,299,959
Loan	30	Edgewood Plaza	1.2%						7.4%	7.3%	1,599,060
Loan	31	Liberty View	1.1%	1,547,542	12/31/2012	2,533,150	1,260,234	1,272,916	11.0%	10.4%	1,870,604
Loan	32	Town Square Plaza	1.1%	1,221,982	12/31/2012	2,349,607	845,358	1,504,249	9.0%	8.3%	1,402,497
Loan	33	University Village FSU	1.0%	1,157,720	12/31/2012	1,861,008	547,355	1,313,653	10.4%	9.3%	1,852,213
Loan	34	Sand Lake Corners	0.9%	1,074,523	12/31/2012	1,698,554	519,518	1,179,036	10.2%	9.1%	1,881,175
Loan	35	New Mexico Portfolio	0.9%						9.4%	9.2%	1,318,313
Property	35.01	Santa Fe Trail Plaza	0.3%	529,506	12/31/2012	741,147	214,182	526,965			379,059
Property	35.02	Maria’s Restaurant	0.2%								288,960
Property	35.03	Quinn Building	0.1%	171,637	12/31/2012	205,490	29,995	175,495			203,624
Property	35.04	Chama River Brewery	0.1%	287,762	12/31/2012	282,123	2,262	279,861			249,300

COMM 2015-CCRE22

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
Flag	ID	Property Name	Balance	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield (10)	Debt Yield (10)	Revenue($)
Property	35.05	Santa Fe Art Auction	0.1%								197,370
Loan	36	Northwoods Townhomes	0.9%	760,844	12/31/2012	1,384,620	674,535	710,085	8.2%	7.9%	1,555,871
Loan	37	Geneva Square	0.8%	1,424,292	12/31/2012	2,063,657	668,195	1,395,462	12.7%	11.6%	1,679,092
Loan	38	Commons At Fort Mill	0.8%	769,351	12/31/2012	675,060	308,091	366,969	8.4%	8.0%	1,548,000
Loan	39	200 Clifton	0.8%	921,289	12/31/2012	1,365,031	575,025	790,006	9.4%	8.6%	1,613,299
Loan	40	Mayfair Plaza	0.7%	601,192	12/31/2012	1,122,342	331,463	790,880	8.8%	8.5%	947,523
Loan	41	Residence Inn Frederick	0.7%	1,044,522	12/31/2012	3,733,977	2,201,069	1,532,908	13.2%	11.7%	3,248,208
Loan	42	Pacific View Plaza	0.7%	922,125					11.8%	10.9%	1,328,693
Loan	43	AA Universal Self Storage	0.7%	780,533	12/31/2012	907,327	220,014	687,313	8.1%	8.0%	1,282,176
Loan	44	Atrium I	0.7%	918,826	12/31/2012	1,486,582	946,353	540,229	11.5%	10.7%	2,203,381
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	740,285	12/31/2012	1,162,705	304,863	857,842	11.5%	10.0%	1,341,803
Property	45.01	Whitfield Shopping Center	0.4%	469,998	12/31/2012	722,061	162,921	559,140			798,610
Property	45.02	Mooreland Shopping Center	0.3%	270,287	12/31/2012	440,644	141,942	298,702			543,193
Loan	46	Prescott Valley Hampton Inn	0.7%	935,977	12/31/2012	2,423,090	1,599,070	824,020	12.0%	10.6%	2,938,968
Loan	47	TPI SpringHill Suites Rochester	0.6%	972,276	12/31/2012	2,501,028	1,506,709	994,319	12.3%	11.0%	2,585,146
Loan	48	Hotel Casablanca	0.6%	1,728,396	12/31/2012	5,280,232	3,878,323	1,401,909	16.2%	13.4%	5,540,360
Loan	49	Barrett Creek	0.5%						8.9%	8.6%	741,375
Loan	50	Edelweiss Village Shopping Center	0.5%	440,598	12/31/2012	854,871	330,381	524,491	10.4%	9.2%	807,901
Loan	51	Standard Bank & Trust HQ	0.5%						8.8%	8.7%	589,958
Loan	52	TPI Staybridge Suites Eagan	0.4%	661,441	12/31/2012	1,966,759	1,535,613	431,146	14.8%	13.0%	2,608,626
Loan	53	Holiday Inn Express Clemson	0.4%	715,415	12/31/2012	1,688,256	998,288	689,968	12.9%	11.6%	1,866,243
Loan	54	Cobbs Ford Village	0.4%						9.2%	8.8%	701,168
Loan	55	Lions Run Apartments	0.4%	541,594	12/31/2012	1,297,773	630,488	667,285	10.4%	9.4%	1,389,120
Loan	56	6 Paragon	0.4%	557,670	12/31/2012	664,327	295,647	368,681	10.4%	9.5%	661,075
Loan	57	Port of Sale	0.4%	1,054,474	12/31/2012	2,206,749	1,094,793	1,111,956	18.7%	18.1%	1,831,315
Loan	58	Plantation Royal Apartments	0.4%	544,428	12/31/2012	1,412,578	897,818	514,760	13.1%	12.1%	1,518,072
Loan	59	Great American Self Storage	0.4%	291,298	12/31/2012	670,606	458,670	211,935	9.4%	9.2%	1,184,472
Loan	60	Northup Commerce Center	0.4%	540,850	12/31/2012	635,183	177,417	457,766	12.5%	11.4%	705,080
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	758,918	12/31/2012	1,044,792	278,235	766,557	15.9%	14.0%	1,148,748
Property	61.01	1145 Main Street	0.2%	431,051	12/31/2012	583,800	149,400	434,400			630,727
Property	61.02	115 State Street	0.1%	327,867	12/31/2012	460,992	128,835	332,157			518,021
Loan	62	Arbors Apartments	0.3%	404,685	12/31/2012	764,107	372,275	391,832	10.4%	9.4%	893,880
Loan	63	Fairfield Inn & Suites	0.3%	427,828	12/31/2012	1,514,204	1,074,536	439,668	11.6%	9.9%	1,629,736
Loan	64	Alexandria Landing	0.3%	355,972	12/31/2012	569,567	228,448	341,118	9.7%	9.1%	645,108
Loan	65	Burleson Shopping Center	0.1%	136,599	12/31/2012	277,555	75,583	201,972	10.7%	9.6%	237,960

COMM 2015-CCRE22

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

			% of
Property			Initial Pool	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Ownership	Ground Lease	Ground Lease
Flag	ID	Property Name	Balance	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)	Interest (14)(15)	Expiration(16)	Extension Terms(16)
Loan	1	26 Broadway	7.7%	27,968,594	11,782,738	16,185,856	209,829	419,658	15,556,369	Fee Simple
Loan	2	Wells Fargo Roanoke	1.8%	5,221,405	2,517,608	2,703,797	88,636	363,408	2,251,753	Fee Simple
Loan	3	Wells Fargo Atlanta	1.6%	4,483,412	2,351,124	2,132,288	67,122	275,199	1,789,968	Fee Simple
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	3,929,246	1,797,482	2,131,764	68,667	281,536	1,781,561	Fee Simple
Loan	5	Wells Fargo Columbia	1.1%	3,027,082	1,510,808	1,516,275	48,195	197,600	1,270,479	Fee Simple
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	2,180,862	998,580	1,182,282	37,549	153,949	990,784	Fee Simple
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	1,058,698	469,441	589,257	17,091	70,073	502,092	Fee Simple
Loan	8	3 Columbus Circle	6.6%	46,655,003	16,006,943	30,648,061	131,452	1,022,259	29,494,350	Fee Simple
Loan	9	One Riverway	6.2%	15,044,932	6,949,128	8,095,804	106,350	634,657	7,354,797	Fee Simple
Loan	10	Marriott Burbank	5.4%	36,526,042	27,400,933	9,125,110	1,461,042		7,664,068	Fee Simple
Loan	11	100 West 57th Street	4.6%	4,213,128		4,213,128			4,213,128	Fee Simple
Loan	12	UnitedHealth Group HQ	4.0%	5,010,765		5,010,765	51,540	237,797	4,721,428	Fee Simple
Loan	13	Soho House NYC	3.5%	3,721,893		3,721,893	11,927		3,709,966	Fee Simple
Loan	14	The Victor Waterfront Lofts	3.3%	5,966,396	2,340,123	3,626,273	101,485		3,497,026	Fee Simple/Leasehold	10/17/2052	None
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	2,472,329		2,472,329			2,472,329	Fee Simple
Loan	16	Hotel Giraffe	3.0%	9,753,954	5,664,646	4,089,309	390,158		3,699,151	Fee Simple
Loan	17	Fifield Portfolio	2.5%	4,735,329	2,203,757	2,531,573	110,500		2,421,073	Fee Simple
Property	17.01	McKamy Lake Apartments	1.4%	2,328,674	1,037,025	1,291,649	53,500		1,238,149	Fee Simple
Property	17.02	Creekside at Northlake	1.2%	2,406,655	1,166,731	1,239,924	57,000		1,182,924	Fee Simple
Loan	18	Wonder Bread	2.4%	3,536,564	1,005,136	2,531,428	12,320	123,198	2,395,911	Fee Simple
Loan	19	TPI Hospitality Pool A	2.3%	9,702,143	5,976,555	3,725,588	388,086		3,337,482	Various
Property	19.01	Homewood Suites St. Louis Park	1.3%	5,288,129	3,129,804	2,158,325	211,525		1,946,780	Leasehold	06/01/2037	2 options, 29 years each
Property	19.02	Homewood Suites New Brighton	1.1%	4,414,014	2,846,751	1,567,263	176,561		1,390,702	Fee Simple
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	1,642,458		1,642,458			1,642,458	Fee Simple
Loan	21	Patriots Park	2.0%	25,241,098	7,672,221	17,568,877	108,550		17,460,327	Fee Simple
Loan	22	Shoppes at Paradise Isle	1.9%	2,908,505	619,640	2,288,865	25,750	171,669	2,091,446	Fee Simple
Loan	23	One Shoreline Plaza	1.9%	5,803,646	3,481,406	2,322,240	79,909	232,978	2,009,353	Fee Simple
Loan	24	1424 K Street Northwest	1.0%	1,614,102	613,770	1,000,332	9,575	18,522	972,235	Fee Simple
Loan	25	3300-3340 New York Ave	0.8%	1,526,881	327,048	1,199,833	57,696	19,076	1,123,061	Fee Simple
Loan	26	Springfield Hotels	1.6%	13,719,203	10,825,467	2,893,737	548,768		2,344,969	Fee Simple
Property	26.01	Springfield Crowne Plaza	1.1%	10,493,893	8,637,364	1,856,530	419,756		1,436,774	Fee Simple
Property	26.02	Springfield Holiday Inn Express	0.5%	3,225,310	2,188,103	1,037,207	129,012		908,195	Fee Simple
Loan	27	Boulder Marketplace	1.5%	2,038,159	353,469	1,684,690	9,028	60,184	1,615,478	Fee Simple
Loan	28	2 North Shore	1.5%	2,088,585	529,458	1,559,127	9,197	91,966	1,457,964	Fee Simple
Loan	29	205 West Randolph	1.4%	3,922,739	2,084,935	1,837,803	39,740	210,448	1,587,616	Fee Simple
Loan	30	Edgewood Plaza	1.2%	1,463,412	274,213	1,189,198	5,258	14,254	1,169,686	Fee Simple
Loan	31	Liberty View	1.1%	3,028,156	1,397,688	1,630,468	24,347	71,846	1,534,275	Fee Simple
Loan	32	Town Square Plaza	1.1%	2,115,108	861,211	1,253,897	19,917	77,033	1,156,946	Fee Simple
Loan	33	University Village FSU	1.0%	1,965,691	564,430	1,401,261	35,974	112,083	1,253,205	Fee Simple
Loan	34	Sand Lake Corners	0.9%	1,698,554	488,101	1,210,453	30,297	98,467	1,081,689	Fee Simple
Loan	35	New Mexico Portfolio	0.9%	1,480,500	400,574	1,079,926	12,029	17,641	1,050,256	Fee Simple
Property	35.01	Santa Fe Trail Plaza	0.3%	472,536	208,136	264,399	5,331	7,775	251,293	Fee Simple
Property	35.02	Maria’s Restaurant	0.2%	342,581	71,651	270,929	2,215	3,371	265,343	Fee Simple
Property	35.03	Quinn Building	0.1%	193,492	31,699	161,794	1,247	1,898	158,649	Fee Simple
Property	35.04	Chama River Brewery	0.1%	289,207	55,128	234,079	2,078	2,909	229,093	Fee Simple

COMM 2015-CCRE22

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

			% of
Property			Initial Pool	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Ownership	Ground Lease	Ground Lease
Flag	ID	Property Name	Balance	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)	Interest (14)(15)	Expiration(16)	Extension Terms(16)
Property	35.05	Santa Fe Art Auction	0.1%	182,684	33,960	148,725	1,158	1,689	145,878	Fee Simple
Loan	36	Northwoods Townhomes	0.9%	1,541,407	629,093	912,314	33,750		878,564	Fee Simple
Loan	37	Geneva Square	0.8%	2,155,469	765,976	1,389,493	33,938	84,846	1,270,708	Fee Simple
Loan	38	Commons At Fort Mill	0.8%	1,526,995	608,480	918,515	36,000		882,515	Fee Simple
Loan	39	200 Clifton	0.8%	1,532,634	595,062	937,572	21,670	57,786	858,117	Fee Simple
Loan	40	Mayfair Plaza	0.7%	1,159,418	306,456	852,962	5,814	21,802	825,347	Fee Simple
Loan	41	Residence Inn Frederick	0.7%	3,373,673	2,129,092	1,244,581	134,947		1,109,634	Fee Simple
Loan	42	Pacific View Plaza	0.7%	1,495,737	422,559	1,073,178	10,235	68,303	994,640	Fee Simple
Loan	43	AA Universal Self Storage	0.7%	1,087,176	348,643	738,533	9,185		729,349	Fee Simple
Loan	44	Atrium I	0.7%	2,016,417	974,695	1,041,723	30,885	47,006	963,832	Fee Simple
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	1,380,665	346,221	1,034,444	35,515	96,154	902,776	Fee Simple
Property	45.01	Whitfield Shopping Center	0.4%	819,657	169,218	650,438	22,772	53,679	573,988	Fee Simple
Property	45.02	Mooreland Shopping Center	0.3%	561,009	177,003	384,006	12,743	42,475	328,788	Fee Simple
Loan	46	Prescott Valley Hampton Inn	0.7%	2,971,579	1,938,773	1,032,806	118,863		913,943	Fee Simple
Loan	47	TPI SpringHill Suites Rochester	0.6%	2,624,141	1,637,276	986,865	104,966		881,899	Fee Simple
Loan	48	Hotel Casablanca	0.6%	5,602,925	4,317,770	1,285,155	224,117		1,061,038	Leasehold	10/14/2030	1 option, 14 years
Loan	49	Barrett Creek	0.5%	820,570	222,688	597,882	5,696	17,343	574,843	Fee Simple
Loan	50	Edelweiss Village Shopping Center	0.5%	1,016,281	344,986	671,295	16,779	54,952	599,564	Fee Simple
Loan	51	Standard Bank & Trust HQ	0.5%	985,869	447,800	538,069	4,825		533,245	Fee Simple
Loan	52	TPI Staybridge Suites Eagan	0.4%	2,621,793	1,762,541	859,252	104,872		754,380	Fee Simple
Loan	53	Holiday Inn Express Clemson	0.4%	1,882,985	1,133,783	749,202	75,319		673,882	Fee Simple
Loan	54	Cobbs Ford Village	0.4%	654,891	126,252	528,639	3,000	20,000	505,639	Fee Simple
Loan	55	Lions Run Apartments	0.4%	1,204,139	642,183	561,956	52,000		509,956	Fee Simple
Loan	56	6 Paragon	0.4%	870,558	313,925	556,632	14,160	35,400	507,072	Fee Simple
Loan	57	Port of Sale	0.4%	2,141,684	1,207,599	934,085	6,234	20,781	907,070	Leasehold	03/16/2035	1 option, 10 years
Loan	58	Plantation Royal Apartments	0.4%	1,459,046	820,305	638,741	49,192		589,549	Fee Simple
Loan	59	Great American Self Storage	0.4%	963,731	516,155	447,576	9,315		438,261	Leasehold	11/01/2039	3 options, 5 years each
Loan	60	Northup Commerce Center	0.4%	747,632	178,631	569,001	8,568	39,985	520,447	Fee Simple
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	1,028,647	313,815	714,831	23,362	60,958	630,512	Fee Simple
Property	61.01	1145 Main Street	0.2%	567,655	183,002	384,652	14,612	33,758	336,283	Fee Simple
Property	61.02	115 State Street	0.1%	460,992	130,813	330,179	8,750	27,200	294,229	Fee Simple
Loan	62	Arbors Apartments	0.3%	798,086	393,940	404,146	39,680		364,466	Fee Simple
Loan	63	Fairfield Inn & Suites	0.3%	1,657,316	1,208,169	449,147	66,293		382,854	Fee Simple
Loan	64	Alexandria Landing	0.3%	604,227	264,332	339,895	22,800		317,095	Fee Simple
Loan	65	Burleson Shopping Center	0.1%	292,867	85,779	207,089	3,572	17,860	185,657	Fee Simple

COMM 2015-CCRE22

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

			% of
Property			Initial Pool			Lease			Lease
Flag	ID	Property Name	Balance	Largest Tenant	SF	Expiration (18)	2nd Largest Tenant(17)(19)(20)	SF	Expiration (18)
Loan	1	26 Broadway	7.7%	NYC Department of Education	288,090	03/14/2041	Juvenile Diabetes Research Foundation	84,582	12/31/2019
Loan	2	Wells Fargo Roanoke	1.8%	Wells Fargo Bank, N.A.	443,181	09/30/2024	NAP	NAP	NAP
Loan	3	Wells Fargo Atlanta	1.6%	Wells Fargo Bank, N.A.	335,608	09/30/2024	NAP	NAP	NAP
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	Wells Fargo Bank, N.A.	343,336	09/30/2024	NAP	NAP	NAP
Loan	5	Wells Fargo Columbia	1.1%	Wells Fargo Bank, N.A.	240,976	09/30/2024	NAP	NAP	NAP
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	Wells Fargo Bank, N.A.	187,743	09/30/2024	NAP	NAP	NAP
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	Wells Fargo Bank, N.A.	85,455	09/30/2024	NAP	NAP	NAP
Loan	8	3 Columbus Circle	6.6%	Y&R	159,394	07/31/2033	Emerge212	57,359	02/29/2028
Loan	9	One Riverway	6.2%	Texas Capital Bank	46,444	12/31/2020	Texas Financial Group	39,790	12/31/2024
Loan	10	Marriott Burbank	5.4%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	11	100 West 57th Street	4.6%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	12	UnitedHealth Group HQ	4.0%	United HealthCare Services, Inc.	343,602	12/31/2024	NAP	NAP	NAP
Loan	13	Soho House NYC	3.5%	Soho House New York LLC	59,634	01/31/2030	NAP	NAP	NAP
Loan	14	The Victor Waterfront Lofts	3.3%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	16	Hotel Giraffe	3.0%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	17	Fifield Portfolio	2.5%
Property	17.01	McKamy Lake Apartments	1.4%	NAP	NAP	NAP	NAP	NAP	NAP
Property	17.02	Creekside at Northlake	1.2%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	18	Wonder Bread	2.4%	WeWork Companies	33,439	09/30/2026	Youth For Understanding	31,971	07/31/2029
Loan	19	TPI Hospitality Pool A	2.3%
Property	19.01	Homewood Suites St. Louis Park	1.3%	NAP	NAP	NAP	NAP	NAP	NAP
Property	19.02	Homewood Suites New Brighton	1.1%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	21	Patriots Park	2.0%	United States of America	705,905	09/30/2032	NAP	NAP	NAP
Loan	22	Shoppes at Paradise Isle	1.9%	Best Buy Stores, L.P.	29,920	01/01/2020	Big Lots Stores, Inc.	26,209	01/01/2017
Loan	23	One Shoreline Plaza	1.9%	American Bank	38,730	03/31/2025	Corpus Christi Town Club	22,030	09/30/2020
Loan	24	1424 K Street Northwest	1.0%	Partners of the Americas	8,903	11/30/2020	BrowserMedia, LLC	6,806	Various
Loan	25	3300-3340 New York Ave	0.8%	Citelum DC, LLC	30,440	Various	Douglas Development	21,733	12/31/2029
Loan	26	Springfield Hotels	1.6%
Property	26.01	Springfield Crowne Plaza	1.1%	NAP	NAP	NAP	NAP	NAP	NAP
Property	26.02	Springfield Holiday Inn Express	0.5%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	27	Boulder Marketplace	1.5%	AutoZone Development	6,840	11/30/2022	Leap Into Learning	6,291	10/31/2019
Loan	28	2 North Shore	1.5%	Whole Foods	27,932	11/01/2022	Rock Creek Outfitters	9,284	10/01/2017
Loan	29	205 West Randolph	1.4%	Kaplan Educational Center	23,197	06/30/2020	Malman & Associates	9,653	10/31/2015
Loan	30	Edgewood Plaza	1.2%	The Fresh Market, Inc.	17,233	06/30/2023	JPMorgan Chase Bank, N.A.	3,567	01/01/2026
Loan	31	Liberty View	1.1%	Montgomery McCracken	17,616	06/30/2020	Dilworth Paxon LLP	17,357	05/31/2019
Loan	32	Town Square Plaza	1.1%	Big Lots Stores, Inc.	30,247	01/31/2017	Michaels Stores, Inc.	21,739	04/30/2017
Loan	33	University Village FSU	1.0%	US Post Office	23,550	02/28/2021	Gold’s Gym	20,560	12/31/2019
Loan	34	Sand Lake Corners	0.9%	Old Time Pottery	66,700	12/31/2023	Petsmart	26,020	07/31/2018
Loan	35	New Mexico Portfolio	0.9%
Property	35.01	Santa Fe Trail Plaza	0.3%	Rio Chama Steakhouse	13,300	12/31/2028	Rio Chama Steakhouse	3,155	02/28/2028
Property	35.02	Maria’s Restaurant	0.2%	Maria’s New Mexican Kitchen	9,632	01/31/2027	NAP	NAP	NAP
Property	35.03	Quinn Building	0.1%	The Shop	1,797	09/30/2016	James Reid, Ltd.	1,795	MTM
Property	35.04	Chama River Brewery	0.1%	Chama River Brewing Company	8,310	02/28/2028	NAP	NAP	NAP

COMM 2015-CCRE22

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

			% of
Property			Initial Pool			Lease			Lease
Flag	ID	Property Name	Balance	Largest Tenant	SF	Expiration (18)	2nd Largest Tenant(17)(19)(20)	SF	Expiration (18)
Property	35.05	Santa Fe Art Auction	0.1%	Hunter Kirkland Contemporary	2,530	12/31/2018	Santa Fe Art Auction	2,295	02/05/2028
Loan	36	Northwoods Townhomes	0.9%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	37	Geneva Square	0.8%	Aurora Medical Group	65,061	04/30/2020	Fresh Brands	50,510	10/31/2018
Loan	38	Commons At Fort Mill	0.8%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	39	200 Clifton	0.8%	W.H. Linen	47,300	12/01/2023	Ziggy’s Kettle Corn	34,875	06/30/2019
Loan	40	Mayfair Plaza	0.7%	Petco Animal Supplies Stores	11,219	01/31/2024	Sleepy’s, LLC	6,089	02/29/2024
Loan	41	Residence Inn Frederick	0.7%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	42	Pacific View Plaza	0.7%	Terramar Retail	17,028	07/31/2017	AP Technology, LLC	10,556	07/31/2016
Loan	43	AA Universal Self Storage	0.7%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	44	Atrium I	0.7%	Altegra Health, Inc	18,127	Various	Gannett Fleming Inc	15,166	09/30/2015
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%
Property	45.01	Whitfield Shopping Center	0.4%	Kmart Corporation	87,407	11/30/2015	The Kroger Corp	44,459	07/31/2025
Property	45.02	Mooreland Shopping Center	0.3%	Burkes Outlet Store	24,913	01/31/2022	Specialty Retailers, Inc	20,800	01/31/2021
Loan	46	Prescott Valley Hampton Inn	0.7%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	47	TPI SpringHill Suites Rochester	0.6%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	48	Hotel Casablanca	0.6%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	49	Barrett Creek	0.5%	Buffalo Wild Wings	5,005	10/31/2018	JP Morgan Chase	4,000	12/31/2021
Loan	50	Edelweiss Village Shopping Center	0.5%	Dollar Tree	9,007	05/31/2019	Dress Barn	7,500	06/30/2016
Loan	51	Standard Bank & Trust HQ	0.5%	Standard Bank & Trust	48,246	02/28/2025	NAP	NAP	NAP
Loan	52	TPI Staybridge Suites Eagan	0.4%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	53	Holiday Inn Express Clemson	0.4%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	54	Cobbs Ford Village	0.4%	Aspen Dental	3,200	02/29/2024	Chipotle	2,400	02/29/2024
Loan	55	Lions Run Apartments	0.4%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	56	6 Paragon	0.4%	Gordon International	15,446	07/31/2021	Freehold Elite Gymnastics	9,681	06/04/2024
Loan	57	Port of Sale	0.4%	Southland	10,398	06/30/2019	Firstbank	8,096	09/30/2026
Loan	58	Plantation Royal Apartments	0.4%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	59	Great American Self Storage	0.4%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	60	Northup Commerce Center	0.4%	ThyssenKrupp Elevator	19,122	07/31/2015	Lumber Liquidators, Inc.	8,000	03/31/2018
Loan	61	1145 Main and 115 State Office Portfolio	0.3%
Property	61.01	1145 Main Street	0.2%	Pellegrini, Seely, Ryan	13,115	10/31/2021	Caring Health Center	10,261	01/31/2017
Property	61.02	115 State Street	0.1%	Mohr Partners	6,812	09/30/2017	Kelly & Murphy Law	6,724	05/31/2017
Loan	62	Arbors Apartments	0.3%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	63	Fairfield Inn & Suites	0.3%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	64	Alexandria Landing	0.3%	NAP	NAP	NAP	NAP	NAP	NAP
Loan	65	Burleson Shopping Center	0.1%	Shoe Show, Inc.	4,980	08/31/2019	Cato of Texas, LP	4,480	01/31/2019

COMM 2015-CCRE22

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

			% of
Property			Initial Pool			Lease			Lease
Flag	ID	Property Name	Balance	3rd Largest Tenant(20)	SF	Expiration (18)	4th Largest Tenant(20)(21)	SF	Expiration (18)	5th Largest Tenant(20)(21)
Loan	1	26 Broadway	7.7%	State of New York Court of Claims	48,687	09/30/2021	New York Film Academy	43,865	01/14/2030	Modern Language Association
Loan	2	Wells Fargo Roanoke	1.8%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	3	Wells Fargo Atlanta	1.6%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	5	Wells Fargo Columbia	1.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	8	3 Columbus Circle	6.6%	Gilder Gagnon Howe & Co.	36,076	01/31/2017	Jazz At Lincoln Center	30,653	04/30/2028	Versace
Loan	9	One Riverway	6.2%	Doeren Mayhew	30,468	02/28/2022	Thompson Coe Cousins	27,708	01/31/2024	Harper & Pearson Co.
Loan	10	Marriott Burbank	5.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	11	100 West 57th Street	4.6%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	12	UnitedHealth Group HQ	4.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	13	Soho House NYC	3.5%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	14	The Victor Waterfront Lofts	3.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	16	Hotel Giraffe	3.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	17	Fifield Portfolio	2.5%
Property	17.01	McKamy Lake Apartments	1.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property	17.02	Creekside at Northlake	1.2%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	18	Wonder Bread	2.4%	iStrategyLabs	16,722	07/31/2025	NAP	NAP	NAP	NAP
Loan	19	TPI Hospitality Pool A	2.3%
Property	19.01	Homewood Suites St. Louis Park	1.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property	19.02	Homewood Suites New Brighton	1.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	21	Patriots Park	2.0%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	22	Shoppes at Paradise Isle	1.9%	Office Depot, Inc.	21,402	02/29/2020	Michaels Stores Inc.	21,399	02/01/2020	Petsmart, Inc.
Loan	23	One Shoreline Plaza	1.9%	US Attorney	17,039	06/30/2016	Sabalo Operating LLC	15,644	09/30/2015	Merrill Lynch Pierce Fenner
Loan	24	1424 K Street Northwest	1.0%	National AIDS Fund	5,789	07/31/2017	Habitat for Humanity Int’l, Inc.	5,779	05/31/2018	Ebert & Baumann Consulting
Loan	25	3300-3340 New York Ave	0.8%	Novitex Enterprise Solutions	19,262	04/30/2018	Mr. Sightseeing, LLC	17,554	10/31/2021	NAP
Loan	26	Springfield Hotels	1.6%
Property	26.01	Springfield Crowne Plaza	1.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property	26.02	Springfield Holiday Inn Express	0.5%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	27	Boulder Marketplace	1.5%	Morpheous Investment	5,800	10/31/2022	Three Good Eggs, Ser	5,800	MTM	Circle K Stores Inc.
Loan	28	2 North Shore	1.5%	North Shore Yoga	5,339	10/01/2015	2 on the Roof	4,585	10/01/2019	Larimar Medical
Loan	29	205 West Randolph	1.4%	Health And Disability Advocate	6,379	01/31/2024	Corp. for Supportive Housing	5,290	01/31/2020	Imerman Angels
Loan	30	Edgewood Plaza	1.2%	MKS Partners One LLC	2,828	07/01/2019	Palo Alto Bagels LLC	2,028	12/31/2026	Rapture Nails
Loan	31	Liberty View	1.1%	Ameriquest Transportation	12,915	01/31/2017	White & Williams	12,420	02/28/2022	Cozen O’Connor
Loan	32	Town Square Plaza	1.1%	PetSmart, Inc.	20,087	01/31/2018	Sleepy’s Inc.	7,540	02/28/2017	Apple New Jersey, LLC
Loan	33	University Village FSU	1.0%	Bill’s Book Store	15,900	04/30/2020	Citi Trends	14,920	08/31/2019	Aveda
Loan	34	Sand Lake Corners	0.9%	Dollar Tree	9,000	11/30/2018	Decologics Home Furnishings	8,000	02/28/2019	Saby, Inc.
Loan	35	New Mexico Portfolio	0.9%
Property	35.01	Santa Fe Trail Plaza	0.3%	Guadalupe Cafe	2,005	09/30/2015	SF Properties Development Co.	809	04/30/2015	The Rutherford Thompson Group
Property	35.02	Maria’s Restaurant	0.2%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property	35.03	Quinn Building	0.1%	Tony Abeyta	1,340	09/30/2015	LJS of Santa Fe	490	02/28/2017	NAP
Property	35.04	Chama River Brewery	0.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP

COMM 2015-CCRE22

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

			% of
Property			Initial Pool			Lease			Lease
Flag	ID	Property Name	Balance	3rd Largest Tenant(20)	SF	Expiration (18)	4th Largest Tenant(20)(21)	SF	Expiration (18)	5th Largest Tenant(20)(21)
Property	35.05	Santa Fe Art Auction	0.1%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	36	Northwoods Townhomes	0.9%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	37	Geneva Square	0.8%	Paper Dolls	13,500	01/31/2021	Dollar Tree	9,679	01/31/2020	Anytime Fitness
Loan	38	Commons At Fort Mill	0.8%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	39	200 Clifton	0.8%	Silk City Baking	27,787	05/31/2020	Graphic Express Menus	23,000	02/14/2020	Solo Creations
Loan	40	Mayfair Plaza	0.7%	JP Morgan Chase Bank	3,893	07/31/2027	Pollo Campero	2,530	07/31/2017	Dr. Won Kyu Lee
Loan	41	Residence Inn Frederick	0.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	42	Pacific View Plaza	0.7%	Verve Wireless, Inc.	6,056	06/30/2015	Infocore, Inc.	3,363	02/29/2020	VPM Management
Loan	43	AA Universal Self Storage	0.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	44	Atrium I	0.7%	New York Life Insurance	13,975	05/31/2023	Marsh & McLennan Agency	9,670	09/30/2022	Ameriprise Holdings
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%
Property	45.01	Whitfield Shopping Center	0.4%	Cheng Ping Yee Sun Tok Yee	4,200	04/30/2016	Keramista Inc	2,800	04/30/2019	Norberto Reyes
Property	45.02	Mooreland Shopping Center	0.3%	Autozone Development Corp	8,442	09/30/2019	Family Dollar Stores	8,225	12/31/2015	Rent-A-Center East Inc
Loan	46	Prescott Valley Hampton Inn	0.7%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	47	TPI SpringHill Suites Rochester	0.6%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	48	Hotel Casablanca	0.6%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	49	Barrett Creek	0.5%	Cheeseburger Bobby’s	2,700	06/30/2021	Moe’s Southwest Grill	2,369	01/31/2019	Twisted One, LLC
Loan	50	Edelweiss Village Shopping Center	0.5%	Pet Supplies Plus	6,000	11/30/2019	Shoe Show	4,700	02/28/2018	Rue 21
Loan	51	Standard Bank & Trust HQ	0.5%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	52	TPI Staybridge Suites Eagan	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	53	Holiday Inn Express Clemson	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	54	Cobbs Ford Village	0.4%	Bama Fever/Tiger	2,300	07/31/2019	Smashburger	2,100	05/31/2019	Starbucks
Loan	55	Lions Run Apartments	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	56	6 Paragon	0.4%	High Focus	8,485	08/31/2017	FAPA	7,119	09/30/2022	Lorillard Tobacco Company
Loan	57	Port of Sale	0.4%	St Thomas Entertainment	5,345	02/28/2019	Payless Shoesource	3,569	10/31/2015	KELFER, LLC
Loan	58	Plantation Royal Apartments	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	59	Great American Self Storage	0.4%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	60	Northup Commerce Center	0.4%	Andonian Rug Services, Inc.	8,000	02/28/2018	Platt Electric	7,000	12/31/2016	Gregg Rogers’ Golf Performance Centers, LLC
Loan	61	1145 Main and 115 State Office Portfolio	0.3%
Property	61.01	1145 Main Street	0.2%	Griffin Staffing Solutions	4,923	08/31/2017	Heisler, Feldman P.C	2,754	04/30/2017	Atty Nancy Ramos
Property	61.02	115 State Street	0.1%	Atty Pessolano, Dusel	3,362	01/31/2017	Atty Robinson, Rodriguez	3,362	09/30/2016	United Bank
Loan	62	Arbors Apartments	0.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	63	Fairfield Inn & Suites	0.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	64	Alexandria Landing	0.3%	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan	65	Burleson Shopping Center	0.1%	Perla Dental of Burleson	4,200	05/31/2017	Rodney D Young Insurance	1,500	08/31/2019	World Finance Corp.

COMM 2015-CCRE22

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

			% of					Upfront	Monthly	Upfront
Property			Initial Pool		Lease		Occupancy	Replacement	Replacement	TI/LC
Flag	ID	Property Name	Balance	SF	Expiration (18)	Occupancy	As-of Date	Reserves($)(22)	Reserves ($)(23)	Reserves($)(22)
Loan	1	26 Broadway	7.7%	37,500	07/31/2015	79.3%	09/11/2014		17,486	6,740,000
Loan	2	Wells Fargo Roanoke	1.8%	NAP	NAP	100.0%	03/06/2015	137,500	5,540
Loan	3	Wells Fargo Atlanta	1.6%	NAP	NAP	100.0%	03/06/2015		4,195
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	NAP	NAP	100.0%	03/06/2015		4,292
Loan	5	Wells Fargo Columbia	1.1%	NAP	NAP	100.0%	03/06/2015	50,000	3,012
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	NAP	NAP	100.0%	03/06/2015	67,144	2,347
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	NAP	NAP	100.0%	03/06/2015	118,750	1,068
Loan	8	3 Columbus Circle	6.6%	21,342	07/31/2025	82.7%	02/28/2015			4,405,062
Loan	9	One Riverway	6.2%	21,170	08/31/2023	88.6%	02/01/2015		8,863	426,165
Loan	10	Marriott Burbank	5.4%	NAP	NAP	75.7%	01/31/2015		See Footnote
Loan	11	100 West 57th Street	4.6%	NAP	NAP	NAP	NAP
Loan	12	UnitedHealth Group HQ	4.0%	NAP	NAP	100.0%	03/06/2015
Loan	13	Soho House NYC	3.5%	NAP	NAP	100.0%	03/06/2015		994
Loan	14	The Victor Waterfront Lofts	3.3%	NAP	NAP	91.2%	02/24/2015		11,668
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	NAP	NAP	NAP	NAP		Springing
Loan	16	Hotel Giraffe	3.0%	NAP	NAP	88.1%	09/30/2014		Springing
Loan	17	Fifield Portfolio	2.5%			92.5%	Various		9,208
Property	17.01	McKamy Lake Apartments	1.4%	NAP	NAP	91.1%	12/31/2014
Property	17.02	Creekside at Northlake	1.2%	NAP	NAP	93.9%	12/09/2014
Loan	18	Wonder Bread	2.4%	NAP	NAP	100.0%	02/28/2015		1,027	2,600,527
Loan	19	TPI Hospitality Pool A	2.3%			80.3%	09/30/2014		At least 1/12 of 4.0% of prior year’s gross revenues
Property	19.01	Homewood Suites St. Louis Park	1.3%	NAP	NAP	83.1%	09/30/2014
Property	19.02	Homewood Suites New Brighton	1.1%	NAP	NAP	77.4%	09/30/2014
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	NAP	NAP	NAP	NAP		Springing
Loan	21	Patriots Park	2.0%	NAP	NAP	97.5%	09/26/2014	4,187,856	Springing
Loan	22	Shoppes at Paradise Isle	1.9%	20,620	01/01/2020	88.1%	10/01/2014		2,146
Loan	23	One Shoreline Plaza	1.9%	14,918	10/31/2017	74.4%	01/27/2015		6,659	483,088
Loan	24	1424 K Street Northwest	1.0%	5,744	05/31/2024	93.0%	01/23/2015		800	250,000
Loan	25	3300-3340 New York Ave	0.8%	NAP	NAP	91.0%	12/31/2014		4,808
Loan	26	Springfield Hotels	1.6%			55.8%	11/30/2014		Springing
Property	26.01	Springfield Crowne Plaza	1.1%	NAP	NAP	52.0%	11/30/2014
Property	26.02	Springfield Holiday Inn Express	0.5%	NAP	NAP	63.6%	11/30/2014
Loan	27	Boulder Marketplace	1.5%	4,400	06/30/2027	96.5%	01/31/2015		752
Loan	28	2 North Shore	1.5%	4,181	11/01/2017	100.0%	09/03/2014		766
Loan	29	205 West Randolph	1.4%	4,566	03/31/2018	88.7%	12/29/2014		3,312	145,000
Loan	30	Edgewood Plaza	1.2%	1,846	05/30/2021	92.8%	10/01/2014		439
Loan	31	Liberty View	1.1%	11,363	08/31/2016	94.5%	12/19/2014	2,029	2,029	500,000
Loan	32	Town Square Plaza	1.1%	5,200	01/31/2027	97.4%	10/31/2014		1,666
Loan	33	University Village FSU	1.0%	14,500	01/31/2020	91.4%	02/23/2015		2,998	200,000
Loan	34	Sand Lake Corners	0.9%	5,000	01/31/2024	92.9%	02/25/2015	2,525	2,525	150,000
Loan	35	New Mexico Portfolio	0.9%			100.0%	Various		1,003
Property	35.01	Santa Fe Trail Plaza	0.3%	674	09/30/2015	100.0%	12/31/2014
Property	35.02	Maria’s Restaurant	0.2%	NAP	NAP	100.0%	03/06/2015
Property	35.03	Quinn Building	0.1%	NAP	NAP	100.0%	12/31/2014
Property	35.04	Chama River Brewery	0.1%	NAP	NAP	100.0%	03/06/2015

COMM 2015-CCRE22

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

			% of					Upfront	Monthly	Upfront
Property			Initial Pool		Lease		Occupancy	Replacement	Replacement	TI/LC
Flag	ID	Property Name	Balance	SF	Expiration (18)	Occupancy	As-of Date	Reserves($)(22)	Reserves ($)(23)	Reserves($)(22)
Property	35.05	Santa Fe Art Auction	0.1%	NAP	NAP	100.0%	12/31/2014
Loan	36	Northwoods Townhomes	0.9%	NAP	NAP	94.7%	01/07/2015		2,813
Loan	37	Geneva Square	0.8%	4,000	01/31/2018	98.0%	01/26/2015		2,828
Loan	38	Commons At Fort Mill	0.8%	NAP	NAP	97.2%	10/10/2014		3,000
Loan	39	200 Clifton	0.8%	11,262	12/31/2017	100.0%	11/17/2014		1,806	36,878
Loan	40	Mayfair Plaza	0.7%	2,279	07/31/2024	100.0%	01/15/2015		549
Loan	41	Residence Inn Frederick	0.7%	NAP	NAP	82.7%	08/31/2014		1/12 of 4.0% of prior year’s gross revenues
Loan	42	Pacific View Plaza	0.7%	3,329	05/31/2018	96.7%	11/24/2014		853	251,084
Loan	43	AA Universal Self Storage	0.7%	NAP	NAP	90.7%	01/23/2015		766
Loan	44	Atrium I	0.7%	9,526	06/30/2021	97.6%	12/19/2014	2,574	2,574	500,000
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%			93.7%	03/01/2015		2,960
Property	45.01	Whitfield Shopping Center	0.4%	2,800	03/31/2024	95.4%	03/01/2015
Property	45.02	Mooreland Shopping Center	0.3%	5,180	09/30/2018	90.7%	03/01/2015
Loan	46	Prescott Valley Hampton Inn	0.7%	NAP	NAP	70.3%	12/31/2014	160,000	See Footnote
Loan	47	TPI SpringHill Suites Rochester	0.6%	NAP	NAP	76.4%	09/30/2014		At least 1/12 of 4.0% of prior year’s gross revenues
Loan	48	Hotel Casablanca	0.6%	NAP	NAP	90.7%	09/30/2014		Springing
Loan	49	Barrett Creek	0.5%	2,000	11/30/2017	83.1%	02/15/2015		475	75,000
Loan	50	Edelweiss Village Shopping Center	0.5%	4,650	01/31/2018	97.7%	01/01/2015		1,398
Loan	51	Standard Bank & Trust HQ	0.5%	NAP	NAP	100.0%	03/06/2015		Springing
Loan	52	TPI Staybridge Suites Eagan	0.4%	NAP	NAP	76.7%	09/30/2014		At least 1/12 of 4.0% of prior year’s gross revenues
Loan	53	Holiday Inn Express Clemson	0.4%	NAP	NAP	66.8%	10/31/2014		1/12 of 4.0% of prior year’s gross income from operations
Loan	54	Cobbs Ford Village	0.4%	1,800	02/29/2024	100.0%	11/25/2014	6,000	Springing	100,000
Loan	55	Lions Run Apartments	0.4%	NAP	NAP	93.3%	02/05/2015		4,333
Loan	56	6 Paragon	0.4%	5,253	04/30/2017	93.4%	12/16/2014		1,180
Loan	57	Port of Sale	0.4%	2,774	12/31/2015	100.0%	12/31/2014		520
Loan	58	Plantation Royal Apartments	0.4%	NAP	NAP	99.4%	01/01/2015	710,512	4,300
Loan	59	Great American Self Storage	0.4%	NAP	NAP	90.2%	11/11/2014		776
Loan	60	Northup Commerce Center	0.4%	7,000	05/01/2020	100.0%	01/27/2015		714
Loan	61	1145 Main and 115 State Office Portfolio	0.3%			92.3%	01/27/2015		2,382	300,000
Property	61.01	1145 Main Street	0.2%	2,614	08/31/2016	94.0%	01/27/2015
Property	61.02	115 State Street	0.1%	3,046	12/31/2017	89.4%	01/27/2015
Loan	62	Arbors Apartments	0.3%	NAP	NAP	93.0%	12/30/2014		3,307
Loan	63	Fairfield Inn & Suites	0.3%	NAP	NAP	62.1%	09/30/2014		4,143
Loan	64	Alexandria Landing	0.3%	NAP	NAP	100.0%	01/01/2015		1,900
Loan	65	Burleson Shopping Center	0.1%	1,500	03/31/2016	93.3%	02/21/2015		298	100,000

COMM 2015-CCRE22

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

			% of	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
Property			Initial Pool	TI/LC	Tax	Tax	Insurance	Insurance	Engineering
Flag	ID	Property Name	Balance	Reserves ($)(23)	Reserves($)(22)	Reserves ($)(23)	Reserves($)(22)	Reserves ($)(23)	Reserve($)(22)
Loan	1	26 Broadway	7.7%	34,972	369,392	369,392	241,892	30,299	1,175,000
Loan	2	Wells Fargo Roanoke	1.8%	46,165	66,250	16,562	14,594	4,865
Loan	3	Wells Fargo Atlanta	1.6%	34,959	258,969	43,161	30,324	10,108
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	35,764	199,868	28,553	16,658	5,553
Loan	5	Wells Fargo Columbia	1.1%	25,102	103,110	34,370	19,950	6,650
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	19,557	115,768	16,538	10,011	3,337
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	8,902	55,022	7,860	6,793	2,264
Loan	8	3 Columbus Circle	6.6%		1,260,386	420,129		Springing	3,500,000
Loan	9	One Riverway	6.2%	56,398	397,936	198,968		Springing
Loan	10	Marriott Burbank	5.4%		300,616	103,257		Springing	133,500
Loan	11	100 West 57th Street	4.6%			Springing		Springing
Loan	12	UnitedHealth Group HQ	4.0%	Springing		Springing		Springing
Loan	13	Soho House NYC	3.5%			Springing		Springing	7,750
Loan	14	The Victor Waterfront Lofts	3.3%	2,012	83,335	16,667	182,522	15,402	55,000
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%			Springing		Springing
Loan	16	Hotel Giraffe	3.0%		76,298	76,298	9,865	4,933	1,000
Loan	17	Fifield Portfolio	2.5%		169,999	56,666		Springing	31,750
Property	17.01	McKamy Lake Apartments	1.4%
Property	17.02	Creekside at Northlake	1.2%
Loan	18	Wonder Bread	2.4%	Springing	123,172	41,057	4,828	603
Loan	19	TPI Hospitality Pool A	2.3%		192,652	38,530	21,695	Springing
Property	19.01	Homewood Suites St. Louis Park	1.3%
Property	19.02	Homewood Suites New Brighton	1.1%
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%			Springing		Springing
Loan	21	Patriots Park	2.0%		1,101,043	220,209	18,896	18,896
Loan	22	Shoppes at Paradise Isle	1.9%	14,306	131,333	11,939	34,300	5,717	2,500
Loan	23	One Shoreline Plaza	1.9%	25,000	85,140	42,570		Springing
Loan	24	1424 K Street Northwest	1.0%	3,627	110,205	18,367		Springing
Loan	25	3300-3340 New York Ave	0.8%	1,590	88,645	14,774		Springing	32,713
Loan	26	Springfield Hotels	1.6%		249,630	41,605	110,912	Springing
Property	26.01	Springfield Crowne Plaza	1.1%
Property	26.02	Springfield Holiday Inn Express	0.5%
Loan	27	Boulder Marketplace	1.5%	5,015	7,667	7,667	12,182	1,354	22,813
Loan	28	2 North Shore	1.5%	7,664	170,885	18,987	10,688	1,690
Loan	29	205 West Randolph	1.4%	16,558	297,052	49,509	7,113	4,268	35,950
Loan	30	Edgewood Plaza	1.2%	1,188	14,616	7,308	8,937	1,249
Loan	31	Liberty View	1.1%	Springing	37,426	37,426	3,646	3,646	13,750
Loan	32	Town Square Plaza	1.1%	6,639	81,335	42,525		Springing	7,124
Loan	33	University Village FSU	1.0%	9,340	44,582	8,916	31,669	4,524	72,813
Loan	34	Sand Lake Corners	0.9%	8,205	84,502	16,900	34,581	Springing
Loan	35	New Mexico Portfolio	0.9%	1,471		11,750	24,103	4,017	13,886
Property	35.01	Santa Fe Trail Plaza	0.3%
Property	35.02	Maria’s Restaurant	0.2%
Property	35.03	Quinn Building	0.1%
Property	35.04	Chama River Brewery	0.1%

COMM 2015-CCRE22

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

			% of	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
Property			Initial Pool	TI/LC	Tax	Tax	Insurance	Insurance	Engineering
Flag	ID	Property Name	Balance	Reserves ($)(23)	Reserves($)(22)	Reserves ($)(23)	Reserves($)(22)	Reserves ($)(23)	Reserve($)(22)
Property	35.05	Santa Fe Art Auction	0.1%
Loan	36	Northwoods Townhomes	0.9%		12,500	12,500		Springing
Loan	37	Geneva Square	0.8%	7,071	53,333	26,667	48,750	3,750
Loan	38	Commons At Fort Mill	0.8%		18,029	18,029	6,264	3,132
Loan	39	200 Clifton	0.8%	4,816	75,433	18,858	6,995	3,497
Loan	40	Mayfair Plaza	0.7%	2,060	126,567	11,763	1,830	915
Loan	41	Residence Inn Frederick	0.7%		18,364	9,182	11,251	1,607
Loan	42	Pacific View Plaza	0.7%	5,757	28,614	9,538		Springing
Loan	43	AA Universal Self Storage	0.7%		9,750	3,250	509	509
Loan	44	Atrium I	0.7%	Springing	18,464	18,464	2,808	2,808	51,875
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	8,013	9,167	9,167	29,669	7,417	2,000
Property	45.01	Whitfield Shopping Center	0.4%
Property	45.02	Mooreland Shopping Center	0.3%
Loan	46	Prescott Valley Hampton Inn	0.7%		10,988	10,988	5,498	5,498
Loan	47	TPI SpringHill Suites Rochester	0.6%		71,740	17,935	3,420	Springing
Loan	48	Hotel Casablanca	0.6%		46,448	46,448	7,021	3,510	6,250
Loan	49	Barrett Creek	0.5%	1,424	44,575	7,429	1,495	748
Loan	50	Edelweiss Village Shopping Center	0.5%	4,580	48,437	12,588	23,601	2,146
Loan	51	Standard Bank & Trust HQ	0.5%	Springing		Springing		Springing
Loan	52	TPI Staybridge Suites Eagan	0.4%		22,606	11,303	3,734	Springing
Loan	53	Holiday Inn Express Clemson	0.4%		11,667	5,834	10,795	981
Loan	54	Cobbs Ford Village	0.4%	Springing	13,333	2,667		1,095	1,500
Loan	55	Lions Run Apartments	0.4%		23,977	7,992	15,421	3,855	195,375
Loan	56	6 Paragon	0.4%	2,950	21,333	5,333	4,700	1,567	6,063
Loan	57	Port of Sale	0.4%	1,732			147,472	18,936
Loan	58	Plantation Royal Apartments	0.4%		21,189	10,595		Springing	229,488
Loan	59	Great American Self Storage	0.4%		26,000	6,500	9,738	2,369
Loan	60	Northup Commerce Center	0.4%	3,332	25,000	5,000	3,758	1,253	21,500
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	Springing	14,145	8,401	16,146	2,018	51,625
Property	61.01	1145 Main Street	0.2%
Property	61.02	115 State Street	0.1%
Loan	62	Arbors Apartments	0.3%		12,032	4,011		Springing	8,063
Loan	63	Fairfield Inn & Suites	0.3%		5,167	5,167	3,832	3,832
Loan	64	Alexandria Landing	0.3%		14,035	2,807		2,947	7,250
Loan	65	Burleson Shopping Center	0.1%	1,483	10,750	3,583	5,872	587

COMM 2015-CCRE22

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

			% of	Other	Other
Property			Initial Pool	Reserves	Reserves
Flag	ID	Property Name	Balance	($)(22)(23)	Description (22)(23)(24)
Loan	1	26 Broadway	7.7%	10,550,000	MLA Reserve (Upfront: 6,000,000; Monthly: Springing); Rent Holdback (Upfront: 3,300,000); Rent Balancing (Upfront: 1,250,000); Non-Occupying Tenant Reserve (Monthly: Springing)
Loan	2	Wells Fargo Roanoke	1.8%	353,000	Wells Fargo Lease Capital Expenditures Reserve (Upfront: 328,000); Environmental Reserve (Upfront: 25,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	3	Wells Fargo Atlanta	1.6%	1,150,000	Wells Fargo Lease Capital Expenditures Reserve (Upfront: 1,150,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	648,000	Wells Fargo Lease Capital Expenditures Reserve (Upfront: 648,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	5	Wells Fargo Columbia	1.1%	732,000	Wells Fargo Lease Capital Expenditures Reserve (Upfront: 732,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	351,000	Wells Fargo Lease Capital Expenditures Reserve (Upfront: 351,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	1,291,000	Wells Fargo Lease Capital Expenditures Reserve (Upfront: 1,291,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	8	3 Columbus Circle	6.6%	4,915,084	Signage Conversion (Upfront: 2,524,836); Signage Rent (Upfront: 1,550,000); Rent Concession (Upfront: 840,248)
Loan	9	One Riverway	6.2%	15,305	Free Rent Reserve (Upfront: 15,305)
Loan	10	Marriott Burbank	5.4%	1,856,250	PIP Reserve (1,750,000); Site Improvement Agreement Repairs Reserve (Upfront: 106,250)
Loan	11	100 West 57th Street	4.6%	605,510	Future Rent Reserve (Upfront: 605,510); Quarterly Rent Reserve (Quarterly)
Loan	12	UnitedHealth Group HQ	4.0%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	13	Soho House NYC	3.5%	Springing	Condominium Common Charge (Monthly: Springing)
Loan	14	The Victor Waterfront Lofts	3.3%
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%
Loan	16	Hotel Giraffe	3.0%
Loan	17	Fifield Portfolio	2.5%	2,295,206	Capital Expenditure Holdback Reserve (Upfront: 2,295,206)
Property	17.01	McKamy Lake Apartments	1.4%
Property	17.02	Creekside at Northlake	1.2%
Loan	18	Wonder Bread	2.4%	1,113,553	Free Rent (Upfront: 585,235); Outstanding LC (Upfront: 168,040); Landlord Work (Upfront: 360,278); Lease Buyout (Springing); Tenant Cash Trap (Springing: Excess Cash Flow)
Loan	19	TPI Hospitality Pool A	2.3%	2,098,083	Fee Purchase Reserve (Upfront: 2,000,000); Ground Rent Reserve (Upfront: 98,083, Monthly: Amount payable under the ground lease)
Property	19.01	Homewood Suites St. Louis Park	1.3%
Property	19.02	Homewood Suites New Brighton	1.1%
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%
Loan	21	Patriots Park	2.0%	Springing	Parking Payment Reserve (Future one-time deposit: Springing)
Loan	22	Shoppes at Paradise Isle	1.9%	1,000,000	Holdback Reserve (Upfront: 1,000,000); Rug-Décor Reserve (Springing Monthly: Excess Cash Flow)
Loan	23	One Shoreline Plaza	1.9%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	24	1424 K Street Northwest	1.0%	Springing	Lease Buyout Reserve (Future one-time deposit: Springing); Tenant Cash Trap Reserve (Springing Monthly: Excess Cash Flow)
Loan	25	3300-3340 New York Ave	0.8%
Loan	26	Springfield Hotels	1.6%	11,400,000	PIP Reserve (Upfront: 11,400,000)
Property	26.01	Springfield Crowne Plaza	1.1%
Property	26.02	Springfield Holiday Inn Express	0.5%
Loan	27	Boulder Marketplace	1.5%	132,240	Occupancy Reserve (Upfront: 132,240)
Loan	28	2 North Shore	1.5%
Loan	29	205 West Randolph	1.4%	196,071	Free Rent Reserve (Upfront: 196,071)
Loan	30	Edgewood Plaza	1.2%	2,624,450	Free Rent (Upfront: 145,184); Holdback (Upfront: 1,992,264); Outstanding TI/LC (Upfront: 487,002); Fresh Market Sweep Period (Springing Monthly: Excess Cash Flow)
Loan	31	Liberty View	1.1%	1,446,452	Republic Bank Parcel Reserve (Upfront: 1,300,000, Monthly: Springing); Initial TI/LC Reserve (Upfront: 124,200); Free Rent Reserve (Upfront: 22,252)
Loan	32	Town Square Plaza	1.1%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	33	University Village FSU	1.0%	52,588	Tenant TI Reserve (Upfront: 52,588)
Loan	34	Sand Lake Corners	0.9%
Loan	35	New Mexico Portfolio	0.9%
Property	35.01	Santa Fe Trail Plaza	0.3%
Property	35.02	Maria’s Restaurant	0.2%
Property	35.03	Quinn Building	0.1%
Property	35.04	Chama River Brewery	0.1%

COMM 2015-CCRE22

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

			% of	Other	Other
Property			Initial Pool	Reserves	Reserves
Flag	ID	Property Name	Balance	($)(22)(23)	Description (22)(23)(24)
Property	35.05	Santa Fe Art Auction	0.1%
Loan	36	Northwoods Townhomes	0.9%
Loan	37	Geneva Square	0.8%
Loan	38	Commons At Fort Mill	0.8%	16,625	Radon Mitigation Reserve (Upfront: 16,625)
Loan	39	200 Clifton	0.8%	150,742	Environmental Reserve (Upfront: 150,742); W.H. Linen Reserve (Springing Monthly: Excess Cash Flow)
Loan	40	Mayfair Plaza	0.7%	10,000	Pollo Campero 2017 Rollover Reserve (Monthly: 3,761); T-Mobile 2017 Rollover Reserve (Monthly: 3,270); Starbucks 2017 Rollover Reserve (Monthly: 2,969)
Loan	41	Residence Inn Frederick	0.7%	1,000,000	PIP Reserve (Upfront: 1,000,000); Franchise Termination Reserve (Springing Monthly: Excess Cash Flow)
Loan	42	Pacific View Plaza	0.7%	46,754	Free Rent Reserve (Upfront: 46,754); Major Tenant Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	43	AA Universal Self Storage	0.7%
Loan	44	Atrium I	0.7%
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	2,091,500	Kroger TI Reserve (Upfront: 1,311,500); Kmart Occupancy Reserve (Upfront: 500,000); LT Reserve (Upfront: 280,000); Occupancy Reserve (Monthly: Springing)
Property	45.01	Whitfield Shopping Center	0.4%
Property	45.02	Mooreland Shopping Center	0.3%
Loan	46	Prescott Valley Hampton Inn	0.7%
Loan	47	TPI SpringHill Suites Rochester	0.6%
Loan	48	Hotel Casablanca	0.6%	Springing	Ground Rent Reserve
Loan	49	Barrett Creek	0.5%	54,000	Initial Building Setback Reserve (Upfront: 50,000, Monthly: 10,000); Rent Credit Reserve (Upfront: 4,000)
Loan	50	Edelweiss Village Shopping Center	0.5%	16,390	Dollar Tree Reserve (Upfront: 16,390); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	51	Standard Bank & Trust HQ	0.5%	Springing	Lease Sweep Reserve (Springing Monthly: Excess Cash Flow)
Loan	52	TPI Staybridge Suites Eagan	0.4%
Loan	53	Holiday Inn Express Clemson	0.4%	9,083	Seasonality Reserve (Upfront: 9,083; Monthly: Springing); PIP Reserve (Future one-time deposit: Springing); Cash Trap Deferral Reserve (Future one-time deposit: Springing)
Loan	54	Cobbs Ford Village	0.4%	62,667	Construction Allowance Holdback Reserve (Upfront: 62,667)
Loan	55	Lions Run Apartments	0.4%
Loan	56	6 Paragon	0.4%
Loan	57	Port of Sale	0.4%
Loan	58	Plantation Royal Apartments	0.4%
Loan	59	Great American Self Storage	0.4%	78,999	Asphalt Seal Coat Reserve (Upfront: 40,000); Unit Reconfiguration Reserve (Upfront: 25,000); Ground Rent Reserve (Upfront: 13,999, Monthly: Springing)
Loan	60	Northup Commerce Center	0.4%	200,000	ThyssenKrupp Elevator Reserve (Upfront: 200,000)
Loan	61	1145 Main and 115 State Office Portfolio	0.3%
Property	61.01	1145 Main Street	0.2%
Property	61.02	115 State Street	0.1%
Loan	62	Arbors Apartments	0.3%
Loan	63	Fairfield Inn & Suites	0.3%	31,254	Seasonality Reserve (Upfront: 31,254, Monthly: Springing)
Loan	64	Alexandria Landing	0.3%
Loan	65	Burleson Shopping Center	0.1%

COMM 2015-CCRE22

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 (25)(26)	Report Date	Purpose	Sponsor(27)
Loan	1	26 Broadway	7.7%	12/09/2014	09/02/2014	Refinance	Jacob Chetrit
Loan	2	Wells Fargo Roanoke	1.8%	11/11/2014	11/11/2014	Acquisition	Michael Klein; EK 2013 Family Trust
Loan	3	Wells Fargo Atlanta	1.6%	11/07/2014	10/29/2014	Acquisition	Michael Klein; EK 2013 Family Trust
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	11/11/2014	11/10/2014	Acquisition	Michael Klein; EK 2013 Family Trust
Loan	5	Wells Fargo Columbia	1.1%	11/11/2014	11/11/2014	Acquisition	Michael Klein; EK 2013 Family Trust
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	11/10/2014	11/10/2014	Acquisition	Michael Klein; EK 2013 Family Trust
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	11/11/2014	11/10/2014	Acquisition	Michael Klein; EK 2013 Family Trust
Loan	8	3 Columbus Circle	6.6%	02/09/2015	02/17/2015	Refinance	SL Green Realty Corp.; Joseph Moinian
Loan	9	One Riverway	6.2%	01/23/2015	01/23/2015	Refinance	Dan Levy; Raymond Levy; Goldrich Trust #1; Azrieli Group Ltd.
Loan	10	Marriott Burbank	5.4%	10/09/2014	10/08/2014	Acquisition	Chad Cooley; Russell Flicker; Jonathan Rosenfeld; Bernard Michael
Loan	11	100 West 57th Street	4.6%	09/23/2014	09/26/2014	Acquisition	David Werner; Eli Schron; Avi Schron; Mark Schron
Loan	12	UnitedHealth Group HQ	4.0%	12/22/2014	12/23/2014	Acquisition	LCN North American Fund REIT
Loan	13	Soho House NYC	3.5%	01/16/2015	12/22/2014	Acquisition	Joseph Cayre
Loan	14	The Victor Waterfront Lofts	3.3%	02/24/2015	12/15/2014	Refinance	Carl E. Dranoff
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	11/21/2014	11/20/2014	Acquisition	OZNJ Real Estate Opportunities, L.P.
Loan	16	Hotel Giraffe	3.0%	10/17/2014	09/25/2014	Refinance	Imrich Henry Kallan
Loan	17	Fifield Portfolio	2.5%			Acquisition	Edward I. Biskind
Property	17.01	McKamy Lake Apartments	1.4%	09/25/2014	11/20/2014
Property	17.02	Creekside at Northlake	1.2%	09/25/2014	11/20/2014
Loan	18	Wonder Bread	2.4%	09/05/2014	09/05/2014	Refinance	Norman Jemal
Loan	19	TPI Hospitality Pool A	2.3%			Refinance	Thomas R. Torgerson
Property	19.01	Homewood Suites St. Louis Park	1.3%	10/28/2014	10/28/2014
Property	19.02	Homewood Suites New Brighton	1.1%	10/24/2014	10/28/2014
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	01/05/2015	12/05/2014	Recapitalization	Lexington Realty Trust
Loan	21	Patriots Park	2.0%	04/08/2014	07/21/2014	Acquisition	Hyundai Securities Co. Ltd.; Hyundai Able Investment, REIT
Loan	22	Shoppes at Paradise Isle	1.9%	09/11/2014	09/11/2014	Acquisition	Stoltz Real Estate Fund V, L.P.
Loan	23	One Shoreline Plaza	1.9%	12/04/2014	12/04/2014	Refinance	Kamyar Mateen
Loan	24	1424 K Street Northwest	1.0%	12/15/2014	01/14/2015	Refinance	Norman Jemal
Loan	25	3300-3340 New York Ave	0.8%	12/15/2014	12/12/2014	Refinance	Norman Jemal
Loan	26	Springfield Hotels	1.6%			Acquisition	Carlos J. Rodriguez; Carlos Rodriguez Living Trust; Daniel Klinger; Sami Shiro
Property	26.01	Springfield Crowne Plaza	1.1%	11/24/2014	12/04/2014
Property	26.02	Springfield Holiday Inn Express	0.5%	11/24/2014	12/04/2014
Loan	27	Boulder Marketplace	1.5%	03/03/2015	12/19/2014	Refinance	Leslie L. Lazar; Chris Emmanuel; Rolland L. Fitzgerald; Barbara Fitzgerald; Dennis Lazar; Marie E. Lazar
Loan	28	2 North Shore	1.5%	09/11/2014	09/11/2014	Acquisition	Stoltz Real Estate Fund V, L.P.
Loan	29	205 West Randolph	1.4%	10/31/2014	11/18/2014	Refinance	The Farbman Family #3, LLC
Loan	30	Edgewood Plaza	1.2%	09/23/2014	09/23/2014	Refinance	John T. Tze
Loan	31	Liberty View	1.1%	11/21/2014	11/21/2014	Acquisition	Asher Roshanzamir
Loan	32	Town Square Plaza	1.1%	10/13/2014	10/13/2014	Refinance	See Footnote 26
Loan	33	University Village FSU	1.0%	12/19/2014	11/13/2014	Refinance	Christine S. Leoni
Loan	34	Sand Lake Corners	0.9%	12/08/2014	12/05/2014	Refinance	Zaffar S. Tabani; Zaffar S. Tabani as Trustee for the 2005 ZST/TBT Descendant’s Trust - T Trust
Loan	35	New Mexico Portfolio	0.9%			Acquisition/Refinance	Gerald Peters
Property	35.01	Santa Fe Trail Plaza	0.3%	12/10/2014	12/10/2014
Property	35.02	Maria’s Restaurant	0.2%	02/11/2015	12/10/2014
Property	35.03	Quinn Building	0.1%	02/11/2015	12/10/2014
Property	35.04	Chama River Brewery	0.1%	12/10/2014	12/10/2014

COMM 2015-CCRE22

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 (25)(26)	Report Date	Purpose	Sponsor(27)
Property	35.05	Santa Fe Art Auction	0.1%	12/16/2014	12/10/2014
Loan	36	Northwoods Townhomes	0.9%	10/13/2014	10/14/2014	Refinance	Ginkgo Investment Company LLC
Loan	37	Geneva Square	0.8%	12/29/2014	12/15/2014	Refinance	James M. Flanagan Marital Trust, dated February 10, 1997
Loan	38	Commons At Fort Mill	0.8%	11/07/2014	10/24/2014	Recapitalization	Johnny Carl Hawkensen
Loan	39	200 Clifton	0.8%	11/24/2014	08/19/2014	Acquisition	J & L Real Properties LLC
Loan	40	Mayfair Plaza	0.7%	01/20/2015	01/08/2015	Acquisition	Antonino J. Mandara; Augusto G. Mandara; Emil J. Branchinelli
Loan	41	Residence Inn Frederick	0.7%	10/08/2014	10/07/2014	Refinance	Peter H. Plamondon, Jr.; James N. Plamondon
Loan	42	Pacific View Plaza	0.7%	10/22/2014	10/22/2014	Acquisition	G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich
Loan	43	AA Universal Self Storage	0.7%	12/31/2014	12/31/2014	Refinance	Grigor E. Atoian
Loan	44	Atrium I	0.7%	11/21/2014	11/21/2014	Acquisition	Asher Roshanzamir
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	Various	11/07/2014	Refinance	Herbert A. Tobin
Property	45.01	Whitfield Shopping Center	0.4%	12/08/2014	11/07/2014
Property	45.02	Mooreland Shopping Center	0.3%	11/06/2014	11/07/2014
Loan	46	Prescott Valley Hampton Inn	0.7%	12/10/2014	12/11/2014	Refinance	Dane Beck
Loan	47	TPI SpringHill Suites Rochester	0.6%	10/29/2014	10/28/2014	Refinance	Thomas R. Torgerson
Loan	48	Hotel Casablanca	0.6%	10/17/2014	09/25/2014	Refinance	Imrich Henry Kallan
Loan	49	Barrett Creek	0.5%	02/13/2015	01/07/2015	Acquisition	Damian Nusynkier; Alejandro Hoffman
Loan	50	Edelweiss Village Shopping Center	0.5%	12/11/2014	12/15/2014	Refinance	John H. Ovington; Dale J. Smith
Loan	51	Standard Bank & Trust HQ	0.5%	09/29/2014	09/29/2014	Acquisition	Peter Fazio; Shari Fazio
Loan	52	TPI Staybridge Suites Eagan	0.4%	10/24/2014	11/10/2014	Refinance	Thomas R. Torgerson
Loan	53	Holiday Inn Express Clemson	0.4%	12/09/2014	12/05/2014	Refinance	Praful Veer; Ravindra Patel
Loan	54	Cobbs Ford Village	0.4%	11/04/2014	11/05/2014	Acquisition	Michael D. Reynolds; Robin H. Reynolds
Loan	55	Lions Run Apartments	0.4%	01/23/2015	01/23/2015	Refinance	Gregory G. Hall
Loan	56	6 Paragon	0.4%	11/04/2014	10/27/2014	Acquisition	Haim Joseph
Loan	57	Port of Sale	0.4%	11/14/2014	11/14/2014	Refinance	Paul Hoffman; Joel Tranum
Loan	58	Plantation Royal Apartments	0.4%	10/23/2014	10/24/2014	Recapitalization	Jeff Baryshnik
Loan	59	Great American Self Storage	0.4%	11/13/2014	08/27/2014	Refinance	David Baron
Loan	60	Northup Commerce Center	0.4%	01/28/2015	12/23/2014	Refinance	LaVern Puddy
Loan	61	1145 Main and 115 State Office Portfolio	0.3%			Refinance	Thomas Masaschi
Property	61.01	1145 Main Street	0.2%	09/03/2014	09/03/2014
Property	61.02	115 State Street	0.1%	09/03/2014	09/03/2014
Loan	62	Arbors Apartments	0.3%	10/23/2014	10/23/2014	Recapitalization	Jeff Baryshnik
Loan	63	Fairfield Inn & Suites	0.3%	11/14/2014	11/14/2014	Acquisition	Ketan B. Vora; Robert M. Brier
Loan	64	Alexandria Landing	0.3%	11/26/2014	11/25/2014	Refinance	Christopher Daniel
Loan	65	Burleson Shopping Center	0.1%	01/05/2015	01/05/2015	Acquisition	Thomas K. Wilson; Stephen H. Fithian

COMM 2015-CCRE22

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(27)	Amount	Existing Additional Debt Description(28)(29)	Type(30)
Loan	1	26 Broadway	7.7%	Jacob Chetrit	170,000,000	120,000,000 Pari Passu Debt; 50,000,000 Mezzanine Debt	NAP
Loan	2	Wells Fargo Roanoke	1.8%	Michael Klein; EK 2013 Family Trust		None	NAP
Loan	3	Wells Fargo Atlanta	1.6%	Michael Klein; EK 2013 Family Trust		None	NAP
Loan	4	Wells Fargo Winston-Salem West End I	1.5%	Michael Klein; EK 2013 Family Trust		None	NAP
Loan	5	Wells Fargo Columbia	1.1%	Michael Klein; EK 2013 Family Trust		None	NAP
Loan	6	Wells Fargo Winston-Salem Linden	0.9%	Michael Klein; EK 2013 Family Trust		None	NAP
Loan	7	Wells Fargo Winston-Salem West End II	0.4%	Michael Klein; EK 2013 Family Trust		None	NAP
Loan	8	3 Columbus Circle	6.6%	SL Green Realty Corp.; Joseph Moinian	265,000,000	Pari Passu Debt	NAP
Loan	9	One Riverway	6.2%	Dan Levy; Raymond Levy; Goldrich Trust #1; Azrieli Group Ltd.		None	NAP
Loan	10	Marriott Burbank	5.4%	Chad Cooley; Russell Flicker; Jonathan Rosenfeld; Bernard Michael	20,000,000	Mezzanine Debt	NAP
Loan	11	100 West 57th Street	4.6%	Eli Schron; Avi Schron; Mark Schron	120,000,000	Pari Passu Debt	NAP
Loan	12	UnitedHealth Group HQ	4.0%	LCN North American Fund REIT		None	NAP
Loan	13	Soho House NYC	3.5%	Joseph Cayre	22,500,000	Mezzanine Debt	NAP
Loan	14	The Victor Waterfront Lofts	3.3%	Carl E. Dranoff	5,000,000	Mezzanine Debt	NAP
Loan	15	DoubleTree by Hilton Portland Leased Fee	3.1%	OZNJ Real Estate Opportunities, L.P.		None	NAP
Loan	16	Hotel Giraffe	3.0%	Imrich Henry Kallan		None	NAP
Loan	17	Fifield Portfolio	2.5%	Edward I. Biskind		None	NAP
Property	17.01	McKamy Lake Apartments	1.4%
Property	17.02	Creekside at Northlake	1.2%
Loan	18	Wonder Bread	2.4%	Norman Jemal		None	Mezzanine
Loan	19	TPI Hospitality Pool A	2.3%	Thomas R. Torgerson		None	NAP
Property	19.01	Homewood Suites St. Louis Park	1.3%
Property	19.02	Homewood Suites New Brighton	1.1%
Loan	20	Holiday Inn Express Manhattan Leased Fee	2.3%	Lexington Realty Trust		None	NAP
Loan	21	Patriots Park	2.0%	Hyundai Securities Co. Ltd.; Hyundai Able Investment, REIT	189,070,000	Pari Passu Debt	NAP
Loan	22	Shoppes at Paradise Isle	1.9%	Stoltz Real Estate Fund V, L.P.		None	NAP
Loan	23	One Shoreline Plaza	1.9%	Kamyar Mateen		None	NAP
Loan	24	1424 K Street Northwest	1.0%	Norman Jemal		None	Mezzanine
Loan	25	3300-3340 New York Ave	0.8%	Norman Jemal		None	Mezzanine
Loan	26	Springfield Hotels	1.6%	Carlos J. Rodriguez; Carlos Rodriguez Living Trust; Daniel Klinger; Sami Shiro		None	NAP
Property	26.01	Springfield Crowne Plaza	1.1%
Property	26.02	Springfield Holiday Inn Express	0.5%
Loan	27	Boulder Marketplace	1.5%	Leslie L. Lazar; Chris Emmanuel; Rolland L. Fitzgerald; Barbara Fitzgerald; Dennis Lazar; Marie E. Lazar		None	NAP
Loan	28	2 North Shore	1.5%	Stoltz Real Estate Fund V, L.P.		None	NAP
Loan	29	205 West Randolph	1.4%	The Farbman Family #3, LLC		None	Mezzanine
Loan	30	Edgewood Plaza	1.2%	John T. Tze		None	NAP
Loan	31	Liberty View	1.1%	Asher Roshanzamir		None	NAP
Loan	32	Town Square Plaza	1.1%	See Footnote 26		None	NAP
Loan	33	University Village FSU	1.0%	Christine S. Leoni		None	NAP
Loan	34	Sand Lake Corners	0.9%	Zaffar S. Tabani; Zaffar S. Tabani as Trustee for the 2005 ZST/TBT Descendant’s Trust - T Trust		None	NAP
Loan	35	New Mexico Portfolio	0.9%	Gerald Peters		None	NAP
Property	35.01	Santa Fe Trail Plaza	0.3%
Property	35.02	Maria’s Restaurant	0.2%
Property	35.03	Quinn Building	0.1%
Property	35.04	Chama River Brewery	0.1%

COMM 2015-CCRE22

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(27)	Amount	Existing Additional Debt Description(28)(29)	Type(30)
Property	35.05	Santa Fe Art Auction	0.1%
Loan	36	Northwoods Townhomes	0.9%	17 Pembroke Square, LLC; Philip Payne; Eric Rohm		None	NAP
Loan	37	Geneva Square	0.8%	James M. Flanagan Marital Trust, dated February 10, 1997		None	NAP
Loan	38	Commons At Fort Mill	0.8%	Johnny Carl Hawkensen		None	NAP
Loan	39	200 Clifton	0.8%	J & L Real Properties LLC		None	NAP
Loan	40	Mayfair Plaza	0.7%	Antonino J. Mandara; Augusto G. Mandara; Emil J. Branchinelli		None	NAP
Loan	41	Residence Inn Frederick	0.7%	Peter H. Plamondon, Jr.; James N. Plamondon		None	NAP
Loan	42	Pacific View Plaza	0.7%	G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich		None	Mezzanine
Loan	43	AA Universal Self Storage	0.7%	Grigor E. Atoian		None	NAP
Loan	44	Atrium I	0.7%	Asher Roshanzamir		None	NAP
Loan	45	Mooreland & Whitfield Shopping Centers	0.7%	Herbert A. Tobin		None	NAP
Property	45.01	Whitfield Shopping Center	0.4%
Property	45.02	Mooreland Shopping Center	0.3%
Loan	46	Prescott Valley Hampton Inn	0.7%	Dane Beck		None	NAP
Loan	47	TPI SpringHill Suites Rochester	0.6%	Thomas R. Torgerson		None	NAP
Loan	48	Hotel Casablanca	0.6%	Imrich Henry Kallan		None	NAP
Loan	49	Barrett Creek	0.5%	Damian Nusynkier; Alejandro Hoffman		None	NAP
Loan	50	Edelweiss Village Shopping Center	0.5%	John H. Ovington; Dale J. Smith		None	NAP
Loan	51	Standard Bank & Trust HQ	0.5%	Peter Fazio; Shari Fazio		None	NAP
Loan	52	TPI Staybridge Suites Eagan	0.4%	Thomas R. Torgerson		None	NAP
Loan	53	Holiday Inn Express Clemson	0.4%	Praful Veer; Ravindra Patel		None	NAP
Loan	54	Cobbs Ford Village	0.4%	Michael D. Reynolds; Robin H. Reynolds		None	NAP
Loan	55	Lions Run Apartments	0.4%	Gregory G. Hall		None	NAP
Loan	56	6 Paragon	0.4%	Haim Joseph		None	NAP
Loan	57	Port of Sale	0.4%	Paul Hoffman; Joel Tranum		None	NAP
Loan	58	Plantation Royal Apartments	0.4%	Jeff Baryshnik		None	NAP
Loan	59	Great American Self Storage	0.4%	David Baron		None	NAP
Loan	60	Northup Commerce Center	0.4%	LaVern Puddy		None	NAP
Loan	61	1145 Main and 115 State Office Portfolio	0.3%	Thomas Masaschi		None	NAP
Property	61.01	1145 Main Street	0.2%
Property	61.02	115 State Street	0.1%
Loan	62	Arbors Apartments	0.3%	Jeff Baryshnik		None	NAP
Loan	63	Fairfield Inn & Suites	0.3%	Ketan B. Vora; Robert M. Brier		None	NAP
Loan	64	Alexandria Landing	0.3%	Christopher Daniel		None	NAP
Loan	65	Burleson Shopping Center	0.1%	Thomas K. Wilson; Stephen H. Fithian		None	NAP

COMM 2015-CCRE22
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; Natixis—Natixis Real Estate Capital LLC or one of its affiliates; BNYM—The Bank of New York Mellon or one of its affiliates
(2)	Loan No. 1 – 26 Broadway – The Original Balance ($) and Cut-off Date Balance ($) of $100.0 million represent the non-controlling Note A-3, Note A-5 and Note A-6 of a $220.0 million whole loan evidenced by six pari passu notes.  The pari passu companion loans are the Note A-1, Note A-2 and Note A-4 with an original principal balance of $120.0 million, which are held by the COMM 2015-DC1 Mortgage Trust.
	Loan No. 8 – 3 Columbus Circle – The Original Balance ($) and Cut-off Date Balance ($) of $85.0 million represent the Note A-4 of a $350.0 million whole loan evidenced by six pari passu notes.  The pari passu companion loans are the Note A-1 in the original principal amount of $90.0 million, which is held by GACC, the Note A-2 and A-5 in the original principal amount of $100.0 million, which are being held by Citigroup, and the Note A-3 and Note A-6 in the original principal amount of $75.0 million, which are being held by Wells Fargo.
	Loan No. 11 – 100 West 57th Street – The Original Balance ($) and Cut-off Date Balance ($) of $60.0 million represents the non-controlling Note A-2 of a $180.0 million whole loan evidenced by three pari passu notes.  The pari passu companion loans are the controlling Note A-1 in the original principal amount of $80.0 million which will be held by Natixis as of the closing date and is expected to be included in a future securitization and the non-controlling Note A-3 in the original principal balance of $40.0 million, which was included in COMM 2015-DC1 (although Natixis reserved the right to reapportion the balances between or subdivide such notes).
	Loan No. 21 – Patriots Park – The Original Balance ($) and Cut-off Date Balance ($) of $26.0 million represent the Note A-3 of a $215.07 million whole loan evidenced by three pari passu notes.  The pari passu companion loans are the controlling Note A-1 in the original principal amount of $105.0 million and the non-controlling Note A-2 in the original principal balance of $84.07 million, which will be held by Natixis as of the closing date (although Natixis reserved the right to reapportion the balances between or subdivide such notes).
(3)	With respect to any Mortgaged Property securing a multi property Mortgage Loan, the amounts listed under the headings Original Balance ($) and Cut off Date Balance ($) reflect the Allocated Loan Amount related to such Mortgaged Property.
(4)	Loan No. 11 – 100 West 57th Street –  The 100 West 57th Street Mortgage Loan has an ARD feature with an anticipated repayment date of November 5, 2019, with a revised interest rate for the period from the anticipated repayment date through but excluding March 5, 2025 equal to 5.6169% and from and after March 5, 2025 through the final maturity date of April 5, 2035 equal to the greater of (i) 6.3669% and (ii) the then five-year swap spread on March 5, 2025 plus 4.0600%.
	Loan No. 15 – DoubleTree by Hilton Portland Leased Fee – The DoubleTree by Hilton Portland Leased Fee Mortgage Loan has an ARD feature with an anticipated repayment date of December 6, 2024, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of December 6, 2029 of the greater of (i) 7.1500% and (ii) 3.0000% above the swap yield on December 6, 2024.
	Loan No. 20 – Holiday Inn Express Manhattan Leased Fee – The Holiday Inn Express Manhattan Leased Fee Mortgage Loan has an ARD feature with an anticipated repayment date of January 6, 2025. From and after the anticipated repayment date through the final maturity date of January 6, 2030, all excess cash will be applied to principal repayment.
	Loan No. 21 – Patriots Park – The Patriots Park Mortgage Loan has an ARD feature with an anticipated repayment date of October 5, 2019, with a revised interest rate equal to the sum of (a) 3.5000% and (b) 2.5000% plus the greater of (i) 0.0000% and the amount by which the five-year treasury rate exceeds 3.0000%.
(5)	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 3 Columbus Circle Mortgage Loan will be 0.0025%.
(6)	Loan No. 10 – Marriott Burbank – The Marriott Burbank Mortgage Loan amortizes on a planned amortization schedule provided in this free writing prospectus. As such, the Cut-off Date Balance ($), Maturity or ARD Balance ($), Monthly Debt Service ($), Underwritten NOI DSCR and Underwritten NCF DSCR all reflect this fixed amortization schedule.  The amount of Monthly Debt Service shown in Annex A-1 was calculated using the average of principal and interest payments over the first 12 months following an initial interest only period of 36 months. Underwritten NOI DSCR and Underwritten NCF DSCR were calculated using the average monthly debt service previously stated.
(7)	Annual Debt Service ($), Monthly Debt Service ($), Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12 month period following the Cut Off Date (or, in the case of Monthly Debt Service ($), the average of such interest only payments).
(8)	“Hard” generally means each tenant is required to transfer its rent directly to the lender controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly to a lender controlled lockbox. “Soft Springing Hard” means that the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox.
(9)	“In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan documents) In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents).
(10)	Loan No. 1 – 26 Broadway – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
	Loan No. 8 – 3 Columbus Circle – 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 (SF/Units/Rooms) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
	Loan No. 11 – 100 West 57th Street – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
	Loan No. 21 – Patriots Park – 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 (SF/Units/Rooms) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
	Loan Nos. 2, 3, 4, 5, 6 and 7 – Wells Fargo Roanoke, Wells Fargo Atlanta, Wells Fargo Winston-Salem West End I, Wells Fargo Columbia, Wells Fargo Winston-Salem Linden and Wells Fargo Winston-Salem West End II – The Mortgage Loans are cross-collateralized and cross-defaulted.  As such, Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms) ($) are calculated on an aggregate basis.

	Loan Nos. 24 and 25 – 1424 K Street Northwest and 3300-3340 New York Ave – The Mortgage Loans are cross-collateralized and cross-defaulted.  As such, 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 (SF/Units/Rooms) ($) are calculated on an aggregate basis.
(11)	The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default.  Certain jurisdictions impose a statutorily longer grace period. Certain Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A 1 to this free writing prospectus.
(12)	Loan No. 17 – Fifield Portfolio – Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the “As Complete” value as of November 1, 2015. The “As Complete” appraised value assumes the remaining $3.0 million in construction costs have been completed. The Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD based on the “As-is” appraised value of $41,525,000 are 79.5% and 68.9%, respectively.
	Loan No. 25 – 3300-3340 New York Ave – The current “As-is” appraised value dated December 3, 2014 is $16,440,000, which includes an estimated value of $1,940,000 attributed to the billboard signage at the Mortgaged Property.
	Loan No. 26 – Springfield Hotels – The current “As-is” appraised value dated November 4, 2014 is $29,500,000.  The franchisee is required to complete a property improvement plan in accordance with the franchise agreement prior to December 30, 2015.  As such, the lender has reserved $11,400,000 to ensure its full implementation.  The “As Complete” appraised value dated January 1, 2016, including the completion of the property improvement plan, is $45,000,000.  The calculations of Cut-Off Date LTV Ratio and LTV Ratio at Maturity or ARD are based on the $45,000,000 value.
	Loan No. 31 – Liberty View – Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) are based on the “As Stabilized” appraised value as of January 15, 2015 based on the prospective market value subject to an extraordinary assumption.  At the time of the appraisal the prospective market value subject to an extraordinary assumption took into consideration the escrow held at closing of $500,000 for future tenant improvements and leasing commissions at the Mortgaged Property.
	Loan No. 31 – Liberty View – The current “As-is” appraised value dated December 4, 2014 is $19,535,000, which assumes (i) the ground lease will be completed and the rent start date for such lease begins in January 2016, and (ii) improvements will be completed by Republic Bank.
	Loan No. 44 – Atrium I – Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value ($) is based on the “As Stabilized” appraised value as of January 15, 2015 based on the prospective market value subject to an extraordinary assumption.  At the time of the appraisal the prospective market value subject to an extraordinary assumption took into consideration the escrow held at closing of $500,000 for future tenant improvements and leasing commissions at the Mortgaged Property.
(13)	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.
	“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge.
	“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.
	“DorYM1(x)” means may be prepaid for x payments with either defeasance or the greater of a yield maintenance charge and 1% of the amount prepaid.
	“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date.
	Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) under various circumstances, as described in this free writing prospectus. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this free writing prospectus.
	Loan No. 10 – Marriott Burbank – The borrower may release a non-income producing outparcel at any time provided REMIC requirements and other conditions in the loan documents are met.
	Loan No. 19 – TPI Hospitality Pool A – The TPI Hospitality Pool A Mortgage Loan allows for the sale of a property to an unrelated third party, after the expiration of the lockout period by partially defeasing the greater of 125% of the allocated loan amount of the Mortgaged Property, or 100% of the net sales proceeds from the released Mortgaged Property and provided, among other things, (i) the DSCR for the remaining Mortgaged Property is not less than the greater of the DSCR immediately preceding the partial release and 1.82x, (ii) the LTV for the remaining Mortgaged Property shall not exceed the lesser of the LTV immediately preceding such release and 70.0%, (iii) no event of default under the Mortgage Loan shall have occurred and be continuing and (iv) such release shall comply with REMIC requirements.
	Loan No. 24 – 1424 K Street Northwest – If the borrower obtains the release of the cross-collateralized 3300-3340 New York Ave Mortgage Loan through a full defeasance under the Mortgage Loan documents, the borrower is also required to partially defease the 1424 K Street Northwest Mortgage Loan in an amount equal to the greater of (a) 10% of the allocated loan amount of the 3300-3340 New York Ave Mortgage Loan and (b) an amount such that, after giving effect to such partial defeasance, (i) the post-defeasance DSCR for 3300-3340 New York Ave Mortgage Loan will be no less than 1.25x, (ii) the post-defeasance debt yield will be no less than 7.3% and (iii) the post-defeasance LTV will not exceed 72.4%.
	Loan No. 33 – University Village FSU – The University Village FSU Loan allows for the release of two parcels, which were excluded from the appraised value, at any time provided REMIC requirements are met and if the release occurs after July 12, 2015 (i) the LTV is less than 75.0% and (ii) the DSCR is not less than 1.25x.
	Loan No. 45 – Mooreland & Whitfield Shopping Centers – The Mooreland & Whitfield Shopping Centers Loan allows for the release of the Mooreland Shopping Center Mortgaged Property via a bona fide, arm’s length cash sale provided, among other things, (i) an executed copy of the contract for the purchase and sale of the Mooreland Shopping Center Mortgaged Property is delivered, (ii) the Release Amount is the greater of (a) 100% of Net Sale Proceeds and (b) 125% of the Allocated Loan Amount for the Mooreland Shopping Center Mortgaged Property plus all other amounts as specified in the loan documents for the partial release, (iii) DSCR is greater than 1.30x and (iv) LTV is less than 70.0%.
	Loan No. 61 – 1145 Main and 115 State Office Portfolio – The 1145 Main and 115 State Office Portfolio Mortgage Loan allows for the sale of a property to an unrelated third party, after the expiration of the lockout period and accompanied by a prepayment fee applicable only prior to December 6, 2024, equal to the greater of 125% of the allocated loan amount attributed to the Mortgaged Property equal to 100% of the net sales proceeds from the released Mortgaged Property, and provided, among other things, (i) the DSCR for the remaining Mortgaged Property is not less than the greater of the DSCR immediately preceding the partial release and 2.02x, (ii) the LTV for the remaining Mortgaged Property shall not exceed the lesser of the LTV immediately preceding such release and 64.3%, (iii) no event of default under the Mortgage Loan shall have occurred and be continuing and (iv) such release shall comply with REMIC requirements.
	Loan No. 8 – 3 Columbus Circle - The lockout period will be at least 24 payment dates beginning with and including the first payment date of April 6, 2015. Defeasance of the full $350.0 million 3 Columbus Circle 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) March 6, 2018. For the purposes of this free writing prospectus, the assumed lockout period of 24 months is based on the expected COMM 2015-CCRE22 securitization closing date in March 2015. The actual lockout period may be longer.

	Loan No. 11 – 100 West 57th Street – The lockout period will be at least 28 payment dates beginning with and including the first payment date of December 5, 2014. Defeasance of the full or a portion of the $180.0 million 100 West 57th Street Mortgage 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) November 5, 2018. For the purposes of this free writing prospectus, the assumed lockout period of 28 months is based on the expected COMM 2015-CCRE22 securitization closing date in March 2015. The actual lockout period may be longer.
(14)	Loan No. 11 – 100 West 57th Street – The collateral for the 100 West 57th Street Mortgage Loan consists of the borrower’s fee simple interest in the 100 West 57th Street Mortgaged Property. Neither the tenant’s leasehold interest nor the improvements are part of the collateral.
	Loan No. 15 – DoubleTree by Hilton Portland Leased Fee – The collateral for the DoubleTree by Hilton Portland Leased Fee Mortgage Loan consists of the borrower’s fee interest in the DoubleTree by Hilton Portland Leased Fee Mortgaged Property. Neither the tenant’s leasehold interest nor the improvements are part of the collateral.
	Loan No. 20 – Holiday Inn Express Manhattan Leased Fee – The collateral for the Holiday Inn Express Manhattan Leased Fee Mortgage Loan consists of the borrower’s fee interest in the Holiday Inn Express Manhattan Leased Fee Mortgaged Property. Neither the tenant’s leasehold interest nor the improvements are part of the collateral.
(15)	Loan No. 1 – 26 Broadway – The collateral for the 26 Broadway Mortgaged Loan consists of both the borrower’s fee and leasehold interest in the 26 Broadway Mortgaged Property. The borrower under the 26 Broadway Mortgage Loan holds the lessor’s and lessee’s interest under each ground lease and sublease.
	Loan No. 14 – The Victor Waterfront Lofts – The collateral for The Victor Waterfront Lofts Mortgage Loan consists of both the fee and leasehold interests in The Victor Waterfront Lofts Mortgaged Property. The co-borrowers under The Victor Waterfront Lofts Mortgage Loan consist of both the fee owner and the holder of the leasehold interest.
(16)	The following Mortgaged Properties consist, in whole or in part, of the respective borrowers’ interest in one or more ground leases, space leases, air rights leases or similar leasehold interests:
	Loan No. 14 – The Victor Waterfront Lofts – The Victor Waterfront Lofts Mortgaged Property is subject to a ground lease with an expiration date of October 17, 2052 and no extension options.  The annual ground rent for the duration of the ground lease term is $1,333,333.
	Loan No. 19 – TPI Hospitality Pool A – The TPI Hospitality Pool A Mortgaged Properties are subject to one ground lease with an initial term which continues through June 1, 2037.  The borrower has the option to extend the lease for two additional periods of 29 years. Base rent is $155,000 annually, payable in monthly installments of $12,917. Beginning January 1, 2022, base rent will increase every five years by an amount equal to the amount that would be in effect if the base rent had increased by an annual rate of 2.5% each of the four preceding years. Also, the borrower has a purchase option for the fee interest under the ground lease (and the ground lessor has a put option) that is triggered by the payoff of the existing fee mortgage on the Mortgaged Property (and termination of the related lien). The borrower is obligated under the loan agreement to exercise such option at such time and $2,000,000 was deposited in a reserve at closing for the acquisition.
	Loan No. 19.01 – Homewood Suites St. Louis Park – The land is currently subject to a long term ground lease that has a maturity date of June 1, 2037. The current ground lease has fixed annual payments of $155,000 which increases 10.4% every five years beginning January 1, 2022. The ground lease has two 29-year extension options with 12 months’ notice.
	Loan No. 48 – Hotel Casablanca – The Hotel Casablanca Mortgaged Property is subject to a ground lease with an expiration date of October 14, 2030 and one 14 year extension option.  The current annual ground rent is $146,853 and will increase to $176,348 on October 15, 2015. Commencing on October 15, 2016 and each year thereafter, the annual ground rent will increase by approximately 5.0% each year.
	Loan No. 57 – Port of Sale – The Port of Sale Mortgaged Property is subject to a ground lease with an expiration date of March 16, 2035 and one 10 year extension option.  The current annual ground rent is $493,361.
	Loan No. 59 – Great American Self Storage – The Great American Self Storage Mortgaged Property is subject to a ground lease with an expiration date of November 1, 2039 and three five year extension options.  The annual ground rent from June 1, 2015 through May 1, 2020 is $158,101. Commencing on May 2, 2020, the annual ground rent will increase by approximately 12.5% every five years.
(17)	The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates:
	Loan No. 8 – 3 Columbus Circle – The 2nd Largest Tenant, Emerge212, which is a wholly-owned subsidiary of the sponsor, leases 10.9% of the net rentable area at the Mortgaged Property.
	Loan No. 25 – 3300-3340 New York Ave – The 2nd Largest Tenant, Douglas Development, which is an affiliate of the borrower, leases 22.2% of the net rentable area at the Mortgaged Property.
(18)	The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a 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. 1 – 26 Broadway - the Largest Tenant, NYC Department of Education, has the right to terminate 181,659 sq. ft. at any time on or after January 26, 2029 with 15 months’ prior notice and the remaining 106,431 sq. ft. of its space at any time on or after March 14, 2031 with 12 months’ prior notice.
	Loan Nos. 2, 3, 4, 5, 6 and 7 – Wells Fargo Roanoke, Wells Fargo Atlanta, Wells Fargo Winston-Salem West End I, Wells Fargo Columbia, Wells Fargo Winston-Salem Linden and Wells Fargo Winston-Salem West End II – The Largest Tenant, Wells Fargo Bank, N.A. (“Wells Fargo”) has the right to terminate its lease during the initial term (through September 30, 2024), upon nine months prior notice with respect to all or a portion of the leases premises. Pursuant to the terms of the master agreement, Wells Fargo is able to terminate space leases, or portions of the leased premises thereof, without payment of any termination fee for a certain amount of rentable square footage (across the entire 7.6 million sq. ft. portfolio) (“Available Termination Rights Area”), which square footage amounts increase over the initial term of the space leases. Based on information from the tenant, the current Available Termination Rights Area is 507 rentable square feet (“RSF”). On October 1, 2017 that amount is scheduled to increase by an additional 234,336 RSF with no currently scheduled additional increases thereafter.
	Wells Fargo is permitted to terminate individual leases or portions thereof in excess of the Available Termination Rights Area at any time subject to payment of a termination fee equal to the net present value of the annual base rent that would have been payable for the balance of the initial term with respect to the area at the property being terminated with such net present value to be determined as of the day immediately following the termination date, using a discount rate equal to the prime rate (the “WF Termination Fee”). The WF Termination Fee is payable to National Financial Realty East Coast Portfolio I, LLC (“NFR”), pursuant to the master agreement, however in connection with the acquisition of the portfolio, NFR executed an assignment of termination payment agreement and agreed to transfer to each applicable borrower any WF Termination Fee received from Wells Fargo under any applicable lease so terminated.
	In addition, Oaktree Real Estate Opportunities Fund VI, L.P. (“Oaktree”), an affiliate of NFR, provided each borrower with a termination protection agreement pursuant to which Oaktree agreed that upon the termination of space by Wells Fargo under its lease of a portion of the mortgaged properties and if Wells Fargo utilizes Available Termination Rights Area requiring no WF Termination Fee, Oaktree will either (a) make a payment to the affected borrower in the amount of the WF Termination Fee which would have otherwise been owed if Available Termination Rights Area were not utilized or (b) enter into (or have an affiliate enter into) a lease with such borrower for the space so terminated by Wells Fargo at the applicable mortgaged property.
	Loan No. 9 – One Riverway – The Largest Tenant, Texas Capital Bank, has the one-time right to terminate its lease on May 1, 2019 with 20 months’ written notice and payment of termination fees of approximately $1.2 million. The 4th Largest Tenant, Thompson Coe Cousins, has the one-time right to terminate its lease on February 1, 2021 with payment of termination fees of approximately $640,000.

	Loan No. 18 – Wonder Bread – The 3rd Largest Tenant, iStrategyLabs, has the right to terminate its lease effective January 31, 2022 with twelve months’ notice and payment of a termination fee equal to $978,467 for a cancellation of the lease or $58.51 PSF for a cancellation of a portion of the premises, plus any unamortized costs with respect to the first offer space.
	Loan No. 21 – Patriots Park – The Largest Tenant, United States of America, has the right to terminate its lease if the sponsor discloses the identity of any government agency occupying the premises, other than the United States of America, to a third party, unless specifically authorized by a contracting officer representing the United States of America.
	Loan No. 21 – Patriots Park – The Largest Tenant, United States of America, occupies approximately 97.5% of the NRA under long-term 20-year leases expiring on September 30, 2032 (72.3% of the NRA) and March 6, 2033 (25.2% of the NRA). Both leases do not include appropriations clauses.
	Loan No. 23 – One Shoreline Plaza – The 5th Largest Tenant, Merrill Lynch Pierce Fenner, has the right to terminate its lease effective as of October 31, 2015, with nine months’ written notice and payment of a termination fee.
	Loan No. 24 – 1424 K Street Northwest – The 2nd Largest Tenant, Browser Media, LLC, has a one-time right to terminate its lease in March 2020 upon nine months prior notice, subject to termination fees equal to unamortized costs plus 8% interest. The 4th Largest Tenant, Habitat For Humanity Int’l, Inc., has a one-time the right to terminate its lease in May 2016 upon 12 months prior notice, subject to termination fees equal to all unamortized costs plus 8% interest.  The 5th Largest Tenant, Ebert & Baumann Consulting, has a one-time right to terminate its lease in October 2018 upon 12 months prior notice, subject to termination fees equal to all unamortized costs plus 8% interest.
	Loan No. 25 – 3300-3340 New York Ave – The Largest Tenant, Citelum DC, LLC, has the right to terminate its lease in December 2018.  The 3rd Largest Tenant, Novitex Enterprise Solutions (formally Pitney Bowes), has the right to terminate its lease upon the termination of its government contract.
	Loan No. 29 – 205 West Randolph – The 3rd Largest Tenant, Health and Disability Advocate, has the right to terminate its lease on November 1, 2020 with 12 months’ written notice. The 4th Largest Tenant, Corp. for Supportive Housing, has the right to terminate its lease on August 31, 2017 with six months’ written notice and payment of a termination fee.
	Loan No. 30 – Edgewood Plaza – The Largest Tenant, The Fresh Market, Inc., has the right to terminate its lease if the landlord rejects two consecutive requests by the tenant to assign the lease or sublease the premises for permissible reasons under Section 25.
	Loan No. 31 – Liberty View – The Largest Tenant, Montgomery McCracken, has the right to terminate its lease in March 2017 upon 12 months prior notice, subject to termination fees equal to (i) two months’ rent, and (ii) unamortized tenant improvement and leasing commissions costs incurred by landlord in connection with the tenant’s most recent expansion.
	Loan No. 32 – Town Square Plaza – The 2nd Largest Tenant, Michaels Stores, Inc., has the right to terminate its lease at any time with 90 days prior notice, but not between October 1 and January 31 of any given year. The three largest tenants, Big Lots Stores, Inc., Michaels Stores, Inc. and PetSmart, Inc., each have the right to pay percentage rent or terminate its lease subject to certain co-tenancy provisions with respect to nationally recognized retail tenants occupying over 20,000 sq. ft. as anchor tenants.
	Loan No. 33 – University Village FSU – The 3rd Largest Tenant, Bill’s Book Store, has a one-time right to terminate its lease effective April 30, 2018 with prior written notice no later than November 1, 2017.
	Loan No. 39 – 200 Clifton – The 3rd Largest Tenant, Silk City Baking, has a one-time right to terminate its lease effective May 31, 2018 with twelve months’ notice.
	Loan No. 40 – Mayfair Plaza – The 2nd Largest Tenant, Sleepy’s, LLC, has the right to terminate its lease effective February 28, 2021 provided, among other things, (i) total gross sales during the August 1, 2019 through July 31, 2020 period does not exceed $170 PSF and (ii) the tenant provides notice on or before September 1, 2020.
	Loan No. 44 – Atrium I – The Largest Tenant, Altegra Health, Inc, has the right to terminate its lease in April 2017 upon nine months prior notice.  The 3rd Largest Tenant, New York Life Insurance, has the right to terminate its lease in February 2018 or February 2020 upon nine months prior notice, subject to termination fees equal to landlord work, brokerage commissions, free rent and, with respect to a termination in February 2018, four months’ rent, and with respect to a termination in February 2020, three months’ rent. The 4th Largest Tenant, Marsh & McLennan Agency, has the right to terminate its lease in March 2018 upon at least 24 (but no less than 18) months prior notice, subject to termination fees equal to (i) one month’s rent with respect to a termination upon 24 months notice or (ii) half of certain unamortized tenant improvement costs at an interest rate of 8.0% with respect to a termination upon less than 24 months notice (but no less than 18 months notice). The 5th Largest Tenant, Ameriprise Holdings, has the right to terminate its lease in June 2017 or June 2019 upon nine months prior notice, subject to termination fees equal to the unamortized costs at an interest rate of 8.0% of (i) certain brokerage commissions and attorneys’ fees and (ii) the total cost incurred by the landlord for certain improvements with respect to the premises.
	Loan No. 45 – Mooreland & Whitfield Shopping Centers – The Largest Tenant at the Mooreland Shopping Center Mortgaged Property, Burkes Outlet Store, may terminate its lease if sales between October 31, 2016 and November 1, 2017 are less than $1.8 million at any time after February 1, 2017 and prior to January 31, 2018 with 90 days written notice. The 2nd Largest Tenant at the Mooreland Shopping Center Mortgaged Property, Specialty Retailers, Inc, has a one-time right to terminate its lease within 90 days following January 31, 2016 with 60 days prior written notice. The 4th Largest Tenant at the Mooreland Shopping Center Mortgaged Property, Family Dollar Stores, may terminate its lease effect on April 1st of any year in which the tenant’s gross sales are less than $250,000 with 60 days prior notice, among other things.
	Loan No. 50 – Edelweiss Village Shopping Center – The 4th Largest Tenant, Shoe Show, has the right to terminate its lease with 30 days written notice if gross sales are less than $800,000 ($170 PSF) for any twelve consecutive months. The 5th Largest Tenant, Rue 21, has the right to terminate its lease with 120 days’ notice if the tenant does not achieve sales of at least $850,000 ($183 PSF) during the third full lease year. The five largest tenants, Dollar Tree, Dress Barn, Pet Supplies Plus, Shoe Show and Rue 21, each have the right to pay percentage rent or terminate its lease subject to certain co-tenancy clauses with respect to Wal-Mart or Lowe’s as anchor tenants.
	Loan No. 54 – Cobbs Ford Village – The 3rd Largest Tenant, Bama Fever/Tiger, has the right to terminate its lease if Alabama University or Auburn University receive the NCAA “death penalty,” by giving notice within 10 days of the penalty being announced and paying the unamortized portion of the construction allowance, the unamortized portion of broker commissions paid to the tenant’s broker ($9,315), and the amount expended by the landlord in excess of standard vanilla work ($6,000). The 5th Largest Tenant, Starbucks, has the right to terminate its lease on the last day of the 72nd full calendar month of the initial lease term if, during the period between the first day of the 56th full calendar month and the last day of the 68th full calendar month of the lease term, annualized sales are less than $700,000. The tenant must give four months’ notice and pay an early termination fee consisting of the then-unamortized portion of the broker’s commission the landlord paid to the tenant’s broker and the then-unamortized portion of the tenant improvement allowance.
	Loan No. 56 – 6 Paragon – The 2nd Largest Tenant, Freehold Elite Gymnastics, has the right to terminate its lease from and after June 5, 2019 with six months prior written notice, subject to a termination fee equal to two years of the then current base rent.
	Loan No. 65 – Burleson Shopping Center – The Largest Tenant, Shoe Show, Inc. has the right to terminate its lease if gross sales are less than $650,000 for the periods of September 1, 2015 through August 31, 2016, or September 1, 2016 through August 31, 2017, or September 1, 2017 through August 31, 2018. The tenant has the right to terminate within 60 days after the end of the applicable period with 60 days notice. If the tenant executes a termination option on September 1, 2016, the tenant is required to pay a termination fee of $10,000.
(19)	The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
	Loan No. 37 – Geneva Square – The 2nd Largest Tenant, Fresh Brands, now known as Piggly Wiggly Midwest, LLC, is currently subleasing 50,510 sq. ft. to Stinebrink’s Lake Geneva Foods LLC (“Stinebrink’s”) through the end of the Fresh Brands lease term, which is October 31, 2018. Stinebrink’s operates the Piggly Wiggly store at the Geneva Square Property.
	Loan No. 42 – Pacific View Plaza – The 2nd Largest Tenant, AP Technology, LLC, is currently subleasing 2.1% of the net rentable area to Torrey Pines Research through June 2015.

(20)	The following major tenants shown on Annex A-1 have abated or free rent:
	Loan No. 1 – 26 Broadway - The 2nd Largest Tenant, Juvenile Diabetes Research Foundation, is entitled to a rent credit of $444,026, a portion of which was applied as a rent credit in January 2015 and the rest will be applied in January 2016.  The full rent credit amount was escrowed at origination.
	Loan No. 8 – 3 Columbus Circle – The 5th Largest Tenant, Versace, has four months of free rent outstanding, through July 2015, for which $497,980 was reserved by lender.
	Loan No. 18 - Wonder Bread – The 3rd Largest Tenant, iStrategyLabs, has free rent remaining until August 31, 2015. Reserves in the amount of $585,235 were established on the closing date of the Mortgage Loan, which amount covers the base rent due during each free rent period.
	Loan No. 29 – 205 West Randolph – The 3rd Largest Tenant, Health And Disability Advocate, has eight months of free rent related to its space, the occupancy of which commenced in January 2013. Reserves in the amount of $89,306 were established on the closing date of the Mortgage Loan, which covers the base rent during each free rent period. The 4th Largest Tenant, Corp. for Supportive Housing, has one month of free rent related to its space, the occupancy of which commenced in April 2008. Reserves in the amount of $8,155 were established on the closing date of the Mortgage Loan, which covers the base rent during the free rent period.
	Loan No. 30 – Edgewood Plaza – The 4th Largest Tenant, Palo Alto Bagels LLC, has two months of free rent remaining until January 31, 2015. The 5th Largest Tenant, Rapture Nails, has five months of free rent remaining until April 30, 2015. Reserves in the amount of $145,184 were established on the closing date of the Mortgage Loan, which amount covers the base rent due during each free rent period.
	Loan No. 42 – Pacific View Plaza – The 2nd Largest Tenant, AP Technology, LLC, has one month of free rent related to its new lease term, which will commence in July 2015. Reserves in the amount of $23,751 were established on the closing date of the Mortgage Loan, which covers the base rent during the free rent period. The 4th Largest Tenant, Infocore, Inc., has three months of free rent related to its new lease term, the occupancy of which commenced in October 2014. Reserves in the amount of $23,003 were established on the closing date of the Mortgage Loan, which covers base rent during the free rent period.
(21)	The tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cut off date of the securitization.
	Loan No. 1 – 26 Broadway – The 4th Largest Tenant, New York Film Academy’s lease commenced January 15, 2015 but the tenant has not yet taken occupancy of its space and is expected to take possession in mid-2015. The lender reserved any free or abated rent in addition to tenant improvements and leasing costs associated with the New York Film Academy lease.
	Loan No. 30 – Edgewood Plaza – The 5th Largest Tenant, Rapture Nails, is not yet in occupancy of its space and is scheduled to open at the end of March 2015. Rapture Nails will begin paying rent upon the opening of the store.
(22)	All upfront reserve balances reflect the upfront reserve amount at Mortgage Loan origination. The current balance may be less than the amount shown.
	Loan No. 17 – Fifield Portfolio – The Fifield Portfolio Mortgage Loan was structured with a Capital Expenditure Holdback Reserve of $2,295,206. At closing, an initial $750,000 from the Capital Expenditure Holdback Reserve will be disbursed to the borrower provided the funds are used for the completion of the capital expenditures listed on the budget attached as a schedule to the loan agreement. The remaining funds from the Capital Expenditure Holdback Reserve will be released as needed (no more than once per month in increments of at least $10,000) at such time the Fifield Portfolio Mortgaged Properties have achieved a combined debt yield of at least 8.0% as of any calendar month, otherwise such balance will be held as cash collateral for the Mortgage Loan.
	Loan No. 24 – 1424 K Street Northwest – The 1424 K Street Northwest Mortgage Loan was structured with a lease buyout reserve and tenant cash trap reserve.  The borrower shall be permitted to (i) buyout a lease prior to its stated expiration date or (ii) accept a buyout of a lease by a tenant not exercising a lease termination right, in each case, so long as no event of default shall have occurred and be continuing and each of the following conditions shall be satisfied by the borrower (collectively, the “Lease Buyout Conditions”): (i) the borrower provides the lender 60 days notice of such buyout, (ii) the borrower shall deposit the related lease buyout deposit amount with the lender 30 days prior to such buyout, (iii) the borrower shall deliver to lender any documentation related to the buyout in a form and substance acceptable to the lender no later than 60 days prior to such buyout and (iv) the premises granted under the related lease, together with the premises granted under all other leases previously subject to a buyout shall not in the aggregate exceed twenty percent (20%) of the rentable square footage at the Mortgaged Property.  All excess cashflow shall be collected by the lender and held as additional security upon the occurrence and during the continuance of a lease buyout.  The lender shall disburse tenant cash trap reserve funds to the borrower for qualified leasing expenses in connection with a buyout replacement lease upon the receipt of evidence satisfactory to the lender that such expenses funded by such disbursement were completed in a good and workmanlike manner in accordance with applicable law, accompanied by evidence that the Mortgaged Property is free from all liens related to such work.  The tenant cash trap reserve funds shall be returned to the borrower upon the termination of a lease buyout trap period so long as no event of default has occurred and is continuing and no other trigger period is in effect.
	Loan No. 31 – Liberty View – In connection with the Republic Bank parcel, the borrower was required to deposit $1.3 million with the lender at closing and, following the occurrence of a Republic Bank parcel lease trigger event, pay additional amounts monthly (beginning in April 2015) until such amounts aggregate to $500,000.  If at any time such additional amounts aggregate to $500,000, such additional amounts shall be released to the borrower if the lender receives evidence that $500,000 has been deposited by the borrower with the title company for release to the seller in accordance with the loan agreement.  Upon the lender’s satisfaction that the borrower complies with conditions with respect to leasing the Republic Bank parcel and related debt yield conditions, such amounts held on deposit with the lender shall be released to the borrower.  If the borrower fails to satisfy the related conditions for releasing such funds, the lender shall either: (i) continue to hold such reserve funds as additional security for the debt; (ii) if no event of default exists and debt yield is at least 11.0%, at the borrower’s election the lender shall allocate such reserve amounts to the leasing reserve subaccount; or (iii) if no event of default exists, the borrower may request that the lender apply such reserve amounts to payment of the debt and borrower shall pay a yield maintenance premium applicable to such prepayment.
(23)	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. 10 – Marriott Burbank – The FF&E reserve monthly deposit at closing and until December 11, 2016 was the greater of (i) 4.0% of the second preceding month’s property rent, (ii) any amount required under the management agreement and (iii) any amount required under the franchise agreement for FF&E work. Beginning on December 11, 2016, the monthly deposit’s will increase to the greater of (i) 5.0% of the second preceding month’s property’s rent, (ii) any amount required under the management agreement and (iii) any amount required under the franchise agreement for FF&E work.
	Loan No. 18 – Wonder Bread – Commencing on December 5, 2019, the borrower will be required to make monthly deposits of $10,267 into the TI/LC reserve.
	Loan No. 26 – Springfield Hotels – Commencing on January 6, 2017, the borrower will be required to make monthly deposits equal to 1/12 of 4.0% of the prior year’s annual gross revenue into the FF&E reserve account.
	Loan No. 27 – Boulder Marketplace – The rollover reserve monthly deposit at closing was $5,015 and follows the following schedule over the loan term:
	Monthly through October 6, 2021 - $5,015
	Monthly through October 6, 2022 - $10,030
	Monthly through March 6, 2025 - $5,015
	Loan No. 33 – University Village FSU – The rollover reserve monthly deposit at closing was $9,340. If at any time occupancy is less than 85.0%, the rollover reserve monthly deposit will increase to $12,454.
	Loan No. 39 – 200 Clifton – The on-going monthly capex payment of $1,806 will resume after the capex reserve drops below $36,116. The on-going monthly TI/LC payments of $4,816 will resume after the TI/LC reserve drops below $57,785.

	Loan No. 40 – Mayfair Plaza – The monthly deposits for the Pollo Campero 2017 Rollover Reserve, T-Mobile 2017 Rollover Reserve and Starbucks 2017 Rollover Reserve represent the required monthly deposits through and including August 6, 2017.
	Loan No. 46 – Prescott Valley Hampton Inn – Monthly payments to the FF&E reserve shall be 1/12 of 2.0% of the prior year’s gross revenue through and including February 6, 2016.  The monthly payments will increase to 1/12 of 3.0% of the prior year’s gross revenue through and including February 6, 2017.  After February 6, 2017 and thereafter such payments will increase to 1/12 of 4.0% of the prior year’s gross revenue.
	Loan No. 49 – Barrett Creek – A cash sweep into the TI/LC reserve account will commence upon Buffalo Wild Wings (i) failing to exercise an option to extend its lease prior to the earlier of (a) the date which is six months prior to the expiration of the Buffalo Wild Wings Lease and (b) the expiration of the period in which it maintains the right to extend its lease, (ii) giving notice of its intention to terminate its lease or (iii) “going dark”.
	Loan No. 65 – Burleson Shopping Center – A cash trap into the TI/LC reserve account will commence upon (i) the failure of Shoe Show, Inc., the Largest Tenant, to deliver annual gross sales figures which are greater than $650,000 for the year ending twelve months prior to the date which triggers Shoe Show’s rights of termination, vacation or ceasing of operations as a result of not reaching such threshold of gross sales or (ii) Wal-Mart Stores Inc., which operates its business at a retail shopping center in the immediate vicinity of the Mortgaged Property, ceases operations.
(24)	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. 45 – Mooreland & Whitfield Shopping Centers – The borrower has the one-time right to replace the cash on deposit on the Kmart Occupancy Reserve Account with a letter of credit. The borrower may avoid the commencement of a cash management period by depositing cash or letter of credit in an amount equal to (i) the DSCR Reserve Deposit as determined in the loan documents if the cash management period is caused by a DSCR less than 1.20x or (ii) the LT Reserve Deposit as determined in the loan documents if the cash management period is caused by a Lease Trigger Period as determined in the loan documents.
	Loan No. 53 – Holiday Inn Express Clemson – To avoid commencement of a cash trap in connection to the payment date approximately 36 months prior to the expiration of the franchise agreement, the borrower may deposit cash or a letter of credit as determined in the loan documents.
(25)	Loan No. 58 – Plantation Royal Apartments – A Phase II report was completed on November 19, 2014 and recommended no further investigation be taken at this time.
(26)	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 free writing prospectus.

Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance ($)	% of Initial Outstanding Pool Balance	Maximum Policy Amount	Premium Paid in Full
15	DoubleTree by Hilton Portland Leased Fee	$40,500,000	3.1%	$3,000,000	Yes
21	Patriots Park	$26,000,000	2.0%	$15,000,000	Yes
35	New Mexico Portfolio(1)	$11,468,400	0.9%	$3,000,000	Yes
44	Atrium I	$9,050,000	0.7%	$5,000,000	Yes
45	Mooreland & Whitfield Shopping Centers(2)	$9,000,000	0.7%	$2,000,000	Yes

(1) The environmental policy for the New Mexico Portfolio is for the Maria’s Restaurant Mortgaged Property and Quinn Building Mortgaged Property.

(2) The environmental policy for the Mooreland & Whitfield Shopping Centers is for the Mooreland Shopping Center Mortgaged Property.

(27)

Loan No. 32 – Town Square Plaza – The Sponsor and Guarantor for the Town Square Plaza Mortgage Loan are J. Samuel Harwit Z”L and Manya Harwit-Aviv Chartiable Trust; Trust U/W of Jerry Klaristenfeld; Alisa Klaristenfeld; Estelle Nora Harwit Amrani 2003 Irrevocable Family Trust; Steven Harwit 2004 Irrevocable Family Trust; The Elias, Genevieve and Georgianna Atol Charitable Trust; Monica Lester Administrative Trust; Paul Lester Trust established by Monica Lester U/I/D May 30, 2008

(28)

Summary of Existing Pari Passu Debt

Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance	% of Initial Outstanding Pool Balance	Companion Loan Cut-off Date Balance	Loan Combination Cut-off Date Balance	Loan Combination U/W NCF DSCR	Loan Combination Cut-Off Date LTV Ratio	Loan Combination Cut-Off Date U/W NOI Debt Yield
1	26 Broadway	$100,000,000	7.7%	$120,000,000	$220,000,000	1.59x	59.5%	7.4%
8	3 Columbus Circle	$85,000,000	6.6%	$265,000,000	$350,000,000	2.30x	50.0%	8.8%
11	100 West 57th Street	$60,000,000	4.6%	$120,000,000	$180,000,000	1.00x	60.0%	2.3%
21	Patriots Park	$26,000,000	2.0%	$189,070,000	$215,070,000	2.19x	66.8%	8.2%

(29) Summary of Existing Mezzanine Debt

Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance	% of Initial Outstanding Pool Balance	Mezzanine Debt Cut-off Date Balance	Annual Interest Rate on Mezzanine Loan	Mezzanine Loan Maturity Date	Intercreditor Agreement	Total Debt Cut-Off Date LTV Ratio	Total Debt U/W NCF DSCR	Total Debt U/W OI Debt Yield
1	26 Broadway(1)	$100,000,000	7.7%	$50,000,000	8.2500%	1/9/2022	Yes	73.0%	1.11x	6.0%
10	Marriott Burbank(2)	$70,000,000	5.4%	$20,000,000	10.4000%	1/6/2020	Yes	77.5%	1.23x	10.1%
13	Soho House NYC(3)	$45,000,000	3.5%	$22,500,000	9.0000%	2/6/2025	Yes	96.4%	1.00x	5.5%
14	The Victor Waterfront Lofts	$42,750,000	3.3%	$5,000,000	10.5000%	3/6/2025	Yes	83.3%	1.13x	7.6%

(1) With respect to the 26 Broadway Mortgage Loan, LTV, DSCR and debt yield calculations include the related pari passu companion loans. $46,000,000 has been funded by the mezzanine lender.  The mezzanine loan documents provide for an advance of up to $4,000,000 on or prior to June 9, 2016, provided there is no event of default under the mezzanine loan documents.

(2) With respect to Marriott Burbank Mortgage Loan, representing approximately 5.4% of the Initial Outstanding Pool Balance, following an initial interest only period of 36 months, the Mortgage Loan amortizes based on a non-standard amortization.

(3) The Soho House NYC mezzanine loan accrues interest at a base rate of 9.0000% provided that only 3.0000% will be due on a current basis and if the net cash flow is not sufficient to pay the full interest due, the remaining interest will be deferred. Notwithstanding the foregoing, the mezzanine borrower is required to make monthly payments based on 3.0000% interest rate regardless of whether net cash flow is sufficient to pay such amount.

(30) Summary of Permitted Future Mezzanine Indebtedness

Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance	% of Initial Outstanding Pool Balance	Intercreditor Agreement	Combined Minimum DSCR	Combined Maximum LTV	Combined Debt Yield
18	Wonder Bread	$30,700,000	2.4%	Yes	1.10x	80.0%	NAP
24	1424 K Street Northwest	$13,325,000	1.0%	Yes	1.20x	75.0%	8.0%
25	3300-3340 New York Ave	$10,219,776	0.8%	Yes	1.20x	70.0%	9.0%
29	205 West Randolph	$18,700,000	1.4%	Yes	1.30x	75.0%	8.0%
42	Pacific View Plaza	$9,100,000	0.7%	Yes	1.30x	70.0%	8.0%