FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-172143-05 | ||
COMM 2012-CCRE2
|
||||||||||||||||||||||||||||||
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
|
CCRE
|
Administrative
|
||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Properties
|
Originator (1)
|
Seller (2)
|
Balance($)(2)(3)
|
Balance($)(2)(3)
|
or ARD Balance($)(4)
|
Type
|
Type
|
Rate (4)
|
Strip
|
Strip
|
Fee Rate (5)
|
|||||||||||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
1
|
GACC
|
GACC
|
118,000,000
|
117,876,076
|
97,171,314
|
Office
|
CBD
|
5.0500%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Loan
|
2
|
77 K Street
|
8.3%
|
1
|
GACC
|
GACC
|
110,000,000
|
110,000,000
|
100,788,331
|
Office
|
CBD
|
4.5800%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
1
|
CCRE
|
CCRE
|
105,000,000
|
105,000,000
|
105,000,000
|
Office
|
CBD
|
4.9870%
|
0.0634%
|
0.0200%
|
0.0434%
|
|||||||||||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
1
|
CCRE
|
CCRE
|
105,000,000
|
104,714,833
|
83,736,270
|
Office
|
CBD
|
4.1110%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
1
|
GACC
|
GACC
|
80,000,000
|
80,000,000
|
80,000,000
|
Retail
|
Super Regional Mall
|
4.6000%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
1
|
GACC
|
GACC/LCF
|
72,000,000
|
71,779,584
|
59,954,848
|
Retail
|
Super Regional Mall
|
5.3980%
|
0.0992%
|
0.0000%
|
0.0992%
|
|||||||||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
1
|
LCF
|
LCF
|
70,000,000
|
69,760,663
|
56,866,803
|
Office
|
CBD
|
5.0140%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
1
|
CCRE
|
CCRE
|
36,000,000
|
36,000,000
|
24,719,461
|
Office
|
Suburban
|
4.6500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
1
|
CCRE
|
CCRE
|
35,000,000
|
35,000,000
|
29,458,809
|
Office
|
Suburban
|
5.7500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
1
|
GACC
|
GACC
|
31,475,000
|
31,440,657
|
25,781,071
|
Office
|
Suburban
|
4.8870%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Loan
|
11
|
Canyon West
|
2.4%
|
1
|
CCRE
|
CCRE
|
31,250,000
|
31,250,000
|
25,563,485
|
Retail
|
Anchored
|
4.8500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
1
|
CCRE
|
CCRE
|
30,937,500
|
30,895,476
|
24,486,004
|
Retail
|
Anchored
|
3.9000%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
1
|
CCRE
|
CCRE
|
28,250,000
|
28,155,615
|
23,226,014
|
Office
|
CBD
|
5.0000%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
1
|
CCRE
|
CCRE
|
5,700,000
|
5,700,000
|
5,354,628
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
1
|
CCRE
|
CCRE
|
4,875,000
|
4,875,000
|
4,579,616
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
1
|
CCRE
|
CCRE
|
4,875,000
|
4,875,000
|
4,579,616
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
1
|
CCRE
|
CCRE
|
4,425,000
|
4,425,000
|
4,156,882
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
3,150,000
|
3,150,000
|
2,959,136
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,900,000
|
6,900,000
|
6,481,918
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,150,000
|
6,150,000
|
5,777,362
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
1
|
CCRE
|
CCRE
|
5,600,000
|
5,600,000
|
5,260,687
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
1
|
CCRE
|
CCRE
|
3,825,000
|
3,825,000
|
3,593,237
|
Multifamily
|
Mid-Rise
|
4.9975%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
4
|
GACC
|
GACC
|
21,000,000
|
20,956,665
|
17,513,689
|
Self Storage
|
Self Storage
|
5.4500%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
1
|
GACC
|
GACC
|
16,029,586
|
15,996,507
|
Self Storage
|
Self Storage
|
||||||||||||||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
1
|
GACC
|
GACC
|
1,801,775
|
1,798,057
|
Self Storage
|
Self Storage
|
||||||||||||||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
1
|
GACC
|
GACC
|
1,739,645
|
1,736,055
|
Self Storage
|
Self Storage
|
||||||||||||||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
1
|
GACC
|
GACC
|
1,428,994
|
1,426,045
|
Self Storage
|
Self Storage
|
||||||||||||||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
1
|
CCRE
|
CCRE
|
20,900,000
|
20,812,236
|
16,047,972
|
Industrial
|
Flex
|
5.7500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
1
|
GACC
|
GACC
|
20,700,000
|
20,649,004
|
16,791,941
|
Office
|
Suburban
|
4.6000%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
1
|
CCRE
|
CCRE
|
20,600,000
|
20,553,251
|
16,935,143
|
Retail
|
Anchored
|
5.0000%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
1
|
LCF
|
LCF
|
20,050,000
|
19,993,184
|
18,690,078
|
Hospitality
|
Limited Service
|
5.7390%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
2
|
GACC
|
GACC
|
18,750,000
|
18,694,318
|
14,270,958
|
Industrial
|
Warehouse
|
5.5000%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
1
|
GACC
|
GACC
|
9,447,674
|
9,419,617
|
Industrial
|
Warehouse
|
||||||||||||||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
1
|
GACC
|
GACC
|
9,302,326
|
9,274,701
|
Industrial
|
Warehouse
|
||||||||||||||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
1
|
GACC
|
GACC
|
17,000,000
|
17,000,000
|
14,919,712
|
Office
|
Suburban
|
4.6100%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
8
|
LCF
|
LCF
|
15,900,000
|
15,884,081
|
13,177,963
|
Various
|
Various
|
5.2500%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
1
|
LCF
|
LCF
|
4,139,175
|
4,135,031
|
Multifamily
|
Conventional
|
||||||||||||||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
1
|
LCF
|
LCF
|
2,445,575
|
2,443,126
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
1
|
LCF
|
LCF
|
2,109,775
|
2,107,663
|
Retail
|
Unanchored
|
||||||||||||||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
1
|
LCF
|
LCF
|
2,000,275
|
1,998,272
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
1
|
LCF
|
LCF
|
1,934,575
|
1,932,638
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
1
|
LCF
|
LCF
|
1,766,675
|
1,764,906
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
1
|
LCF
|
LCF
|
970,975
|
970,003
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
1
|
LCF
|
LCF
|
532,975
|
532,441
|
Retail
|
Single Tenant
|
||||||||||||||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
1
|
GACC
|
GACC
|
14,282,000
|
14,266,348
|
11,690,987
|
Retail
|
Anchored
|
4.8680%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
5
|
CCRE
|
CCRE
|
13,485,000
|
13,485,000
|
11,067,607
|
Multifamily
|
Various
|
4.9500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
1
|
CCRE
|
CCRE
|
5,175,000
|
5,175,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
3,100,000
|
3,100,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
2,600,000
|
2,600,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,350,000
|
1,350,000
|
Multifamily
|
Garden
|
||||||||||||||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,260,000
|
1,260,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
1
|
CCRE
|
CCRE
|
13,500,000
|
13,458,198
|
12,061,147
|
Hospitality
|
Full Service
|
5.2500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
1
|
GACC
|
GACC
|
13,200,000
|
13,200,000
|
10,994,626
|
Hospitality
|
Full Service
|
5.4100%
|
0.0650%
|
0.0000%
|
0.0650%
|
|||||||||||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
1
|
CCRE
|
CCRE
|
7,000,000
|
7,000,000
|
6,020,357
|
Mixed Use
|
Multifamily/Retail
|
4.7630%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,000,000
|
6,000,000
|
5,160,306
|
Mixed Use
|
Multifamily/Retail
|
4.7630%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
1
|
CCRE
|
CCRE
|
12,750,000
|
12,736,673
|
10,506,265
|
Retail
|
Anchored
|
5.0700%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
1
|
CCRE
|
CCRE
|
11,700,000
|
11,566,709
|
4,896,992
|
Multifamily
|
Mid-Rise
|
4.6000%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
1
|
CCRE
|
CCRE
|
10,700,000
|
10,666,426
|
8,049,063
|
Hospitality
|
Full Service
|
5.1700%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
4
|
CCRE
|
CCRE
|
9,860,000
|
9,860,000
|
8,092,444
|
Multifamily
|
Mid-Rise
|
4.9500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
3,200,000
|
3,200,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
3,200,000
|
3,200,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
2,310,000
|
2,310,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,150,000
|
1,150,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
0.7%
|
2
|
CCRE
|
CCRE
|
9,800,000
|
9,777,528
|
8,043,345
|
Multifamily
|
Garden
|
4.9500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
1
|
CCRE
|
CCRE
|
5,300,000
|
5,287,847
|
Multifamily
|
Garden
|
||||||||||||||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
1
|
CCRE
|
CCRE
|
4,500,000
|
4,489,681
|
Multifamily
|
Garden
|
||||||||||||||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
12
|
CCRE
|
CCRE
|
9,500,000
|
9,490,303
|
7,853,380
|
Various
|
Various
|
5.1695%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
1
|
CCRE
|
CCRE
|
2,680,000
|
2,677,264
|
Mixed Use
|
Office/Retail
|
||||||||||||||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,905,000
|
1,903,055
|
Retail
|
Unanchored
|
||||||||||||||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,190,000
|
1,188,785
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,000,000
|
998,979
|
Mixed Use
|
Office/Retail
|
||||||||||||||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
1
|
CCRE
|
CCRE
|
740,000
|
739,245
|
Retail
|
Unanchored
|
||||||||||||||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
1
|
CCRE
|
CCRE
|
450,000
|
449,541
|
Retail
|
Unanchored
|
||||||||||||||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
1
|
CCRE
|
CCRE
|
370,000
|
369,622
|
Retail
|
Unanchored
|
||||||||||||||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
1
|
CCRE
|
CCRE
|
335,000
|
334,658
|
Retail
|
Unanchored
|
||||||||||||||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
1
|
CCRE
|
CCRE
|
300,000
|
299,694
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
1
|
CCRE
|
CCRE
|
210,000
|
209,786
|
Retail
|
Unanchored
|
||||||||||||||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
1
|
CCRE
|
CCRE
|
195,000
|
194,801
|
Retail
|
Unanchored
|
||||||||||||||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
1
|
CCRE
|
CCRE
|
125,000
|
124,872
|
Office
|
Suburban
|
||||||||||||||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
1
|
LCF
|
LCF
|
9,150,000
|
9,112,078
|
7,631,602
|
Manufactured Housing Community
|
Manufactured Housing Community
|
5.4520%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
1
|
LCF
|
LCF
|
9,000,000
|
8,964,340
|
8,147,067
|
Hospitality
|
Limited Service
|
6.0750%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
1
|
CCRE
|
CCRE
|
8,750,000
|
8,750,000
|
6,600,932
|
Hospitality
|
Full Service
|
5.2500%
|
0.0950%
|
0.0000%
|
0.0950%
|
|||||||||||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
4
|
CCRE
|
CCRE
|
8,655,000
|
8,655,000
|
7,103,459
|
Multifamily
|
Mid-Rise
|
4.9500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
2,900,000
|
2,900,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
1
|
CCRE
|
CCRE
|
2,900,000
|
2,900,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,500,000
|
1,500,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,355,000
|
1,355,000
|
Multifamily
|
Mid-Rise
|
||||||||||||||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
1
|
CCRE
|
CCRE
|
8,500,000
|
8,500,000
|
7,013,353
|
Multifamily
|
Garden
|
5.1130%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
1
|
LCF
|
LCF
|
8,500,000
|
8,475,029
|
7,118,371
|
Retail
|
Anchored
|
5.5810%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
1
|
LCF
|
LCF
|
8,250,000
|
8,218,254
|
6,953,614
|
Retail
|
Unanchored
|
5.7950%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
1
|
LCF
|
LCF
|
7,475,000
|
7,450,434
|
6,160,870
|
Retail
|
Shadow Anchored
|
5.0760%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
1
|
CCRE
|
CCRE
|
7,125,000
|
7,117,159
|
5,828,917
|
Office
|
Suburban
|
4.8500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
1
|
CCRE
|
CCRE
|
7,100,000
|
7,083,208
|
5,798,478
|
Mixed Use
|
Industrial/Self Storage
|
4.8000%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
1
|
CCRE
|
CCRE
|
7,000,000
|
6,992,561
|
5,755,014
|
Mixed Use
|
Office/Retail
|
5.0000%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
1
|
CCRE
|
CCRE
|
6,450,000
|
6,450,000
|
5,276,304
|
Retail
|
Unanchored
|
4.8500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
1
|
CCRE
|
CCRE
|
5,925,000
|
5,910,697
|
4,822,685
|
Retail
|
Shadow Anchored
|
4.7000%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
1
|
LCF
|
LCF
|
5,900,000
|
5,846,701
|
3,780,777
|
Multifamily
|
Garden
|
5.4170%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
1
|
CCRE
|
CCRE
|
5,500,000
|
5,500,000
|
5,151,362
|
Multifamily
|
Mid-Rise
|
4.7500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
2
|
CCRE
|
CCRE
|
5,095,000
|
5,089,756
|
4,207,152
|
Mixed Use
|
Multifamily/Retail
|
5.1345%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
1
|
CCRE
|
CCRE
|
3,400,000
|
3,396,500
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
1
|
CCRE
|
CCRE
|
1,695,000
|
1,693,255
|
Mixed Use
|
Multifamily/Retail
|
||||||||||||||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
1
|
CCRE
|
CCRE
|
4,300,000
|
4,285,678
|
3,191,939
|
Office
|
Medical
|
4.8055%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
1
|
LCF
|
LCF
|
4,300,000
|
4,279,413
|
3,619,760
|
Manufactured Housing Community
|
Manufactured Housing Community
|
5.7500%
|
0.0750%
|
0.0000%
|
0.0750%
|
|||||||||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
1
|
LCF
|
LCF
|
4,200,000
|
4,156,731
|
1,849,055
|
Retail
|
Single Tenant
|
5.7140%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
1
|
CCRE
|
CCRE
|
3,100,000
|
3,100,000
|
2,903,495
|
Multifamily
|
Mid-Rise
|
4.7500%
|
0.0850%
|
0.0200%
|
0.0650%
|
|||||||||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
1
|
LCF
|
LCF
|
3,000,000
|
2,995,102
|
2,580,733
|
Multifamily
|
Garden
|
6.5000%
|
0.0450%
|
0.0000%
|
0.0450%
|
|||||||||||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
1
|
LCF
|
LCF
|
798,000
|
798,000
|
798,000
|
Retail
|
Single Tenant
|
5.3500%
|
0.0450%
|
0.0000%
|
0.0450%
|
A-1-1 |
COMM 2012-CCRE2
|
||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||||||
% of
|
Interest
|
Original
|
Remaining
|
Original
|
Remaining
|
First
|
Annual
|
Monthly
|
Remaining
|
Crossed
|
||||||||||||||||||||||||||
Initial Pool
|
Accrual
|
Term to
|
Term to
|
Amortization
|
Amortization
|
Payment
|
Maturity
|
ARD Loan
|
Final
|
Debt
|
Debt
|
Interest Only
|
Cash
|
With
|
||||||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Basis
|
Maturity or ARD
|
Maturity or ARD
|
Term (6)
|
Term (6)
|
Date
|
or ARD Date (4)
|
(Yes/No) (4)
|
Maturity Date
|
Service($)(7)
|
Service($)(7)
|
Period
|
Lockbox (8)
|
Management (9)
|
Other Loans
|
||||||||||||||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/06/2012
|
07/06/2022
|
No
|
07/06/2022
|
7,644,723
|
637,060
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
2
|
77 K Street
|
8.3%
|
Actual/360
|
120
|
118
|
360
|
360
|
07/06/2012
|
06/06/2022
|
No
|
06/06/2022
|
6,751,137
|
562,595
|
58
|
Hard
|
In Place
|
No
|
||||||||||||||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
Actual/360
|
120
|
118
|
0
|
0
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
5,309,077
|
442,423
|
118
|
Hard
|
In Place
|
No
|
||||||||||||||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
Actual/360
|
120
|
118
|
360
|
358
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
6,096,342
|
508,029
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
Actual/360
|
120
|
119
|
0
|
0
|
08/06/2012
|
07/06/2022
|
No
|
07/06/2022
|
3,731,111
|
310,926
|
119
|
Hard
|
Springing
|
No
|
||||||||||||||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
Actual/360
|
120
|
117
|
360
|
357
|
06/06/2012
|
05/06/2022
|
No
|
05/06/2022
|
4,850,547
|
404,212
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
Actual/360
|
120
|
117
|
352
|
349
|
06/06/2012
|
05/06/2022
|
No
|
05/06/2022
|
4,551,587
|
379,299
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
Actual/360
|
120
|
120
|
270
|
270
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
2,583,187
|
215,266
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
2,451,006
|
204,251
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/06/2012
|
07/06/2022
|
No
|
07/06/2022
|
2,001,571
|
166,798
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
11
|
Canyon West
|
2.4%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
1,978,844
|
164,904
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
1,751,068
|
145,922
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
Actual/360
|
120
|
117
|
360
|
357
|
06/11/2012
|
05/11/2022
|
No
|
05/11/2022
|
1,819,825
|
151,652
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
367,081
|
30,590
|
10
|
Springing Hard
|
Springing
|
Yes-A
|
||||||||||||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
313,951
|
26,163
|
10
|
Springing Hard
|
Springing
|
Yes-A
|
||||||||||||||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
313,951
|
26,163
|
10
|
Springing Hard
|
Springing
|
Yes-A
|
||||||||||||||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
284,971
|
23,748
|
10
|
Springing Hard
|
Springing
|
Yes-A
|
||||||||||||||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
202,861
|
16,905
|
10
|
Springing Hard
|
Springing
|
Yes-A
|
||||||||||||||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
444,362
|
37,030
|
10
|
Springing Hard
|
Springing
|
Yes-B
|
||||||||||||||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
396,062
|
33,005
|
10
|
Springing Hard
|
Springing
|
Yes-B
|
||||||||||||||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
360,642
|
30,053
|
10
|
Springing Hard
|
Springing
|
Yes-B
|
||||||||||||||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
Actual/360
|
60
|
58
|
360
|
360
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
246,331
|
20,528
|
10
|
Springing Hard
|
Springing
|
Yes-B
|
||||||||||||||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
Actual/360
|
120
|
118
|
360
|
358
|
07/06/2012
|
06/06/2022
|
Yes
|
06/06/2032
|
1,422,933
|
118,578
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
|||||||||||||||||||||||||||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
|||||||||||||||||||||||||||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
Actual/360
|
120
|
117
|
300
|
297
|
06/11/2012
|
05/11/2022
|
No
|
05/11/2022
|
1,577,799
|
131,483
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
Actual/360
|
120
|
118
|
360
|
358
|
07/06/2012
|
06/06/2022
|
No
|
06/06/2022
|
1,273,409
|
106,117
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
Actual/360
|
120
|
118
|
360
|
358
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
1,327,023
|
110,585
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
Actual/360
|
60
|
57
|
360
|
357
|
06/06/2012
|
05/06/2017
|
No
|
05/06/2017
|
1,402,395
|
116,866
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
Actual/360
|
120
|
118
|
300
|
298
|
07/06/2012
|
06/06/2022
|
No
|
06/06/2022
|
1,381,697
|
115,141
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
|||||||||||||||||||||||||||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
|||||||||||||||||||||||||||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/06/2012
|
08/06/2022
|
No
|
08/06/2022
|
1,047,014
|
87,251
|
36
|
Hard
|
In Place
|
No
|
||||||||||||||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/06/2012
|
07/06/2022
|
No
|
07/06/2022
|
1,053,605
|
87,800
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
|||||||||||||||||||||||||||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
|||||||||||||||||||||||||||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/06/2012
|
07/06/2022
|
No
|
07/06/2022
|
906,250
|
75,521
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
863,747
|
71,979
|
Soft
|
In Place
|
No
|
|||||||||||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
|||||||||||||||||||||||||||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
|||||||||||||||||||||||||||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
Actual/360
|
60
|
58
|
300
|
298
|
07/11/2012
|
06/11/2017
|
No
|
06/11/2017
|
970,781
|
80,898
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/06/2012
|
08/06/2022
|
No
|
08/06/2022
|
890,454
|
74,204
|
Hard
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
Actual/360
|
120
|
118
|
360
|
360
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
438,842
|
36,570
|
22
|
Soft
|
Springing
|
Yes-C
|
||||||||||||||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
Actual/360
|
120
|
118
|
360
|
360
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
376,150
|
31,346
|
22
|
Soft
|
Springing
|
Yes-C
|
||||||||||||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
827,895
|
68,991
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
Actual/360
|
120
|
117
|
180
|
177
|
06/11/2012
|
05/11/2022
|
No
|
05/11/2022
|
1,081,240
|
90,103
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
Actual/360
|
120
|
118
|
300
|
298
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
763,386
|
63,616
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
631,557
|
52,630
|
Soft
|
In Place
|
No
|
|||||||||||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
|||||||||||||||||||||||||||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
|
0.7%
|
Actual/360
|
120
|
118
|
360
|
358
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
627,714
|
52,309
|
Soft
|
Springing
|
No
|
||||||||||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
|||||||||||||||||||||||||||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
|||||||||||||||||||||||||||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
623,840
|
51,987
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
|||||||||||||||||||||||||||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
|||||||||||||||||||||||||||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
|||||||||||||||||||||||||||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
|||||||||||||||||||||||||||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
|||||||||||||||||||||||||||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
|||||||||||||||||||||||||||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
|||||||||||||||||||||||||||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
Actual/360
|
120
|
116
|
360
|
356
|
05/06/2012
|
04/06/2022
|
No
|
04/06/2022
|
620,130
|
51,677
|
Springing Soft
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
Actual/360
|
60
|
57
|
300
|
297
|
06/06/2012
|
05/06/2017
|
No
|
05/06/2017
|
700,805
|
58,400
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
Actual/360
|
120
|
120
|
300
|
300
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
629,210
|
52,434
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
554,373
|
46,198
|
Soft
|
In Place
|
No
|
|||||||||||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
|||||||||||||||||||||||||||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
|||||||||||||||||||||||||||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
|||||||||||||||||||||||||||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
554,624
|
46,219
|
Soft
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
Actual/360
|
120
|
117
|
360
|
357
|
06/06/2012
|
05/06/2022
|
No
|
05/06/2022
|
584,339
|
48,695
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
Actual/360
|
120
|
116
|
360
|
356
|
05/06/2012
|
04/06/2022
|
No
|
04/06/2022
|
580,570
|
48,381
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
Actual/360
|
120
|
117
|
360
|
357
|
06/06/2012
|
05/06/2022
|
No
|
05/06/2022
|
485,704
|
40,475
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
451,176
|
37,598
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
Actual/360
|
120
|
118
|
360
|
358
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
447,015
|
37,251
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
450,930
|
37,578
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
Actual/360
|
120
|
120
|
360
|
360
|
09/11/2012
|
08/11/2022
|
No
|
08/11/2022
|
408,433
|
34,036
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
Actual/360
|
120
|
118
|
360
|
358
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
368,751
|
30,729
|
Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
Actual/360
|
120
|
116
|
240
|
236
|
05/06/2012
|
04/06/2022
|
No
|
04/06/2022
|
483,711
|
40,309
|
Springing Soft
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
Actual/360
|
60
|
59
|
360
|
360
|
08/11/2012
|
07/11/2017
|
No
|
07/11/2017
|
344,287
|
28,691
|
11
|
Springing Hard
|
Springing
|
No
|
||||||||||||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
Actual/360
|
120
|
119
|
360
|
359
|
08/11/2012
|
07/11/2022
|
No
|
07/11/2022
|
333,257
|
27,771
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
|||||||||||||||||||||||||||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
|||||||||||||||||||||||||||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
Actual/360
|
120
|
118
|
300
|
298
|
07/11/2012
|
06/11/2022
|
No
|
06/11/2022
|
295,830
|
24,653
|
Springing Hard
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
Actual/360
|
120
|
115
|
360
|
355
|
04/06/2012
|
03/06/2022
|
No
|
03/06/2022
|
301,124
|
25,094
|
Soft
|
Springing
|
No
|
|||||||||||||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
Actual/360
|
120
|
117
|
180
|
177
|
06/06/2012
|
05/06/2022
|
No
|
05/06/2022
|
417,556
|
34,796
|
Hard
|
In place
|
No
|
|||||||||||||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
Actual/360
|
60
|
59
|
360
|
360
|
08/11/2012
|
07/11/2017
|
No
|
07/11/2017
|
194,053
|
16,171
|
11
|
Springing Hard
|
Springing
|
No
|
||||||||||||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
Actual/360
|
120
|
118
|
360
|
358
|
07/06/2012
|
06/06/2022
|
No
|
06/06/2022
|
227,544
|
18,962
|
Soft
|
In Place
|
No
|
|||||||||||||||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
Actual/360
|
120
|
118
|
0
|
0
|
07/06/2012
|
06/06/2022
|
No
|
06/06/2022
|
43,286
|
3,607
|
118
|
Hard
|
In Place
|
No
|
A-1-2 |
COMM 2012-CCRE2
|
||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||||
% of
|
Cut-Off
|
|||||||||||||||||||||||||||||||||
Initial Pool
|
Related
|
Underwritten
|
Underwritten
|
Grace
|
Payment
|
Appraised
|
Appraisal
|
Date LTV
|
LTV Ratio at
|
|||||||||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Borrower
|
NOI DSCR (7)(10)
|
NCF DSCR (7)(10)
|
Period (11)
|
Date
|
Value ($)
|
As-of Date
|
Ratio (10)
|
Maturity or ARD (10)
|
Address
|
City
|
County
|
State
|
Zip Code
|
|||||||||||||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
1.49x
|
1.37x
|
0
|
6
|
165,000,000
|
04/05/2012
|
71.4%
|
58.9%
|
1055 West 7th Street
|
Los Angeles
|
Los Angeles
|
CA
|
90017
|
||||||||||||||||||
Loan
|
2
|
77 K Street
|
8.3%
|
1.63x
|
1.55x
|
0
|
6
|
170,200,000
|
04/24/2012
|
64.6%
|
59.2%
|
77 K Street, NE
|
Washington
|
District of Columbia
|
DC
|
20002
|
||||||||||||||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
2.03x
|
1.88x
|
0
|
11
|
460,000,000
|
06/01/2012
|
50.2%
|
50.2%
|
260 and 261 Madison Avenue
|
New York
|
New York
|
NY
|
10016
|
||||||||||||||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
2.32x
|
2.17x
|
0
|
11
|
275,000,000
|
05/01/2012
|
38.1%
|
30.4%
|
520 Eighth Avenue
|
New York
|
New York
|
NY
|
10018
|
||||||||||||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
2.89x
|
2.74x
|
0
|
6
|
129,700,000
|
04/17/2012
|
61.7%
|
61.7%
|
444 Chicago Ridge Mall
|
Chicago Ridge
|
Cook
|
IL
|
60415
|
||||||||||||||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
1.41x
|
1.35x
|
0
|
6
|
470,000,000
|
03/08/2012
|
63.6%
|
53.2%
|
1 Crossgates Mall Road
|
Albany
|
Albany
|
NY
|
12203
|
||||||||||||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
1.59x
|
1.49x
|
0
|
6
|
97,500,000
|
04/09/2012
|
71.5%
|
58.3%
|
500 Delaware Avenue
|
Wilmington
|
New Castle
|
DE
|
19801
|
||||||||||||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
1.47x
|
1.45x
|
0
|
11
|
52,500,000
|
06/15/2012
|
68.6%
|
47.1%
|
1201 Elmwood Park Boulevard
|
New Orleans
|
Jefferson
|
LA
|
70123
|
||||||||||||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
1.96x
|
1.74x
|
0
|
11
|
57,400,000
|
05/22/2012
|
61.0%
|
51.3%
|
12377 Merit Drive
|
Dallas
|
Dallas
|
TX
|
75251
|
||||||||||||||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
1.65x
|
1.53x
|
0
|
6
|
43,500,000
|
05/07/2012
|
72.3%
|
59.3%
|
1777 Sentry Parkway West
|
Blue Bell
|
Montgomery
|
PA
|
19422
|
||||||||||||||||||
Loan
|
11
|
Canyon West
|
2.4%
|
1.65x
|
1.55x
|
0
|
11
|
45,100,000
|
05/21/2012
|
69.3%
|
56.7%
|
6060 Marsha Sharp Freeway
|
Lubbock
|
Lubbock
|
TX
|
79407
|
||||||||||||||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
2.19x
|
2.07x
|
0
|
11
|
61,000,000
|
05/15/2012
|
50.6%
|
40.1%
|
2600 West 7th Street
|
Fort Worth
|
Tarrant
|
TX
|
76107
|
||||||||||||||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
1.59x
|
1.50x
|
0
|
11
|
36,700,000
|
04/05/2012
|
76.7%
|
63.3%
|
405 North King Street
|
Wilmington
|
New Castle
|
DE
|
19801
|
||||||||||||||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
Yes - A
|
1.36x
|
1.31x
|
0
|
11
|
7,600,000
|
03/30/2012
|
75.0%
|
70.5%
|
2770 Kingsbridge Terrace
|
Bronx
|
Bronx
|
NY
|
10463
|
|||||||||||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
Yes - A
|
1.36x
|
1.31x
|
0
|
11
|
6,500,000
|
03/30/2012
|
75.0%
|
70.5%
|
2505 Aqueduct Avenue
|
Bronx
|
Bronx
|
NY
|
10468
|
|||||||||||||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
Yes - A
|
1.36x
|
1.31x
|
0
|
11
|
6,500,000
|
03/30/2012
|
75.0%
|
70.5%
|
2500 University Avenue
|
Bronx
|
Bronx
|
NY
|
10468
|
|||||||||||||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
Yes - A
|
1.36x
|
1.31x
|
0
|
11
|
5,900,000
|
03/30/2012
|
75.0%
|
70.5%
|
3215 Holland Avenue
|
Bronx
|
Bronx
|
NY
|
10467
|
|||||||||||||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
Yes - A
|
1.36x
|
1.31x
|
0
|
11
|
4,200,000
|
03/30/2012
|
75.0%
|
70.5%
|
686 Rosewood Street
|
Bronx
|
Bronx
|
NY
|
10467
|
|||||||||||||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
Yes - A
|
1.36x
|
1.32x
|
0
|
11
|
9,300,000
|
03/30/2012
|
74.7%
|
70.1%
|
3018 Heath Avenue
|
Bronx
|
Bronx
|
NY
|
10463
|
|||||||||||||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
Yes - A
|
1.36x
|
1.32x
|
0
|
11
|
8,200,000
|
03/30/2012
|
74.7%
|
70.1%
|
1576 Taylor Avenue
|
Bronx
|
Bronx
|
NY
|
10460
|
|||||||||||||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
Yes - A
|
1.36x
|
1.32x
|
0
|
11
|
7,500,000
|
03/30/2012
|
74.7%
|
70.1%
|
75 West 190th Street
|
Bronx
|
Bronx
|
NY
|
10468
|
|||||||||||||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
Yes - A
|
1.36x
|
1.32x
|
0
|
11
|
5,100,000
|
03/30/2012
|
74.7%
|
70.1%
|
2785 Sedgwick Avenue
|
Bronx
|
Bronx
|
NY
|
10468
|
|||||||||||||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
1.79x
|
1.66x
|
0
|
6
|
33,800,000
|
Various
|
62.0%
|
51.8%
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||||||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
25,800,000
|
02/07/2012
|
1575 Bay Shore Boulevard
|
San Francisco
|
San Francisco
|
CA
|
94124
|
||||||||||||||||||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
2,900,000
|
02/14/2012
|
3500 South Orange Avenue
|
Orlando
|
Orange
|
FL
|
32806
|
||||||||||||||||||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
2,800,000
|
02/06/2012
|
2190 North Garey Avenue
|
Pomona
|
Los Angeles
|
CA
|
91767
|
||||||||||||||||||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
2,300,000
|
02/16/2012
|
23917 US Highway 19 North
|
Clearwater
|
Pinellas
|
FL
|
33765
|
||||||||||||||||||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
1.84x
|
1.63x
|
0
|
11
|
46,200,000
|
04/11/2012
|
45.0%
|
34.7%
|
150 Industrial Road
|
San Carlos
|
San Mateo
|
CA
|
94070
|
||||||||||||||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
2.24x
|
2.01x
|
0
|
6
|
47,000,000
|
05/14/2012
|
43.9%
|
35.7%
|
2250 and 2270 Lakeside Boulevard
|
Richardson
|
Dallas
|
TX
|
75082
|
||||||||||||||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
1.44x
|
1.40x
|
0
|
11
|
27,700,000
|
03/22/2012
|
74.2%
|
61.1%
|
800 South Randall Road
|
Algonquin
|
McHenry
|
IL
|
60102
|
||||||||||||||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
1.69x
|
1.52x
|
0
|
6
|
29,600,000
|
03/01/2012
|
67.5%
|
63.1%
|
648 North Plankinton Avenue
|
Milwaukee
|
Milwaukee
|
WI
|
53203
|
||||||||||||||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
1.40x
|
1.22x
|
0
|
6
|
25,800,000
|
Various
|
72.5%
|
55.3%
|
Various
|
Various
|
Various
|
Various
|
Various
|
||||||||||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
13,000,000
|
04/23/2012
|
7970 Tarbay Drive
|
Jessup
|
Howard
|
MD
|
20794
|
||||||||||||||||||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
12,800,000
|
04/27/2012
|
139 Shuman Avenue
|
Stoughton
|
Norfolk
|
MA
|
02072
|
||||||||||||||||||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
1.77x
|
1.67x
|
0
|
6
|
30,500,000
|
04/25/2012
|
55.7%
|
48.9%
|
280 Bernardo Avenue
|
Mountain View
|
Santa Clara
|
CA
|
94043
|
||||||||||||||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
1.35x
|
1.30x
|
0
|
6
|
21,900,000
|
Various
|
72.5%
|
60.2%
|
Various
|
Chicago
|
Cook
|
IL
|
Various
|
||||||||||||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
5,670,000
|
04/19/2012
|
5054 North Winthrop Avenue
|
Chicago
|
Cook
|
IL
|
60640
|
||||||||||||||||||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
3,400,000
|
04/17/2012
|
2401-2409 West North Avenue
|
Chicago
|
Cook
|
IL
|
60647
|
||||||||||||||||||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
|
0.2%
|
2,890,000
|
04/17/2012
|
1735, 1737 and 1741 West Division Street
|
Chicago
|
Cook
|
IL
|
60622
|
|||||||||||||||||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
2,810,000
|
04/16/2012
|
4217 West Irving Park Road
|
Chicago
|
Cook
|
IL
|
60641
|
||||||||||||||||||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
2,650,000
|
04/16/2012
|
3328 North Clark Street
|
Chicago
|
Cook
|
IL
|
60657
|
||||||||||||||||||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
2,420,000
|
04/16/2012
|
2636-2638 North Halsted Street
|
Chicago
|
Cook
|
IL
|
60614
|
||||||||||||||||||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
1,330,000
|
04/17/2012
|
1444 North Wells Street
|
Chicago
|
Cook
|
IL
|
60610
|
||||||||||||||||||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
730,000
|
04/16/2012
|
3404 North Southport Avenue
|
Chicago
|
Cook
|
IL
|
60657
|
||||||||||||||||||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
2.14x
|
1.81x
|
0
|
6
|
20,550,000
|
05/05/2012
|
69.4%
|
56.9%
|
1253 Shreveport-Barksdale Road
|
Shreveport
|
Caddo
|
LA
|
71105
|
||||||||||||||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
Yes - C
|
1.46x
|
1.41x
|
0
|
11
|
20,200,000
|
06/25/2012
|
66.8%
|
54.8%
|
Various
|
Various
|
Various
|
MA
|
Various
|
|||||||||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
6,900,000
|
06/25/2012
|
103-109 Broad Street
|
Lynn
|
Essex
|
MA
|
01902
|
||||||||||||||||||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
4,400,000
|
06/25/2012
|
10-20 Thorn Street
|
Boston
|
Suffolk
|
MA
|
02136
|
||||||||||||||||||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
4,000,000
|
06/25/2012
|
430 River Street
|
Boston
|
Suffolk
|
MA
|
02126
|
||||||||||||||||||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
2,700,000
|
06/25/2012
|
1-19 River Terrace
|
Boston
|
Suffolk
|
MA
|
02136
|
||||||||||||||||||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
2,200,000
|
06/25/2012
|
720 River Street
|
Boston
|
Suffolk
|
MA
|
02136
|
||||||||||||||||||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
1.76x
|
1.52x
|
0
|
11
|
20,000,000
|
04/16/2012
|
67.3%
|
60.3%
|
28508 Westinghouse Place
|
Valencia
|
Los Angeles
|
CA
|
91355
|
||||||||||||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
1.73x
|
1.51x
|
0
|
6
|
18,000,000
|
05/01/2012
|
73.3%
|
61.1%
|
2038 Old Country Road
|
Riverhead
|
Suffolk
|
NY
|
11901
|
||||||||||||||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
Yes - B
|
1.19x
|
1.19x
|
0
|
11
|
11,000,000
|
06/14/2012
|
64.4%
|
55.3%
|
29 Prince Street
|
New York
|
New York
|
NY
|
10012
|
|||||||||||||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
Yes - B
|
1.19x
|
1.19x
|
0
|
11
|
9,200,000
|
06/14/2012
|
64.4%
|
55.3%
|
232 Mott Street
|
New York
|
New York
|
NY
|
10012
|
|||||||||||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
1.52x
|
1.40x
|
0
|
11
|
17,000,000
|
04/24/2012
|
74.9%
|
61.8%
|
205-249 West Greens Road
|
Houston
|
Harris
|
TX
|
77067
|
||||||||||||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
1.43x
|
1.40x
|
0
|
11
|
21,000,000
|
03/26/2012
|
55.1%
|
23.3%
|
13060 South Metcalf Avenue
|
Overland Park
|
Johnson
|
KS
|
66213
|
||||||||||||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
1.95x
|
1.72x
|
0
|
11
|
18,000,000
|
04/20/2012
|
59.3%
|
44.7%
|
5160 Hidalgo Street
|
Houston
|
Harris
|
TX
|
77056
|
||||||||||||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
Yes - C
|
1.52x
|
1.46x
|
0
|
11
|
15,800,000
|
06/25/2012
|
62.4%
|
51.2%
|
Various
|
Various
|
Various
|
MA
|
Various
|
|||||||||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
6,300,000
|
06/25/2012
|
24 Mount Vernon Street
|
Lynn
|
Essex
|
MA
|
01901
|
||||||||||||||||||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
4,370,732
|
06/25/2012
|
1-3 Howland Street
|
Boston
|
Suffolk
|
MA
|
02121
|
||||||||||||||||||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
3,100,000
|
06/25/2012
|
731-733 River Street
|
Boston
|
Suffolk
|
MA
|
02136
|
||||||||||||||||||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
2,029,268
|
06/25/2012
|
247 Walnut Street
|
Boston
|
Suffolk
|
MA
|
02119
|
||||||||||||||||||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
0.7%
|
1.62x
|
1.42x
|
0
|
11
|
13,700,000
|
04/16/2012
|
71.4%
|
58.7%
|
Various
|
Memphis
|
Shelby
|
TN
|
38115
|
||||||||||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
7,200,000
|
04/16/2012
|
3822 Hickory Farms Drive
|
Memphis
|
Shelby
|
TN
|
38115
|
||||||||||||||||||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
6,500,000
|
04/16/2012
|
2894 Putting Green Cove
|
Memphis
|
Shelby
|
TN
|
38115
|
||||||||||||||||||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
Yes - D
|
1.77x
|
1.58x
|
0
|
11
|
13,250,000
|
Various
|
71.6%
|
59.3%
|
Various
|
Various
|
Saint Louis
|
MO
|
Various
|
|||||||||||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
3,370,000
|
04/12/2012
|
387-399 North Euclid Avenue
|
Saint Louis
|
Saint Louis
|
MO
|
63108
|
||||||||||||||||||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
2,400,000
|
04/13/2012
|
8-16 North Meramec Avenue
|
Clayton
|
Saint Louis
|
MO
|
63105
|
||||||||||||||||||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
1,650,000
|
04/13/2012
|
6301 Delmar Boulevard
|
University City
|
Saint Louis
|
MO
|
63130
|
||||||||||||||||||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
1,530,000
|
04/19/2012
|
400-408 North Euclid Avenue
|
Saint Louis
|
Saint Louis
|
MO
|
63108
|
||||||||||||||||||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
940,000
|
04/18/2012
|
3217-3225 Olive Street
|
Saint Louis
|
Saint Louis
|
MO
|
63103
|
||||||||||||||||||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
580,000
|
04/18/2012
|
1000 Sidney Street
|
Saint Louis
|
Saint Louis
|
MO
|
63104
|
||||||||||||||||||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
470,000
|
04/18/2012
|
4144-4146 Manchester Avenue
|
Saint Louis
|
Saint Louis
|
MO
|
63110
|
||||||||||||||||||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
430,000
|
04/18/2012
|
4052-4060 Chouteau Avenue
|
Saint Louis
|
Saint Louis
|
MO
|
63110
|
||||||||||||||||||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
410,000
|
04/18/2012
|
1140 Tamm Avenue and 6335 Clayton
|
Saint Louis
|
Saint Louis
|
MO
|
63139
|
||||||||||||||||||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
400,000
|
04/18/2012
|
4000 Potomac Street
|
Saint Louis
|
Saint Louis
|
MO
|
63116
|
||||||||||||||||||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
250,000
|
04/18/2012
|
1800 South 10th Street
|
Saint Louis
|
Saint Louis
|
MO
|
63104
|
||||||||||||||||||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
820,000
|
04/12/2012
|
12-14 North Newstead Avenue
|
Saint Louis
|
Saint Louis
|
MO
|
63108
|
||||||||||||||||||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
1.79x
|
1.76x
|
0
|
6
|
13,100,000
|
02/07/2012
|
69.6%
|
58.3%
|
9674 NW 10th Avenue
|
Miami
|
Miami-Dade
|
FL
|
33150
|
||||||||||||||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
1.84x
|
1.64x
|
0
|
6
|
16,200,000
|
03/15/2012
|
55.3%
|
50.3%
|
135 St. Charles Avenue
|
New Orleans
|
Orleans
|
LA
|
70130
|
||||||||||||||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
2.11x
|
1.88x
|
0
|
11
|
14,600,000
|
04/18/2012
|
59.9%
|
45.2%
|
975 Highway 12 East
|
Starkville
|
Oktibbeha
|
MS
|
39759
|
||||||||||||||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
Yes - C
|
1.54x
|
1.48x
|
0
|
11
|
14,000,000
|
06/25/2012
|
61.8%
|
50.7%
|
Various
|
Boston
|
Suffolk
|
MA
|
Various
|
|||||||||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
4,850,000
|
06/25/2012
|
1037 River Street
|
Boston
|
Suffolk
|
MA
|
02136
|
||||||||||||||||||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
4,850,000
|
06/25/2012
|
1045 River Street
|
Boston
|
Suffolk
|
MA
|
02136
|
||||||||||||||||||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
2,200,000
|
06/25/2012
|
9-15 Ruggles Street
|
Boston
|
Suffolk
|
MA
|
02119
|
||||||||||||||||||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
2,100,000
|
06/25/2012
|
1 Rosa Street
|
Boston
|
Suffolk
|
MA
|
02136
|
||||||||||||||||||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
1.51x
|
1.40x
|
0
|
11
|
11,500,000
|
06/19/2012
|
73.9%
|
61.0%
|
1 Milligan Lane
|
Johnson City
|
Carter
|
TN
|
37601
|
||||||||||||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
1.48x
|
1.40x
|
0
|
6
|
12,920,000
|
03/10/2012
|
65.6%
|
55.1%
|
9608 Village Place Boulevard
|
Brighton
|
Livingston
|
MI
|
48116
|
||||||||||||||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
1.50x
|
1.38x
|
0
|
6
|
15,400,000
|
02/29/2012
|
53.4%
|
45.2%
|
1700-1740, 1701 and 1741 East Ventura Boulevard
|
Oxnard
|
Ventura
|
CA
|
93036
|
||||||||||||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
1.44x
|
1.33x
|
0
|
6
|
9,970,000
|
03/13/2012
|
74.7%
|
61.8%
|
6024, 6042-6096 Farm to Market 2920 and 21181-21195 Kuykendahl Road
|
Spring
|
Harris
|
TX
|
77379
|
||||||||||||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
1.68x
|
1.58x
|
0
|
11
|
9,500,000
|
05/25/2012
|
74.9%
|
61.4%
|
10940 North Sam Houston Parkway West
|
Houston
|
Harris
|
TX
|
77064
|
||||||||||||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
1.69x
|
1.58x
|
0
|
11
|
10,100,000
|
05/02/2012
|
70.1%
|
57.4%
|
910 Nottingham Road
|
Avon
|
Eagle
|
CO
|
81620
|
||||||||||||||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
2.08x
|
1.87x
|
0
|
11
|
10,900,000
|
03/23/2012
|
64.2%
|
52.8%
|
400 North State Street
|
Chicago
|
Cook
|
IL
|
60654
|
||||||||||||||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
1.93x
|
1.85x
|
0
|
11
|
9,000,000
|
05/03/2012
|
71.7%
|
58.6%
|
10500 Alpharetta Highway
|
Roswell
|
Fulton
|
GA
|
30076
|
||||||||||||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
1.80x
|
1.71x
|
0
|
11
|
7,920,000
|
04/07/2012
|
74.6%
|
60.9%
|
8003 West Grand Parkway South
|
Richmond
|
Fort Bend
|
TX
|
77407
|
||||||||||||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
1.55x
|
1.40x
|
0
|
6
|
9,300,000
|
02/28/2012
|
62.9%
|
40.7%
|
704 South Drake Road
|
Kalamazoo
|
Kalamazoo
|
MI
|
49009
|
||||||||||||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
Yes - A
|
1.40x
|
1.37x
|
0
|
11
|
8,600,000
|
05/03/2012
|
64.0%
|
59.9%
|
1055 Grand Concourse
|
Bronx
|
Bronx
|
NY
|
10452
|
|||||||||||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
Yes - D
|
1.54x
|
1.42x
|
0
|
11
|
6,840,000
|
Various
|
74.4%
|
61.5%
|
Various
|
Saint Louis
|
Saint Louis
|
MO
|
63108
|
|||||||||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
4,490,000
|
04/12/2012
|
2-10 Maryland Plaza
|
Saint Louis
|
Saint Louis
|
MO
|
63108
|
||||||||||||||||||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
2,350,000
|
04/19/2012
|
325-339 North Euclid Avenue
|
Saint Louis
|
Saint Louis
|
MO
|
63108
|
||||||||||||||||||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
1.71x
|
1.66x
|
0
|
11
|
6,220,000
|
04/10/2012
|
68.9%
|
51.3%
|
4415 Aicholtz Road
|
Cincinnati
|
Clermont
|
OH
|
45245
|
||||||||||||||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
1.38x
|
1.36x
|
0
|
6
|
6,270,000
|
01/10/2012
|
68.3%
|
57.7%
|
3319 Avalon Street
|
Jurupa Valley
|
Riverside
|
CA
|
92509
|
||||||||||||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
1.19x
|
1.15x
|
0
|
6
|
6,500,000
|
02/27/2012
|
63.9%
|
28.4%
|
5320 Clinton Highway
|
Knoxville
|
Knox
|
TN
|
37912
|
||||||||||||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
Yes - A
|
1.53x
|
1.48x
|
0
|
11
|
4,200,000
|
05/03/2012
|
73.8%
|
69.1%
|
305 Bedford Park Boulevard & 2936 Bainbridge Avenue
|
Bronx
|
Bronx
|
NY
|
10458
|
|||||||||||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
1.60x
|
1.52x
|
0
|
6
|
4,550,000
|
03/31/2012
|
65.8%
|
56.7%
|
4650 Rolling Pine Drive
|
Lake Park
|
Lowndes
|
GA
|
31636
|
||||||||||||||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
2.29x
|
2.17x
|
0
|
6
|
1,330,000
|
04/10/2012
|
60.0%
|
60.0%
|
676 North Volusia Avenue
|
Orange City
|
Volusia
|
FL
|
32763
|
A-1-3 |
COMM 2012-CCRE2
|
||||||||||||||||||||||||||||||||||||
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
|
2011 Operating
|
2011
|
2011
|
2011
|
2010 Operating
|
|||||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Built
|
Renovated
|
Rooms/Pads)(12)
|
Measure
|
Rooms/Pads) ($)(12)
|
(# of payments)(13)
|
Statements Date
|
EGI ($)
|
Expenses($)
|
NOI($)
|
Statements Date
|
EGI($)
|
Expenses($)
|
NOI($)
|
Statements Date
|
||||||||||||||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
1987
|
NAP
|
615,953
|
Sq. Ft.
|
191
|
L(25), D(90), O(5)
|
12/31/2011
|
11,673,378
|
5,485,326
|
6,188,052
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
2
|
77 K Street
|
8.3%
|
2008
|
NAP
|
326,860
|
Sq. Ft.
|
337
|
L(26), D(89), O(5)
|
|||||||||||||||||||||||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
1951, 1953
|
2009
|
923,277
|
Sq. Ft.
|
250
|
L(26), D(90), O(4)
|
12/31/2011
|
39,455,475
|
19,740,709
|
19,714,765
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
1926
|
2009-2011
|
758,490
|
Sq. Ft.
|
138
|
L(26), D(90), O(4)
|
T-12 4/30/2012
|
23,786,659
|
11,142,173
|
12,644,486
|
12/31/2011
|
23,814,802
|
11,361,310
|
12,453,492
|
12/31/2010
|
||||||||||||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
1981
|
2004
|
568,915
|
Sq. Ft.
|
141
|
L(24), YM1(89), O(7)
|
T-12 3/31/2012
|
20,043,251
|
9,701,913
|
10,341,338
|
12/31/2011
|
20,073,043
|
9,703,783
|
10,369,260
|
12/31/2010
|
||||||||||||||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
1984
|
1994, 1997
|
1,298,620
|
Sq. Ft.
|
230
|
L(27), D(88), O(5)
|
T-12 1/31/2012
|
41,584,508
|
14,399,926
|
27,184,582
|
12/31/2011
|
41,592,688
|
14,208,241
|
27,384,447
|
12/31/2010
|
||||||||||||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
2006
|
NAP
|
371,222
|
Sq. Ft.
|
188
|
L(27), D(89), O(4)
|
T-12 3/31/2012
|
9,749,985
|
2,902,765
|
6,847,219
|
12/31/2011
|
9,705,761
|
2,903,559
|
6,802,202
|
12/31/2010
|
||||||||||||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
1982
|
2005-2010
|
197,084
|
Sq. Ft.
|
183
|
L(49), D(58), O(13)
|
T-12 5/31/2012
|
4,436,085
|
1,076,524
|
3,359,561
|
12/31/2011
|
4,033,849
|
1,128,930
|
2,904,919
|
12/31/2010
|
||||||||||||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
1985
|
2010
|
403,120
|
Sq. Ft.
|
87
|
L(24), D(93), O(3)
|
T-12 4/30/2012
|
7,559,730
|
3,160,609
|
4,399,121
|
12/31/2011
|
7,593,536
|
3,073,815
|
4,519,721
|
12/31/2010
|
||||||||||||||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
1973
|
2005, 2012
|
228,156
|
Sq. Ft.
|
138
|
L(25), D(90), O(5)
|
T-12 3/31/2012
|
4,839,629
|
2,107,113
|
2,732,517
|
12/31/2011
|
4,825,348
|
2,091,562
|
2,733,786
|
12/31/2010
|
||||||||||||||||||
Loan
|
11
|
Canyon West
|
2.4%
|
2007
|
NAP
|
268,090
|
Sq. Ft.
|
117
|
L(24), YM1(92), O(4)
|
T-12 4/30/2012
|
4,143,807
|
1,228,930
|
2,914,877
|
12/31/2011
|
4,196,691
|
1,215,565
|
2,981,126
|
12/31/2010
|
||||||||||||||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
2005
|
NAP
|
291,164
|
Sq. Ft.
|
106
|
L(25), D(91), O(4)
|
12/31/2011
|
4,724,525
|
2,096,312
|
2,628,213
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
2007
|
NAP
|
155,129
|
Sq. Ft.
|
181
|
L(49), D(67), O(4)
|
T-12 3/31/2012
|
3,251,478
|
967,378
|
2,284,100
|
12/31/2011
|
3,443,651
|
982,105
|
2,461,546
|
12/31/2010
|
||||||||||||||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
1927
|
2011
|
72
|
Units
|
79,167
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
825,360
|
362,528
|
462,832
|
|||||||||||||||||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
1928
|
2012
|
48
|
Units
|
101,563
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
668,180
|
248,318
|
419,862
|
|||||||||||||||||||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
1922
|
2012
|
57
|
Units
|
85,526
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
671,840
|
264,020
|
407,820
|
|||||||||||||||||||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
1929
|
2012
|
51
|
Units
|
86,765
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
573,480
|
212,500
|
360,980
|
|||||||||||||||||||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
1928
|
2012
|
34
|
Units
|
92,647
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
429,792
|
164,352
|
265,440
|
|||||||||||||||||||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
1927
|
2012
|
87
|
Units
|
79,310
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
935,260
|
375,048
|
560,212
|
|||||||||||||||||||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
1929
|
2012
|
71
|
Units
|
86,620
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
819,642
|
314,300
|
505,342
|
|||||||||||||||||||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
1928
|
2012
|
51
|
Units
|
109,804
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
719,144
|
265,086
|
454,058
|
|||||||||||||||||||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
1928
|
2012
|
48
|
Units
|
79,688
|
L(26), YM1(30), O(4)
|
T-6 7/31/2012 Ann.
|
543,988
|
209,156
|
334,832
|
|||||||||||||||||||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
Various
|
NAP
|
2,922
|
Units
|
7,172
|
L(26), D(91), O(3)
|
T-12 2/29/2012
|
3,778,486
|
989,848
|
2,788,637
|
12/31/2011
|
3,737,637
|
994,616
|
2,743,022
|
12/31/2010
|
||||||||||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
1943
|
NAP
|
1,961
|
Units
|
8,157
|
T-12 2/29/2012
|
2,675,652
|
579,840
|
2,095,812
|
12/31/2011
|
2,635,069
|
584,714
|
2,050,355
|
12/31/2010
|
|||||||||||||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
1957, 1979, 1983
|
NAP
|
348
|
Units
|
5,167
|
T-12 2/29/2012
|
393,911
|
135,040
|
258,871
|
12/31/2011
|
394,880
|
135,630
|
259,250
|
12/31/2010
|
|||||||||||||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
1958
|
NAP
|
304
|
Units
|
5,711
|
T-12 2/29/2012
|
355,221
|
143,796
|
211,425
|
12/31/2011
|
351,597
|
144,231
|
207,366
|
12/31/2010
|
|||||||||||||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
1958, 1996
|
NAP
|
309
|
Units
|
4,615
|
T-12 2/29/2012
|
353,701
|
131,173
|
222,529
|
12/31/2011
|
356,091
|
130,041
|
226,051
|
12/31/2010
|
|||||||||||||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
1950
|
1997
|
229,640
|
Sq. Ft.
|
91
|
L(49), D(68), O(3)
|
12/31/2011
|
2,991,800
|
248,219
|
2,743,581
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
1986
|
2008
|
318,822
|
Sq. Ft.
|
65
|
L(26), D(90), O(4)
|
12/31/2011
|
6,580,597
|
3,520,311
|
3,060,286
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
2008-2010
|
NAP
|
146,570
|
Sq. Ft.
|
140
|
L(26), D(90), O(4)
|
12/31/2011
|
2,316,957
|
794,474
|
1,522,483
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
2001
|
2008
|
131
|
Rooms
|
152,620
|
L(27), D(30), O(3)
|
T-12 2/29/2012
|
6,283,774
|
3,708,768
|
2,575,006
|
12/31/2011
|
6,190,994
|
3,685,748
|
2,505,246
|
12/31/2010
|
||||||||||||||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
Various
|
Various
|
474,216
|
Sq. Ft.
|
39
|
L(26), D(90), O(4)
|
|||||||||||||||||||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
1989
|
NAP
|
210,000
|
Sq. Ft.
|
45
|
||||||||||||||||||||||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
1984
|
1995
|
264,216
|
Sq. Ft.
|
35
|
||||||||||||||||||||||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
1979
|
1996
|
106,460
|
Sq. Ft.
|
160
|
L(24), D(92), O(4)
|
12/31/2011
|
1,948,355
|
228,104
|
1,720,250
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
Various
|
Various
|
82
|
Units
|
193,708
|
L(25), D(93), O(2)
|
T-12 4/30/2012
|
1,885,169
|
428,001
|
1,457,168
|
12/31/2011
|
1,865,255
|
423,485
|
1,441,770
|
12/31/2010
|
||||||||||||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
1927
|
2009
|
48
|
Units
|
86,146
|
T-12 4/30/2012
|
482,343
|
96,703
|
385,640
|
12/31/2011
|
473,505
|
89,986
|
383,519
|
12/31/2010
|
|||||||||||||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
1909
|
2004
|
10
|
Units
|
244,313
|
T-12 4/30/2012
|
314,437
|
70,850
|
243,587
|
12/31/2011
|
306,940
|
67,148
|
239,792
|
12/31/2010
|
|||||||||||||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
1891
|
2007
|
8,500
|
Sq. Ft.
|
248
|
T-12 4/30/2012
|
277,935
|
46,299
|
231,636
|
12/31/2011
|
278,159
|
45,542
|
232,617
|
12/31/2010
|
|||||||||||||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
1918
|
2006
|
12
|
Units
|
166,523
|
T-12 4/30/2012
|
221,102
|
38,484
|
182,618
|
12/31/2011
|
216,308
|
37,815
|
178,493
|
12/31/2010
|
|||||||||||||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
1888
|
2007
|
7
|
Units
|
276,091
|
T-12 4/30/2012
|
219,508
|
71,871
|
147,637
|
12/31/2011
|
221,392
|
80,858
|
140,534
|
12/31/2010
|
|||||||||||||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
1886
|
2001
|
5
|
Units
|
352,981
|
T-12 4/30/2012
|
178,005
|
59,633
|
118,372
|
12/31/2011
|
179,737
|
59,737
|
120,000
|
12/31/2010
|
|||||||||||||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
1880
|
2001
|
1,200
|
Sq. Ft.
|
808
|
T-12 4/30/2012
|
119,133
|
31,496
|
87,637
|
12/31/2011
|
116,814
|
31,126
|
85,688
|
12/31/2010
|
|||||||||||||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
2009
|
NAP
|
1,800
|
Sq. Ft.
|
296
|
T-12 4/30/2012
|
72,706
|
12,665
|
60,041
|
12/31/2011
|
72,400
|
11,273
|
61,127
|
12/31/2010
|
|||||||||||||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
1961
|
2006-2008
|
340,926
|
Sq. Ft.
|
42
|
L(35), D(80), O(5)
|
T-12 2/29/2012
|
2,579,595
|
699,320
|
1,880,275
|
12/31/2011
|
2,541,282
|
683,099
|
1,858,183
|
12/31/2010
|
||||||||||||||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
Various
|
Various
|
161
|
Units
|
83,758
|
L(24), D(93), O(3)
|
T-12 5/31/2012
|
2,090,392
|
809,551
|
1,280,841
|
12/31/2011
|
2,077,081
|
842,287
|
1,234,794
|
12/31/2010
|
||||||||||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
1900
|
2002
|
62
|
Units
|
83,468
|
T-12 5/31/2012
|
833,360
|
317,296
|
516,064
|
12/31/2011
|
830,535
|
353,516
|
477,019
|
12/31/2010
|
|||||||||||||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
1960
|
1980
|
32
|
Units
|
96,875
|
T-12 5/31/2012
|
426,501
|
147,726
|
278,775
|
12/31/2011
|
413,407
|
150,407
|
263,000
|
12/31/2010
|
|||||||||||||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
1940
|
1975
|
32
|
Units
|
81,250
|
T-12 5/31/2012
|
401,920
|
160,579
|
241,341
|
12/31/2011
|
393,946
|
161,538
|
232,408
|
12/31/2010
|
|||||||||||||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
1965
|
1980
|
20
|
Units
|
67,500
|
T-12 5/31/2012
|
216,428
|
98,990
|
117,438
|
12/31/2011
|
226,135
|
97,073
|
129,062
|
12/31/2010
|
|||||||||||||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
1965
|
1980
|
15
|
Units
|
84,000
|
T-12 5/31/2012
|
212,183
|
84,960
|
127,223
|
12/31/2011
|
213,058
|
79,753
|
133,305
|
12/31/2010
|
|||||||||||||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
2007
|
NAP
|
156
|
Rooms
|
86,271
|
L(26), D(9), O(25)
|
T-12 3/31/2012
|
5,957,835
|
4,293,487
|
1,664,348
|
12/31/2011
|
5,995,647
|
4,412,523
|
1,583,124
|
12/31/2010
|
||||||||||||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
2008
|
NAP
|
114
|
Rooms
|
115,789
|
L(35), D(81), O(4)
|
T-12 5/31/2012
|
4,800,109
|
3,247,946
|
1,552,163
|
12/31/2011
|
4,815,627
|
3,140,833
|
1,674,794
|
12/31/2010
|
||||||||||||||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
2002
|
NAP
|
6
|
Units
|
1,166,667
|
L(26), YM1(90), O(4)
|
12/31/2011
|
625,834
|
190,430
|
435,404
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
2006
|
NAP
|
6
|
Units
|
1,000,000
|
L(26), YM1(90), O(4)
|
12/31/2011
|
579,663
|
98,978
|
480,685
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
1982
|
2005
|
148,387
|
Sq. Ft.
|
86
|
L(49), D(68), O(3)
|
T-12 4/30/2012
|
1,612,602
|
380,131
|
1,232,471
|
12/31/2011
|
1,610,280
|
379,404
|
1,230,876
|
12/31/2010
|
||||||||||||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
1994, 2005
|
2005
|
119
|
Units
|
97,199
|
L(27), D(89), O(4)
|
T-12 2/29/2012
|
4,068,389
|
2,504,123
|
1,564,267
|
12/31/2011
|
3,955,323
|
2,464,272
|
1,491,051
|
12/31/2010
|
||||||||||||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
2000
|
2006
|
131
|
Rooms
|
81,423
|
L(49), D(68), O(3)
|
T-12 6/30/2012
|
4,403,383
|
2,849,473
|
1,553,910
|
12/31/2011
|
4,195,245
|
2,853,899
|
1,341,346
|
12/31/2010
|
||||||||||||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
Various
|
Various
|
110
|
Units
|
89,636
|
L(24), D(93), O(3)
|
T-12 5/31/2012
|
1,564,360
|
577,302
|
987,058
|
12/31/2011
|
1,518,688
|
614,061
|
904,627
|
12/31/2010
|
||||||||||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
1932
|
2007
|
48
|
Units
|
66,667
|
T-12 5/31/2012
|
483,272
|
221,813
|
261,459
|
12/31/2011
|
492,598
|
232,394
|
260,204
|
12/31/2010
|
|||||||||||||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
1920
|
1972
|
28
|
Units
|
114,286
|
T-12 5/31/2012
|
536,062
|
171,300
|
364,762
|
12/31/2011
|
508,737
|
192,697
|
316,040
|
12/31/2010
|
|||||||||||||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
1965
|
2003
|
21
|
Units
|
110,000
|
T-12 5/31/2012
|
298,323
|
101,626
|
196,697
|
12/31/2011
|
282,986
|
108,331
|
174,655
|
12/31/2010
|
|||||||||||||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
1920
|
1972
|
13
|
Units
|
88,462
|
T-12 5/31/2012
|
246,703
|
82,563
|
164,140
|
12/31/2011
|
234,367
|
80,639
|
153,728
|
12/31/2010
|
|||||||||||||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
0.7%
|
1985
|
NAP
|
384
|
Units
|
25,462
|
L(49), D(68), O(3)
|
T-12 3/31/2012
|
2,756,773
|
1,787,191
|
969,582
|
12/31/2011
|
2,711,385
|
1,779,449
|
931,936
|
12/31/2010
|
||||||||||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
1985
|
NAP
|
200
|
Units
|
26,439
|
T-12 3/31/2012
|
1,394,737
|
848,477
|
546,260
|
12/31/2011
|
1,371,878
|
842,507
|
529,371
|
12/31/2010
|
|||||||||||||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
1985
|
NAP
|
184
|
Units
|
24,400
|
T-12 3/31/2012
|
1,362,036
|
938,714
|
423,322
|
12/31/2011
|
1,339,507
|
936,942
|
402,565
|
12/31/2010
|
|||||||||||||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
Various
|
Various
|
94,664
|
Sq. Ft.
|
100
|
L(25), D(91), O(4)
|
T-12 4/30/2012
|
1,467,515
|
404,086
|
1,063,429
|
12/31/2011
|
1,444,966
|
421,227
|
1,023,739
|
12/31/2010
|
||||||||||||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
1905
|
Various
|
17,632
|
Sq. Ft.
|
152
|
T-12 4/30/2012
|
445,685
|
115,643
|
330,042
|
12/31/2011
|
412,915
|
119,725
|
293,190
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
1927
|
Various
|
13,619
|
Sq. Ft.
|
140
|
T-12 4/30/2012
|
242,561
|
64,098
|
178,464
|
12/31/2011
|
244,171
|
63,717
|
180,454
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
1920
|
Various
|
9,217
|
Sq. Ft.
|
129
|
T-12 4/30/2012
|
146,962
|
34,007
|
112,955
|
12/31/2011
|
144,740
|
42,343
|
102,397
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
1903
|
Various
|
15,342
|
Sq. Ft.
|
65
|
T-12 4/30/2012
|
195,312
|
86,519
|
108,793
|
12/31/2011
|
192,972
|
81,650
|
111,322
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
1897
|
Various
|
9,441
|
Sq. Ft.
|
78
|
T-12 4/30/2012
|
101,953
|
22,278
|
79,675
|
12/31/2011
|
102,537
|
23,404
|
79,133
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
1897
|
Various
|
4,150
|
Sq. Ft.
|
108
|
T-12 4/30/2012
|
70,370
|
8,915
|
61,455
|
12/31/2011
|
68,621
|
10,453
|
58,168
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
1918
|
2008
|
3,500
|
Sq. Ft.
|
106
|
T-12 4/30/2012
|
63,355
|
7,619
|
55,737
|
12/31/2011
|
66,287
|
8,663
|
57,624
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
1910
|
Various
|
2,800
|
Sq. Ft.
|
120
|
T-12 4/30/2012
|
59,001
|
5,343
|
53,658
|
12/31/2011
|
57,797
|
6,120
|
51,677
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
1912
|
2003
|
2,730
|
Sq. Ft.
|
110
|
T-12 4/30/2012
|
46,640
|
9,370
|
37,270
|
12/31/2011
|
45,399
|
10,232
|
35,167
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
1927
|
Various
|
3,220
|
Sq. Ft.
|
65
|
T-12 4/30/2012
|
34,770
|
7,037
|
27,733
|
12/31/2011
|
34,538
|
7,593
|
26,945
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
1885
|
Various
|
2,938
|
Sq. Ft.
|
66
|
T-12 4/30/2012
|
5,825
|
7,129
|
-1,304
|
12/31/2011
|
18,349
|
10,126
|
8,223
|
12/31/2010
|
|||||||||||||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
1905
|
Various
|
10,075
|
Sq. Ft.
|
12
|
T-12 4/30/2012
|
55,080
|
36,129
|
18,951
|
12/31/2011
|
56,640
|
37,201
|
19,439
|
12/31/2010
|
|||||||||||||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
1965
|
2012
|
296
|
Pads
|
30,784
|
L(28), D(88), O(4)
|
T-12 2/29/2012
|
2,096,315
|
898,761
|
1,197,554
|
12/31/2011
|
2,046,981
|
900,899
|
1,146,082
|
12/31/2010
|
||||||||||||||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
1974
|
2012
|
143
|
Rooms
|
62,688
|
L(27), YM1(32), O(1)
|
T-12 2/29/2012
|
3,619,643
|
2,142,469
|
1,477,174
|
12/31/2011
|
3,409,182
|
2,087,321
|
1,321,861
|
12/31/2010
|
||||||||||||||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
2009
|
NAP
|
105
|
Rooms
|
83,333
|
L(49), D(68), O(3)
|
T-12 3/31/2012
|
3,590,453
|
1,986,862
|
1,603,591
|
12/31/2011
|
3,489,633
|
1,886,506
|
1,603,127
|
12/31/2010
|
||||||||||||||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
Various
|
Various
|
95
|
Units
|
91,105
|
L(24), D(93), O(3)
|
T-12 5/31/2012
|
1,331,143
|
462,356
|
868,787
|
12/31/2011
|
1,333,694
|
468,593
|
865,101
|
12/31/2010
|
||||||||||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
1970
|
1980
|
32
|
Units
|
90,625
|
T-12 5/31/2012
|
436,502
|
149,720
|
286,782
|
12/31/2011
|
442,002
|
171,421
|
270,581
|
12/31/2010
|
|||||||||||||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
1970
|
1980
|
32
|
Units
|
90,625
|
T-12 5/31/2012
|
448,897
|
149,868
|
299,029
|
12/31/2011
|
446,318
|
130,579
|
315,739
|
12/31/2010
|
|||||||||||||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
1889
|
1990
|
15
|
Units
|
100,000
|
T-12 5/31/2012
|
219,879
|
86,693
|
133,186
|
12/31/2011
|
223,378
|
86,351
|
137,027
|
12/31/2010
|
|||||||||||||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
1965
|
1980
|
16
|
Units
|
84,688
|
T-12 5/31/2012
|
225,865
|
76,075
|
149,790
|
12/31/2011
|
221,996
|
80,242
|
141,754
|
12/31/2010
|
|||||||||||||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
1980, 1988
|
2002-2004
|
216
|
Units
|
39,352
|
L(49), D(67), O(4)
|
T-12 6/30/2012
|
1,435,266
|
615,968
|
819,298
|
12/31/2011
|
1,463,174
|
617,673
|
845,501
|
12/31/2010
|
||||||||||||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
2007
|
NAP
|
164,645
|
Sq. Ft.
|
51
|
L(27), D(89), O(4)
|
T-12 2/29/2012
|
1,851,070
|
1,079,083
|
771,987
|
12/31/2011
|
1,721,546
|
1,095,972
|
625,574
|
12/31/2010
|
||||||||||||||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
1990, 1992-1993
|
NAP
|
63,508
|
Sq. Ft.
|
129
|
L(28), D(88), O(4)
|
T-12 1/31/2012
|
1,487,675
|
788,027
|
699,648
|
12/31/2011
|
1,495,397
|
791,151
|
704,246
|
12/31/2010
|
||||||||||||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
2002-2005
|
NAP
|
47,343
|
Sq. Ft.
|
157
|
L(27), D(91), O(2)
|
T-12 2/29/2012
|
1,108,452
|
408,327
|
700,125
|
12/31/2011
|
1,079,750
|
406,357
|
673,393
|
12/31/2010
|
||||||||||||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
2008
|
NAP
|
48,163
|
Sq. Ft.
|
148
|
L(25), D(90), O(5)
|
12/31/2011
|
1,167,682
|
391,601
|
776,081
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
1987
|
2005-2006
|
70,314
|
Sq. Ft.
|
101
|
L(26), D(91), O(3)
|
T-12 3/31/2012
|
1,067,424
|
501,855
|
565,569
|
12/31/2011
|
1,138,343
|
492,972
|
645,371
|
12/31/2010
|
||||||||||||||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
1910
|
1998, 2008-2010
|
38,249
|
Sq. Ft.
|
183
|
L(25), YM1(92), O(3)
|
12/31/2011
|
985,995
|
390,784
|
595,211
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
1978
|
2004
|
60,478
|
Sq. Ft.
|
107
|
L(24), D(93), O(3)
|
T-12 5/31/2012
|
1,053,247
|
264,813
|
788,435
|
12/31/2011
|
975,609
|
261,429
|
714,180
|
12/31/2010
|
||||||||||||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
2009
|
NAP
|
29,881
|
Sq. Ft.
|
198
|
L(49), D(67), O(4)
|
12/31/2011
|
932,753
|
253,123
|
679,630
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
1970
|
2011-2012
|
283
|
Units
|
20,660
|
L(28), D(88), O(4)
|
|||||||||||||||||||||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
1918
|
2011-2012
|
54
|
Units
|
101,852
|
L(25), YM1(31), O(4)
|
T-12 5/31/2012
|
749,072
|
284,901
|
464,171
|
12/31/2011
|
685,847
|
281,972
|
403,875
|
|||||||||||||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
Various
|
2011
|
31,027
|
Sq. Ft.
|
164
|
L(25), D(91), O(4)
|
T-12 4/30/2012
|
560,922
|
107,211
|
453,711
|
12/31/2011
|
466,611
|
105,339
|
361,272
|
12/31/2010
|
||||||||||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
1916
|
2011
|
18,745
|
Sq. Ft.
|
181
|
T-12 4/30/2012
|
317,140
|
60,793
|
256,347
|
12/31/2011
|
241,897
|
55,291
|
186,606
|
12/31/2010
|
|||||||||||||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
1901
|
2011
|
12,282
|
Sq. Ft.
|
138
|
T-12 4/30/2012
|
243,782
|
46,418
|
197,364
|
12/31/2011
|
224,714
|
50,048
|
174,666
|
12/31/2010
|
|||||||||||||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
1999
|
2012
|
27,708
|
Sq. Ft.
|
155
|
L(49), D(68), O(3)
|
|||||||||||||||||||||||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
1965
|
NAP
|
110
|
Pads
|
38,904
|
L(29), D(87), O(4)
|
12/31/2011
|
749,822
|
343,075
|
406,748
|
12/31/2010
|
||||||||||||||||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
2000
|
NAP
|
14,112
|
Sq. Ft.
|
295
|
L(27), D(91), O(2)
|
|||||||||||||||||||||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
1911
|
2010
|
32
|
Units
|
96,875
|
L(25), YM1(31), O(4)
|
T-12 5/31/2012
|
473,680
|
189,065
|
284,615
|
12/31/2011
|
416,240
|
190,593
|
225,647
|
|||||||||||||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
2009
|
NAP
|
70
|
Units
|
42,787
|
L(26), D(92), O(2)
|
T-12 3/31/2012
|
550,333
|
148,202
|
402,131
|
12/31/2011
|
504,270
|
137,555
|
366,715
|
12/31/2010
|
||||||||||||||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
2012
|
NAP
|
9,026
|
Sq. Ft.
|
88
|
YM(26), DorYM(90), O(4)
|
A-1-4 |
COMM 2012-CCRE2
|
||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||||||||||||
% of
|
||||||||||||||||||||||||||||||||||||
Initial Pool
|
2010
|
2010
|
2010
|
Underwritten NOI
|
Underwritten NCF
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Underwritten
|
Ownership
|
Ground Lease
|
Ground Lease
|
|||||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
EGI($)
|
Expenses($)
|
NOI($)
|
Debt Yield (10)
|
Debt Yield (10)
|
Revenue($)
|
EGI($)
|
Expenses($)
|
NOI ($)
|
Reserves($)
|
TI/LC($)
|
NCF ($)
|
Interest
|
Expiration (14)
|
Extension Terms (14)
|
||||||||||||||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
14,110,077
|
5,379,166
|
8,730,912
|
9.7%
|
8.9%
|
16,006,895
|
16,967,306
|
5,579,982
|
11,387,323
|
150,001
|
738,442
|
10,498,880
|
Fee Simple
|
||||||||||||||||||||
Loan
|
2
|
77 K Street
|
8.3%
|
10.0%
|
9.5%
|
15,032,882
|
16,843,537
|
5,851,995
|
10,991,542
|
98,054
|
403,204
|
10,490,283
|
Fee Simple
|
|||||||||||||||||||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
41,710,160
|
19,066,485
|
22,643,675
|
10.2%
|
9.5%
|
43,351,805
|
44,529,796
|
20,871,984
|
23,657,812
|
269,948
|
1,384,916
|
22,002,948
|
Fee Simple
|
||||||||||||||||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
23,182,138
|
10,839,780
|
12,342,358
|
13.5%
|
12.6%
|
22,308,043
|
25,280,213
|
11,162,968
|
14,117,245
|
128,943
|
761,079
|
13,227,222
|
Fee Simple
|
||||||||||||||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
19,284,109
|
9,138,601
|
10,145,508
|
13.5%
|
12.8%
|
11,033,181
|
21,193,408
|
10,404,407
|
10,789,002
|
136,540
|
445,355
|
10,207,107
|
Fee Simple
|
||||||||||||||||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
42,744,482
|
14,358,849
|
28,385,633
|
9.5%
|
9.1%
|
30,721,177
|
43,393,603
|
14,839,965
|
28,553,638
|
283,995
|
1,042,447
|
27,227,197
|
Fee Simple
|
||||||||||||||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
9,302,795
|
2,824,212
|
6,478,582
|
10.4%
|
9.7%
|
11,390,599
|
10,722,728
|
3,487,616
|
7,235,112
|
74,244
|
375,687
|
6,785,181
|
Fee Simple
|
||||||||||||||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
4,471,870
|
1,050,043
|
3,421,827
|
10.5%
|
10.4%
|
4,879,420
|
4,887,954
|
1,099,301
|
3,788,652
|
39,417
|
3,749,236
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
7,462,279
|
2,929,912
|
4,532,367
|
13.7%
|
12.2%
|
7,643,696
|
7,969,933
|
3,174,769
|
4,795,164
|
80,624
|
443,807
|
4,270,733
|
Fee Simple
|
||||||||||||||||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
5,381,339
|
2,100,582
|
3,280,758
|
10.5%
|
9.7%
|
5,510,394
|
5,463,102
|
2,166,023
|
3,297,079
|
68,447
|
169,789
|
3,058,843
|
Fee Simple
|
||||||||||||||||||||
Loan
|
11
|
Canyon West
|
2.4%
|
4,103,409
|
1,213,829
|
2,889,580
|
10.4%
|
9.8%
|
3,830,497
|
4,516,391
|
1,254,418
|
3,261,973
|
40,214
|
148,534
|
3,073,226
|
Fee Simple
|
||||||||||||||||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
5,139,731
|
2,351,775
|
2,787,956
|
12.4%
|
11.7%
|
5,018,409
|
6,191,161
|
2,360,724
|
3,830,436
|
43,675
|
158,071
|
3,628,691
|
Fee Simple
|
||||||||||||||||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
3,025,424
|
891,523
|
2,133,901
|
10.3%
|
9.7%
|
4,328,369
|
4,056,774
|
1,168,909
|
2,887,865
|
31,026
|
124,433
|
2,732,406
|
Fee Simple
|
||||||||||||||||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
8.8%
|
8.5%
|
865,499
|
864,044
|
377,697
|
486,347
|
18,000
|
468,347
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
8.8%
|
8.5%
|
700,404
|
680,592
|
237,886
|
442,707
|
12,000
|
430,707
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
8.8%
|
8.5%
|
709,365
|
688,084
|
253,363
|
434,721
|
14,250
|
420,471
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
8.8%
|
8.5%
|
619,123
|
600,550
|
217,999
|
382,550
|
12,750
|
369,800
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
8.8%
|
8.5%
|
353,678
|
434,867
|
166,403
|
268,465
|
8,500
|
259,965
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
8.8%
|
8.5%
|
991,847
|
962,092
|
368,802
|
593,290
|
21,750
|
571,540
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
8.8%
|
8.5%
|
874,008
|
847,788
|
310,427
|
537,361
|
17,750
|
519,611
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
8.8%
|
8.5%
|
706,015
|
740,066
|
260,637
|
479,429
|
12,750
|
466,679
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
8.8%
|
8.5%
|
591,151
|
573,416
|
213,661
|
359,755
|
12,000
|
347,755
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
3,613,795
|
963,769
|
2,650,026
|
12.1%
|
11.3%
|
3,792,947
|
3,616,331
|
1,073,986
|
2,542,346
|
176,828
|
2,365,518
|
Fee Simple
|
|||||||||||||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
2,526,907
|
553,300
|
1,973,606
|
2,676,803
|
2,547,791
|
606,806
|
1,940,985
|
96,831
|
1,844,154
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
359,940
|
135,635
|
224,305
|
362,131
|
379,652
|
146,885
|
232,767
|
31,134
|
201,634
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
357,794
|
137,543
|
220,252
|
348,538
|
329,790
|
157,198
|
172,592
|
39,274
|
133,318
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
369,154
|
137,291
|
231,863
|
405,475
|
359,098
|
163,096
|
196,002
|
9,590
|
186,412
|
Fee Simple
|
|||||||||||||||||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
2,917,208
|
340,599
|
2,576,609
|
14.0%
|
12.4%
|
3,182,810
|
3,395,764
|
487,072
|
2,908,692
|
45,928
|
287,050
|
2,575,714
|
Fee Simple
|
||||||||||||||||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
6,421,209
|
3,372,723
|
3,048,486
|
13.8%
|
12.4%
|
4,855,848
|
6,342,340
|
3,494,766
|
2,847,574
|
63,764
|
223,175
|
2,560,634
|
Fee Simple
|
||||||||||||||||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
2,076,013
|
815,737
|
1,260,276
|
9.3%
|
9.1%
|
2,179,283
|
2,643,456
|
728,395
|
1,915,062
|
22,003
|
29,343
|
1,863,716
|
Fee Simple
|
||||||||||||||||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
5,640,961
|
3,382,266
|
2,258,695
|
11.8%
|
10.6%
|
5,530,892
|
6,007,028
|
3,640,482
|
2,366,545
|
240,281
|
2,126,264
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
10.4%
|
9.0%
|
2,306,509
|
2,594,718
|
654,468
|
1,940,250
|
92,270
|
160,109
|
1,687,872
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
Fee Simple
|
||||||||||||||||||||||||||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
Fee Simple
|
||||||||||||||||||||||||||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
1,881,698
|
227,887
|
1,653,811
|
10.9%
|
10.3%
|
1,993,680
|
2,161,841
|
307,575
|
1,854,265
|
21,292
|
79,845
|
1,753,128
|
Fee Simple
|
||||||||||||||||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
1,581,710
|
323,574
|
1,258,134
|
9.0%
|
8.6%
|
1,869,501
|
1,931,091
|
504,975
|
1,426,116
|
33,945
|
22,153
|
1,370,018
|
Fee Simple
|
||||||||||||||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
255,497
|
55,129
|
200,368
|
450,900
|
474,093
|
138,294
|
335,799
|
17,520
|
318,279
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
285,870
|
60,146
|
225,724
|
308,124
|
299,836
|
81,583
|
218,253
|
4,380
|
7,357
|
206,516
|
Fee Simple
|
||||||||||||||||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
275,890
|
43,772
|
232,117
|
267,439
|
300,044
|
57,005
|
243,039
|
730
|
6,948
|
235,361
|
Fee Simple
|
||||||||||||||||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
197,383
|
29,788
|
167,595
|
249,960
|
218,577
|
63,367
|
155,210
|
4,745
|
2,779
|
147,685
|
Fee Simple
|
||||||||||||||||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
220,692
|
48,760
|
171,933
|
225,248
|
235,052
|
61,888
|
173,164
|
2,920
|
981
|
169,263
|
Fee Simple
|
||||||||||||||||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
171,817
|
51,733
|
120,083
|
183,000
|
195,421
|
56,281
|
139,140
|
2,190
|
1,635
|
135,315
|
Fee Simple
|
||||||||||||||||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
111,728
|
25,963
|
85,765
|
112,566
|
127,589
|
31,109
|
96,480
|
1,095
|
981
|
94,404
|
Fee Simple
|
||||||||||||||||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
62,833
|
8,284
|
54,549
|
72,264
|
80,479
|
15,448
|
65,031
|
365
|
1,471
|
63,195
|
Fee Simple
|
||||||||||||||||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
2,410,266
|
686,108
|
1,724,158
|
13.6%
|
11.5%
|
2,411,767
|
2,679,108
|
735,539
|
1,943,569
|
81,822
|
221,351
|
1,640,396
|
Fee Simple
|
||||||||||||||||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
2,077,943
|
903,940
|
1,174,003
|
9.4%
|
9.0%
|
2,466,360
|
2,071,926
|
808,995
|
1,262,931
|
48,300
|
1,214,631
|
Fee Simple
|
|||||||||||||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
796,906
|
390,050
|
406,856
|
845,760
|
821,054
|
316,927
|
504,127
|
18,600
|
485,527
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
409,864
|
166,621
|
243,243
|
552,600
|
426,501
|
147,725
|
278,776
|
9,600
|
269,176
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
403,451
|
166,721
|
236,730
|
460,800
|
395,760
|
160,394
|
235,366
|
9,600
|
225,766
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
251,005
|
90,637
|
160,368
|
346,200
|
216,428
|
98,989
|
117,439
|
6,000
|
111,439
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
216,717
|
89,911
|
126,806
|
261,000
|
212,183
|
84,960
|
127,223
|
4,500
|
122,723
|
Fee Simple
|
|||||||||||||||||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
5,413,413
|
3,996,412
|
1,417,001
|
12.7%
|
10.9%
|
5,055,757
|
5,963,793
|
4,254,150
|
1,709,643
|
238,552
|
1,471,091
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
4,757,079
|
3,014,800
|
1,742,279
|
11.7%
|
10.2%
|
4,073,233
|
4,800,109
|
3,261,131
|
1,538,978
|
192,004
|
1,346,973
|
Leasehold
|
7/20/2111
|
None
|
|||||||||||||||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
590,849
|
181,949
|
408,900
|
7.5%
|
7.4%
|
499,444
|
840,950
|
271,915
|
569,036
|
1,676
|
1,582
|
565,777
|
Fee Simple
|
||||||||||||||||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
597,030
|
97,519
|
499,510
|
7.5%
|
7.4%
|
393,927
|
590,221
|
186,809
|
403,412
|
1,490
|
1,200
|
400,722
|
Fee Simple
|
||||||||||||||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
1,575,300
|
357,545
|
1,217,755
|
9.9%
|
9.1%
|
1,393,979
|
1,628,909
|
374,006
|
1,254,903
|
22,258
|
74,194
|
1,158,451
|
Fee Simple
|
||||||||||||||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
3,535,626
|
2,415,026
|
1,120,600
|
13.4%
|
13.1%
|
4,347,216
|
4,068,389
|
2,519,311
|
1,549,078
|
35,700
|
1,513,378
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
3,860,326
|
2,811,876
|
1,048,450
|
14.0%
|
12.3%
|
3,686,721
|
4,391,353
|
2,899,046
|
1,492,307
|
175,654
|
1,316,653
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
1,405,068
|
637,740
|
767,328
|
9.7%
|
9.4%
|
1,675,300
|
1,534,605
|
576,411
|
958,194
|
33,000
|
925,194
|
Fee Simple
|
|||||||||||||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
450,029
|
255,806
|
194,223
|
649,900
|
483,272
|
221,814
|
261,458
|
14,400
|
247,058
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
485,979
|
165,113
|
320,866
|
454,080
|
513,358
|
170,618
|
342,740
|
8,400
|
334,340
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
270,493
|
118,088
|
152,405
|
365,400
|
298,323
|
101,627
|
196,696
|
6,300
|
190,396
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
198,567
|
98,733
|
99,834
|
205,920
|
239,652
|
82,353
|
157,299
|
3,900
|
153,399
|
Fee Simple
|
|||||||||||||||||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
|
0.7%
|
2,602,813
|
1,587,548
|
1,015,265
|
10.4%
|
9.1%
|
2,935,594
|
2,756,773
|
1,738,336
|
1,018,437
|
124,568
|
893,869
|
Fee Simple
|
||||||||||||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
1,342,497
|
746,872
|
595,625
|
1,507,690
|
1,394,737
|
830,755
|
563,982
|
69,000
|
494,982
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
1,260,316
|
840,676
|
419,640
|
1,427,904
|
1,362,036
|
907,580
|
454,456
|
55,568
|
398,888
|
Fee Simple
|
|||||||||||||||||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
1,335,175
|
389,417
|
945,758
|
11.7%
|
10.4%
|
1,516,232
|
1,522,299
|
416,119
|
1,106,180
|
22,925
|
94,664
|
988,591
|
Fee Simple
|
||||||||||||||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
382,950
|
108,815
|
274,135
|
415,247
|
438,307
|
113,215
|
325,092
|
3,526
|
17,632
|
303,933
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
213,834
|
57,686
|
156,148
|
230,195
|
269,577
|
63,605
|
205,972
|
2,724
|
13,617
|
189,631
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
131,530
|
43,163
|
88,367
|
171,699
|
162,224
|
41,111
|
121,113
|
2,941
|
9,217
|
108,954
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
196,676
|
79,074
|
117,602
|
211,563
|
199,653
|
85,575
|
114,078
|
3,068
|
15,343
|
95,667
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
108,010
|
22,947
|
85,063
|
100,352
|
111,979
|
24,551
|
87,428
|
3,493
|
9,441
|
74,494
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
67,703
|
9,398
|
58,305
|
62,988
|
68,154
|
9,214
|
58,940
|
1,328
|
4,150
|
53,462
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
17,300
|
4,883
|
12,417
|
48,000
|
51,984
|
7,502
|
44,482
|
700
|
3,500
|
40,282
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
41,050
|
5,056
|
35,994
|
43,752
|
46,600
|
5,579
|
41,020
|
560
|
2,800
|
37,660
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
47,667
|
9,571
|
38,096
|
39,044
|
44,421
|
12,153
|
32,268
|
1,338
|
2,731
|
28,199
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
34,079
|
6,757
|
27,322
|
31,110
|
32,430
|
9,786
|
22,644
|
644
|
3,220
|
18,780
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
25,901
|
6,554
|
19,347
|
30,282
|
35,170
|
7,094
|
28,076
|
588
|
2,938
|
24,551
|
Fee Simple
|
||||||||||||||||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
68,475
|
35,513
|
32,962
|
132,000
|
61,800
|
36,734
|
25,066
|
2,015
|
10,075
|
12,977
|
Fee Simple
|
||||||||||||||||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
1,948,770
|
867,500
|
1,081,270
|
12.2%
|
12.0%
|
1,998,380
|
1,996,396
|
889,058
|
1,107,338
|
14,800
|
1,092,538
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
2,906,888
|
2,115,542
|
791,346
|
14.4%
|
12.8%
|
3,165,212
|
3,619,643
|
2,327,645
|
1,291,998
|
144,786
|
1,147,212
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
3,476,480
|
1,874,096
|
1,602,384
|
15.1%
|
13.5%
|
3,036,899
|
3,590,453
|
2,265,437
|
1,325,016
|
143,618
|
1,181,398
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
1,308,721
|
481,068
|
827,653
|
9.8%
|
9.5%
|
1,543,422
|
1,312,854
|
461,804
|
851,050
|
28,500
|
822,550
|
Fee Simple
|
|||||||||||||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
428,242
|
160,417
|
267,825
|
516,000
|
434,918
|
149,673
|
285,245
|
9,600
|
275,645
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
439,543
|
155,059
|
284,484
|
523,560
|
441,062
|
149,632
|
291,430
|
9,600
|
281,830
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
233,138
|
83,967
|
149,171
|
246,461
|
219,879
|
86,691
|
133,188
|
4,500
|
128,688
|
Fee Simple
|
|||||||||||||||||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
207,798
|
81,625
|
126,173
|
257,401
|
216,995
|
75,808
|
141,187
|
4,800
|
136,387
|
Fee Simple
|
|||||||||||||||||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
1,443,215
|
584,342
|
858,873
|
9.9%
|
9.1%
|
1,529,890
|
1,435,267
|
595,709
|
839,558
|
64,800
|
774,758
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
1,610,024
|
1,065,317
|
544,707
|
10.2%
|
9.6%
|
1,444,036
|
1,984,876
|
1,117,663
|
867,214
|
12,389
|
37,559
|
817,265
|
Fee Simple
|
||||||||||||||||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
1,417,316
|
490,680
|
926,636
|
10.6%
|
9.8%
|
1,059,776
|
1,322,069
|
453,305
|
868,764
|
13,789
|
53,428
|
801,547
|
Fee Simple
|
||||||||||||||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
1,071,440
|
450,852
|
620,588
|
9.4%
|
8.7%
|
844,260
|
1,114,266
|
412,845
|
701,421
|
9,469
|
47,067
|
644,885
|
Fee Simple
|
||||||||||||||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
674,106
|
340,337
|
333,769
|
10.7%
|
10.0%
|
984,495
|
1,229,193
|
469,020
|
760,172
|
9,633
|
37,697
|
712,843
|
Fee Simple
|
||||||||||||||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
1,286,124
|
508,621
|
777,503
|
10.6%
|
10.0%
|
1,075,911
|
1,265,047
|
510,874
|
754,173
|
15,315
|
34,059
|
704,799
|
Fee Simple
|
||||||||||||||||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
571,939
|
335,530
|
236,408
|
13.4%
|
12.1%
|
1,040,707
|
1,319,516
|
383,234
|
936,283
|
8,941
|
83,329
|
844,013
|
Fee Simple
|
||||||||||||||||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
909,374
|
251,460
|
657,914
|
12.2%
|
11.7%
|
988,953
|
1,065,891
|
277,059
|
788,833
|
9,072
|
26,055
|
753,706
|
Fee Simple
|
||||||||||||||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
856,815
|
245,427
|
611,388
|
11.3%
|
10.7%
|
738,200
|
930,266
|
265,303
|
664,963
|
4,479
|
28,678
|
631,806
|
Fee Simple
|
||||||||||||||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
12.8%
|
11.6%
|
2,014,080
|
1,821,082
|
1,071,826
|
749,256
|
71,599
|
677,657
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
8.8%
|
8.5%
|
800,026
|
776,025
|
292,355
|
483,670
|
13,500
|
470,170
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
252,505
|
100,850
|
151,655
|
10.1%
|
9.3%
|
603,161
|
617,233
|
104,306
|
512,927
|
7,257
|
31,027
|
474,644
|
Fee Simple
|
||||||||||||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
196,107
|
51,728
|
144,379
|
375,200
|
384,732
|
58,804
|
325,929
|
4,950
|
18,745
|
302,234
|
Fee Simple
|
||||||||||||||||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
56,398
|
49,122
|
7,276
|
227,961
|
232,501
|
45,502
|
186,999
|
2,306
|
12,282
|
172,410
|
Fee Simple
|
||||||||||||||||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
11.8%
|
11.4%
|
548,328
|
724,429
|
218,295
|
506,134
|
7,758
|
7,771
|
490,605
|
Fee Simple
|
|||||||||||||||||||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
724,739
|
330,015
|
394,724
|
9.7%
|
9.6%
|
630,669
|
759,023
|
343,009
|
416,013
|
6,930
|
409,083
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
11.9%
|
11.5%
|
529,000
|
542,525
|
46,580
|
495,945
|
1,411
|
15,708
|
478,826
|
Fee Simple
|
|||||||||||||||||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
9.6%
|
9.3%
|
505,049
|
489,898
|
193,706
|
296,191
|
9,312
|
286,879
|
Fee Simple
|
||||||||||||||||||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
428,585
|
122,027
|
306,558
|
12.1%
|
11.6%
|
574,680
|
546,081
|
182,417
|
363,664
|
17,500
|
346,164
|
Fee Simple
|
|||||||||||||||||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
12.4%
|
11.8%
|
103,364
|
100,263
|
1,003
|
99,260
|
903
|
4,513
|
93,845
|
Fee Simple
|
A-1-5 |
COMM 2012-CCRE2
|
||||||||||||||||||||||||
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 (15)(16)
|
SF
|
Expiration (16)
|
2nd Largest Tenant (15)(16)(17)
|
SF
|
Expiration (16)
|
3rd Largest Tenant (15)(16)
|
SF
|
Expiration (16)
|
||||||||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
L.A. Care
|
156,139
|
11/30/2021
|
Morris Polich & Purdy
|
47,413
|
04/30/2016
|
Los Angeles County Bar Association
|
39,829
|
04/05/2021
|
||||||||||||
Loan
|
2
|
77 K Street
|
8.3%
|
Internal Revenue Service
|
166,770
|
12/31/2020
|
CQ-Roll Call, Inc.
|
71,493
|
03/31/2023
|
Federal Retirement Thrift Investment Board
|
61,102
|
09/30/2026
|
||||||||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
McLaughlin & Stern
|
108,977
|
12/31/2021
|
Primedia, Inc.
|
71,000
|
11/30/2017
|
Hanesbrands, Inc.
|
54,659
|
04/30/2013
|
||||||||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
ASPCA
|
57,000
|
12/31/2026
|
The Mason Tenders District Council Welfare Fund
|
48,395
|
02/28/2018
|
Selfhelp Community Services, Inc.
|
45,000
|
08/31/2025
|
||||||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
Carson Pirie Scott & Co.
|
154,000
|
01/31/2014
|
Bed, Bath & Beyond
|
40,882
|
01/31/2021
|
AMC Theatres
|
32,368
|
01/01/2022
|
||||||||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
JCPenney
|
179,964
|
03/31/2014
|
Regal Crossgates 18
|
100,000
|
07/31/2022
|
Dick’s Sporting Goods
|
80,000
|
01/31/2025
|
||||||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
WSFS
|
78,534
|
12/31/2025
|
Morris James LLP
|
60,872
|
05/31/2021
|
Sargent & Lundy, LLC
|
47,441
|
10/31/2017
|
||||||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
GSA - Bureau of Ocean Energy Management, Regulation and Enforcement (BOEMRE)
|
197,084
|
12/31/2025
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
EXCO Resources, Inc.
|
152,623
|
06/30/2015
|
EXCO Resources, Inc.
|
50,436
|
01/31/2016
|
Companion Data Services, LLC
|
47,436
|
06/30/2019
|
||||||||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
Cigna Companies
|
36,499
|
10/31/2016
|
UniTek, USA
|
19,110
|
11/30/2015
|
Fesnak & Associates, LLP
|
16,924
|
05/31/2021
|
||||||||||||
Loan
|
11
|
Canyon West
|
2.4%
|
Burlington
|
80,009
|
01/31/2018
|
Ross Dress for Less
|
30,187
|
01/31/2019
|
Office Depot
|
21,500
|
11/30/2019
|
||||||||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
Marshalls
|
38,032
|
10/31/2015
|
Ross Dress for Less
|
30,079
|
01/31/2017
|
Office Depot
|
20,000
|
04/30/2021
|
||||||||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
National Railroad Passenger Co
|
23,716
|
04/30/2014
|
McCarter & English, LLP
|
22,135
|
05/10/2022
|
National Railroad Passenger Co
|
15,828
|
12/31/2015
|
||||||||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
Manny Grocery Store
|
1,000
|
05/30/2015
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
|||||||||||||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
Novartis Pharmaceuticals Corporation
|
229,640
|
06/30/2017
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
AT&T Services, Inc.
|
203,239
|
03/31/2020
|
Metro PCS Wireless, Inc.
|
115,583
|
11/30/2018
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
Toys R Us
|
64,028
|
01/31/2024
|
TJ Maxx
|
26,000
|
04/30/2019
|
Binnys Beverage Depot
|
20,000
|
01/31/2030
|
||||||||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
|||||||||||||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
GRM
|
135,000
|
05/31/2027
|
Del Monte Fresh Produce
|
75,000
|
09/30/2020
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
GRM
|
164,216
|
06/30/2027
|
Northern Container Corp
|
100,000
|
12/31/2013
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
Avid Technology, Inc.
|
106,460
|
12/31/2021
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
|||||||||||||||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
Alliance for Local Service Organizations
|
6,000
|
06/30/2013
|
Sugar Fly, Inc.
|
3,000
|
06/30/2014
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
Wicker Park Fitness LLC
|
6,000
|
03/31/2023
|
Mode Amour LLC
|
2,500
|
05/28/2014
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
Jimmy John’s
|
1,200
|
12/31/2036
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
The Apartment Source
|
2,000
|
03/31/2027
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
City Blue Apparel, Inc.
|
1,200
|
05/31/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
Safari Cup Coffee
|
1,800
|
08/12/2014
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
Burlington Coat Factory
|
101,789
|
04/30/2016
|
Career Technical College
|
31,987
|
04/30/2015
|
Big Lots
|
30,000
|
10/31/2015
|
||||||||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
|||||||||||||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
Super Trash
|
1,582
|
05/31/2022
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
Spazio Nail and Spa
|
1,200
|
04/30/2022
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
Burlington Coat Factory
|
79,859
|
04/30/2017
|
It’s Fashion Metro
|
11,760
|
01/31/2014
|
Dollar General
|
8,000
|
04/30/2013
|
||||||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
|||||||||||||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
|
0.7%
|
||||||||||||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
|||||||||||||||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
Red Brick Management
|
6,336
|
06/30/2024
|
Left Bank Books
|
2,649
|
08/31/2014
|
Pelopidas
|
2,511
|
11/30/2012
|
||||||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
Miso on Meramec
|
7,436
|
11/30/2014
|
Café Mira, LLC
|
4,533
|
05/31/2013
|
Kink Hair Salon
|
1,650
|
04/30/2014
|
||||||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
City Sprouts
|
3,021
|
08/31/2016
|
Snarfs
|
1,300
|
06/30/2015
|
Devil City LLC
|
1,221
|
03/31/2014
|
||||||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
Viva Inc. dba Club Viva
|
6,280
|
MTM
|
Terrace Operatives
|
3,500
|
11/30/2015
|
Gorilla 76
|
1,200
|
09/30/2013
|
||||||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
Ritmo Latino/Dantes
|
9,441
|
02/28/2015
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
Big Daddy’s
|
4,150
|
09/30/2013
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
Atomic Cowboy
|
3,500
|
04/30/2019
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
Jim B O’Connell Rehab
|
2,800
|
10/31/2012
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
Felix’s
|
2,430
|
09/30/2014
|
Happy Medium Barber Shop
|
300
|
MTM
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
Friendly Tavern and Restaurant
|
2,220
|
06/30/2013
|
Friendly’s
|
1,000
|
06/30/2013
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
Blackline LLC
|
2,938
|
06/30/2015
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
Team Four Inc
|
4,675
|
08/31/2013
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
|||||||||||||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
JC Penney (Ground Lease)
|
102,699
|
01/31/2033
|
HomeGoods
|
24,000
|
09/30/2018
|
Pier 1 Imports
|
9,862
|
02/28/2022
|
||||||||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
Guitar Center
|
14,000
|
11/30/2015
|
The Sleep Shoppe
|
9,264
|
04/30/2013
|
Howard’s Carpet One
|
9,250
|
02/28/2017
|
||||||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
Firestone
|
8,143
|
09/30/2020
|
Rancheros Mexican Restaurant
|
6,000
|
03/31/2015
|
Tomball Regional Med Ctr (Dr. Rolon)
|
2,834
|
02/28/2016
|
||||||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
Strayer University, Inc.
|
16,782
|
01/01/2017
|
Elliott Company
|
8,991
|
12/31/2015
|
Raymond R Betz Interests, Inc
|
6,734
|
06/30/2024
|
||||||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
Hajoca Corporation
|
10,515
|
08/31/2021
|
Western Fireplace Supply Inc.
|
4,920
|
12/31/2014
|
Capco Tile
|
4,232
|
03/31/2016
|
||||||||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
Public House
|
12,310
|
12/31/2019
|
Walton Isaacson
|
8,260
|
03/31/2015
|
Jayne Agency LLC.
|
4,021
|
06/30/2017
|
||||||||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
Tucci’s Unique Furnishings
|
23,192
|
05/31/2016
|
Leslie’s Pool
|
7,500
|
10/31/2014
|
Bi Tech, dba Performance Bicycle
|
6,500
|
08/31/2014
|
||||||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
Wells Fargo - Ground Lease
|
5,024
|
12/31/2023
|
Il Primo Pizza and Wings
|
3,866
|
09/30/2014
|
Liquors 4 Us
|
3,000
|
12/31/2016
|
||||||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
|||||||||||||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
Coffee Cartel
|
3,073
|
03/31/2016
|
Pulaski Bank
|
1,579
|
04/30/2014
|
The Hill Group LLC
|
1,196
|
03/31/2015
|
||||||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
Health Literacy Missouri
|
3,400
|
08/31/2013
|
Golden Grocers
|
2,782
|
11/30/2015
|
Beirut Bakery LLC
|
1,600
|
11/30/2015
|
||||||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
The Sisters of Mercy Clermont County Surgery Center
|
14,660
|
11/30/2022
|
Eastgate Radiation Oncology
|
4,500
|
06/30/2020
|
Mercy Medical Associates, LLC
|
3,675
|
05/31/2023
|
||||||||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
Walgreens
|
14,112
|
12/31/2020
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
||||||||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
Dollar General
|
9,026
|
03/31/2027
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
A-1-6 |
COMM 2012-CCRE2
|
||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||||||
% of
|
Upfront
|
Monthly
|
||||||||||||||||||||||||
Initial Pool
|
Lease
|
Lease
|
Occupancy
|
Replacement
|
Replacement
|
|||||||||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
4th Largest Tenant (16)
|
SF
|
Expiration (16)
|
5th Largest Tenant (16)
|
SF
|
Expiration (16)
|
Occupancy
|
As-of Date
|
Reserves ($)(18)
|
Reserves ($)(19)(20)
|
|||||||||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
Gilbert, Kelly, Crowley & Jennet
|
31,166
|
04/30/2015
|
Harrington, Foxx, Dubrow & Cantor
|
20,453
|
07/31/2014
|
85.2%
|
06/01/2012
|
12,500
|
||||||||||||||
Loan
|
2
|
77 K Street
|
8.3%
|
Café Phillip
|
3,279
|
12/01/2021
|
NAP
|
NAP
|
NAP
|
92.8%
|
05/14/2012
|
2,424
|
||||||||||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
Coca-Cola Company
|
50,462
|
10/31/2022
|
The Solomon-Page Group
|
50,334
|
10/31/2018
|
89.6%
|
07/01/2012
|
22,491
|
||||||||||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
Log-On Computer & Mailing Services, Inc.
|
35,000
|
01/31/2020
|
Alliance of Resident Theatres/New York
|
32,000
|
11/30/2022
|
99.1%
|
06/15/2012
|
Springing
|
||||||||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
Michaels
|
21,103
|
02/28/2014
|
Aldi, Inc
|
20,042
|
05/02/2026
|
94.7%
|
04/30/2012
|
Springing
|
||||||||||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
Burlington Coat Factory
|
64,582
|
09/30/2014
|
Forever 21
|
62,858
|
01/31/2021
|
90.3%
|
03/26/2012
|
23,666
|
||||||||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
United States Postal Service
|
33,526
|
01/31/2027
|
Ashby & Geddes, P.A.
|
23,273
|
12/31/2016
|
89.7%
|
05/02/2012
|
6,187
|
||||||||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/11/2012
|
3,285
|
||||||||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
TGGT Holdings, LLC
|
24,244
|
06/30/2015
|
Loewinsohn Flegle Deary, L.L.P.
|
19,616
|
01/31/2017
|
83.9%
|
07/24/2012
|
6,719
|
||||||||||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
Evolution
|
14,397
|
07/31/2016
|
Chemlogix, LLC
|
12,932
|
06/30/2016
|
90.6%
|
05/14/2012
|
5,704
|
||||||||||||||
Loan
|
11
|
Canyon West
|
2.4%
|
PetSmart
|
20,091
|
08/31/2018
|
Cost Plus
|
18,300
|
01/31/2019
|
93.8%
|
06/18/2012
|
3,351
|
||||||||||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
PetSmart
|
19,548
|
05/31/2016
|
Michaels
|
16,971
|
02/28/2023
|
90.5%
|
06/12/2012
|
Springing
|
||||||||||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
American General Life Insurance Company
|
11,591
|
04/30/2016
|
Casarino, Christman, Shalk, PA
|
9,256
|
01/31/2019
|
82.7%
|
06/30/2012
|
2,585
|
||||||||||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
95.8%
|
06/01/2012
|
1,500
|
||||||||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/01/2012
|
1,251
|
||||||||||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
98.2%
|
06/01/2012
|
1,188
|
||||||||||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
96.1%
|
06/01/2012
|
1,063
|
||||||||||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
94.1%
|
06/01/2012
|
708
|
||||||||||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/01/2012
|
1,813
|
||||||||||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
97.2%
|
06/01/2012
|
1,479
|
||||||||||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
96.1%
|
06/01/2012
|
1,063
|
||||||||||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
95.8%
|
06/01/2012
|
1,000
|
||||||||||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
77.8%
|
05/02/2012
|
315,214
|
Springing
|
|||||||||||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
75.6%
|
05/02/2012
|
|||||||||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
79.9%
|
05/02/2012
|
|||||||||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
89.5%
|
05/02/2012
|
|||||||||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
77.3%
|
05/02/2012
|
|||||||||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/11/2012
|
3,827
|
||||||||||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
07/06/2012
|
3,335
|
||||||||||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
Dollar Tree Stores, Inc
|
10,500
|
02/28/2019
|
Shoe Carnival
|
10,157
|
02/28/2021
|
98.4%
|
05/15/2012
|
1,834
|
||||||||||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
87.6%
|
02/29/2012
|
1/12 of 4.0% of Gross Revenues based on two months prior
|
||||||||||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
100.0%
|
05/31/2012
|
250,000
|
7,689
|
|||||||||||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/31/2012
|
|||||||||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/31/2012
|
|||||||||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/06/2012
|
1,774
|
||||||||||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
100.0%
|
Various
|
2,829
|
||||||||||||||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
04/01/2012
|
|||||||||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
04/01/2012
|
|||||||||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/07/2012
|
|||||||||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
04/01/2012
|
|||||||||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
04/01/2012
|
|||||||||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
04/01/2012
|
|||||||||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/07/2012
|
|||||||||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/07/2012
|
|||||||||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
Labels
|
18,935
|
08/31/2014
|
Jo-Ann Stores, Inc.
|
16,350
|
01/31/2014
|
93.6%
|
04/20/2012
|
6,819
|
||||||||||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
90.1%
|
06/19/2012
|
4,025
|
||||||||||||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
95.2%
|
06/19/2012
|
|||||||||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
90.6%
|
06/19/2012
|
|||||||||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
90.6%
|
06/19/2012
|
|||||||||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
70.0%
|
06/19/2012
|
|||||||||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
93.3%
|
06/19/2012
|
|||||||||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
79.9%
|
03/31/2012
|
1/12 of 4.0% of Gross Revenues based on current fiscal year projections
|
||||||||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
71.7%
|
05/31/2012
|
4.0% of prior month’s Gross Revenues
|
||||||||||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/23/2012
|
136
|
||||||||||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
05/23/2012
|
125
|
||||||||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
Panda
|
6,000
|
12/31/2017
|
Avenue
|
4,350
|
01/31/2016
|
90.9%
|
08/11/2012
|
1,855
|
||||||||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
95.0%
|
04/12/2012
|
2,975
|
||||||||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
71.8%
|
06/30/2012
|
117,043
|
1/12 of 4.0% of Gross Revenues based on previous calendar year
|
|||||||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
98.2%
|
06/19/2012
|
2,750
|
||||||||||||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
97.9%
|
06/19/2012
|
|||||||||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/19/2012
|
|||||||||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
95.2%
|
06/19/2012
|
|||||||||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/19/2012
|
|||||||||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
|
0.7%
|
93.2%
|
05/29/2012
|
10,521
|
|||||||||||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
92.0%
|
05/29/2012
|
|||||||||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
94.6%
|
05/29/2012
|
|||||||||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
91.3%
|
06/25/2012
|
1,914
|
||||||||||||||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
David Howard et. al.
|
2,194
|
01/31/2013
|
RMR,LLC
|
2,000
|
08/31/2014
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
Gabrielle Alioto
|
925
|
05/31/2013
|
Riley Deel
|
925
|
06/30/2013
|
88.3%
|
06/25/2012
|
|||||||||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
VA Mortgage Center
|
711
|
05/31/2013
|
Growing American Youth
|
460
|
03/31/2013
|
88.5%
|
06/25/2012
|
|||||||||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
46.4%
|
06/25/2012
|
|||||||||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
94.6%
|
03/31/2012
|
993
|
||||||||||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
61.9%
|
02/29/2012
|
1,750,000
|
1/12 of 2.0% of Gross Revenues based on the prior year commencing in Year 2
|
|||||||||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
72.4%
|
03/31/2012
|
1/12 of 4.0% of Gross Revenues based on current fiscal year projections
|
||||||||||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
93.7%
|
06/19/2012
|
2,375
|
||||||||||||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
96.9%
|
06/19/2012
|
|||||||||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
96.9%
|
06/19/2012
|
|||||||||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
73.3%
|
06/19/2012
|
|||||||||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/19/2012
|
|||||||||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
95.8%
|
05/31/2012
|
203,519
|
6,300
|
|||||||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
Five Below
|
7,500
|
07/31/2021
|
Panera Bread
|
4,500
|
12/31/2016
|
92.4%
|
03/01/2012
|
1,032
|
||||||||||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
Performance Bicycle
|
8,559
|
04/30/2020
|
Red Lobster (Ground Lease)
|
8,355
|
11/30/2016
|
100.0%
|
04/01/2012
|
1,325
|
||||||||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
Melissa L. Welty, DDS
|
2,000
|
12/14/2014
|
Studebaker Orthodontists
|
2,000
|
01/31/2017
|
97.5%
|
04/01/2012
|
789
|
||||||||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
Flatrock Compressions
|
6,235
|
01/31/2014
|
Columbia Oilfield Supply, Inc / Reservoir Group
|
5,974
|
03/31/2017
|
100.0%
|
06/26/2012
|
803
|
||||||||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
MTECH Group
|
4,205
|
11/30/2016
|
Otto Bock HealthCare LP
|
3,080
|
05/31/2014
|
82.4%
|
04/13/2012
|
1,276
|
||||||||||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
Nansen Digital
|
2,669
|
03/16/2016
|
Fan Fueled
|
2,150
|
09/30/2015
|
100.0%
|
08/11/2012
|
745
|
||||||||||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
Roswell Beverage
|
6,422
|
12/31/2014
|
Cici’s Pizza
|
4,200
|
08/31/2014
|
100.0%
|
06/19/2012
|
756
|
||||||||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
Uncle Lee’s Chinese Restaurant
|
2,200
|
11/30/2014
|
Fossum Family Dental Care
|
2,100
|
05/31/2014
|
93.8%
|
08/11/2012
|
498
|
||||||||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
88.0%
|
03/12/2012
|
677,209
|
5,967
|
|||||||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
06/01/2012
|
1,125
|
||||||||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
100.0%
|
06/25/2012
|
605
|
||||||||||||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
Scott Rinaberger
|
1,176
|
09/30/2012
|
Kimberly Antonelli
|
915
|
03/31/2013
|
100.0%
|
06/25/2012
|
|||||||||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
Dan Puls
|
1,500
|
05/31/2013
|
Ahmed Hassan
|
1,500
|
06/30/2013
|
100.0%
|
06/25/2012
|
|||||||||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
Dr. Ruth Ann Cooper
|
2,691
|
11/30/2016
|
The Sisters of Mercy Clermont County
|
2,182
|
04/30/2023
|
100.0%
|
05/11/2012
|
647
|
||||||||||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
98.2%
|
01/01/2012
|
578
|
||||||||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/06/2012
|
118
|
||||||||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
96.9%
|
06/01/2012
|
776
|
||||||||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
97.1%
|
03/26/2012
|
1,458
|
||||||||||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
NAP
|
100.0%
|
08/06/2012
|
A-1-7 |
COMM 2012-CCRE2
|
||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||||||||||
% of
|
Upfront
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
Monthly
|
Upfront
|
|||||||||||||||
Initial Pool
|
TI/LC
|
TI/LC
|
Tax
|
Tax
|
Insurance
|
Insurance
|
Engineering
|
Other
|
||||||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Reserves ($)(18)
|
Reserves ($)(19)
|
Reserves ($)(18)
|
Reserves ($)(19)
|
Reserves ($)(18)
|
Reserves ($)(19)
|
Reserves ($)(18)
|
Reserves ($)(18)(19)(20)
|
|||||||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
427,378
|
62,683
|
232,349
|
116,174
|
Springing
|
2,035,542
|
|||||||||||||
Loan
|
2
|
77 K Street
|
8.3%
|
Springing
|
723,960
|
241,320
|
Springing
|
Springing
|
||||||||||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
2,000,000
|
153,880
|
764,725
|
Springing
|
34,100
|
21,144,226
|
|||||||||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
Springing
|
Springing
|
Springing
|
||||||||||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
1,934,217
|
Springing
|
Springing
|
|
Springing
|
379,363
|
|||||||||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
1,863,853
|
86,871
|
3,850,000
|
550,000
|
Springing
|
212,000
|
|||||||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
30,936
|
423,689
|
38,517
|
49,668
|
8,278
|
||||||||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
231,333
|
28,917
|
68,491
|
11,441
|
|||||||||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
15,560
|
41,992
|
547,563
|
68,445
|
47,333
|
4,733
|
21,875
|
3,006,619
|
|||||||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
500,000
|
Springing
|
172,603
|
29,221
|
Springing
|
540,799
|
|||||||||||||
Loan
|
11
|
Canyon West
|
2.4%
|
11,170
|
346,667
|
43,333
|
34,071
|
4,259
|
106,378
|
|||||||||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
Springing
|
Springing
|
Springing
|
Springing
|
|||||||||||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
750,000
|
16,159
|
63,419
|
7,523
|
45,489
|
3,791
|
1,024,880
|
||||||||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
11,167
|
30,304
|
2,552
|
8,750
|
|||||||||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
6,333
|
21,713
|
1,832
|
8,500
|
200,000
|
||||||||||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
6,125
|
22,419
|
1,885
|
9,300
|
125,000
|
||||||||||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
4,417
|
19,343
|
1,629
|
3,750
|
375,000
|
||||||||||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
6,250
|
14,048
|
1,188
|
100,000
|
|||||||||||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
9,000
|
30,473
|
2,556
|
3,125
|
650,000
|
||||||||||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
5,033
|
28,863
|
2,426
|
30,750
|
200,000
|
||||||||||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
6,167
|
22,044
|
1,853
|
10,000
|
200,000
|
||||||||||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
4,750
|
19,374
|
1,632
|
3,125
|
150,000
|
||||||||||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
78,120
|
Springing
|
Springing
|
27,313
|
|||||||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
|||||||||||||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
|||||||||||||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
|||||||||||||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
|||||||||||||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
500,000
|
23,921
|
54,333
|
27,167
|
5,507
|
5,507
|
14,353
|
||||||||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
18,864
|
308,727
|
61,745
|
Springing
|
77,125
|
15,345
|
|||||||||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
2,445
|
125,517
|
31,333
|
41,074
|
3,160
|
200,000
|
|||||||||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
199,478
|
33,246
|
17,776
|
1,778
|
365,000
|
||||||||||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
102,866
|
25,232
|
Springing
|
||||||||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
|||||||||||||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
|||||||||||||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
1,000,000
|
6,654
|
38,260
|
12,753
|
Springing
|
Springing
|
|||||||||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
3,228
|
95,047
|
16,758
|
20,247
|
6,749
|
53,750
|
63,750
|
||||||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
|||||||||||||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
|||||||||||||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
|||||||||||||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
|||||||||||||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
|||||||||||||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
|||||||||||||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
|||||||||||||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
|||||||||||||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
200,000
|
14,205
|
218,322
|
31,189
|
Springing
|
Springing
|
|||||||||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
2,083
|
2,083
|
41,578
|
3,891
|
18,750
|
||||||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
|||||||||||||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
|||||||||||||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
|||||||||||||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
|||||||||||||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
|||||||||||||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
89,000
|
22,250
|
50,738
|
7,248
|
|||||||||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
53,267
|
17,756
|
Springing
|
90,833
|
|||||||||||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
132
|
12,250
|
2,385
|
795
|
90,000
|
||||||||||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
100
|
5,000
|
1,634
|
545
|
|||||||||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
423,810
|
6,183
|
72,917
|
10,417
|
38,747
|
7,749
|
126,190
|
||||||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
15,208
|
15,208
|
61,239
|
5,567
|
|||||||||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
145,000
|
24,167
|
30,000
|
6,667
|
|||||||||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
2,042
|
8,167
|
29,311
|
2,740
|
13,513
|
||||||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
|||||||||||||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
|||||||||||||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
|||||||||||||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
|||||||||||||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
0.7%
|
144,142
|
18,708
|
26,759
|
7,026
|
137,413
|
||||||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
|||||||||||||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
|||||||||||||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
150,000
|
9,861
|
144,000
|
18,000
|
38,721
|
3,227
|
73,750
|
23,806
|
|||||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
|||||||||||||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
|||||||||||||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
|||||||||||||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
|||||||||||||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
|||||||||||||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
|||||||||||||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
|||||||||||||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
|||||||||||||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
|||||||||||||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
|||||||||||||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
|||||||||||||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
|||||||||||||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
75,730
|
10,819
|
9,149
|
3,050
|
500,000
|
18,000
|
|||||||||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
57,708
|
11,542
|
53,518
|
13,380
|
292,002
|
||||||||||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
87,500
|
12,500
|
20,058
|
2,006
|
2,188
|
100,000
|
|||||||||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
1,250
|
5,000
|
24,975
|
2,337
|
3,750
|
||||||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
|||||||||||||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
|||||||||||||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
|||||||||||||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
|||||||||||||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
53,083
|
7,583
|
12,258
|
2,452
|
|||||||||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
3,130
|
77,875
|
12,979
|
11,900
|
1,082
|
150,000
|
|||||||||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
140,000
|
5,700
|
73,673
|
12,279
|
18,461
|
2,051
|
240,433
|
||||||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
3,750
|
78,245
|
15,649
|
1,649
|
1,832
|
||||||||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
3,010
|
106,750
|
15,250
|
11,212
|
1,602
|
||||||||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
40,340
|
3,773
|
12,167
|
12,167
|
2,273
|
1,136
|
440,913
|
||||||||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
5,000
|
86,333
|
12,333
|
4,116
|
823
|
2,563
|
28,500
|
||||||||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
150,000
|
5,000
|
101,500
|
9,500
|
2,050
|
1,025
|
331,800
|
||||||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
2,239
|
67,500
|
11,250
|
307
|
307
|
||||||||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
38,733
|
9,683
|
10,925
|
5,462
|
99,375
|
||||||||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
5,417
|
5,417
|
2,064
|
1,955
|
23,188
|
||||||||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
15,000
|
2,586
|
34,667
|
4,333
|
14,025
|
1,169
|
12,250
|
||||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
|||||||||||||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
|||||||||||||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
1,732
|
36,750
|
12,250
|
784
|
392
|
166,721
|
285,000
|
||||||||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
14,137
|
4,712
|
2,542
|
635
|
74,938
|
||||||||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
1,309
|
Springing
|
Springing
|
||||||||||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
6,003
|
6,003
|
846
|
655
|
19,625
|
||||||||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
20,972
|
2,622
|
10,121
|
1,012
|
1,458
|
56,886
|
|||||||||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
1,289
|
161
|
Springing
|
A-1-8 |
COMM 2012-CCRE2
|
||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||||||
% of
|
Other
|
Environmental
|
||||||||||||
Initial Pool
|
Reserves
|
Report
|
Engineering
|
Loan
|
||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Description
|
Date (21)
|
Report Date
|
Purpose
|
|||||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
L.A. Care Rent Abatement (Upfront: 2,035,542), Major Tenant Sweep (Monthly: Springing), State of California Sweep (Monthly: Springing)
|
04/18/2012
|
04/18/2012
|
Refinance
|
|||||||
Loan
|
2
|
77 K Street
|
8.3%
|
IRS Rollover Reserve (Monthly: Springing)
|
05/04/2012
|
05/04/2012
|
Refinance
|
|||||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
Tenant Free Rent Reserves (Upfront 9,227,229); Tenant TI/LC Reserve (Upfront: 10,758,515); Lobby Renovation Reserve (Upfront: 1,158,482); Major Tenant Sweep Reserve (Monthly: Springing)
|
06/08/2012
|
03/16/2012
|
Refinance
|
|||||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
05/30/2012
|
05/07/2012
|
Refinance
|
||||||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
Rent Reserve
|
04/06/2012
|
04/27/2012
|
Acquisition
|
|||||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
03/14/2012
|
03/13/2012
|
Refinance
|
||||||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
04/20/2012
|
04/20/2012
|
Refinance
|
||||||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
07/23/2012
|
06/18/2012
|
Refinance
|
||||||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
TGGT Reserve (Upfront: 3,000,000); Free Rent Reserve (Upfront: 6,619)
|
05/30/2012
|
05/21/2012
|
Refinance
|
|||||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
Rent Abatement Reserve (Upfront: 111,209); Existing TI/LC Reserve (Upfront: 429,590); Cigna Sweep Reserve (Monthly: Springing)
|
05/25/2012
|
05/23/2012
|
Refinance
|
|||||||
Loan
|
11
|
Canyon West
|
2.4%
|
Firehouse Reserve (Upfront: 50,000), GNC Reserve (Upfront: 56,378)
|
07/09/2012
|
06/11/2012
|
Refinance
|
|||||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
Common Charges Escrow (Monthly: Springing)
|
04/06/2012
|
04/06/2012
|
Acquisition
|
|||||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
Environmental Reserve (Upfront: 16,875), Free Rent Reserve (119,667), New Lease Rollover Reserve (888,338)
|
05/11/2012
|
04/17/2012
|
Refinance
|
|||||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
04/19/2012
|
04/16/2012
|
Refinance
|
||||||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
Performance Holdback
|
04/18/2012
|
04/19/2012
|
Refinance
|
|||||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
Performance Holdback
|
04/18/2012
|
04/19/2012
|
Refinance
|
|||||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
Performance Holdback
|
04/19/2012
|
04/17/2012
|
Refinance
|
|||||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
Performance Holdback
|
04/19/2012
|
04/19/2012
|
Refinance
|
|||||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
Performance Holdback
|
04/19/2012
|
04/13/2012
|
Refinance
|
|||||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
Performance Holdback
|
04/19/2012
|
04/18/2012
|
Refinance
|
|||||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
Performance Holdback
|
04/18/2012
|
04/18/2012
|
Refinance
|
|||||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
Performance Holdback
|
04/19/2012
|
04/18/2012
|
Refinance
|
|||||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
Refinance
|
||||||||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
04/09/2012
|
04/09/2012
|
|||||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
05/15/2012
|
04/09/2012
|
|||||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
03/09/2012
|
04/09/2012
|
|||||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
04/09/2012
|
04/09/2012
|
|||||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
Cash Flow Sweep Reserve (Monthly: 14,353); Novartis Reserve (Springing)
|
05/24/2012
|
04/23/2012
|
Acquisition
|
|||||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
Roof Repair Fund (Monthly through May 2017 payment: 15,345)
|
05/04/2012
|
05/07/2012
|
Acquisition
|
|||||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
Star Vision Salon Reserve
|
06/04/2012
|
04/25/2012
|
Refinance
|
|||||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
PIP Reserve (Upfront: 300,000); Seasonality Reserve (Upfront: 65,000, Monthly: Excess Cash Flow)
|
03/22/2012
|
03/22/2012
|
Refinance
|
|||||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
Acquisition
|
||||||||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
02/01/2012
|
05/30/2012
|
|||||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
02/01/2012
|
05/30/2012
|
|||||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
Major Tenant Sweep Reserve (Monthly: Springing)
|
05/09/2012
|
05/08/2012
|
Refinance
|
|||||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
Irving Park Fitness Reserve
|
Refinance
|
|||||||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
06/07/2012
|
06/12/2012
|
|||||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
06/07/2012
|
06/12/2012
|
|||||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
06/07/2012
|
06/12/2012
|
|||||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
06/11/2012
|
06/12/2012
|
|||||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
06/07/2012
|
06/12/2012
|
|||||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
06/07/2012
|
06/12/2012
|
|||||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
06/07/2012
|
06/12/2012
|
|||||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
06/07/2012
|
06/12/2012
|
|||||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
Big Lots, Burlington Coat Factory and Career Technical College Tenant Sweep Reserve (Monthly: Springing)
|
05/04/2012
|
05/04/2012
|
Refinance
|
|||||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
Refinance
|
||||||||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
07/04/2012
|
06/29/2012
|
|||||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
06/28/2012
|
06/29/2012
|
|||||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
07/03/2012
|
06/29/2012
|
|||||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
07/03/2012
|
06/29/2012
|
|||||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
07/04/2012
|
06/29/2012
|
|||||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
04/24/2012
|
04/23/2012
|
Acquisition
|
||||||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
Seasonality Reserve (Upfront: 88,833, Beginning 9/2012, Monthly: Excess Cash Flow); Ground Rent Reserve (Upfront: 2,000, Monthly: $1,000)
|
07/05/2012
|
07/05/2012
|
Refinance
|
|||||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
Free Rent Reserve
|
11/15/2011
|
11/11/2011
|
Refinance
|
|||||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
11/15/2011
|
11/11/2011
|
Refinance
|
||||||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
07/10/2012
|
04/26/2012
|
Refinance
|
||||||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
04/24/2012
|
03/30/2012
|
Refinance
|
||||||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
04/29/2012
|
04/27/2012
|
Refinance
|
||||||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
Refinance
|
||||||||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
07/06/2012
|
06/29/2012
|
|||||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
07/06/2012
|
06/29/2012
|
|||||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
07/05/2012
|
06/29/2012
|
|||||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
07/06/2012
|
06/29/2012
|
|||||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
0.7%
|
Refinance
|
||||||||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
06/26/2012
|
04/20/2012
|
|||||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
06/26/2012
|
04/20/2012
|
|||||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
Rent Credit Reserve
|
Refinance
|
|||||||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
06/22/2012
|
04/26/2012
|
|||||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
Violations Reserve
|
02/14/2012
|
02/14/2012
|
Refinance
|
|||||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
Renovation Income Loss Reserve (Upfront: 233,602); Seasonality Reserve (Monthly: 58,400)
|
03/20/2012
|
03/20/2012
|
Refinance
|
|||||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
Seasonality Reserve (Upfront: 100,000; Monthly: 10,000)
|
06/04/2012
|
04/23/2012
|
Refinance
|
|||||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
Refinance
|
||||||||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
06/29/2012
|
06/29/2012
|
|||||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
06/29/2012
|
06/29/2012
|
|||||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
07/06/2012
|
06/29/2012
|
|||||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
06/26/2012
|
06/29/2012
|
|||||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
06/27/2012
|
06/25/2012
|
Refinance
|
||||||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
AT&T Extension Reserve
|
03/23/2012
|
03/23/2012
|
Refinance
|
|||||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
03/22/2012
|
03/20/2012
|
Refinance
|
||||||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
05/01/2012
|
05/01/2012
|
Refinance
|
||||||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
06/29/2012
|
06/04/2012
|
Refinance
|
||||||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
Vacant Space Reserve (Upfront: 425,000); Free Rent Reserve (Upfront: 15,913)
|
05/07/2012
|
05/04/2012
|
Acquisition
|
|||||||
Loan
|
53
|
400 North State Street
|
0.5%
|
Environmental Reserve (Upfront: 3,500); Estoppel Reserve (Upfront: 25,000)
|
06/19/2012
|
03/27/2012
|
Refinance
|
|||||||
Loan
|
54
|
Crossville Village
|
0.5%
|
06/13/2012
|
06/10/2012
|
Acquisition
|
||||||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
04/12/2012
|
04/10/2012
|
Acquisition
|
||||||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
03/12/2012
|
03/12/2012
|
Refinance
|
||||||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
04/29/2012
|
04/27/2012
|
Refinance
|
||||||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
Refinance
|
||||||||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
06/22/2012
|
04/26/2012
|
|||||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
06/22/2012
|
04/26/2012
|
|||||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
Mercy Estoppel Reserve
|
05/14/2012
|
04/16/2012
|
Acquisition
|
|||||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
01/19/2012
|
01/19/2012
|
Refinance
|
||||||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
03/12/2012
|
03/09/2012
|
Refinance
|
||||||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
04/28/2012
|
04/27/2012
|
Refinance
|
||||||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
Additional Collateral Reserve
|
04/04/2012
|
04/03/2012
|
Refinance
|
|||||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
04/13/2012
|
04/13/2012
|
Acquisition
|
A-1-9 |
COMM 2012-CCRE2
|
||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
|
||||||||||
% of
|
||||||||||
Initial Pool
|
||||||||||
Property Flag
|
ID
|
Property Name
|
Balance
|
Sponsor
|
Guarantor
|
|||||
Loan
|
1
|
1055 West 7th Street
|
8.9%
|
David Y. Lee
|
David Y. Lee
|
|||||
Loan
|
2
|
77 K Street
|
8.3%
|
Brookfield Properties, Inc.
|
Brookfield Properties, Inc.
|
|||||
Loan
|
3
|
260 and 261 Madison Avenue (22)
|
7.9%
|
Alex Sapir; Rotem Rosen
|
Alex Sapir; Rotem Rosen
|
|||||
Loan
|
4
|
520 Eighth Avenue
|
7.9%
|
Jeffrey Gural
|
Jeffrey Gural
|
|||||
Loan
|
5
|
Chicago Ridge Mall
|
6.1%
|
Star-West JV, LLC
|
Star-West JV, LLC
|
|||||
Loan
|
6
|
Crossgates Mall (22)
|
5.4%
|
Pyramid Crossgates Company
|
Pyramid Crossgates Company
|
|||||
Loan
|
7
|
500 Delaware Avenue (23)
|
5.3%
|
Buccini Pollin Group
|
Robert E. Buccini; Christopher F. Buccini; David B. Pollin
|
|||||
Loan
|
8
|
GSA New Orleans
|
2.7%
|
Peter E. Strauss
|
Peter E. Strauss
|
|||||
Loan
|
9
|
Lakeside Square
|
2.6%
|
Zaya S. Younan
|
Zaya S. Younan
|
|||||
Loan
|
10
|
Sentry Park West
|
2.4%
|
Keystone Property Fund III, L.P.; Keystone Property Fund IIIA, L.P.
|
Keystone Property Fund III, L.P.; Keystone Property Fund IIIA, L.P.
|
|||||
Loan
|
11
|
Canyon West
|
2.4%
|
ADD McKinney Holdings LLC; Texas Red Mud Creek Capital Partners, Ltd.
|
ADD McKinney Holdings LLC; Texas Red Mud Creek Capital Partners, Ltd.
|
|||||
Loan
|
12
|
Montgomery Plaza
|
2.3%
|
RIOKIM Montgomery JV, LP
|
RIOKIM Montgomery JV, LP
|
|||||
Loan
|
13
|
Renaissance Centre
|
2.1%
|
Brock J. Vinton
|
Brock J. Vinton
|
|||||
Loan
|
14
|
2770 Kingsbridge Terrace
|
0.4%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
15
|
2505 Aqueduct Avenue
|
0.4%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
16
|
2500 University Avenue
|
0.4%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
17
|
3215 Holland Avenue
|
0.3%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
18
|
686 Rosewood Street
|
0.2%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
19
|
3018 Heath Avenue
|
0.5%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
20
|
1576 Taylor Avenue
|
0.5%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
21
|
75 West 190th Street
|
0.4%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
22
|
2785 Sedgwick Avenue
|
0.3%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
23
|
U-Haul Portfolio SAC 26
|
1.6%
|
SAC Holding II Corporation; Blackwater Investments, Inc.
|
SAC Holding II Corporation; Blackwater Investments, Inc.
|
|||||
Property
|
23.01
|
U-Haul Candlestick
|
1.2%
|
|||||||
Property
|
23.02
|
U-Haul South Orange
|
0.1%
|
|||||||
Property
|
23.03
|
U-Haul Garey Avenue
|
0.1%
|
|||||||
Property
|
23.04
|
U-Haul Pinellas Center
|
0.1%
|
|||||||
Loan
|
24
|
Novartis Pharmaceuticals Building
|
1.6%
|
Hoang Huy Hoang
|
Hoang Huy Hoang
|
|||||
Loan
|
25
|
Lakeside Centre I & II
|
1.6%
|
CapLease Credit LLC
|
CapLease Credit LLC
|
|||||
Loan
|
26
|
Oakridge Court Shopping Center
|
1.6%
|
E.J. Plesko; David L. Husman
|
E.J. Plesko; David L. Husman
|
|||||
Loan
|
27
|
Residence Inn Milwaukee
|
1.5%
|
Investcorp US Real Estate, LLC
|
Investcorp US Real Estate, LLC
|
|||||
Loan
|
28
|
GRM MA MD Portfolio
|
1.4%
|
Moishe Mana
|
Moishe Mana
|
|||||
Property
|
28.01
|
GRM Tarbay
|
0.7%
|
|||||||
Property
|
28.02
|
GRM Shuman
|
0.7%
|
|||||||
Loan
|
29
|
280 North Bernardo
|
1.3%
|
Donald R. Stephens; D.R. Stephens Separate Property Trust, UAD
|
Donald R. Stephens; D.R. Stephens Separate Property Trust, UAD
|
|||||
Loan
|
30
|
Miller Residential Portfolio
|
1.2%
|
Stuart E. Miller
|
Stuart E. Miller
|
|||||
Property
|
30.01
|
5054 North Winthrop Avenue
|
0.3%
|
|||||||
Property
|
30.02
|
2401-2409 West North Avenue
|
0.2%
|
|||||||
Property
|
30.03
|
1735, 1737 and 1741 West Division Street
|
0.2%
|
|||||||
Property
|
30.04
|
4217 West Irving Park Road
|
0.2%
|
|||||||
Property
|
30.05
|
3328 North Clark Street
|
0.1%
|
|||||||
Property
|
30.06
|
2636-2638 North Halsted Street
|
0.1%
|
|||||||
Property
|
30.07
|
1444 North Wells Street
|
0.1%
|
|||||||
Property
|
30.08
|
3404 North Southport Avenue
|
0.0%
|
|||||||
Loan
|
31
|
Shreve City Shopping Center
|
1.1%
|
Alan C. Fox
|
Alan C. Fox
|
|||||
Loan
|
32
|
River Street Apartment Portfolio (23)
|
1.0%
|
John McGrail
|
John McGrail
|
|||||
Property
|
32.01
|
103-109 Broad Street
|
0.4%
|
|||||||
Property
|
32.02
|
10-20 Thorn Street
|
0.2%
|
|||||||
Property
|
32.03
|
430 River Street
|
0.2%
|
|||||||
Property
|
32.04
|
1-19 River Terrace
|
0.1%
|
|||||||
Property
|
32.05
|
720 River Street
|
0.1%
|
|||||||
Loan
|
33
|
Embassy Suites Valencia
|
1.0%
|
Starr Insurance Holdings, Inc.
|
Starr Insurance Holdings, Inc.
|
|||||
Loan
|
34
|
Hilton Garden Inn Riverhead
|
1.0%
|
Lee Browning, Sr.
|
Lee Browning, Sr.
|
|||||
Loan
|
35
|
29 Prince Street
|
0.5%
|
Edmond Li
|
Edmond Li
|
|||||
Loan
|
36
|
232 Mott Street
|
0.5%
|
Edmond Li
|
Edmond Li
|
|||||
Loan
|
37
|
Greens Crossroads
|
1.0%
|
Judith Carmel; Herbert Seif; Andrew Schreer
|
Judith Carmel; Herbert Seif; Andrew Schreer
|
|||||
Loan
|
38
|
Silvercrest at Deer Creek
|
0.9%
|
Jeannine DeVetter
|
Jeannine DeVetter
|
|||||
Loan
|
39
|
Hotel Indigo Houston
|
0.8%
|
Capri Inc.; Capri Houston, LLC
|
Capri Inc.; Capri Houston, LLC
|
|||||
Loan
|
40
|
Roxbury Multifamily Portfolio (22)
|
0.7%
|
John McGrail
|
John McGrail
|
|||||
Property
|
40.01
|
24 Mount Vernon Street
|
0.2%
|
|||||||
Property
|
40.02
|
1-3 Howland Street
|
0.2%
|
|||||||
Property
|
40.03
|
731-733 River Street
|
0.2%
|
|||||||
Property
|
40.04
|
247 Walnut Street
|
0.1%
|
|||||||
Loan
|
41
|
Hickory Farm & Crossings at Fox Meadows
|
0.7%
|
Northland Fund L.P.
|
Northland Fund L.P.
|
|||||
Property
|
41.01
|
Hickory Farm
|
0.4%
|
|||||||
Property
|
41.02
|
Crossings at Fox Meadows
|
0.3%
|
|||||||
Loan
|
42
|
Rothschild Portfolio A
|
0.7%
|
Milton D. Rothschild, II
|
Milton D. Rothschild, II
|
|||||
Property
|
42.01
|
387-399 North Euclid Avenue
|
0.2%
|
|||||||
Property
|
42.02
|
8-16 North Meramec Avenue
|
0.1%
|
|||||||
Property
|
42.03
|
6301 Delmar
|
0.1%
|
|||||||
Property
|
42.04
|
400-408 North Euclid Avenue
|
0.1%
|
|||||||
Property
|
42.05
|
3217-3225 Olive Street
|
0.1%
|
|||||||
Property
|
42.06
|
1000 Sidney Street
|
0.0%
|
|||||||
Property
|
42.07
|
4144-4146 Manchester Avenue
|
0.0%
|
|||||||
Property
|
42.08
|
4052-4060 Chouteau Avenue
|
0.0%
|
|||||||
Property
|
42.09
|
1140 Tamm Avenue and 6335 Clayton
|
0.0%
|
|||||||
Property
|
42.1
|
4000 Potomac
|
0.0%
|
|||||||
Property
|
42.11
|
1800 South 10th Street
|
0.0%
|
|||||||
Property
|
42.12
|
12-14 North Newstead
|
0.0%
|
|||||||
Loan
|
43
|
Colonial Acres MHP
|
0.7%
|
Liberty Investments, Inc.
|
Janeth R. Brody
|
|||||
Loan
|
44
|
Royal St. Charles
|
0.7%
|
Kline Hotel Holdings, LLC
|
WHI Real Estate Partners I, L.P.; Kline Hotel Holdings, LLC
|
|||||
Loan
|
45
|
HGI Starkville
|
0.7%
|
Dr. Satnam Lal Sethi
|
Dr. Satnam Lal Sethi
|
|||||
Loan
|
46
|
Boston City Multifamily Portfolio (23)
|
0.7%
|
John McGrail
|
John McGrail
|
|||||
Property
|
46.01
|
1037 River Street
|
0.2%
|
|||||||
Property
|
46.02
|
1045 River Street
|
0.2%
|
|||||||
Property
|
46.03
|
9-15 Ruggles Street
|
0.1%
|
|||||||
Property
|
46.04
|
1 Rosa Street
|
0.1%
|
|||||||
Loan
|
47
|
Sterling Hills Apartments
|
0.6%
|
Michael Anderson; Paul Blanke
|
Michael Anderson; Paul Blanke
|
|||||
Loan
|
48
|
Green Oak Village Place II
|
0.6%
|
Redico LLC; Lormax Stern
|
Christopher Brochert; Daniel Stern; Redico LLC
|
|||||
Loan
|
49
|
Market Place at Oxnard
|
0.6%
|
Darrel W. Wright; Bobby Lee Bierig
|
Darrel W. Wright; Bobby Lee Bierig
|
|||||
Loan
|
50
|
Klein Crossing Shopping Center
|
0.6%
|
Jacobo Malca
|
Jacobo Malca
|
|||||
Loan
|
51
|
Legacy Park Office
|
0.5%
|
Wallace M. Dillard; Raymond R. Betz
|
Wallace M. Dillard; Raymond R. Betz
|
|||||
Loan
|
52
|
Mountain Center of Avon
|
0.5%
|
Peter Knobel; Patrice Knobel
|
Peter Knobel; Patrice Knobel
|
|||||
Loan
|
53
|
400 North State Street
|
0.5%
|
Marc A. Bushala
|
Marc A. Bushala
|
|||||
Loan
|
54
|
Crossville Village
|
0.5%
|
William P. Barnes; Kenneth F. Callaham; Loren W. Conrad
|
William P. Barnes; Kenneth F. Callaham; Loren W. Conrad
|
|||||
Loan
|
55
|
Waterside Marketplace
|
0.4%
|
Steven J. Fogel; Howard S. Banchik
|
Steven J. Fogel; Howard S. Banchik
|
|||||
Loan
|
56
|
Nottingham Apartments
|
0.4%
|
Scott Asner; Michael Gortenburg; Amit Raizada
|
Scott Asner; Michael Gortenburg; Amit Raizada
|
|||||
Loan
|
57
|
1055 Grand Concourse
|
0.4%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
58
|
Rothschild Portfolio B
|
0.4%
|
Milton D. Rothschild, II
|
Milton D. Rothschild, II
|
|||||
Property
|
58.01
|
2-10 Maryland Plaza
|
0.3%
|
|||||||
Property
|
58.02
|
325-339 North Euclid Avenue
|
0.1%
|
|||||||
Loan
|
59
|
Eastgate Medical Office
|
0.3%
|
Christopher T. Belletti
|
Christopher T. Belletti
|
|||||
Loan
|
60
|
Avalon MHP
|
0.3%
|
Ronald A. Ubaldi; Esther Ubaldi
|
Ronald A. Ubaldi; Esther Ubaldi
|
|||||
Loan
|
61
|
Walgreens Knoxville
|
0.3%
|
MLMD Realty Limited Partnership
|
Martin Lieberman
|
|||||
Loan
|
62
|
305 Bedford Park Boulevard
|
0.2%
|
Marilyn Finkelstein
|
Marilyn Finkelstein
|
|||||
Loan
|
63
|
Mar-Mel-Go Apartments
|
0.2%
|
Marvin H. Peavy; Melissa M. Peavy
|
Marvin H. Peavy; Melissa M. Peavy
|
|||||
Loan
|
64
|
Dollar General - Orange City
|
0.1%
|
Ladder Capital Finance Holdings LLLP
|
LDGDOCL LLC
|
A-1-10 |
(1)
|
GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; LCF—Ladder Capital Finance LLC or one of its affiliates.
|
(2)
|
GACC—German American Capital Corporation or one of its affiliates; CCRE— Cantor Commercial Real Estate Lending, L.P. or one of its affiliates; LCF—Ladder Capital Finance LLC or one of its affiliates.
|
(3)
|
With respect to any Mortgaged Property securing a multi property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount for such Mortgaged Property.
|
(4)
|
Loan No. 16 – U-Haul Portfolio SAC 26 – has an ARD feature with an anticipated repayment date of 6/6/2022, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of 6/6/2032 of the greater of (i) 5.4500% plus 3.00% and (ii) the then 10-year swap yield plus 6.9000%, but in no event shall the revised interest rate exceed 10.4500%.
|
(5)
|
The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the master servicing fee, sub servicing fee, trustee/certificate administrator fee and operating advisor fee with respect to each Mortgage Loan.
|
(6)
|
Loan No. 7 - 500 Delaware Avenue - The Original Amortization Term of 352 months shown on Annex A-1 reflects the weighted average life of a loan with a 352-month amortization schedule and the same interest rate and original unpaid principal balance. The Remaining Amortization Term is calculated based upon such 352-month Original Amortization Term.
|
(7)
|
Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest-only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date or anticipated repayment date, as applicable, are shown based on the interest only payments during the 12 month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest only payments).
|
A-1-11 |
(8)
|
“Hard” generally means each tenant is required to transfer its rent directly to the lender controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender controlled lockbox.
|
(9)
|
“In Place” means that related property cash flows go through a waterfall before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan Documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan Documents).
|
(10)
|
Loan No. 3 – 260 and 261 Madison Avenue – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield and Underwritten NCF Debt Yield are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate.
|
(11)
|
The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect
|
A-1-12 |
(12)
|
Loan No. 6 – Crossgates Mall – Net Rentable Area excludes 53,735 sq. ft. of third floor theater space which is collateral for the Crossgates Mall Mortgage Loan, but has been held vacant since 2005.
|
(13)
|
Prepayment provisions are shown from the respective Mortgage Loan First Payment Date.
|
A-1-13 |
(14)
|
The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases:
|
(15)
|
The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates:
|
(16)
|
The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if borrower violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non contingent termination options for those tenants listed in Annex A 1:
|
A-1-14 |
A-1-15 |
(17)
|
The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space:
|
(18)
|
All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown.
|
A-1-16 |
(19)
|
Monthly reserves required to be deposited in such account may be capped pursuant to the related Mortgage Loan Documents.
|
(20)
|
Loan No. 44 – Royal St. Charles – The replacement reserve monthly deposit is equal to 1/12 of 2.0% of Gross Revenues based on the prior year commencing in year 2, and increases 1.0% each year until 4.0%, and remaining at 4.0% thereafter.
|
(21)
|
Loan No. 28 – GRM MA MD Portfolio – GRM Tarbay – A Phase II report was completed on March 31, 2012 and recommended no further investigation.
|
(22)
|
Summary of Existing Secured Debt
|
Loan No.
|
Mortgage Loan
Name |
Mortgage
Loan Cut-off Date Balance |
Companion
Loan Cut-off Date Balance |
Loan Combination
Cut-off Date Balance |
Loan Combination
U/W NCR DSCR |
Mortgage
Loan Cut-off Date LTV Ratio |
Loan Combination
Cut-off Date LTV Ratio |
Mortgage
Loan Cut-off Date U/W NOI Debt Yield |
Loan
Combination Cut-off Date U/W NOI Debt Yield |
3
|
260 and 261 Madison Avenue
|
$105,000,000
|
$ 126,000,000
|
$ 231,000,000
|
1.88x
|
1.88x
|
50.2%
|
50.2%
|
10.2%
|
6
|
Crossgates Mall
|
$ 71,779,584
|
$ 227,302,017
|
$ 299,081,601
|
1.35x
|
1.35x
|
63.6%
|
63.6%
|
9.5%
|
(23)
|
Summary of Existing Mezzanine Debt
|
Loan No.
|
Mortgage Loan
|
Mortgage Loan
Cut-off Date Balance |
% of Initial Outstanding
Pool Balance |
Mezzanine
Debt Cut-off Date Balance |
Annual
Interest Rate on Mezzanine Loan |
Mezzanine
Loan Maturity Date |
Intercreditor Agreement
|
Total
Debt Cut-Off Date LTV |
Total
Debt U/W NCF DSCR |
Total
Debt U/W NOI Debt Yield |
||||||||||
7
|
500 Delaware Avenue
|
$ 69,760,663
|
5.3%
|
$10,000,000
|
10.500%
|
5/6/2022
|
Yes
|
81.8%
|
1.21x
|
9.1%
|
||||||||||
32
|
River Street Apartment Portfolio
|
$ 13,485,000
|
1.0%
|
$ 1,650,000
|
12.000%
|
8/11/2022
|
Yes
|
72.0%
|
1.17x
|
8.5%
|
||||||||||
40
|
Roxbury Multifamily Portfolio
|
$ 9,860,000
|
0.7%
|
$ 1,250,000
|
12.000%
|
8/11/2022
|
Yes
|
72.0%
|
1.17x
|
8.5%
|
||||||||||
46
|
Boston City Multifamily Portfolio
|
$ 8,655,000
|
0.7%
|
$ 1,100,000
|
12.000%
|
8/11/2022
|
Yes
|
72.0%
|
1.17x
|
8.5%
|