FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-172143-06

COMM 2012-CCRE3

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 trust and this offering.  You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov.  Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by email to the following address: prospectus.cpdg@db.com.  The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.  You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.

This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co. Inc., CastleOak Securities, L.P., and RBS Securities Inc. (the “Underwriters”) are soliciting any action based upon it.  This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever.  The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time.  The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the Commercial Mortgage Pass-Through Certificates, Series COMM 2012-CCRE3 (the “Offering Document”).  The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document.  All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document.  The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties.  Such information is described elsewhere in the Offering Document.  The information contained herein will be more fully described elsewhere in the Offering Document.   The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value.  Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety.   Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of		Mortgage	Mortgage		Cut-off		General	Detailed
			Initial Pool	# of	Loan	Loan	Original	Date	Maturity	Property	Property	Interest	Total
Property Flag	ID	Property Name	Balance	Properties	Originator	Seller	Balance($)(1)	Balance($)(1)	or ARD Balance($)	Type	Type	Rate	Strip
Loan	1	260 and 261 Madison Avenue	10.1%	1	CCRE	CCRE	126,000,000	126,000,000	126,000,000	Office	CBD	4.9870%
Loan	2	Crossgates Mall	8.6%	1	GACC	GACC/LCF	108,000,000	107,441,073	89,932,273	Retail	Super Regional Mall	5.3980%
Loan	3	Solano Mall	8.4%	1	CCRE	CCRE	105,000,000	105,000,000	105,000,000	Retail	Super Regional Mall	4.4500%
Loan	4	Midland Park Mall	6.8%	1	GACC	GACC	85,000,000	84,884,985	68,355,667	Retail	Regional Mall	4.3500%
Loan	5	The Prince Building	6.0%	1	CCRE	CCRE	75,000,000	75,000,000	75,000,000	Mixed Use	Retail/Office	4.3080%
Loan	6	Emerald Square Mall	6.0%	1	CCRE	CCRE	75,000,000	74,819,369	61,066,177	Retail	Super Regional Mall	4.7100%
Loan	7	EIP Industrial Portfolio	5.8%	5	CCRE	CCRE	72,000,000	72,000,000	67,556,405	Industrial	Various	4.9000%
Property	7.01	Greenland	2.0%	1	CCRE	CCRE	24,500,000	24,500,000		Industrial	Warehouse
Property	7.02	Methuen	1.8%	1	CCRE	CCRE	22,650,000	22,650,000		Industrial	Warehouse
Property	7.03	Rochester	0.8%	1	CCRE	CCRE	9,400,000	9,400,000		Industrial	Flex
Property	7.04	Gloucester	0.7%	1	CCRE	CCRE	8,250,000	8,250,000		Industrial	Flex
Property	7.05	Oklahoma City	0.6%	1	CCRE	CCRE	7,200,000	7,200,000		Industrial	Warehouse
Loan	8	425 7th Street and 800 F Street	4.4%	2	GACC	GACC	55,000,000	54,868,616	44,842,032	Mixed Use	Various	4.7500%
Property	8.01	800 F Street	3.3%	1	GACC	GACC	41,481,928	41,382,836		Mixed Use	Retail/Office/Multifamily
Property	8.02	425 7th Street	1.1%	1	GACC	GACC	13,518,072	13,485,780		Mixed Use	Retail/Office
Loan	9	Bishops Gate I & II	4.4%	1	CCRE	CCRE	54,500,000	54,500,000	44,583,384	Office	Suburban	4.8510%
Loan	10	Sheraton Nashville	3.6%	1	GACC	GACC	45,000,000	45,000,000	38,777,191	Hospitality	Full Service	5.0277778%
Loan	11	Hampshire Portfolio	3.0%	5	GACC	GACC	37,500,000	37,377,429	30,930,825	Industrial	Flex	5.1000%
Property	11.01	140 Centennial Avenue	1.0%	1	GACC	GACC	12,024,000	11,984,699		Industrial	Flex
Property	11.02	675 Central Avenue	0.8%	1	GACC	GACC	9,648,000	9,616,465		Industrial	Flex
Property	11.03	275 Centennial Avenue	0.6%	1	GACC	GACC	7,488,000	7,463,525		Industrial	Flex
Property	11.04	20 Kingsbridge Road	0.5%	1	GACC	GACC	6,480,000	6,458,820		Industrial	Flex
Property	11.05	80 Kingsbridge Road	0.1%	1	GACC	GACC	1,860,000	1,853,920		Industrial	Flex
Loan	12	Atlantic Housing Portfolio	2.5%	4	CCRE	CCRE	31,000,000	30,934,672	25,772,117	Multifamily	Garden	5.3500%
Property	12.01	Covington Creek	0.8%	1	CCRE	CCRE	9,600,000	9,579,769		Multifamily	Garden
Property	12.02	Heather Ridge Apartments	0.6%	1	CCRE	CCRE	7,600,000	7,583,984		Multifamily	Garden
Property	12.03	Hillcrest Apartments	0.6%	1	CCRE	CCRE	7,200,000	7,184,827		Multifamily	Garden
Property	12.04	Tall Timbers Apartments	0.5%	1	CCRE	CCRE	6,600,000	6,586,091		Multifamily	Garden
Loan	13	Columbus Industrial Portfolio	2.5%	8	GACC	GACC	31,000,000	30,922,092	25,061,121	Industrial	Various	4.5000%
Property	13.01	Roberts Road Industrial Park	0.9%	1	GACC	GACC	11,136,400	11,108,412		Industrial	Warehouse
Property	13.02	Ruther Glen Industrial Park	0.7%	1	GACC	GACC	8,481,364	8,460,049		Industrial	Warehouse
Property	13.03	555 North Yearling Road	0.2%	1	GACC	GACC	2,833,267	2,826,147		Industrial	Warehouse
Property	13.04	Tuller Ridge Commerce Park	0.2%	1	GACC	GACC	2,120,341	2,115,012		Industrial	Flex
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%	1	GACC	GACC	1,960,547	1,955,620		Industrial	Flex
Property	13.06	Creek Run Commerce Center	0.1%	1	GACC	GACC	1,757,732	1,753,315		Industrial	Flex
Property	13.07	Lakeview Commerce Center	0.1%	1	GACC	GACC	1,733,148	1,728,792		Industrial	Flex
Property	13.08	Dearborn Park Corporate Center V	0.1%	1	GACC	GACC	977,201	974,745		Industrial	Flex
Loan	14	Sherman and Waco Retail Portfolio	2.1%	2	GACC	GACC	26,000,000	26,000,000	21,935,142	Retail	Anchored	4.9200%
Property	14.01	Waco Centre	1.2%	1	GACC	GACC	14,500,000	14,500,000		Retail	Anchored
Property	14.02	Sherman Centre	0.9%	1	GACC	GACC	11,500,000	11,500,000		Retail	Anchored
Loan	15	Long Island City Hotel Portfolio	2.1%	2	GACC	GACC	26,000,000	25,942,838	24,031,977	Hospitality	Limited Service	5.1500%
Property	15.01	Best Western Plaza Hotel	1.3%	1	GACC	GACC	16,900,000	16,862,845		Hospitality	Limited Service
Property	15.02	Howard Johnson Inn Long Island City	0.7%	1	GACC	GACC	9,100,000	9,079,993		Hospitality	Limited Service
Loan	16	Rushmore Crossing	2.0%	1	CCRE	CCRE	25,700,000	25,641,398	21,110,517	Retail	Anchored	4.9755%
Loan	17	2401 El Segundo	1.5%	1	GACC	GACC	19,390,000	19,390,000	17,071,324	Office	Suburban	4.7500%
Loan	18	AR Residence Inn Fort Worth	1.5%	1	CCRE	CCRE	18,300,000	18,300,000	13,546,239	Hospitality	Limited Service	4.7310%
Loan	19	Landmark Building	1.4%	1	CCRE	CCRE	18,000,000	18,000,000	14,937,458	Office	CBD	5.2935%
Loan	20	Snowmass Village Mall	1.4%	1	CCRE	CCRE	17,200,000	17,200,000	15,809,394	Retail	Unanchored	4.7820%
Loan	21	7 Central Apartments	1.0%	1	GACC	GACC	12,975,000	12,945,503	10,662,992	Multifamily	Garden	4.9900%
Loan	22	100 Research Drive	1.0%	1	CCRE	CCRE	12,250,000	12,235,007	11,279,836	Office	Suburban	4.9000%
Loan	23	Lincoln Court	0.9%	1	CCRE	CCRE	10,780,000	10,753,490	8,746,878	Retail	Anchored	4.6075%
Loan	24	Embassy Plaza	0.8%	1	CCRE	CCRE	9,800,000	9,777,767	8,056,375	Office	Suburban	5.0000%
Loan	25	AR Homewood Suites Tukwila	0.8%	1	CCRE	CCRE	9,700,000	9,700,000	7,180,248	Hospitality	Limited Service	4.7310%
Loan	26	Lynn Portfolio	0.8%	4	CCRE	CCRE	9,600,000	9,577,534	7,853,102	Various	Various	4.8500%
Property	26.01	9-30 Surfside Road	0.3%	1	CCRE	CCRE	3,285,000	3,277,312		Multifamily	Garden
Property	26.02	136-148 Liberty Street	0.3%	1	CCRE	CCRE	3,180,000	3,172,558		Mixed Use	Multifamily/Retail
Property	26.03	604 Essex Street	0.2%	1	CCRE	CCRE	2,115,000	2,110,050		Mixed Use	Multifamily/Retail
Property	26.04	36 Surfside Road	0.1%	1	CCRE	CCRE	1,020,000	1,017,613		Multifamily	Garden
Loan	27	Elk Ridge Apartments	0.8%	1	CCRE	CCRE	9,500,000	9,500,000	7,897,737	Multifamily	Garden	5.3500%
Loan	28	AR Courtyard Somerset	0.7%	1	CCRE	CCRE	9,000,000	9,000,000	6,662,085	Hospitality	Limited Service	4.7310%
Loan	29	Stonewood Village	0.7%	1	CCRE	CCRE	8,400,000	8,389,237	6,825,096	Retail	Anchored	4.6500%
Loan	30	984 Sheridan Avenue	0.7%	1	CCRE	CCRE	8,300,000	8,300,000	7,761,662	Multifamily	Mid-Rise	4.6250%
Loan	31	Snowmass Center	0.6%	1	CCRE	CCRE	7,900,000	7,900,000	7,269,265	Retail	Unanchored	4.8530%
Loan	32	2085 Valentine Avenue	0.6%	1	CCRE	CCRE	7,500,000	7,500,000	7,013,550	Multifamily	Mid-Rise	4.6250%
Loan	33	691 Central Avenue	0.6%	1	GACC	GACC	7,500,000	7,500,000	6,768,520	Industrial	Flex	4.9000%
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	1	CCRE	CCRE	7,200,000	7,200,000	4,870,620	Hospitality	Limited Service	5.1710%
Loan	35	Hampton Inn Lincoln	0.5%	1	CCRE	CCRE	6,900,000	6,877,188	5,130,266	Hospitality	Limited Service	4.8500%
Loan	36	2544 Valentine Avenue	0.5%	1	CCRE	CCRE	6,800,000	6,800,000	6,358,952	Multifamily	Mid-Rise	4.6250%
Loan	37	Colonial Plaza	0.5%	1	CCRE	CCRE	6,443,500	6,435,392	5,252,886	Retail	Anchored	4.7490%
Loan	38	Holiday Inn Express Conyers	0.5%	1	CCRE	CCRE	6,000,000	5,990,215	4,516,984	Hospitality	Limited Service	5.1950%
Loan	39	1265 Gerard Avenue	0.5%	1	CCRE	CCRE	5,750,000	5,750,000	4,934,400	Multifamily	Mid-Rise	4.6810%
Loan	40	Village Centre	0.4%	1	CCRE	CCRE	4,850,000	4,826,028	3,599,726	Retail	Anchored	4.8000%
Loan	41	Parke Crescent	0.4%	1	CCRE	CCRE	4,800,000	4,783,792	3,939,835	Multifamily	Garden	4.9500%
Loan	42	Hampton Inn Boerne	0.4%	1	CCRE	CCRE	4,800,000	4,778,575	4,299,094	Hospitality	Limited Service	5.4000%
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	1	CCRE	CCRE	4,500,000	4,492,661	3,387,738	Hospitality	Limited Service	5.1950%
Loan	44	Campus Corner Apartments	0.3%	1	CCRE	CCRE	4,350,000	4,335,619	3,234,298	Multifamily	Student Housing	4.8500%
Loan	45	Palatka Marketplace	0.3%	1	CCRE	CCRE	4,200,000	4,190,069	3,430,027	Retail	Anchored	4.8000%
Loan	46	Aries Court Apartments	0.3%	1	CCRE	CCRE	3,825,000	3,812,181	2,835,131	Multifamily	Garden	4.7660%
Loan	47	Gateway Plaza	0.3%	1	CCRE	CCRE	3,800,000	3,795,175	3,092,754	Retail	Anchored	4.7000%
Loan	48	Shoppes at Coronado Place I	0.2%	1	CCRE	CCRE	2,000,000	2,000,000	1,844,485	Retail	Shadow Anchored	5.0000%
Loan	49	Farr Lofts	0.1%	1	CCRE	CCRE	1,800,000	1,795,700	1,467,558	Mixed Use	Multifamily/Retail	4.7500%
Loan	50	Southern & Unser Shops	0.1%	1	CCRE	CCRE	1,500,000	1,500,000	1,383,353	Retail	Unanchored	5.0000%

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of			Interest	Original	Remaining	Original	Remaining	First
			Initial Pool	CCRE	Administrative	Accrual	Term to	Term to	Amortization	Amortization	Payment	Maturity	ARD Loan	Final
Property Flag	ID	Property Name	Balance	Strip	Fee Rate	Basis	Maturity or ARD	Maturity or ARD	Term	Term	Date	or ARD Date	(Yes/No)	Maturity Date
Loan	1	260 and 261 Madison Avenue	10.1%			Actual/360	120	116	0	0	07/11/2012	06/11/2022	No	06/11/2022
Loan	2	Crossgates Mall	8.6%			Actual/360	120	115	360	355	06/06/2012	05/06/2022	No	05/06/2022
Loan	3	Solano Mall	8.4%			Actual/360	120	117	0	0	08/11/2012	07/11/2022	No	07/11/2022
Loan	4	Midland Park Mall	6.8%			Actual/360	120	119	360	359	10/06/2012	09/06/2022	No	09/06/2022
Loan	5	The Prince Building	6.0%			Actual/360	120	120	0	0	11/06/2012	10/06/2022	No	10/06/2022
Loan	6	Emerald Square Mall	6.0%			Actual/360	120	118	360	358	09/11/2012	08/11/2022	No	08/11/2022
Loan	7	EIP Industrial Portfolio	5.8%			Actual/360	60	59	360	360	10/06/2012	09/06/2017	No	09/06/2017
Property	7.01	Greenland	2.0%
Property	7.02	Methuen	1.8%
Property	7.03	Rochester	0.8%
Property	7.04	Gloucester	0.7%
Property	7.05	Oklahoma City	0.6%
Loan	8	425 7th Street and 800 F Street	4.4%			Actual/360	120	118	360	358	09/06/2012	08/06/2022	No	08/06/2022
Property	8.01	800 F Street	3.3%
Property	8.02	425 7th Street	1.1%
Loan	9	Bishops Gate I & II	4.4%			Actual/360	120	120	360	360	11/06/2012	10/06/2022	No	10/06/2022
Loan	10	Sheraton Nashville	3.6%			Actual/360	120	119	300	300	10/06/2012	09/06/2022	No	09/06/2022
Loan	11	Hampshire Portfolio	3.0%			Actual/360	120	117	360	357	08/06/2012	07/06/2022	No	07/06/2022
Property	11.01	140 Centennial Avenue	1.0%
Property	11.02	675 Central Avenue	0.8%
Property	11.03	275 Centennial Avenue	0.6%
Property	11.04	20 Kingsbridge Road	0.5%
Property	11.05	80 Kingsbridge Road	0.1%
Loan	12	Atlantic Housing Portfolio	2.5%			Actual/360	120	118	360	358	09/11/2012	08/11/2022	No	08/11/2022
Property	12.01	Covington Creek	0.8%
Property	12.02	Heather Ridge Apartments	0.6%
Property	12.03	Hillcrest Apartments	0.6%
Property	12.04	Tall Timbers Apartments	0.5%
Loan	13	Columbus Industrial Portfolio	2.5%			Actual/360	120	118	360	358	09/06/2012	08/06/2022	No	08/06/2022
Property	13.01	Roberts Road Industrial Park	0.9%
Property	13.02	Ruther Glen Industrial Park	0.7%
Property	13.03	555 North Yearling Road	0.2%
Property	13.04	Tuller Ridge Commerce Park	0.2%
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%
Property	13.06	Creek Run Commerce Center	0.1%
Property	13.07	Lakeview Commerce Center	0.1%
Property	13.08	Dearborn Park Corporate Center V	0.1%
Loan	14	Sherman and Waco Retail Portfolio	2.1%			Actual/360	120	119	336	336	10/06/2012	09/06/2022	No	09/06/2022
Property	14.01	Waco Centre	1.2%
Property	14.02	Sherman Centre	0.9%
Loan	15	Long Island City Hotel Portfolio	2.1%			Actual/360	60	58	360	358	09/06/2012	08/06/2017	No	08/06/2017
Property	15.01	Best Western Plaza Hotel	1.3%
Property	15.02	Howard Johnson Inn Long Island City	0.7%
Loan	16	Rushmore Crossing	2.0%			Actual/360	120	118	360	358	09/11/2012	08/11/2022	No	08/11/2022
Loan	17	2401 El Segundo	1.5%			Actual/360	120	118	360	360	09/06/2012	08/06/2022	No	08/06/2022
Loan	18	AR Residence Inn Fort Worth	1.5%			Actual/360	120	120	300	300	11/06/2012	10/06/2022	No	10/06/2022
Loan	19	Landmark Building	1.4%			Actual/360	120	120	360	360	11/06/2012	10/06/2022	No	10/06/2022
Loan	20	Snowmass Village Mall	1.4%			Actual/360	60	60	360	360	11/11/2012	10/11/2017	No	10/06/2017
Loan	21	7 Central Apartments	1.0%			Actual/360	120	118	360	358	09/06/2012	08/06/2022	No	08/06/2022
Loan	22	100 Research Drive	1.0%			Actual/360	60	59	360	359	10/06/2012	09/06/2017	No	09/06/2017
Loan	23	Lincoln Court	0.9%			Actual/360	120	118	360	358	09/11/2012	08/11/2022	No	08/11/2022
Loan	24	Embassy Plaza	0.8%			Actual/360	120	118	360	358	09/11/2012	08/11/2022	No	08/11/2022
Loan	25	AR Homewood Suites Tukwila	0.8%			Actual/360	120	120	300	300	11/06/2012	10/06/2022	No	10/06/2022
Loan	26	Lynn Portfolio	0.8%			Actual/360	120	118	360	358	09/11/2012	08/11/2022	No	08/11/2022
Property	26.01	9-30 Surfside Road	0.3%
Property	26.02	136-148 Liberty Street	0.3%
Property	26.03	604 Essex Street	0.2%
Property	26.04	36 Surfside Road	0.1%
Loan	27	Elk Ridge Apartments	0.8%			Actual/360	120	120	360	360	11/06/2012	10/06/2022	No	10/06/2022
Loan	28	AR Courtyard Somerset	0.7%			Actual/360	120	120	300	300	11/06/2012	10/06/2022	No	10/06/2022
Loan	29	Stonewood Village	0.7%			Actual/360	120	119	360	359	10/11/2012	09/11/2022	No	09/11/2022
Loan	30	984 Sheridan Avenue	0.7%			Actual/360	60	58	360	360	09/11/2012	08/11/2017	No	08/11/2017
Loan	31	Snowmass Center	0.6%			Actual/360	60	60	360	360	11/11/2012	09/11/2017	No	09/11/2017
Loan	32	2085 Valentine Avenue	0.6%			Actual/360	60	58	360	360	09/11/2012	08/11/2017	No	08/11/2017
Loan	33	691 Central Avenue	0.6%			Actual/360	120	120	360	360	11/06/2012	10/06/2022	No	10/06/2022
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%			Actual/360	120	120	300	300	11/06/2012	10/06/2022	No	10/06/2022
Loan	35	Hampton Inn Lincoln	0.5%			Actual/360	120	118	300	298	09/11/2012	08/11/2022	No	08/11/2022
Loan	36	2544 Valentine Avenue	0.5%			Actual/360	60	58	360	360	09/11/2012	08/11/2017	No	08/11/2017
Loan	37	Colonial Plaza	0.5%			Actual/360	120	119	360	359	10/06/2012	09/06/2022	No	09/06/2022
Loan	38	Holiday Inn Express Conyers	0.5%			Actual/360	120	119	300	299	10/06/2012	09/06/2022	No	09/06/2022
Loan	39	1265 Gerard Avenue	0.5%			Actual/360	120	119	360	360	10/06/2012	09/06/2022	No	09/06/2022
Loan	40	Village Centre	0.4%			Actual/360	120	117	300	297	08/11/2012	07/11/2022	No	07/11/2022
Loan	41	Parke Crescent	0.4%			Actual/360	120	117	360	357	08/11/2012	07/11/2022	No	07/11/2022
Loan	42	Hampton Inn Boerne	0.4%			Actual/360	60	57	300	297	08/11/2012	07/11/2017	No	07/11/2017
Loan	43	Holiday Inn Express Murrells Inlet	0.4%			Actual/360	120	119	300	299	10/06/2012	09/06/2022	No	09/06/2022
Loan	44	Campus Corner Apartments	0.3%			Actual/360	120	118	300	298	09/11/2012	08/11/2022	No	08/11/2022
Loan	45	Palatka Marketplace	0.3%			Actual/360	120	118	360	358	09/11/2012	08/11/2022	No	08/11/2022
Loan	46	Aries Court Apartments	0.3%			Actual/360	120	118	300	298	09/11/2012	08/11/2022	No	08/11/2022
Loan	47	Gateway Plaza	0.3%			Actual/360	120	119	360	359	10/06/2012	09/06/2022	No	09/06/2022
Loan	48	Shoppes at Coronado Place I	0.2%			Actual/360	120	118	360	360	09/11/2012	08/11/2022	No	08/11/2022
Loan	49	Farr Lofts	0.1%			Actual/360	120	118	360	358	09/11/2012	08/11/2022	No	08/11/2022
Loan	50	Southern & Unser Shops	0.1%			Actual/360	120	120	360	360	11/06/2012	10/06/2022	No	10/06/2022

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Annual	Monthly	Remaining			Crossed
			Initial Pool	Debt	Debt	Interest Only		Cash	With	Related	Underwritten	Underwritten	Grace
Property Flag	ID	Property Name	Balance	Service($)	Service($)	Period	Lockbox	Management	Other Loans	Borrower	NOI DSCR	NCF DSCR	Period
Loan	1	260 and 261 Madison Avenue	10.1%	6,370,893	530,908	116	Hard	In Place	No		2.03x	1.88x	0
Loan	2	Crossgates Mall	8.6%	7,275,821	606,318		Hard	In Place	No		1.41x	1.35x	0
Loan	3	Solano Mall	8.4%	4,737,396	394,783	117	Hard	Springing	No		3.08x	2.92x	0
Loan	4	Midland Park Mall	6.8%	5,077,680	423,140		Hard	In Place	No		1.81x	1.74x	0
Loan	5	The Prince Building	6.0%	3,275,875	272,990	120	Hard	Springing	No		2.33x	2.24x	0
Loan	6	Emerald Square Mall	6.0%	4,673,151	389,429		Hard	In Place	No		1.80x	1.71x	0
Loan	7	EIP Industrial Portfolio	5.8%	4,585,480	382,123	11	Hard	In Place	No		1.47x	1.37x	0
Property	7.01	Greenland	2.0%
Property	7.02	Methuen	1.8%
Property	7.03	Rochester	0.8%
Property	7.04	Gloucester	0.7%
Property	7.05	Oklahoma City	0.6%
Loan	8	425 7th Street and 800 F Street	4.4%	3,442,872	286,906		Hard	In Place	No		1.29x	1.28x	0
Property	8.01	800 F Street	3.3%
Property	8.02	425 7th Street	1.1%
Loan	9	Bishops Gate I & II	4.4%	3,451,501	287,625		Hard	In Place	No		1.86x	1.66x	2 (Not more than once per year)
Loan	10	Sheraton Nashville	3.6%	3,007,174	250,598	35	Hard	In Place	No		2.59x	2.25x	0
Loan	11	Hampshire Portfolio	3.0%	2,443,274	203,606		Hard	In Place	No	Yes - A	1.50x	1.39x	0
Property	11.01	140 Centennial Avenue	1.0%
Property	11.02	675 Central Avenue	0.8%
Property	11.03	275 Centennial Avenue	0.6%
Property	11.04	20 Kingsbridge Road	0.5%
Property	11.05	80 Kingsbridge Road	0.1%
Loan	12	Atlantic Housing Portfolio	2.5%	2,077,299	173,108		Soft	Springing	No		1.71x	1.57x	0
Property	12.01	Covington Creek	0.8%
Property	12.02	Heather Ridge Apartments	0.6%
Property	12.03	Hillcrest Apartments	0.6%
Property	12.04	Tall Timbers Apartments	0.5%
Loan	13	Columbus Industrial Portfolio	2.5%	1,884,869	157,072		Hard	Springing	No		2.06x	1.74x	0
Property	13.01	Roberts Road Industrial Park	0.9%
Property	13.02	Ruther Glen Industrial Park	0.7%
Property	13.03	555 North Yearling Road	0.2%
Property	13.04	Tuller Ridge Commerce Park	0.2%
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%
Property	13.06	Creek Run Commerce Center	0.1%
Property	13.07	Lakeview Commerce Center	0.1%
Property	13.08	Dearborn Park Corporate Center V	0.1%
Loan	14	Sherman and Waco Retail Portfolio	2.1%	1,712,208	142,684	23	Springing Hard	Springing	No		1.64x	1.49x	0
Property	14.01	Waco Centre	1.2%
Property	14.02	Sherman Centre	0.9%
Loan	15	Long Island City Hotel Portfolio	2.1%	1,703,602	141,967		Hard	In Place	No		2.37x	2.18x	0
Property	15.01	Best Western Plaza Hotel	1.3%
Property	15.02	Howard Johnson Inn Long Island City	0.7%
Loan	16	Rushmore Crossing	2.0%	1,650,943	137,579		Soft	Springing	No		1.55x	1.45x	0
Loan	17	2401 El Segundo	1.5%	1,213,769	101,147	34	Springing Hard	Springing	No		1.73x	1.57x	0
Loan	18	AR Residence Inn Fort Worth	1.5%	1,249,579	104,132		Hard	Springing	No	Yes - B	2.18x	1.95x	0
Loan	19	Landmark Building	1.4%	1,198,586	99,882		Hard	In Place	No		1.92x	1.59x	0
Loan	20	Snowmass Village Mall	1.4%	1,080,665	90,055		Hard	Springing	No	Yes - C	1.62x	1.51x	0
Loan	21	7 Central Apartments	1.0%	834,880	69,573		Springing Hard	Springing	No		1.41x	1.30x	0
Loan	22	100 Research Drive	1.0%	780,168	65,014		Soft	Springing	No		1.59x	1.43x	0
Loan	23	Lincoln Court	0.9%	663,737	55,311		Hard	Springing	No		1.78x	1.66x	0
Loan	24	Embassy Plaza	0.8%	631,302	52,609		Hard	Springing	No		1.86x	1.55x	0
Loan	25	AR Homewood Suites Tukwila	0.8%	662,345	55,195		Hard	Springing	No	Yes - B	2.48x	2.23x	0
Loan	26	Lynn Portfolio	0.8%	607,901	50,658		Soft	Springing	No		1.47x	1.37x	0
Property	26.01	9-30 Surfside Road	0.3%
Property	26.02	136-148 Liberty Street	0.3%
Property	26.03	604 Essex Street	0.2%
Property	26.04	36 Surfside Road	0.1%
Loan	27	Elk Ridge Apartments	0.8%	636,592	53,049		Soft	Springing	No		1.30x	1.24x	0
Loan	28	AR Courtyard Somerset	0.7%	614,547	51,212		Hard	Springing	No	Yes - B	2.73x	2.30x	0
Loan	29	Stonewood Village	0.7%	519,762	43,313		Springing Hard	Springing	No		1.90x	1.77x	0
Loan	30	984 Sheridan Avenue	0.7%	512,083	42,674	10	Springing Hard	Springing	No	Yes - D	1.38x	1.35x	0
Loan	31	Snowmass Center	0.6%	500,424	41,702		Hard	Springing	No	Yes - C	1.68x	1.53x	0
Loan	32	2085 Valentine Avenue	0.6%	462,726	38,560	10	Springing Hard	Springing	No	Yes - D	1.39x	1.35x	0
Loan	33	691 Central Avenue	0.6%	477,654	39,805	48	Hard	In Place	No	Yes - A	1.46x	1.36x	0
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	513,731	42,811		Hard	Springing	No		1.88x	1.69x	0
Loan	35	Hampton Inn Lincoln	0.5%	476,832	39,736		Hard	Springing	No	Yes - E	2.14x	1.93x	0
Loan	36	2544 Valentine Avenue	0.5%	419,538	34,961	10	Springing Hard	Springing	No	Yes - D	1.41x	1.36x	0
Loan	37	Colonial Plaza	0.5%	403,302	33,608		Hard	Springing	No		1.96x	1.82x	0
Loan	38	Holiday Inn Express Conyers	0.5%	429,125	35,760		Soft	Springing	No	Yes - F	1.76x	1.58x	0
Loan	39	1265 Gerard Avenue	0.5%	357,072	29,756	23	Springing Hard	Springing	No		1.31x	1.27x	0
Loan	40	Village Centre	0.4%	333,484	27,790		Hard	Springing	No	Yes - E	1.96x	1.77x	0
Loan	41	Parke Crescent	0.4%	307,452	25,621		Soft	Springing	No		1.84x	1.75x	0
Loan	42	Hampton Inn Boerne	0.4%	350,283	29,190		Hard	Springing	No		1.86x	1.63x	0
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	321,844	26,820		Soft	Springing	No	Yes - F	1.73x	1.54x	0
Loan	44	Campus Corner Apartments	0.3%	300,612	25,051		Soft	In Place	No		2.00x	1.92x	0
Loan	45	Palatka Marketplace	0.3%	264,431	22,036		Springing Hard	Springing	No		1.93x	1.73x	0
Loan	46	Aries Court Apartments	0.3%	262,106	21,842		Soft	Springing	No		1.69x	1.49x	0
Loan	47	Gateway Plaza	0.3%	236,499	19,708		Hard	Springing	No		3.03x	2.80x	0
Loan	48	Shoppes at Coronado Place I	0.2%	128,837	10,736	58	Hard	Springing	No	Yes - G	2.36x	2.23x	2
Loan	49	Farr Lofts	0.1%	112,676	9,390		Soft	Springing	No		1.66x	1.54x	0
Loan	50	Southern & Unser Shops	0.1%	96,628	8,052	60	Hard	Springing	No	Yes - G	2.32x	2.20x	2

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of				Cut-Off
			Initial Pool	Payment	Appraised	Appraisal	Date LTV	LTV Ratio at
Property Flag	ID	Property Name	Balance	Date	Value ($)	As-of Date	Ratio	Maturity or ARD	Address	City	County	State	Zip Code
Loan	1	260 and 261 Madison Avenue	10.1%	11	460,000,000	06/01/2012	50.2%	50.2%	260 and 261 Madison Avenue	New York	New York	NY	10016
Loan	2	Crossgates Mall	8.6%	6	470,000,000	03/08/2012	63.5%	53.2%	1 Crossgates Mall Road	Albany	Albany	NY	12203
Loan	3	Solano Mall	8.4%	11	190,000,000	04/18/2012	55.3%	55.3%	1350 Travis Boulevard	Fairfield	Solano	CA	94533
Loan	4	Midland Park Mall	6.8%	6	134,000,000	07/23/2012	63.3%	51.0%	4511 North Midkiff Drive	Midland	Midland	TX	79705
Loan	5	The Prince Building	6.0%	6	380,000,000	08/08/2012	52.6%	52.6%	568 Broadway	New York	New York	NY	10012
Loan	6	Emerald Square Mall	6.0%	11	167,000,000	07/27/2012	68.7%	56.1%	999 South Washington Street	North Attleboro	Bristol	MA	02760
Loan	7	EIP Industrial Portfolio	5.8%	6	97,150,000	Various	74.1%	69.5%	Various	Various	Various	Various	Various
Property	7.01	Greenland	2.0%		33,100,000	08/15/2012			150 Ocean Road	Greenland	Rockingham	NH	03840
Property	7.02	Methuen	1.8%		30,300,000	08/13/2012			100 Danton Drive	Methuen	Essex	MA	01844
Property	7.03	Rochester	0.8%		13,100,000	08/15/2012			7 Amarosa Drive	Rochester	Strafford	NH	03868
Property	7.04	Gloucester	0.7%		11,050,000	08/13/2012			11 Dory Road	Gloucester	Essex	MA	01930
Property	7.05	Oklahoma City	0.6%		9,600,000	08/15/2012			5200 Southwest 36th Street	Oklahoma City	Oklahoma	OK	73179
Loan	8	425 7th Street and 800 F Street	4.4%	6	83,000,000	Various	60.3%	48.2%	Various	Washington	District of Columbia	DC	20004
Property	8.01	800 F Street	3.3%		62,600,000	06/12/2012			800 F Street, NW	Washington	District of Columbia	DC	20004
Property	8.02	425 7th Street	1.1%		20,400,000	06/14/2012			425 7th Street, NW	Washington	District of Columbia	DC	20004
Loan	9	Bishops Gate I & II	4.4%	6	90,000,000	08/01/2012	60.6%	49.5%	1 Mortgage Way and 2001 Bishops Gate Boulevard	Mount Laurel	Burlington	NJ	08054
Loan	10	Sheraton Nashville	3.6%	6	72,200,000	07/01/2012	62.3%	53.7%	623 Union Street	Nashville	Davidson	TN	37219
Loan	11	Hampshire Portfolio	3.0%	6	52,300,000	05/08/2012	71.5%	59.1%	Various	Various	Various	NJ	Various
Property	11.01	140 Centennial Avenue	1.0%		16,700,000	05/08/2012			140 Centennial Avenue	Piscataway	Middlesex	NJ	08854
Property	11.02	675 Central Avenue	0.8%		13,400,000	05/08/2012			675 Central Avenue	New Providence	Union	NJ	07974
Property	11.03	275 Centennial Avenue	0.6%		10,400,000	05/08/2012			275 Centennial Avenue	Piscataway	Middlesex	NJ	08854
Property	11.04	20 Kingsbridge Road	0.5%		9,000,000	05/08/2012			20 Kingsbridge Road	Piscataway	Middlesex	NJ	08854
Property	11.05	80 Kingsbridge Road	0.1%		2,800,000	05/08/2012			80 Kingsbridge Road	Piscataway	Middlesex	NJ	08854
Loan	12	Atlantic Housing Portfolio	2.5%	11	53,100,000	05/22/2012	58.3%	48.5%	Various	Various	Various	TX	Various
Property	12.01	Covington Creek	0.8%		15,400,000	05/22/2012			4188 West Pioneer Drive	Irving	Dallas	TX	75061
Property	12.02	Heather Ridge Apartments	0.6%		13,500,000	05/22/2012			4030 Esters Road	Irving	Dallas	TX	75038
Property	12.03	Hillcrest Apartments	0.6%		12,800,000	05/22/2012			3750 Post Oak Boulevard	Euless	Tarrant	TX	76040
Property	12.04	Tall Timbers Apartments	0.5%		11,400,000	05/22/2012			13155 Woodforest Boulevard	Houston	Harris	TX	77015
Loan	13	Columbus Industrial Portfolio	2.5%	6	50,440,000	06/11/2012	61.3%	49.7%	Various	Various	Various	Various	Various
Property	13.01	Roberts Road Industrial Park	0.9%		18,120,000	06/11/2012			4290-4791 Roberts Road and 2111-2405 International Street	Columbus	Franklin	OH	43228
Property	13.02	Ruther Glen Industrial Park	0.7%		13,800,000	06/11/2012			11266 Enterprise Parkway	Ruther Glen	Caroline	VA	22546
Property	13.03	555 North Yearling Road	0.2%		4,610,000	06/11/2012			555 North Yearling Road	Columbus	Franklin	OH	43213
Property	13.04	Tuller Ridge Commerce Park	0.2%		3,450,000	06/11/2012			4333 Tuller Road	Dublin	Franklin	OH	43017
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%		3,190,000	06/11/2012			771-777 Dearborn Park Lane	Worthington	Franklin	OH	43085
Property	13.06	Creek Run Commerce Center	0.1%		2,860,000	06/11/2012			460-480 Schrock Road	Columbus	Franklin	OH	43229
Property	13.07	Lakeview Commerce Center	0.1%		2,820,000	06/11/2012			640-720 Lakeview Plaza Boulevard	Worthington	Franklin	OH	43085
Property	13.08	Dearborn Park Corporate Center V	0.1%		1,590,000	06/11/2012			680-700 Dearborn Park Lane	Worthington	Franklin	OH	43085
Loan	14	Sherman and Waco Retail Portfolio	2.1%	6	35,000,000	07/18/2012	74.3%	62.7%	Various	Various	Various	TX	Various
Property	14.01	Waco Centre	1.2%		19,750,000	07/18/2012			200 North New Road	Waco	McLennan	TX	76710
Property	14.02	Sherman Centre	0.9%		15,250,000	07/18/2012			2701 North US Highway 75	Sherman	Grayson	TX	75090
Loan	15	Long Island City Hotel Portfolio	2.1%	6	40,000,000	06/01/2012	64.9%	60.1%	Various	Long Island City	Queens	NY	11101
Property	15.01	Best Western Plaza Hotel	1.3%		26,000,000	06/01/2012			3934 21st Street	Long Island City	Queens	NY	11101
Property	15.02	Howard Johnson Inn Long Island City	0.7%		14,000,000	06/01/2012			3871 13th Street	Long Island City	Queens	NY	11101
Loan	16	Rushmore Crossing	2.0%	11	34,500,000	07/16/2012	74.3%	61.2%	1601 Eglin Street	Rapid City	Pennington	SD	57701
Loan	17	2401 El Segundo	1.5%	6	27,700,000	06/08/2012	70.0%	61.6%	2401 East El Segundo Boulevard	El Segundo	Los Angeles	CA	90245
Loan	18	AR Residence Inn Fort Worth	1.5%	6	35,100,000	08/15/2012	52.1%	38.6%	2500 Museum Way	Fort Worth	Tarrant	TX	76107
Loan	19	Landmark Building	1.4%	6	35,500,000	08/03/2012	50.7%	42.1%	301 North Main Street	Greenville	Greenville	SC	29601
Loan	20	Snowmass Village Mall	1.4%	11	30,170,000	07/26/2012	57.0%	52.4%	105 Daly Lane	Snowmass Village	Pitkin	CO	81611
Loan	21	7 Central Apartments	1.0%	6	17,300,000	05/10/2012	74.8%	61.6%	7000 University Boulevard	Winter Park	Orange	FL	32792
Loan	22	100 Research Drive	1.0%	6	16,400,000	07/05/2012	74.6%	68.8%	100 Research Drive	Wilmington	Middlesex	MA	01887
Loan	23	Lincoln Court	0.9%	11	14,525,000	06/14/2012	74.0%	60.2%	4800 Little Road	Arlington	Tarrant	TX	76017
Loan	24	Embassy Plaza	0.8%	11	14,800,000	06/18/2012	66.1%	54.4%	9110 West Dodge Road	Omaha	Douglas	NE	68114
Loan	25	AR Homewood Suites Tukwila	0.8%	6	19,900,000	08/15/2012	48.7%	36.1%	6955 Fort Dent Way	Tukwila	King	WA	98188
Loan	26	Lynn Portfolio	0.8%	11	13,500,000	07/03/2012	70.9%	58.2%	Various	Lynn	Essex	MA	Various
Property	26.01	9-30 Surfside Road	0.3%		4,650,000	07/03/2012			9-30 Surfside Road	Lynn	Essex	MA	01902
Property	26.02	136-148 Liberty Street	0.3%		4,450,000	07/03/2012			136-148 Liberty Street	Lynn	Essex	MA	01902
Property	26.03	604 Essex Street	0.2%		2,950,000	07/03/2012			604 Essex Street	Lynn	Essex	MA	01901
Property	26.04	36 Surfside Road	0.1%		1,450,000	07/03/2012			36 Surfside Road	Lynn	Essex	MA	01902
Loan	27	Elk Ridge Apartments	0.8%	6	13,300,000	06/22/2012	71.4%	59.4%	1901 West Deuce of Clubs	Show Low	Navajo	AZ	85901
Loan	28	AR Courtyard Somerset	0.7%	6	24,800,000	08/14/2012	36.3%	26.9%	250 Davidson Avenue	Somerset	Somerset	NJ	08873
Loan	29	Stonewood Village	0.7%	11	11,200,000	06/26/2012	74.9%	60.9%	700 North Main Street	Alpharetta	Fulton	GA	30009
Loan	30	984 Sheridan Avenue	0.7%	11	11,500,000	06/14/2012	72.2%	67.5%	984 Sheridan Avenue	Bronx	Bronx	NY	10456
Loan	31	Snowmass Center	0.6%	11	17,650,000	07/26/2012	44.8%	41.2%	16 Kearns Road	Snowmass Village	Pitkin	CO	81615
Loan	32	2085 Valentine Avenue	0.6%	11	10,200,000	06/14/2012	73.5%	68.8%	2085 Valentine Avenue	Bronx	Bronx	NY	10457
Loan	33	691 Central Avenue	0.6%	6	10,700,000	05/08/2012	70.1%	63.3%	691 Central Avenue	New Providence	Union	NJ	07974
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	6	11,400,000	07/26/2012	63.2%	42.7%	17677 Wright Street	Omaha	Douglas	NE	68130
Loan	35	Hampton Inn Lincoln	0.5%	11	11,500,000	05/24/2012	59.8%	44.6%	7343 Husker Circle	Lincoln	Lancaster	NE	68504
Loan	36	2544 Valentine Avenue	0.5%	11	9,800,000	06/14/2012	69.4%	64.9%	2544 Valentine Avenue	Bronx	Bronx	NY	10458
Loan	37	Colonial Plaza	0.5%	6	9,300,000	07/16/2012	69.2%	56.5%	401, 405 and 525 East Main Street	Canfield	Mahoning	OH	44406
Loan	38	Holiday Inn Express Conyers	0.5%	6	9,400,000	07/05/2012	63.7%	48.1%	1302 Green Street Southeast	Conyers	Rockdale	GA	30012
Loan	39	1265 Gerard Avenue	0.5%	6	7,600,000	07/11/2012	75.7%	64.9%	1265 Gerard Avenue	Bronx	Bronx	NY	10452
Loan	40	Village Centre	0.4%	11	6,940,000	05/30/2012	69.5%	51.9%	202 East 24th Street	Columbus	Platte	NE	68601
Loan	41	Parke Crescent	0.4%	11	9,700,000	05/24/2012	49.3%	40.6%	53 Crescent Road	Greenbelt	Prince Georges	MD	20770
Loan	42	Hampton Inn Boerne	0.4%	11	7,400,000	04/18/2012	64.6%	58.1%	34935 Interstate 10 West	Boerne	Kendall	TX	78006
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	6	7,100,000	07/03/2012	63.3%	47.7%	1303 A Tadlock Drive	Murrells Inlet	Horry	SC	29576
Loan	44	Campus Corner Apartments	0.3%	11	8,700,000	01/18/2012	49.8%	37.2%	1100 Campus Drive	Orangeburg	Orangeburg	SC	29115
Loan	45	Palatka Marketplace	0.3%	11	5,600,000	04/18/2012	74.8%	61.3%	805-901 South State Road 19	Palatka	Putnam	FL	32177
Loan	46	Aries Court Apartments	0.3%	11	5,420,000	07/05/2012	70.3%	52.3%	3783 Aries Brook Drive	Columbus	Franklin	OH	43207
Loan	47	Gateway Plaza	0.3%	6	9,600,000	06/10/2012	39.5%	32.2%	212 Remount Road	Front Royal	Warren	VA	22630
Loan	48	Shoppes at Coronado Place I	0.2%	11	3,780,000	05/18/2012	52.9%	48.8%	605 Northeast Coronado Drive	Blue Springs	Jackson	MO	64014
Loan	49	Farr Lofts	0.1%	11	2,725,000	06/08/2012	65.9%	53.9%	739 West Hamilton Street	Allentown	Lehigh	PA	18101
Loan	50	Southern & Unser Shops	0.1%	6	3,000,000	06/24/2012	50.0%	46.1%	1121 Unser Boulevard Southeast	Rio Rancho	Sandoval	NM	87124

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
						Net		Loan per Net
			% of			Rentable Area	Units	Rentable Area
			Initial Pool	Year	Year	(SF/Units/	of	(SF/Units/	Prepayment Provisions	Trailing 12 Operating	Trailing 12	Trailing 12	Trailing 12
Property Flag	ID	Property Name	Balance	Built	Renovated	Rooms/Beds)	Measure	Rooms/Beds) ($)	(# of payments)	Statements Date	EGI ($)	Expenses($)	NOI($)
Loan	1	260 and 261 Madison Avenue	10.1%	1951, 1953	2009	923,277	Sq. Ft.	250	L(28), D(88), O(4)
Loan	2	Crossgates Mall	8.6%	1984	1994, 1997	1,298,620	Sq. Ft.	230	L(29), D(86), O(5)	T-12 1/31/2012	41,584,508	14,399,926	27,184,582
Loan	3	Solano Mall	8.4%	1981	2006, 2011	561,015	Sq. Ft.	187	L(23), YM1(90), O(7)	T-12 2/29/2012	21,842,189	6,770,246	15,071,943
Loan	4	Midland Park Mall	6.8%	1981	2012	277,659	Sq. Ft.	306	L(25), D(88), O(7)	T-12 6/30/2012	12,768,933	3,911,861	8,857,072
Loan	5	The Prince Building	6.0%	1897	2003-2009	354,603	Sq. Ft.	564	L(24), D(93), O(3)	T-12 5/31/2012	24,484,994	7,343,075	17,141,919
Loan	6	Emerald Square Mall	6.0%	1989	1999	564,501	Sq. Ft.	203	L(26), D(90), O(4)	T-12 6/30/2012	22,330,515	8,219,854	14,110,661
Loan	7	EIP Industrial Portfolio	5.8%	Various	Various	1,246,125	Sq. Ft.	58	L(25), D(32), O(3)	T-12 7/31/2012	8,739,107	2,179,260	6,559,847
Property	7.01	Greenland	2.0%	1980	1995	367,147	Sq. Ft.	67		T-12 7/31/2012	3,131,401	952,811	2,178,590
Property	7.02	Methuen	1.8%	1985	1991	291,400	Sq. Ft.	78		T-12 7/31/2012	2,532,248	72,423	2,459,825
Property	7.03	Rochester	0.8%	1981	1994	211,619	Sq. Ft.	44		T-12 7/31/2012	1,578,442	692,175	886,267
Property	7.04	Gloucester	0.7%	1970	1973, 1986	165,959	Sq. Ft.	50		T-12 7/31/2012	805,169	236,643	568,526
Property	7.05	Oklahoma City	0.6%	1999	NAP	210,000	Sq. Ft.	34		T-12 7/31/2012	691,847	225,208	466,639
Loan	8	425 7th Street and 800 F Street	4.4%	Various	Various	138,374	Sq. Ft.	397	L(26), D(89), O(5)	T-12 5/31/2012	6,909,446	2,359,564	4,549,882
Property	8.01	800 F Street	3.3%	1875	2002	103,593	Sq. Ft.	399
Property	8.02	425 7th Street	1.1%	2005	NAP	34,781	Sq. Ft.	388
Loan	9	Bishops Gate I & II	4.4%	1999	NAP	483,896	Sq. Ft.	113	L(24), D(92), O(4)
Loan	10	Sheraton Nashville	3.6%	1975	2007-2011	472	Rooms	95,339	L(25), D(91), O(4)	T-12 7/31/2012	25,367,188	18,122,992	7,244,196
Loan	11	Hampshire Portfolio	3.0%	Various	Various	303,192	Sq. Ft.	123	L(27), D(87), O(6)	T-12 3/31/2012	4,210,844	1,494,693	2,716,151
Property	11.01	140 Centennial Avenue	1.0%	1996	2006	86,860	Sq. Ft.	138
Property	11.02	675 Central Avenue	0.8%	1956	1995, 2004	72,736	Sq. Ft.	132
Property	11.03	275 Centennial Avenue	0.6%	1973	NAP	56,150	Sq. Ft.	133
Property	11.04	20 Kingsbridge Road	0.5%	1981	NAP	56,483	Sq. Ft.	114
Property	11.05	80 Kingsbridge Road	0.1%	1973	NAP	30,963	Sq. Ft.	60
Loan	12	Atlantic Housing Portfolio	2.5%	Various	NAP	1,006	Units	30,750	L(26), D(91), O(3)	T-12 5/31/2012	6,747,414	3,220,767	3,526,648
Property	12.01	Covington Creek	0.8%	1984	NAP	248	Units	38,628		T-12 5/31/2012	1,885,883	840,476	1,045,408
Property	12.02	Heather Ridge Apartments	0.6%	1983	NAP	204	Units	37,176		T-12 5/31/2012	1,549,331	682,746	866,585
Property	12.03	Hillcrest Apartments	0.6%	1983	NAP	298	Units	24,110		T-12 5/31/2012	1,699,591	908,958	790,633
Property	12.04	Tall Timbers Apartments	0.5%	1982	NAP	256	Units	25,727		T-12 5/31/2012	1,612,609	788,587	824,022
Loan	13	Columbus Industrial Portfolio	2.5%	Various	Various	1,627,008	Sq. Ft.	19	L(26), D(90), O(4)	T-12 4/30/2012	7,699,603	3,464,752	4,234,851
Property	13.01	Roberts Road Industrial Park	0.9%	1992-1994	NAP	596,018	Sq. Ft.	19		T-12 4/30/2012	2,437,620	1,300,873	1,136,747
Property	13.02	Ruther Glen Industrial Park	0.7%	1999	NAP	359,605	Sq. Ft.	24		T-12 4/30/2012	1,923,215	328,518	1,594,697
Property	13.03	555 North Yearling Road	0.2%	1989	1998	164,450	Sq. Ft.	17		T-12 4/30/2012	471,776	157,580	314,196
Property	13.04	Tuller Ridge Commerce Park	0.2%	1990, 1997	NAP	72,565	Sq. Ft.	29		T-12 4/30/2012	667,166	406,517	260,649
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%	1989	NAP	118,340	Sq. Ft.	17		T-12 4/30/2012	757,938	413,126	344,812
Property	13.06	Creek Run Commerce Center	0.1%	1986	NAP	108,926	Sq. Ft.	16		T-12 4/30/2012	458,140	324,519	133,621
Property	13.07	Lakeview Commerce Center	0.1%	1992	NAP	99,104	Sq. Ft.	Various		T-12 4/30/2012	678,896	348,673	330,223
Property	13.08	Dearborn Park Corporate Center V	0.1%	1988	NAP	108,000	Sq. Ft.	9		T-12 4/30/2012	304,852	184,946	119,906
Loan	14	Sherman and Waco Retail Portfolio	2.1%	Various	2006	389,116	Sq. Ft.	67	L(25), D(91), O(4)	T-12 5/31/2012	3,310,383	1,122,412	2,187,971
Property	14.01	Waco Centre	1.2%	1994	2006	218,597	Sq. Ft.	66		T-12 5/31/2012	1,710,786	672,765	1,038,021
Property	14.02	Sherman Centre	0.9%	1993	2006	170,519	Sq. Ft.	67		T-12 5/31/2012	1,599,597	449,647	1,149,950
Loan	15	Long Island City Hotel Portfolio	2.1%	2009	NAP	221	Rooms	117,388	L(26), D(30), O(4)	T-12 4/30/2012	8,055,000	3,495,000	4,560,000
Property	15.01	Best Western Plaza Hotel	1.3%	2009	NAP	121	Rooms	139,362		T-12 4/30/2012	4,757,000	1,947,000	2,810,000
Property	15.02	Howard Johnson Inn Long Island City	0.7%	2009	NAP	100	Rooms	90,800		T-12 4/30/2012	3,298,000	1,548,000	1,750,000
Loan	16	Rushmore Crossing	2.0%	2008	2010, 2012	277,391	Sq. Ft.	92	L(26), D(90), O(4)	T-12 5/31/2012	3,447,665	1,263,689	2,183,976
Loan	17	2401 El Segundo	1.5%	1982	1996, 2002, 2005, 2008	106,597	Sq. Ft.	182	L(26), D(90), O(4)
Loan	18	AR Residence Inn Fort Worth	1.5%	2005	NAP	149	Rooms	122,819	L(24), D(92), O(4)	T-12 6/30/2012	5,963,000	3,084,000	2,879,000
Loan	19	Landmark Building	1.4%	1973	2000, 2006	331,361	Sq. Ft.	54	L(24), D(91), O(5)	T-12 7/31/2012	4,284,598	2,018,233	2,266,366
Loan	20	Snowmass Village Mall	1.4%	1968	1988	78,426	Sq. Ft.	219	L(49), D(8), O(3)	T-12 6/30/2012	2,718,653	890,640	1,828,013
Loan	21	7 Central Apartments	1.0%	1974	NAP	304	Units	42,584	L(26), D(87), O(7)	T-12 5/31/2012	2,595,485	1,438,237	1,157,248
Loan	22	100 Research Drive	1.0%	1985	2008	103,370	Sq. Ft.	118	L(25), YM1(32), O(3)
Loan	23	Lincoln Court	0.9%	1984	2011	118,559	Sq. Ft.	91	L(26), D(90), O(4)
Loan	24	Embassy Plaza	0.8%	1978	2008	131,882	Sq. Ft.	74	L(26), D(91), O(3)	T-12 5/31/2012	2,293,138	981,300	1,311,838
Loan	25	AR Homewood Suites Tukwila	0.8%	1992	NAP	106	Rooms	91,509	L(24), D(92), O(4)	T-12 6/30/2012	4,257,000	2,573,000	1,684,000
Loan	26	Lynn Portfolio	0.8%	Various	Various	199	Units	48,128	L(26), D(91), O(3)	T-12 6/30/2012	1,806,862	899,698	907,164
Property	26.01	9-30 Surfside Road	0.3%	1893	Various	68	Units	48,196		T-12 6/30/2012	637,226	317,801	319,425
Property	26.02	136-148 Liberty Street	0.3%	1920	Various	64	Units	49,571		T-12 6/30/2012	565,031	270,549	294,482
Property	26.03	604 Essex Street	0.2%	1904	Various	55	Units	38,365		T-12 6/30/2012	470,580	267,835	202,745
Property	26.04	36 Surfside Road	0.1%	1929	2007	12	Units	84,801		T-12 6/30/2012	134,025	43,513	90,512
Loan	27	Elk Ridge Apartments	0.8%	2006	NAP	152	Units	62,500	L(49), D(67), O(4)	T-12 8/31/2012	1,227,573	367,883	859,690
Loan	28	AR Courtyard Somerset	0.7%	2002	2010	162	Rooms	55,556	L(24), D(92), O(4)	T-12 6/30/2012	5,319,000	3,645,000	1,674,000
Loan	29	Stonewood Village	0.7%	1987	2008	106,485	Sq. Ft.	79	L(25), D(92), O(3)	T-12 6/30/2012	1,099,195	303,148	796,047
Loan	30	984 Sheridan Avenue	0.7%	1928	NAP	77	Units	107,792	L(26), YM1(30), O(4)	T-12 6/30/2012	986,712	314,054	672,658
Loan	31	Snowmass Center	0.6%	1978	NAP	43,751	Sq. Ft.	181	L(25), D(32), O(3)	T-12 6/30/2012	1,357,294	456,289	901,005
Loan	32	2085 Valentine Avenue	0.6%	1929	NAP	80	Units	93,750	L(26), YM1(30), O(4)	T-12 6/30/2012	952,874	343,539	609,335
Loan	33	691 Central Avenue	0.6%	1956	1995, 2007	47,782	Sq. Ft.	157	L(24), D(89), O(7)	T-12 3/31/2012	1,290,329	505,826	784,504
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	2005	NAP	80	Rooms	90,000	L(24), YM1(92), O(4)	T-12 6/30/2012	2,395,294	1,427,959	967,335
Loan	35	Hampton Inn Lincoln	0.5%	2009	NAP	83	Rooms	82,858	L(26), D(90), O(4)	T-12 7/31/2012	2,634,770	1,517,524	1,117,246
Loan	36	2544 Valentine Avenue	0.5%	1920	NAP	74	Units	91,892	L(26), YM1(30), O(4)	T-12 6/30/2012	970,729	404,739	565,990
Loan	37	Colonial Plaza	0.5%	1961, 1966, 1999	NAP	100,958	Sq. Ft.	64	L(49), D(68), O(3)	T-12 6/30/2012	1,132,234	335,973	796,261
Loan	38	Holiday Inn Express Conyers	0.5%	2008	NAP	99	Rooms	60,507	L(25), YM1(91), O(4)	T-12 6/30/2012	1,998,571	1,211,981	786,590
Loan	39	1265 Gerard Avenue	0.5%	1927	NAP	58	Units	99,138	L(25), YM1(91), O(4)	T-12 7/31/2012	699,427	284,120	415,307
Loan	40	Village Centre	0.4%	2002	NAP	90,630	Sq. Ft.	53	L(27), D(89), O(4)	T-12 4/30/2012	840,714	295,430	545,284
Loan	41	Parke Crescent	0.4%	1960	2012	84	Units	56,950	L(27), D(90), O(3)	T-12 7/31/2012	991,504	484,473	507,031
Loan	42	Hampton Inn Boerne	0.4%	2008	NAP	78	Rooms	61,264	L(47), D(10), O(3)	T-12 5/31/2012	1,968,372	1,257,406	710,966
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	1998	2008	71	Rooms	63,277	L(25), YM1(91), O(4)	T-12 6/30/2012	1,502,234	934,436	567,798
Loan	44	Campus Corner Apartments	0.3%	2011	NAP	240	Beds	18,065	L(26), D(90), O(4)	T-12 6/30/2012	1,264,823	679,228	585,595
Loan	45	Palatka Marketplace	0.3%	1988	1997	77,756	Sq. Ft.	54	L(49), D(68), O(3)	T-12 3/31/2012	734,245	229,377	504,867
Loan	46	Aries Court Apartments	0.3%	1995	NAP	153	Units	24,916	L(49), D(68), O(3)	T-12 6/30/2012	861,947	384,873	477,075
Loan	47	Gateway Plaza	0.3%	1985	NAP	116,465	Sq. Ft.	33	L(25), D(92), O(3)	T-12 5/31/2012	1,050,571	309,960	740,611
Loan	48	Shoppes at Coronado Place I	0.2%	2008	NAP	14,534	Sq. Ft.	138	L(26), D(91), O(3)
Loan	49	Farr Lofts	0.1%	1920	2006	21	Units	85,510	L(26), YM1(90), O(4)	T-12 5/31/2012	338,977	128,685	210,292
Loan	50	Southern & Unser Shops	0.1%	2011	NAP	9,135	Sq. Ft.	164	L(24), D(93), O(3)	T-12 5/31/2012	281,620	62,558	219,063

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of
			Initial Pool	2011 Operating	2011	2011	2011	2010 Operating	2010	2010	2010	Underwritten NOI	Underwritten NCF
Property Flag	ID	Property Name	Balance	Statements Date	EGI($)	Expenses($)	NOI($)	Statements Date	EGI($)	Expenses($)	NOI($)	Debt Yield	Debt Yield
Loan	1	260 and 261 Madison Avenue	10.1%	12/31/2011	39,455,475	19,740,709	19,714,765	12/31/2010	41,710,160	19,066,485	22,643,675	10.2%	9.5%
Loan	2	Crossgates Mall	8.6%	12/31/2011	41,592,688	14,208,241	27,384,447	12/31/2010	42,744,482	14,358,849	28,385,633	9.6%	9.1%
Loan	3	Solano Mall	8.4%	12/31/2011	21,329,348	6,606,226	14,723,122	12/31/2010	20,566,552	5,887,859	14,678,693	13.9%	13.2%
Loan	4	Midland Park Mall	6.8%	12/31/2011	12,378,101	3,736,654	8,641,447	12/31/2010	11,125,481	3,606,461	7,519,020	10.8%	10.4%
Loan	5	The Prince Building	6.0%	12/31/2011	22,649,348	7,204,205	15,445,143	12/31/2010	21,751,975	6,802,433	14,949,542	10.2%	9.8%
Loan	6	Emerald Square Mall	6.0%	12/31/2011	22,983,203	8,596,870	14,386,333	12/31/2010	23,644,338	8,852,758	14,791,580	11.2%	10.7%
Loan	7	EIP Industrial Portfolio	5.8%	12/31/2011	8,672,998	2,113,188	6,559,810					9.3%	8.7%
Property	7.01	Greenland	2.0%	12/31/2011	3,193,001	947,309	2,245,692
Property	7.02	Methuen	1.8%	12/31/2011	2,529,607	66,967	2,462,640
Property	7.03	Rochester	0.8%	12/31/2011	1,510,612	685,346	825,266
Property	7.04	Gloucester	0.7%	12/31/2011	704,838	192,154	512,684
Property	7.05	Oklahoma City	0.6%	12/31/2011	734,940	221,412	513,528
Loan	8	425 7th Street and 800 F Street	4.4%	12/31/2011	6,755,257	2,348,817	4,406,440	12/31/2010	5,913,870	2,182,470	3,731,400	8.9%	8.8%
Property	8.01	800 F Street	3.3%
Property	8.02	425 7th Street	1.1%
Loan	9	Bishops Gate I & II	4.4%	12/31/2011	9,373,248	2,357,625	7,015,623	12/31/2010	9,416,030	2,401,284	7,014,746	11.8%	10.5%
Loan	10	Sheraton Nashville	3.6%	12/31/2011	23,150,610	17,364,409	5,786,201	12/31/2010	19,289,792	15,068,783	4,221,009	17.3%	15.0%
Loan	11	Hampshire Portfolio	3.0%	12/31/2011	4,158,240	1,485,365	2,672,874	12/31/2010	3,983,892	1,487,579	2,496,313	9.8%	9.1%
Property	11.01	140 Centennial Avenue	1.0%
Property	11.02	675 Central Avenue	0.8%
Property	11.03	275 Centennial Avenue	0.6%
Property	11.04	20 Kingsbridge Road	0.5%
Property	11.05	80 Kingsbridge Road	0.1%
Loan	12	Atlantic Housing Portfolio	2.5%	12/31/2011	6,620,433	3,199,112	3,421,321	12/31/2010	6,523,735	3,140,549	3,383,186	11.5%	10.6%
Property	12.01	Covington Creek	0.8%	12/31/2011	1,839,222	838,275	1,000,947	12/31/2010	1,828,725	837,094	991,631
Property	12.02	Heather Ridge Apartments	0.6%	12/31/2011	1,544,476	675,546	868,930	12/31/2010	1,502,289	647,385	854,904
Property	12.03	Hillcrest Apartments	0.6%	12/31/2011	1,668,438	901,274	767,164	12/31/2010	1,619,902	855,017	764,885
Property	12.04	Tall Timbers Apartments	0.5%	12/31/2011	1,568,297	784,017	784,280	12/31/2010	1,572,819	801,053	771,766
Loan	13	Columbus Industrial Portfolio	2.5%	12/31/2011	7,920,442	3,596,289	4,324,153	12/31/2010	7,937,950	3,183,536	4,754,414	12.6%	10.6%
Property	13.01	Roberts Road Industrial Park	0.9%	12/31/2011	2,571,203	1,320,100	1,251,103	12/31/2010	2,634,300	1,156,450	1,477,850
Property	13.02	Ruther Glen Industrial Park	0.7%	12/31/2011	1,921,499	341,996	1,579,503	12/31/2010	1,899,098	232,016	1,667,082
Property	13.03	555 North Yearling Road	0.2%	12/31/2011	468,178	159,952	308,226	12/31/2010	463,189	164,862	298,327
Property	13.04	Tuller Ridge Commerce Park	0.2%	12/31/2011	680,624	434,780	245,844	12/31/2010	652,389	357,407	294,982
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%	12/31/2011	760,790	438,233	322,557	12/31/2010	747,296	383,573	363,723
Property	13.06	Creek Run Commerce Center	0.1%	12/31/2011	503,680	334,443	169,237	12/31/2010	531,222	298,390	232,832
Property	13.07	Lakeview Commerce Center	0.1%	12/31/2011	679,995	365,553	314,442	12/31/2010	668,029	383,314	284,715
Property	13.08	Dearborn Park Corporate Center V	0.1%	12/31/2011	334,473	201,232	133,241	12/31/2010	342,427	207,524	134,903
Loan	14	Sherman and Waco Retail Portfolio	2.1%	12/31/2011	3,375,319	1,208,670	2,166,649	12/31/2010	3,789,819	1,298,645	2,491,174	10.8%	9.8%
Property	14.01	Waco Centre	1.2%	12/31/2011	1,667,550	659,014	1,008,536	12/31/2010	1,976,982	685,551	1,291,431
Property	14.02	Sherman Centre	0.9%	12/31/2011	1,707,769	549,656	1,158,113	12/31/2010	1,812,837	613,094	1,199,743
Loan	15	Long Island City Hotel Portfolio	2.1%	12/31/2011	7,921,000	3,206,000	4,715,000	12/31/2010	7,330,000	2,441,000	4,889,000	15.5%	14.3%
Property	15.01	Best Western Plaza Hotel	1.3%	12/31/2011	4,706,000	1,819,000	2,887,000	12/31/2010	4,368,000	1,385,000	2,983,000
Property	15.02	Howard Johnson Inn Long Island City	0.7%	12/31/2011	3,215,000	1,387,000	1,828,000	12/31/2010	2,962,000	1,056,000	1,906,000
Loan	16	Rushmore Crossing	2.0%	12/31/2011	3,425,835	1,414,798	2,011,037	12/31/2010	2,694,411	1,353,492	1,340,919	10.0%	9.3%
Loan	17	2401 El Segundo	1.5%	12/31/2011	2,738,247	1,024,019	1,714,229	12/31/2010	2,574,040	1,082,737	1,491,302	10.8%	9.8%
Loan	18	AR Residence Inn Fort Worth	1.5%	12/31/2011	5,843,199	2,857,503	2,985,696	12/31/2010	5,300,997	2,739,895	2,561,102	14.9%	13.3%
Loan	19	Landmark Building	1.4%	12/31/2011	4,251,954	1,938,504	2,313,450	12/31/2010	4,427,400	2,220,995	2,206,405	12.8%	10.6%
Loan	20	Snowmass Village Mall	1.4%	12/31/2011	2,659,773	948,672	1,711,101					10.2%	9.5%
Loan	21	7 Central Apartments	1.0%	12/31/2011	2,316,244	1,475,396	840,848	12/31/2010	2,165,358	1,533,558	631,800	9.1%	8.4%
Loan	22	100 Research Drive	1.0%	12/31/2011	1,731,256	518,741	1,212,515	12/31/2010	1,847,977	531,884	1,316,093	10.1%	9.1%
Loan	23	Lincoln Court	0.9%	12/31/2011	1,464,729	503,263	961,466	12/31/2010	1,375,019	569,202	805,817	11.0%	10.2%
Loan	24	Embassy Plaza	0.8%	12/31/2011	2,248,374	1,035,676	1,212,697	12/31/2010	2,222,965	1,041,923	1,181,042	12.0%	10.0%
Loan	25	AR Homewood Suites Tukwila	0.8%	12/31/2011	4,119,776	2,497,069	1,622,707	12/31/2010	3,920,047	2,502,402	1,417,645	16.9%	15.2%
Loan	26	Lynn Portfolio	0.8%	12/31/2011	1,792,891	952,059	840,832	12/31/2010	1,718,235	969,901	748,333	9.3%	8.7%
Property	26.01	9-30 Surfside Road	0.3%	12/31/2011	638,522	349,093	289,429	12/31/2010	634,645	349,145	285,500
Property	26.02	136-148 Liberty Street	0.3%	12/31/2011	563,930	283,553	280,377	12/31/2010	511,885	299,660	212,224
Property	26.03	604 Essex Street	0.2%	12/31/2011	463,554	280,591	182,963	12/31/2010	432,478	263,122	169,356
Property	26.04	36 Surfside Road	0.1%	12/31/2011	126,885	38,822	88,063	12/31/2010	139,227	57,974	81,253
Loan	27	Elk Ridge Apartments	0.8%	12/31/2011	1,158,861	335,935	822,926	12/31/2010	967,891	368,828	599,063	8.7%	8.3%
Loan	28	AR Courtyard Somerset	0.7%	12/31/2011	5,208,036	3,724,969	1,483,067	12/31/2010	4,769,138	3,660,248	1,108,889	18.6%	15.7%
Loan	29	Stonewood Village	0.7%	12/31/2011	1,113,169	300,729	812,440	12/31/2010	789,900	324,893	465,007	11.8%	11.0%
Loan	30	984 Sheridan Avenue	0.7%	12/31/2011	945,023	302,222	642,801	12/31/2010	919,594	331,563	588,031	8.5%	8.3%
Loan	31	Snowmass Center	0.6%	12/31/2011	1,337,253	480,611	856,642	12/31/2010	1,277,821	548,508	729,313	10.6%	9.7%
Loan	32	2085 Valentine Avenue	0.6%	12/31/2011	920,650	338,382	582,268	12/31/2010	874,440	348,768	525,672	8.6%	8.3%
Loan	33	691 Central Avenue	0.6%	12/31/2011	1,277,277	539,360	737,917	12/31/2010	1,234,483	555,110	679,373	9.3%	8.7%
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	12/31/2011	2,249,584	1,405,881	843,703	12/31/2010	2,178,044	1,357,803	820,241	13.4%	12.1%
Loan	35	Hampton Inn Lincoln	0.5%	12/31/2011	2,329,969	1,423,837	906,132	12/31/2010	1,750,504	1,158,224	592,280	14.8%	13.4%
Loan	36	2544 Valentine Avenue	0.5%	12/31/2011	931,640	398,824	532,816	12/31/2010	917,627	399,534	518,093	8.7%	8.4%
Loan	37	Colonial Plaza	0.5%	12/31/2011	1,154,436	362,460	791,977	12/31/2010	1,213,714	381,217	832,497	12.3%	11.4%
Loan	38	Holiday Inn Express Conyers	0.5%	12/31/2011	1,980,021	1,218,900	761,121	12/31/2010	1,903,351	1,183,507	719,844	12.6%	11.3%
Loan	39	1265 Gerard Avenue	0.5%									8.1%	7.9%
Loan	40	Village Centre	0.4%	12/31/2011	865,420	287,122	578,298	12/31/2010	857,339	340,685	516,654	13.5%	12.2%
Loan	41	Parke Crescent	0.4%	12/31/2011	656,464	444,905	211,559	12/31/2010	433,214	447,100	-13,886	11.8%	11.3%
Loan	42	Hampton Inn Boerne	0.4%	12/31/2011	1,891,577	1,146,324	745,253	12/31/2010	1,744,468	1,094,945	649,523	13.6%	12.0%
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	12/31/2011	1,571,026	1,016,652	554,374	12/31/2010	1,332,678	919,734	412,944	12.4%	11.0%
Loan	44	Campus Corner Apartments	0.3%									13.9%	13.3%
Loan	45	Palatka Marketplace	0.3%	12/31/2011	799,676	231,433	568,243	12/31/2010	704,987	230,858	474,129	12.2%	10.9%
Loan	46	Aries Court Apartments	0.3%	12/31/2011	857,374	393,129	464,244	12/31/2010	812,222	392,248	419,974	11.6%	10.2%
Loan	47	Gateway Plaza	0.3%	12/31/2011	1,046,542	324,102	722,440	12/31/2010	1,097,196	297,809	799,387	18.9%	17.4%
Loan	48	Shoppes at Coronado Place I	0.2%	12/31/2011	462,395	120,655	341,740	12/31/2010	425,096	116,139	308,957	15.2%	14.4%
Loan	49	Farr Lofts	0.1%	12/31/2011	314,241	129,783	184,458	12/31/2010	277,747	117,349	160,398	10.4%	9.7%
Loan	50	Southern & Unser Shops	0.1%									14.9%	14.2%

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of
			Initial Pool	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Underwritten	Ownership	Ground Lease	Ground Lease
Property Flag	ID	Property Name	Balance	Revenue($)	EGI($)	Expenses($)	NOI ($)	Reserves($)	TI/LC($)	NCF ($)	Interest	Expiration	Extension Terms
Loan	1	260 and 261 Madison Avenue	10.1%	43,351,805	44,529,796	20,871,984	23,657,812	269,948	1,384,916	22,002,948	Fee Simple
Loan	2	Crossgates Mall	8.6%	30,721,177	43,393,603	14,839,965	28,553,638	283,995	1,042,447	27,227,197	Fee Simple
Loan	3	Solano Mall	8.4%	14,528,509	22,330,489	7,762,516	14,567,973	151,474	561,015	13,855,484	Fee Simple
Loan	4	Midland Park Mall	6.8%	8,629,723	13,406,812	4,217,607	9,189,205	55,532	277,987	8,855,686	Fee Simple
Loan	5	The Prince Building	6.0%	26,356,175	28,319,164	7,973,492	20,345,672	70,921	709,206	19,565,545	Fee Simple
Loan	6	Emerald Square Mall	6.0%	13,798,768	20,972,944	8,077,292	12,895,652	112,900	563,531	12,219,222	Fee Simple
Loan	7	EIP Industrial Portfolio	5.8%	7,296,260	8,904,746	2,181,479	6,723,266	143,561	300,000	6,279,705	Fee Simple
Property	7.01	Greenland	2.0%	2,360,241	3,138,263	952,811	2,185,452	5,157	88,390	2,091,905	Fee Simple
Property	7.02	Methuen	1.8%	2,176,921	2,120,653	69,273	2,051,380	31,037	70,154	1,950,189	Fee Simple
Property	7.03	Rochester	0.8%	986,235	1,534,682	693,842	840,840	30,499	50,946	759,395	Fee Simple
Property	7.04	Gloucester	0.7%	879,583	1,026,597	248,095	778,502	33,286	39,954	705,262	Fee Simple
Property	7.05	Oklahoma City	0.6%	893,280	1,084,551	217,458	867,092	43,582	50,556	772,954	Fee Simple
Loan	8	425 7th Street and 800 F Street	4.4%	6,784,919	6,808,590	2,368,202	4,440,387	38,364	-14,917	4,416,941	Fee Simple
Property	8.01	800 F Street	3.3%								Fee Simple
Property	8.02	425 7th Street	1.1%								Fee Simple
Loan	9	Bishops Gate I & II	4.4%	7,372,500	8,917,463	2,486,857	6,430,607	120,974	574,169	5,735,464	Fee Simple
Loan	10	Sheraton Nashville	3.6%	17,358,004	25,367,188	17,590,873	7,776,315	1,014,688		6,761,627	Fee Simple
Loan	11	Hampshire Portfolio	3.0%	4,323,101	5,266,628	1,609,638	3,656,990	60,638	188,543	3,407,809	Fee Simple
Property	11.01	140 Centennial Avenue	1.0%								Fee Simple
Property	11.02	675 Central Avenue	0.8%								Fee Simple
Property	11.03	275 Centennial Avenue	0.6%								Fee Simple
Property	11.04	20 Kingsbridge Road	0.5%								Fee Simple
Property	11.05	80 Kingsbridge Road	0.1%								Fee Simple
Loan	12	Atlantic Housing Portfolio	2.5%	6,807,080	6,747,414	3,187,521	3,559,893	290,986		3,268,907	Fee Simple
Property	12.01	Covington Creek	0.8%	1,866,151	1,885,883	834,157	1,051,726	68,200		983,526	Fee Simple
Property	12.02	Heather Ridge Apartments	0.6%	1,500,903	1,549,331	672,245	877,086	56,100		820,986	Fee Simple
Property	12.03	Hillcrest Apartments	0.6%	1,801,201	1,699,591	900,680	798,911	81,950		716,961	Fee Simple
Property	12.04	Tall Timbers Apartments	0.5%	1,638,825	1,612,609	780,439	832,170	84,736		747,434	Fee Simple
Loan	13	Columbus Industrial Portfolio	2.5%	6,813,557	7,027,896	3,137,227	3,890,669	207,544	406,752	3,276,373	Fee Simple
Property	13.01	Roberts Road Industrial Park	0.9%	2,093,048	2,250,008	1,215,974	1,034,034	71,522	149,005	813,507	Fee Simple
Property	13.02	Ruther Glen Industrial Park	0.7%	1,168,716	1,272,664	207,449	1,065,216	61,133	89,901	914,182	Fee Simple
Property	13.03	555 North Yearling Road	0.2%	370,013	471,746	145,499	326,246	21,379	41,113	263,755	Fee Simple
Property	13.04	Tuller Ridge Commerce Park	0.2%	568,826	727,123	347,639	379,484	8,708	18,141	352,635	Fee Simple
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%	801,670	727,314	396,806	330,509	11,834	29,585	289,090	Fee Simple
Property	13.06	Creek Run Commerce Center	0.1%	636,839	542,983	304,389	238,594	13,071	27,232	198,292	Fee Simple
Property	13.07	Lakeview Commerce Center	0.1%	717,605	682,725	335,726	346,999	6,937	24,776	315,286	Fee Simple
Property	13.08	Dearborn Park Corporate Center V	0.1%	456,840	353,332	183,745	169,587	12,960	27,000	129,627	Fee Simple
Loan	14	Sherman and Waco Retail Portfolio	2.1%	3,257,140	4,041,258	1,229,029	2,812,229	39,521	224,216	2,548,492	Fee Simple
Property	14.01	Waco Centre	1.2%	1,981,601	2,281,337	677,916	1,603,421	22,202	125,960	1,455,260	Fee Simple
Property	14.02	Sherman Centre	0.9%	1,275,539	1,759,921	551,113	1,208,807	17,319	98,256	1,093,233	Fee Simple
Loan	15	Long Island City Hotel Portfolio	2.1%	8,055,000	8,055,000	4,023,665	4,031,335	322,200		3,709,135	Fee Simple
Property	15.01	Best Western Plaza Hotel	1.3%	4,757,000	4,757,000	2,231,719	2,525,281	190,280		2,335,001	Fee Simple
Property	15.02	Howard Johnson Inn Long Island City	0.7%	3,298,000	3,298,000	1,791,946	1,506,054	131,920		1,374,134	Fee Simple
Loan	16	Rushmore Crossing	2.0%	3,044,848	3,925,988	1,358,993	2,566,996	34,109	138,696	2,394,191	Fee Simple
Loan	17	2401 El Segundo	1.5%	3,428,716	3,291,173	1,191,143	2,100,030	26,649	170,555	1,902,825	Fee Simple
Loan	18	AR Residence Inn Fort Worth	1.5%	5,620,025	5,721,737	3,000,251	2,721,486	286,087		2,435,399	Fee Simple
Loan	19	Landmark Building	1.4%	4,943,572	4,429,340	2,125,315	2,304,025	66,243	331,167	1,906,616	Fee Simple
Loan	20	Snowmass Village Mall	1.4%	2,045,225	2,618,541	872,431	1,746,110	19,607	98,385	1,628,119	Fee Simple
Loan	21	7 Central Apartments	1.0%	2,672,280	2,663,170	1,485,368	1,177,803	91,200		1,086,603	Fee Simple
Loan	22	100 Research Drive	1.0%	1,512,868	1,731,189	493,890	1,237,298	20,674	103,242	1,113,382	Fee Simple
Loan	23	Lincoln Court	0.9%	1,467,062	1,702,339	522,873	1,179,466	11,856	68,671	1,098,939	Fee Simple
Loan	24	Embassy Plaza	0.8%	2,542,019	2,216,985	1,039,688	1,177,297	32,971	164,231	980,096	Fee Simple
Loan	25	AR Homewood Suites Tukwila	0.8%	4,081,556	4,162,718	2,522,141	1,640,576	166,509		1,474,068	Fee Simple
Loan	26	Lynn Portfolio	0.8%	1,737,060	1,791,908	897,363	894,545	59,700		834,845	Fee Simple
Property	26.01	9-30 Surfside Road	0.3%	681,900	637,226	330,239	306,987	20,400		286,587	Fee Simple
Property	26.02	136-148 Liberty Street	0.3%	515,700	560,304	264,971	295,333	19,200		276,133	Fee Simple
Property	26.03	604 Essex Street	0.2%	392,760	460,353	260,691	199,662	16,500		183,162	Fee Simple
Property	26.04	36 Surfside Road	0.1%	146,700	134,025	41,462	92,563	3,600		88,963	Fee Simple
Loan	27	Elk Ridge Apartments	0.8%	1,297,133	1,223,613	394,538	829,075	38,000		791,075	Fee Simple
Loan	28	AR Courtyard Somerset	0.7%	4,895,000	5,319,000	3,641,570	1,677,430	265,950		1,411,480	Leasehold	4/30/2039	10, 5 year options
Loan	29	Stonewood Village	0.7%	1,105,153	1,298,207	312,015	986,192	21,297	44,084	920,811	Fee Simple
Loan	30	984 Sheridan Avenue	0.7%	1,056,436	1,026,543	317,381	709,162	19,250		689,912	Fee Simple
Loan	31	Snowmass Center	0.6%	943,456	1,340,684	502,397	838,287	10,938	60,009	767,340	Fee Simple
Loan	32	2085 Valentine Avenue	0.6%	991,890	998,134	353,562	644,572	20,000		624,572	Fee Simple
Loan	33	691 Central Avenue	0.6%	1,051,204	1,237,007	538,310	698,697	9,556	37,265	651,875	Fee Simple
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	2,340,530	2,388,749	1,423,109	965,640	95,550		870,090	Fee Simple
Loan	35	Hampton Inn Lincoln	0.5%	2,435,210	2,476,130	1,455,326	1,020,803	99,045		921,758	Fee Simple
Loan	36	2544 Valentine Avenue	0.5%	983,733	1,017,138	426,286	590,852	18,500		572,352	Fee Simple
Loan	37	Colonial Plaza	0.5%	1,079,622	1,159,774	370,435	789,339	20,192	33,413	735,734	Fee Simple
Loan	38	Holiday Inn Express Conyers	0.5%	1,884,712	1,966,016	1,208,932	757,084	78,641		678,444	Fee Simple
Loan	39	1265 Gerard Avenue	0.5%	681,853	725,567	257,790	467,778	14,500		453,278	Fee Simple
Loan	40	Village Centre	0.4%	896,335	955,998	302,461	653,537	18,126	46,800	588,611	Fee Simple
Loan	41	Parke Crescent	0.4%	1,208,592	1,132,639	565,923	566,716	27,302		539,415	Fee Simple
Loan	42	Hampton Inn Boerne	0.4%	1,934,698	1,968,372	1,317,045	651,327	78,735		572,592	Fee Simple
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	1,478,346	1,502,234	946,890	555,344	60,089		495,254	Fee Simple
Loan	44	Campus Corner Apartments	0.3%	1,440,000	1,248,191	646,848	601,343	24,000		577,343	Fee Simple
Loan	45	Palatka Marketplace	0.3%	575,482	739,325	228,771	510,554	13,996	39,772	456,786	Fee Simple
Loan	46	Aries Court Apartments	0.3%	831,575	861,948	417,904	444,044	53,703		390,341	Fee Simple
Loan	47	Gateway Plaza	0.3%	885,979	1,042,344	325,650	716,693	23,839	31,230	661,624	Fee Simple
Loan	48	Shoppes at Coronado Place I	0.2%	323,122	435,351	131,021	304,331	2,907	14,325	287,098	Fee Simple
Loan	49	Farr Lofts	0.1%	227,400	324,597	137,649	186,948	6,391	6,955	173,602	Fee Simple
Loan	50	Southern & Unser Shops	0.1%	255,537	300,584	76,687	223,897	1,827	9,701	212,370	Fee Simple

COMM 2012-CCRE3

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

% of

Initial Pool

Lease

Lease

Lease

Property Flag

ID

Property Name

Balance

Largest Tenant

SF

Expiration

2nd Largest Tenant

SF

Expiration

3rd Largest Tenant

SF

Expiration

Loan

1

260 and 261 Madison Avenue

10.1%

McLaughlin & Stern

108,977

12/31/2021

Primedia, Inc.

71,000

11/30/2017

Hanesbrands, Inc.

54,659

04/30/2013

Loan

2

Crossgates Mall

8.6%

JCPenney

179,964

03/31/2014

Regal Crossgates 18

100,000

07/31/2022

Dick’s Sporting Goods

80,000

01/31/2025

Loan

3

Solano Mall

8.4%

Edwards Cinema

62,871

12/31/2024

Best Buy

46,500

01/31/2015

Forever 21

45,480

12/31/2020

Loan

4

Midland Park Mall

6.8%

Ross Dress For Less

30,787

01/31/2016

Beall’s

22,561

09/30/2021

Old Navy

15,222

01/31/2014

Loan

5

The Prince Building

6.0%

ZocDoc

74,581

04/30/2017

Scholastic, Inc.

57,661

04/30/2018

Equinox

38,668

11/15/2020

Loan

6

Emerald Square Mall

6.0%

JCPenney

188,950

08/31/2019

Shoe Dept.

16,796

07/31/2021

Forever 21

11,102

07/31/2015

Loan

7

EIP Industrial Portfolio

5.8%

Property

7.01

Greenland

2.0%

Cole Haan (Warehouse)

313,675

05/31/2014

Bauer Nike

29,573

05/31/2014

Cole Haan (Office)

15,876

05/31/2014

Property

7.02

Methuen

1.8%

Shaw’s

291,400

10/31/2022

NAP

NAP

NAP

NAP

NAP

NAP

Property

7.03

Rochester

0.8%

Stonewall Kitchens

125,502

06/30/2020

Northeast Nonwovens

69,090

09/30/2016

Journey Baptist Church

12,751

12/31/2013

Property

7.04

Gloucester

0.7%

Gloucester Engineering

165,959

12/31/2017

NAP

NAP

NAP

NAP

NAP

NAP

Property

7.05

Oklahoma City

0.6%

International Paper Company

90,000

02/28/2018

Fed Ex Ground

60,000

09/30/2014

Schweppes

40,000

02/28/2018

Loan

8

425 7th Street and 800 F Street

4.4%

Property

8.01

800 F Street

3.3%

The Spy Museum

57,475

07/31/2017

Bajaj Restaurant

8,320

07/31/2022

Washington Media Group

6,601

11/30/2014

Property

8.02

425 7th Street

1.1%

Carmine’s DC, LLC

18,600

08/31/2025

Rasika, LLC

4,183

04/30/2016

Summit Realty Management, LLC

2,800

03/31/2015

Loan

9

Bishops Gate I & II

4.4%

PHH Mortgage Corporation

483,896

12/31/2022

NAP

NAP

NAP

NAP

NAP

NAP

Loan

10

Sheraton Nashville

3.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

11

Hampshire Portfolio

3.0%

Property

11.01

140 Centennial Avenue

1.0%

Thales USA, Inc.

61,224

09/30/2023

Aromatic Technologies Inc

25,636

06/22/2023

NAP

NAP

NAP

Property

11.02

675 Central Avenue

0.8%

Oakite Products, Inc.

39,274

01/14/2019

Graver Water Systems LLC

18,110

03/28/2020

Svelte Medical Systems, Inc.

10,595

04/30/2016

Property

11.03

275 Centennial Avenue

0.6%

Cablevision

56,150

11/30/2018

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.04

20 Kingsbridge Road

0.5%

Enzon, Inc.

56,483

07/31/2021

NAP

NAP

NAP

NAP

NAP

NAP

Property

11.05

80 Kingsbridge Road

0.1%

Retro Fitness

16,745

11/14/2018

Cablevision

14,218

11/30/2018

NAP

NAP

NAP

Loan

12

Atlantic Housing Portfolio

2.5%

Property

12.01

Covington Creek

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

12.02

Heather Ridge Apartments

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

12.03

Hillcrest Apartments

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

12.04

Tall Timbers Apartments

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

13

Columbus Industrial Portfolio

2.5%

Property

13.01

Roberts Road Industrial Park

0.9%

Austin Foam Plastics

55,400

04/30/2014

Wilmar Industries

51,964

05/31/2013

Supply Network

51,184

04/30/2017

Property

13.02

Ruther Glen Industrial Park

0.7%

Value City Furniture

359,605

12/01/2021

NAP

NAP

NAP

NAP

NAP

NAP

Property

13.03

555 North Yearling Road

0.2%

Ryerson

164,450

12/31/2014

NAP

NAP

NAP

NAP

NAP

NAP

Property

13.04

Tuller Ridge Commerce Park

0.2%

Microman

23,873

02/28/2013

Salient Systems Inc.

15,225

10/31/2015

Good Bodies

6,280

08/31/2018

Property

13.05

Dearborn Park Corporate Center VI & VII

0.2%

Delta Metrics

16,943

12/31/2017

Ohio Bath Solutions

9,920

03/31/2015

MSC Industrial Supply

8,880

09/30/2016

Property

13.06

Creek Run Commerce Center

0.1%

AAA Motor Club

18,300

12/31/2014

Piedmont Plastics

16,000

02/28/2013

Capital City Restoration

12,000

06/30/2017

Property

13.07

Lakeview Commerce Center

0.1%

PharMerica

10,125

02/28/2014

A Supreme Limousine Service

8,050

11/30/2014

National Contracting Group, LLC

6,125

06/30/2013

Property

13.08

Dearborn Park Corporate Center V

0.1%

Associated Materials

54,000

10/31/2014

Solar Plant

28,200

01/31/2013

NAP

NAP

NAP

Loan

14

Sherman and Waco Retail Portfolio

2.1%

Property

14.01

Waco Centre

1.2%

Academy

77,170

07/31/2021

Conn’s Appliances, Inc.

51,055

12/31/2022

Gold’s Texas

40,000

12/31/2016

Property

14.02

Sherman Centre

0.9%

Gander Mountain Company

58,266

10/31/2015

West Asset Management, Inc. fka Attention, LLC

55,000

06/30/2015

Ultimate Family Fitness

37,151

03/31/2019

Loan

15

Long Island City Hotel Portfolio

2.1%

Property

15.01

Best Western Plaza Hotel

1.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

15.02

Howard Johnson Inn Long Island City

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

16

Rushmore Crossing

2.0%

Gordman’s

50,435

08/31/2018

Scheel’s Sporting Goods

50,000

12/31/2020

TJ Maxx

26,000

01/31/2019

Loan

17

2401 El Segundo

1.5%

The Aerospace Corporation

36,476

03/31/2019

Lockheed Martin Corporation

18,466

07/31/2017

Sparta Inc

11,703

03/31/2016

Loan

18

AR Residence Inn Fort Worth

1.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

19

Landmark Building

1.4%

Windstream

87,048

12/31/2022

South Carolina Vocational Rehabilitation Department

35,671

12/31/2013

GSA - US Probation

14,265

08/31/2020

Loan

20

Snowmass Village Mall

1.4%

D&E Snowboards

9,963

10/31/2012

Christy Sports

6,055

10/31/2012

Logovision

5,560

06/30/2013

Loan

21

7 Central Apartments

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

22

100 Research Drive

1.0%

Warner Babcock Institute for Green Chemistry, LLC

38,615

08/31/2020

Bausch & Lomb Inc.

32,816

12/31/2015

Trexel, Inc.

16,739

11/30/2016

Loan

23

Lincoln Court

0.9%

LA Fitness

44,854

07/01/2021

No Frills Grill

7,716

12/31/2021

Armstrong McCall

7,651

06/30/2016

Loan

24

Embassy Plaza

0.8%

Telvent DTN, Inc.

88,723

05/31/2017

The Lincoln National Life Insurance Company

24,960

09/30/2019

The Coney Stop, LLC

743

12/31/2012

Loan

25

AR Homewood Suites Tukwila

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

26

Lynn Portfolio

0.8%

Property

26.01

9-30 Surfside Road

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Property

26.02

136-148 Liberty Street

0.3%

Contreras Grocery

1,800

03/30/2025

Billy’s Pizza

550

08/31/2014

Ramon Peralta

500

06/30/2014

Property

26.03

604 Essex Street

0.2%

Marcelo Real

1,500

04/30/2015

Canon’s Place Barber Shop

750

05/31/2015

J & M Lifestyles

700

MTM

Property

26.04

36 Surfside Road

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

27

Elk Ridge Apartments

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

28

AR Courtyard Somerset

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

29

Stonewood Village

0.7%

Queen of Hearts/Antique Mall

33,509

12/31/2017

Big Lots

29,354

01/31/2016

Natural Food Warehouse

11,172

01/31/2021

Loan

30

984 Sheridan Avenue

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

31

Snowmass Center

0.6%

Village Market

10,085

04/30/2014

Romeo Whiskey

5,089

09/30/2017

Sundance Drug

4,225

07/31/2014

Loan

32

2085 Valentine Avenue

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

33

691 Central Avenue

0.6%

New Jersey Organ & Tissue Sharing Network

47,782

06/30/2024

NAP

NAP

NAP

NAP

NAP

NAP

Loan

34

Holiday Inn Express Hotel & Suites Omaha

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

35

Hampton Inn Lincoln

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

36

2544 Valentine Avenue

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

37

Colonial Plaza

0.5%

Giant Eagle

58,449

06/30/2019

Dollar Tree

10,074

03/31/2015

Farmer’s National Bank

6,051

10/31/2014

Loan

38

Holiday Inn Express Conyers

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

39

1265 Gerard Avenue

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

40

Village Centre

0.4%

JCPenney

22,500

10/31/2017

Dollar Tree

9,000

01/31/2017

Famous Footwear

6,000

04/30/2017

Loan

41

Parke Crescent

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

42

Hampton Inn Boerne

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

43

Holiday Inn Express Murrells Inlet

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

44

Campus Corner Apartments

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

45

Palatka Marketplace

0.3%

Winn-Dixie

57,260

08/07/2017

Beauty Shop

2,560

06/30/2013

A & B Coin Laundromat

2,208

09/30/2015

Loan

46

Aries Court Apartments

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Loan

47

Gateway Plaza

0.3%

Food Lion

45,663

11/16/2015

Big Lots

26,752

01/31/2017

CVS

9,100

12/31/2015

Loan

48

Shoppes at Coronado Place I

0.2%

Adams Dairy Bank

4,550

04/30/2018

Panera Bread

3,769

03/31/2019

Vintage Stock

3,719

06/30/2013

Loan

49

Farr Lofts

0.1%

Sneaker Villa, Inc.

6,955

12/31/2016

NAP

NAP

NAP

NAP

NAP

NAP

Loan

50

Southern & Unser Shops

0.1%

Five Guys

2,800

08/31/2016

Cold Stone

1,400

08/31/2021

Sushi King

1,335

11/30/2016

COMM 2012-CCRE3

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

% of

Upfront

Initial Pool

Lease

Lease

Occupancy

Replacement

Property Flag

ID

Property Name

Balance

4th Largest Tenant

SF

Expiration

5th Largest Tenant

SF

Expiration

Occupancy

As-of Date

Reserves ($)

Loan

1

260 and 261 Madison Avenue

10.1%

Coca-Cola Company

50,462

10/31/2022

The Solomon-Page Group

50,334

10/31/2018

89.6%

07/01/2012

Loan

2

Crossgates Mall

8.6%

Burlington Coat Factory

64,582

09/30/2014

Forever 21

62,858

01/31/2021

90.3%

03/26/2012

Loan

3

Solano Mall

8.4%

The Sports Authority

41,021

01/31/2022

24 Hour Fitness

30,000

06/30/2022

89.5%

06/30/2012

Loan

4

Midland Park Mall

6.8%

Kirkland’s

12,160

01/31/2021

Ulta Beauty

10,044

08/31/2019

95.9%

08/10/2012

Loan

5

The Prince Building

6.0%

mMetro.com

22,121

02/28/2013

Forever 21

18,543

08/31/2016

98.5%

08/01/2012

Loan

6

Emerald Square Mall

6.0%

Victoria’s Secret

9,710

01/31/2019

H & M

9,188

01/31/2018

90.5%

08/17/2012

Loan

7

EIP Industrial Portfolio

5.8%

99.8%

08/16/2012

Property

7.01

Greenland

2.0%

Nike

8,023

05/31/2014

NAP

NAP

NAP

100.0%

08/16/2012

Property

7.02

Methuen

1.8%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

08/16/2012

Property

7.03

Rochester

0.8%

Irving Oil (Office)

1,316

MTM

Irving Oil (Barn)

960

MTM

99.1%

08/16/2012

Property

7.04

Gloucester

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

08/16/2012

Property

7.05

Oklahoma City

0.6%

Summers Group

20,000

04/30/2015

NAP

NAP

NAP

100.0%

08/16/2012

Loan

8

425 7th Street and 800 F Street

4.4%

80.4%

07/31/2012

Property

8.01

800 F Street

3.3%

Shake Shack

3,205

09/30/2022

Ziemba Waid Public Affairs LLC

2,009

11/30/2012

75.9%

07/31/2012

Property

8.02

425 7th Street

1.1%

Kloe, Inc.

1,832

08/31/2015

Starbucks Corporation

1,745

09/30/2014

93.9%

07/31/2012

Loan

9

Bishops Gate I & II

4.4%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

10/06/2012

Loan

10

Sheraton Nashville

3.6%

NAP

NAP

NAP

NAP

NAP

NAP

70.8%

07/31/2012

Loan

11

Hampshire Portfolio

3.0%

98.4%

05/01/2012

Property

11.01

140 Centennial Avenue

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/01/2012

Property

11.02

675 Central Avenue

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

93.5%

05/01/2012

Property

11.03

275 Centennial Avenue

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/01/2012

Property

11.04

20 Kingsbridge Road

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/01/2012

Property

11.05

80 Kingsbridge Road

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/01/2012

Loan

12

Atlantic Housing Portfolio

2.5%

97.5%

06/25/2012

Property

12.01

Covington Creek

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

99.2%

06/25/2012

Property

12.02

Heather Ridge Apartments

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

98.0%

06/25/2012

Property

12.03

Hillcrest Apartments

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

96.0%

06/25/2012

Property

12.04

Tall Timbers Apartments

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

97.3%

06/25/2012

Loan

13

Columbus Industrial Portfolio

2.5%

87.4%

07/11/2012

617,123

Property

13.01

Roberts Road Industrial Park

0.9%

Lear Furukawa Corporation

39,600

07/01/2017

Sports Images

36,600

04/30/2014

79.1%

07/11/2012

Property

13.02

Ruther Glen Industrial Park

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

07/11/2012

Property

13.03

555 North Yearling Road

0.2%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

07/11/2012

Property

13.04

Tuller Ridge Commerce Park

0.2%

Benco Dental

5,250

05/31/2013

CompuCorp

3,650

12/31/2012

92.9%

07/11/2012

Property

13.05

Dearborn Park Corporate Center VI & VII

0.2%

Towne Properties and Asset Management

8,800

05/31/2014

PPG Industries

7,546

02/28/2015

82.6%

07/11/2012

Property

13.06

Creek Run Commerce Center

0.1%

First Choice Communications

7,200

05/31/2013

Exclusively Floors & Cabinets

7,004

12/31/2015

82.2%

07/11/2012

Property

13.07

Lakeview Commerce Center

0.1%

Moochie & Company

5,960

01/31/2017

MOSSL

5,600

04/30/2014

91.0%

07/11/2012

Property

13.08

Dearborn Park Corporate Center V

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

76.1%

07/11/2012

Loan

14

Sherman and Waco Retail Portfolio

2.1%

96.3%

Various

Property

14.01

Waco Centre

1.2%

Baskins Acquisition

15,030

11/30/2015

Bosque County Bank

3,490

10/31/2016

93.4%

08/06/2012

Property

14.02

Sherman Centre

0.9%

Tuesday Morning

13,170

01/31/2017

Texas Roadhouse

6,932

06/30/2016

100.0%

08/14/2012

Loan

15

Long Island City Hotel Portfolio

2.1%

85.2%

07/31/2012

26,850

Property

15.01

Best Western Plaza Hotel

1.3%

NAP

NAP

NAP

NAP

NAP

NAP

83.4%

07/31/2012

Property

15.02

Howard Johnson Inn Long Island City

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

87.3%

07/31/2012

Loan

16

Rushmore Crossing

2.0%

Bed Bath & Beyond

23,400

01/31/2022

Michael’s

21,449

02/28/2019

97.7%

08/07/2012

Loan

17

2401 El Segundo

1.5%

The Mitre Corporation

11,080

01/31/2015

Big 5 Corp.

9,409

02/29/2016

99.9%

07/18/2012

Loan

18

AR Residence Inn Fort Worth

1.5%

NAP

NAP

NAP

NAP

NAP

NAP

81.1%

06/30/2012

Loan

19

Landmark Building

1.4%

Dow Lohnes Price Tax Consulting Group, LLC

11,209

02/28/2016

Windstream

11,209

12/31/2012

68.1%

08/16/2012

Loan

20

Snowmass Village Mall

1.4%

Gorsuch

3,952

10/31/2014

Mountain Dragon

3,675

09/30/2013

87.9%

07/01/2012

Loan

21

7 Central Apartments

1.0%

NAP

NAP

NAP

NAP

NAP

NAP

94.4%

07/18/2012

73,700

Loan

22

100 Research Drive

1.0%

Aerial Acoustics Corporation

9,537

04/30/2017

NAP

NAP

NAP

94.5%

09/01/2012

Loan

23

Lincoln Court

0.9%

Chinese Buffet

7,340

04/30/2023

Dance Workshop

6,956

12/31/2018

91.6%

07/24/2012

Loan

24

Embassy Plaza

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

86.8%

07/17/2012

Loan

25

AR Homewood Suites Tukwila

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

84.9%

06/30/2012

Loan

26

Lynn Portfolio

0.8%

97.0%

06/30/2012

Property

26.01

9-30 Surfside Road

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

06/30/2012

Property

26.02

136-148 Liberty Street

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

96.9%

06/30/2012

Property

26.03

604 Essex Street

0.2%

Tropical Enterprises

600

05/31/2015

Juprey Salon

600

12/31/2014

94.5%

06/30/2012

Property

26.04

36 Surfside Road

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

91.7%

06/30/2012

Loan

27

Elk Ridge Apartments

0.8%

NAP

NAP

NAP

NAP

NAP

NAP

92.1%

06/01/2012

Loan

28

AR Courtyard Somerset

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

70.0%

06/30/2012

Loan

29

Stonewood Village

0.7%

Dover Saddlery

10,000

01/31/2020

Anytime Fitness

8,580

02/28/2019

97.5%

06/13/2012

250,000

Loan

30

984 Sheridan Avenue

0.7%

NAP

NAP

NAP

NAP

NAP

NAP

98.7%

06/11/2012

Loan

31

Snowmass Center

0.6%

Aspen Sports

2,667

04/30/2013

US Post Office

2,530

01/31/2013

93.0%

07/01/2012

Loan

32

2085 Valentine Avenue

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

95.0%

06/11/2012

Loan

33

691 Central Avenue

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

05/01/2012

TBD

Loan

34

Holiday Inn Express Hotel & Suites Omaha

0.6%

NAP

NAP

NAP

NAP

NAP

NAP

71.2%

06/30/2012

Loan

35

Hampton Inn Lincoln

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

81.2%

07/31/2012

Loan

36

2544 Valentine Avenue

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

98.6%

06/11/2012

Loan

37

Colonial Plaza

0.5%

RadioShack

2,565

01/31/2014

Bella Napoli Pizza & Pasta

1,905

09/30/2013

84.6%

08/30/2012

Loan

38

Holiday Inn Express Conyers

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

57.1%

06/30/2012

Loan

39

1265 Gerard Avenue

0.5%

NAP

NAP

NAP

NAP

NAP

NAP

100.0%

06/06/2012

Loan

40

Village Centre

0.4%

Hibbett Sporting Goods

5,000

11/30/2013

Maurice’s

5,000

01/31/2017

83.4%

05/25/2012

Loan

41

Parke Crescent

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

92.9%

05/14/2012

Loan

42

Hampton Inn Boerne

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

69.3%

05/31/2012

Loan

43

Holiday Inn Express Murrells Inlet

0.4%

NAP

NAP

NAP

NAP

NAP

NAP

55.3%

06/30/2012

Loan

44

Campus Corner Apartments

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

93.3%

08/14/2012

Loan

45

Palatka Marketplace

0.3%

Palatka Internet Café

1,920

11/30/2014

Jackson Hewitt Tax Service

1,920

04/30/2013

96.6%

04/20/2012

Loan

46

Aries Court Apartments

0.3%

NAP

NAP

NAP

NAP

NAP

NAP

96.7%

06/11/2012

Loan

47

Gateway Plaza

0.3%

Family Dollar

7,725

12/31/2012

Horizon Goodwill Industries

7,200

04/30/2013

94.3%

06/14/2012

Loan

48

Shoppes at Coronado Place I

0.2%

AT&T Wireless

1,273

09/30/2013

Sport Clips

1,223

03/31/2016

100.0%

07/20/2012

Loan

49

Farr Lofts

0.1%

NAP

NAP

NAP

NAP

NAP

NAP

95.2%

05/01/2012

Loan

50

Southern & Unser Shops

0.1%

Supercuts

1,200

08/30/2016

Papa Murphys

1,200

01/31/2017

100.0%

08/22/2012

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront	Monthly	Upfront
			Initial Pool	Replacement	TI/LC	TI/LC	Tax	Tax	Insurance	Insurance	Engineering	Other
Property Flag	ID	Property Name	Balance	Reserves ($)	Reserves ($)	Reserves ($)	Reserves ($)	Reserves ($)	Reserves ($)	Reserves ($)	Reserves ($)	Reserves ($)
Loan	1	260 and 261 Madison Avenue	10.1%	22,491	2,000,000	153,880		764,725		Springing	34,100	21,144,226
Loan	2	Crossgates Mall	8.6%	23,666	1,863,853	86,871	3,850,000	550,000		Springing	212,000
Loan	3	Solano Mall	8.4%	Springing	634,040	Springing		Springing		Springing	291,000
Loan	4	Midland Park Mall	6.8%	Springing		Springing		Springing		Springing
Loan	5	The Prince Building	6.0%	5,910		36,938	1,175,000	391,667	97,639	9,764		3,639,200
Loan	6	Emerald Square Mall	6.0%	Springing		Springing		Springing		Springing		Springing
Loan	7	EIP Industrial Portfolio	5.8%	11,963	1,000,000	25,000	277,333	46,625	45,992	11,498	181,863	673,500
Property	7.01	Greenland	2.0%
Property	7.02	Methuen	1.8%
Property	7.03	Rochester	0.8%
Property	7.04	Gloucester	0.7%
Property	7.05	Oklahoma City	0.6%
Loan	8	425 7th Street and 800 F Street	4.4%	3,197	2,225,000	8,648	616,745	99,456	8,188	1,594		11,149,000
Property	8.01	800 F Street	3.3%
Property	8.02	425 7th Street	1.1%
Loan	9	Bishops Gate I & II	4.4%	Springing	48,390	48,390	811,809	162,500	24,740	2,474
Loan	10	Sheraton Nashville	3.6%	4.0% of prior month’s Gross Revenues			499,062	62,383	14,750	14,750	2,600,000	12,526,699
Loan	11	Hampshire Portfolio	3.0%	810		11,139	166,708	55,569		Springing	18,125	4,302,982
Property	11.01	140 Centennial Avenue	1.0%
Property	11.02	675 Central Avenue	0.8%
Property	11.03	275 Centennial Avenue	0.6%
Property	11.04	20 Kingsbridge Road	0.5%
Property	11.05	80 Kingsbridge Road	0.1%
Loan	12	Atlantic Housing Portfolio	2.5%	25,150					111,736	22,065	1,159,000
Property	12.01	Covington Creek	0.8%
Property	12.02	Heather Ridge Apartments	0.6%
Property	12.03	Hillcrest Apartments	0.6%
Property	12.04	Tall Timbers Apartments	0.5%
Loan	13	Columbus Industrial Portfolio	2.5%	21,509		33,896	129,464	112,774	124,894	10,408	43,175
Property	13.01	Roberts Road Industrial Park	0.9%
Property	13.02	Ruther Glen Industrial Park	0.7%
Property	13.03	555 North Yearling Road	0.2%
Property	13.04	Tuller Ridge Commerce Park	0.2%
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%
Property	13.06	Creek Run Commerce Center	0.1%
Property	13.07	Lakeview Commerce Center	0.1%
Property	13.08	Dearborn Park Corporate Center V	0.1%
Loan	14	Sherman and Waco Retail Portfolio	2.1%	3,293	1,117,419	21,077	421,476	52,685		Springing	2,500	13,044
Property	14.01	Waco Centre	1.2%
Property	14.02	Sherman Centre	0.9%
Loan	15	Long Island City Hotel Portfolio	2.1%	4.0% of prior month’s Gross Revenues			37,997	18,998	4,955	4,955	29,563
Property	15.01	Best Western Plaza Hotel	1.3%
Property	15.02	Howard Johnson Inn Long Island City	0.7%
Loan	16	Rushmore Crossing	2.0%	2,842		11,558		54,750	30,877	3,431	25,875	140,000
Loan	17	2401 El Segundo	1.5%	2,221		14,213	83,498	27,833	8,826	Springing		9,216
Loan	18	AR Residence Inn Fort Worth	1.5%	Springing			254,167	25,417		Springing
Loan	19	Landmark Building	1.4%	5,520		27,601	133,333	13,333	16,863	2,811		6,351,000
Loan	20	Snowmass Village Mall	1.4%	1,634	200,000	8,169	107,500	21,500	4,767	433		75,000
Loan	21	7 Central Apartments	1.0%	7,600			160,163	15,254	93,250	8,477	176,300
Loan	22	100 Research Drive	1.0%	1,723		Springing	46,000	23,000		Springing	813	853,963
Loan	23	Lincoln Court	0.9%	1,976		4,940	164,667	20,583	16,295	3,259	21,710	808,701
Loan	24	Embassy Plaza	0.8%	2,758	1,431,390	13,738	45,833	22,917	8,557	2,139	3,438	1,559,390
Loan	25	AR Homewood Suites Tukwila	0.8%	Springing			60,667	8,667		Springing
Loan	26	Lynn Portfolio	0.8%	4,975			18,757	18,757	35,583	5,083	5,000
Property	26.01	9-30 Surfside Road	0.3%
Property	26.02	136-148 Liberty Street	0.3%
Property	26.03	604 Essex Street	0.2%
Property	26.04	36 Surfside Road	0.1%
Loan	27	Elk Ridge Apartments	0.8%	3,167			36,000	6,000	18,271	2,284
Loan	28	AR Courtyard Somerset	0.7%	Springing			73,467	24,489		Springing	14,375
Loan	29	Stonewood Village	0.7%	1,777	400,000	7,108	134,333	11,508	3,834	1,917
Loan	30	984 Sheridan Avenue	0.7%	1,604					5,301	2,563	13,506
Loan	31	Snowmass Center	0.6%	911	50,000	4,557						25,000
Loan	32	2085 Valentine Avenue	0.6%	1,667			13,833	6,917	5,007	2,430	15,975
Loan	33	691 Central Avenue	0.6%	TBD	TBD	TBD	TBD	1/12 annual premium	TBD	Springing	TBD
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	1/12 of 4.0% of Gross Revenues based on previous calendar year			28,000	7,000	3,918	2,251		50,000
Loan	35	Hampton Inn Lincoln	0.5%	1/12 of 4.0% of Gross Revenues based on previous calendar year			7,000	7,000	8,225	2,056
Loan	36	2544 Valentine Avenue	0.5%	1,542			25,500	12,750	5,411	2,626	13,950
Loan	37	Colonial Plaza	0.5%	1,683		5,000	29,167	14,583	1,742	871		40,000
Loan	38	Holiday Inn Express Conyers	0.5%	1/12 of 4.0% of Gross Revenues based on previous calendar year			96,250	8,750	37,500	2,073		Springing
Loan	39	1265 Gerard Avenue	0.5%	1,208			18,250	6,083	3,541	1,154	3,531	250,000
Loan	40	Village Centre	0.4%	1,511	100,000	3,776	58,958	11,792	13,038	1,185	8,175	129,421
Loan	41	Parke Crescent	0.4%	2,275			62,333	5,667	27,453	2,496	8,125	333,568
Loan	42	Hampton Inn Boerne	0.4%	1/12 of 4.0% of Gross Revenues based on previous calendar year			57,458	8,208	8,278	1,656		110,000
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	1/12 of 4.0% of Gross Revenues based on previous calendar year			51,825	5,758	40,000	3,758		75,000
Loan	44	Campus Corner Apartments	0.3%	2,000			100,667	12,583	23,204	2,109		277,586
Loan	45	Palatka Marketplace	0.3%	1,166		3,240	79,167	7,917	16,101	1,342	70,455	Springing
Loan	46	Aries Court Apartments	0.3%	4,475			30,750	10,250	14,112	1,764
Loan	47	Gateway Plaza	0.3%	1,941		2,912	8,333	4,167	19,866	3,311	2,750	Springing
Loan	48	Shoppes at Coronado Place I	0.2%	242		1,211	46,125	5,125	940	235	7,750
Loan	49	Farr Lofts	0.1%	533	50,000	580	30,320	3,322	11,599	1,054
Loan	50	Southern & Unser Shops	0.1%	152		761	8,000	1,333	932	155	1,000

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Other
			Initial Pool	Reserves
Property Flag	ID	Property Name	Balance	Description
Loan	1	260 and 261 Madison Avenue	10.1%	Free Rent and TI/LC Reserves for Coca-Cola, WeWork, McLaughlin & Stern, BEM, and New Lease (Upfront: 19,985,744); Lobby Renovation Reserve (Upfront: 1,158,482); Major Tenant Sweep Reserve (Monthly: Springing)
Loan	2	Crossgates Mall	8.6%
Loan	3	Solano Mall	8.4%
Loan	4	Midland Park Mall	6.8%
Loan	5	The Prince Building	6.0%	Scholastic 2013 Rolling Space Reserve (Upfront: 3,639,200)
Loan	6	Emerald Square Mall	6.0%	JCPenney Reserve (Monthly: Springing)
Loan	7	EIP Industrial Portfolio	5.8%	Shaw’s TI Reserve (Upfront: 513,750); Rent Concessions Reserve (Upfront: 159,750); Occupancy Reserve (Monthly: Springing)
Property	7.01	Greenland	2.0%
Property	7.02	Methuen	1.8%
Property	7.03	Rochester	0.8%
Property	7.04	Gloucester	0.7%
Property	7.05	Oklahoma City	0.6%
Loan	8	425 7th Street and 800 F Street	4.4%	Shake Shack Holdback (Upfront: 5,000,000); Earnout Reserve (Upfront: 4,800,000); Bajaj Rent Reimbursement Reserve (Upfront: 433,000); Shake Shack Rent Reimbursement Reserve (Upfront: 916,000); Spy Museum Reserve (Monthly: Springing)
Property	8.01	800 F Street	3.3%
Property	8.02	425 7th Street	1.1%
Loan	9	Bishops Gate I & II	4.4%
Loan	10	Sheraton Nashville	3.6%	Accretive CapEx Reserve (Upfront: 7,612,899); PIP Reserve (Upfront: 4,913,800)
Loan	11	Hampshire Portfolio	3.0%	Thales Rollover Reserve (Upfront: 3,244,872); Thales Free Rent Reserve (Upfront: 860,053); Thales Punch List Reserve (Upfront: 198,057)
Property	11.01	140 Centennial Avenue	1.0%
Property	11.02	675 Central Avenue	0.8%
Property	11.03	275 Centennial Avenue	0.6%
Property	11.04	20 Kingsbridge Road	0.5%
Property	11.05	80 Kingsbridge Road	0.1%
Loan	12	Atlantic Housing Portfolio	2.5%
Property	12.01	Covington Creek	0.8%
Property	12.02	Heather Ridge Apartments	0.6%
Property	12.03	Hillcrest Apartments	0.6%
Property	12.04	Tall Timbers Apartments	0.5%
Loan	13	Columbus Industrial Portfolio	2.5%
Property	13.01	Roberts Road Industrial Park	0.9%
Property	13.02	Ruther Glen Industrial Park	0.7%
Property	13.03	555 North Yearling Road	0.2%
Property	13.04	Tuller Ridge Commerce Park	0.2%
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%
Property	13.06	Creek Run Commerce Center	0.1%
Property	13.07	Lakeview Commerce Center	0.1%
Property	13.08	Dearborn Park Corporate Center V	0.1%
Loan	14	Sherman and Waco Retail Portfolio	2.1%	Attention LLC Tenant Sweep (Monthly: Springing); Gander Mountain Company Tenant Sweep (Monthly: Springing); Gander Mountain Company Tenant Reimbursement Reserve (Upfront: 13,043.77)
Property	14.01	Waco Centre	1.2%
Property	14.02	Sherman Centre	0.9%
Loan	15	Long Island City Hotel Portfolio	2.1%
Property	15.01	Best Western Plaza Hotel	1.3%
Property	15.02	Howard Johnson Inn Long Island City	0.7%
Loan	16	Rushmore Crossing	2.0%	Fuji TI Reserve (Upfront: 140,000)
Loan	17	2401 El Segundo	1.5%	Free Rent Reserve (Upfront: 9,216); Primary Tenant Sweep Reserve (Monthly: Springing)
Loan	18	AR Residence Inn Fort Worth	1.5%
Loan	19	Landmark Building	1.4%	Windstream Reserve (Upfront: 3,351,000); Renovation Reserve (Upfront: 1,500,000); Earnout Reserve (Upfront: 1,500,000)
Loan	20	Snowmass Village Mall	1.4%	Seasonality Reserve (Upfront: 75,000; Monthly: the difference between the amount then held in the Seasonality Reserve and $75,000)
Loan	21	7 Central Apartments	1.0%
Loan	22	100 Research Drive	1.0%	Warner Babcock Rollover Reserve Deposit (Upfront: 800,000); Aerial Acoustics Rollover Reserve (Upfront: 53,963); Occupancy Reserve (Monthly: Springing)
Loan	23	Lincoln Court	0.9%	Future Tenant Rent Reserve (Upfront: 808,701)
Loan	24	Embassy Plaza	0.8%	Telvent TI Reserve (Upfront: 881,790); Telvent Common Area Renovation Reserve (Upfront: 428,000); Lincoln TI Reserve (Upfront: 249,600); Telvent/Lincoln National Rollover Reserve (Monthly: Springing)
Loan	25	AR Homewood Suites Tukwila	0.8%
Loan	26	Lynn Portfolio	0.8%
Property	26.01	9-30 Surfside Road	0.3%
Property	26.02	136-148 Liberty Street	0.3%
Property	26.03	604 Essex Street	0.2%
Property	26.04	36 Surfside Road	0.1%
Loan	27	Elk Ridge Apartments	0.8%
Loan	28	AR Courtyard Somerset	0.7%
Loan	29	Stonewood Village	0.7%
Loan	30	984 Sheridan Avenue	0.7%
Loan	31	Snowmass Center	0.6%	Seasonality Reserve
Loan	32	2085 Valentine Avenue	0.6%
Loan	33	691 Central Avenue	0.6%
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	Seasonality Reserve (Upfront: 50,000, Monthly: Springing); PIP Reserve (Monthly: Springing)
Loan	35	Hampton Inn Lincoln	0.5%
Loan	36	2544 Valentine Avenue	0.5%
Loan	37	Colonial Plaza	0.5%	Giant Eagle Reserve (Upfront: 40,000)
Loan	38	Holiday Inn Express Conyers	0.5%	PIP Reserve (Monthly: Springing)
Loan	39	1265 Gerard Avenue	0.5%	Performance Holdback Reserve (Upfront: 250,000)
Loan	40	Village Centre	0.4%	PetSense Reserve (Upfront: 129,421)
Loan	41	Parke Crescent	0.4%	Litigation Reserve (Upfront: 250,000); Renovation Repair Reserve (Upfront: 83,568)
Loan	42	Hampton Inn Boerne	0.4%	PIP Reserve (Upfront: 110,000)
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	Seasonality Reserve (Upfront: 75,000, Monthly: Springing); PIP Reserve (Monthly: Springing)
Loan	44	Campus Corner Apartments	0.3%	Earnout Reserve (Upfront:268,385.70); Rent Reserve (Upfront: 9,200)
Loan	45	Palatka Marketplace	0.3%	Winn Dixie Occupancy Reserve (Monthly: Springing)
Loan	46	Aries Court Apartments	0.3%
Loan	47	Gateway Plaza	0.3%	Food Lion Reserve Funds (Monthly: Springing)
Loan	48	Shoppes at Coronado Place I	0.2%
Loan	49	Farr Lofts	0.1%
Loan	50	Southern & Unser Shops	0.1%

COMM 2012-CCRE3
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
			% of	Environmental
			Initial Pool	Report	Engineering	Loan
Property Flag	ID	Property Name	Balance	Date	Report Date	Purpose	Sponsor	Guarantor
Loan	1	260 and 261 Madison Avenue	10.1%	06/08/2012	03/16/2012	Refinance	Alex Sapir; Rotem Rosen	Alex Sapir; Rotem Rosen
Loan	2	Crossgates Mall	8.6%	03/14/2012	03/13/2012	Refinance	Pyramid Crossgates Company	Pyramid Crossgates Company
Loan	3	Solano Mall	8.4%	06/08/2012	05/01/2012	Acquisition	Star-West JV, LLC	Star-West JV, LLC
Loan	4	Midland Park Mall	6.8%	08/01/2012	08/01/2012	Refinance	Simon Property Group, L.P.	Simon Property Group, L.P.
Loan	5	The Prince Building	6.0%	09/10/2012	08/16/2012	Refinance	Eric Hadar; Stanley Cayre	Eric Hadar; Stanley Cayre
Loan	6	Emerald Square Mall	6.0%	08/08/2012	07/23/2012	Refinance	Mayflower Realty LLC	Mayflower Realty LLC
Loan	7	EIP Industrial Portfolio	5.8%			Refinance	Lewis Heafitz; Neal S. Shalom; Donald A. Levine	Lewis Heafitz; Neal S. Shalom; Donald A. Levine
Property	7.01	Greenland	2.0%	08/22/2012	08/21/2012
Property	7.02	Methuen	1.8%	08/22/2012	08/22/2012
Property	7.03	Rochester	0.8%	08/22/2012	08/21/2012
Property	7.04	Gloucester	0.7%	08/22/2012	08/21/2012
Property	7.05	Oklahoma City	0.6%	08/22/2012	08/21/2012
Loan	8	425 7th Street and 800 F Street	4.4%			Refinance	Douglas Jemal; Norman D. Jemal	Douglas Jemal; Norman D. Jemal
Property	8.01	800 F Street	3.3%	06/18/2012	06/18/2012
Property	8.02	425 7th Street	1.1%	06/18/2012	06/15/2012
Loan	9	Bishops Gate I & II	4.4%	08/17/2012	08/13/2012	Refinance	iStar Financial Inc.	iStar Financial Inc.
Loan	10	Sheraton Nashville	3.6%	07/17/2012	07/17/2012	Acquisition	JRK-Holdings, Limited Partnership; James M. Lippman	JRK-Holdings, Limited Partnership; James M. Lippman
Loan	11	Hampshire Portfolio	3.0%			Refinance	Hampshire Partners Fund VI, L.P.	Hampshire Partners Fund VI, L.P.
Property	11.01	140 Centennial Avenue	1.0%	06/01/2012	06/01/2012
Property	11.02	675 Central Avenue	0.8%	06/01/2012	06/04/2012
Property	11.03	275 Centennial Avenue	0.6%	06/01/2012	06/01/2012
Property	11.04	20 Kingsbridge Road	0.5%	06/01/2012	06/01/2012
Property	11.05	80 Kingsbridge Road	0.1%	06/01/2012	06/01/2012
Loan	12	Atlantic Housing Portfolio	2.5%			Refinance	Atlantic Housing Foundation, Inc.; Nghia Trong Nguyen	Atlantic Housing Foundation, Inc.; Nghia Trong Nguyen
Property	12.01	Covington Creek	0.8%	07/30/2012	05/28/2012
Property	12.02	Heather Ridge Apartments	0.6%	07/30/2012	05/28/2012
Property	12.03	Hillcrest Apartments	0.6%	07/30/2012	05/28/2012
Property	12.04	Tall Timbers Apartments	0.5%	07/30/2012	05/29/2012
Loan	13	Columbus Industrial Portfolio	2.5%			Acquisition	Hackman Capital Partners, LLC; Michael D. Hackman	Hackman Capital Partners, LLC; Michael D. Hackman
Property	13.01	Roberts Road Industrial Park	0.9%	07/03/2012	06/15/2012
Property	13.02	Ruther Glen Industrial Park	0.7%	07/03/2012	06/15/2012
Property	13.03	555 North Yearling Road	0.2%	07/03/2012	06/15/2012
Property	13.04	Tuller Ridge Commerce Park	0.2%	07/03/2012	06/15/2012
Property	13.05	Dearborn Park Corporate Center VI & VII	0.2%	07/03/2012	06/15/2012
Property	13.06	Creek Run Commerce Center	0.1%	07/03/2012	06/15/2012
Property	13.07	Lakeview Commerce Center	0.1%	07/03/2012	06/15/2012
Property	13.08	Dearborn Park Corporate Center V	0.1%	07/03/2012	06/15/2012
Loan	14	Sherman and Waco Retail Portfolio	2.1%			Refinance	Herbert L. Levine; Elliott Aintabi	Herbert L. Levine; Elliott Aintabi
Property	14.01	Waco Centre	1.2%	07/20/2012	07/19/2012
Property	14.02	Sherman Centre	0.9%	07/20/2012	07/18/2012
Loan	15	Long Island City Hotel Portfolio	2.1%			Refinance	Chandrakant B. Patel	Chandrakant B. Patel
Property	15.01	Best Western Plaza Hotel	1.3%	06/07/2012	06/12/2012
Property	15.02	Howard Johnson Inn Long Island City	0.7%	06/07/2012	06/12/2012
Loan	16	Rushmore Crossing	2.0%	07/20/2012	07/20/2012	Acquisition	Brian Shirken; Richard Margolis	Brian Shirken; Richard Margolis
Loan	17	2401 El Segundo	1.5%	06/13/2012	06/12/2012	Acquisition	G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich	G. Ryan Smith; Bradley E. Lofgren; Stephen M. Zotovich
Loan	18	AR Residence Inn Fort Worth	1.5%	09/10/2012	08/24/2012	Refinance	Apple REIT Six, Inc.	Apple REIT Six, Inc.
Loan	19	Landmark Building	1.4%	09/17/2012	08/15/2012	Refinance	Alan B. Kahn	Alan B. Kahn
Loan	20	Snowmass Village Mall	1.4%	08/07/2012	08/07/2012	Refinance	The Related Companies, LP	The Related Companies, LP
Loan	21	7 Central Apartments	1.0%	07/20/2012	05/23/2012	Refinance	Lawrence B. Uchin	Lawrence B. Uchin
Loan	22	100 Research Drive	1.0%	07/11/2012	07/10/2012	Refinance	Howard A. Goldenfarb	Howard A. Goldenfarb
Loan	23	Lincoln Court	0.9%	07/17/2012	06/22/2012	Acquisition	Steve Hardee	Steve Hardee
Loan	24	Embassy Plaza	0.8%	08/14/2012	06/25/2012	Refinance	Phil Jemmett; Samuel Brenner; Steven A. Goren	Phil Jemmett; Samuel Brenner; Steven A. Goren
Loan	25	AR Homewood Suites Tukwila	0.8%	09/10/2012	08/24/2012	Refinance	Apple REIT Eight, Inc.	Apple REIT Eight, Inc.
Loan	26	Lynn Portfolio	0.8%			Refinance	William A. Hearn	William A. Hearn
Property	26.01	9-30 Surfside Road	0.3%	07/20/2012	07/18/2012
Property	26.02	136-148 Liberty Street	0.3%	07/20/2012	07/18/2012
Property	26.03	604 Essex Street	0.2%	07/20/2012	07/18/2012
Property	26.04	36 Surfside Road	0.1%	07/20/2012	07/18/2012
Loan	27	Elk Ridge Apartments	0.8%	09/18/2012	06/27/2012	Refinance	Jeffrey Levine	Jeffrey Levine
Loan	28	AR Courtyard Somerset	0.7%	09/12/2012	08/24/2012	Refinance	Apple REIT Eight, Inc.	Apple REIT Eight, Inc.
Loan	29	Stonewood Village	0.7%	07/06/2012	07/06/2012	Acquisition	Elchonon Schwartz; Simon Singer	Elchonon Schwartz; Simon Singer
Loan	30	984 Sheridan Avenue	0.7%	06/12/2012	06/11/2012	Refinance	Marilyn Finkelstein	Marilyn Finkelstein
Loan	31	Snowmass Center	0.6%	08/07/2012	08/07/2012	Refinance	The Related Companies, L.P.	The Related Companies, L.P.
Loan	32	2085 Valentine Avenue	0.6%	06/12/2012	06/08/2012	Refinance	Marilyn Finkelstein	Marilyn Finkelstein
Loan	33	691 Central Avenue	0.6%	06/04/2012	06/05/2012	Refinance	Hampshire Partners Fund VII, L.P.	Hampshire Partners Fund VII, L.P.
Loan	34	Holiday Inn Express Hotel & Suites Omaha	0.6%	08/07/2012	08/07/2012	Refinance	Kevin K. Johnson	Kevin K. Johnson
Loan	35	Hampton Inn Lincoln	0.5%	07/09/2012	06/04/2012	Refinance	Jeannine DeVetter	Jeannine DeVetter
Loan	36	2544 Valentine Avenue	0.5%	06/12/2012	06/08/2012	Refinance	Marilyn Finkelstein	Marilyn Finkelstein
Loan	37	Colonial Plaza	0.5%	07/23/2012	07/23/2012	Acquisition	Clarke H. Narins	Clarke H. Narins
Loan	38	Holiday Inn Express Conyers	0.5%	07/18/2012	07/18/2012	Refinance	Rupa K. Gupta; Hemant Thaker	Rupa K. Gupta; Hemant Thaker
Loan	39	1265 Gerard Avenue	0.5%	07/10/2012	07/09/2012	Refinance	Stuart Morgan	Stuart Morgan
Loan	40	Village Centre	0.4%	07/09/2012	06/04/2012	Refinance	Jeannine DeVetter	Jeannine DeVetter
Loan	41	Parke Crescent	0.4%	07/05/2012	05/29/2012	Refinance	Merrill E. Feldman; James K. Feldman	Merrill E. Feldman; James K. Feldman
Loan	42	Hampton Inn Boerne	0.4%	05/04/2012	05/04/2012	Acquisition	Leonardo Simpser; Luis Maizel	Leonardo Simpser; Luis Maizel
Loan	43	Holiday Inn Express Murrells Inlet	0.4%	07/18/2012	07/18/2012	Refinance	Rupa K. Gupta; Hemant Thaker; Avinash D. Shah	Rupa K. Gupta; Hemant Thaker; Avinash D. Shah
Loan	44	Campus Corner Apartments	0.3%	01/24/2012	01/24/2012	Refinance	Joe E. Bostic, Jr.	Joe E. Bostic, Jr.
Loan	45	Palatka Marketplace	0.3%	08/16/2012	04/27/2012	Refinance	Thomas J. Cannon III	Thomas J. Cannon III
Loan	46	Aries Court Apartments	0.3%	06/27/2012	06/27/2012	Refinance	Bill E. Mitchell	Bill E. Mitchell
Loan	47	Gateway Plaza	0.3%	06/15/2012	06/15/2012	Refinance	G. Steele Dewey, III	G. Steele Dewey, III
Loan	48	Shoppes at Coronado Place I	0.2%	06/25/2012	06/22/2012	Acquisition	William O. Passo; PASSCO Companies, LLC	William O. Passo; PASSCO Companies, LLC
Loan	49	Farr Lofts	0.1%	06/25/2012	06/22/2012	Refinance	Gary Ickowicz; Michael J. Leahy, Sr.	Gary Ickowicz; Michael J. Leahy, Sr.
Loan	50	Southern & Unser Shops	0.1%	06/26/2012	06/25/2012	Acquisition	William O. Passo; PASSCO Companies, LLC	William O. Passo; PASSCO Companies, LLC

COMM 2012-CCRE3
FOOTNOTES TO ANNEX A-1
(1)	Loan No. 1 – 260 and 261 Madison – The Original Balance and Cut-off Date Balance of $126.0 million represent the A-1 Note of a $231.0 million whole loan evidenced by two pari passu notes.  The pari passu companion loan is the A-2 Note in the original principal amount of $105.0 million.  The A-2 Note was included in the COMM 2012-CCRE2 securitization.
	Loan No. 2 – Crossgates Mall – The Original Balance of $108.0 million represents the Note A-1A2 and Note A-1B2 of a $300.0 million whole loan evidenced by five pari passu notes. The pari passu companion loans are comprised of Note A-1A1, Note A-1B1 and Note A-2, with a combined original principal amount of $192,000,000. Note A-2, with an original principal amount of $120.0 million was included in the COMM 2012-CCRE1 securitization. The A-1A1 and A-1B1 notes with an original principal amount of $72.0 million represent the controlling interest in the Crossgates Mall Loan Combination and were included in the COMM 2012-CCRE2 securitization. GACC is the loan seller of the A-1A2 note which has a Cut-off Date balance of $77,596,330.74 and LCF is the loan seller of the A-1B2 note in the amount of $29,844,742.59.
	Loan No. 5 – The Prince Building – The Original Balance and Cut-off Date Balance of $75.0 million represent the A-2 Note of a $200.0 million whole loan evidenced by two pari passu notes.  The pari passu companion loan is the A-1 Note in the original principal amount of $125.0 million.
	Loan No. 6 – Emerald Square Mall – The Original Balance and Cut-off Date Balance of $75.0 million and $74,819,369 respectively represent the A-1 Note of a $115.0 million whole loan evidenced by two pari passu notes.  The pari passu companion loan is the A-2 Note in the original principal amount of $40.0 million.