Unassociated Document

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-172143-04


	COMM 2012-CCRE1 The Information contained herein (the “Information”) forms part of the transaction Free Writing Prospectus relating to the COMM 2012-CCRE1 Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series COMM 2012-CCRE1 (the “Offering Document”). The Information supersedes any such information previously delivered. The Information should be reviewed only in conjunction with the entire Offering Document. All of the Information is subject to the same limitations and qualifications contained in the Offering Document. The Information 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 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. The privately offered securities described in the Offering Document as to which the Information relates have not been and will not be registered under the United States Securities Act of 1933, as amended. This material should be not construed as an effort to sell or the solicitation of any offer to buy any security in any jurisdiction where such offer of solicitation would be illegal. For investor in publicly offered securities as to which the Information relates: The depositor has filed a registration statement (including the prospectus) with the SEC (SEC File No. 333-172143) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by email to prospectus.cpdg@db.com.

COMM 2012-CCRE1

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

			% of		Mortgage	Mortgage		Cut-off		General	Detailed			Interest	Original
			Initial Pool	# of	Loan	Loan	Original	Date	Maturity	Property	Property	Interest	Administrative	Accrual	Term to
Property Flag	ID	Property Name	Balance	Properties	Originator	Seller	Balance($)	Balance($)	or ARD Balance($)	Type	Type	Rate	Fee Rate	Basis	Maturity or ARD
Loan		Crossgates Mall		1	GACC	GACC	120,000,000	120,000,000	99,924,748	Retail	Super Regional Mall	5.3980%		Actual/360	120
Loan		RiverTown Crossings Mall		1	CF	CCRE	56,000,000	55,312,057	46,743,784	Retail	Super Regional Mall	5.1883%		Actual/360	120
Loan		Creekside Plaza		1	GACC	GACC	55,000,000	55,000,000	50,679,055	Office	Suburban	4.9400%		Actual/360	120
Loan		Tek Park Business Center		1	GACC	GACC	45,000,000	44,956,137	42,156,644	Office	Data Center	6.1100%		Actual/360	60
Loan		Westgate Shopping Center		1	CCRE	CCRE	40,372,750	40,372,750	40,372,750	Retail	Anchored	4.9355%		Actual/360	120
Loan		Bradley Arlington		1	CCRE	CCRE	40,000,000	40,000,000	35,228,942	Mixed Use	Office/Retail	5.7250%		Actual/360	120
Loan		New Hope Commons		1	CCRE	CCRE	35,000,000	34,919,760	28,728,527	Retail	Anchored	4.9495%		Actual/360	120
Loan		10912 & 10950 Washington Boulevard		1	CCRE	CCRE	30,000,000	29,936,320	24,917,234	Office	Suburban	5.3160%		Actual/360	120
Loan		Crossroads Towne Center		1	CCRE	CCRE	29,500,000	29,500,000	24,962,886	Retail	Anchored	5.9245%		Actual/360	120
Loan		U-Haul Portfolio SAC 23		11	GACC	GACC	26,590,000	26,563,777	22,581,327	Self Storage	Self Storage	6.0490%		Actual/360	120
Property		U-Haul Center Addison		1	GACC	GACC	5,706,816	5,701,188		Self Storage	Self Storage
Property		U-Haul Bricktown		1	GACC	GACC	3,135,613	3,132,521		Self Storage	Self Storage
Property		U-Haul Center Coram		1	GACC	GACC	2,996,253	2,993,298		Self Storage	Self Storage
Property		U-Haul Court Pulaski Highway		1	GACC	GACC	2,717,531	2,714,851		Self Storage	Self Storage
Property		U-Haul Court Gentilly		1	GACC	GACC	2,647,851	2,645,240		Self Storage	Self Storage
Property		U-Haul Kanis Road		1	GACC	GACC	2,229,769	2,227,570		Self Storage	Self Storage
Property		U-Haul of Florin Road		1	GACC	GACC	1,686,263	1,684,600		Self Storage	Self Storage
Property		U-Haul Rapid City		1	GACC	GACC	1,588,711	1,587,144		Self Storage	Self Storage
Property		U-Haul Naco-Perrin		1	GACC	GACC	1,498,126	1,496,649		Self Storage	Self Storage
Property		U-Haul Center Hazelwood		1	GACC	GACC	1,337,862	1,336,542		Self Storage	Self Storage
Property		U-Haul Center 19th & Bell		1	GACC	GACC	1,045,204	1,044,174		Self Storage	Self Storage
Loan		251-259 West 36th Street		1	CCRE	CCRE	26,000,000	26,000,000	24,021,142	Office	CBD	5.1170%		Actual/360	60
Loan		Silver City Plaza		1	CCRE	CCRE	25,825,000	25,796,546	21,548,191	Retail	Anchored	5.4650%		Actual/360	120
Loan		River Oaks West Apartments		1	CCRE	CCRE	24,600,000	24,600,000	20,258,456	Multifamily	Garden	5.0505%		Actual/360	120
Loan		U-Haul Portfolio SAC 22		10	GACC	GACC	24,200,000	24,176,366	20,582,281	Self Storage	Self Storage	6.1000%		Actual/360	120
Property		U-Haul Center of Manassas Park		1	GACC	GACC	4,619,523	4,615,011		Self Storage	Self Storage
Property		U-Haul Coon Rapids		1	GACC	GACC	3,779,610	3,775,918		Self Storage	Self Storage
Property		U-Haul Moving & Storage of South Fort Worth		1	GACC	GACC	3,324,657	3,321,410		Self Storage	Self Storage
Property		U-Haul Center Route 295		1	GACC	GACC	3,009,689	3,006,750		Self Storage	Self Storage
Property		U-Haul Causeway Boulevard		1	GACC	GACC	2,519,740	2,517,279		Self Storage	Self Storage
Property		U-Haul State Avenue		1	GACC	GACC	2,169,776	2,167,657		Self Storage	Self Storage
Property		U-Haul West Ina Road		1	GACC	GACC	1,749,819	1,748,110		Self Storage	Self Storage
Property		U-Haul Moving & Storage at Automall		1	GACC	GACC	1,189,877	1,188,715		Self Storage	Self Storage
Property		U-Haul Moving & Storage of Springfield		1	GACC	GACC	1,154,881	1,153,753		Self Storage	Self Storage
Property		U-Haul Moving & Storage at Jolly & Cedar		1	GACC	GACC	682,430	681,763		Self Storage	Self Storage
Loan		Cahuenga Mixed Use		2	CCRE	CCRE	23,500,000	23,425,633	19,764,019	Various	Various	5.7225%		Actual/360	120
Property		Cahuenga Mixed Use (Commercial Component)		1	CCRE	CCRE	14,965,473	14,918,114		Mixed Use	Office/Retail
Property		Cahuenga Mixed Use (Multifamily Component)		1	CCRE	CCRE	8,534,527	8,507,519		Multifamily	Mid-Rise
Loan		Harbour Towne		1	CCRE	CCRE	23,000,000	23,000,000	13,472,745	Mixed Use	Marina/Office/Warehouse	5.9500%		Actual/360	120
Loan		Ocean City Quality Inn Portfolio		2	GACC	GACC	22,000,000	22,000,000	16,546,972	Hospitality	Various	5.1630%		Actual/360	120
Property		Quality Inn Boardwalk		1	GACC	GACC	15,468,750	15,468,750		Hospitality	Limited Service
Property		Quality Inn Oceanfront		1	GACC	GACC	6,531,250	6,531,250		Hospitality	Full Service
Loan		Stone Creek Towne Center		1	CCRE	CCRE	19,800,000	19,800,000	18,273,218	Retail	Anchored	5.0435%		Actual/360	120
Loan		Crowne Plaza Kansas City		1	CCRE	CCRE	16,000,000	15,954,546	12,289,881	Hospitality	Full Service	5.7595%		Actual/360	120
Loan		NC Industrial Portfolio		2	CCRE	CCRE	14,000,000	13,971,732	11,713,067	Industrial	Warehouse/Distribution	5.5490%		Actual/360	120
Property		501 Black Satchel Drive		1	CCRE	CCRE	8,909,091	8,891,102		Industrial	Warehouse/Distribution
Property		2900 Northwest Boulevard		1	CCRE	CCRE	5,090,909	5,080,630		Industrial	Warehouse/Distribution
Loan		Kelly Square		1	CCRE	CCRE	13,800,000	13,800,000	11,472,745	Office	Suburban	5.3465%		Actual/360	120
Loan		Claremont Corporate Center		1	CCRE	CCRE	13,600,000	13,600,000	11,542,606	Office	Suburban	5.1820%		Actual/360	120
Loan		Heald Colleges Portfolio		2	GACC	GACC	13,000,000	13,000,000	9,789,020	Office	Suburban	5.1950%		Actual/360	120
Property		Heald College Mipitas		1	GACC	GACC	9,100,000	9,100,000		Office	Suburban
Property		Heald College Stockton		1	GACC	GACC	3,900,000	3,900,000		Office	Suburban
Loan		Philadelphia Square		1	CCRE	CCRE	12,600,000	12,600,000	10,476,271	Multifamily	Student Housing	5.3500%		Actual/360	120
Loan		Citizen News Building		1	CCRE	CCRE	9,985,000	9,958,307	9,414,196	Office	CBD	6.6045%		Actual/360	60
Loan		1460 Macombs Road		1	CCRE	CCRE	9,800,000	9,800,000	9,224,885	Multifamily	Mid-Rise	5.1760%		Actual/360	60
Loan		HIE San Luis Obispo		1	GACC	GACC	9,750,000	9,739,626	8,181,870	Hospitality	Limited Service	5.6500%		Actual/360	120
Loan		Soundview & Rosedale Avenue		1	CCRE	CCRE	9,700,000	9,700,000	7,578,703	Retail	Anchored	5.0900%		Actual/360	120
Loan		Arts District Hyattsville		1	CCRE	CCRE	9,000,000	8,989,597	7,449,007	Retail	Unanchored	5.2085%		Actual/360	120
Loan		Sommerset Suites		1	GACC	GACC	8,400,000	8,391,062	7,048,995	Hospitality	Limited Service	5.6500%		Actual/360	120
Loan		The Abby		1	CCRE	CCRE	8,250,000	8,250,000	6,837,650	Retail	Anchored	5.2495%		Actual/360	120
Loan		Best Western Plus Half Moon Bay		1	GACC	GACC	7,850,000	7,841,647	6,587,454	Hospitality	Limited Service	5.6500%		Actual/360	120
Loan		Town East Tower		1	CCRE	CCRE	7,750,000	7,725,091	6,501,585	Office	CBD	5.6400%		Actual/360	120
Loan		Park Place at Palm Bluffs		1	CCRE	CCRE	7,500,000	7,500,000	6,289,891	Retail	Unanchored	5.6275%		Actual/360	120
Loan		Granada Plaza		1	CCRE	CCRE	7,400,000	7,400,000	6,074,720	Retail	Unanchored	4.9535%		Actual/360	120
Loan		Van Buren Plaza		1	CCRE	CCRE	7,285,000	7,285,000	6,409,753	Retail	Unanchored	5.6900%		Actual/360	120
Loan		Nona Commons		1	CCRE	CCRE	7,250,000	7,234,283	6,002,636	Retail	Shadow Anchored	5.2165%		Actual/360	120
Loan		1230 Teller Avenue		1	CCRE	CCRE	7,000,000	6,968,623	6,479,427	Multifamily	Mid-Rise	5.2375%		Actual/360	60
Loan		2765 Kingsbridge Terrace		1	CCRE	CCRE	6,525,000	6,525,000	6,137,272	Multifamily	Mid-Rise	5.1000%		Actual/360	60
Loan		Wesleyan Station		1	CCRE	CCRE	6,100,000	6,100,000	5,329,717	Retail	Anchored	5.3900%		Actual/360	120
Loan		Centerville Shopping Center		1	CCRE	CCRE	6,000,000	6,000,000	5,111,121	Retail	Anchored	5.3120%		Actual/360	120
Loan		Bridge Center		1	CCRE	CCRE	5,350,000	5,331,815	4,446,737	Retail	Unanchored	5.3410%		Actual/360	120
Loan		2012-2018 Broadway		1	CCRE	CCRE	5,000,000	5,000,000	4,070,960	Retail	Unanchored	4.7065%		Actual/360	120
Loan		2264 Creston Avenue		1	CCRE	CCRE	5,000,000	5,000,000	4,700,444	Multifamily	Mid-Rise	5.0580%		Actual/360	60
Loan		Breckenridge Apartments		1	CCRE	CCRE	5,000,000	4,983,428	4,644,019	Multifamily	Garden	5.4760%		Actual/360	60
Loan		2773-2779 Briggs Avenue		1	CCRE	CCRE	4,550,000	4,550,000	3,852,716	Multifamily	Mid-Rise	5.1000%		Actual/360	120
Loan		Oaklee Plaza		1	CCRE	CCRE	4,400,000	4,395,448	3,708,985	Retail	Shadow Anchored	5.7985%		Actual/360	120
Loan		Candlewood Suites Augusta		1	CCRE	CCRE	4,125,000	4,091,416	2,745,982	Hospitality	Limited Service	6.4000%		Actual/360	120
Loan		Buffalo Storage		1	CCRE	CCRE	3,820,000	3,816,017	3,216,000	Self Storage	Self Storage	5.7565%		Actual/360	120
Loan		Best Western Carlyle Inn		1	GACC	GACC	3,200,000	3,196,595	2,685,331	Hospitality	Limited Service	5.6500%		Actual/360	120
Loan		Walgreens Ft. Lauderdale		1	CCRE	CCRE	3,200,000	3,193,725	2,688,342	Retail	Single Tenant	5.6835%		Actual/360	120
Loan		East West Crossroads		1	CCRE	CCRE	2,160,000	2,160,000	2,015,831	Retail	Shadow Anchored	5.8235%		Actual/360	60
Loan		116 Henwood Place		1	CCRE	CCRE	1,815,000	1,815,000	1,705,114	Multifamily	Mid-Rise	5.0080%		Actual/360	60
Loan		2390 Creston Avenue		1	CCRE	CCRE	1,600,000	1,592,846	1,481,284	Multifamily	Mid-Rise	5.2500%		Actual/360	60

COMM 2012-CCRE1

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

Remaining

Original

Remaining

First

Annual

Monthly

Remaining

Crossed

Term to

Amortization

Payment

Maturity

ARD Loan

Final

Debt

Interest Only

Cash

With

Property Flag

Property Name

Maturity or ARD

Term

Date

or ARD Date

(Yes/No)

Maturity Date

Service($)

Period

Lockbox

Management

Other Loans

Borrower

Loan

Crossgates Mall

120

360

06/06/2012

05/06/2022

8,084,246

673,687

Hard

In Place

Loan

RiverTown Crossings Mall

109

360

349

07/06/2011

06/06/2021

3,639,088

303,257

Hard

In Place

Loan

Creekside Plaza

120

360

06/06/2012

05/06/2022

3,518,860

293,238

Springing Hard

Springing

Loan

Tek Park Business Center

360

359

05/06/2012

04/06/2017

3,275,861

272,988

Hard

In Place

Loan

Westgate Shopping Center

118

04/11/2012

03/11/2022

2,020,272

168,356

118

Springing Hard

Springing

Yes - A

Loan

Bradley Arlington

119

360

05/11/2012

04/11/2022

2,793,531

232,794

Hard

In Place

Loan

New Hope Commons

118

360

358

04/11/2012

03/11/2022

2,241,706

186,809

Springing Hard

Springing

Loan

10912 & 10950 Washington Boulevard

118

360

358

04/09/2012

03/11/2022

2,002,675

166,890

Hard

Springing

Loan

Crossroads Towne Center

120

360

06/11/2012

05/11/2022

2,105,256

175,438

Hard

Springing

Loan

U-Haul Portfolio SAC 23

119

360

359

05/06/2012

04/06/2022

Yes

04/06/2032

1,923,109

160,259

Soft

In Place

Yes - B

Property

U-Haul Center Addison

Property

U-Haul Bricktown

Property

U-Haul Center Coram

Property

U-Haul Court Pulaski Highway

Property

U-Haul Court Gentilly

Property

U-Haul Kanis Road

Property

U-Haul of Florin Road

Property

U-Haul Rapid City

Property

U-Haul Naco-Perrin

Property

U-Haul Center Hazelwood

Property

U-Haul Center 19th & Bell

Loan

251-259 West 36th Street

360

06/11/2012

05/11/2017

1,697,264

141,439

Soft

Springing

Loan

Silver City Plaza

119

360

359

05/09/2012

04/11/2022

1,752,779

146,065

Hard

Springing

Loan

River Oaks West Apartments

120

360

06/11/2012

05/11/2022

1,593,821

132,818

Soft

Springing

Loan

U-Haul Portfolio SAC 22

119

360

359

05/06/2012

04/06/2022

Yes

04/06/2032

1,759,809

146,651

Soft

In Place

Yes - B

Property

U-Haul Center of Manassas Park

Property

U-Haul Coon Rapids

Property

U-Haul Moving & Storage of South Fort Worth

Property

U-Haul Center Route 295

Property

U-Haul Causeway Boulevard

Property

U-Haul State Avenue

Property

U-Haul West Ina Road

Property

U-Haul Moving & Storage at Automall

Property

U-Haul Moving & Storage of Springfield

Property

U-Haul Moving & Storage at Jolly & Cedar

Loan

Cahuenga Mixed Use

117

360

357

03/11/2012

02/11/2022

1,640,752

136,729

Soft

Springing

Property

Cahuenga Mixed Use (Commercial Component)

Property

Cahuenga Mixed Use (Multifamily Component)

Loan

Harbour Towne

120

216

06/11/2012

05/11/2022

2,084,773

173,731

Springing

Loan

Ocean City Quality Inn Portfolio

120

300

06/06/2012

05/06/2022

1,568,493

130,708

Hard

Springing

Property

Quality Inn Boardwalk

Property

Quality Inn Oceanfront

Loan

Stone Creek Towne Center

118

360

04/11/2012

03/11/2022

1,281,812

106,818

Springing Hard

Springing

Yes - A

Loan

Crowne Plaza Kansas City

118

300

298

04/11/2012

03/11/2022

1,208,987

100,749

Hard

Springing

Loan

NC Industrial Portfolio

118

360

358

04/11/2012

03/11/2022

959,057

79,921

Hard

Springing

Property

501 Black Satchel Drive

Property

2900 Northwest Boulevard

Loan

Kelly Square

120

360

06/11/2012

05/11/2022

924,372

77,031

Soft

Springing

Loan

Claremont Corporate Center

120

360

06/11/2012

05/11/2022

894,335

74,528

Hard

In Place

Loan

Heald Colleges Portfolio

120

300

06/06/2012

05/06/2022

929,771

77,481

Hard

Springing

Property

Heald College Mipitas

Property

Heald College Stockton

Loan

Philadelphia Square

120

360

06/11/2012

05/11/2022

844,322

70,360

Soft

In Place

Loan

Citizen News Building

360

357

03/11/2012

02/11/2017

765,597

63,800

Hard

Springing

Loan

1460 Macombs Road

360

03/11/2012

02/11/2017

644,012

53,668

Springing Hard

Springing

Yes - C

Loan

HIE San Luis Obispo

119

360

359

05/06/2012

04/06/2022

675,366

56,280

Hard

In Place

Yes - D

Loan

Soundview & Rosedale Avenue

119

300

05/11/2012

04/11/2022

686,580

57,215

Springing Hard

Springing

Loan

Arts District Hyattsville

119

360

359

05/11/2012

04/11/2022

593,607

49,467

Hard

In Place

Loan

Sommerset Suites

119

360

359

05/06/2012

04/06/2022

581,854

48,488

Hard

In Place

Yes - D

Loan

The Abby

120

360

06/11/2012

05/11/2022

546,651

45,554

Hard

Springing

Loan

Best Western Plus Half Moon Bay

119

360

359

05/06/2012

04/06/2022

543,756

45,313

Hard

In Place

Yes - D

Loan

Town East Tower

117

360

357

03/11/2012

02/11/2022

536,241

44,687

Hard

Springing

Loan

Park Place at Palm Bluffs

120

360

06/11/2012

05/11/2022

518,233

43,186

Hard

Springing

Loan

Granada Plaza

120

360

06/11/2012

05/11/2022

474,177

39,515

Hard

Springing

Loan

Van Buren Plaza

116

360

02/11/2012

01/11/2022

506,832

42,236

Soft

In Place

Loan

Nona Commons

118

360

358

04/11/2012

03/11/2022

478,614

39,884

Soft

Springing

Loan

1230 Teller Avenue

360

356

02/11/2012

01/11/2017

463,201

38,600

Springing Hard

Springing

Yes - E

Loan

2765 Kingsbridge Terrace

360

04/11/2012

03/11/2017

425,130

35,427

Springing Hard

Springing

Yes - C

Loan

Wesleyan Station

119

360

05/11/2012

04/11/2022

410,584

34,215

Hard

Springing

Loan

Centerville Shopping Center

118

360

04/11/2012

03/11/2022

400,356

33,363

Hard

Springing

Loan

Bridge Center

117

360

357

03/11/2012

02/11/2022

358,142

29,845

Hard

In Place

Loan

2012-2018 Broadway

120

360

06/11/2012

05/11/2022

311,417

25,951

Springing Soft

Springing

Loan

2264 Creston Avenue

360

05/11/2012

04/11/2017

324,223

27,019

Springing Hard

Springing

Yes - C

Loan

Breckenridge Apartments

360

357

03/11/2012

02/11/2017

339,771

28,314

Springing Soft

Springing

Loan

2773-2779 Briggs Avenue

118

360

04/11/2012

03/11/2022

296,451

24,704

Springing Hard

Springing

Yes - E

Loan

Oaklee Plaza

119

360

359

05/11/2012

04/11/2022

309,755

25,813

Hard

Springing

Loan

Candlewood Suites Augusta

116

240

236

02/11/2012

01/11/2022

366,150

30,513

Hard

In Place

Loan

Buffalo Storage

119

360

359

05/11/2012

04/11/2022

267,699

22,308

Soft

Springing

Loan

Best Western Carlyle Inn

119

360

359

05/06/2012

04/06/2022

221,659

18,472

Hard

In Place

Yes - D

Loan

Walgreens Ft. Lauderdale

118

360

358

04/11/2012

03/11/2022

222,472

18,539

Hard

In Place

Loan

East West Crossroads

360

06/11/2012

05/11/2017

152,475

12,706

Springing Hard

Springing

Loan

116 Henwood Place

360

03/11/2012

02/11/2017

117,026

9,752

Springing Hard

Springing

Yes - C

Loan

2390 Creston Avenue

360

356

02/11/2012

01/11/2017

106,023

8,835

Springing Hard

Springing

Yes - C

COMM 2012-CCRE1

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

Cut-Off

Underwritten

Grace

Payment

Appraised

Appraisal

Date LTV

LTV Ratio at

Property Flag

Property Name

NOI DSCR

NCF DSCR

Period

Date

Value ($)

As-of Date

Ratio

Maturity or ARD

Address

City

County

Loan

Crossgates Mall

1.41x

1.35x

470,000,000

03/08/2012

63.8%

53.2%

1 Crossgates Mall Road

Albany

Loan

RiverTown Crossings Mall

1.77x

1.69x

253,000,000

11/05/2011

60.9%

51.5%

3700 Rivertown Parkway

Grandville

Kent

Loan

Creekside Plaza

1.76x

1.69x

81,330,000

02/29/2012

67.6%

62.3%

1000 and 1100 San Leandro Boulevard and 500 Davis Street

San Leandro

Alameda

Loan

Tek Park Business Center

1.82x

1.67x

66,750,000

11/15/2011

67.4%

63.2%

9999 Hamilton Boulevard

Breinigsville

Lehigh

Loan

Westgate Shopping Center

2.22x

2.10x

74,400,000

01/12/2012

54.3%

20999 Center Ridge Road

Rocky River

Cuyahoga

Loan

Bradley Arlington

1.46x

1.39x

59,200,000

02/03/2012

67.6%

59.5%

6917, 6931, 6933 & 6937 Arlington Road

Bethesda

Montgomery

Loan

New Hope Commons

1.93x

1.82x

62,000,000

02/02/2012

56.3%

46.3%

5400 New Hope Commons Drive

Durham

Loan

10912 & 10950 Washington Boulevard

1.74x

1.62x

50,000,000

12/12/2011

59.9%

49.8%

10912 & 10950 Washington Boulevard

Culver City

Los Angeles

Loan

Crossroads Towne Center

1.43x

1.35x

41,000,000

03/05/2012

72.0%

60.9%

6464 North Decatur Boulevard

Las Vegas

Clark

Loan

U-Haul Portfolio SAC 23

1.67x

1.60x

38,160,000

Various

69.6%

59.2%

Various

Property

U-Haul Center Addison

8,190,000

10/14/2011

2735 Beltline Road

Carrollton

Dallas

Property

U-Haul Bricktown

4,500,000

10/14/2011

100 Southeast 2nd Street

Oklahoma City

Oklahoma

Property

U-Haul Center Coram

4,300,000

10/14/2011

532 Middle Country Road

Coram

Suffolk

Property

U-Haul Court Pulaski Highway

3,900,000

10/24/2011

4301 Pulaski Highway

Baltimore

Baltimore City

Property

U-Haul Court Gentilly

3,800,000

10/20/2011

6210 Chef Menteur Highway

New Orleans

Orleans

Property

U-Haul Kanis Road

3,200,000

10/13/2011

7618 Kanis Road

Little Rock

Pulaski

Property

U-Haul of Florin Road

2,420,000

10/15/2011

3026 Florin Road

Sacramento

Property

U-Haul Rapid City

2,280,000

02/10/2012

20 Deadwood Avenue

Rapid City

Pennington

Property

U-Haul Naco-Perrin

2,150,000

10/21/2011

12534 Nacogdoches Road

San Antonio

Bexar

Property

U-Haul Center Hazelwood

1,920,000

10/27/2011

8961 Dunn Road

Hazelwood

St. Louis

Property

U-Haul Center 19th & Bell

1,500,000

11/10/2011

1935 West Bell Road

Phoenix

Maricopa

Loan

251-259 West 36th Street

1.44x

1.40x

40,900,000

03/01/2012

63.6%

58.7%

251-259 West 36th Street

New York

Loan

Silver City Plaza

1.45x

1.43x

38,500,000

03/20/2012

67.0%

56.0%

3001 Las Vegas Boulevard South

Las Vegas

Clark

Loan

River Oaks West Apartments

1.83x

1.75x

37,750,000

02/27/2012

65.2%

53.7%

43355 Cliffside Court

Novi

Oakland

Loan

U-Haul Portfolio SAC 22

1.73x

1.66x

34,575,000

Various

69.9%

59.5%

Various

Property

U-Haul Center of Manassas Park

6,600,000

11/15/2011

8537 Centreville Road

Manassas Park

Prince William

Property

U-Haul Coon Rapids

5,400,000

11/17/2011

3401 Coon Rapids Boulevard

Coon Rapids

Anoka

Property

U-Haul Moving & Storage of South Fort Worth

4,750,000

11/08/2011

3019 AltaMesa Boulevard

Fort Worth

Tarrant

Property

U-Haul Center Route 295

4,300,000

11/16/2011

411 Marginal Way

Portland

Cumberland

Property

U-Haul Causeway Boulevard

3,600,000

11/01/2011

3800 North Causeway Boulevard

Metairie

Jefferson

Property

U-Haul State Avenue

3,100,000

11/07/2011

5200 State Avenue

Kansas City

Wyandotte

Property

U-Haul West Ina Road

2,500,000

11/10/2011

4040 West Ina Road

Tucson

Pima

Property

U-Haul Moving & Storage at Automall

1,700,000

11/10/2011

4655 North Oracle Road

Tucson

Pima

Property

U-Haul Moving & Storage of Springfield

1,650,000

11/16/2011

914 & 924 Boston Road

Springfield

Hampden

Property

U-Haul Moving & Storage at Jolly & Cedar

975,000

11/01/2011

5020 South Cedar Street

Lansing

Ingham

Loan

Cahuenga Mixed Use

1.61x

1.54x

39,100,000

11/29/2011

59.9%

50.5%

3400 West Cahuenga Boulevard

Los Angeles

Property

Cahuenga Mixed Use (Commercial Component)

24,900,000

11/29/2011

3400 West Cahuenga Boulevard

Los Angeles

Property

Cahuenga Mixed Use (Multifamily Component)

14,200,000

11/29/2011

3400 West Cahuenga Boulevard

Los Angeles

Loan

Harbour Towne

1.48x

1.38x

46,400,000

04/12/2012

49.6%

29.0%

801 N.E. 3rd Street

Dania Beach

Broward

Loan

Ocean City Quality Inn Portfolio

2.02x

1.78x

32,000,000

04/01/2012

68.8%

51.7%

Various

Ocean City

Worcester

Property

Quality Inn Boardwalk

22,500,000

04/01/2012

1601 Atlantic Avenue

Ocean City

Worcester

Property

Quality Inn Oceanfront

9,500,000

04/01/2012

5400 Coastal Highway

Ocean City

Worcester

Loan

Stone Creek Towne Center

2.13x

1.99x

37,160,000

08/11/2011

53.3%

49.2%

3657 Stone Creek Boulevard

Colerain Township

Haminton

Loan

Crowne Plaza Kansas City

2.24x

1.86x

36,200,000

02/01/2012

44.1%

33.9%

1301 Wyandotte Street

Kansas City

Jackson

Loan

NC Industrial Portfolio

1.49x

1.32x

18,700,000

Various

74.7%

62.6%

Various

Property

501 Black Satchel Drive

11,900,000

01/24/2012

501 Black Satchel Drive

Charlotte

Mecklenburg

Property

2900 Northwest Boulevard

6,800,000

01/23/2012

2900 Northwest Boulevard

Gastonia

Gaston

Loan

Kelly Square

1.52x

1.42x

17,400,000

03/02/2012

79.3%

65.9%

10777 Main Street

Fairfax

Fairfax City

Loan

Claremont Corporate Center

1.44x

1.38x

18,700,000

03/20/2012

72.7%

61.7%

535 Springfield Avenue

Summit

Union

Loan

Heald Colleges Portfolio

1.34x

1.23x

20,750,000

03/01/2012

62.7%

47.2%

Various

Property

Heald College Mipitas

15,200,000

03/01/2012

341 Great Mall Parkway

Milpitas

Santa Clara

Property

Heald College Stockton

5,550,000

03/01/2012

1605 East March Lane

Stockton

San Joaquin

Loan

Philadelphia Square

1.67x

1.62x

16,750,000

01/31/2012

71.9%

62.5%

1055 Philadelphia Street

Indiana

Loan

Citizen News Building

1.22x

1.14x

15,000,000

12/19/2011

66.4%

62.8%

1545 Wilcox Avenue

Hollywood

Los Angeles

Loan

1460 Macombs Road

1.37x

1.32x

13,750,000

11/30/2011

71.3%

67.1%

1460 Macombs Road

Bronx

Loan

HIE San Luis Obispo

2.08x

1.87x

15,000,000

01/24/2012

64.9%

54.5%

1800 Monterey Street

San Luis Obispo

Loan

Soundview & Rosedale Avenue

1.68x

1.62x

17,900,000

01/24/2012

54.2%

42.3%

829-849 Soundview Avenue & 831 Rosedale Avenue

Bronx

Loan

Arts District Hyattsville

1.79x

1.71x

14,200,000

02/26/2012

63.3%

52.5%

5331 & 5501 Baltimore Avenue

Hyattsville

Prince George’s

Loan

Sommerset Suites

1.94x

1.74x

14,000,000

01/23/2012

59.9%

50.3%

606 Washington Street

San Diego

Loan

The Abby

1.57x

1.49x

11,600,000

03/08/2012

71.1%

58.9%

500 East Ben White Boulevard

Austin

Travis

Loan

Best Western Plus Half Moon Bay

2.05x

1.82x

13,100,000

01/23/2012

59.9%

50.3%

2400 Cabrillo Highway South

Half Moon Bay

San Mateo

Loan

Town East Tower

1.89x

1.69x

12,500,000

01/04/2012

61.8%

52.0%

18601 LBJ Freeway

Mesquite

Dallas

Loan

Park Place at Palm Bluffs

1.79x

1.69x

11,400,000

03/01/2012

63.2%

55.2%

7775, 7785, 7835 & 7845 North Palm Avenue

Fresno

Loan

Granada Plaza

2.15x

1.92x

12,000,000

03/09/2012

61.7%

50.6%

125-225 East Granada Boulevard

Ormond Beach

Volusia

Loan

Van Buren Plaza

2.31x

2.16x

13,200,000

11/21/2011

55.2%

48.6%

5700 Van Buren Boulevard

Riverside

Loan

Nona Commons

2.33x

2.22x

11,450,000

01/09/2012

63.2%

52.4%

10727 Narcoossee Road

Orlando

Orange

Loan

1230 Teller Avenue

1.37x

1.33x

10,900,000

11/14/2011

63.9%

59.4%

1230 Teller Avenue

Bronx

Loan

2765 Kingsbridge Terrace

1.36x

1.31x

8,800,000

01/24/2012

74.1%

69.7%

2765 Kingsbridge Terrace

Bronx

Loan

Wesleyan Station

1.82x

1.67x

9,000,000

02/11/2012

67.8%

59.2%

4650 Forsyth Road

Macon

Bibb

Loan

Centerville Shopping Center

1.49x

1.37x

8,600,000

01/19/2012

69.8%

59.4%

3550 Centerville Highway

Snellville

Gwinnett

Loan

Bridge Center

1.86x

1.65x

8,800,000

02/08/2012

60.6%

50.5%

1526-1540 Fording Island Road

Bluffton

Beaufort

Loan

2012-2018 Broadway

2.27x

2.17x

10,400,000

03/28/2012

48.1%

39.1%

2012-2018 Broadway

New York

Loan

2264 Creston Avenue

1.43x

1.38x

6,900,000

01/24/2012

72.5%

68.1%

2264 Creston Avenue

Bronx

Loan

Breckenridge Apartments

2.71x

2.52x

11,500,000

12/13/2011

43.3%

40.4%

17625 North 7th Street

Phoenix

Maricopa

Loan

2773-2779 Briggs Avenue

1.36x

1.32x

6,200,000

02/10/2012

73.4%

62.1%

2773-2779 Briggs Avenue

Bronx

Loan

Oaklee Plaza

1.58x

1.45x

6,350,000

12/06/2011

69.2%

58.4%

1427-1485 South Lee Street

Des Plaines

Cook

Loan

Candlewood Suites Augusta

2.22x

1.98x

7,550,000

11/29/2011

54.2%

36.4%

1080 Claussen Road

Augusta

Columbia

Loan

Buffalo Storage

1.67x

1.63x

5,600,000

02/29/2012

68.1%

57.4%

3925 South Buffalo Drive

Las Vegas

Clark

Loan

Best Western Carlyle Inn

2.80x

2.51x

7,600,000

01/25/2012

42.1%

35.3%

1119 South Robertson Boulevard

Los Angeles

Loan

Walgreens Ft. Lauderdale

1.47x

1.46x

4,900,000

12/16/2011

65.2%

54.9%

3101 North Ocean Boulevard

Ft. Lauderdale

Broward

Loan

East West Crossroads

2.38x

2.18x

3,200,000

12/07/2011

67.5%

63.0%

1133 East West Connector

Austell

Cobb

Loan

116 Henwood Place

1.35x

1.26x

2,800,000

12/01/2011

64.8%

60.9%

116 Henwood Place

Bronx

Loan

2390 Creston Avenue

1.39x

1.34x

2,200,000

07/24/2011

72.4%

67.3%

2390 Creston Avenue

Bronx

COMM 2012-CCRE1

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

							Net		Loan per Net
							Rentable Area	Units	Rentable Area
					Year	Year	(SF/Units	of	(SF/Units/	Prepayment Provisions	Trailing 12 Operating	Trailing 12	Trailing 12	Trailing 12
Property Flag	ID	Property Name	State	Zip Code	Built	Renovated	Rooms/Pads)	Measure	Rooms/Pads) ($)	(# of payments)	Statements Date	EGI ($)	Expenses($)	NOI($)
Loan		Crossgates Mall	NY	12203	1984	1994, 1997	1,298,620	Sq. Ft.	231	L(24), D(91), O(5)	T-12 1/31/2012	41,584,508	14,399,926	27,184,582
Loan		RiverTown Crossings Mall	MI	49418	2000	NAP	635,769	Sq. Ft.	242	L(35), D(81), O(4)	T-12 9/30/2011	25,333,311	7,567,679	17,765,633
Loan		Creekside Plaza	CA	94577	2002, 2004, 2010	NAP	227,707	Sq. Ft.	242	L(12), YM1(104), O(4)	12/31/2011	7,992,711	1,940,882	6,051,828
Loan		Tek Park Business Center	PA	18031	1987	2010	510,638	Sq. Ft.	88	L(25), D(31), O(4)	T-12 8/31/2011	7,314,838	2,850,147	4,464,691
Loan		Westgate Shopping Center	OH	44116	2007-2011	NAP	470,655	Sq. Ft.	86	L(24), YM1(92), O(4)	T-12 11/30/2011	7,994,343	2,416,062	5,578,281
Loan		Bradley Arlington	MD	20814	1962, 1986	2003	151,287	Sq. Ft.	264	L(25), D(92), O(3)	12/31/2011	5,205,606	1,696,905	3,508,701
Loan		New Hope Commons	NC	27707	1995	NAP	408,292	Sq. Ft.	86	L(26), D(90), O(4)	12/31/2011	5,852,506	1,332,473	4,520,033
Loan		10912 & 10950 Washington Boulevard	CA	90232	1957, 1974	1997	158,873	Sq. Ft.	188	L(18), YM1(98), O(4)	12/31/2011	5,604,669	1,935,804	3,668,865
Loan		Crossroads Towne Center	NV	89131	2007	NAP	148,791	Sq. Ft.	198	L(24), D(93), O(3)	12/31/2011	3,939,572	808,208	3,131,363
Loan		U-Haul Portfolio SAC 23	Various	Various	Various	Various	5,064	Units	5,246	L(25), D(92), O(3)	T-12 1/31/2012	5,404,052	1,911,377	3,492,675
Property		U-Haul Center Addison	TX	75006	1979	1994, 1996	1,117	Units	5,104		T-12 1/31/2012	999,508	275,905	723,603
Property		U-Haul Bricktown	OK	73129	1912	2000-2001	533	Units	5,877		T-12 1/31/2012	588,343	168,859	419,483
Property		U-Haul Center Coram	NY	11727	1960, 1994	NAP	445	Units	6,727		T-12 1/31/2012	657,694	221,361	436,333
Property		U-Haul Court Pulaski Highway	MD	21224	1919	NAP	710	Units	3,824		T-12 1/31/2012	562,070	188,716	373,355
Property		U-Haul Court Gentilly	LA	70126	1968, 1983	NAP	458	Units	5,776		T-12 1/31/2012	449,947	153,957	295,990
Property		U-Haul Kanis Road	AR	72204	1982	NAP	313	Units	7,117		T-12 1/31/2012	438,851	155,995	282,856
Property		U-Haul of Florin Road	CA	95822	1988	NAP	270	Units	6,239		T-12 1/31/2012	345,337	153,037	192,300
Property		U-Haul Rapid City	SD	57702	1979	NAP	311	Units	5,103		T-12 1/31/2012	378,117	121,639	256,478
Property		U-Haul Naco-Perrin	TX	78217	1978	NAP	387	Units	3,867		T-12 1/31/2012	355,110	147,505	207,606
Property		U-Haul Center Hazelwood	MO	63042	1996	NAP	338	Units	3,954		T-12 1/31/2012	404,995	182,849	222,146
Property		U-Haul Center 19th & Bell	AZ	85023	1989-1990	NAP	182	Units	5,737		T-12 1/31/2012	224,081	141,554	82,527
Loan		251-259 West 36th Street	NY	10018	1923	2004-2010	119,524	Sq. Ft.	218	L(24), D(32), O(4)	T-12 2/29/2012	3,166,221	1,110,460	2,055,761
Loan		Silver City Plaza	NV	89109	2004	NAP	41,583	Sq. Ft.	620	L(25), D(92), O(3)	T-12 2/29/2012	3,033,792	459,437	2,574,355
Loan		River Oaks West Apartments	MI	48375	1991	2006-2011	420	Units	58,571	L(24), D(89), O(7)	T-12 1/31/2012	5,637,830	2,757,267	2,880,563
Loan		U-Haul Portfolio SAC 22	Various	Various	Various	Various	3,708	Units	6,520	L(25), D(92), O(3)	T-12 1/31/2012	5,192,037	1,850,110	3,341,927
Property		U-Haul Center of Manassas Park	VA	20111	1996	NAP	556	Units	8,300		T-12 1/31/2012	786,492	220,448	566,044
Property		U-Haul Coon Rapids	MN	55433	1960, 2002, 2004	NAP	619	Units	6,100		T-12 1/31/2012	992,144	342,220	649,923
Property		U-Haul Moving & Storage of South Fort Worth	TX	76133	1986	1993, 2000	524	Units	6,339		T-12 1/31/2012	582,724	196,506	386,218
Property		U-Haul Center Route 295	ME	04101	1963	NAP	515	Units	5,838		T-12 1/31/2012	624,840	180,622	444,218
Property		U-Haul Causeway Boulevard	LA	70002	1959	1994	247	Units	10,191		T-12 1/31/2012	457,601	162,582	295,018
Property		U-Haul State Avenue	KS	66102	1969	NAP	273	Units	7,940		T-12 1/31/2012	461,006	171,145	289,861
Property		U-Haul West Ina Road	AZ	85741	1989, 1991	NAP	261	Units	6,698		T-12 1/31/2012	449,143	168,699	280,444
Property		U-Haul Moving & Storage at Automall	AZ	85705	1975-1983	NAP	190	Units	6,256		T-12 1/31/2012	262,800	123,283	139,516
Property		U-Haul Moving & Storage of Springfield	MA	01119	1956, 1983	NAP	277	Units	4,165		T-12 1/31/2012	354,799	173,108	181,691
Property		U-Haul Moving & Storage at Jolly & Cedar	MI	48910	1958	1978	246	Units	2,771		T-12 1/31/2012	220,489	111,494	108,995
Loan		Cahuenga Mixed Use	CA	90068	Various	Various	Various	Various	Various	L(37), D(78), O(5)	T-12 11/30/2011	3,893,427	1,374,225	2,519,202
Property		Cahuenga Mixed Use (Commercial Component)	CA	90068	1965	2007	92,083	Sq. Ft.	162
Property		Cahuenga Mixed Use (Multifamily Component)	CA	90068	2008	NAP	47	Units	181,011
Loan		Harbour Towne	FL	33004	1972	2009	764	Spaces	30,105	L(24), D(94), O(2)	T-12 2/28/2012	7,379,539	4,282,936	3,096,602
Loan		Ocean City Quality Inn Portfolio	MD	21842	Various	Various	309	Rooms	71,197	L(24), D(92), O(4)	T-12 2/29/2012	9,603,530	6,360,790	3,242,740
Property		Quality Inn Boardwalk	MD	21842	1965, 1973, 1981	2010	179	Rooms	86,418		T-12 2/29/2012	5,640,320	3,378,167	2,262,153
Property		Quality Inn Oceanfront	MD	21842	1965, 1983	2009	130	Rooms	50,240		T-12 2/29/2012	3,963,210	2,982,623	980,587
Loan		Stone Creek Towne Center	OH	45251	2007-2010	NAP	142,824	Sq. Ft.	139	L(26), YM1(90), O(4)	12/31/2011	3,685,546	928,132	2,757,414
Loan		Crowne Plaza Kansas City	MO	64105	1968	2008-2009	385	Rooms	41,440	L(37), D(80), O(3)	T-12 1/31/2012	11,066,802	8,211,356	2,855,446
Loan		NC Industrial Portfolio	NC	Various	Various	Various	622,350	Sq. Ft.	22	L(49), D(68), O(3)	12/31/2011	1,671,049	249,920	1,421,129
Property		501 Black Satchel Drive	NC	28216	1989	NAP	228,600	Sq. Ft.	39		12/31/2011	961,202	142,898	818,304
Property		2900 Northwest Boulevard	NC	28052	1961	1968	393,750	Sq. Ft.	13		12/31/2011	709,847	107,022	602,825
Loan		Kelly Square	VA	22030	1985	NAP	72,156	Sq. Ft.	191	L(49), D(67), O(4)	12/31/2011	1,828,866	550,876	1,277,990
Loan		Claremont Corporate Center	NJ	07901	1885	2010	41,982	Sq. Ft.	324	L(24), D(93), O(3)	12/31/2011	1,343,836	534,781	809,055
Loan		Heald Colleges Portfolio	CA	Various	Various	Various	89,713	Sq. Ft.	145	L(24), D(92), O(4)
Property		Heald College Mipitas	CA	95035	1987	2011	55,430	Sq. Ft.	164
Property		Heald College Stockton	CA	95210	1990	1999	34,283	Sq. Ft.	114
Loan		Philadelphia Square	PA	15701	2006, 2010, 2011	2012	259	Beds	48,649	L(24), D(92), O(4)	T-12 2/29/2012	1,930,924	565,273	1,365,651
Loan		Citizen News Building	CA	90028	1930	2006	48,925	Sq. Ft.	204	L(27), D(30), O(3)	T-12 11/30/2011	1,249,599	319,417	930,182
Loan		1460 Macombs Road	NY	10452	1930	NAP	116	Units	84,483	L(27), YM1(29), O(4)	12/31/2011	1,451,845	609,845	842,000
Loan		HIE San Luis Obispo	CA	93401	1978	2009	100	Rooms	97,396	L(25), D(92), O(3)	12/31/2011	3,537,769	2,135,894	1,401,874
Loan		Soundview & Rosedale Avenue	NY	10473	1961	2004-2005	63,051	Sq. Ft.	154	L(25), YM1(91), O(4)	12/31/2011	1,680,259	459,645	1,220,614
Loan		Arts District Hyattsville	MD	20781	2011	NAP	35,676	Sq. Ft.	252	L(25), D(92), O(3)
Loan		Sommerset Suites	CA	92103	1986	NAP	80	Rooms	104,888	L(25), D(92), O(3)	12/31/2011	2,904,799	1,650,010	1,254,789
Loan		The Abby	TX	78704	2006	NAP	48,888	Sq. Ft.	169	L(49), D(67), O(4)	12/31/2011	1,222,838	342,508	880,330
Loan		Best Western Plus Half Moon Bay	CA	94019	1975	2005	80	Rooms	98,021	L(25), D(92), O(3)	12/31/2011	3,119,785	1,957,579	1,162,206
Loan		Town East Tower	TX	75150	1976	2010-2011	90,000	Sq. Ft.	86	L(27), D(89), O(4)	12/31/2011	1,683,127	764,864	918,263
Loan		Park Place at Palm Bluffs	CA	93711	2007	NAP	43,156	Sq. Ft.	174	L(24), D(92), O(4)	12/31/2011	968,027	258,529	709,498
Loan		Granada Plaza	FL	32176	1969, 1971	1987, 2008-2010	107,088	Sq. Ft.	69	L(24), D(93), O(3)	T-12 2/29/2012	1,457,651	403,710	1,053,941
Loan		Van Buren Plaza	CA	92503	1988	2005	95,068	Sq. Ft.	77	L(28), D(88), O(4)	T-12 10/31/2011	1,455,391	478,909	976,482
Loan		Nona Commons	FL	32832	2008	NAP	58,691	Sq. Ft.	123	L(49), D(68), O(3)	12/31/2011	1,447,755	345,767	1,101,988
Loan		1230 Teller Avenue	NY	10456	1941	NAP	79	Units	88,210	L(28), YM1(28), O(4)	T-12 11/30/2011	873,669	371,794	501,875
Loan		2765 Kingsbridge Terrace	NY	10463	1928	NAP	76	Units	85,855	L(26), YM1(30), O(4)	12/31/2011	912,567	369,005	543,562
Loan		Wesleyan Station	GA	31210	1986, 2006	2009	86,631	Sq. Ft.	70	L(49), D(67), O(4)	12/31/2011	863,846	219,338	644,508
Loan		Centerville Shopping Center	GA	30039	1995	NAP	68,805	Sq. Ft.	87	L(26), D(90), O(4)	12/31/2011	931,099	362,587	568,512
Loan		Bridge Center	SC	29910	1994, 1998, 2000	NAP	83,070	Sq. Ft.	64	L(27), D(89), O(4)	12/31/2011	630,188	245,854	384,334
Loan		2012-2018 Broadway	NY	10023	1905	NAP	6,520	Sq. Ft.	767	L(49), YM1(67), O(4)	12/31/2011	977,146	304,357	672,789
Loan		2264 Creston Avenue	NY	10453	1938	NAP	59	Units	84,746	L(25), YM1(31), O(4)	T-12 2/29/2012	718,719	302,597	416,122
Loan		Breckenridge Apartments	AZ	85022	1983	2006	254	Units	19,620	L(27), D(30), O(3)	T-12 3/31/2012	2,054,346	1,188,739	865,607
Loan		2773-2779 Briggs Avenue	NY	10458	1915	2004-2006	41	Units	110,976	L(26), YM1(90), O(4)	12/31/2011	605,698	215,931	389,767
Loan		Oaklee Plaza	IL	60018	2008	NAP	34,267	Sq. Ft.	128	L(25), D(92), O(3)
Loan		Candlewood Suites Augusta	GA	30907	2007	NAP	80	Rooms	51,143	L(49), D(68), O(3)	T-12 10/31/2011	1,834,700	1,017,338	817,362
Loan		Buffalo Storage	NV	89147	1996	NAP	602	Units	6,339	L(49), YM1(68), O(3)	T-12 2/29/2012	680,042	189,435	490,607
Loan		Best Western Carlyle Inn	CA	90035	1991	NAP	32	Rooms	99,894	L(25), D(92), O(3)	12/31/2011	1,631,535	966,996	664,539
Loan		Walgreens Ft. Lauderdale	FL	33308	1955	1991	14,345	Sq. Ft.	223	L(26), D(91), O(3)	12/31/2011	327,615	17,249	310,366
Loan		East West Crossroads	GA	30106	1999	NAP	29,164	Sq. Ft.	74	L(49), D(7), O(4)	T-12 11/30/2011	477,672	140,996	336,676
Loan		116 Henwood Place	NY	10453	1935	NAP	30	Units	60,500	L(27), YM1(29), O(4)	12/31/2011	288,118	139,612	148,506
Loan		2390 Creston Avenue	NY	10468	1911	NAP	21	Units	75,850	L(28), YM1(28), O(4)	T-12 11/30/2011	226,566	128,824	97,742

COMM 2012-CCRE1

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

			2010 Operating	2010	2010	2010	2009 Operating	2009	2009	2009	Underwritten NOI	Underwritten NCF	Underwritten	Underwritten	Underwritten
Property Flag	ID	Property Name	Statements Date	EGI($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield	Debt Yield	Revenue($)	EGI($)	Expenses($)
Loan		Crossgates Mall	12/31/2010	42,744,482	14,358,849	28,385,633	12/31/2009	42,500,829	14,097,991	28,402,837	9.5%	9.1%	30,721,177	43,393,603	14,839,965
Loan		RiverTown Crossings Mall	12/31/2010	24,495,501	7,598,893	16,896,609	12/31/2009	24,814,530	7,959,849	16,854,682	11.6%	11.1%	21,239,518	25,969,801	8,070,753
Loan		Creekside Plaza	12/31/2010	7,051,351	1,852,486	5,198,865	12/31/2009	4,940,105	1,315,882	3,624,223	11.3%	10.8%	8,651,404	8,204,170	2,010,413
Loan		Tek Park Business Center	12/31/2010	7,195,340	2,700,750	4,494,590	12/31/2009	6,029,833	2,882,835	3,146,998	13.3%	12.2%	8,530,594	9,127,079	3,153,478
Loan		Westgate Shopping Center	12/31/2010	7,749,084	2,400,096	5,348,988	12/31/2009	6,915,470	2,397,166	4,518,304	11.1%	10.5%	6,378,198	8,029,035	3,534,992
Loan		Bradley Arlington	12/31/2010	4,894,014	1,642,553	3,251,461	12/31/2009	4,975,364	1,546,599	3,428,765	10.2%	9.7%	5,051,477	5,804,097	1,717,690
Loan		New Hope Commons	12/31/2010	5,957,593	1,294,160	4,663,433	12/31/2009	6,709,394	1,495,191	5,214,203	12.4%	11.7%	4,896,409	5,648,585	1,324,708
Loan		10912 & 10950 Washington Boulevard	YTD 7/31/2010 Ann.	4,738,096	1,438,246	3,299,850	12/31/2009	4,569,896	1,480,554	3,089,342	11.6%	10.9%	4,737,362	5,415,094	1,937,345
Loan		Crossroads Towne Center	12/31/2010	4,166,792	933,720	3,233,072	12/31/2009	4,694,183	1,002,682	3,691,500	10.2%	9.7%	3,414,396	3,741,713	732,936
Loan		U-Haul Portfolio SAC 23	12/31/2010	5,071,198	1,865,666	3,205,532	12/31/2009	4,998,317	1,857,429	3,140,888	12.1%	11.6%	5,609,429	5,372,551	2,160,460
Property		U-Haul Center Addison	12/31/2010	931,962	277,190	654,772	12/31/2009	941,199	283,083	658,116			1,030,970	999,030	315,568
Property		U-Haul Bricktown	12/31/2010	579,897	162,758	417,139	12/31/2009	569,480	166,732	402,749			629,069	586,337	194,178
Property		U-Haul Center Coram	12/31/2010	583,768	209,889	373,879	12/31/2009	555,838	213,589	342,249			671,913	649,566	246,682
Property		U-Haul Court Pulaski Highway	12/31/2010	521,574	174,230	347,344	12/31/2009	509,405	177,849	331,556			687,054	560,014	215,225
Property		U-Haul Court Gentilly	12/31/2010	404,275	146,611	257,663	12/31/2009	419,426	139,165	280,262			571,585	447,980	178,233
Property		U-Haul Kanis Road	12/31/2010	437,187	154,742	282,445	12/31/2009	432,253	152,999	279,254			369,052	436,905	171,351
Property		U-Haul of Florin Road	12/31/2010	342,531	154,632	187,900	12/31/2009	332,003	149,660	182,343			384,738	345,135	172,860
Property		U-Haul Rapid City	12/31/2010	349,013	146,650	202,364	12/31/2009	319,486	118,779	200,706			270,053	367,491	141,790
Property		U-Haul Naco-Perrin	12/31/2010	328,724	142,092	186,632	12/31/2009	321,813	156,040	165,773			349,388	354,165	159,429
Property		U-Haul Center Hazelwood	12/31/2010	364,998	158,787	206,211	12/31/2009	366,865	160,049	206,816			386,030	402,030	202,079
Property		U-Haul Center 19th & Bell	12/31/2010	227,269	138,085	89,184	12/31/2009	230,549	139,484	91,065			259,577	223,899	163,064
Loan		251-259 West 36th Street	12/31/2010	2,816,453	1,080,751	1,735,702	12/31/2009	3,174,658	984,380	2,190,278	9.4%	9.2%	3,351,560	3,619,512	1,182,921
Loan		Silver City Plaza	12/31/2010	3,127,357	462,589	2,664,768	12/31/2009	2,884,194	462,332	2,421,862	9.9%	9.7%	2,719,090	2,953,967	412,431
Loan		River Oaks West Apartments	12/31/2010	5,007,422	2,712,120	2,295,302	12/31/2009	5,187,084	2,316,023	2,871,061	11.8%	11.4%	7,694,760	5,637,831	2,725,158
Loan		U-Haul Portfolio SAC 22	12/31/2010	4,864,334	1,742,719	3,121,615	12/31/2009	4,814,168	1,808,539	3,005,629	12.6%	12.1%	4,462,196	5,136,397	2,096,014
Property		U-Haul Center of Manassas Park	12/31/2010	753,581	205,345	548,236	12/31/2009	739,491	209,079	530,412			782,606	800,382	247,097
Property		U-Haul Coon Rapids	12/31/2010	927,515	312,645	614,870	12/31/2009	901,187	322,306	578,881			690,109	944,357	412,613
Property		U-Haul Moving & Storage of South Fort Worth	12/31/2010	562,291	213,423	348,868	12/31/2009	569,051	227,692	341,359			571,606	582,400	223,927
Property		U-Haul Center Route 295	12/31/2010	582,277	167,058	415,219	12/31/2009	581,007	164,311	416,696			600,531	623,500	205,642
Property		U-Haul Causeway Boulevard	12/31/2010	437,836	156,859	280,977	12/31/2009	446,607	167,984	278,623			427,832	456,107	178,244
Property		U-Haul State Avenue	12/31/2010	431,474	169,625	261,849	12/31/2009	426,475	158,344	268,131			306,076	450,820	184,767
Property		U-Haul West Ina Road	12/31/2010	412,296	161,736	250,561	12/31/2009	374,239	163,004	211,235			365,843	448,108	192,348
Property		U-Haul Moving & Storage at Automall	12/31/2010	269,551	113,404	156,147	12/31/2009	281,406	118,874	162,531			227,286	262,504	137,866
Property		U-Haul Moving & Storage of Springfield	12/31/2010	290,064	153,924	136,140	12/31/2009	293,383	161,896	131,487			307,874	348,528	192,325
Property		U-Haul Moving & Storage at Jolly & Cedar	12/31/2010	197,449	88,701	108,748	12/31/2009	201,322	115,049	86,273			182,432	219,690	121,187
Loan		Cahuenga Mixed Use	12/31/2010	3,678,496	1,350,381	2,328,115	12/31/2009	3,722,168	1,495,365	2,226,803	11.3%	10.8%	3,955,426	4,072,554	1,427,670
Property		Cahuenga Mixed Use (Commercial Component)											2,787,877	3,026,489	1,034,341
Property		Cahuenga Mixed Use (Multifamily Component)											1,167,550	1,046,066	393,330
Loan		Harbour Towne	12/31/2010	7,138,505	4,344,719	2,793,785	12/31/2009	7,188,592	4,272,095	2,916,497	13.5%	12.5%	7,554,529	7,432,363	4,338,798
Loan		Ocean City Quality Inn Portfolio	12/31/2010	9,191,370	6,367,597	2,823,773	12/31/2009	8,881,657	5,965,069	2,916,588	14.4%	12.7%	9,041,448	9,603,530	6,431,903
Property		Quality Inn Boardwalk	12/31/2010	5,245,127	3,279,981	1,965,146	12/31/2009	5,147,646	3,185,718	1,961,928			5,407,651	5,640,320	3,436,369
Property		Quality Inn Oceanfront	12/31/2010	3,946,243	3,087,616	858,627	12/31/2009	3,734,011	2,779,351	954,660			3,633,797	3,963,210	2,995,534
Loan		Stone Creek Towne Center	12/31/2010	3,462,585	879,051	2,583,534					13.8%	12.9%	3,110,855	4,072,655	1,347,957
Loan		Crowne Plaza Kansas City	12/31/2010	9,135,390	7,405,169	1,730,221	12/31/2009	6,581,256	5,907,849	673,407	17.0%	14.1%	8,461,037	11,066,802	8,356,273
Loan		NC Industrial Portfolio	12/31/2010	1,674,177	269,139	1,405,038	12/31/2009	1,754,665	258,198	1,496,467	10.2%	9.1%	1,464,390	1,769,783	341,648
Property		501 Black Satchel Drive	12/31/2010	963,741	137,224	826,517	12/31/2009	1,044,229	135,661	908,568			834,390	1,004,969	184,196
Property		2900 Northwest Boulevard	12/31/2010	710,436	131,915	578,521	12/31/2009	710,436	122,537	587,899			630,000	764,815	157,452
Loan		Kelly Square	12/31/2010	1,975,184	607,051	1,368,133	12/31/2009	2,154,473	617,942	1,536,531	10.2%	9.5%	2,045,045	1,992,537	586,306
Loan		Claremont Corporate Center									9.4%	9.1%	1,825,823	1,841,443	556,866
Loan		Heald Colleges Portfolio									9.5%	8.8%	1,755,600	1,279,711	38,391
Property		Heald College Mipitas											1,250,722	888,770	26,663
Property		Heald College Stockton											504,878	390,941	11,728
Loan		Philadelphia Square	12/31/2010	787,617	314,767	472,850	12/31/2009	498,914	191,751	307,163	11.2%	10.8%	1,972,010	1,961,021	615,814
Loan		Citizen News Building	12/31/2010	1,166,792	306,769	860,023	12/31/2009	1,258,395	307,919	950,476	9.4%	8.8%	1,220,480	1,279,251	347,144
Loan		1460 Macombs Road	12/31/2010	1,403,265	615,452	787,813	12/31/2009	1,346,300	588,194	758,106	9.0%	8.7%	1,552,347	1,502,405	623,082
Loan		HIE San Luis Obispo	12/31/2010	3,071,499	1,963,852	1,107,647	12/31/2009	2,278,171	1,724,278	553,893	14.4%	12.9%	3,496,661	3,537,769	2,135,894
Loan		Soundview & Rosedale Avenue	12/31/2010	1,606,755	427,813	1,178,942	12/31/2009	1,542,614	419,830	1,122,784	11.9%	11.4%	1,225,590	1,695,991	542,141
Loan		Arts District Hyattsville									11.8%	11.3%	1,134,485	1,540,015	477,016
Loan		Sommerset Suites	12/31/2010	2,673,393	1,497,549	1,175,844	12/31/2009	2564411	1534353	1030058	13.4%	12.0%	2,823,448	2,904,799	1,778,133
Loan		The Abby	12/31/2010	1,231,372	300,747	930,625	12/31/2009	1160172	362615	797557	10.4%	9.9%	973,229	1,213,151	355,377
Loan		Best Western Plus Half Moon Bay	12/31/2010	2,618,902	1,735,265	883,637	12/31/2009	2289164	1657200	631964	14.2%	12.6%	2,954,316	3,119,785	2,004,508
Loan		Town East Tower	12/31/2010	1,578,468	772,003	806,465	12/31/2009	1648204	808227	839977	13.1%	11.7%	1,843,490	1,721,981	709,329
Loan		Park Place at Palm Bluffs	12/31/2010	800,827	296,756	504,071	12/31/2009	750731	274893	475838	12.3%	11.7%	1,123,086	1,157,023	268,928
Loan		Granada Plaza	12/31/2010	1,443,280	427,775	1,015,505	12/31/2009	1581101	438495	1142606	13.8%	12.3%	1,296,822	1,460,357	439,385
Loan		Van Buren Plaza	12/31/2010	1,571,116	470,396	1,100,720	12/31/2009	1543508	440437	1103071	16.1%	15.0%	1,307,754	1,635,216	462,176
Loan		Nona Commons	12/31/2010	1,585,446	422,168	1,163,278	12/31/2009	1248138	486969	761169	15.4%	14.7%	1,264,813	1,480,926	367,914
Loan		1230 Teller Avenue	12/31/2010	833,470	372,469	461,001	12/31/2009	807664	323191	484473	9.1%	8.8%	1,057,686	1,025,360	389,629
Loan		2765 Kingsbridge Terrace	12/31/2010	889,428	386,317	503,111	12/31/2009	833906	341586	492320	8.9%	8.5%	979,175	949,800	371,227
Loan		Wesleyan Station	12/31/2010	867,143	202,338	664,805	12/31/2009	792976	193950	599026	12.3%	11.2%	927,540	972,824	225,282
Loan		Centerville Shopping Center	12/31/2010	1,010,981	346,215	664,766	12/31/2009	1083094	349238	733856	9.9%	9.1%	801,632	939,085	342,293
Loan		Bridge Center	12/31/2010	455,833	193,859	261,974	12/31/2009	409439	164156	245283	12.5%	11.1%	965,047	1,007,757	342,386
Loan		2012-2018 Broadway	12/31/2010	868,207	280,457	587,750	12/31/2009	880357	262731	617626	14.1%	13.5%	1,027,810	1,019,920	313,723
Loan		2264 Creston Avenue	12/31/2010	678,275	307,679	370,596	12/31/2009	647240	274242	372998	9.3%	9.0%	790,969	768,740	305,654
Loan		Breckenridge Apartments	12/31/2010	1,492,585	1,449,570	43,015					18.5%	17.2%	2,013,471	2,159,924	1,239,071
Loan		2773-2779 Briggs Avenue	12/31/2010	595,387	212,034	383,353	12/31/2009	580,325	199,538	380,787	8.9%	8.6%	641,733	622,481	218,616
Loan		Oaklee Plaza									11.1%	10.2%	739,222	857,398	369,387
Loan		Candlewood Suites Augusta	12/31/2010	1,764,325	996,882	767,443	12/31/2009	1,699,841	947,977	751,864	19.9%	17.7%	1,800,267	1,814,978	1,001,360
Loan		Buffalo Storage	12/31/2010	661,700	279,741	381,959	12/31/2009	687,473	280,668	406,805	11.7%	11.4%	784,749	680,042	233,358
Loan		Best Western Carlyle Inn	12/31/2010	1,412,245	872,408	539,837	12/31/2009	1,296,229	899,830	396,399	19.4%	17.4%	1,539,783	1,631,535	1,010,964
Loan		Walgreens Ft. Lauderdale	12/31/2010	327,930	14,763	313,167	12/31/2009	327,979	15,147	312,832	10.2%	10.1%	344,280	360,181	33,514
Loan		East West Crossroads	12/31/2010	496,704	126,882	369,823	12/31/2009	165,297	102,353	62,944	16.8%	15.4%	529,261	502,823	139,697
Loan		116 Henwood Place	12/31/2010	280,907	144,448	136,459	12/31/2009	270,374	142,614	127,760	8.7%	8.1%	309,655	298,255	140,647
Loan		2390 Creston Avenue									9.3%	8.9%	292,219	283,452	136,034

COMM 2012-CCRE1

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

			Underwritten	Underwritten	Underwritten	Underwritten	Ownership	Ground Lease	Ground Lease			Lease
Property Flag	ID	Property Name	NOI ($)	Reserves($)	TI/LC($)	NCF ($)	Interest	Expiration	Extension Terms	Largest Tenant	SF	Expiration
Loan		Crossgates Mall	28,553,638	283,995	1,042,447	27,227,197	Fee Simple			JCPenney	179,964	03/31/2014
Loan		RiverTown Crossings Mall	17,899,047	158,942	635,769	17,104,336	Fee Simple			Dick’s Sporting Goods	91,346	01/31/2016
Loan		Creekside Plaza	6,193,757	50,096	213,198	5,930,463	Fee Simple			Regional Center of the East Bay	67,186	03/01/2030
Loan		Tek Park Business Center	5,973,601	127,660	380,351	5,465,590	Fee Simple			Data Based Systems International	122,337	03/31/2018
Loan		Westgate Shopping Center	4,494,043	48,366	202,105	4,243,572	Fee Simple			Lowe’s	119,701	06/20/2026
Loan		Bradley Arlington	4,086,407	29,863	177,543	3,879,001	Fee Simple			Cystic Fibrosis Foundation	46,570	04/30/2019
Loan		New Hope Commons	4,323,878	73,493	166,612	4,083,774	Fee Simple			Walmart	149,929	10/13/2015
Loan		10912 & 10950 Washington Boulevard	3,477,749	31,775	196,919	3,249,055	Fee Simple			NFL Enterprises, LLC	104,589	03/31/2015
Loan		Crossroads Towne Center	3,008,777	22,319	134,413	2,852,045	Fee Simple			Bed Bath & Beyond	29,982	01/31/2018
Loan		U-Haul Portfolio SAC 23	3,212,091	132,246		3,079,846	Fee Simple
Property		U-Haul Center Addison	683,462	36,871		646,591	Fee Simple			NAP	NAP	NAP
Property		U-Haul Bricktown	392,158	17,163		374,995	Fee Simple			NAP	NAP	NAP
Property		U-Haul Center Coram	402,884	3,243		399,641	Fee Simple			NAP	NAP	NAP
Property		U-Haul Court Pulaski Highway	344,789	18,591		326,198	Fee Simple			NAP	NAP	NAP
Property		U-Haul Court Gentilly	269,747	5,944		263,803	Fee Simple			NAP	NAP	NAP
Property		U-Haul Kanis Road	265,555	1,275		264,280	Fee Simple			NAP	NAP	NAP
Property		U-Haul of Florin Road	172,275	4,184		168,091	Fee Simple			NAP	NAP	NAP
Property		U-Haul Rapid City	225,701	24,839		200,863	Fee Simple			NAP	NAP	NAP
Property		U-Haul Naco-Perrin	194,735	6,477		188,258	Fee Simple			NAP	NAP	NAP
Property		U-Haul Center Hazelwood	199,951	11,672		188,279	Fee Simple			NAP	NAP	NAP
Property		U-Haul Center 19th & Bell	60,835	1,986		58,849	Fee Simple			NAP	NAP	NAP
Loan		251-259 West 36th Street	2,436,591	23,850	31,081	2,381,660	Fee Simple			Grace Corporate Park, LLC	8,069	03/31/2014
Loan		Silver City Plaza	2,541,536	6,237	31,187	2,504,112	Fee Simple			Ross Store, Inc.	32,000	01/31/2015
Loan		River Oaks West Apartments	2,912,673	115,563		2,797,110	Fee Simple			NAP	NAP	NAP
Loan		U-Haul Portfolio SAC 22	3,040,383	110,387		2,929,996	Fee Simple
Property		U-Haul Center of Manassas Park	553,285	4,949		548,336	Fee Simple			NAP	NAP	NAP
Property		U-Haul Coon Rapids	531,744	26,388		505,356	Fee Simple			NAP	NAP	NAP
Property		U-Haul Moving & Storage of South Fort Worth	358,473	28,721		329,752	Fee Simple			NAP	NAP	NAP
Property		U-Haul Center Route 295	417,859	13,898		403,960	Fee Simple			NAP	NAP	NAP
Property		U-Haul Causeway Boulevard	277,864	679		277,185	Fee Simple			NAP	NAP	NAP
Property		U-Haul State Avenue	266,053	12,651		253,402	Fee Simple			NAP	NAP	NAP
Property		U-Haul West Ina Road	255,760	951		254,809	Fee Simple			NAP	NAP	NAP
Property		U-Haul Moving & Storage at Automall	124,639	8,367		116,272	Fee Simple			NAP	NAP	NAP
Property		U-Haul Moving & Storage of Springfield	156,203	10,808		145,395	Fee Simple			NAP	NAP	NAP
Property		U-Haul Moving & Storage at Jolly & Cedar	98,503	2,974		95,529	Fee Simple			NAP	NAP	NAP
Loan		Cahuenga Mixed Use	2,644,884	39,375	71,655	2,533,854	Fee Simple
Property		Cahuenga Mixed Use (Commercial Component)	1,992,148	27,625	71,655	1,892,869	Fee Simple			L.A. Fitness, Intl.	44,100	07/24/2022
Property		Cahuenga Mixed Use (Multifamily Component)	652,736	11,750		640,986	Fee Simple			NAP	NAP	NAP
Loan		Harbour Towne	3,093,565	222,971		2,870,594	Fee Simple/Leasehold	8/31/2040		I.K. Yacht Design	12,173	12/31/2009
Loan		Ocean City Quality Inn Portfolio	3,171,627	384,141		2,787,486	Fee Simple
Property		Quality Inn Boardwalk	2,203,951	225,613		1,978,338	Fee Simple			NAP	NAP	NAP
Property		Quality Inn Oceanfront	967,676	158,528		809,148	Fee Simple			NAP	NAP	NAP
Loan		Stone Creek Towne Center	2,724,698	28,565	142,827	2,553,305	Fee Simple			Best Buy	30,000	01/31/2019
Loan		Crowne Plaza Kansas City	2,710,529	466,278		2,244,252	Fee Simple			NAP	NAP	NAP
Loan		NC Industrial Portfolio	1,428,135	62,235	100,000	1,265,900	Fee Simple
Property		501 Black Satchel Drive	820,773	22,860	37,000	760,913	Fee Simple			Home Depot	228,600	01/31/2022
Property		2900 Northwest Boulevard	607,363	39,375	63,000	504,988	Fee Simple			Affinia Group, Inc	393,750	05/31/2023
Loan		Kelly Square	1,406,230	14,431	75,495	1,316,304	Fee Simple			County of Fairfax	64,682	07/31/2020
Loan		Claremont Corporate Center	1,284,577	8,396	41,982	1,234,199	Fee Simple			Alterra Capital Holdings	21,211	05/09/2021
Loan		Heald Colleges Portfolio	1,241,320	22,428	76,599	1,142,292	Fee Simple
Property		Heald College Mipitas	862,107	13,858	50,073	798,177	Fee Simple			Corinthian Colleges, Inc. d/b/a Heald College	55,430	02/28/2027
Property		Heald College Stockton	379,213	8,571	26,527	344,115	Fee Simple			Corinthian Colleges, Inc. d/b/a Heald College	34,283	02/28/2027
Loan		Philadelphia Square	1,345,207	38,179		1,307,028	Fee Simple			NAP	NAP	NAP
Loan		Citizen News Building	932,107	12,231	44,033	875,844	Fee Simple			Partizan Entertainment, LLC	9,000	09/30/2017
Loan		1460 Macombs Road	879,323	29,000		850,323	Fee Simple			NAP	NAP	NAP
Loan		HIE San Luis Obispo	1,401,874	141,511		1,260,363	Fee Simple			NAP	NAP	NAP
Loan		Soundview & Rosedale Avenue	1,153,850	12,610	32,272	1,108,968	Fee Simple			Western Beef	30,657	08/31/2030
Loan		Arts District Hyattsville	1,062,999	7,135	39,780	1,016,084	Fee Simple			Busboys and Poets	9,889	08/31/2021
Loan		Sommerset Suites	1,126,667	116,192		1,010,475	Fee Simple			NAP	NAP	NAP
Loan		The Abby	857,774	9,778	32,640	815,356	Fee Simple			Office Depot	20,898	04/06/2019
Loan		Best Western Plus Half Moon Bay	1,115,277	124,791		990,486	Fee Simple			NAP	NAP	NAP
Loan		Town East Tower	1,012,651	22,497	83,368	906,786	Fee Simple			SouthWest Rheumatology Research, LLC	6,865	07/31/2015
Loan		Park Place at Palm Bluffs	888,095	8,631	38,840	840,624	Fee Simple			The Venue - Mediterranean Grill	5,320	01/31/2017
Loan		Granada Plaza	1,020,972	21,418	87,605	911,949	Fee Simple			Walgreens	18,286	02/28/2018
Loan		Van Buren Plaza	1,173,040	19,014	59,555	1,094,471	Fee Simple			dd’s Discounts	21,864	01/31/2019
Loan		Nona Commons	1,113,011	12,325	36,712	1,063,974	Fee Simple			Dhanani Investments	6,763	03/14/2015
Loan		1230 Teller Avenue	635,731	20,000		615,731	Fee Simple			NAP	NAP	NAP
Loan		2765 Kingsbridge Terrace	578,573	22,500		556,073	Fee Simple			NAP	NAP	NAP
Loan		Wesleyan Station	747,542	17,326	44,126	686,090	Fee Simple			Kroger	45,528	06/30/2018
Loan		Centerville Shopping Center	596,792	10,321	39,652	546,820	Fee Simple			Publix Supermarkets	47,955	09/30/2015
Loan		Bridge Center	665,371	20,768	54,518	590,086	Fee Simple			Hilton Head Athletics, LLC	17,249	03/31/2024
Loan		2012-2018 Broadway	706,197	1,630	30,020	674,547	Leasehold			Immediate Medical Care	2,200	09/30/2013
Loan		2264 Creston Avenue	463,086	14,750		448,336	Fee Simple			NAP	NAP	NAP
Loan		Breckenridge Apartments	920,852	63,500		857,352	Fee Simple			NAP	NAP	NAP
Loan		2773-2779 Briggs Avenue	403,865	11,603		392,262	Fee Simple			NAP	NAP	NAP
Loan		Oaklee Plaza	488,011	6,853	30,631	450,527	Fee Simple			Discovery Clothing	9,000	01/31/2018
Loan		Candlewood Suites Augusta	813,619	90,000		723,619	Fee Simple			NAP	NAP	NAP
Loan		Buffalo Storage	446,684	11,386		435,298	Fee Simple			NAP	NAP	NAP
Loan		Best Western Carlyle Inn	620,571	65,261		555,310	Fee Simple			NAP	NAP	NAP
Loan		Walgreens Ft. Lauderdale	326,667	2,869		323,798	Fee Simple			Walgreens	14,345	12/31/2021
Loan		East West Crossroads	363,126	5,833	25,221	332,072	Fee Simple			Dollar Tree	8,000	11/30/2019
Loan		116 Henwood Place	157,608	10,200		147,408	Fee Simple			NAP	NAP	NAP
Loan		2390 Creston Avenue	147,418	5,250		142,168	Fee Simple			NAP	NAP	NAP

COMM 2012-CCRE1

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

					Lease			Lease			Lease
Property Flag	ID	Property Name	2nd Largest Tenant	SF	Expiration	3rd Largest Tenant	SF	Expiration	4th Largest Tenant	SF	Expiration
Loan		Crossgates Mall	Regal Crossgate 18	100,000	07/31/2022	Dick’s Sporting Goods	80,000	01/31/2025	Burlington Coat Factory	64,582	09/30/2014
Loan		RiverTown Crossings Mall	Celebration Cinemas	86,410	12/31/2024	Barnes & Noble	25,848	01/31/2015	Old Navy	20,097	05/31/2016
Loan		Creekside Plaza	Alameda Co. - General Services Agency	50,041	01/31/2019	TriNet Employer Group	48,693	04/14/2017	Kaiser Foundation Health, Inc.	24,715	02/28/2013
Loan		Tek Park Business Center	CyOptic	103,000	10/31/2017	Buckeye Partners	79,795	10/31/2021	Triton Services	42,811	03/31/2021
Loan		Westgate Shopping Center	Kohl’s	94,500	04/30/2016	Marshalls	30,000	09/30/2017	Earth Fare	27,246	12/31/2026
Loan		Bradley Arlington	CVS Pharmacy	9,200	11/30/2015	Camris International Inc.	8,460	02/28/2016	Bethesda Chevy Chase Surgery Center LLC	6,090	01/31/2021
Loan		New Hope Commons	Best Buy	45,000	01/31/2016	Buy Buy Baby	31,999	01/31/2020	Marshalls	30,311	01/31/2016
Loan		10912 & 10950 Washington Boulevard	SDI Media USA, Inc.	30,300	04/30/2016	All3Media Limited dba Studio Lambert	20,047	06/30/2013	Crescent Bay Software Corp.	2,174	07/31/2013
Loan		Crossroads Towne Center	Euphoria	12,067	10/31/2014	Colleen & Tom Enterprises, Inc.	11,181	03/31/2017	L.P.Doyle, Inc.	7,000	12/31/2013
Loan		U-Haul Portfolio SAC 23
Property		U-Haul Center Addison	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Bricktown	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Center Coram	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Court Pulaski Highway	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Court Gentilly	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Kanis Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul of Florin Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Rapid City	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Naco-Perrin	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Center Hazelwood	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Center 19th & Bell	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		251-259 West 36th Street	Jacobs & Cohen, Inc.	8,068	07/31/2020	Ardyss International Inc.	6,200	06/19/2015	Deutsche Bank AG (New York Branch)	5,939	03/31/2016
Loan		Silver City Plaza	Denny’s, Inc.	4,765	03/25/2020	Crazy Ely	2,418	08/31/2016	7-Eleven	2,200	10/31/2014
Loan		River Oaks West Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		U-Haul Portfolio SAC 22
Property		U-Haul Center of Manassas Park	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Coon Rapids	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Moving & Storage of South Fort Worth	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Center Route 295	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Causeway Boulevard	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul State Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul West Ina Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Moving & Storage at Automall	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Moving & Storage of Springfield	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		U-Haul Moving & Storage at Jolly & Cedar	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Cahuenga Mixed Use
Property		Cahuenga Mixed Use (Commercial Component)	Icodia dba Added Value	30,975	12/31/2014	Universal Music Group	10,382	04/30/2019	Abominable Pictures	4,516	11/15/2012
Property		Cahuenga Mixed Use (Multifamily Component)	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Harbour Towne	HMY Yacht Sales	9,500	12/31/2012	Intrepid Southeast	7,000	12/31/2015	Sun Power Diesel and Marine	4,931	12/31/2007
Loan		Ocean City Quality Inn Portfolio
Property		Quality Inn Boardwalk	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		Quality Inn Oceanfront	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Stone Creek Towne Center	Bed Bath & Beyond	25,000	01/31/2018	Old Navy	15,000	08/31/2017	Lane Bryant	6,600	01/31/2018
Loan		Crowne Plaza Kansas City	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		NC Industrial Portfolio
Property		501 Black Satchel Drive	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		2900 Northwest Boulevard	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Kelly Square	Charles D. Kirksey, DDS	5,400	03/31/2012	Washington First Bank	2,074	08/18/2020	NAP	NAP	NAP
Loan		Claremont Corporate Center	Catlin Insurance	10,560	04/30/2020	The Business Improvement Co.	3,952	01/31/2016	Jasinkiewicz Capital Management	3,794	02/18/2016
Loan		Heald Colleges Portfolio
Property		Heald College Mipitas	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Property		Heald College Stockton	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Philadelphia Square	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Citizen News Building	Larson Studios	7,198	12/31/2020	Ideal 55 Wine Lockers	7,045	11/14/2018	Musikvergnuegen, Inc.	4,996	04/30/2014
Loan		1460 Macombs Road	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		HIE San Luis Obispo	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Soundview & Rosedale Avenue	Cee & Cee S.B., LLC	24,000	01/31/2016	US Postal Service	2,194	06/30/2015	NY Community Financial	1,260	03/31/2013
Loan		Arts District Hyattsville	Yes! Organic Market	7,169	03/31/2021	Tara Thai	2,465	06/30/2021	Chipotle Mexican Grill	2,425	05/31/2021
Loan		Sommerset Suites	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		The Abby	Regency Beauty	6,000	08/10/2018	Ocean Dental	5,000	02/10/2014	Hea Café	2,290	02/28/2018
Loan		Best Western Plus Half Moon Bay	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Town East Tower	Ted B. Lyon & Associates, P.C.	6,610	06/30/2014	Orange County Container Group, LLC	5,770	04/30/2015	Texas Municipal League Intergovernmental Risk Pool	5,576	11/30/2012
Loan		Park Place at Palm Bluffs	Roe	5,080	09/30/2015	Eureka Burger!	2,882	11/30/2015	Thai Palms	2,685	02/28/2017
Loan		Granada Plaza	Outback Steakhouse	10,000	04/30/2014	TGI Fridays	7,000	12/31/2016	Tuscan Market	7,000	03/31/2018
Loan		Van Buren Plaza	NY Super Buffet	10,000	10/31/2013	Family Dollar	10,000	06/30/2021	99C Outlet + Up	10,000	09/30/2014
Loan		Nona Commons	Outback Steakhouse	5,797	10/31/2018	Tree House Pediatrics	4,162	04/17/2017	Anytime Fitness	3,950	09/30/2014
Loan		1230 Teller Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		2765 Kingsbridge Terrace	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Wesleyan Station	Tuesday Morning	7,200	01/15/2016	El Sombrero	6,000	09/30/2014	Macon Crossfit	3,240	01/15/2013
Loan		Centerville Shopping Center	Sassy Beauty Supply	6,150	06/30/2017	Majic Touch Cleaners	1,400	07/31/2013	Hong Kong	1,400	11/30/2014
Loan		Bridge Center	Marco Polo Furniture	13,323	01/31/2017	Island Playground	7,555	02/28/2013	Edwin Watts Golf	6,861	02/28/2016
Loan		2012-2018 Broadway	68th St. Cafe Inc.	1,750	03/31/2019	Kostpres Holdings, LLC	900	01/31/2016	2018 Broadway Realty Corp.	890	02/28/2014
Loan		2264 Creston Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Breckenridge Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		2773-2779 Briggs Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Oaklee Plaza	Athleti Co.	5,464	02/28/2016	Prestige Wine & Spirit	4,000	07/31/2013	Malincho, Inc.	2,790	11/30/2012
Loan		Candlewood Suites Augusta	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Buffalo Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Best Western Carlyle Inn	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		Walgreens Ft. Lauderdale	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		East West Crossroads	Shoe Show	4,000	01/31/2015	Honey Baked Ham of Georgia	2,940	12/31/2014	Thomas Dental Group	2,520	05/31/2016
Loan		116 Henwood Place	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
Loan		2390 Creston Avenue	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP

COMM 2012-CCRE1

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

Upfront

Monthly

Upfront

Monthly

Upfront

Lease

Occupancy

Replacement

TI/LC

Tax

Property Flag

Property Name

5th Largest Tenant

Expiration

Occupancy

As-of Date

Reserves($)

Reserves ($)

Loan

Crossgates Mall

Forever 21

62,858

01/31/2021

90.3%

03/26/2012

23,666

1,863,853

86,871

3,850,000

Loan

RiverTown Crossings Mall

Fye

13,347

01/31/2014

91.5%

03/31/2012

Springing

1,643,154

Loan

Creekside Plaza

Every Child Counts (Alameda County)

19,101

04/30/2013

100.0%

03/13/2012

4,750

750,000

13,000

70,866

Loan

Tek Park Business Center

Aesculap Implant System

31,318

07/31/2021

84.1%

03/29/2012

10,638

3,200,000

Springing

307,375

Loan

Westgate Shopping Center

Petco

20,248

10/31/2017

91.7%

01/31/2012

Springing

Loan

Bradley Arlington

The Neurology Center P.A.

5,687

12/31/2021

94.9%

02/01/2012

2,489

442,000

16,051

248,000

Loan

New Hope Commons

Barnes & Noble

25,200

02/01/2014

98.7%

02/27/2012

Springing

Loan

10912 & 10950 Washington Boulevard

D-Two Design

425

MTM

100.0%

01/31/2012

2,648

16,549

Loan

Crossroads Towne Center

Bank of America

5,150

08/31/2027

95.2%

04/01/2012

1,860

10,539

32,000

Loan

U-Haul Portfolio SAC 23

83.3%

03/23/2012

251,000

Springing

278,197

Property

U-Haul Center Addison

NAP

89.4%

03/23/2012

Property

U-Haul Bricktown

NAP

85.9%

03/23/2012

Property

U-Haul Center Coram

NAP

88.5%

03/23/2012

Property

U-Haul Court Pulaski Highway

NAP

78.3%

03/23/2012

Property

U-Haul Court Gentilly

NAP

54.1%

03/23/2012

Property

U-Haul Kanis Road

NAP

94.9%

03/23/2012

Property

U-Haul of Florin Road

NAP

84.4%

03/23/2012

Property

U-Haul Rapid City

NAP

89.1%

03/23/2012

Property

U-Haul Naco-Perrin

NAP

86.0%

03/23/2012

Property

U-Haul Center Hazelwood

NAP

89.1%

03/23/2012

Property

U-Haul Center 19th & Bell

NAP

70.3%

03/23/2012

Loan

251-259 West 36th Street

El Mundo Furniture

4,750

03/31/2016

98.6%

04/24/2012

1,988

500,000

Springing

270,833

Loan

Silver City Plaza

Paramount Marketing Consulting

200

02/28/2015

100.0%

03/28/2012

520

2,599

17,200

Loan

River Oaks West Apartments

NAP

92.9%

01/31/2012

9,630

411,000

Loan

U-Haul Portfolio SAC 22

85.3%

01/31/2012

230,000

Springing

308,551

Property

U-Haul Center of Manassas Park

NAP

88.1%

01/31/2012

Property

U-Haul Coon Rapids

NAP

90.1%

01/31/2012

Property

U-Haul Moving & Storage of South Fort Worth

NAP

82.8%

01/31/2012

Property

U-Haul Center Route 295

NAP

80.4%

01/31/2012

Property

U-Haul Causeway Boulevard

NAP

85.0%

01/31/2012

Property

U-Haul State Avenue

NAP

80.6%

01/31/2012

Property

U-Haul West Ina Road

NAP

88.9%

01/31/2012

Property

U-Haul Moving & Storage at Automall

NAP

75.3%

01/31/2012

Property

U-Haul Moving & Storage of Springfield

NAP

92.4%

01/31/2012

Property

U-Haul Moving & Storage at Jolly & Cedar

NAP

84.1%

01/31/2012

Loan

Cahuenga Mixed Use

100.0%

11/21/2011

3,281

5,971

135,000

Property

Cahuenga Mixed Use (Commercial Component)

Bitmax, LLC

2,110

05/31/2015

100.0%

11/21/2011

Property

Cahuenga Mixed Use (Multifamily Component)

NAP

100.0%

11/21/2011

Loan

Harbour Towne

Treichel Marine

4,500

12/30/2011

94.4%

03/15/2012

240,000

Loan

Ocean City Quality Inn Portfolio

57.6%

02/29/2012

4% of Gross Revenues for the calendar month immediately preceding such monthly payment date

340,758

Property

Quality Inn Boardwalk

NAP

57.5%

02/29/2012

Property

Quality Inn Oceanfront

NAP

57.8%

02/29/2012

Loan

Stone Creek Towne Center

Rue 21

6,050

01/31/2017

98.4%

02/22/2012

Springing

Loan

Crowne Plaza Kansas City

NAP

57.3%

01/31/2012

175,105

1/12 of 4.2% of Gross Revenues based on the prior year

112,000

Loan

NC Industrial Portfolio

100.0%

Various

131,500

7,779

200,000

4,167

39,750

Property

501 Black Satchel Drive

NAP

100.0%

01/31/2012

Property

2900 Northwest Boulevard

NAP

100.0%

02/15/2012

Loan

Kelly Square

NAP

100.0%

02/28/2012

1,203

6,013

64,000

Loan

Claremont Corporate Center

Claremont Realty Group LLC

2,465

04/30/2020

100.0%

04/01/2012

700

3,499

14,688

Loan

Heald Colleges Portfolio

100.0%

05/06/2012

Springing

Property

Heald College Mipitas

NAP

100.0%

05/06/2012

Property

Heald College Stockton

NAP

100.0%

05/06/2012

Loan

Philadelphia Square

NAP

100.0%

02/24/2012

3,345

589

43,000

Loan

Citizen News Building

Prologue Pictures

4,820

01/31/2017

89.5%

02/01/2012

1,019

60,000

3,669.42 (plus the lesser of (a) $2,446 or (b) the greater of 0 or NCF less Monthly Debt Service)

10,500

Loan

1460 Macombs Road

NAP

100.0%

12/19/2011

2,417

35,200

Loan

HIE San Luis Obispo

NAP

77.9%

12/31/2011

4% of Gross Revenues for the calendar month immediately preceding such monthly payment date

13,783

Loan

Soundview & Rosedale Avenue

Franchise Cleaners Corp

1,140

03/31/2013

100.0%

02/21/2012

1,051

150,000

Springing

83,667

Loan

Arts District Hyattsville

Elevation Burger

2,360

04/30/2021

100.0%

03/13/2012

595

736,860

3,315

32,667

Loan

Sommerset Suites

NAP

84.1%

12/31/2011

4% of Gross Revenues for the calendar month immediately preceding such monthly payment date

16,085

Loan

The Abby

Cabo Bob’s

2,200

05/07/2013

96.0%

04/24/2012

816

350,000

2,648

79,167

Loan

Best Western Plus Half Moon Bay

NAP

74.3%

12/31/2011

4% of Gross Revenues for the calendar month immediately preceding such monthly payment date

23,809

Loan

Town East Tower

AmeraTex Energy, Inc.

4,421

06/30/2013

94.4%

01/31/2012

1,875

6,749

23,333

Loan

Park Place at Palm Bluffs

Wahoo’s Fish Tacos

2,275

08/31/2017

82.1%

04/18/2012

719

50,000

3,237

14,667

Loan

Granada Plaza

Peach Valley Café

5,000

02/28/2022

89.0%

03/01/2012

1,785

100,000

7,139

60,083

Loan

Van Buren Plaza

Aaron’s Sales & Leasing

6,330

10/03/2015

96.3%

09/01/2011

1,585

3,367

61,000

Loan

Nona Commons

Hudson McMurtrie

3,515

02/28/2013

84.9%

12/31/2011

1,027

100,000

3,081

57,083

Loan

1230 Teller Avenue

NAP

98.7%

10/18/2011

1,667

7,750

Loan

2765 Kingsbridge Terrace

NAP

97.3%

01/24/2012

1,869

11,875

Loan

Wesleyan Station

LaBerry Yogurt

2,400

07/31/2014

92.0%

12/31/2011

1,444

3,610

54,600

Loan

Centerville Shopping Center

GNC

1,400

02/28/2017

94.4%

02/29/2012

148,407

860

75,000

4,250

45,500

Loan

Bridge Center

Hana Sushi

4,280

10/31/2016

79.7%

02/10/2012

1,731

4,167

17,667

Loan

2012-2018 Broadway

Trevi Nail Corp.

780

08/31/2015

100.0%

03/13/2012

136

100,000

4,167

42,588

Loan

2264 Creston Avenue

NAP

98.3%

01/24/2012

1,229

14,667

Loan

Breckenridge Apartments

NAP

96.9%

02/27/2012

5,292

9,000

Loan

2773-2779 Briggs Avenue

NAP

100.0%

01/09/2012

967

5,625

Loan

Oaklee Plaza

US Dental Group

2,724

09/30/2019

96.2%

02/27/2012

571

2,700

20,333

Loan

Candlewood Suites Augusta

NAP

90.9%

10/31/2011

1/12 of 5% of Gross Revenues based on the prior year

11,250

Loan

Buffalo Storage

NAP

89.9%

03/25/2012

822

5,800

Loan

Best Western Carlyle Inn

NAP

87.3%

12/31/2011

4% of Gross Revenues for the calendar month immediately preceding such monthly payment date

7,908

Loan

Walgreens Ft. Lauderdale

NAP

100.0%

01/23/2012

240

Springing

Loan

East West Crossroads

State Farm Insurance

1,680

11/30/2014

75.9%

12/31/2011

486

2,090

32,667

Loan

116 Henwood Place

NAP

96.7%

12/19/2011

850

5,333

Loan

2390 Creston Avenue

NAP

100.0%

11/09/2011

438

4,083

COMM 2012-CCRE1

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

Monthly

Upfront

Monthly

Upfront

Other

Environmental

Tax

Insurance

Engineering

Other

Reserves

Report

Engineering

Loan

Property Flag

Property Name

Reserves ($)

Reserves($)

Reserves ($)

Reserve($)

Reserves ($)

Description

Date

Report Date

Purpose

Loan

Crossgates Mall

550,000

Springing

212,000

03/14/2012

03/13/2012

Refinance

Loan

RiverTown Crossings Mall

203,887

Springing

568,868

Unfunded Obligations: Uccellos of Grandville ($325,000), Teavana ($121,968), Love Culture ($121,900)

05/23/2011

05/20/2011

Refinance

Loan

Creekside Plaza

35,433

22,048

2,793

600,000

Kaiser Rollover Reserve

03/07/2012

Refinance

Loan

Tek Park Business Center

35,036

14,767

70,625

Springing

Buckeye Sweep Funds (Monthly: Springing)

08/26/2011

Acquisition

Loan

Westgate Shopping Center

Springing

Marshalls Rollover Reserve (Monthly: $50,000 starting March 2017, capped at $300,000); Kohl’s Rollover Reserve (Monthly: $78,750 starting April 2015, capped at $945,000); Special Cash Trap Rollover Reserve (Springing)

03/01/2012

02/21/2012

Acquisition

Loan

Bradley Arlington

31,000

6,909

3,455

2,125

02/10/2012

02/09/2012

Refinance

Loan

New Hope Commons

Springing

02/10/2012

Refinance

Loan

10912 & 10950 Washington Boulevard

44,167

Springing

230,253

Payment Reserve (Upfront: $230,253); NFL Reserve (Springing); Large Tenant Reserve (Springing)

03/05/2012

12/27/2011

Refinance

Loan

Crossroads Towne Center

16,000

144,215

12,018

53,673

1,250

Anytime Fitness Reserve (Monthly: $1,250 up to a cap of $30,000)

04/27/2012

03/16/2012

Refinance

Loan

U-Haul Portfolio SAC 23

Springing

509,100

33,914

Naco-Perrin Reserve (Upfront: $33,914)

Refinance

Property

U-Haul Center Addison

02/03/2012

02/02/2012

Property

U-Haul Bricktown

02/03/2012

02/02/2012

Property

U-Haul Center Coram

02/03/2012

02/02/2012

Property

U-Haul Court Pulaski Highway

02/03/2012

02/02/2012

Property

U-Haul Court Gentilly

02/03/2012

02/02/2012

Property

U-Haul Kanis Road

02/03/2012

02/02/2012

Property

U-Haul of Florin Road

02/03/2012

02/02/2012

Property

U-Haul Rapid City

03/16/2012

04/04/2012

Property

U-Haul Naco-Perrin

02/03/2012

02/02/2012

Property

U-Haul Center Hazelwood

02/03/2012

02/02/2012

Property

U-Haul Center 19th & Bell

02/03/2012

02/02/2012

Loan

251-259 West 36th Street

54,167

40,600

3,383

33,750

03/29/2012

Refinance

Loan

Silver City Plaza

8,600

5,377

448

Springing

Ross Reserve (Springing)

04/05/2012

03/22/2012

Refinance

Loan

River Oaks West Apartments

59,167

96,493

10,721

05/01/2012

03/08/2012

Refinance

Loan

U-Haul Portfolio SAC 22

Springing

234,995

Refinance

Property

U-Haul Center of Manassas Park

02/03/2012

Property

U-Haul Coon Rapids

02/03/2012

02/02/2012

Property

U-Haul Moving & Storage of South Fort Worth

02/03/2012

Property

U-Haul Center Route 295

02/03/2012

02/02/2012

Property

U-Haul Causeway Boulevard

02/03/2012

02/02/2012

Property

U-Haul State Avenue

02/03/2012

02/02/2012

Property

U-Haul West Ina Road

02/03/2012

02/02/2012

Property

U-Haul Moving & Storage at Automall

02/03/2012

02/02/2012

Property

U-Haul Moving & Storage of Springfield

02/03/2012

02/02/2012

Property

U-Haul Moving & Storage at Jolly & Cedar

02/03/2012

02/02/2012

Loan

Cahuenga Mixed Use

27,000

16,466

7,933

180,915

Debt Service Reserve

Refinance

Property

Cahuenga Mixed Use (Commercial Component)

01/12/2012

12/09/2011

Property

Cahuenga Mixed Use (Multifamily Component)

01/12/2012

12/09/2011

Loan

Harbour Towne

61,075

887,500

04/20/2012

Refinance

Loan

Ocean City Quality Inn Portfolio

34,076

Springing

58,125

512,500

Seasonality Reserve (Upfront: $300,000; Monthly: Excess Cash Flow up to $250,000 up to a cap of $1,176,369.57; sweep shall resume if balance falls below $1,176,369.57); PIP Reserve (Upfront: $212,500)

Refinance

Property

Quality Inn Boardwalk

04/16/2012

04/17/2012

Property

Quality Inn Oceanfront

04/16/2012

04/17/2012

Loan

Stone Creek Towne Center

Springing

106,818

Payment Reserve (Upfront: $106,818); Best Buy Rollover Reserve (Monthly: $37,500 starting July 2017, capped at $450,000); Bed Bath & Beyond Rollover Reserve (Monthly: $31,250 starting July 2016 and July 2021, capped at $375,000)

11/10/2011

11/08/2011

Acquisition

Loan

Crowne Plaza Kansas City

28,000

70,362

8,795

587,178

Seasonality Reserve (Upfront: $210,900; Monthly: 26,363); TIF Debt Service Reserve (Upfront: $200,000); Payment Reserve (Upfront: $176,278)

10/26/2011

10/27/2011

Refinance

Loan

NC Industrial Portfolio

13,250

24,163

2,416

110,000

107,534

Payment Reserve

Acquisition/Refinance

Property

501 Black Satchel Drive

02/07/2012

02/01/2012

Property

2900 Northwest Boulevard

02/07/2012

02/01/2012

Loan

Kelly Square

10,667

7,757

705

04/26/2012

03/08/2012

Refinance

Loan

Claremont Corporate Center

14,688

3,983

1,328

Springing

Catlin/Alterra Reserve (Monthly: Springing)

03/23/2012

03/22/2012

Refinance

Loan

Heald Colleges Portfolio

Springing

Lease Sweep Funds (Monthly: Springing)

Acquisition

Property

Heald College Mipitas

02/06/2012

02/03/2012

Property

Heald College Stockton

02/06/2012

02/03/2012

Loan

Philadelphia Square

10,750

3,948

905,970

Earnout Reserve (Upfront: $550,000); Debt Service Reserve (Upfront: $355,970)

02/07/2012

02/01/2012

Refinance

Loan

Citizen News Building

10,500

20,769

4,013

8,415

67,057

Rent Abatement Reserve

03/05/2012

12/30/2011

Refinance

Loan

1460 Macombs Road

17,600

26,729

3,325

34,063

12/09/2011

12/08/2011

Refinance

Loan

HIE San Luis Obispo

6,547

13,958

4,653

6,250

37,500

Seasonality Reserve (Upfront: $37,500; Monthly: Excess Cash Flow up to $15,000 up to a cap of $50,000; sweep shall resume if balance falls below $50,000)

01/26/2012

Refinance

Loan

Soundview & Rosedale Avenue

20,917

02/01/2012

01/30/2012

Refinance

Loan

Arts District Hyattsville

4,083

3,130

626

29,900

Spice 6 Reserve Deposit

03/07/2012

03/06/2012

Refinance

Loan

Sommerset Suites

7,331

9,874

3,291

01/26/2012

Refinance

Loan

The Abby

15,833

14,086

2,012

04/26/2012

03/16/2012

Refinance

Loan

Best Western Plus Half Moon Bay

9,546

9,815

3,272

21,825

87,500

Seasonality Reserve (Upfront: $87,500; Monthly: Excess Cash Flow up to $20,000 up to a cap of $87,500; sweep shall resume if balance falls below $87,500)

01/25/2012

01/26/2012

Refinance

Loan

Town East Tower

11,667

18,762

3,382

7,500

68,360

Debt Service Reserve

01/12/2012

Refinance

Loan

Park Place at Palm Bluffs

7,333

1,788

298

326,832

Earnout Reserve (Upfront: $300,000); Rent Abatement Reserve (Upfront: $26,832); 2017 Rollover Reserve (Springing)

03/20/2012

03/13/2012

Refinance

Loan

Granada Plaza

8,583

33,473

4,184

27,757

18,567

Flamingo Rose Boutique Reserve

04/19/2012

03/23/2012

Refinance

Loan

Van Buren Plaza

15,250

6,975

2,325

558,221

dd’s Discount Reserve (Upfront: $500,000); Debt Service Reserve (Upfront: $58,221)

10/13/2011

Acquisition

Loan

Nona Commons

11,417

9,834

2,459

9,500

57,868

Payment Reserve

01/24/2012

01/23/2012

Refinance

Loan

1230 Teller Avenue

5,833

15,963

2,259

13,125

15,000

Environmental Reserve

11/21/2011

11/18/2011

Refinance

Loan

2765 Kingsbridge Terrace

7,917

24,750

2,750

23,000

01/25/2012

Refinance

Loan

Wesleyan Station

8,400

7,178

653

184,700

Springing

Tenant Extension Reserve (Springing)

02/22/2012

Acquisition

Loan

Centerville Shopping Center

9,100

9,934

1,104

196,308

Sassy Beauty Supply Reserve (Upfront: $123,492); Pak Mail Reserve (Upfront: $30,057); Publix/Anchor Rollover Reserve (Springing); Payment Reserve ($42,759)

01/17/2012

01/20/2012

Refinance

Loan

Bridge Center

8,833

26,916

4,922

42,320

Hana Sushi & Pino Gelato Rent Reserve

12/15/2011

Refinance

Loan

2012-2018 Broadway

4,259

1,613

264

6,250

03/23/2012

03/22/2012

Refinance

Loan

2264 Creston Avenue

3,667

20,450

2,072

9,813

01/25/2012

Refinance

Loan

Breckenridge Apartments

9,000

31,339

3,482

1,938

12/12/2011

Refinance

Loan

2773-2779 Briggs Avenue

3,750

32,250

3,583

24,250

02/14/2012

02/13/2012

Refinance

Loan

Oaklee Plaza

20,333

3,910

559

23,125

49,976

Payment Reserve

12/14/2011

Acquisition

Loan

Candlewood Suites Augusta

3,750

5,491

915

01/04/2012

12/14/2011

Refinance

Loan

Buffalo Storage

2,900

1,291

645

04/03/2012

Refinance

Loan

Best Western Carlyle Inn

2,636

4,416

1,472

5,781

01/26/2012

Refinance

Loan

Walgreens Ft. Lauderdale

Springing

5,559

Springing

78,188

18,779

Payment Reserve

12/30/2011

12/29/2011

Refinance

Loan

East West Crossroads

4,083

3,936

562

12/12/2011

12/09/2011

Acquisition

Loan

116 Henwood Place

2,667

7,015

866

14,438

12/09/2011

12/08/2011

Refinance

Loan

2390 Creston Avenue

4,083

1,451

682

15,188

07/28/2011

Refinance

COMM 2012-CCRE1

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

Property Flag	ID	Property Name	Sponsor	Guarantor
Loan		Crossgates Mall	Pyramid Crossgates Company	Pyramid Crossgates Company
Loan		RiverTown Crossings Mall	General Growth Properties, Inc.	GGP Limited Partnership
Loan		Creekside Plaza	David Irmer; T. Lawrence Jett	David Irmer; T. Lawrence Jett
Loan		Tek Park Business Center	Pinchos D. Shemano	Pinchos D. Shemano
Loan		Westgate Shopping Center	Inland Real Estate Corporation	Inland Real Estate Corporation
Loan		Bradley Arlington	Robert Scheer; Gregory B. Fernebok	Robert Scheer; Gregory B. Fernebok
Loan		New Hope Commons	Kimco Income Operating Partnership, L.P.	Kimco Income Operating Partnership, L.P.
Loan		10912 & 10950 Washington Boulevard	Hudson Pacific Properties, L.P.	Hudson Pacific Properties, L.P.
Loan		Crossroads Towne Center	Brian M. Good; Steven C. Good	Brian M. Good; Steven C. Good
Loan		U-Haul Portfolio SAC 23	SAC Holding Corporation; Blackwater Investments, Inc.	SAC Holding Corporation; Blackwater Investments, Inc.
Property		U-Haul Center Addison
Property		U-Haul Bricktown
Property		U-Haul Center Coram
Property		U-Haul Court Pulaski Highway
Property		U-Haul Court Gentilly
Property		U-Haul Kanis Road
Property		U-Haul of Florin Road
Property		U-Haul Rapid City
Property		U-Haul Naco-Perrin
Property		U-Haul Center Hazelwood
Property		U-Haul Center 19th & Bell
Loan		251-259 West 36th Street	Faraj Srour; Eliot Stavrach	Faraj Srour; Eliot Stavrach
Loan		Silver City Plaza	William O. Passo; PASSCO Companies, LLC	William O. Passo; PASSCO Companies, LLC
Loan		River Oaks West Apartments	Enriko Sasson	Enriko Sasson
Loan		U-Haul Portfolio SAC 22	SAC Holding Corporation; Blackwater Investments, Inc.	SAC Holding Corporation; Blackwater Investments, Inc.
Property		U-Haul Center of Manassas Park
Property		U-Haul Coon Rapids
Property		U-Haul Moving & Storage of South Fort Worth
Property		U-Haul Center Route 295
Property		U-Haul Causeway Boulevard
Property		U-Haul State Avenue
Property		U-Haul West Ina Road
Property		U-Haul Moving & Storage at Automall
Property		U-Haul Moving & Storage of Springfield
Property		U-Haul Moving & Storage at Jolly & Cedar
Loan		Cahuenga Mixed Use	Kennington Ltd., Inc.; Jerome Janger	Kennington Ltd., Inc.; Jerome Janger
Property		Cahuenga Mixed Use (Commercial Component)
Property		Cahuenga Mixed Use (Multifamily Component)
Loan		Harbour Towne	Michael M. Sachs	Michael M. Sachs
Loan		Ocean City Quality Inn Portfolio	Hale Harrison; John H. Harrison	Hale Harrison; John H. Harrison
Property		Quality Inn Boardwalk
Property		Quality Inn Oceanfront
Loan		Stone Creek Towne Center	INP Retail, L.P.	INP Retail, L.P.
Loan		Crowne Plaza Kansas City	Hotel Group Opportunity Fund III, LLC; Edmond A. Lee	Hotel Group Opportunity Fund III, LLC; Edmond A. Lee
Loan		NC Industrial Portfolio	Neal S. Shalom; Lewis Heafitz; Donald A. Levine	Neal S. Shalom; Lewis Heafitz; Donald A. Levine
Property		501 Black Satchel Drive
Property		2900 Northwest Boulevard
Loan		Kelly Square	Stephen A. Goldberg	Stephen A. Goldberg
Loan		Claremont Corporate Center	Christopher J. Innes	Christopher J. Innes
Loan		Heald Colleges Portfolio	STORE Capital Corporation	STORE Capital Corporation
Property		Heald College Mipitas
Property		Heald College Stockton
Loan		Philadelphia Square	Gregory J. Sipos; Sandra A. Sipos; Bradley Martineau; Tanya L.K. Martineau; Richard Miller; Lori Miller	Gregory J. Sipos; Sandra A. Sipos; Bradley Martineau; Tanya L.K. Martineau; Richard Miller; Lori Miller
Loan		Citizen News Building	Brentwood Capital Partners I, LP; Andrew Sobel; Paul Slye	Brentwood Capital Partners I, LP; Andrew Sobel; Paul Slye
Loan		1460 Macombs Road	Marilyn Finkelstein	Marilyn Finkelstein
Loan		HIE San Luis Obispo	Invest West Financial Corporation	Invest West Financial Corporation
Loan		Soundview & Rosedale Avenue	Sarene Shanus; Corey Shanus	Sarene Shanus; Corey Shanus
Loan		Arts District Hyattsville	Guy E. Silverman; Marc S. Ratner	Guy E. Silverman; Marc S. Ratner
Loan		Sommerset Suites	Invest West Financial Corporation	Invest West Financial Corporation
Loan		The Abby	Kent M. Stainback	Kent M. Stainback
Loan		Best Western Plus Half Moon Bay	Invest West Financial Corporation	Invest West Financial Corporation
Loan		Town East Tower	St. Joseph Holdings Co., Inc.; Daniel P. Wenz	St. Joseph Holdings Co., Inc.; Daniel P. Wenz
Loan		Park Place at Palm Bluffs	Clifford H. Tutelian	Clifford H. Tutelian
Loan		Granada Plaza	Linda S. Neubauer; David F. Neubauer	Linda S. Neubauer; David F. Neubauer
Loan		Van Buren Plaza	Larry M. Cohen; Gary Waldman; Chaim Treibatch	Larry M. Cohen; Gary Waldman; Chaim Treibatch
Loan		Nona Commons	Metin Negrin	Metin Negrin
Loan		1230 Teller Avenue	Stuart Morgan	Stuart Morgan
Loan		2765 Kingsbridge Terrace	Marilyn Finkelstein	Marilyn Finkelstein
Loan		Wesleyan Station	Steven J. Fogel; Randall A. Banchik; Howard S. Banchik	Steven J. Fogel; Randall A. Banchik; Howard S. Banchik
Loan		Centerville Shopping Center	Samuel Ginsburg	Samuel Ginsburg
Loan		Bridge Center	Wolfe Miller	Wolfe Miller
Loan		2012-2018 Broadway	Mark Greenberg; James Goldstick	Mark Greenberg; James Goldstick
Loan		2264 Creston Avenue	Marilyn Finkelstein	Marilyn Finkelstein
Loan		Breckenridge Apartments	Oxford Enterprises, Inc.; Anthony Swartz	Oxford Enterprises, Inc.; Anthony Swartz
Loan		2773-2779 Briggs Avenue	Stuart Morgan	Stuart Morgan
Loan		Oaklee Plaza	BIB Fund III LLC; Wolcott DDF II, LLC; Andrew S. Goodman	BIB Fund III LLC; Wolcott DDF II, LLC; Andrew S. Goodman
Loan		Candlewood Suites Augusta	Girdhar B. Sharma; Vimlesh Sharma	Girdhar B. Sharma; Vimlesh Sharma
Loan		Buffalo Storage	Wanda Lee; Eva Lee	Wanda Lee; Eva Lee
Loan		Best Western Carlyle Inn	Invest West Financial Corporation	Invest West Financial Corporation
Loan		Walgreens Ft. Lauderdale	Evelyn Langlieb Greer	Evelyn Langlieb Greer
Loan		East West Crossroads	TriGate Property Partners, L.P.	TriGate Property Partners, L.P.
Loan		116 Henwood Place	Marilyn Finkelstein	Marilyn Finkelstein
Loan		2390 Creston Avenue	Marilyn Finkelstein	Marilyn Finkelstein